| Initial Investment Amount | STP Period | No of Monthly Installments | Total No. Units Remaining | Total Amount Transferred | Value as on 15-10-2025 | Current Value as on 14-11-2025 | Profit | Returns (%) |
|---|---|---|---|---|---|---|---|---|
| 1,000,000 | 15-11-2022 to 15-11-2025 | 23 | 30,658.86 | 565,761 | 1,000,000 | 1,017,353 | 583,114 | 9.78 |
| STP Period | No of Monthly Installments | Total No. Units Accumulated | Total Amount Invested | Value as on 15-10-2025 | Current Value as on 14-11-2025 | Profit | Returns (%) |
|---|---|---|---|---|---|---|---|
| 15-11-2022 to 15-11-2025 | 23 | 3,755.13 | 565,761 | 428,757 | 439,046 | -126,715 | 10.41 |
| Total Investment Amount | Total Current Value | Total Profit | Total Returns (%) |
|---|---|---|---|
| 1,000,000 | 1,456,399 | 456,399 | 9.86 |
| Nav Date | Nav | Units | Cumulative Units | Net Amount | Profit Transfer | Capital Gain/Loss (Profit Transfer) |
No. of Days (Invested) |
Current Value |
|---|---|---|---|---|---|---|---|---|
| 15-11-2021 | 22.778 | 43,902.0107 | 43,902.0107 | 1,000,000 | 1,000,000 | 0 | 0 | 1,000,000 |
| 15-11-2022 | 22.741 | 0 | 43,902.0107 | 1,000,000 | 0 | 0 | 0 | 998,376 |
| 15-12-2022 | 22.861 | 159.3923 | 43,742.6184 | 1,003,644 | -3,644 | 13.23 | 395 | 1,000,000 |
| 16-01-2023 | 22.488 | 0 | 43,742.6184 | 1,003,644 | 0 | 0 | 0 | 983,684 |
| 15-02-2023 | 22.356 | 0 | 43,742.6184 | 1,003,644 | 0 | 0 | 0 | 977,910 |
| 15-03-2023 | 21.545 | 0 | 43,742.6184 | 1,003,644 | 0 | 0 | 0 | 942,435 |
| 17-04-2023 | 22.245 | 0 | 43,742.6184 | 1,003,644 | 0 | 0 | 0 | 973,055 |
| 15-05-2023 | 23.024 | 309.6789 | 43,432.9395 | 1,007,130 | -7,130 | 76.18 | 546 | 1,000,000 |
| 15-06-2023 | 23.565 | 997.1237 | 42,435.8158 | 1,023,497 | -23,497 | 784.74 | 577 | 1,000,000 |
| 17-07-2023 | 24.521 | 1,654.4448 | 40,781.3711 | 1,040,569 | -40,569 | 2,883.7 | 609 | 1,000,000 |
| 16-08-2023 | 24.644 | 203.5428 | 40,577.8283 | 1,005,016 | -5,016 | 379.81 | 639 | 1,000,000 |
| 15-09-2023 | 25.404 | 1,213.9486 | 39,363.8797 | 1,030,839 | -30,839 | 3,187.83 | 669 | 1,000,000 |
| 16-10-2023 | 25.008 | -623.3244 | 39,987.2041 | 984,412 | 15,588 | -1,390.01 | 700 | 1,000,000 |
| 15-11-2023 | 25.107 | 157.6745 | 39,829.5296 | 1,003,959 | -3,959 | 367.22 | 730 | 1,000,000 |
| 15-12-2023 | 26.584 | 2,212.9181 | 37,616.6115 | 1,058,828 | -58,828 | 8,422.37 | 760 | 1,000,000 |
| 15-01-2024 | 27.318 | 1,010.7106 | 36,605.9009 | 1,027,611 | -27,611 | 4,588.63 | 791 | 1,000,000 |
