| Initial Investment Amount | STP Period | No of Monthly Installments | Total No. Units Remaining | Total Amount Transferred | Value as on 15-04-2026 | Current Value as on 15-04-2026 | Profit | Returns (%) |
|---|---|---|---|---|---|---|---|---|
| 1,000,000 | 15-04-2023 to 15-04-2026 | 37 | 348.27 | 259,477 | 1,000,000 | 1,000,000 | 259,477 | 6.63 |
| STP Period | No of Monthly Installments | Total No. Units Accumulated | Total Amount Invested | Value as on 15-04-2026 | Current Value as on 15-04-2026 | Profit | Returns (%) |
|---|---|---|---|---|---|---|---|
| 15-04-2023 to 15-04-2026 | 37 | 2,730.86 | 259,477 | 298,532 | 298,532 | 39,055 | 7.81 |
| Total Investment Amount | Total Current Value | Total Profit | Total Returns (%) |
|---|---|---|---|
| 1,000,000 | 1,298,532 | 298,532 | 6.75 |
| Nav Date | Nav | Units | Cumulative Units | Cash Flow | Net Amount | Capital Gain/Loss | No. of Days (Invested) |
Current Value |
|---|---|---|---|---|---|---|---|---|
| 17-04-2022 | 2219.9795 | 450.4546 | 450.4546 | 1,000,000 | 1,000,000 | 0 | 0 | 1,000,000 |
| 16-04-2023 | 2349.3166 | 24.7989 | 425.6557 | -58,260 | 1,058,260 | 3,207.42 | 364 | 1,000,000 |
| 15-05-2023 | 2361.4641 | 2.1896 | 423.4661 | -5,171 | 1,005,171 | 309.79 | 393 | 1,000,000 |
| 15-06-2023 | 2375.338 | 2.4734 | 420.9927 | -5,875 | 1,005,875 | 384.26 | 424 | 1,000,000 |
| 16-07-2023 | 2389.0238 | 2.4117 | 418.581 | -5,762 | 1,005,762 | 407.69 | 455 | 1,000,000 |
| 16-08-2023 | 2402.2371 | 2.3024 | 416.2786 | -5,531 | 1,005,531 | 419.62 | 486 | 1,000,000 |
| 15-09-2023 | 2415.5736 | 2.2983 | 413.9803 | -5,552 | 1,005,552 | 449.53 | 516 | 1,000,000 |
| 15-10-2023 | 2429.1134 | 2.3075 | 411.6728 | -5,605 | 1,005,605 | 482.58 | 546 | 1,000,000 |
| 15-11-2023 | 2443.1467 | 2.3646 | 409.3082 | -5,777 | 1,005,777 | 527.71 | 577 | 1,000,000 |
| 15-12-2023 | 2456.6604 | 2.2515 | 407.0567 | -5,531 | 1,005,531 | 532.9 | 607 | 1,000,000 |
| 15-01-2024 | 2472.5444 | 2.615 | 404.4417 | -6,466 | 1,006,466 | 660.46 | 638 | 1,000,000 |
| 15-02-2024 | 2487.0667 | 2.3616 | 402.0801 | -5,873 | 1,005,873 | 630.75 | 669 | 1,000,000 |
| 15-03-2024 | 2501.5937 | 2.3349 | 399.7452 | -5,841 | 1,005,841 | 657.55 | 698 | 1,000,000 |
| 15-04-2024 | 2519.1703 | 2.7891 | 396.9561 | -7,026 | 1,007,026 | 834.47 | 729 | 1,000,000 |
| 15-05-2024 | 2532.7401 | 2.1268 | 394.8293 | -5,387 | 1,005,387 | 665.18 | 759 | 1,000,000 |
| 15-06-2024 | 2548.0424 | 2.3712 | 392.4581 | -6,042 | 1,006,042 | 777.89 | 790 | 1,000,000 |
