| Initial Investment Amount | STP Period | No of Monthly Installments | Total No. Units Remaining | Total Amount Transferred | Value as on 20-01-2026 | Current Value as on 20-01-2026 | Profit | Returns (%) |
|---|---|---|---|---|---|---|---|---|
| 1,000,000 | 20-01-2023 to 20-01-2026 | 25 | 30,547.41 | 574,669 | 1,000,000 | 1,000,000 | 574,669 | 9.95 |
| STP Period | No of Monthly Installments | Total No. Units Accumulated | Total Amount Invested | Value as on 20-01-2026 | Current Value as on 20-01-2026 | Profit | Returns (%) |
|---|---|---|---|---|---|---|---|
| 20-01-2023 to 20-01-2026 | 25 | 3,983.97 | 574,669 | 452,547 | 452,547 | -122,122 | 8.75 |
| Total Investment Amount | Total Current Value | Total Profit | Total Returns (%) |
|---|---|---|---|
| 1,000,000 | 1,452,547 | 452,547 | 9.78 |
| Nav Date | Nav | Units | Cumulative Units | Net Amount | Profit Transfer | Capital Gain/Loss (Profit Transfer) |
No. of Days (Invested) |
Current Value |
|---|---|---|---|---|---|---|---|---|
| 20-01-2022 | 22.438 | 44,567.252 | 44,567.252 | 1,000,000 | 1,000,000 | 0 | 0 | 1,000,000 |
| 20-01-2023 | 22.513 | 148.4717 | 44,418.7803 | 1,003,343 | -3,343 | 11.14 | 365 | 1,000,000 |
| 20-02-2023 | 22.258 | 0 | 44,418.7803 | 1,003,343 | 0 | 0 | 0 | 988,673 |
| 20-03-2023 | 21.5 | 0 | 44,418.7803 | 1,003,343 | 0 | 0 | 0 | 955,004 |
| 20-04-2023 | 22.222 | 0 | 44,418.7803 | 1,003,343 | 0 | 0 | 0 | 987,074 |
| 22-05-2023 | 22.989 | 919.7155 | 43,499.0648 | 1,021,143 | -21,143 | 506.76 | 487 | 1,000,000 |
| 20-06-2023 | 23.759 | 1,409.7512 | 42,089.3135 | 1,033,494 | -33,494 | 1,862.28 | 516 | 1,000,000 |
| 20-07-2023 | 24.763 | 1,706.4843 | 40,382.8292 | 1,042,258 | -42,258 | 3,967.58 | 546 | 1,000,000 |
| 21-08-2023 | 24.645 | -193.3526 | 40,576.1818 | 995,235 | 4,765 | -426.73 | 578 | 1,000,000 |
| 20-09-2023 | 25.19 | 877.8888 | 39,698.293 | 1,022,114 | -22,114 | 2,415.95 | 608 | 1,000,000 |
| 20-10-2023 | 24.763 | -684.5362 | 40,382.8292 | 983,049 | 16,951 | -1,591.55 | 638 | 1,000,000 |
| 20-11-2023 | 25.132 | 592.9199 | 39,789.9093 | 1,014,901 | -14,901 | 1,597.33 | 669 | 1,000,000 |
| 20-12-2023 | 26.276 | 1,732.3663 | 38,057.543 | 1,045,520 | -45,520 | 6,648.82 | 699 | 1,000,000 |
| 23-01-2024 | 26.601 | 464.9713 | 37,592.5717 | 1,012,369 | -12,369 | 1,935.68 | 733 | 1,000,000 |
| 20-02-2024 | 27.573 | 1,325.2087 | 36,267.363 | 1,036,540 | -36,540 | 6,804.95 | 761 | 1,000,000 |
| 20-03-2024 | 27.068 | -676.6299 | 36,943.9929 | 981,685 | 18,315 | -3,132.8 | 790 | 1,000,000 |
