| 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 14-11-2025 | 22 | 47,301.45 | 824,767 | 1,000,000 | 1,025,401 | 850,168 | 13.28 |
| 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 14-11-2025 | 22 | 5,198.15 | 824,767 | 598,723 | 607,763 | -217,004 | 11.82 |
| Total Investment Amount | Total Current Value | Total Profit | Total Returns (%) |
|---|---|---|---|
| 1,000,000 | 1,633,164 | 633,164 | 13.06 |
| Nav Date | Nav | Units | Cumulative Units | Value Before STP | Cash Flow | Capital Gain/Loss (Profit Transfer) |
No. of Days (Invested) |
Current Value After STP |
|---|---|---|---|---|---|---|---|---|
| 16-11-2021 | 13.065 | 76,540.375 | 76,540.375 | 1,000,000 | 1,000,000 | 0 | 0 | 1,000,000 |
| 16-11-2022 | 13.483 | 2,372.9049 | 74,167.4701 | 1,031,994 | -31,994 | 991.87 | 365 | 1,000,000 |
| 16-12-2022 | 13.711 | 1,233.3297 | 72,934.1405 | 1,016,910 | -16,910 | 796.73 | 395 | 1,000,000 |
| 16-01-2023 | 13.427 | -1,542.66 | 74,476.8005 | 979,287 | 20,713 | -558.44 | 426 | 1,000,000 |
| 16-02-2023 | 13.274 | -858.4413 | 75,335.2418 | 988,605 | 11,395 | -179.41 | 457 | 1,000,000 |
| 16-03-2023 | 12.545 | 0 | 75,335.2418 | 988,605 | 0 | 0 | 0 | 945,081 |
| 17-04-2023 | 13.32 | 260.1668 | 75,075.0751 | 1,003,465 | -3,465 | 66.34 | 517 | 1,000,000 |
| 16-05-2023 | 13.98 | 3,544.3168 | 71,530.7582 | 1,049,550 | -49,550 | 3,243.05 | 546 | 1,000,000 |
| 16-06-2023 | 14.296 | 1,581.122 | 69,949.6363 | 1,022,604 | -22,604 | 1,946.36 | 577 | 1,000,000 |
| 17-07-2023 | 15.034 | 3,433.739 | 66,515.8973 | 1,051,623 | -51,623 | 6,761.03 | 608 | 1,000,000 |
| 16-08-2023 | 15.0 | -150.7694 | 66,666.6667 | 997,738 | 2,262 | -291.74 | 638 | 1,000,000 |
| 18-09-2023 | 15.76 | 3,214.89 | 63,451.7766 | 1,050,667 | -50,667 | 8,664.13 | 671 | 1,000,000 |
| 16-10-2023 | 15.417 | -1,411.6858 | 64,863.4624 | 978,236 | 21,764 | -3,320.28 | 699 | 1,000,000 |
| 16-11-2023 | 15.483 | 276.4961 | 64,586.9664 | 1,004,281 | -4,281 | 668.57 | 730 | 1,000,000 |
| 18-12-2023 | 16.552 | 4,171.3066 | 60,415.6597 | 1,069,043 | -69,043 | 14,545.35 | 762 | 1,000,000 |
| 16-01-2024 | 16.729 | 639.2236 | 59,776.4361 | 1,010,694 | -10,694 | 2,342.12 | 791 | 1,000,000 |
| 16-02-2024 | 16.661 | -243.9708 | 60,020.4069 | 995,935 | 4,065 | -877.32 | 822 | 1,000,000 |
| 18-03-2024 | 16.07 | -2,207.3466 | 62,227.7536 | 964,528 | 35,472 | -6,633.08 | 853 | 1,000,000 |
