| Initial Investment Amount | STP Period | No of Monthly Installments | Total No. Units Remaining | Total Amount Transferred | Value as on 16-01-2026 | Current Value as on 16-01-2026 | Profit | Returns (%) |
|---|---|---|---|---|---|---|---|---|
| 1,000,000 | 16-01-2023 to 16-01-2026 | 37 | 74,487.9 | 243,508 | 1,000,000 | 1,000,000 | 243,508 | 6.19 |
| STP Period | No of Monthly Installments | Total No. Units Accumulated | Total Amount Invested | Value as on 16-01-2026 | Current Value as on 16-01-2026 | Profit | Returns (%) |
|---|---|---|---|---|---|---|---|
| 16-01-2023 to 16-01-2026 | 37 | 2,585.56 | 243,508 | 299,967 | 299,967 | 56,459 | 12.05 |
| Total Investment Amount | Total Current Value | Total Profit | Total Returns (%) |
|---|---|---|---|
| 1,000,000 | 1,299,967 | 299,967 | 6.78 |
| Nav Date | Nav | Units | Cumulative Units | Value Before STP | Cash Flow | Capital Gain/Loss (Profit Transfer) |
No. of Days (Invested) |
Current Value After STP |
|---|---|---|---|---|---|---|---|---|
| 17-01-2022 | 10.539 | 94,885.6628 | 94,885.6628 | 1,000,000 | 1,000,000 | 0 | 0 | 1,000,000 |
| 16-01-2023 | 10.989 | 3,885.5718 | 91,000.091 | 1,042,699 | -42,699 | 1,748.51 | 364 | 1,000,000 |
| 16-02-2023 | 11.051 | 510.5425 | 90,489.5485 | 1,005,642 | -5,642 | 261.4 | 395 | 1,000,000 |
| 16-03-2023 | 11.09 | 318.2229 | 90,171.3255 | 1,003,529 | -3,529 | 175.34 | 423 | 1,000,000 |
| 17-04-2023 | 11.163 | 589.6718 | 89,581.6537 | 1,006,583 | -6,583 | 367.96 | 455 | 1,000,000 |
| 16-05-2023 | 11.239 | 605.7661 | 88,975.8875 | 1,006,808 | -6,808 | 424.04 | 484 | 1,000,000 |
| 16-06-2023 | 11.294 | 433.2985 | 88,542.589 | 1,004,894 | -4,894 | 327.14 | 515 | 1,000,000 |
| 17-07-2023 | 11.364 | 545.4049 | 87,997.1841 | 1,006,198 | -6,198 | 449.96 | 546 | 1,000,000 |
| 16-08-2023 | 11.443 | 607.5135 | 87,389.6705 | 1,006,952 | -6,952 | 549.19 | 576 | 1,000,000 |
| 18-09-2023 | 11.519 | 576.5791 | 86,813.0914 | 1,006,642 | -6,642 | 565.05 | 609 | 1,000,000 |
| 16-10-2023 | 11.584 | 487.1246 | 86,325.9669 | 1,005,643 | -5,643 | 509.05 | 637 | 1,000,000 |
| 16-11-2023 | 11.649 | 481.6884 | 85,844.2785 | 1,005,611 | -5,611 | 534.67 | 668 | 1,000,000 |
| 18-12-2023 | 11.701 | 381.4975 | 85,462.781 | 1,004,464 | -4,464 | 443.3 | 700 | 1,000,000 |
| 16-01-2024 | 11.803 | 738.5583 | 84,724.2227 | 1,008,717 | -8,717 | 933.54 | 729 | 1,000,000 |
| 16-02-2024 | 11.878 | 534.9652 | 84,189.2575 | 1,006,354 | -6,354 | 716.32 | 760 | 1,000,000 |
| 18-03-2024 | 11.946 | 479.229 | 83,710.0285 | 1,005,725 | -5,725 | 674.28 | 791 | 1,000,000 |
