| Initial Investment Amount | STP Period | No of Monthly Installments | Total No. Units Remaining | Total Amount Transferred | Value as on 15-03-2026 | Current Value as on 15-03-2026 | Profit | Returns (%) |
|---|---|---|---|---|---|---|---|---|
| 1,000,000 | 15-03-2023 to 15-03-2026 | 37 | 350.87 | 255,200 | 1,000,000 | 1,000,000 | 255,200 | 6.51 |
| STP Period | No of Monthly Installments | Total No. Units Accumulated | Total Amount Invested | Value as on 13-03-2026 | Current Value as on 13-03-2026 | Profit | Returns (%) |
|---|---|---|---|---|---|---|---|
| 15-03-2023 to 15-03-2026 | 37 | 525.8 | 255,200 | 54,661 | 54,661 | -200,538 | 0 |
| Total Investment Amount | Total Current Value | Total Profit | Total Returns (%) |
|---|---|---|---|
| 1,000,000 | 1,054,661 | 54,661 | 1.34 |
| Nav Date | Nav | Units | Cumulative Units | Cash Flow | Net Amount | Capital Gain/Loss | No. of Days (Invested) |
Current Value |
|---|---|---|---|---|---|---|---|---|
| 15-03-2022 | 2212.5554 | 451.9661 | 451.9661 | 1,000,000 | 1,000,000 | 0 | 0 | 1,000,000 |
| 15-03-2023 | 2333.4969 | 23.4247 | 428.5414 | -54,661 | 1,054,661 | 2,833.02 | 365 | 1,000,000 |
| 16-04-2023 | 2349.3166 | 2.8857 | 425.6557 | -6,779 | 1,006,779 | 394.65 | 397 | 1,000,000 |
| 15-05-2023 | 2361.4641 | 2.1896 | 423.4661 | -5,171 | 1,005,171 | 326.05 | 426 | 1,000,000 |
| 15-06-2023 | 2375.338 | 2.4734 | 420.9927 | -5,875 | 1,005,875 | 402.62 | 457 | 1,000,000 |
| 16-07-2023 | 2389.0238 | 2.4117 | 418.581 | -5,762 | 1,005,762 | 425.59 | 488 | 1,000,000 |
| 16-08-2023 | 2402.2371 | 2.3024 | 416.2786 | -5,531 | 1,005,531 | 436.72 | 519 | 1,000,000 |
| 15-09-2023 | 2415.5736 | 2.2983 | 413.9803 | -5,552 | 1,005,552 | 466.6 | 549 | 1,000,000 |
| 15-10-2023 | 2429.1134 | 2.3075 | 411.6728 | -5,605 | 1,005,605 | 499.71 | 579 | 1,000,000 |
| 15-11-2023 | 2443.1467 | 2.3646 | 409.3082 | -5,777 | 1,005,777 | 545.26 | 610 | 1,000,000 |
| 15-12-2023 | 2456.6604 | 2.2515 | 407.0567 | -5,531 | 1,005,531 | 549.61 | 640 | 1,000,000 |
| 15-01-2024 | 2472.5444 | 2.615 | 404.4417 | -6,466 | 1,006,466 | 679.87 | 671 | 1,000,000 |
| 15-02-2024 | 2487.0667 | 2.3616 | 402.0801 | -5,873 | 1,005,873 | 648.28 | 702 | 1,000,000 |
| 15-03-2024 | 2501.5937 | 2.3349 | 399.7452 | -5,841 | 1,005,841 | 674.88 | 731 | 1,000,000 |
| 15-04-2024 | 2519.1703 | 2.7891 | 396.9561 | -7,026 | 1,007,026 | 855.17 | 762 | 1,000,000 |
| 15-05-2024 | 2532.7401 | 2.1268 | 394.8293 | -5,387 | 1,005,387 | 680.97 | 792 | 1,000,000 |
