| Initial Investment Amount | STP Period | No of Monthly Installments | Total No. Units Remaining | Total Amount Transferred | Value as on 16-10-2025 | Current Value as on 14-11-2025 | Profit | Returns (%) |
|---|---|---|---|---|---|---|---|---|
| 1,000,000 | 16-11-2022 to 16-11-2025 | 23 | 30,519.44 | 576,072 | 1,000,000 | 1,012,727 | 588,798 | 9.85 |
| STP Period | No of Monthly Installments | Total No. Units Accumulated | Total Amount Invested | Value as on 16-10-2025 | Current Value as on 14-11-2025 | Profit | Returns (%) |
|---|---|---|---|---|---|---|---|
| 16-11-2022 to 16-11-2025 | 23 | 3,838.3 | 576,072 | 442,096 | 448,770 | -127,301 | 10.71 |
| Total Investment Amount | Total Current Value | Total Profit | Total Returns (%) |
|---|---|---|---|
| 1,000,000 | 1,461,497 | 461,497 | 9.96 |
| Nav Date | Nav | Units | Cumulative Units | Net Amount | Profit Transfer | Capital Gain/Loss (Profit Transfer) |
No. of Days (Invested) |
Current Value |
|---|---|---|---|---|---|---|---|---|
| 16-11-2021 | 22.706 | 44,041.2226 | 44,041.2226 | 1,000,000 | 1,000,000 | 0 | 0 | 1,000,000 |
| 16-11-2022 | 22.698 | 0 | 44,041.2226 | 1,000,000 | 0 | 0 | 0 | 999,648 |
| 16-12-2022 | 22.733 | 52.3078 | 43,988.9148 | 1,001,189 | -1,189 | 1.41 | 395 | 1,000,000 |
| 16-01-2023 | 22.488 | 0 | 43,988.9148 | 1,001,189 | 0 | 0 | 0 | 989,223 |
| 16-02-2023 | 22.401 | 0 | 43,988.9148 | 1,001,189 | 0 | 0 | 0 | 985,396 |
| 16-03-2023 | 21.556 | 0 | 43,988.9148 | 1,001,189 | 0 | 0 | 0 | 948,225 |
| 17-04-2023 | 22.245 | 0 | 43,988.9148 | 1,001,189 | 0 | 0 | 0 | 978,533 |
| 16-05-2023 | 22.99 | 491.7421 | 43,497.1727 | 1,011,305 | -11,305 | 139.65 | 546 | 1,000,000 |
| 16-06-2023 | 23.702 | 1,306.6402 | 42,190.5324 | 1,030,970 | -30,970 | 1,301.41 | 577 | 1,000,000 |
| 17-07-2023 | 24.521 | 1,409.1614 | 40,781.3711 | 1,034,554 | -34,554 | 2,557.63 | 608 | 1,000,000 |
| 16-08-2023 | 24.644 | 203.5428 | 40,577.8283 | 1,005,016 | -5,016 | 394.47 | 638 | 1,000,000 |
| 18-09-2023 | 25.352 | 1,133.2085 | 39,444.6198 | 1,028,729 | -28,729 | 2,998.47 | 671 | 1,000,000 |
| 16-10-2023 | 25.008 | -542.5843 | 39,987.2041 | 986,431 | 13,569 | -1,249.03 | 699 | 1,000,000 |
| 16-11-2023 | 25.187 | 284.1827 | 39,703.0214 | 1,007,158 | -7,158 | 705.06 | 730 | 1,000,000 |
| 18-12-2023 | 26.584 | 2,086.4099 | 37,616.6115 | 1,055,465 | -55,465 | 8,091.1 | 762 | 1,000,000 |
| 16-01-2024 | 27.247 | 915.3233 | 36,701.2882 | 1,024,940 | -24,940 | 4,156.48 | 791 | 1,000,000 |
