| Initial Investment Amount | STP Period | No of Monthly Installments | Total No. Units Remaining | Total Amount Transferred | Value as on 13-06-2026 | Current Value as on 13-06-2026 | Profit | Returns (%) |
|---|---|---|---|---|---|---|---|---|
| 1,000,000 | 13-06-2023 to 13-06-2026 | 37 | 345.09 | 262,772 | 1,000,000 | 1,000,000 | 262,772 | 6.72 |
| STP Period | No of Monthly Installments | Total No. Units Accumulated | Total Amount Invested | Value as on 12-06-2026 | Current Value as on 12-06-2026 | Profit | Returns (%) |
|---|---|---|---|---|---|---|---|
| 13-06-2023 to 13-06-2026 | 37 | 581.92 | 262,772 | 63,012 | 63,012 | -199,760 | 0 |
| Total Investment Amount | Total Current Value | Total Profit | Total Returns (%) |
|---|---|---|---|
| 1,000,000 | 1,063,012 | 63,012 | 1.54 |
| Nav Date | Nav | Units | Cumulative Units | Cash Flow | Net Amount | Capital Gain/Loss | No. of Days (Invested) |
Current Value |
|---|---|---|---|---|---|---|---|---|
| 13-06-2022 | 2233.6829 | 447.6911 | 447.6911 | 1,000,000 | 1,000,000 | 0 | 0 | 1,000,000 |
| 13-06-2023 | 2374.4325 | 26.5379 | 421.1533 | -63,012 | 1,063,012 | 3,735.19 | 365 | 1,000,000 |
| 13-07-2023 | 2387.7462 | 2.3483 | 418.805 | -5,607 | 1,005,607 | 361.78 | 395 | 1,000,000 |
| 13-08-2023 | 2400.9571 | 2.3044 | 416.5006 | -5,533 | 1,005,533 | 385.47 | 426 | 1,000,000 |
| 13-09-2023 | 2414.5922 | 2.352 | 414.1486 | -5,679 | 1,005,679 | 425.49 | 457 | 1,000,000 |
| 13-10-2023 | 2428.2083 | 2.3223 | 411.8263 | -5,639 | 1,005,639 | 451.75 | 487 | 1,000,000 |
| 13-11-2023 | 2442.2081 | 2.3608 | 409.4655 | -5,765 | 1,005,765 | 492.28 | 518 | 1,000,000 |
| 13-12-2023 | 2455.8717 | 2.2781 | 407.1874 | -5,595 | 1,005,595 | 506.17 | 548 | 1,000,000 |
| 13-01-2024 | 2471.6515 | 2.5996 | 404.5878 | -6,425 | 1,006,425 | 618.63 | 579 | 1,000,000 |
| 13-02-2024 | 2485.9772 | 2.3315 | 402.2563 | -5,796 | 1,005,796 | 588.22 | 610 | 1,000,000 |
| 13-03-2024 | 2500.7418 | 2.375 | 399.8813 | -5,939 | 1,005,939 | 634.25 | 639 | 1,000,000 |
| 14-04-2024 | 2518.6287 | 2.8399 | 397.0415 | -7,153 | 1,007,153 | 809.22 | 671 | 1,000,000 |
| 13-05-2024 | 2531.6525 | 2.0425 | 394.9989 | -5,171 | 1,005,171 | 608.61 | 700 | 1,000,000 |
| 13-06-2024 | 2547.0797 | 2.3924 | 392.6065 | -6,094 | 1,006,094 | 749.78 | 731 | 1,000,000 |
| 13-07-2024 | 2562.0093 | 2.2878 | 390.3186 | -5,861 | 1,005,861 | 751.16 | 761 | 1,000,000 |
| 13-08-2024 | 2576.8934 | 2.2545 | 388.0642 | -5,810 | 1,005,810 | 773.76 | 792 | 1,000,000 |
