| Initial Investment Amount | STP Period | No of Monthly Installments | Total No. Units Remaining | Total Amount Transferred | Value as on 03-02-2026 | Current Value as on 03-02-2026 | Profit | Returns (%) |
|---|---|---|---|---|---|---|---|---|
| 1,000,000 | 03-02-2023 to 03-02-2026 | 24 | 29,994 | 602,388 | 1,000,000 | 1,000,000 | 602,388 | 10.74 |
| STP Period | No of Monthly Installments | Total No. Units Accumulated | Total Amount Invested | Value as on 03-02-2026 | Current Value as on 03-02-2026 | Profit | Returns (%) |
|---|---|---|---|---|---|---|---|
| 03-02-2023 to 03-02-2026 | 24 | 4,279.38 | 602,388 | 494,063 | 494,063 | -108,325 | 9.49 |
| Total Investment Amount | Total Current Value | Total Profit | Total Returns (%) |
|---|---|---|---|
| 1,000,000 | 1,494,063 | 494,063 | 10.55 |
| Nav Date | Nav | Units | Cumulative Units | Net Amount | Profit Transfer | Capital Gain/Loss (Profit Transfer) |
No. of Days (Invested) |
Current Value |
|---|---|---|---|---|---|---|---|---|
| 03-02-2022 | 22.209 | 45,026.7909 | 45,026.7909 | 1,000,000 | 1,000,000 | 0 | 0 | 1,000,000 |
| 03-02-2023 | 22.305 | 193.7939 | 44,832.9971 | 1,004,323 | -4,323 | 18.6 | 365 | 1,000,000 |
| 03-03-2023 | 22.079 | 0 | 44,832.9971 | 1,004,323 | 0 | 0 | 0 | 989,868 |
| 03-04-2023 | 21.925 | 0 | 44,832.9971 | 1,004,323 | 0 | 0 | 0 | 982,963 |
| 03-05-2023 | 22.672 | 725.7282 | 44,107.2689 | 1,016,454 | -16,454 | 336.01 | 454 | 1,000,000 |
| 05-06-2023 | 23.437 | 1,439.692 | 42,667.5769 | 1,033,742 | -33,742 | 1,767.94 | 487 | 1,000,000 |
| 03-07-2023 | 24.096 | 1,166.9129 | 41,500.664 | 1,028,118 | -28,118 | 2,201.96 | 515 | 1,000,000 |
| 03-08-2023 | 24.504 | 691.0003 | 40,809.6637 | 1,016,932 | -16,932 | 1,585.85 | 546 | 1,000,000 |
| 04-09-2023 | 24.939 | 711.825 | 40,097.8387 | 1,017,752 | -17,752 | 1,943.28 | 578 | 1,000,000 |
| 03-10-2023 | 24.938 | -1.6079 | 40,099.4466 | 999,960 | 40 | -4.39 | 607 | 1,000,000 |
| 03-11-2023 | 24.575 | -592.3133 | 40,691.7599 | 985,444 | 14,556 | -1,401.41 | 638 | 1,000,000 |
| 04-12-2023 | 25.994 | 2,221.3437 | 38,470.4162 | 1,057,742 | -57,742 | 8,407.79 | 669 | 1,000,000 |
| 03-01-2024 | 26.796 | 1,151.4134 | 37,319.0028 | 1,030,853 | -30,853 | 5,281.53 | 699 | 1,000,000 |
| 05-02-2024 | 27.13 | 459.4378 | 36,859.5651 | 1,012,465 | -12,465 | 2,260.89 | 732 | 1,000,000 |
| 04-03-2024 | 27.969 | 1,105.6947 | 35,753.8704 | 1,030,925 | -30,925 | 6,368.8 | 760 | 1,000,000 |
| 03-04-2024 | 27.992 | 29.3776 | 35,724.4927 | 1,000,822 | -822 | 169.89 | 790 | 1,000,000 |