| 16-02-2024 | 27.45 | 271.4157 | 36,429.8725 | 1,007,450 | -7,450 | 1,287.6 | 822 | 1,000,000 |
| 18-03-2024 | 27.227 | -298.3752 | 36,728.2477 | 991,876 | 8,124 | -1,348.95 | 853 | 1,000,000 |
| 16-04-2024 | 27.798 | 754.4366 | 35,973.8111 | 1,020,972 | -20,972 | 3,841.59 | 882 | 1,000,000 |
| 16-05-2024 | 28.191 | 501.4972 | 35,472.3139 | 1,014,138 | -14,138 | 2,750.71 | 912 | 1,000,000 |
| 18-06-2024 | 29.823 | 1,941.1466 | 33,531.1672 | 1,057,891 | -57,891 | 13,815.14 | 945 | 1,000,000 |
| 16-07-2024 | 30.963 | 1,234.5551 | 32,296.6121 | 1,038,226 | -38,226 | 10,193.72 | 973 | 1,000,000 |
| 16-08-2024 | 31.069 | 110.1883 | 32,186.4238 | 1,003,423 | -3,423 | 921.5 | 1,004 | 1,000,000 |
| 16-09-2024 | 32.217 | 1,146.9105 | 31,039.5133 | 1,036,950 | -36,950 | 10,908.27 | 1,035 | 1,000,000 |
| 16-10-2024 | 31.925 | -283.901 | 31,323.4143 | 990,936 | 9,064 | -2,617.28 | 1,065 | 1,000,000 |
| 18-11-2024 | 30.076 | -1,925.688 | 33,249.1023 | 942,083 | 57,917 | -14,192.32 | 1,098 | 1,000,000 |
| 16-12-2024 | 31.606 | 1,609.5402 | 31,639.5621 | 1,050,871 | -50,871 | 14,324.91 | 1,126 | 1,000,000 |
| 16-01-2025 | 29.977 | -1,719.3464 | 33,358.9085 | 948,459 | 51,541 | -12,501.37 | 1,157 | 1,000,000 |
| 17-02-2025 | 28.94 | -1,195.3417 | 34,554.2502 | 965,407 | 34,593 | -7,451.76 | 1,189 | 1,000,000 |
| 17-03-2025 | 28.79 | -180.0326 | 34,734.2827 | 994,817 | 5,183 | -1,095.32 | 1,217 | 1,000,000 |
| 16-04-2025 | 30.121 | 1,534.8538 | 33,199.429 | 1,046,231 | -46,231 | 11,380.94 | 1,247 | 1,000,000 |
| 16-05-2025 | 31.634 | 1,587.8718 | 31,611.5572 | 1,050,231 | -50,231 | 14,176.52 | 1,277 | 1,000,000 |
| 16-06-2025 | 31.932 | 295.0095 | 31,316.5477 | 1,009,420 | -9,420 | 2,721.76 | 1,308 | 1,000,000 |
| 16-07-2025 | 32.556 | 600.2434 | 30,716.3042 | 1,019,542 | -19,542 | 5,912.4 | 1,338 | 1,000,000 |
| 18-08-2025 | 32.076 | -459.6529 | 31,175.9571 | 985,256 | 14,744 | -4,306.95 | 1,371 | 1,000,000 |
| 16-09-2025 | 32.483 | 390.6232 | 30,785.3339 | 1,012,689 | -12,689 | 3,819.12 | 1,400 | 1,000,000 |
| 16-10-2025 | 32.766 | 265.893 | 30,519.4409 | 1,008,712 | -8,712 | 2,674.88 | 1,430 | 1,000,000 |
| Nav Date | Nav | Units | Cumulative Units | Cash Flow | Amount | Current Value |
|---|---|---|---|---|---|---|
| 16-11-2022 | 81.417 | 0 | 0 | 0 | 0 | 0 |
| 16-12-2022 | 81.02 | 14.6768 | 14.6768 | 1,189 | 1,189 | 1,189 |
| 16-01-2023 | 79.298 | 0 | 14.6768 | 0 | 1,189 | 1,164 |
