| Initial Investment Amount | STP Period | No of Monthly Installments | Total No. Units Remaining | Total Amount Transferred | Value as on 13-07-2026 | Current Value as on 13-07-2026 | Profit | Returns (%) |
|---|---|---|---|---|---|---|---|---|
| 1,000,000 | 13-07-2023 to 13-07-2026 | 37 | 343.16 | 264,494 | 1,000,000 | 1,000,000 | 264,494 | 6.77 |
| STP Period | No of Monthly Installments | Total No. Units Accumulated | Total Amount Invested | Value as on 13-07-2026 | Current Value as on 13-07-2026 | Profit | Returns (%) |
|---|---|---|---|---|---|---|---|
| 13-07-2023 to 13-07-2026 | 37 | 2,690.01 | 264,494 | 302,204 | 302,204 | 37,710 | 7.25 |
| Total Investment Amount | Total Current Value | Total Profit | Total Returns (%) |
|---|---|---|---|
| 1,000,000 | 1,302,204 | 302,204 | 6.82 |
| Nav Date | Nav | Units | Cumulative Units | Cash Flow | Net Amount | Capital Gain/Loss | No. of Days (Invested) |
Current Value |
|---|---|---|---|---|---|---|---|---|
| 13-07-2022 | 2242.5788 | 445.9152 | 445.9152 | 1,000,000 | 1,000,000 | 0 | 0 | 1,000,000 |
| 13-07-2023 | 2387.7462 | 27.1102 | 418.805 | -64,732 | 1,064,732 | 3,935.52 | 365 | 1,000,000 |
| 13-08-2023 | 2400.9571 | 2.3044 | 416.5006 | -5,533 | 1,005,533 | 364.97 | 396 | 1,000,000 |
| 13-09-2023 | 2414.5922 | 2.352 | 414.1486 | -5,679 | 1,005,679 | 404.57 | 427 | 1,000,000 |
| 13-10-2023 | 2428.2083 | 2.3223 | 411.8263 | -5,639 | 1,005,639 | 431.09 | 457 | 1,000,000 |
| 13-11-2023 | 2442.2081 | 2.3608 | 409.4655 | -5,765 | 1,005,765 | 471.28 | 488 | 1,000,000 |
| 13-12-2023 | 2455.8717 | 2.2781 | 407.1874 | -5,595 | 1,005,595 | 485.91 | 518 | 1,000,000 |
| 13-01-2024 | 2471.6515 | 2.5996 | 404.5878 | -6,425 | 1,006,425 | 595.5 | 549 | 1,000,000 |
| 13-02-2024 | 2485.9772 | 2.3315 | 402.2563 | -5,796 | 1,005,796 | 567.48 | 580 | 1,000,000 |
| 13-03-2024 | 2500.7418 | 2.375 | 399.8813 | -5,939 | 1,005,939 | 613.13 | 609 | 1,000,000 |
| 14-04-2024 | 2518.6287 | 2.8399 | 397.0415 | -7,153 | 1,007,153 | 783.95 | 641 | 1,000,000 |
| 13-05-2024 | 2531.6525 | 2.0425 | 394.9989 | -5,171 | 1,005,171 | 590.44 | 670 | 1,000,000 |
| 13-06-2024 | 2547.0797 | 2.3924 | 392.6065 | -6,094 | 1,006,094 | 728.5 | 701 | 1,000,000 |
| 13-07-2024 | 2562.0093 | 2.2878 | 390.3186 | -5,861 | 1,005,861 | 730.8 | 731 | 1,000,000 |
| 13-08-2024 | 2576.8934 | 2.2545 | 388.0642 | -5,810 | 1,005,810 | 753.7 | 762 | 1,000,000 |
| 13-09-2024 | 2591.7404 | 2.2231 | 385.8411 | -5,762 | 1,005,762 | 776.21 | 793 | 1,000,000 |
