| Initial Investment Amount | STP Period | No of Monthly Installments | Total No. Units Remaining | Total Amount Transferred | Value as on 25-09-2025 | Current Value as on 24-10-2025 | Profit | Returns (%) |
|---|---|---|---|---|---|---|---|---|
| 1,000,000 | 25-10-2022 to 25-10-2025 | 23 | 31,001.98 | 531,647 | 1,000,000 | 1,020,306 | 551,954 | 9.88 |
| STP Period | No of Monthly Installments | Total No. Units Accumulated | Total Amount Invested | Value as on 25-09-2025 | Current Value as on 24-10-2025 | Profit | Returns (%) |
|---|---|---|---|---|---|---|---|
| 25-10-2022 to 25-10-2025 | 23 | 3,854.89 | 531,647 | 434,974 | 446,909 | -84,739 | 11.33 |
| Total Investment Amount | Total Current Value | Total Profit | Total Returns (%) |
|---|---|---|---|
| 1,000,000 | 1,467,215 | 467,215 | 10.06 |
| Nav Date | Nav | Units | Cumulative Units | Net Amount | Profit Transfer | Capital Gain/Loss (Profit Transfer) |
No. of Days (Invested) |
Current Value |
|---|---|---|---|---|---|---|---|---|
| 25-10-2021 | 22.437 | 44,569.2383 | 44,569.2383 | 1,000,000 | 1,000,000 | 0 | 0 | 1,000,000 |
| 25-10-2022 | 22.195 | 0 | 44,569.2383 | 1,000,000 | 0 | 0 | 0 | 989,214 |
| 25-11-2022 | 22.799 | 707.6654 | 43,861.5729 | 1,016,134 | -16,134 | 256.17 | 396 | 1,000,000 |
| 26-12-2022 | 22.41 | 0 | 43,861.5729 | 1,016,134 | 0 | 0 | 0 | 982,938 |
| 25-01-2023 | 22.354 | 0 | 43,861.5729 | 1,016,134 | 0 | 0 | 0 | 980,482 |
| 27-02-2023 | 21.885 | 0 | 43,861.5729 | 1,016,134 | 0 | 0 | 0 | 959,911 |
| 27-03-2023 | 21.502 | 0 | 43,861.5729 | 1,016,134 | 0 | 0 | 0 | 943,112 |
| 25-04-2023 | 22.354 | 0 | 43,861.5729 | 1,016,134 | 0 | 0 | 0 | 980,482 |
| 25-05-2023 | 23.022 | 424.8602 | 43,436.7127 | 1,009,781 | -9,781 | 248.54 | 577 | 1,000,000 |
| 26-06-2023 | 23.628 | 1,114.0447 | 42,322.668 | 1,026,323 | -26,323 | 1,326.83 | 609 | 1,000,000 |
| 25-07-2023 | 24.66 | 1,771.1676 | 40,551.5004 | 1,043,677 | -43,677 | 3,937.31 | 638 | 1,000,000 |
| 25-08-2023 | 24.657 | -4.9339 | 40,556.4343 | 999,878 | 122 | -10.95 | 669 | 1,000,000 |
| 25-09-2023 | 24.942 | 463.4185 | 40,093.0158 | 1,011,559 | -11,559 | 1,160.86 | 700 | 1,000,000 |
| 25-10-2023 | 24.339 | -993.3066 | 41,086.3224 | 975,824 | 24,176 | -1,889.27 | 730 | 1,000,000 |
| 28-11-2023 | 25.254 | 1,488.6349 | 39,597.6875 | 1,037,594 | -37,594 | 4,193.48 | 764 | 1,000,000 |
| 26-12-2023 | 26.613 | 2,022.0666 | 37,575.6209 | 1,053,813 | -53,813 | 8,444.15 | 792 | 1,000,000 |