| 16-04-2024 | 12.031 | 591.4182 | 83,118.6103 | 1,007,115 | -7,115 | 882.4 | 820 | 1,000,000 |
| 16-05-2024 | 12.09 | 405.6243 | 82,712.9859 | 1,004,904 | -4,904 | 629.12 | 850 | 1,000,000 |
| 18-06-2024 | 12.179 | 604.4384 | 82,108.5475 | 1,007,361 | -7,361 | 991.28 | 883 | 1,000,000 |
| 16-07-2024 | 12.248 | 462.5645 | 81,645.983 | 1,005,665 | -5,665 | 790.52 | 911 | 1,000,000 |
| 16-08-2024 | 12.318 | 463.973 | 81,182.0101 | 1,005,715 | -5,715 | 825.41 | 942 | 1,000,000 |
| 16-09-2024 | 12.376 | 380.4587 | 80,801.5514 | 1,004,709 | -4,709 | 698.9 | 973 | 1,000,000 |
| 16-10-2024 | 12.44 | 415.6993 | 80,385.8521 | 1,005,171 | -5,171 | 790.24 | 1,003 | 1,000,000 |
| 18-11-2024 | 12.525 | 545.5327 | 79,840.3194 | 1,006,833 | -6,833 | 1,083.43 | 1,036 | 1,000,000 |
| 16-12-2024 | 12.571 | 292.1529 | 79,548.1664 | 1,003,673 | -3,673 | 593.65 | 1,064 | 1,000,000 |
| 16-01-2025 | 12.652 | 509.2793 | 79,038.8871 | 1,006,443 | -6,443 | 1,076.11 | 1,095 | 1,000,000 |
| 17-02-2025 | 12.725 | 453.4254 | 78,585.4617 | 1,005,770 | -5,770 | 991.19 | 1,127 | 1,000,000 |
| 17-03-2025 | 12.783 | 356.5639 | 78,228.8978 | 1,004,558 | -4,558 | 800.13 | 1,155 | 1,000,000 |
| 16-04-2025 | 12.877 | 571.0582 | 77,657.8396 | 1,007,354 | -7,354 | 1,335.13 | 1,185 | 1,000,000 |
| 16-05-2025 | 12.917 | 240.4826 | 77,417.357 | 1,003,106 | -3,106 | 571.87 | 1,215 | 1,000,000 |
| 16-06-2025 | 12.99 | 435.0629 | 76,982.2941 | 1,005,651 | -5,651 | 1,066.34 | 1,246 | 1,000,000 |
| 16-07-2025 | 13.054 | 377.422 | 76,604.8721 | 1,004,927 | -4,927 | 949.22 | 1,276 | 1,000,000 |
| 18-08-2025 | 13.105 | 298.1189 | 76,306.7531 | 1,003,907 | -3,907 | 764.97 | 1,309 | 1,000,000 |
| 16-09-2025 | 13.148 | 249.5581 | 76,057.195 | 1,003,281 | -3,281 | 651.1 | 1,338 | 1,000,000 |
| 16-10-2025 | 13.22 | 414.2298 | 75,642.9652 | 1,005,476 | -5,476 | 1,110.55 | 1,368 | 1,000,000 |
| 17-11-2025 | 13.289 | 392.7583 | 75,250.2069 | 1,005,219 | -5,219 | 1,080.09 | 1,400 | 1,000,000 |
| 16-12-2025 | 13.353 | 360.669 | 74,889.5379 | 1,004,816 | -4,816 | 1,014.92 | 1,429 | 1,000,000 |
| 16-01-2026 | 13.425 | 401.6422 | 74,487.8957 | 1,005,392 | -5,392 | 1,159.14 | 1,460 | 1,000,000 |
| Nav Date | Nav | Units | Cumulative Units | Cash Flow | Amount | Current Value |
|---|---|---|---|---|---|---|
| 16-01-2023 | 79.298 | 538.4568 | 538.4568 | 42,699 | 42,699 | 42,699 |
| 16-02-2023 | 79.558 | 70.9169 | 609.3737 | 5,642 | 48,341 | 48,481 |
| 16-03-2023 | 75.217 | 46.9188 | 656.2925 | 3,529 | 51,870 | 49,364 |