| 15-02-2024 | 27.327 | 12.056 | 36,593.8449 | 1,000,329 | -329 | 54.84 | 822 | 1,000,000 |
| 15-03-2024 | 27.203 | -166.8065 | 36,760.6514 | 995,462 | 4,538 | -738.12 | 851 | 1,000,000 |
| 15-04-2024 | 27.85 | 854.0087 | 35,906.6427 | 1,023,784 | -23,784 | 4,331.53 | 882 | 1,000,000 |
| 15-05-2024 | 28.003 | 196.1831 | 35,710.4596 | 1,005,494 | -5,494 | 1,025.06 | 912 | 1,000,000 |
| 18-06-2024 | 29.823 | 2,179.2924 | 33,531.1672 | 1,064,993 | -64,993 | 15,353.11 | 946 | 1,000,000 |
| 15-07-2024 | 30.975 | 1,247.0671 | 32,284.1001 | 1,038,628 | -38,628 | 10,222.21 | 973 | 1,000,000 |
| 16-08-2024 | 31.069 | 97.6763 | 32,186.4238 | 1,003,035 | -3,035 | 809.83 | 1,005 | 1,000,000 |
| 16-09-2024 | 32.217 | 1,146.9105 | 31,039.5133 | 1,036,950 | -36,950 | 10,825.69 | 1,036 | 1,000,000 |
| 15-10-2024 | 31.99 | -220.2554 | 31,259.7687 | 992,954 | 7,046 | -2,028.99 | 1,065 | 1,000,000 |
| 18-11-2024 | 30.076 | -1,989.3336 | 33,249.1023 | 940,169 | 59,831 | -14,518.16 | 1,099 | 1,000,000 |
| 16-12-2024 | 31.606 | 1,609.5402 | 31,639.5621 | 1,050,871 | -50,871 | 14,209.02 | 1,127 | 1,000,000 |
| 15-01-2025 | 29.753 | -1,970.494 | 33,610.0561 | 941,372 | 58,628 | -13,744.2 | 1,157 | 1,000,000 |
| 17-02-2025 | 28.94 | -944.194 | 34,554.2502 | 972,675 | 27,325 | -5,818.12 | 1,190 | 1,000,000 |
| 17-03-2025 | 28.79 | -180.0326 | 34,734.2827 | 994,817 | 5,183 | -1,082.36 | 1,218 | 1,000,000 |
| 15-04-2025 | 29.979 | 1,377.5997 | 33,356.683 | 1,041,299 | -41,299 | 9,920.1 | 1,247 | 1,000,000 |
| 15-05-2025 | 31.576 | 1,687.0605 | 31,669.6225 | 1,053,271 | -53,271 | 14,842.76 | 1,277 | 1,000,000 |
| 16-06-2025 | 31.932 | 353.0748 | 31,316.5477 | 1,011,274 | -11,274 | 3,232.05 | 1,309 | 1,000,000 |
| 15-07-2025 | 32.505 | 552.0499 | 30,764.4978 | 1,017,944 | -17,944 | 5,369.79 | 1,338 | 1,000,000 |
| 18-08-2025 | 32.076 | -411.4593 | 31,175.9571 | 986,802 | 13,198 | -3,825.75 | 1,372 | 1,000,000 |
| 15-09-2025 | 32.339 | 253.5414 | 30,922.4157 | 1,008,199 | -8,199 | 2,424.11 | 1,400 | 1,000,000 |
| 15-10-2025 | 32.617 | 263.5568 | 30,658.8589 | 1,008,596 | -8,596 | 2,593.14 | 1,430 | 1,000,000 |
| Nav Date | Nav | Units | Cumulative Units | Cash Flow | Amount | Current Value |
|---|---|---|---|---|---|---|
| 15-11-2022 | 81.435 | 0 | 0 | 0 | 0 | 0 |
| 15-12-2022 | 81.63 | 44.6388 | 44.6388 | 3,644 | 3,644 | 3,644 |
| 16-01-2023 | 79.298 | 0 | 44.6388 | 0 | 3,644 | 3,540 |