| 25-01-2024 | 26.782 | 237.11 | 37,338.5109 | 1,006,350 | -6,350 | 1,030.24 | 822 | 1,000,000 |
| 26-02-2024 | 27.625 | 1,139.4159 | 36,199.095 | 1,031,476 | -31,476 | 5,911.29 | 854 | 1,000,000 |
| 26-03-2024 | 27.394 | -305.249 | 36,504.344 | 991,638 | 8,362 | -1,513.12 | 883 | 1,000,000 |
| 25-04-2024 | 28.195 | 1,037.0626 | 35,467.2814 | 1,029,240 | -29,240 | 5,971.41 | 913 | 1,000,000 |
| 27-05-2024 | 28.87 | 829.2489 | 34,638.0326 | 1,023,940 | -23,940 | 5,334.56 | 945 | 1,000,000 |
| 25-06-2024 | 30.024 | 1,331.3446 | 33,306.688 | 1,039,972 | -39,972 | 10,100.91 | 974 | 1,000,000 |
| 25-07-2024 | 30.788 | 826.5009 | 32,480.1871 | 1,025,446 | -25,446 | 6,902.11 | 1,004 | 1,000,000 |
| 26-08-2024 | 31.655 | 889.6011 | 31,590.586 | 1,028,160 | -28,160 | 8,200.34 | 1,036 | 1,000,000 |
| 25-09-2024 | 32.527 | 846.8961 | 30,743.6899 | 1,027,547 | -27,547 | 8,545.18 | 1,066 | 1,000,000 |
| 25-10-2024 | 30.807 | -1,716.4653 | 32,460.1552 | 947,121 | 52,879 | -14,366.81 | 1,096 | 1,000,000 |
| 25-11-2024 | 30.85 | 45.2443 | 32,414.9109 | 1,001,396 | -1,396 | 380.64 | 1,127 | 1,000,000 |
| 26-12-2024 | 30.644 | -217.9047 | 32,632.8156 | 993,323 | 6,677 | -1,788.34 | 1,158 | 1,000,000 |
| 27-01-2025 | 29.212 | -1,599.6916 | 34,232.5072 | 953,270 | 46,730 | -10,837.91 | 1,190 | 1,000,000 |
| 25-02-2025 | 28.69 | -622.8431 | 34,855.3503 | 982,131 | 17,869 | -3,894.64 | 1,219 | 1,000,000 |
| 25-03-2025 | 30.165 | 1,704.3475 | 33,151.0028 | 1,051,412 | -51,412 | 13,171.2 | 1,247 | 1,000,000 |
| 25-04-2025 | 30.615 | 487.2759 | 32,663.7269 | 1,014,918 | -14,918 | 3,984.94 | 1,278 | 1,000,000 |
| 26-05-2025 | 31.662 | 1,080.1251 | 31,583.6018 | 1,034,199 | -34,199 | 9,964.15 | 1,309 | 1,000,000 |
| 25-06-2025 | 32.155 | 484.2393 | 31,099.3625 | 1,015,571 | -15,571 | 4,705.84 | 1,339 | 1,000,000 |
| 25-07-2025 | 32.166 | 10.6352 | 31,088.7272 | 1,000,342 | -342 | 103.47 | 1,369 | 1,000,000 |
| 25-08-2025 | 32.184 | 17.3874 | 31,071.3398 | 1,000,560 | -560 | 169.48 | 1,400 | 1,000,000 |
| 25-09-2025 | 32.256 | 69.3557 | 31,001.9841 | 1,002,237 | -2,237 | 681 | 1,431 | 1,000,000 |
| Nav Date | Nav | Units | Cumulative Units | Cash Flow | Amount | Current Value |
|---|---|---|---|---|---|---|
| 25-10-2022 | 79.237 | 0 | 0 | 0 | 0 | 0 |
| 25-11-2022 | 81.876 | 197.0549 | 197.0549 | 16,134 | 16,134 | 16,134 |
| 26-12-2022 | 79.626 | 0 | 197.0549 | 0 | 16,134 | 15,691 |
