| Initial Investment Amount | STP Period | No of Monthly Installments | Total No. Units Remaining | Total Amount Transferred | Value as on 13-02-2026 | Current Value as on 13-02-2026 | Profit | Returns (%) |
|---|---|---|---|---|---|---|---|---|
| 1,000,000 | 13-02-2023 to 13-02-2026 | 37 | 352.44 | 253,469 | 1,000,000 | 1,000,000 | 253,469 | 6.45 |
| STP Period | No of Monthly Installments | Total No. Units Accumulated | Total Amount Invested | Value as on 13-02-2026 | Current Value as on 13-02-2026 | Profit | Returns (%) |
|---|---|---|---|---|---|---|---|
| 13-02-2023 to 13-02-2026 | 37 | 2,696.41 | 253,469 | 308,739 | 308,739 | 55,269 | 11.18 |
| Total Investment Amount | Total Current Value | Total Profit | Total Returns (%) |
|---|---|---|---|
| 1,000,000 | 1,308,739 | 308,739 | 6.95 |
| Nav Date | Nav | Units | Cumulative Units | Cash Flow | Net Amount | Capital Gain/Loss | No. of Days (Invested) |
Current Value |
|---|---|---|---|---|---|---|---|---|
| 13-02-2022 | 2206.2076 | 453.2665 | 453.2665 | 1,000,000 | 1,000,000 | 0 | 0 | 1,000,000 |
| 13-02-2023 | 2321.0286 | 22.423 | 430.8435 | -52,045 | 1,052,045 | 2,574.64 | 365 | 1,000,000 |
| 13-03-2023 | 2332.7032 | 2.1563 | 428.6872 | -5,030 | 1,005,030 | 272.76 | 393 | 1,000,000 |
| 13-04-2023 | 2348.0655 | 2.8047 | 425.8825 | -6,586 | 1,006,586 | 397.87 | 424 | 1,000,000 |
| 14-05-2023 | 2361.0132 | 2.3355 | 423.547 | -5,514 | 1,005,514 | 361.55 | 455 | 1,000,000 |
| 13-06-2023 | 2374.4325 | 2.3937 | 421.1533 | -5,684 | 1,005,684 | 402.68 | 485 | 1,000,000 |
| 13-07-2023 | 2387.7462 | 2.3483 | 418.805 | -5,607 | 1,005,607 | 426.3 | 515 | 1,000,000 |
| 13-08-2023 | 2400.9571 | 2.3044 | 416.5006 | -5,533 | 1,005,533 | 448.78 | 546 | 1,000,000 |
| 13-09-2023 | 2414.5922 | 2.352 | 414.1486 | -5,679 | 1,005,679 | 490.11 | 577 | 1,000,000 |
| 13-10-2023 | 2428.2083 | 2.3223 | 411.8263 | -5,639 | 1,005,639 | 515.56 | 607 | 1,000,000 |
| 13-11-2023 | 2442.2081 | 2.3608 | 409.4655 | -5,765 | 1,005,765 | 557.14 | 638 | 1,000,000 |
| 13-12-2023 | 2455.8717 | 2.2781 | 407.1874 | -5,595 | 1,005,595 | 568.77 | 668 | 1,000,000 |
| 13-01-2024 | 2471.6515 | 2.5996 | 404.5878 | -6,425 | 1,006,425 | 690.05 | 699 | 1,000,000 |
| 13-02-2024 | 2485.9772 | 2.3315 | 402.2563 | -5,796 | 1,005,796 | 652.28 | 730 | 1,000,000 |
| 13-03-2024 | 2500.7418 | 2.375 | 399.8813 | -5,939 | 1,005,939 | 699.51 | 759 | 1,000,000 |
| 14-04-2024 | 2518.6287 | 2.8399 | 397.0415 | -7,153 | 1,007,153 | 887.24 | 791 | 1,000,000 |