| 13-09-2024 | 2591.7404 | 2.2231 | 385.8411 | -5,762 | 1,005,762 | 795.98 | 823 | 1,000,000 |
| 13-10-2024 | 2607.4026 | 2.3177 | 383.5234 | -6,043 | 1,006,043 | 866.16 | 853 | 1,000,000 |
| 13-11-2024 | 2622.4577 | 2.2017 | 381.3217 | -5,774 | 1,005,774 | 855.98 | 884 | 1,000,000 |
| 13-12-2024 | 2636.7582 | 2.0681 | 379.2536 | -5,453 | 1,005,453 | 833.6 | 914 | 1,000,000 |
| 13-01-2025 | 2652.4221 | 2.2397 | 377.0139 | -5,941 | 1,005,941 | 937.84 | 945 | 1,000,000 |
| 13-02-2025 | 2668.6108 | 2.2871 | 374.7268 | -6,103 | 1,006,103 | 994.72 | 976 | 1,000,000 |
| 13-03-2025 | 2681.9124 | 1.8585 | 372.8683 | -4,984 | 1,004,984 | 833.06 | 1,004 | 1,000,000 |
| 14-04-2025 | 2702.2658 | 2.8084 | 370.0598 | -7,589 | 1,007,589 | 1,315.98 | 1,036 | 1,000,000 |
| 13-05-2025 | 2715.233 | 1.7673 | 368.2925 | -4,799 | 1,004,799 | 851.04 | 1,065 | 1,000,000 |
| 13-06-2025 | 2731.001 | 2.1264 | 366.1661 | -5,807 | 1,005,807 | 1,057.5 | 1,096 | 1,000,000 |
| 13-07-2025 | 2744.1422 | 1.7535 | 364.4126 | -4,812 | 1,004,812 | 895.09 | 1,126 | 1,000,000 |
| 13-08-2025 | 2756.7795 | 1.6705 | 362.7421 | -4,605 | 1,004,605 | 873.83 | 1,157 | 1,000,000 |
| 14-09-2025 | 2769.9926 | 1.7303 | 361.0118 | -4,793 | 1,004,793 | 927.98 | 1,189 | 1,000,000 |
| 13-10-2025 | 2782.8959 | 1.6739 | 359.3379 | -4,658 | 1,004,658 | 919.32 | 1,218 | 1,000,000 |
| 13-11-2025 | 2796.3539 | 1.7294 | 357.6085 | -4,836 | 1,004,836 | 973.07 | 1,249 | 1,000,000 |
| 14-12-2025 | 2809.735 | 1.7031 | 355.9055 | -4,785 | 1,004,785 | 981.06 | 1,280 | 1,000,000 |
| 13-01-2026 | 2822.6808 | 1.6323 | 354.2731 | -4,607 | 1,004,607 | 961.43 | 1,310 | 1,000,000 |
| 13-02-2026 | 2837.3357 | 1.8298 | 352.4433 | -5,192 | 1,005,192 | 1,104.58 | 1,341 | 1,000,000 |
| 13-03-2026 | 2849.0358 | 1.4474 | 350.9959 | -4,124 | 1,004,124 | 890.65 | 1,369 | 1,000,000 |
| 13-04-2026 | 2870.1506 | 2.5822 | 348.4138 | -7,411 | 1,007,411 | 1,643.47 | 1,400 | 1,000,000 |
| 13-05-2026 | 2882.0404 | 1.4374 | 346.9764 | -4,143 | 1,004,143 | 931.93 | 1,430 | 1,000,000 |
| 13-06-2026 | 2897.8099 | 1.8882 | 345.0882 | -5,472 | 1,005,472 | 1,254 | 1,461 | 1,000,000 |
| Nav Date | Nav | Units | Cumulative Units | Cash Flow | Amount | Current Value |
|---|---|---|---|---|---|---|
| 13-06-2023 | 82.805 | 760.9727 | 760.9727 | 63,012 | 63,012 | 63,012 |
| 13-07-2023 | 85.21 | 65.8034 | 826.7761 | 5,607 | 68,619 | 70,450 |
| 14-08-2023 | 86.423 | 64.0199 | 890.796 | 5,533 | 74,152 | 76,985 |
| 13-09-2023 | 89.591 | 63.3884 | 954.1844 | 5,679 | 79,831 | 85,486 |
