| Initial Investment Amount | STP Period | No of Monthly Installments | Total No. Units Remaining | Total Amount Transferred | Value as on 16-07-2026 | Current Value as on 14-08-2026 | Profit | Returns (%) |
|---|---|---|---|---|---|---|---|---|
| 200,000 | 16-08-2024 to 16-08-2026 | 15 | 6,016.49 | 146,087 | 200,000 | 202,671 | 148,758 | 12.43 |
| STP Period | No of Monthly Installments | Total No. Units Accumulated | Total Amount Invested | Value as on 16-07-2026 | Current Value as on 14-08-2026 | Profit | Returns (%) |
|---|---|---|---|---|---|---|---|
| 16-08-2024 to 16-08-2026 | 15 | 835.79 | 146,087 | 93,580 | 95,227 | -50,859 | 0.38 |
| Total Investment Amount | Total Current Value | Total Profit | Total Returns (%) |
|---|---|---|---|
| 200,000 | 297,899 | 97,899 | 10.48 |
| Nav Date | Nav | Units | Cumulative Units | Net Amount | Profit Transfer | Capital Gain/Loss (Profit Transfer) |
No. of Days (Invested) |
Current Value |
|---|---|---|---|---|---|---|---|---|
| 16-08-2022 | 22.298 | 8,969.4143 | 8,969.4143 | 200,000 | 200,000 | 0 | 0 | 200,000 |
| 16-08-2024 | 31.069 | 2,532.1295 | 6,437.2848 | 278,671 | -78,671 | 22,209.31 | 731 | 200,000 |
| 16-09-2024 | 32.217 | 229.3821 | 6,207.9027 | 207,390 | -7,390 | 2,275.24 | 762 | 200,000 |
| 16-10-2024 | 31.925 | -56.7802 | 6,264.6829 | 198,187 | 1,813 | -546.62 | 792 | 200,000 |
| 18-11-2024 | 30.076 | -385.1376 | 6,649.8205 | 188,417 | 11,583 | -2,995.6 | 825 | 200,000 |
| 16-12-2024 | 31.606 | 321.908 | 6,327.9124 | 210,174 | -10,174 | 2,996.32 | 853 | 200,000 |
| 16-01-2025 | 29.977 | -343.8693 | 6,671.7817 | 189,692 | 10,308 | -2,640.57 | 884 | 200,000 |
| 17-02-2025 | 28.94 | -239.0683 | 6,910.85 | 193,081 | 6,919 | -1,587.89 | 916 | 200,000 |
| 17-03-2025 | 28.79 | -36.0065 | 6,946.8565 | 198,963 | 1,037 | -233.75 | 944 | 200,000 |
| 16-04-2025 | 30.121 | 306.9708 | 6,639.8858 | 209,246 | -9,246 | 2,401.43 | 974 | 200,000 |
| 16-05-2025 | 31.634 | 317.5744 | 6,322.3114 | 210,046 | -10,046 | 2,964.87 | 1,004 | 200,000 |
| 16-06-2025 | 31.932 | 59.0019 | 6,263.3095 | 201,884 | -1,884 | 568.42 | 1,035 | 200,000 |
| 16-07-2025 | 32.556 | 120.0487 | 6,143.2608 | 203,908 | -3,908 | 1,231.46 | 1,065 | 200,000 |
| 18-08-2025 | 32.076 | -91.9306 | 6,235.1914 | 197,051 | 2,949 | -898.9 | 1,098 | 200,000 |
| 16-09-2025 | 32.483 | 78.1246 | 6,157.0668 | 202,538 | -2,538 | 795.7 | 1,127 | 200,000 |
| 16-10-2025 | 32.766 | 53.1786 | 6,103.8882 | 201,742 | -1,742 | 556.67 | 1,157 | 200,000 |
| 17-11-2025 | 33.27 | 92.4665 | 6,011.4217 | 203,076 | -3,076 | 1,014.54 | 1,189 | 200,000 |