| 15-07-2024 | 2563.0351 | 2.2957 | 390.1624 | -5,884 | 1,005,884 | 787.56 | 820 | 1,000,000 |
| 15-08-2024 | 2577.8736 | 2.2458 | 387.9166 | -5,789 | 1,005,789 | 803.76 | 851 | 1,000,000 |
| 15-09-2024 | 2592.7291 | 2.2226 | 385.694 | -5,763 | 1,005,763 | 828.49 | 882 | 1,000,000 |
| 15-10-2024 | 2608.2681 | 2.2978 | 383.3962 | -5,993 | 1,005,993 | 892.21 | 912 | 1,000,000 |
| 15-11-2024 | 2623.4501 | 2.2187 | 381.1774 | -5,821 | 1,005,821 | 895.19 | 943 | 1,000,000 |
| 15-12-2024 | 2637.7533 | 2.0669 | 379.1105 | -5,452 | 1,005,452 | 863.51 | 973 | 1,000,000 |
| 15-01-2025 | 2653.5466 | 2.2564 | 376.8541 | -5,987 | 1,005,987 | 978.29 | 1,004 | 1,000,000 |
| 16-02-2025 | 2670.0642 | 2.3313 | 374.5228 | -6,225 | 1,006,225 | 1,049.28 | 1,036 | 1,000,000 |
| 16-03-2025 | 2683.4832 | 1.8728 | 372.65 | -5,026 | 1,005,026 | 868.07 | 1,064 | 1,000,000 |
| 15-04-2025 | 2702.8468 | 2.6697 | 369.9803 | -7,216 | 1,007,216 | 1,289.12 | 1,094 | 1,000,000 |
| 15-05-2025 | 2716.2016 | 1.8191 | 368.1612 | -4,941 | 1,004,941 | 902.67 | 1,124 | 1,000,000 |
| 15-06-2025 | 2731.8258 | 2.1056 | 366.0556 | -5,752 | 1,005,752 | 1,077.76 | 1,155 | 1,000,000 |
| 15-07-2025 | 2745.0229 | 1.7599 | 364.2957 | -4,831 | 1,004,831 | 924.01 | 1,185 | 1,000,000 |
| 17-08-2025 | 2758.5199 | 1.7824 | 362.5132 | -4,917 | 1,004,917 | 959.92 | 1,218 | 1,000,000 |
| 15-09-2025 | 2770.4391 | 1.5596 | 360.9536 | -4,321 | 1,004,321 | 858.51 | 1,247 | 1,000,000 |
| 15-10-2025 | 2783.7537 | 1.7264 | 359.2272 | -4,806 | 1,004,806 | 973.32 | 1,277 | 1,000,000 |
| 16-11-2025 | 2797.6558 | 1.7851 | 357.4421 | -4,994 | 1,004,994 | 1,031.19 | 1,309 | 1,000,000 |
| 15-12-2025 | 2810.0959 | 1.5824 | 355.8597 | -4,447 | 1,004,447 | 933.78 | 1,338 | 1,000,000 |
| 15-01-2026 | 2823.5437 | 1.6949 | 354.1649 | -4,786 | 1,004,786 | 1,022.96 | 1,369 | 1,000,000 |
| 15-02-2026 | 2838.2263 | 1.8322 | 352.3327 | -5,200 | 1,005,200 | 1,132.72 | 1,400 | 1,000,000 |
| 15-03-2026 | 2850.0633 | 1.4633 | 350.8694 | -4,171 | 1,004,171 | 922.02 | 1,428 | 1,000,000 |
| 15-04-2026 | 2871.3178 | 2.5973 | 348.2721 | -7,458 | 1,007,458 | 1,691.69 | 1,459 | 1,000,000 |
| Nav Date | Nav | Units | Cumulative Units | Cash Flow | Amount | Current Value |
|---|---|---|---|---|---|---|
| 17-04-2023 | 77.793 | 748.9169 | 748.9169 | 58,260 | 58,260 | 58,260 |
| 15-05-2023 | 80.983 | 63.8486 | 812.7655 | 5,171 | 63,431 | 65,820 |
| 15-06-2023 | 82.624 | 71.1068 | 883.8723 | 5,875 | 69,306 | 73,029 |
| 17-07-2023 | 86.68 | 66.47 | 950.3423 | 5,762 | 75,068 | 82,376 |