| 15-06-2024 | 2548.0424 | 2.3712 | 392.4581 | -6,042 | 1,006,042 | 795.49 | 823 | 1,000,000 |
| 15-07-2024 | 2563.0351 | 2.2957 | 390.1624 | -5,884 | 1,005,884 | 804.6 | 853 | 1,000,000 |
| 15-08-2024 | 2577.8736 | 2.2458 | 387.9166 | -5,789 | 1,005,789 | 820.44 | 884 | 1,000,000 |
| 15-09-2024 | 2592.7291 | 2.2226 | 385.694 | -5,763 | 1,005,763 | 844.99 | 915 | 1,000,000 |
| 15-10-2024 | 2608.2681 | 2.2978 | 383.3962 | -5,993 | 1,005,993 | 909.27 | 945 | 1,000,000 |
| 15-11-2024 | 2623.4501 | 2.2187 | 381.1774 | -5,821 | 1,005,821 | 911.66 | 976 | 1,000,000 |
| 15-12-2024 | 2637.7533 | 2.0669 | 379.1105 | -5,452 | 1,005,452 | 878.86 | 1,006 | 1,000,000 |
| 15-01-2025 | 2653.5466 | 2.2564 | 376.8541 | -5,987 | 1,005,987 | 995.04 | 1,037 | 1,000,000 |
| 16-02-2025 | 2670.0642 | 2.3313 | 374.5228 | -6,225 | 1,006,225 | 1,066.59 | 1,069 | 1,000,000 |
| 16-03-2025 | 2683.4832 | 1.8728 | 372.65 | -5,026 | 1,005,026 | 881.97 | 1,097 | 1,000,000 |
| 15-04-2025 | 2702.8468 | 2.6697 | 369.9803 | -7,216 | 1,007,216 | 1,308.94 | 1,127 | 1,000,000 |
| 15-05-2025 | 2716.2016 | 1.8191 | 368.1612 | -4,941 | 1,004,941 | 916.18 | 1,157 | 1,000,000 |
| 15-06-2025 | 2731.8258 | 2.1056 | 366.0556 | -5,752 | 1,005,752 | 1,093.39 | 1,188 | 1,000,000 |
| 15-07-2025 | 2745.0229 | 1.7599 | 364.2957 | -4,831 | 1,004,831 | 937.07 | 1,218 | 1,000,000 |
| 17-08-2025 | 2758.5199 | 1.7824 | 362.5132 | -4,917 | 1,004,917 | 973.15 | 1,251 | 1,000,000 |
| 15-09-2025 | 2770.4391 | 1.5596 | 360.9536 | -4,321 | 1,004,321 | 870.09 | 1,280 | 1,000,000 |
| 15-10-2025 | 2783.7537 | 1.7264 | 359.2272 | -4,806 | 1,004,806 | 986.13 | 1,310 | 1,000,000 |
| 16-11-2025 | 2797.6558 | 1.7851 | 357.4421 | -4,994 | 1,004,994 | 1,044.45 | 1,342 | 1,000,000 |
| 15-12-2025 | 2810.0959 | 1.5824 | 355.8597 | -4,447 | 1,004,447 | 945.53 | 1,371 | 1,000,000 |
| 15-01-2026 | 2823.5437 | 1.6949 | 354.1649 | -4,786 | 1,004,786 | 1,035.54 | 1,402 | 1,000,000 |
| 15-02-2026 | 2838.2263 | 1.8322 | 352.3327 | -5,200 | 1,005,200 | 1,146.32 | 1,433 | 1,000,000 |
| 15-03-2026 | 2850.0633 | 1.4633 | 350.8694 | -4,171 | 1,004,171 | 932.88 | 1,461 | 1,000,000 |
| Nav Date | Nav | Units | Cumulative Units | Cash Flow | Amount | Current Value |
|---|---|---|---|---|---|---|
| 15-03-2023 | 75.15 | 727.3647 | 727.3647 | 54,661 | 54,661 | 54,661 |
| 17-04-2023 | 77.793 | 87.1466 | 814.5113 | 6,779 | 61,441 | 63,363 |
| 15-05-2023 | 80.983 | 63.8486 | 878.3599 | 5,171 | 66,612 | 71,132 |
| 15-06-2023 | 82.624 | 71.1068 | 949.4667 | 5,875 | 72,487 | 78,449 |