| 16-12-2025 | 33.043 | -41.2975 | 6,052.7192 | 198,635 | 1,365 | -443.74 | 1,218 | 200,000 |
| 16-01-2026 | 33.269 | 41.1168 | 6,011.6024 | 201,368 | -1,368 | 451.09 | 1,249 | 200,000 |
| 16-02-2026 | 33.567 | 53.3696 | 5,958.2328 | 201,791 | -1,791 | 601.42 | 1,280 | 200,000 |
| 16-03-2026 | 31.42 | -407.1396 | 6,365.3724 | 187,208 | 12,792 | -3,713.93 | 1,308 | 200,000 |
| 16-04-2026 | 32.737 | 256.0771 | 6,109.2953 | 208,383 | -8,383 | 2,673.19 | 1,339 | 200,000 |
| 18-05-2026 | 32.288 | -84.9564 | 6,194.2517 | 197,257 | 2,743 | -848.71 | 1,371 | 200,000 |
| 16-06-2026 | 32.849 | 105.7863 | 6,088.4654 | 203,475 | -3,475 | 1,116.15 | 1,400 | 200,000 |
| 16-07-2026 | 33.242 | 71.9802 | 6,016.4852 | 202,393 | -2,393 | 787.75 | 1,430 | 200,000 |
| Nav Date | Nav | Units | Cumulative Units | Cash Flow | Amount | Current Value |
|---|---|---|---|---|---|---|
| 16-08-2024 | 109.487 | 718.5395 | 718.5395 | 78,671 | 78,671 | 78,671 |
| 16-09-2024 | 114.294 | 64.6578 | 783.1973 | 7,390 | 86,061 | 89,515 |
| 16-10-2024 | 111.734 | -16.2234 | 766.9739 | -1,813 | 84,248 | 85,697 |
| 18-11-2024 | 105.575 | -109.7172 | 657.2567 | -11,583 | 72,665 | 69,390 |
| 16-12-2024 | 112.074 | 90.7813 | 748.038 | 10,174 | 82,839 | 83,836 |
| 16-01-2025 | 104.902 | -98.2648 | 649.7732 | -10,308 | 72,531 | 68,163 |
| 17-02-2025 | 101.591 | -68.1029 | 581.6704 | -6,919 | 65,612 | 59,092 |
| 17-03-2025 | 99.779 | -10.3892 | 571.2811 | -1,037 | 64,575 | 57,002 |
| 16-04-2025 | 104.671 | 88.3365 | 659.6176 | 9,246 | 73,822 | 69,043 |
| 16-05-2025 | 111.335 | 90.2335 | 749.8511 | 10,046 | 83,868 | 83,485 |
| 16-06-2025 | 111.623 | 16.8787 | 766.7298 | 1,884 | 85,752 | 85,585 |
| 16-07-2025 | 113.743 | 34.3608 | 801.0906 | 3,908 | 89,660 | 91,118 |
| 18-08-2025 | 112.418 | -26.2304 | 774.8602 | -2,949 | 86,711 | 87,108 |
| 16-09-2025 | 114.549 | 22.154 | 797.0143 | 2,538 | 89,249 | 91,297 |
| 16-10-2025 | 115.18 | 15.1281 | 812.1423 | 1,742 | 90,992 | 93,543 |
| 17-11-2025 | 117.548 | 26.1711 | 838.3134 | 3,076 | 94,068 | 98,542 |
| 16-12-2025 | 116.723 | -11.6909 | 826.6226 | -1,365 | 92,703 | 96,486 |
| 16-01-2026 | 116.016 | 11.7907 | 838.4133 | 1,368 | 94,071 | 97,269 |
| 16-02-2026 | 115.428 | 15.5201 | 853.9334 | 1,791 | 95,863 | 98,568 |
| 16-03-2026 | 104.83 | -122.0292 | 731.9042 | -12,792 | 83,070 | 76,726 |
| 16-04-2026 | 109.376 | 76.6457 | 808.5499 | 8,383 | 91,454 | 88,436 |
| 18-05-2026 | 107.097 | -25.613 | 782.9369 | -2,743 | 88,711 | 83,850 |
| 16-06-2026 | 110.381 | 31.4816 | 814.4185 | 3,475 | 92,186 | 89,896 |
| 16-07-2026 | 111.966 | 21.3705 | 835.789 | 2,393 | 94,578 | 93,580 |