| 03-05-2024 | 28.246 | 321.2498 | 35,403.2429 | 1,009,074 | -9,074 | 1,939.38 | 820 | 1,000,000 |
| 03-06-2024 | 29.254 | 1,219.8834 | 34,183.3595 | 1,035,686 | -35,686 | 8,594.08 | 851 | 1,000,000 |
| 03-07-2024 | 30.47 | 1,364.1931 | 32,819.1664 | 1,041,567 | -41,567 | 11,269.6 | 881 | 1,000,000 |
| 05-08-2024 | 30.492 | 23.6791 | 32,795.4873 | 1,000,722 | -722 | 196.13 | 914 | 1,000,000 |
| 03-09-2024 | 32.0 | 1,545.4873 | 31,250 | 1,049,456 | -49,456 | 15,131.87 | 943 | 1,000,000 |
| 03-10-2024 | 31.924 | -74.3954 | 31,324.3954 | 997,625 | 2,375 | -722.75 | 973 | 1,000,000 |
| 04-11-2024 | 30.79 | -1,153.6819 | 32,478.0773 | 964,478 | 35,522 | -9,899.74 | 1,005 | 1,000,000 |
| 03-12-2024 | 31.336 | 565.8996 | 31,912.1777 | 1,017,733 | -17,733 | 5,164.97 | 1,034 | 1,000,000 |
| 03-01-2025 | 30.866 | -485.9303 | 32,398.108 | 985,001 | 14,999 | -4,206.7 | 1,065 | 1,000,000 |
| 03-02-2025 | 29.723 | -1,245.8715 | 33,643.9794 | 962,969 | 37,031 | -9,361.48 | 1,096 | 1,000,000 |
| 03-03-2025 | 28.252 | -1,751.7448 | 35,395.7242 | 950,510 | 49,490 | -10,585.79 | 1,124 | 1,000,000 |
| 03-04-2025 | 29.886 | 1,935.241 | 33,460.4832 | 1,057,837 | -57,837 | 14,856.85 | 1,155 | 1,000,000 |
| 05-05-2025 | 30.993 | 1,195.1329 | 32,265.3502 | 1,037,041 | -37,041 | 10,498.05 | 1,187 | 1,000,000 |
| 03-06-2025 | 31.506 | 525.3642 | 31,739.986 | 1,016,552 | -16,552 | 4,884.31 | 1,216 | 1,000,000 |
| 03-07-2025 | 32.399 | 874.8359 | 30,865.1502 | 1,028,344 | -28,344 | 8,914.58 | 1,246 | 1,000,000 |
| 04-08-2025 | 32.038 | -347.7845 | 31,212.9346 | 988,858 | 11,142 | -3,418.37 | 1,278 | 1,000,000 |
| 03-09-2025 | 31.927 | -108.5174 | 31,321.4521 | 996,535 | 3,465 | -1,054.57 | 1,308 | 1,000,000 |
| 03-10-2025 | 32.301 | 362.6582 | 30,958.7938 | 1,011,714 | -11,714 | 3,659.95 | 1,338 | 1,000,000 |
| 03-11-2025 | 33.22 | 856.4459 | 30,102.348 | 1,028,451 | -28,451 | 9,430.33 | 1,369 | 1,000,000 |
| 03-12-2025 | 33.124 | -87.2426 | 30,189.5906 | 997,110 | 2,890 | -952.25 | 1,399 | 1,000,000 |
| 05-01-2026 | 33.723 | 536.2383 | 29,653.3523 | 1,018,084 | -18,084 | 6,174.25 | 1,432 | 1,000,000 |
| 03-02-2026 | 33.34 | -340.6489 | 29,994.0012 | 988,643 | 11,357 | -3,791.76 | 1,461 | 1,000,000 |
| Nav Date | Nav | Units | Cumulative Units | Cash Flow | Amount | Current Value |
|---|---|---|---|---|---|---|
| 03-02-2023 | 79.039 | 54.6891 | 54.6891 | 4,323 | 4,323 | 4,323 |
| 03-03-2023 | 77.951 | 0 | 54.6891 | 0 | 4,323 | 4,263 |
| 03-04-2023 | 76.955 | 0 | 54.6891 | 0 | 4,323 | 4,209 |
| 03-05-2023 | 79.322 | 207.4293 | 262.1184 | 16,454 | 20,776 | 20,792 |
