| Initial Investment Amount | STP Period | No of Monthly Installments | Total No. Units Remaining | Total Amount Transferred | Value as on 29-10-2025 | Current Value as on 28-11-2025 | Profit | Returns (%) |
|---|---|---|---|---|---|---|---|---|
| 1,000,000 | 29-11-2022 to 29-11-2025 | 22 | 30,056.21 | 685,033 | 1,000,000 | 1,001,473 | 686,506 | 11.35 |
| STP Period | No of Monthly Installments | Total No. Units Accumulated | Total Amount Invested | Value as on 29-10-2025 | Current Value as on 28-11-2025 | Profit | Returns (%) |
|---|---|---|---|---|---|---|---|
| 29-11-2022 to 29-11-2025 | 22 | 4,553.35 | 685,033 | 534,071 | 537,655 | -147,379 | 11.57 |
| Total Investment Amount | Total Current Value | Total Profit | Total Returns (%) |
|---|---|---|---|
| 1,000,000 | 1,539,127 | 539,127 | 11.38 |
| Nav Date | Nav | Units | Cumulative Units | Net Amount | Profit Transfer | Capital Gain/Loss (Profit Transfer) |
No. of Days (Invested) |
Current Value |
|---|---|---|---|---|---|---|---|---|
| 29-11-2021 | 21.68 | 46,125.4613 | 46,125.4613 | 1,000,000 | 1,000,000 | 0 | 0 | 1,000,000 |
| 29-11-2022 | 22.92 | 2,495.4438 | 43,630.0175 | 1,057,196 | -57,196 | 3,094.35 | 365 | 1,000,000 |
| 29-12-2022 | 22.59 | -637.3575 | 44,267.3749 | 985,602 | 14,398 | -580 | 395 | 1,000,000 |
| 30-01-2023 | 22.07 | -1,043.0011 | 45,310.3761 | 976,981 | 23,019 | -406.77 | 427 | 1,000,000 |
| 28-02-2023 | 21.823 | -512.838 | 45,823.214 | 988,808 | 11,192 | -73.34 | 456 | 1,000,000 |
| 03-04-2023 | 21.925 | 213.1798 | 45,610.0342 | 1,004,674 | -4,674 | 52.23 | 490 | 1,000,000 |
| 29-05-2023 | 23.297 | 2,686.0526 | 42,923.9816 | 1,062,577 | -62,577 | 4,343.35 | 546 | 1,000,000 |
| 30-06-2023 | 24.03 | 1,309.3333 | 41,614.6484 | 1,031,463 | -31,463 | 3,076.93 | 578 | 1,000,000 |
| 31-07-2023 | 24.821 | 1,326.1829 | 40,288.4654 | 1,032,917 | -32,917 | 4,165.54 | 609 | 1,000,000 |
| 29-08-2023 | 24.705 | -189.1707 | 40,477.6361 | 995,327 | 4,673 | -572.24 | 638 | 1,000,000 |
| 29-09-2023 | 24.97 | 429.5784 | 40,048.0577 | 1,010,727 | -10,727 | 1,413.31 | 669 | 1,000,000 |
| 30-10-2023 | 24.482 | -798.2784 | 40,846.3361 | 980,457 | 19,543 | -2,236.78 | 700 | 1,000,000 |
| 29-11-2023 | 25.428 | 1,519.6096 | 39,326.7264 | 1,038,641 | -38,641 | 5,695.5 | 730 | 1,000,000 |
| 29-12-2023 | 26.883 | 2,128.4971 | 37,198.2294 | 1,057,220 | -57,220 | 11,074.57 | 760 | 1,000,000 |