| 17-07-2023 | 86.68 | 66.47 | 1,015.9367 | 5,762 | 78,248 | 88,061 |
| 16-08-2023 | 86.426 | 63.9951 | 1,079.9318 | 5,531 | 83,779 | 93,334 |
| 15-09-2023 | 90.337 | 61.4554 | 1,141.3872 | 5,552 | 89,331 | 103,109 |
| 16-10-2023 | 87.847 | 63.8065 | 1,205.1937 | 5,605 | 94,936 | 105,873 |
| 15-11-2023 | 87.594 | 65.9535 | 1,271.1472 | 5,777 | 100,713 | 111,345 |
| 15-12-2023 | 94.013 | 58.8351 | 1,329.9823 | 5,531 | 106,244 | 125,036 |
| 15-01-2024 | 96.445 | 67.0402 | 1,397.0225 | 6,466 | 112,710 | 134,736 |
| 15-02-2024 | 94.658 | 62.0489 | 1,459.0714 | 5,873 | 118,584 | 138,113 |
| 15-03-2024 | 94.886 | 61.5583 | 1,520.6297 | 5,841 | 124,425 | 144,286 |
| 15-04-2024 | 96.716 | 72.6473 | 1,593.277 | 7,026 | 131,451 | 154,095 |
| 15-05-2024 | 97.294 | 55.3643 | 1,648.6413 | 5,387 | 136,837 | 160,403 |
| 18-06-2024 | 104.2 | 57.9827 | 1,706.624 | 6,042 | 142,879 | 177,830 |
| 15-07-2024 | 109.578 | 53.697 | 1,760.321 | 5,884 | 148,763 | 192,892 |
| 16-08-2024 | 109.487 | 52.8777 | 1,813.1987 | 5,789 | 154,553 | 198,522 |
| 16-09-2024 | 114.294 | 50.4199 | 1,863.6186 | 5,763 | 160,315 | 213,000 |
| 15-10-2024 | 112.149 | 53.4405 | 1,917.0591 | 5,993 | 166,309 | 214,996 |
| 18-11-2024 | 105.575 | 55.1335 | 1,972.1927 | 5,821 | 172,129 | 208,214 |
| 16-12-2024 | 112.074 | 48.6469 | 2,020.8396 | 5,452 | 177,581 | 226,484 |
| 15-01-2025 | 104.006 | 57.5679 | 2,078.4075 | 5,987 | 183,569 | 216,167 |
| 17-02-2025 | 101.591 | 61.2724 | 2,139.6799 | 6,225 | 189,793 | 217,372 |
| 17-03-2025 | 99.779 | 50.3685 | 2,190.0484 | 5,026 | 194,819 | 218,521 |
| 15-04-2025 | 103.961 | 69.4092 | 2,259.4576 | 7,216 | 202,035 | 234,895 |
| 15-05-2025 | 111.085 | 44.4796 | 2,303.9372 | 4,941 | 206,976 | 255,933 |
| 16-06-2025 | 111.623 | 51.5326 | 2,355.4698 | 5,752 | 212,728 | 262,925 |
| 15-07-2025 | 113.494 | 42.565 | 2,398.0348 | 4,831 | 217,559 | 272,163 |
| 18-08-2025 | 112.418 | 43.7376 | 2,441.7724 | 4,917 | 222,476 | 274,499 |
| 15-09-2025 | 113.892 | 37.9383 | 2,479.7107 | 4,321 | 226,797 | 282,419 |
| 15-10-2025 | 114.179 | 42.0914 | 2,521.8021 | 4,806 | 231,603 | 287,937 |
| 17-11-2025 | 117.548 | 42.4849 | 2,564.287 | 4,994 | 236,597 | 301,427 |
| 15-12-2025 | 117.442 | 37.8622 | 2,602.1492 | 4,447 | 241,043 | 305,602 |
| 16-01-2026 | 116.016 | 41.2489 | 2,643.3981 | 4,786 | 245,829 | 306,676 |
| 16-02-2026 | 115.428 | 45.0503 | 2,688.4483 | 5,200 | 251,029 | 310,322 |
| 13-03-2026 | 103.958 | 525.8033 | 525.8033 | 54,661 | 54,661 | 54,661 |