| 13-10-2024 | 2607.4026 | 2.3177 | 383.5234 | -6,043 | 1,006,043 | 845.54 | 823 | 1,000,000 |
| 13-11-2024 | 2622.4577 | 2.2017 | 381.3217 | -5,774 | 1,005,774 | 836.4 | 854 | 1,000,000 |
| 13-12-2024 | 2636.7582 | 2.0681 | 379.2536 | -5,453 | 1,005,453 | 815.2 | 884 | 1,000,000 |
| 13-01-2025 | 2652.4221 | 2.2397 | 377.0139 | -5,941 | 1,005,941 | 917.92 | 915 | 1,000,000 |
| 13-02-2025 | 2668.6108 | 2.2871 | 374.7268 | -6,103 | 1,006,103 | 974.38 | 946 | 1,000,000 |
| 13-03-2025 | 2681.9124 | 1.8585 | 372.8683 | -4,984 | 1,004,984 | 816.52 | 974 | 1,000,000 |
| 14-04-2025 | 2702.2658 | 2.8084 | 370.0598 | -7,589 | 1,007,589 | 1,291 | 1,006 | 1,000,000 |
| 13-05-2025 | 2715.233 | 1.7673 | 368.2925 | -4,799 | 1,004,799 | 835.32 | 1,035 | 1,000,000 |
| 13-06-2025 | 2731.001 | 2.1264 | 366.1661 | -5,807 | 1,005,807 | 1,038.59 | 1,066 | 1,000,000 |
| 13-07-2025 | 2744.1422 | 1.7535 | 364.4126 | -4,812 | 1,004,812 | 879.49 | 1,096 | 1,000,000 |
| 13-08-2025 | 2756.7795 | 1.6705 | 362.7421 | -4,605 | 1,004,605 | 858.97 | 1,127 | 1,000,000 |
| 14-09-2025 | 2769.9926 | 1.7303 | 361.0118 | -4,793 | 1,004,793 | 912.59 | 1,159 | 1,000,000 |
| 13-10-2025 | 2782.8959 | 1.6739 | 359.3379 | -4,658 | 1,004,658 | 904.43 | 1,188 | 1,000,000 |
| 13-11-2025 | 2796.3539 | 1.7294 | 357.6085 | -4,836 | 1,004,836 | 957.69 | 1,219 | 1,000,000 |
| 14-12-2025 | 2809.735 | 1.7031 | 355.9055 | -4,785 | 1,004,785 | 965.91 | 1,250 | 1,000,000 |
| 13-01-2026 | 2822.6808 | 1.6323 | 354.2731 | -4,607 | 1,004,607 | 946.9 | 1,280 | 1,000,000 |
| 13-02-2026 | 2837.3357 | 1.8298 | 352.4433 | -5,192 | 1,005,192 | 1,088.3 | 1,311 | 1,000,000 |
| 13-03-2026 | 2849.0358 | 1.4474 | 350.9959 | -4,124 | 1,004,124 | 877.77 | 1,339 | 1,000,000 |
| 13-04-2026 | 2870.1506 | 2.5822 | 348.4138 | -7,411 | 1,007,411 | 1,620.5 | 1,370 | 1,000,000 |
| 13-05-2026 | 2882.0404 | 1.4374 | 346.9764 | -4,143 | 1,004,143 | 919.15 | 1,400 | 1,000,000 |
| 13-06-2026 | 2897.8099 | 1.8882 | 345.0882 | -5,472 | 1,005,472 | 1,237.21 | 1,431 | 1,000,000 |
| 13-07-2026 | 2914.0631 | 1.9247 | 343.1635 | -5,609 | 1,005,609 | 1,292.43 | 1,461 | 1,000,000 |
| Nav Date | Nav | Units | Cumulative Units | Cash Flow | Amount | Current Value |
|---|---|---|---|---|---|---|
| 13-07-2023 | 85.21 | 759.6802 | 759.6802 | 64,732 | 64,732 | 64,732 |
| 14-08-2023 | 86.423 | 64.0199 | 823.7001 | 5,533 | 70,265 | 71,187 |
| 13-09-2023 | 89.591 | 63.3884 | 887.0885 | 5,679 | 75,944 | 79,475 |
| 13-10-2023 | 87.851 | 64.1892 | 951.2777 | 5,639 | 81,583 | 83,571 |
