| Initial Investment Amount | STP Period | No of Monthly Installments | Total No. Units Remaining | Total Amount Transferred | Value as on 10-11-2026 | Current Value as on 10-11-2026 | Profit | Returns (%) |
|---|---|---|---|---|---|---|---|---|
| 1,000,000 | 10-11-2023 to 10-11-2026 | 37 | 336.48 | 266,791 | 1,000,000 | 1,000,000 | 266,791 | 6.84 |
| STP Period | No of Monthly Installments | Total No. Units Accumulated | Total Amount Invested | Value as on 09-11-2026 | Current Value as on 09-11-2026 | Profit | Returns (%) |
|---|---|---|---|---|---|---|---|
| 10-11-2023 to 10-11-2026 | 37 | 599.98 | 266,791 | 69,331 | 69,331 | -197,460 | 0 |
| Total Investment Amount | Total Current Value | Total Profit | Total Returns (%) |
|---|---|---|---|
| 1,000,000 | 1,069,331 | 69,331 | 1.69 |
| Nav Date | Nav | Units | Cumulative Units | Cash Flow | Net Amount | Capital Gain/Loss | No. of Days (Invested) |
Current Value |
|---|---|---|---|---|---|---|---|---|
| 10-11-2022 | 2282.5279 | 438.1107 | 438.1107 | 1,000,000 | 1,000,000 | 0 | 0 | 1,000,000 |
| 10-11-2023 | 2440.7778 | 28.4053 | 409.7055 | -69,331 | 1,069,331 | 4,495.13 | 365 | 1,000,000 |
| 10-12-2023 | 2454.6486 | 2.3152 | 407.3903 | -5,683 | 1,005,683 | 398.49 | 395 | 1,000,000 |
| 10-01-2024 | 2470.2261 | 2.569 | 404.8212 | -6,346 | 1,006,346 | 482.21 | 426 | 1,000,000 |
| 11-02-2024 | 2485.0122 | 2.4087 | 402.4125 | -5,986 | 1,005,986 | 487.73 | 458 | 1,000,000 |
| 10-03-2024 | 2499.1397 | 2.2748 | 400.1377 | -5,685 | 1,005,685 | 492.75 | 486 | 1,000,000 |
| 10-04-2024 | 2516.7633 | 2.802 | 397.3357 | -7,052 | 1,007,052 | 656.32 | 517 | 1,000,000 |
| 10-05-2024 | 2530.2015 | 2.1103 | 395.2254 | -5,339 | 1,005,339 | 522.66 | 547 | 1,000,000 |
| 10-06-2024 | 2545.6385 | 2.3967 | 392.8288 | -6,101 | 1,006,101 | 630.59 | 578 | 1,000,000 |
| 10-07-2024 | 2560.4679 | 2.2751 | 390.5536 | -5,825 | 1,005,825 | 632.35 | 608 | 1,000,000 |
| 11-08-2024 | 2575.9899 | 2.3533 | 388.2003 | -6,062 | 1,006,062 | 690.62 | 640 | 1,000,000 |
| 10-09-2024 | 2590.304 | 2.1452 | 386.0551 | -5,557 | 1,005,557 | 660.24 | 670 | 1,000,000 |
| 10-10-2024 | 2605.943 | 2.3168 | 383.7382 | -6,038 | 1,006,038 | 749.3 | 700 | 1,000,000 |
| 10-11-2024 | 2620.9677 | 2.1998 | 381.5385 | -5,766 | 1,005,766 | 744.49 | 731 | 1,000,000 |
| 10-12-2024 | 2635.5662 | 2.1134 | 379.4251 | -5,570 | 1,005,570 | 746.1 | 761 | 1,000,000 |
| 10-01-2025 | 2650.8639 | 2.1896 | 377.2355 | -5,804 | 1,005,804 | 806.51 | 792 | 1,000,000 |