| 16-04-2024 | 16.604 | 2,001.3021 | 60,226.4515 | 1,033,230 | -33,230 | 7,082.61 | 882 | 1,000,000 |
| 16-05-2024 | 16.999 | 1,399.4616 | 58,826.9898 | 1,023,789 | -23,789 | 5,505.48 | 912 | 1,000,000 |
| 18-06-2024 | 18.18 | 3,821.4893 | 55,005.5006 | 1,069,475 | -69,475 | 19,546.92 | 945 | 1,000,000 |
| 16-07-2024 | 18.966 | 2,279.5699 | 52,725.9306 | 1,043,234 | -43,234 | 13,451.74 | 973 | 1,000,000 |
| 16-08-2024 | 18.206 | -2,201.0165 | 54,926.9472 | 959,928 | 40,072 | -11,315.43 | 1,004 | 1,000,000 |
| 16-09-2024 | 19.056 | 2,450.037 | 52,476.9102 | 1,046,688 | -46,688 | 14,678.17 | 1,035 | 1,000,000 |
| 16-10-2024 | 18.954 | -282.4019 | 52,759.312 | 994,647 | 5,353 | -1,663.06 | 1,065 | 1,000,000 |
| 18-11-2024 | 18.121 | -2,425.2804 | 55,184.5925 | 956,051 | 43,949 | -12,262.22 | 1,098 | 1,000,000 |
| 16-12-2024 | 19.359 | 3,529.0317 | 51,655.5607 | 1,068,319 | -68,319 | 22,211.73 | 1,126 | 1,000,000 |
| 16-01-2025 | 17.825 | -4,445.421 | 56,100.9818 | 920,760 | 79,240 | -21,160.2 | 1,157 | 1,000,000 |
| 17-02-2025 | 17.334 | -1,589.1071 | 57,690.0888 | 972,454 | 27,546 | -6,783.9 | 1,189 | 1,000,000 |
| 17-03-2025 | 17.571 | 778.1316 | 56,911.9572 | 1,013,673 | -13,673 | 3,506.26 | 1,217 | 1,000,000 |
| 16-04-2025 | 19.214 | 4,866.5736 | 52,045.3836 | 1,093,506 | -93,506 | 29,924.56 | 1,247 | 1,000,000 |
| 16-05-2025 | 20.07 | 2,219.7732 | 49,825.6104 | 1,044,551 | -44,551 | 15,549.51 | 1,277 | 1,000,000 |
| 16-06-2025 | 20.443 | 909.1108 | 48,916.4995 | 1,018,585 | -18,585 | 6,707.42 | 1,308 | 1,000,000 |
| 16-07-2025 | 20.954 | 1,192.9145 | 47,723.585 | 1,024,996 | -24,996 | 9,410.9 | 1,338 | 1,000,000 |
| 18-08-2025 | 20.513 | -1,025.9884 | 48,749.5734 | 978,954 | 21,046 | -7,641.56 | 1,371 | 1,000,000 |
| 16-09-2025 | 20.448 | -154.9649 | 48,904.5383 | 996,831 | 3,169 | -1,144.11 | 1,400 | 1,000,000 |
| 16-10-2025 | 21.141 | 1,603.0862 | 47,301.4522 | 1,033,891 | -33,891 | 12,946.52 | 1,430 | 1,000,000 |
| Nav Date | Nav | Units | Cumulative Units | Cash Flow | Amount | Current Value |
|---|---|---|---|---|---|---|
| 16-11-2022 | 81.417 | 392.9631 | 392.9631 | 31,994 | 31,994 | 31,994 |
| 16-12-2022 | 81.02 | 208.7162 | 601.6793 | 16,910 | 48,904 | 48,748 |
| 16-01-2023 | 79.298 | -261.2083 | 340.471 | -20,713 | 28,191 | 26,999 |
| 16-02-2023 | 79.558 | -143.2282 | 197.2427 | -11,395 | 16,796 | 15,692 |
| 16-03-2023 | 75.217 | 0 | 197.2427 | 0 | 16,796 | 14,836 |
