| 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 14-01-2026 | Profit | Returns (%) |
|---|---|---|---|---|---|---|---|---|
| 1,000,000 | 15-01-2023 to 14-01-2026 | 22 | 45,808.52 | 859,928 | 1,000,000 | 1,001,741 | 861,669 | 14.21 |
| STP Period | No of Monthly Installments | Total No. Units Accumulated | Total Amount Invested | Value as on 15-12-2025 | Current Value as on 14-01-2026 | Profit | Returns (%) |
|---|---|---|---|---|---|---|---|
| 15-01-2023 to 14-01-2026 | 22 | 5,671.44 | 859,928 | 666,066 | 657,252 | -202,676 | 10.27 |
| Total Investment Amount | Total Current Value | Total Profit | Total Returns (%) |
|---|---|---|---|
| 1,000,000 | 1,658,993 | 658,993 | 13.51 |
| 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 | 12.88 | 77,639.7516 | 77,639.7516 | 1,000,000 | 1,000,000 | 0 | 0 | 1,000,000 |
| 16-01-2023 | 13.427 | 3,162.9511 | 74,476.8005 | 1,042,469 | -42,469 | 1,730.13 | 364 | 1,000,000 |
| 15-02-2023 | 13.3 | -711.1694 | 75,187.9699 | 990,541 | 9,459 | -298.69 | 394 | 1,000,000 |
| 15-03-2023 | 12.513 | 0 | 75,187.9699 | 990,541 | 0 | 0 | 0 | 940,827 |
| 17-04-2023 | 13.32 | 112.8948 | 75,075.0751 | 1,001,504 | -1,504 | 49.67 | 455 | 1,000,000 |
| 15-05-2023 | 13.988 | 3,585.2266 | 71,489.8484 | 1,050,150 | -50,150 | 3,972.43 | 483 | 1,000,000 |
| 15-06-2023 | 14.132 | 728.4559 | 70,761.3926 | 1,010,295 | -10,295 | 912.03 | 514 | 1,000,000 |
| 17-07-2023 | 15.034 | 4,245.4953 | 66,515.8973 | 1,063,827 | -63,827 | 9,144.8 | 546 | 1,000,000 |
| 16-08-2023 | 15.0 | -150.7694 | 66,666.6667 | 997,738 | 2,262 | -319.63 | 576 | 1,000,000 |
| 15-09-2023 | 15.825 | 3,475.5134 | 63,191.1532 | 1,055,000 | -55,000 | 10,235.39 | 606 | 1,000,000 |
| 16-10-2023 | 15.417 | -1,672.3092 | 64,863.4624 | 974,218 | 25,782 | -4,242.65 | 637 | 1,000,000 |
| 15-11-2023 | 15.511 | 393.0865 | 64,470.3759 | 1,006,097 | -6,097 | 1,034.21 | 667 | 1,000,000 |
| 15-12-2023 | 16.652 | 4,417.5294 | 60,052.8465 | 1,073,561 | -73,561 | 16,662.92 | 697 | 1,000,000 |
| 15-01-2024 | 16.793 | 504.2251 | 59,548.6214 | 1,008,467 | -8,467 | 1,973.03 | 728 | 1,000,000 |
| 15-02-2024 | 16.562 | -830.5598 | 60,379.1813 | 986,244 | 13,756 | -3,058.12 | 759 | 1,000,000 |
| 15-03-2024 | 16.124 | -1,640.1688 | 62,019.35 | 973,554 | 26,446 | -5,320.71 | 788 | 1,000,000 |
| 15-04-2024 | 16.668 | 2,024.1497 | 59,995.2004 | 1,033,739 | -33,739 | 7,667.48 | 819 | 1,000,000 |