| 13-11-2023 | 86.474 | 66.6731 | 1,017.9508 | 5,765 | 87,349 | 88,026 |
| 13-12-2023 | 92.046 | 60.7824 | 1,078.7331 | 5,595 | 92,944 | 99,293 |
| 15-01-2024 | 96.445 | 66.6218 | 1,145.3549 | 6,425 | 99,369 | 110,464 |
| 13-02-2024 | 94.094 | 61.598 | 1,206.9529 | 5,796 | 105,165 | 113,567 |
| 13-03-2024 | 94.571 | 62.801 | 1,269.7539 | 5,939 | 111,104 | 120,082 |
| 15-04-2024 | 96.716 | 73.9551 | 1,343.709 | 7,153 | 118,257 | 129,958 |
| 13-05-2024 | 96.67 | 53.4911 | 1,397.2001 | 5,171 | 123,428 | 135,067 |
| 13-06-2024 | 103.18 | 59.0592 | 1,456.2593 | 6,094 | 129,521 | 150,257 |
| 15-07-2024 | 109.578 | 53.4912 | 1,509.7505 | 5,861 | 135,383 | 165,435 |
| 13-08-2024 | 107.501 | 54.0417 | 1,563.7922 | 5,810 | 141,192 | 168,109 |
| 13-09-2024 | 114.063 | 50.5123 | 1,614.3046 | 5,762 | 146,954 | 184,132 |
| 14-10-2024 | 112.297 | 53.8137 | 1,668.1183 | 6,043 | 152,997 | 187,325 |
| 13-11-2024 | 105.728 | 54.6117 | 1,722.73 | 5,774 | 158,771 | 182,141 |
| 13-12-2024 | 112.172 | 48.6137 | 1,771.3436 | 5,453 | 164,224 | 198,695 |
| 13-01-2025 | 102.775 | 57.8019 | 1,829.1455 | 5,941 | 170,165 | 187,990 |
| 13-02-2025 | 102.507 | 59.541 | 1,888.6865 | 6,103 | 176,268 | 193,604 |
| 13-03-2025 | 99.128 | 50.2831 | 1,938.9696 | 4,984 | 181,253 | 192,206 |
| 15-04-2025 | 103.961 | 72.9998 | 2,011.9695 | 7,589 | 188,842 | 209,166 |
| 13-05-2025 | 109.039 | 44.0085 | 2,055.9779 | 4,799 | 193,640 | 224,182 |
| 13-06-2025 | 110.695 | 52.4616 | 2,108.4395 | 5,807 | 199,448 | 233,394 |
| 14-07-2025 | 112.945 | 42.6036 | 2,151.0431 | 4,812 | 204,259 | 242,950 |
| 13-08-2025 | 111.437 | 41.3255 | 2,192.3686 | 4,605 | 208,865 | 244,311 |
| 15-09-2025 | 113.892 | 42.0833 | 2,234.4519 | 4,793 | 213,658 | 254,486 |
| 13-10-2025 | 113.867 | 40.9095 | 2,275.3614 | 4,658 | 218,316 | 259,089 |
| 13-11-2025 | 116.883 | 41.3744 | 2,316.7359 | 4,836 | 223,152 | 270,787 |
| 15-12-2025 | 117.442 | 40.7452 | 2,357.481 | 4,785 | 227,937 | 276,867 |
| 13-01-2026 | 116.045 | 39.7043 | 2,397.1853 | 4,607 | 232,544 | 278,181 |
| 13-02-2026 | 114.5 | 45.3436 | 2,442.5289 | 5,192 | 237,736 | 279,670 |
| 13-03-2026 | 103.958 | 39.6662 | 2,482.1951 | 4,124 | 241,860 | 258,044 |
| 13-04-2026 | 107.372 | 69.0237 | 2,551.2188 | 7,411 | 249,271 | 273,929 |
| 13-05-2026 | 105.995 | 39.0827 | 2,590.3014 | 4,143 | 253,414 | 274,559 |
| 15-06-2026 | 109.911 | 49.7825 | 2,640.0839 | 5,472 | 258,885 | 290,174 |
| 13-07-2026 | 112.343 | 49.9256 | 2,690.0095 | 5,609 | 264,494 | 302,204 |