| 22-04-2024 | 27.863 | 1,054.1031 | 35,889.8898 | 1,029,370 | -29,370 | 5,718.51 | 823 | 1,000,000 |
| 21-05-2024 | 28.506 | 809.5559 | 35,080.334 | 1,023,077 | -23,077 | 4,912.38 | 852 | 1,000,000 |
| 20-06-2024 | 29.868 | 1,599.6858 | 33,480.6482 | 1,047,779 | -47,779 | 11,885.67 | 882 | 1,000,000 |
| 22-07-2024 | 30.795 | 1,007.8442 | 32,472.804 | 1,031,037 | -31,037 | 8,422.55 | 914 | 1,000,000 |
| 20-08-2024 | 31.298 | 521.8806 | 31,950.9234 | 1,016,334 | -16,334 | 4,623.86 | 943 | 1,000,000 |
| 20-09-2024 | 32.319 | 1,009.372 | 30,941.5514 | 1,032,622 | -32,622 | 9,973.6 | 974 | 1,000,000 |
| 21-10-2024 | 31.595 | -709.0262 | 31,650.5776 | 977,598 | 22,402 | -6,492.55 | 1,005 | 1,000,000 |
| 21-11-2024 | 30.036 | -1,642.8037 | 33,293.3813 | 950,657 | 49,343 | -12,482.02 | 1,036 | 1,000,000 |
| 20-12-2024 | 30.504 | 510.7954 | 32,782.5859 | 1,015,581 | -15,581 | 4,120.08 | 1,065 | 1,000,000 |
| 20-01-2025 | 30.006 | -544.0821 | 33,326.668 | 983,674 | 16,326 | -4,117.61 | 1,096 | 1,000,000 |
| 20-02-2025 | 29.138 | -992.7774 | 34,319.4454 | 971,072 | 28,928 | -6,651.61 | 1,127 | 1,000,000 |
| 20-03-2025 | 29.682 | 628.9933 | 33,690.4521 | 1,018,670 | -18,670 | 4,556.43 | 1,155 | 1,000,000 |
| 21-04-2025 | 30.854 | 1,279.7436 | 32,410.7085 | 1,039,485 | -39,485 | 10,770.32 | 1,187 | 1,000,000 |
| 20-05-2025 | 31.378 | 541.2458 | 31,869.4627 | 1,016,983 | -16,983 | 4,838.74 | 1,216 | 1,000,000 |
| 20-06-2025 | 31.86 | 482.1432 | 31,387.3195 | 1,015,361 | -15,361 | 4,542.75 | 1,247 | 1,000,000 |
| 21-07-2025 | 32.482 | 601.0379 | 30,786.2816 | 1,019,523 | -19,523 | 6,036.82 | 1,278 | 1,000,000 |
| 20-08-2025 | 32.206 | -263.8333 | 31,050.1149 | 991,503 | 8,497 | -2,577.12 | 1,308 | 1,000,000 |
| 22-09-2025 | 32.519 | 298.8618 | 30,751.2531 | 1,009,719 | -9,719 | 3,012.83 | 1,341 | 1,000,000 |
| 20-10-2025 | 32.928 | 381.9625 | 30,369.2906 | 1,012,577 | -12,577 | 4,006.79 | 1,369 | 1,000,000 |
| 20-11-2025 | 33.292 | 332.0444 | 30,037.2462 | 1,011,054 | -11,054 | 3,604.01 | 1,400 | 1,000,000 |
| 22-12-2025 | 33.419 | 114.1485 | 29,923.0976 | 1,003,815 | -3,815 | 1,253.47 | 1,432 | 1,000,000 |
| 20-01-2026 | 32.736 | -624.3119 | 30,547.4096 | 979,563 | 20,437 | -6,429.16 | 1,461 | 1,000,000 |
| Nav Date | Nav | Units | Cumulative Units | Cash Flow | Amount | Current Value |
|---|---|---|---|---|---|---|
| 20-01-2023 | 79.684 | 41.9475 | 41.9475 | 3,343 | 3,343 | 3,343 |
| 20-02-2023 | 78.838 | 0 | 41.9475 | 0 | 3,343 | 3,307 |
| 20-03-2023 | 75.06 | 0 | 41.9475 | 0 | 3,343 | 3,149 |
| 20-04-2023 | 77.708 | 0 | 41.9475 | 0 | 3,343 | 3,260 |
