| Initial Investment Amount | STP Period | No of Monthly Installments | Total No. Units Remaining | Total Amount Transferred | Value as on 15-12-2025 | Current Value as on 15-12-2025 | Profit | Returns (%) |
|---|---|---|---|---|---|---|---|---|
| 1,000,000 | 15-12-2022 to 15-12-2025 | 37 | 355.86 | 249,213 | 1,000,000 | 1,000,000 | 249,213 | 6.33 |
| STP Period | No of Monthly Installments | Total No. Units Accumulated | Total Amount Invested | Value as on 15-12-2025 | Current Value as on 15-12-2025 | Profit | Returns (%) |
|---|---|---|---|---|---|---|---|
| 15-12-2022 to 15-12-2025 | 37 | 2,653.59 | 249,213 | 311,643 | 311,643 | 62,430 | 12.99 |
| Total Investment Amount | Total Current Value | Total Profit | Total Returns (%) |
|---|---|---|---|
| 1,000,000 | 1,311,643 | 311,643 | 7.01 |
| Nav Date | Nav | Units | Cumulative Units | Cash Flow | Net Amount | Capital Gain/Loss | No. of Days (Invested) |
Current Value |
|---|---|---|---|---|---|---|---|---|
| 15-12-2021 | 2193.8099 | 455.828 | 455.828 | 1,000,000 | 1,000,000 | 0 | 0 | 1,000,000 |
| 15-12-2022 | 2296.3583 | 20.3559 | 435.4721 | -46,744 | 1,046,744 | 2,087.46 | 365 | 1,000,000 |
| 15-01-2023 | 2309.3951 | 2.4583 | 433.0138 | -5,677 | 1,005,677 | 284.14 | 396 | 1,000,000 |
| 15-02-2023 | 2321.777 | 2.3092 | 430.7046 | -5,362 | 1,005,362 | 295.51 | 427 | 1,000,000 |
| 15-03-2023 | 2333.4969 | 2.1632 | 428.5414 | -5,048 | 1,005,048 | 302.17 | 455 | 1,000,000 |
| 16-04-2023 | 2349.3166 | 2.8857 | 425.6557 | -6,779 | 1,006,779 | 448.74 | 487 | 1,000,000 |
| 15-05-2023 | 2361.4641 | 2.1896 | 423.4661 | -5,171 | 1,005,171 | 367.09 | 516 | 1,000,000 |
| 15-06-2023 | 2375.338 | 2.4734 | 420.9927 | -5,875 | 1,005,875 | 448.99 | 547 | 1,000,000 |
| 16-07-2023 | 2389.0238 | 2.4117 | 418.581 | -5,762 | 1,005,762 | 470.8 | 578 | 1,000,000 |
| 16-08-2023 | 2402.2371 | 2.3024 | 416.2786 | -5,531 | 1,005,531 | 479.88 | 609 | 1,000,000 |
| 15-09-2023 | 2415.5736 | 2.2983 | 413.9803 | -5,552 | 1,005,552 | 509.68 | 639 | 1,000,000 |
| 15-10-2023 | 2429.1134 | 2.3075 | 411.6728 | -5,605 | 1,005,605 | 542.97 | 669 | 1,000,000 |
| 15-11-2023 | 2443.1467 | 2.3646 | 409.3082 | -5,777 | 1,005,777 | 589.59 | 700 | 1,000,000 |
| 15-12-2023 | 2456.6604 | 2.2515 | 407.0567 | -5,531 | 1,005,531 | 591.82 | 730 | 1,000,000 |
| 15-01-2024 | 2472.5444 | 2.615 | 404.4417 | -6,466 | 1,006,466 | 728.89 | 761 | 1,000,000 |
| 15-02-2024 | 2487.0667 | 2.3616 | 402.0801 | -5,873 | 1,005,873 | 692.55 | 792 | 1,000,000 |