| 13-05-2024 | 2531.6525 | 2.0425 | 394.9989 | -5,171 | 1,005,171 | 664.73 | 820 | 1,000,000 |
| 13-06-2024 | 2547.0797 | 2.3924 | 392.6065 | -6,094 | 1,006,094 | 815.51 | 851 | 1,000,000 |
| 13-07-2024 | 2562.0093 | 2.2878 | 390.3186 | -5,861 | 1,005,861 | 814.02 | 881 | 1,000,000 |
| 13-08-2024 | 2576.8934 | 2.2545 | 388.0642 | -5,810 | 1,005,810 | 835.7 | 912 | 1,000,000 |
| 13-09-2024 | 2591.7404 | 2.2231 | 385.8411 | -5,762 | 1,005,762 | 857.06 | 943 | 1,000,000 |
| 13-10-2024 | 2607.4026 | 2.3177 | 383.5234 | -6,043 | 1,006,043 | 929.84 | 973 | 1,000,000 |
| 13-11-2024 | 2622.4577 | 2.2017 | 381.3217 | -5,774 | 1,005,774 | 916.48 | 1,004 | 1,000,000 |
| 13-12-2024 | 2636.7582 | 2.0681 | 379.2536 | -5,453 | 1,005,453 | 890.42 | 1,034 | 1,000,000 |
| 13-01-2025 | 2652.4221 | 2.2397 | 377.0139 | -5,941 | 1,005,941 | 999.38 | 1,065 | 1,000,000 |
| 13-02-2025 | 2668.6108 | 2.2871 | 374.7268 | -6,103 | 1,006,103 | 1,057.56 | 1,096 | 1,000,000 |
| 13-03-2025 | 2681.9124 | 1.8585 | 372.8683 | -4,984 | 1,004,984 | 884.12 | 1,124 | 1,000,000 |
| 14-04-2025 | 2702.2658 | 2.8084 | 370.0598 | -7,589 | 1,007,589 | 1,393.15 | 1,156 | 1,000,000 |
| 13-05-2025 | 2715.233 | 1.7673 | 368.2925 | -4,799 | 1,004,799 | 899.6 | 1,185 | 1,000,000 |
| 13-06-2025 | 2731.001 | 2.1264 | 366.1661 | -5,807 | 1,005,807 | 1,115.93 | 1,216 | 1,000,000 |
| 13-07-2025 | 2744.1422 | 1.7535 | 364.4126 | -4,812 | 1,004,812 | 943.27 | 1,246 | 1,000,000 |
| 13-08-2025 | 2756.7795 | 1.6705 | 362.7421 | -4,605 | 1,004,605 | 919.73 | 1,277 | 1,000,000 |
| 14-09-2025 | 2769.9926 | 1.7303 | 361.0118 | -4,793 | 1,004,793 | 975.52 | 1,309 | 1,000,000 |
| 13-10-2025 | 2782.8959 | 1.6739 | 359.3379 | -4,658 | 1,004,658 | 965.31 | 1,338 | 1,000,000 |
| 13-11-2025 | 2796.3539 | 1.7294 | 357.6085 | -4,836 | 1,004,836 | 1,020.59 | 1,369 | 1,000,000 |
| 14-12-2025 | 2809.735 | 1.7031 | 355.9055 | -4,785 | 1,004,785 | 1,027.85 | 1,400 | 1,000,000 |
| 13-01-2026 | 2822.6808 | 1.6323 | 354.2731 | -4,607 | 1,004,607 | 1,006.27 | 1,430 | 1,000,000 |
| 13-02-2026 | 2837.3357 | 1.8298 | 352.4433 | -5,192 | 1,005,192 | 1,154.86 | 1,461 | 1,000,000 |
| Nav Date | Nav | Units | Cumulative Units | Cash Flow | Amount | Current Value |
|---|---|---|---|---|---|---|
| 13-02-2023 | 78.774 | 660.6814 | 660.6814 | 52,045 | 52,045 | 52,045 |
| 13-03-2023 | 75.824 | 66.3368 | 727.0182 | 5,030 | 57,074 | 55,125 |
| 13-04-2023 | 78.395 | 84.0056 | 811.0238 | 6,586 | 63,660 | 63,580 |
| 15-05-2023 | 80.983 | 68.0908 | 879.1146 | 5,514 | 69,174 | 71,193 |