| 22-05-2023 | 80.59 | 262.3569 | 304.3044 | 21,143 | 24,486 | 24,524 |
| 20-06-2023 | 83.359 | 401.8076 | 706.112 | 33,494 | 57,980 | 58,861 |
| 20-07-2023 | 87.828 | 481.1412 | 1,187.2532 | 42,258 | 100,238 | 104,274 |
| 21-08-2023 | 86.326 | -55.1998 | 1,132.0534 | -4,765 | 95,473 | 97,726 |
| 20-09-2023 | 88.856 | 248.8748 | 1,380.9282 | 22,114 | 117,587 | 122,704 |
| 20-10-2023 | 86.661 | -195.6032 | 1,185.325 | -16,951 | 100,636 | 102,721 |
| 20-11-2023 | 87.624 | 170.0592 | 1,355.3842 | 14,901 | 115,537 | 118,764 |
| 20-12-2023 | 92.551 | 491.8332 | 1,847.2174 | 45,520 | 161,056 | 170,962 |
| 23-01-2024 | 93.118 | 132.8283 | 1,980.0456 | 12,369 | 173,425 | 184,378 |
| 20-02-2024 | 96.109 | 380.1931 | 2,360.2387 | 36,540 | 209,965 | 226,840 |
| 20-03-2024 | 94.391 | -194.0335 | 2,166.2052 | -18,315 | 191,650 | 204,470 |
| 22-04-2024 | 97.405 | 301.5294 | 2,467.7346 | 29,370 | 221,021 | 240,370 |
| 21-05-2024 | 98.899 | 233.3411 | 2,701.0757 | 23,077 | 244,098 | 267,134 |
| 20-06-2024 | 104.536 | 457.0618 | 3,158.1375 | 47,779 | 291,877 | 330,139 |
| 22-07-2024 | 109.034 | 284.6503 | 3,442.7878 | 31,037 | 322,914 | 375,381 |
| 20-08-2024 | 110.102 | 148.3517 | 3,591.1396 | 16,334 | 339,248 | 395,392 |
| 20-09-2024 | 115.734 | 281.8696 | 3,873.0091 | 32,622 | 371,869 | 448,239 |
| 21-10-2024 | 110.57 | -202.6018 | 3,670.4073 | -22,402 | 349,468 | 405,837 |
| 21-11-2024 | 105.186 | -469.1047 | 3,201.3026 | -49,343 | 300,125 | 336,732 |
| 20-12-2024 | 107.058 | 145.5408 | 3,346.8433 | 15,581 | 315,706 | 358,306 |
| 20-01-2025 | 104.919 | -155.6032 | 3,191.2402 | -16,326 | 299,380 | 334,822 |
| 20-02-2025 | 101.948 | -283.7481 | 2,907.4921 | -28,928 | 270,453 | 296,413 |
| 20-03-2025 | 103.338 | 180.6671 | 3,088.1592 | 18,670 | 289,122 | 319,124 |
| 21-04-2025 | 107.596 | 366.9766 | 3,455.1358 | 39,485 | 328,608 | 371,759 |
| 20-05-2025 | 109.886 | 154.553 | 3,609.6888 | 16,983 | 345,591 | 396,654 |
| 20-06-2025 | 111.804 | 137.3929 | 3,747.0817 | 15,361 | 360,952 | 418,939 |
| 21-07-2025 | 113.427 | 172.1187 | 3,919.2005 | 19,523 | 380,475 | 444,543 |
| 20-08-2025 | 113.655 | -74.7615 | 3,844.439 | -8,497 | 371,978 | 436,940 |
| 22-09-2025 | 114.374 | 84.9729 | 3,929.4119 | 9,719 | 381,696 | 449,423 |
| 20-10-2025 | 115.954 | 108.4677 | 4,037.8796 | 12,577 | 394,274 | 468,208 |
| 20-11-2025 | 117.949 | 93.722 | 4,131.6016 | 11,054 | 405,328 | 487,318 |
| 22-12-2025 | 118.152 | 32.2866 | 4,163.8882 | 3,815 | 409,143 | 491,972 |
| 20-01-2026 | 113.592 | -179.92 | 3,983.9682 | -20,437 | 388,705 | 452,547 |