| 15-05-2024 | 16.899 | 820.1013 | 59,175.0991 | 1,013,859 | -13,859 | 3,295.99 | 849 | 1,000,000 |
| 18-06-2024 | 18.18 | 4,169.5986 | 55,005.5006 | 1,075,803 | -75,803 | 22,098.87 | 883 | 1,000,000 |
| 15-07-2024 | 18.972 | 2,296.2448 | 52,709.2557 | 1,043,564 | -43,564 | 13,988.72 | 910 | 1,000,000 |
| 16-08-2024 | 18.206 | -2,217.6914 | 54,926.9472 | 959,625 | 40,375 | -11,811.42 | 942 | 1,000,000 |
| 16-09-2024 | 19.056 | 2,450.037 | 52,476.9102 | 1,046,688 | -46,688 | 15,131.43 | 973 | 1,000,000 |
| 15-10-2024 | 18.969 | -240.6817 | 52,717.5919 | 995,435 | 4,565 | -1,465.51 | 1,002 | 1,000,000 |
| 18-11-2024 | 18.121 | -2,467.0006 | 55,184.5925 | 955,295 | 44,705 | -12,929.55 | 1,036 | 1,000,000 |
| 16-12-2024 | 19.359 | 3,529.0317 | 51,655.5607 | 1,068,319 | -68,319 | 22,864.6 | 1,064 | 1,000,000 |
| 15-01-2025 | 17.602 | -5,156.1652 | 56,811.7259 | 909,241 | 90,759 | -24,347.41 | 1,094 | 1,000,000 |
| 17-02-2025 | 17.334 | -878.3629 | 57,690.0888 | 984,774 | 15,226 | -3,912.23 | 1,127 | 1,000,000 |
| 17-03-2025 | 17.571 | 778.1316 | 56,911.9572 | 1,013,673 | -13,673 | 3,650.22 | 1,155 | 1,000,000 |
| 15-04-2025 | 19.006 | 4,296.9935 | 52,614.9637 | 1,081,669 | -81,669 | 26,323.38 | 1,184 | 1,000,000 |
| 15-05-2025 | 20.011 | 2,642.4486 | 49,972.5151 | 1,052,878 | -52,878 | 18,843.3 | 1,214 | 1,000,000 |
| 16-06-2025 | 20.443 | 1,056.0156 | 48,916.4995 | 1,021,588 | -21,588 | 7,986.65 | 1,246 | 1,000,000 |
| 15-07-2025 | 20.94 | 1,161.0077 | 47,755.4919 | 1,024,312 | -24,312 | 9,357.72 | 1,275 | 1,000,000 |
| 18-08-2025 | 20.513 | -994.0816 | 48,749.5734 | 979,608 | 20,392 | -7,587.82 | 1,309 | 1,000,000 |
| 15-09-2025 | 20.386 | -303.6984 | 49,053.2719 | 993,809 | 6,191 | -2,279.56 | 1,337 | 1,000,000 |
| 15-10-2025 | 20.975 | 1,377.4673 | 47,675.8045 | 1,028,892 | -28,892 | 11,150.6 | 1,367 | 1,000,000 |
| 17-11-2025 | 21.889 | 1,990.7572 | 45,685.0473 | 1,043,576 | -43,576 | 17,934.73 | 1,400 | 1,000,000 |
| 15-12-2025 | 21.83 | -123.4731 | 45,808.5204 | 997,305 | 2,695 | -1,105.08 | 1,428 | 1,000,000 |
| Nav Date | Nav | Units | Cumulative Units | Cash Flow | Amount | Current Value |
|---|---|---|---|---|---|---|
| 16-01-2023 | 79.298 | 535.5614 | 535.5614 | 42,469 | 42,469 | 42,469 |
| 15-02-2023 | 79.541 | -118.9142 | 416.6472 | -9,459 | 33,010 | 33,141 |
| 15-03-2023 | 75.15 | 0 | 416.6472 | 0 | 33,010 | 31,311 |
| 17-04-2023 | 77.793 | 19.3303 | 435.9774 | 1,504 | 34,514 | 33,916 |
| 15-05-2023 | 80.983 | 619.2676 | 1,055.2451 | 50,150 | 84,664 | 85,457 |