| 13-06-2023 | 82.805 | 68.6396 | 947.7543 | 5,684 | 74,858 | 78,479 |
| 13-07-2023 | 85.21 | 65.8034 | 1,013.5577 | 5,607 | 80,465 | 86,365 |
| 14-08-2023 | 86.423 | 64.0199 | 1,077.5776 | 5,533 | 85,998 | 93,127 |
| 13-09-2023 | 89.591 | 63.3884 | 1,140.9659 | 5,679 | 91,677 | 102,220 |
| 13-10-2023 | 87.851 | 64.1892 | 1,205.1552 | 5,639 | 97,316 | 105,874 |
| 13-11-2023 | 86.474 | 66.6731 | 1,271.8282 | 5,765 | 103,081 | 109,980 |
| 13-12-2023 | 92.046 | 60.7824 | 1,332.6106 | 5,595 | 108,676 | 122,661 |
| 15-01-2024 | 96.445 | 66.6218 | 1,399.2323 | 6,425 | 115,102 | 134,949 |
| 13-02-2024 | 94.094 | 61.598 | 1,460.8304 | 5,796 | 120,898 | 137,455 |
| 13-03-2024 | 94.571 | 62.801 | 1,523.6314 | 5,939 | 126,837 | 144,091 |
| 15-04-2024 | 96.716 | 73.9551 | 1,597.5864 | 7,153 | 133,989 | 154,512 |
| 13-05-2024 | 96.67 | 53.4911 | 1,651.0776 | 5,171 | 139,160 | 159,610 |
| 13-06-2024 | 103.18 | 59.0592 | 1,710.1367 | 6,094 | 145,254 | 176,452 |
| 15-07-2024 | 109.578 | 53.4912 | 1,763.6279 | 5,861 | 151,116 | 193,255 |
| 13-08-2024 | 107.501 | 54.0417 | 1,817.6697 | 5,810 | 156,925 | 195,401 |
| 13-09-2024 | 114.063 | 50.5123 | 1,868.182 | 5,762 | 162,687 | 213,090 |
| 14-10-2024 | 112.297 | 53.8137 | 1,921.9958 | 6,043 | 168,730 | 215,834 |
| 13-11-2024 | 105.728 | 54.6117 | 1,976.6074 | 5,774 | 174,504 | 208,983 |
| 13-12-2024 | 112.172 | 48.6137 | 2,025.2211 | 5,453 | 179,957 | 227,173 |
| 13-01-2025 | 102.775 | 57.8019 | 2,083.023 | 5,941 | 185,897 | 214,083 |
| 13-02-2025 | 102.507 | 59.541 | 2,142.5639 | 6,103 | 192,001 | 219,628 |
| 13-03-2025 | 99.128 | 50.2831 | 2,192.8471 | 4,984 | 196,985 | 217,373 |
| 15-04-2025 | 103.961 | 72.9998 | 2,265.8469 | 7,589 | 204,574 | 235,560 |
| 13-05-2025 | 109.039 | 44.0085 | 2,309.8554 | 4,799 | 209,373 | 251,864 |
| 13-06-2025 | 110.695 | 52.4616 | 2,362.317 | 5,807 | 215,180 | 261,497 |
| 14-07-2025 | 112.945 | 42.6036 | 2,404.9206 | 4,812 | 219,992 | 271,624 |
| 13-08-2025 | 111.437 | 41.3255 | 2,446.2461 | 4,605 | 224,597 | 272,602 |
| 15-09-2025 | 113.892 | 42.0833 | 2,488.3294 | 4,793 | 229,390 | 283,401 |
| 13-10-2025 | 113.867 | 40.9095 | 2,529.2389 | 4,658 | 234,049 | 287,997 |
| 13-11-2025 | 116.883 | 41.3744 | 2,570.6133 | 4,836 | 238,885 | 300,461 |
| 15-12-2025 | 117.442 | 40.7452 | 2,611.3585 | 4,785 | 243,670 | 306,683 |
| 13-01-2026 | 116.045 | 39.7043 | 2,651.0628 | 4,607 | 248,277 | 307,643 |
| 13-02-2026 | 114.5 | 45.3436 | 2,696.4063 | 5,192 | 253,469 | 308,739 |