| 25-01-2023 | 79.025 | 0 | 197.0549 | 0 | 16,134 | 15,572 |
| 27-02-2023 | 77.174 | 0 | 197.0549 | 0 | 16,134 | 15,208 |
| 27-03-2023 | 75.129 | 0 | 197.0549 | 0 | 16,134 | 14,805 |
| 25-04-2023 | 77.921 | 0 | 197.0549 | 0 | 16,134 | 15,355 |
| 25-05-2023 | 80.59 | 121.369 | 318.4239 | 9,781 | 25,915 | 25,662 |
| 26-06-2023 | 82.727 | 318.1869 | 636.6108 | 26,323 | 52,238 | 52,665 |
| 25-07-2023 | 86.64 | 504.1204 | 1,140.7312 | 43,677 | 95,915 | 98,833 |
| 25-08-2023 | 86.222 | -1.4109 | 1,139.3203 | -122 | 95,793 | 98,234 |
| 25-09-2023 | 87.567 | 131.997 | 1,271.3173 | 11,559 | 107,352 | 111,325 |
| 25-10-2023 | 84.689 | -285.4691 | 985.8483 | -24,176 | 83,176 | 83,491 |
| 28-11-2023 | 88.337 | 425.5746 | 1,411.4229 | 37,594 | 120,770 | 124,681 |
| 26-12-2023 | 93.826 | 573.5431 | 1,984.966 | 53,813 | 174,583 | 186,241 |
| 25-01-2024 | 93.445 | 67.9574 | 2,052.9234 | 6,350 | 180,933 | 191,835 |
| 26-02-2024 | 95.798 | 328.5702 | 2,381.4936 | 31,476 | 212,410 | 228,142 |
| 26-03-2024 | 95.263 | -87.778 | 2,293.7156 | -8,362 | 204,048 | 218,506 |
| 25-04-2024 | 98.536 | 296.7441 | 2,590.4598 | 29,240 | 233,288 | 255,254 |
| 27-05-2024 | 100.527 | 238.1491 | 2,828.6089 | 23,940 | 257,228 | 284,352 |
| 25-06-2024 | 105.379 | 379.3193 | 3,207.9282 | 39,972 | 297,200 | 338,048 |
| 25-07-2024 | 108.599 | 234.3144 | 3,442.2426 | 25,446 | 322,647 | 373,824 |
| 26-08-2024 | 111.435 | 252.7063 | 3,694.9488 | 28,160 | 350,807 | 411,747 |
| 25-09-2024 | 116.385 | 236.6885 | 3,931.6373 | 27,547 | 378,354 | 457,584 |
| 25-10-2024 | 107.785 | -490.5984 | 3,441.0389 | -52,879 | 325,475 | 370,892 |
| 25-11-2024 | 108.732 | 12.8369 | 3,453.8759 | 1,396 | 326,871 | 375,547 |
| 26-12-2024 | 107.451 | -62.1443 | 3,391.7316 | -6,677 | 320,193 | 364,445 |
| 27-01-2025 | 101.604 | -459.9247 | 2,931.8068 | -46,730 | 273,463 | 297,883 |
| 25-02-2025 | 100.244 | -178.2587 | 2,753.5481 | -17,869 | 255,593 | 276,027 |
| 25-03-2025 | 105.193 | 488.7363 | 3,242.2844 | 51,412 | 307,005 | 341,066 |
| 25-04-2025 | 106.786 | 139.6995 | 3,381.9839 | 14,918 | 321,923 | 361,149 |
| 26-05-2025 | 111.413 | 306.9563 | 3,688.9402 | 34,199 | 356,122 | 410,996 |
| 25-06-2025 | 112.712 | 138.146 | 3,827.0863 | 15,571 | 371,693 | 431,359 |
| 25-07-2025 | 112.328 | 3.0455 | 3,830.1317 | 342 | 372,035 | 430,231 |
| 25-08-2025 | 113.483 | 4.9311 | 3,835.0629 | 560 | 372,594 | 435,214 |
| 25-09-2025 | 112.837 | 19.8263 | 3,854.8891 | 2,237 | 374,832 | 434,974 |