| 15-06-2023 | 82.624 | 124.595 | 1,179.8401 | 10,295 | 94,959 | 97,483 |
| 17-07-2023 | 86.68 | 736.3495 | 1,916.1896 | 63,827 | 158,786 | 166,095 |
| 16-08-2023 | 86.426 | -26.1674 | 1,890.0222 | -2,262 | 156,524 | 163,347 |
| 15-09-2023 | 90.337 | 608.8314 | 2,498.8536 | 55,000 | 211,524 | 225,739 |
| 16-10-2023 | 87.847 | -293.4874 | 2,205.3662 | -25,782 | 185,742 | 193,735 |
| 15-11-2023 | 87.594 | 69.6071 | 2,274.9733 | 6,097 | 191,839 | 199,274 |
| 15-12-2023 | 94.013 | 782.4524 | 3,057.4257 | 73,561 | 265,400 | 287,438 |
| 15-01-2024 | 96.445 | 87.7956 | 3,145.2213 | 8,467 | 273,867 | 303,341 |
| 15-02-2024 | 94.658 | -145.3203 | 2,999.901 | -13,756 | 260,112 | 283,965 |
| 15-03-2024 | 94.886 | -278.7143 | 2,721.1867 | -26,446 | 233,666 | 258,203 |
| 15-04-2024 | 96.716 | 348.8412 | 3,070.028 | 33,739 | 267,404 | 296,921 |
| 15-05-2024 | 97.294 | 142.4434 | 3,212.4714 | 13,859 | 281,263 | 312,554 |
| 18-06-2024 | 104.2 | 727.4789 | 3,939.9503 | 75,803 | 357,066 | 410,543 |
| 15-07-2024 | 109.578 | 397.5648 | 4,337.5151 | 43,564 | 400,631 | 475,296 |
| 16-08-2024 | 109.487 | -368.7679 | 3,968.7472 | -40,375 | 360,255 | 434,526 |
| 16-09-2024 | 114.294 | 408.4896 | 4,377.2368 | 46,688 | 406,943 | 500,292 |
| 15-10-2024 | 112.149 | -40.7092 | 4,336.5276 | -4,565 | 402,378 | 486,337 |
| 18-11-2024 | 105.575 | -423.4385 | 3,913.0891 | -44,705 | 357,673 | 413,124 |
| 16-12-2024 | 112.074 | 609.5841 | 4,522.6732 | 68,319 | 425,992 | 506,874 |
| 15-01-2025 | 104.006 | -872.6306 | 3,650.0426 | -90,759 | 335,233 | 379,626 |
| 17-02-2025 | 101.591 | -149.871 | 3,500.1716 | -15,226 | 320,007 | 355,586 |
| 17-03-2025 | 99.779 | 137.0283 | 3,637.1999 | 13,673 | 333,680 | 362,916 |
| 15-04-2025 | 103.961 | 785.5702 | 4,422.7701 | 81,669 | 415,349 | 459,796 |
| 15-05-2025 | 111.085 | 476.0142 | 4,898.7843 | 52,878 | 468,227 | 544,181 |
| 16-06-2025 | 111.623 | 193.4021 | 5,092.1864 | 21,588 | 489,815 | 568,405 |
| 15-07-2025 | 113.494 | 214.2096 | 5,306.396 | 24,312 | 514,126 | 602,244 |
| 18-08-2025 | 112.418 | -181.3908 | 5,125.0052 | -20,392 | 493,735 | 576,143 |
| 15-09-2025 | 113.892 | -54.3602 | 5,070.6449 | -6,191 | 487,544 | 577,506 |
| 15-10-2025 | 114.179 | 253.0446 | 5,323.6895 | 28,892 | 516,436 | 607,854 |
| 17-11-2025 | 117.548 | 370.7055 | 5,694.395 | 43,576 | 560,012 | 669,365 |
| 15-12-2025 | 117.442 | -22.9511 | 5,671.4439 | -2,695 | 557,316 | 666,066 |