| 15-02-2023 | 79.541 | 0 | 44.6388 | 0 | 3,644 | 3,551 |
| 15-03-2023 | 75.15 | 0 | 44.6388 | 0 | 3,644 | 3,355 |
| 17-04-2023 | 77.793 | 0 | 44.6388 | 0 | 3,644 | 3,473 |
| 15-05-2023 | 80.983 | 88.0437 | 132.6826 | 7,130 | 10,774 | 10,745 |
| 15-06-2023 | 82.624 | 284.3873 | 417.0699 | 23,497 | 34,271 | 34,460 |
| 17-07-2023 | 86.68 | 468.0277 | 885.0976 | 40,569 | 74,840 | 76,720 |
| 16-08-2023 | 86.426 | 58.0393 | 943.137 | 5,016 | 79,856 | 81,512 |
| 15-09-2023 | 90.337 | 341.3789 | 1,284.5159 | 30,839 | 110,695 | 116,039 |
| 16-10-2023 | 87.847 | -177.446 | 1,107.0699 | -15,588 | 95,107 | 97,253 |
| 15-11-2023 | 87.594 | 45.1941 | 1,152.264 | 3,959 | 99,066 | 100,931 |
| 15-12-2023 | 94.013 | 625.7455 | 1,778.0096 | 58,828 | 157,894 | 167,156 |
| 15-01-2024 | 96.445 | 286.2833 | 2,064.2929 | 27,611 | 185,504 | 199,091 |
| 15-02-2024 | 94.658 | 3.4805 | 2,067.7733 | 329 | 185,834 | 195,731 |
| 15-03-2024 | 94.886 | -47.822 | 2,019.9513 | -4,538 | 181,296 | 191,665 |
| 15-04-2024 | 96.716 | 245.9173 | 2,265.8687 | 23,784 | 205,080 | 219,146 |
| 15-05-2024 | 97.294 | 56.4651 | 2,322.3338 | 5,494 | 210,574 | 225,949 |
| 18-06-2024 | 104.2 | 623.7336 | 2,946.0673 | 64,993 | 275,567 | 306,980 |
| 15-07-2024 | 109.578 | 352.5151 | 3,298.5825 | 38,628 | 314,195 | 361,452 |
| 16-08-2024 | 109.487 | 27.7175 | 3,326.3 | 3,035 | 317,230 | 364,187 |
| 16-09-2024 | 114.294 | 323.2892 | 3,649.5892 | 36,950 | 354,180 | 417,126 |
| 15-10-2024 | 112.149 | -62.8269 | 3,586.7623 | -7,046 | 347,134 | 402,252 |
| 18-11-2024 | 105.575 | -566.7175 | 3,020.0448 | -59,831 | 287,303 | 318,841 |
| 16-12-2024 | 112.074 | 453.9066 | 3,473.9514 | 50,871 | 338,174 | 389,340 |
| 15-01-2025 | 104.006 | -563.6993 | 2,910.2521 | -58,628 | 279,546 | 302,684 |
| 17-02-2025 | 101.591 | -268.9704 | 2,641.2817 | -27,325 | 252,221 | 268,330 |
| 17-03-2025 | 99.779 | -51.9462 | 2,589.3355 | -5,183 | 247,038 | 258,361 |
| 15-04-2025 | 103.961 | 397.2553 | 2,986.5909 | 41,299 | 288,337 | 310,489 |
| 15-05-2025 | 111.085 | 479.5483 | 3,466.1392 | 53,271 | 341,607 | 385,036 |
| 16-06-2025 | 111.623 | 101.0041 | 3,567.1433 | 11,274 | 352,882 | 398,175 |
| 15-07-2025 | 113.494 | 158.1086 | 3,725.2519 | 17,944 | 370,826 | 422,794 |
| 18-08-2025 | 112.418 | -117.4009 | 3,607.8511 | -13,198 | 357,628 | 405,587 |
| 15-09-2025 | 113.892 | 71.9917 | 3,679.8428 | 8,199 | 365,827 | 419,105 |
| 15-10-2025 | 114.179 | 75.2891 | 3,755.1318 | 8,596 | 374,424 | 428,757 |