| 15-03-2024 | 2501.5937 | 2.3349 | 399.7452 | -5,841 | 1,005,841 | 718.65 | 821 | 1,000,000 |
| 15-04-2024 | 2519.1703 | 2.7891 | 396.9561 | -7,026 | 1,007,026 | 907.46 | 852 | 1,000,000 |
| 15-05-2024 | 2532.7401 | 2.1268 | 394.8293 | -5,387 | 1,005,387 | 720.83 | 882 | 1,000,000 |
| 15-06-2024 | 2548.0424 | 2.3712 | 392.4581 | -6,042 | 1,006,042 | 839.94 | 913 | 1,000,000 |
| 15-07-2024 | 2563.0351 | 2.2957 | 390.1624 | -5,884 | 1,005,884 | 847.64 | 943 | 1,000,000 |
| 15-08-2024 | 2577.8736 | 2.2458 | 387.9166 | -5,789 | 1,005,789 | 862.54 | 974 | 1,000,000 |
| 15-09-2024 | 2592.7291 | 2.2226 | 385.694 | -5,763 | 1,005,763 | 886.65 | 1,005 | 1,000,000 |
| 15-10-2024 | 2608.2681 | 2.2978 | 383.3962 | -5,993 | 1,005,993 | 952.35 | 1,035 | 1,000,000 |
| 15-11-2024 | 2623.4501 | 2.2187 | 381.1774 | -5,821 | 1,005,821 | 953.25 | 1,066 | 1,000,000 |
| 15-12-2024 | 2637.7533 | 2.0669 | 379.1105 | -5,452 | 1,005,452 | 917.6 | 1,096 | 1,000,000 |
| 15-01-2025 | 2653.5466 | 2.2564 | 376.8541 | -5,987 | 1,005,987 | 1,037.34 | 1,127 | 1,000,000 |
| 16-02-2025 | 2670.0642 | 2.3313 | 374.5228 | -6,225 | 1,006,225 | 1,110.29 | 1,159 | 1,000,000 |
| 16-03-2025 | 2683.4832 | 1.8728 | 372.65 | -5,026 | 1,005,026 | 917.08 | 1,187 | 1,000,000 |
| 15-04-2025 | 2702.8468 | 2.6697 | 369.9803 | -7,216 | 1,007,216 | 1,358.99 | 1,217 | 1,000,000 |
| 15-05-2025 | 2716.2016 | 1.8191 | 368.1612 | -4,941 | 1,004,941 | 950.28 | 1,247 | 1,000,000 |
| 15-06-2025 | 2731.8258 | 2.1056 | 366.0556 | -5,752 | 1,005,752 | 1,132.86 | 1,278 | 1,000,000 |
| 15-07-2025 | 2745.0229 | 1.7599 | 364.2957 | -4,831 | 1,004,831 | 970.06 | 1,308 | 1,000,000 |
| 17-08-2025 | 2758.5199 | 1.7824 | 362.5132 | -4,917 | 1,004,917 | 1,006.56 | 1,341 | 1,000,000 |
| 15-09-2025 | 2770.4391 | 1.5596 | 360.9536 | -4,321 | 1,004,321 | 899.33 | 1,370 | 1,000,000 |
| 15-10-2025 | 2783.7537 | 1.7264 | 359.2272 | -4,806 | 1,004,806 | 1,018.5 | 1,400 | 1,000,000 |
| 16-11-2025 | 2797.6558 | 1.7851 | 357.4421 | -4,994 | 1,004,994 | 1,077.91 | 1,432 | 1,000,000 |
| 15-12-2025 | 2810.0959 | 1.5824 | 355.8597 | -4,447 | 1,004,447 | 975.19 | 1,461 | 1,000,000 |
| Nav Date | Nav | Units | Cumulative Units | Cash Flow | Amount | Current Value |
|---|---|---|---|---|---|---|
| 15-12-2022 | 81.63 | 572.6379 | 572.6379 | 46,744 | 46,744 | 46,744 |
| 16-01-2023 | 79.298 | 71.5928 | 644.2307 | 5,677 | 52,422 | 51,086 |
| 15-02-2023 | 79.541 | 67.4059 | 711.6366 | 5,362 | 57,783 | 56,604 |
| 15-03-2023 | 75.15 | 67.1699 | 778.8064 | 5,048 | 62,831 | 58,527 |