| 13-10-2023 | 87.851 | 64.1892 | 1,018.3736 | 5,639 | 85,470 | 89,465 |
| 13-11-2023 | 86.474 | 66.6731 | 1,085.0467 | 5,765 | 91,236 | 93,828 |
| 13-12-2023 | 92.046 | 60.7824 | 1,145.829 | 5,595 | 96,831 | 105,469 |
| 15-01-2024 | 96.445 | 66.6218 | 1,212.4508 | 6,425 | 103,256 | 116,935 |
| 13-02-2024 | 94.094 | 61.598 | 1,274.0488 | 5,796 | 109,052 | 119,880 |
| 13-03-2024 | 94.571 | 62.801 | 1,336.8498 | 5,939 | 114,991 | 126,427 |
| 15-04-2024 | 96.716 | 73.9551 | 1,410.8049 | 7,153 | 122,144 | 136,447 |
| 13-05-2024 | 96.67 | 53.4911 | 1,464.296 | 5,171 | 127,315 | 141,553 |
| 13-06-2024 | 103.18 | 59.0592 | 1,523.3552 | 6,094 | 133,408 | 157,180 |
| 15-07-2024 | 109.578 | 53.4912 | 1,576.8464 | 5,861 | 139,270 | 172,788 |
| 13-08-2024 | 107.501 | 54.0417 | 1,630.8881 | 5,810 | 145,079 | 175,322 |
| 13-09-2024 | 114.063 | 50.5123 | 1,681.4005 | 5,762 | 150,841 | 191,786 |
| 14-10-2024 | 112.297 | 53.8137 | 1,735.2142 | 6,043 | 156,884 | 194,859 |
| 13-11-2024 | 105.728 | 54.6117 | 1,789.8259 | 5,774 | 162,658 | 189,235 |
| 13-12-2024 | 112.172 | 48.6137 | 1,838.4395 | 5,453 | 168,111 | 206,221 |
| 13-01-2025 | 102.775 | 57.8019 | 1,896.2414 | 5,941 | 174,052 | 194,886 |
| 13-02-2025 | 102.507 | 59.541 | 1,955.7824 | 6,103 | 180,155 | 200,481 |
| 13-03-2025 | 99.128 | 50.2831 | 2,006.0655 | 4,984 | 185,140 | 198,857 |
| 15-04-2025 | 103.961 | 72.9998 | 2,079.0654 | 7,589 | 192,729 | 216,142 |
| 13-05-2025 | 109.039 | 44.0085 | 2,123.0738 | 4,799 | 197,527 | 231,498 |
| 13-06-2025 | 110.695 | 52.4616 | 2,175.5354 | 5,807 | 203,335 | 240,821 |
| 14-07-2025 | 112.945 | 42.6036 | 2,218.139 | 4,812 | 208,147 | 250,528 |
| 13-08-2025 | 111.437 | 41.3255 | 2,259.4645 | 4,605 | 212,752 | 251,788 |
| 15-09-2025 | 113.892 | 42.0833 | 2,301.5478 | 4,793 | 217,545 | 262,128 |
| 13-10-2025 | 113.867 | 40.9095 | 2,342.4573 | 4,658 | 222,203 | 266,729 |
| 13-11-2025 | 116.883 | 41.3744 | 2,383.8318 | 4,836 | 227,039 | 278,629 |
| 15-12-2025 | 117.442 | 40.7452 | 2,424.5769 | 4,785 | 231,824 | 284,747 |
| 13-01-2026 | 116.045 | 39.7043 | 2,464.2812 | 4,607 | 236,432 | 285,968 |
| 13-02-2026 | 114.5 | 45.3436 | 2,509.6248 | 5,192 | 241,623 | 287,352 |
| 13-03-2026 | 103.958 | 39.6662 | 2,549.291 | 4,124 | 245,747 | 265,019 |
| 13-04-2026 | 107.372 | 69.0237 | 2,618.3147 | 7,411 | 253,158 | 281,134 |
| 13-05-2026 | 105.995 | 39.0827 | 2,657.3974 | 4,143 | 257,301 | 281,671 |
| 12-06-2026 | 108.284 | 581.9174 | 581.9174 | 63,012 | 63,012 | 63,012 |