| 29-01-2024 | 27.102 | 300.5834 | 36,897.6459 | 1,008,146 | -8,146 | 1,629.76 | 791 | 1,000,000 |
| 29-02-2024 | 27.568 | 623.7051 | 36,273.9408 | 1,017,194 | -17,194 | 3,672.38 | 822 | 1,000,000 |
| 31-03-2024 | 27.654 | 112.8068 | 36,161.134 | 1,003,120 | -3,120 | 673.91 | 853 | 1,000,000 |
| 29-04-2024 | 28.357 | 896.4727 | 35,264.6613 | 1,025,421 | -25,421 | 5,985.75 | 882 | 1,000,000 |
| 29-05-2024 | 28.672 | 387.4291 | 34,877.2321 | 1,011,108 | -11,108 | 2,708.9 | 912 | 1,000,000 |
| 01-07-2024 | 30.316 | 1,891.3501 | 32,985.882 | 1,057,338 | -57,338 | 16,333.7 | 945 | 1,000,000 |
| 29-07-2024 | 31.258 | 994.0719 | 31,991.8101 | 1,031,073 | -31,073 | 9,521.22 | 973 | 1,000,000 |
| 29-08-2024 | 31.777 | 522.5084 | 31,469.3017 | 1,016,604 | -16,604 | 5,275.77 | 1,004 | 1,000,000 |
| 30-09-2024 | 32.394 | 599.3875 | 30,869.9142 | 1,019,417 | -19,417 | 6,421.84 | 1,036 | 1,000,000 |
| 29-10-2024 | 31.076 | -1,309.2595 | 32,179.1736 | 959,313 | 40,687 | -12,301.8 | 1,065 | 1,000,000 |
| 29-11-2024 | 31.001 | -77.8503 | 32,257.024 | 997,587 | 2,413 | -725.64 | 1,096 | 1,000,000 |
| 30-12-2024 | 30.517 | -511.5968 | 32,768.6208 | 984,388 | 15,612 | -4,520.98 | 1,127 | 1,000,000 |
| 29-01-2025 | 29.619 | -993.4914 | 33,762.1122 | 970,574 | 29,426 | -7,887.33 | 1,157 | 1,000,000 |
| 28-02-2025 | 28.196 | -1,703.9114 | 35,466.0235 | 951,957 | 48,043 | -11,102.69 | 1,187 | 1,000,000 |
| 01-04-2025 | 29.747 | 1,849.1882 | 33,616.8353 | 1,055,008 | -55,008 | 14,917.4 | 1,219 | 1,000,000 |
| 29-05-2025 | 31.623 | 1,994.2821 | 31,622.5532 | 1,063,065 | -63,065 | 19,829.15 | 1,277 | 1,000,000 |
| 30-06-2025 | 32.515 | 867.5171 | 30,755.0361 | 1,028,207 | -28,207 | 9,399.55 | 1,309 | 1,000,000 |
| 29-07-2025 | 32.176 | -324.029 | 31,079.0651 | 989,574 | 10,426 | -3,401.01 | 1,338 | 1,000,000 |
| 29-08-2025 | 31.553 | -613.6424 | 31,692.7075 | 980,638 | 19,362 | -6,058.49 | 1,369 | 1,000,000 |
| 29-09-2025 | 31.962 | 405.554 | 31,287.1535 | 1,012,962 | -12,962 | 4,169.91 | 1,400 | 1,000,000 |
| 29-10-2025 | 33.271 | 1,230.9484 | 30,056.2051 | 1,040,955 | -40,955 | 14,267.92 | 1,430 | 1,000,000 |
| Nav Date | Nav | Units | Cumulative Units | Cash Flow | Amount | Current Value |
|---|---|---|---|---|---|---|
| 29-11-2022 | 82.444 | 693.7506 | 693.7506 | 57,196 | 57,196 | 57,196 |
| 29-12-2022 | 80.463 | -178.9382 | 514.8124 | -14,398 | 42,798 | 41,423 |
| 30-01-2023 | 77.874 | -295.5933 | 219.219 | -23,019 | 19,779 | 17,071 |