| 17-04-2023 | 77.793 | 44.5467 | 241.7894 | 3,465 | 20,261 | 18,810 |
| 16-05-2023 | 80.719 | 613.8524 | 855.6418 | 49,550 | 69,811 | 69,067 |
| 16-06-2023 | 83.312 | 271.3141 | 1,126.9559 | 22,604 | 92,415 | 93,889 |
| 17-07-2023 | 86.68 | 595.5564 | 1,722.5123 | 51,623 | 144,037 | 149,307 |
| 16-08-2023 | 86.426 | -26.1674 | 1,696.345 | -2,262 | 141,776 | 146,608 |
| 18-09-2023 | 89.879 | 563.7209 | 2,260.0658 | 50,667 | 192,442 | 203,132 |
| 16-10-2023 | 87.847 | -247.7485 | 2,012.3174 | -21,764 | 170,679 | 176,776 |
| 16-11-2023 | 87.84 | 48.7362 | 2,061.0536 | 4,281 | 174,959 | 181,043 |
| 18-12-2023 | 93.914 | 735.1776 | 2,796.2311 | 69,043 | 244,003 | 262,605 |
| 16-01-2024 | 96.101 | 111.2743 | 2,907.5054 | 10,694 | 254,697 | 279,414 |
| 16-02-2024 | 95.228 | -42.6849 | 2,864.8205 | -4,065 | 250,632 | 272,811 |
| 18-03-2024 | 95.104 | -372.9818 | 2,491.8388 | -35,472 | 215,160 | 236,984 |
| 16-04-2024 | 96.292 | 345.0922 | 2,836.931 | 33,230 | 248,389 | 273,174 |
| 16-05-2024 | 98.16 | 242.3538 | 3,079.2848 | 23,789 | 272,179 | 302,263 |
| 18-06-2024 | 104.2 | 666.7435 | 3,746.0283 | 69,475 | 341,653 | 390,336 |
| 16-07-2024 | 109.565 | 394.5998 | 4,140.6281 | 43,234 | 384,888 | 453,668 |
| 16-08-2024 | 109.487 | -365.9951 | 3,774.6329 | -40,072 | 344,816 | 413,273 |
| 16-09-2024 | 114.294 | 408.4896 | 4,183.1225 | 46,688 | 391,504 | 478,106 |
| 16-10-2024 | 111.734 | -47.9052 | 4,135.2173 | -5,353 | 386,151 | 462,044 |
| 18-11-2024 | 105.575 | -416.2776 | 3,718.9397 | -43,949 | 342,203 | 392,627 |
| 16-12-2024 | 112.074 | 609.5841 | 4,328.5237 | 68,319 | 410,521 | 485,115 |
| 16-01-2025 | 104.902 | -755.3682 | 3,573.1556 | -79,240 | 331,282 | 374,831 |
| 17-02-2025 | 101.591 | -271.142 | 3,302.0136 | -27,546 | 303,736 | 335,455 |
| 17-03-2025 | 99.779 | 137.0283 | 3,439.042 | 13,673 | 317,409 | 343,144 |
| 16-04-2025 | 104.671 | 893.3357 | 4,332.3777 | 93,506 | 410,915 | 453,474 |
| 16-05-2025 | 111.335 | 400.1513 | 4,732.529 | 44,551 | 455,466 | 526,896 |
| 16-06-2025 | 111.623 | 166.4975 | 4,899.0266 | 18,585 | 474,051 | 546,844 |
| 16-07-2025 | 113.743 | 219.7615 | 5,118.7881 | 24,996 | 499,047 | 582,226 |
| 18-08-2025 | 112.418 | -187.2129 | 4,931.5751 | -21,046 | 478,001 | 554,398 |
| 16-09-2025 | 114.549 | -27.6626 | 4,903.9126 | -3,169 | 474,832 | 561,738 |
| 16-10-2025 | 115.18 | 294.2424 | 5,198.155 | 33,891 | 508,723 | 598,723 |