| 17-04-2023 | 77.793 | 84.6157 | 740.9082 | 6,583 | 58,452 | 57,637 |
| 16-05-2023 | 80.719 | 84.3445 | 825.2527 | 6,808 | 65,260 | 66,614 |
| 16-06-2023 | 83.312 | 58.7391 | 883.9918 | 4,894 | 70,154 | 73,647 |
| 17-07-2023 | 86.68 | 71.5042 | 955.496 | 6,198 | 76,352 | 82,822 |
| 16-08-2023 | 86.426 | 80.4362 | 1,035.9322 | 6,952 | 83,304 | 89,531 |
| 18-09-2023 | 89.879 | 73.8951 | 1,109.8272 | 6,642 | 89,945 | 99,750 |
| 16-10-2023 | 87.847 | 64.235 | 1,174.0622 | 5,643 | 95,588 | 103,138 |
| 16-11-2023 | 87.84 | 63.8796 | 1,237.9419 | 5,611 | 101,199 | 108,741 |
| 18-12-2023 | 93.914 | 47.5318 | 1,285.4737 | 4,464 | 105,663 | 120,724 |
| 16-01-2024 | 96.101 | 90.7088 | 1,376.1825 | 8,717 | 114,381 | 132,253 |
| 16-02-2024 | 95.228 | 66.7274 | 1,442.9099 | 6,354 | 120,735 | 137,405 |
| 18-03-2024 | 95.104 | 60.1959 | 1,503.1057 | 5,725 | 126,460 | 142,951 |
| 16-04-2024 | 96.292 | 73.8935 | 1,576.9992 | 7,115 | 133,575 | 151,852 |
| 16-05-2024 | 98.16 | 49.9592 | 1,626.9585 | 4,904 | 138,479 | 159,702 |
| 18-06-2024 | 104.2 | 70.6474 | 1,697.6058 | 7,361 | 145,841 | 176,891 |
| 16-07-2024 | 109.565 | 51.7089 | 1,749.3148 | 5,665 | 151,506 | 191,664 |
| 16-08-2024 | 109.487 | 52.2 | 1,801.5148 | 5,715 | 157,221 | 197,242 |
| 16-09-2024 | 114.294 | 41.1969 | 1,842.7116 | 4,709 | 161,930 | 210,611 |
| 16-10-2024 | 111.734 | 46.2822 | 1,888.9939 | 5,171 | 167,101 | 211,065 |
| 18-11-2024 | 105.575 | 64.7198 | 1,953.7137 | 6,833 | 173,934 | 206,263 |
| 16-12-2024 | 112.074 | 32.7699 | 1,986.4836 | 3,673 | 177,607 | 222,633 |
| 16-01-2025 | 104.902 | 61.4231 | 2,047.9067 | 6,443 | 184,050 | 214,830 |
| 17-02-2025 | 101.591 | 56.7948 | 2,104.7015 | 5,770 | 189,820 | 213,819 |
| 17-03-2025 | 99.779 | 45.6805 | 2,150.382 | 4,558 | 194,378 | 214,563 |
| 16-04-2025 | 104.671 | 70.2536 | 2,220.6356 | 7,354 | 201,731 | 232,436 |
| 16-05-2025 | 111.335 | 27.9006 | 2,248.5362 | 3,106 | 204,838 | 250,341 |
| 16-06-2025 | 111.623 | 50.63 | 2,299.1662 | 5,651 | 210,489 | 256,640 |
| 16-07-2025 | 113.743 | 43.3158 | 2,342.4819 | 4,927 | 215,416 | 266,441 |
| 18-08-2025 | 112.418 | 34.7529 | 2,377.2348 | 3,907 | 219,323 | 267,244 |
| 16-09-2025 | 114.549 | 28.6444 | 2,405.8792 | 3,281 | 222,604 | 275,591 |
| 16-10-2025 | 115.18 | 47.544 | 2,453.4232 | 5,476 | 228,080 | 282,585 |
| 17-11-2025 | 117.548 | 44.402 | 2,497.8252 | 5,219 | 233,299 | 293,614 |
| 16-12-2025 | 116.723 | 41.2602 | 2,539.0854 | 4,816 | 238,115 | 296,370 |
| 16-01-2026 | 116.016 | 46.4768 | 2,585.5622 | 5,392 | 243,508 | 299,967 |