| 10-02-2025 | 2666.9825 | 2.2799 | 374.9556 | -6,081 | 1,006,081 | 876.53 | 823 | 1,000,000 |
| 10-03-2025 | 2680.5233 | 1.8941 | 373.0615 | -5,077 | 1,005,077 | 753.85 | 851 | 1,000,000 |
| 10-04-2025 | 2700.4633 | 2.7547 | 370.3068 | -7,439 | 1,007,439 | 1,151.27 | 882 | 1,000,000 |
| 10-05-2025 | 2713.5526 | 1.7862 | 368.5206 | -4,847 | 1,004,847 | 769.91 | 912 | 1,000,000 |
| 10-06-2025 | 2730.0923 | 2.2326 | 366.288 | -6,095 | 1,006,095 | 999.23 | 943 | 1,000,000 |
| 10-07-2025 | 2742.9903 | 1.7223 | 364.5656 | -4,724 | 1,004,724 | 793.08 | 973 | 1,000,000 |
| 10-08-2025 | 2755.5206 | 1.6578 | 362.9078 | -4,568 | 1,004,568 | 784.13 | 1,004 | 1,000,000 |
| 10-09-2025 | 2768.3427 | 1.6809 | 361.227 | -4,653 | 1,004,653 | 816.59 | 1,035 | 1,000,000 |
| 10-10-2025 | 2781.5979 | 1.7214 | 359.5056 | -4,788 | 1,004,788 | 859.08 | 1,065 | 1,000,000 |
| 10-11-2025 | 2795.0 | 1.7238 | 357.7818 | -4,818 | 1,004,818 | 883.42 | 1,096 | 1,000,000 |
| 10-12-2025 | 2808.0441 | 1.662 | 356.1198 | -4,667 | 1,004,667 | 873.4 | 1,126 | 1,000,000 |
| 10-01-2026 | 2821.5233 | 1.7013 | 354.4185 | -4,800 | 1,004,800 | 916.98 | 1,157 | 1,000,000 |
| 10-02-2026 | 2835.6287 | 1.763 | 352.6555 | -4,999 | 1,004,999 | 975.12 | 1,188 | 1,000,000 |
| 10-03-2026 | 2848.1654 | 1.5523 | 351.1032 | -4,421 | 1,004,421 | 878.02 | 1,216 | 1,000,000 |
| 10-04-2026 | 2868.4069 | 2.4776 | 348.6256 | -7,107 | 1,007,107 | 1,451.59 | 1,247 | 1,000,000 |
| 10-05-2026 | 2881.1183 | 1.5381 | 347.0874 | -4,432 | 1,004,432 | 920.71 | 1,277 | 1,000,000 |
| 10-06-2026 | 2896.1784 | 1.8049 | 345.2826 | -5,227 | 1,005,227 | 1,107.55 | 1,308 | 1,000,000 |
| 10-07-2026 | 2912.684 | 1.9566 | 343.3259 | -5,699 | 1,005,699 | 1,232.99 | 1,338 | 1,000,000 |
| 10-08-2026 | 2928.0807 | 1.8053 | 341.5206 | -5,286 | 1,005,286 | 1,165.42 | 1,369 | 1,000,000 |
| 10-09-2026 | 2944.1802 | 1.8675 | 339.6531 | -5,498 | 1,005,498 | 1,235.65 | 1,400 | 1,000,000 |
| 10-10-2026 | 2958.2135 | 1.6113 | 338.0419 | -4,766 | 1,004,766 | 1,088.71 | 1,430 | 1,000,000 |
| 10-11-2026 | 2971.9744 | 1.5652 | 336.4767 | -4,652 | 1,004,652 | 1,079.13 | 1,461 | 1,000,000 |
| Nav Date | Nav | Units | Cumulative Units | Cash Flow | Amount | Current Value |
|---|---|---|---|---|---|---|
| 10-11-2023 | 86.485 | 801.6533 | 801.6533 | 69,331 | 69,331 | 69,331 |
| 11-12-2023 | 92.665 | 61.3278 | 862.9811 | 5,683 | 75,014 | 79,968 |
| 10-01-2024 | 94.406 | 67.2216 | 930.2027 | 6,346 | 81,360 | 87,817 |
| 12-02-2024 | 93.366 | 64.1104 | 994.313 | 5,986 | 87,346 | 92,835 |