| 05-06-2023 | 82.153 | 410.7222 | 672.8406 | 33,742 | 54,518 | 55,276 |
| 03-07-2023 | 85.185 | 330.0808 | 1,002.9214 | 28,118 | 82,636 | 85,434 |
| 03-08-2023 | 85.95 | 197.0014 | 1,199.9228 | 16,932 | 99,569 | 103,133 |
| 04-09-2023 | 87.637 | 202.5652 | 1,402.488 | 17,752 | 117,321 | 122,910 |
| 03-10-2023 | 87.479 | -0.4584 | 1,402.0296 | -40 | 117,281 | 122,648 |
| 03-11-2023 | 85.612 | -170.0241 | 1,232.0056 | -14,556 | 102,725 | 105,474 |
| 04-12-2023 | 91.913 | 628.2202 | 1,860.2258 | 57,742 | 160,466 | 170,979 |
| 03-01-2024 | 94.02 | 328.1565 | 2,188.3823 | 30,853 | 191,319 | 205,752 |
| 05-02-2024 | 94.103 | 132.4564 | 2,320.8388 | 12,465 | 203,784 | 218,398 |
| 04-03-2024 | 96.927 | 319.0564 | 2,639.8951 | 30,925 | 234,709 | 255,877 |
| 03-04-2024 | 97.164 | 8.4634 | 2,648.3585 | 822 | 235,531 | 257,325 |
| 03-05-2024 | 97.991 | 92.6006 | 2,740.9591 | 9,074 | 244,606 | 268,589 |
| 03-06-2024 | 101.751 | 350.7235 | 3,091.6826 | 35,686 | 280,292 | 314,582 |
| 03-07-2024 | 107.724 | 385.8654 | 3,477.548 | 41,567 | 321,859 | 374,615 |
| 05-08-2024 | 107.218 | 6.7341 | 3,484.2822 | 722 | 322,581 | 373,578 |
| 03-09-2024 | 112.991 | 437.695 | 3,921.9771 | 49,456 | 372,037 | 443,148 |
| 03-10-2024 | 113.199 | -20.9808 | 3,900.9964 | -2,375 | 369,662 | 441,589 |
| 04-11-2024 | 107.41 | -330.7128 | 3,570.2836 | -35,522 | 334,140 | 383,484 |
| 03-12-2024 | 110.419 | 160.5976 | 3,730.8812 | 17,733 | 351,873 | 411,960 |
| 03-01-2025 | 108.318 | -138.4694 | 3,592.4119 | -14,999 | 336,874 | 389,123 |
| 03-02-2025 | 104.046 | -355.9102 | 3,236.5016 | -37,031 | 299,843 | 336,745 |
| 03-03-2025 | 98.282 | -503.554 | 2,732.9476 | -49,490 | 250,353 | 268,600 |
| 03-04-2025 | 103.702 | 557.7194 | 3,290.667 | 57,837 | 308,189 | 341,249 |
| 05-05-2025 | 108.552 | 341.2259 | 3,631.8929 | 37,041 | 345,230 | 394,249 |
| 03-06-2025 | 110.196 | 150.2062 | 3,782.0991 | 16,552 | 361,782 | 416,772 |
| 03-07-2025 | 113.687 | 249.3144 | 4,031.4135 | 28,344 | 390,126 | 458,319 |
| 04-08-2025 | 111.865 | -99.6051 | 3,931.8085 | -11,142 | 378,984 | 439,832 |
| 03-09-2025 | 112.529 | -30.7888 | 3,901.0196 | -3,465 | 375,519 | 438,978 |
| 03-10-2025 | 112.699 | 103.9426 | 4,004.9622 | 11,714 | 387,233 | 451,355 |
| 03-11-2025 | 116.357 | 244.5159 | 4,249.4781 | 28,451 | 415,684 | 494,457 |
| 03-12-2025 | 117.36 | -24.6236 | 4,224.8545 | -2,890 | 412,795 | 495,829 |
| 05-01-2026 | 118.27 | 152.9007 | 4,377.7552 | 18,084 | 430,878 | 517,757 |
| 03-02-2026 | 115.452 | -98.3719 | 4,279.3832 | -11,357 | 419,521 | 494,063 |