| 17-04-2023 | 77.793 | 87.1466 | 865.9531 | 6,779 | 69,610 | 67,365 |
| 15-05-2023 | 80.983 | 63.8486 | 929.8017 | 5,171 | 74,781 | 75,298 |
| 15-06-2023 | 82.624 | 71.1068 | 1,000.9085 | 5,875 | 80,656 | 82,699 |
| 17-07-2023 | 86.68 | 66.47 | 1,067.3785 | 5,762 | 86,418 | 92,520 |
| 16-08-2023 | 86.426 | 63.9951 | 1,131.3735 | 5,531 | 91,949 | 97,780 |
| 15-09-2023 | 90.337 | 61.4554 | 1,192.829 | 5,552 | 97,500 | 107,757 |
| 16-10-2023 | 87.847 | 63.8065 | 1,256.6355 | 5,605 | 103,105 | 110,392 |
| 15-11-2023 | 87.594 | 65.9535 | 1,322.589 | 5,777 | 108,883 | 115,851 |
| 15-12-2023 | 94.013 | 58.8351 | 1,381.4241 | 5,531 | 114,414 | 129,872 |
| 15-01-2024 | 96.445 | 67.0402 | 1,448.4643 | 6,466 | 120,880 | 139,697 |
| 15-02-2024 | 94.658 | 62.0489 | 1,510.5132 | 5,873 | 126,753 | 142,982 |
| 15-03-2024 | 94.886 | 61.5583 | 1,572.0714 | 5,841 | 132,594 | 149,168 |
| 15-04-2024 | 96.716 | 72.6473 | 1,644.7188 | 7,026 | 139,620 | 159,071 |
| 15-05-2024 | 97.294 | 55.3643 | 1,700.0831 | 5,387 | 145,007 | 165,408 |
| 18-06-2024 | 104.2 | 57.9827 | 1,758.0658 | 6,042 | 151,049 | 183,190 |
| 15-07-2024 | 109.578 | 53.697 | 1,811.7627 | 5,884 | 156,933 | 198,529 |
| 16-08-2024 | 109.487 | 52.8777 | 1,864.6405 | 5,789 | 162,722 | 204,154 |
| 16-09-2024 | 114.294 | 50.4199 | 1,915.0604 | 5,763 | 168,485 | 218,880 |
| 15-10-2024 | 112.149 | 53.4405 | 1,968.5009 | 5,993 | 174,478 | 220,765 |
| 18-11-2024 | 105.575 | 55.1335 | 2,023.6344 | 5,821 | 180,299 | 213,645 |
| 16-12-2024 | 112.074 | 48.6469 | 2,072.2814 | 5,452 | 185,751 | 232,249 |
| 15-01-2025 | 104.006 | 57.5679 | 2,129.8493 | 5,987 | 191,738 | 221,517 |
| 17-02-2025 | 101.591 | 61.2724 | 2,191.1217 | 6,225 | 197,963 | 222,598 |
| 17-03-2025 | 99.779 | 50.3685 | 2,241.4902 | 5,026 | 202,989 | 223,654 |
| 15-04-2025 | 103.961 | 69.4092 | 2,310.8994 | 7,216 | 210,204 | 240,243 |
| 15-05-2025 | 111.085 | 44.4796 | 2,355.3789 | 4,941 | 215,146 | 261,647 |
| 16-06-2025 | 111.623 | 51.5326 | 2,406.9115 | 5,752 | 220,898 | 268,667 |
| 15-07-2025 | 113.494 | 42.565 | 2,449.4765 | 4,831 | 225,729 | 278,001 |
| 18-08-2025 | 112.418 | 43.7376 | 2,493.2142 | 4,917 | 230,645 | 280,282 |
| 15-09-2025 | 113.892 | 37.9383 | 2,531.1525 | 4,321 | 234,966 | 288,278 |
| 15-10-2025 | 114.179 | 42.0914 | 2,573.2439 | 4,806 | 239,772 | 293,810 |
| 17-11-2025 | 117.548 | 42.4849 | 2,615.7287 | 4,994 | 244,766 | 307,474 |
| 15-12-2025 | 117.442 | 37.8622 | 2,653.591 | 4,447 | 249,213 | 311,643 |