| 11-03-2024 | 96.271 | 59.0529 | 1,053.3659 | 5,685 | 93,031 | 101,409 |
| 10-04-2024 | 98.81 | 71.3679 | 1,124.7339 | 7,052 | 100,083 | 111,135 |
| 10-05-2024 | 96.528 | 55.3153 | 1,180.0492 | 5,339 | 105,422 | 113,908 |
| 10-06-2024 | 102.462 | 59.545 | 1,239.5942 | 6,101 | 111,523 | 127,011 |
| 10-07-2024 | 108.376 | 53.7519 | 1,293.346 | 5,825 | 117,349 | 140,168 |
| 12-08-2024 | 108.622 | 55.8098 | 1,349.1559 | 6,062 | 123,411 | 146,548 |
| 10-09-2024 | 112.717 | 49.2981 | 1,398.454 | 5,557 | 128,968 | 157,630 |
| 10-10-2024 | 112.025 | 53.8944 | 1,452.3483 | 6,038 | 135,005 | 162,699 |
| 11-11-2024 | 108.544 | 53.1172 | 1,505.4655 | 5,766 | 140,771 | 163,409 |
| 10-12-2024 | 111.942 | 49.7569 | 1,555.2225 | 5,570 | 146,341 | 174,095 |
| 10-01-2025 | 104.867 | 55.3495 | 1,610.5719 | 5,804 | 152,145 | 168,896 |
| 10-02-2025 | 104.228 | 58.3385 | 1,668.9104 | 6,081 | 158,225 | 173,947 |
| 10-03-2025 | 99.917 | 50.8142 | 1,719.7246 | 5,077 | 163,303 | 171,830 |
| 11-04-2025 | 101.57 | 73.2386 | 1,792.9632 | 7,439 | 170,741 | 182,111 |
| 12-05-2025 | 110.408 | 43.9013 | 1,836.8645 | 4,847 | 175,589 | 202,805 |
| 10-06-2025 | 112.754 | 54.0577 | 1,890.9222 | 6,095 | 181,684 | 213,209 |
| 10-07-2025 | 113.793 | 41.5173 | 1,932.4396 | 4,724 | 186,408 | 219,898 |
| 11-08-2025 | 111.058 | 41.1327 | 1,973.5723 | 4,568 | 190,976 | 219,181 |
| 10-09-2025 | 113.358 | 41.0491 | 2,014.6213 | 4,653 | 195,629 | 228,373 |
| 10-10-2025 | 114.2 | 41.9276 | 2,056.549 | 4,788 | 200,418 | 234,858 |
| 10-11-2025 | 115.59 | 41.6829 | 2,098.2319 | 4,818 | 205,236 | 242,535 |
| 10-12-2025 | 116.017 | 40.2264 | 2,138.4583 | 4,667 | 209,903 | 248,098 |
| 12-01-2026 | 116.119 | 41.3387 | 2,179.797 | 4,800 | 214,703 | 253,116 |
| 10-02-2026 | 116.565 | 42.8878 | 2,222.6848 | 4,999 | 219,702 | 259,087 |
| 10-03-2026 | 108.935 | 40.5851 | 2,263.2698 | 4,421 | 224,123 | 246,549 |
| 10-04-2026 | 108.193 | 65.6868 | 2,328.9567 | 7,107 | 231,230 | 251,977 |
| 11-05-2026 | 108.009 | 41.0292 | 2,369.9858 | 4,432 | 235,662 | 255,980 |
| 10-06-2026 | 106.154 | 49.2414 | 2,419.2272 | 5,227 | 240,889 | 256,811 |
| 10-07-2026 | 112.467 | 50.6735 | 2,469.9007 | 5,699 | 246,588 | 277,782 |
| 10-08-2026 | 114.65 | 46.1063 | 2,516.007 | 5,286 | 251,874 | 288,460 |
| 10-09-2026 | 109.777 | 50.0862 | 2,566.0932 | 5,498 | 257,372 | 281,698 |
| 12-10-2026 | 104.772 | 45.4936 | 2,611.5868 | 4,766 | 262,139 | 273,621 |
| 09-11-2026 | 115.555 | 599.9825 | 599.9825 | 69,331 | 69,331 | 69,331 |