| 16-08-2023 | 86.426 | 63.9951 | 1,014.3374 | 5,531 | 80,599 | 87,665 |
| 15-09-2023 | 90.337 | 61.4554 | 1,075.7928 | 5,552 | 86,150 | 97,184 |
| 16-10-2023 | 87.847 | 63.8065 | 1,139.5993 | 5,605 | 91,756 | 100,110 |
| 15-11-2023 | 87.594 | 65.9535 | 1,205.5528 | 5,777 | 97,533 | 105,599 |
| 15-12-2023 | 94.013 | 58.8351 | 1,264.388 | 5,531 | 103,064 | 118,869 |
| 15-01-2024 | 96.445 | 67.0402 | 1,331.4281 | 6,466 | 109,530 | 128,410 |
| 15-02-2024 | 94.658 | 62.0489 | 1,393.477 | 5,873 | 115,403 | 131,904 |
| 15-03-2024 | 94.886 | 61.5583 | 1,455.0353 | 5,841 | 121,244 | 138,062 |
| 15-04-2024 | 96.716 | 72.6473 | 1,527.6826 | 7,026 | 128,270 | 147,751 |
| 15-05-2024 | 97.294 | 55.3643 | 1,583.0469 | 5,387 | 133,657 | 154,021 |
| 18-06-2024 | 104.2 | 57.9827 | 1,641.0296 | 6,042 | 139,699 | 170,995 |
| 15-07-2024 | 109.578 | 53.697 | 1,694.7266 | 5,884 | 145,583 | 185,705 |
| 16-08-2024 | 109.487 | 52.8777 | 1,747.6043 | 5,789 | 151,372 | 191,340 |
| 16-09-2024 | 114.294 | 50.4199 | 1,798.0243 | 5,763 | 157,135 | 205,503 |
| 15-10-2024 | 112.149 | 53.4405 | 1,851.4648 | 5,993 | 163,128 | 207,640 |
| 18-11-2024 | 105.575 | 55.1335 | 1,906.5983 | 5,821 | 168,949 | 201,289 |
| 16-12-2024 | 112.074 | 48.6469 | 1,955.2452 | 5,452 | 174,401 | 219,132 |
| 15-01-2025 | 104.006 | 57.5679 | 2,012.8131 | 5,987 | 180,388 | 209,345 |
| 17-02-2025 | 101.591 | 61.2724 | 2,074.0855 | 6,225 | 186,613 | 210,708 |
| 17-03-2025 | 99.779 | 50.3685 | 2,124.454 | 5,026 | 191,639 | 211,976 |
| 15-04-2025 | 103.961 | 69.4092 | 2,193.8632 | 7,216 | 198,855 | 228,076 |
| 15-05-2025 | 111.085 | 44.4796 | 2,238.3428 | 4,941 | 203,796 | 248,646 |
| 16-06-2025 | 111.623 | 51.5326 | 2,289.8754 | 5,752 | 209,548 | 255,603 |
| 15-07-2025 | 113.494 | 42.565 | 2,332.4404 | 4,831 | 214,379 | 264,718 |
| 18-08-2025 | 112.418 | 43.7376 | 2,376.178 | 4,917 | 219,296 | 267,125 |
| 15-09-2025 | 113.892 | 37.9383 | 2,414.1163 | 4,321 | 223,617 | 274,949 |
| 15-10-2025 | 114.179 | 42.0914 | 2,456.2077 | 4,806 | 228,422 | 280,447 |
| 17-11-2025 | 117.548 | 42.4849 | 2,498.6926 | 4,994 | 233,416 | 293,716 |
| 15-12-2025 | 117.442 | 37.8622 | 2,536.5548 | 4,447 | 237,863 | 297,898 |
| 16-01-2026 | 116.016 | 41.2489 | 2,577.8037 | 4,786 | 242,649 | 299,066 |
| 16-02-2026 | 115.428 | 45.0503 | 2,622.8539 | 5,200 | 247,849 | 302,751 |
| 16-03-2026 | 104.83 | 39.7841 | 2,662.638 | 4,171 | 252,019 | 279,124 |
| 15-04-2026 | 109.318 | 68.2189 | 2,730.8569 | 7,458 | 259,477 | 298,532 |