| 16-02-2023 | 79.558 | 0 | 14.6768 | 0 | 1,189 | 1,168 |
| 16-03-2023 | 75.217 | 0 | 14.6768 | 0 | 1,189 | 1,104 |
| 17-04-2023 | 77.793 | 0 | 14.6768 | 0 | 1,189 | 1,142 |
| 16-05-2023 | 80.719 | 140.0556 | 154.7324 | 11,305 | 12,494 | 12,490 |
| 16-06-2023 | 83.312 | 371.735 | 526.4674 | 30,970 | 43,464 | 43,861 |
| 17-07-2023 | 86.68 | 398.6392 | 925.1066 | 34,554 | 78,018 | 80,188 |
| 16-08-2023 | 86.426 | 58.0393 | 983.146 | 5,016 | 83,034 | 84,969 |
| 18-09-2023 | 89.879 | 319.642 | 1,302.788 | 28,729 | 111,764 | 117,093 |
| 16-10-2023 | 87.847 | -154.4612 | 1,148.3268 | -13,569 | 98,195 | 100,877 |
| 16-11-2023 | 87.84 | 81.4858 | 1,229.8126 | 7,158 | 105,352 | 108,027 |
| 18-12-2023 | 93.914 | 590.5948 | 1,820.4074 | 55,465 | 160,817 | 170,962 |
| 16-01-2024 | 96.101 | 259.5167 | 2,079.9241 | 24,940 | 185,757 | 199,883 |
| 16-02-2024 | 95.228 | 78.2371 | 2,158.1612 | 7,450 | 193,208 | 205,517 |
| 18-03-2024 | 95.104 | -85.4208 | 2,072.7403 | -8,124 | 185,084 | 197,126 |
| 16-04-2024 | 96.292 | 217.7941 | 2,290.5344 | 20,972 | 206,056 | 220,560 |
| 16-05-2024 | 98.16 | 144.0272 | 2,434.5616 | 14,138 | 220,193 | 238,977 |
| 18-06-2024 | 104.2 | 555.5741 | 2,990.1357 | 57,891 | 278,084 | 311,572 |
| 16-07-2024 | 109.565 | 348.8845 | 3,339.0202 | 38,226 | 316,310 | 365,840 |
| 16-08-2024 | 109.487 | 31.268 | 3,370.2882 | 3,423 | 319,733 | 369,003 |
| 16-09-2024 | 114.294 | 323.2892 | 3,693.5774 | 36,950 | 356,683 | 422,154 |
| 16-10-2024 | 111.734 | -81.1171 | 3,612.4603 | -9,064 | 347,620 | 403,635 |
| 18-11-2024 | 105.575 | -548.5862 | 3,063.874 | -57,917 | 289,703 | 323,469 |
| 16-12-2024 | 112.074 | 453.9066 | 3,517.7806 | 50,871 | 340,574 | 394,252 |
| 16-01-2025 | 104.902 | -491.3238 | 3,026.4568 | -51,541 | 289,033 | 317,481 |
| 17-02-2025 | 101.591 | -340.5143 | 2,685.9425 | -34,593 | 254,440 | 272,868 |
| 17-03-2025 | 99.779 | -51.9462 | 2,633.9964 | -5,183 | 249,256 | 262,818 |
| 16-04-2025 | 104.671 | 441.6823 | 3,075.6787 | 46,231 | 295,488 | 321,934 |
| 16-05-2025 | 111.335 | 451.1675 | 3,526.8462 | 50,231 | 345,719 | 392,661 |
| 16-06-2025 | 111.623 | 84.3934 | 3,611.2396 | 9,420 | 355,139 | 403,097 |
| 16-07-2025 | 113.743 | 171.8042 | 3,783.0438 | 19,542 | 374,680 | 430,295 |
| 18-08-2025 | 112.418 | -131.1518 | 3,651.892 | -14,744 | 359,936 | 410,538 |
| 16-09-2025 | 114.549 | 110.7702 | 3,762.6622 | 12,689 | 372,625 | 431,009 |
| 16-10-2025 | 115.18 | 75.6403 | 3,838.3025 | 8,712 | 381,337 | 442,096 |