| 28-02-2023 | 76.815 | -145.6963 | 73.5227 | -11,192 | 8,587 | 5,648 |
| 03-04-2023 | 76.955 | 60.7364 | 134.2591 | 4,674 | 13,261 | 10,332 |
| 29-05-2023 | 81.73 | 765.6548 | 899.9139 | 62,577 | 75,838 | 73,550 |
| 30-06-2023 | 84.872 | 370.7145 | 1,270.6283 | 31,463 | 107,301 | 107,841 |
| 31-07-2023 | 87.249 | 377.2787 | 1,647.907 | 32,917 | 140,218 | 143,778 |
| 29-08-2023 | 86.454 | -54.0572 | 1,593.8498 | -4,673 | 135,545 | 137,795 |
| 29-09-2023 | 87.795 | 122.1775 | 1,716.0273 | 10,727 | 146,271 | 150,659 |
| 30-10-2023 | 85.127 | -229.5799 | 1,486.4474 | -19,543 | 126,728 | 126,537 |
| 29-11-2023 | 89.207 | 433.157 | 1,919.6043 | 38,641 | 165,369 | 171,242 |
| 29-12-2023 | 94.863 | 603.1897 | 2,522.7941 | 57,220 | 222,589 | 239,320 |
| 29-01-2024 | 94.727 | 85.9988 | 2,608.7929 | 8,146 | 230,735 | 247,123 |
| 29-02-2024 | 95.468 | 180.1054 | 2,788.8983 | 17,194 | 247,930 | 266,251 |
| 31-03-2024 | 96.432 | 32.3498 | 2,821.2481 | 3,120 | 251,049 | 272,059 |
| 29-04-2024 | 98.907 | 257.022 | 3,078.2702 | 25,421 | 276,471 | 304,462 |
| 29-05-2024 | 99.472 | 111.6733 | 3,189.9435 | 11,108 | 287,579 | 317,310 |
| 01-07-2024 | 107.034 | 535.7005 | 3,725.644 | 57,338 | 344,917 | 398,771 |
| 29-07-2024 | 110.497 | 281.2085 | 4,006.8526 | 31,073 | 375,990 | 442,745 |
| 29-08-2024 | 112.073 | 148.1512 | 4,155.0038 | 16,604 | 392,594 | 465,664 |
| 30-09-2024 | 115.424 | 168.2194 | 4,323.2232 | 19,417 | 412,010 | 499,004 |
| 29-10-2024 | 109.068 | -373.0384 | 3,950.1848 | -40,687 | 371,324 | 430,839 |
| 29-11-2024 | 108.889 | -22.1642 | 3,928.0206 | -2,413 | 368,910 | 427,718 |
| 30-12-2024 | 106.96 | -145.9648 | 3,782.0558 | -15,612 | 353,298 | 404,529 |
| 29-01-2025 | 103.127 | -285.3396 | 3,496.7161 | -29,426 | 323,872 | 360,606 |
| 28-02-2025 | 98.144 | -489.5204 | 3,007.1958 | -48,043 | 275,828 | 295,138 |
| 01-04-2025 | 103.19 | 533.073 | 3,540.2688 | 55,008 | 330,836 | 365,320 |
| 29-05-2025 | 111.086 | 567.715 | 4,107.9837 | 63,065 | 393,901 | 456,339 |
| 30-06-2025 | 114.049 | 247.3263 | 4,355.31 | 28,207 | 422,108 | 496,719 |
| 29-07-2025 | 112.309 | -92.8328 | 4,262.4772 | -10,426 | 411,682 | 478,715 |
| 29-08-2025 | 110.982 | -174.463 | 4,088.0142 | -19,362 | 392,320 | 453,696 |
| 29-09-2025 | 111.588 | 116.1623 | 4,204.1765 | 12,962 | 405,282 | 469,136 |
| 29-10-2025 | 117.292 | 349.1703 | 4,553.3468 | 40,955 | 446,237 | 534,071 |