| Initial Investment Amount | STP Period | No of Monthly Installments | Total No. Units Remaining | Total Amount Transferred | Value as on 28-10-2025 | Current Value as on 28-10-2025 | Profit | Returns (%) |
|---|---|---|---|---|---|---|---|---|
| 1,000,000 | 28-10-2022 to 28-10-2025 | 19 | 46,557.1 | 769,163 | 1,000,000 | 1,000,000 | 769,163 | 12.69 |
| STP Period | No of Monthly Installments | Total No. Units Accumulated | Total Amount Invested | Value as on 28-10-2025 | Current Value as on 28-10-2025 | Profit | Returns (%) |
|---|---|---|---|---|---|---|---|
| 28-10-2022 to 28-10-2025 | 19 | 5,215.16 | 769,163 | 608,260 | 608,260 | -160,903 | 12.08 |
| Total Investment Amount | Total Current Value | Total Profit | Total Returns (%) |
|---|---|---|---|
| 1,000,000 | 1,608,260 | 608,260 | 12.6 |
| Nav Date | Nav | Units | Cumulative Units | Value Before STP | Cash Flow | Capital Gain/Loss (Profit Transfer) |
No. of Days (Invested) |
Current Value After STP |
|---|---|---|---|---|---|---|---|---|
| 28-10-2021 | 13.176 | 75,895.5677 | 75,895.5677 | 1,000,000 | 1,000,000 | 0 | 0 | 1,000,000 |
| 28-10-2022 | 13.046 | 0 | 75,895.5677 | 1,000,000 | 0 | 0 | 0 | 990,134 |
| 28-11-2022 | 13.64 | 2,581.7847 | 73,313.783 | 1,035,216 | -35,216 | 1,197.95 | 396 | 1,000,000 |
| 28-12-2022 | 13.616 | -129.2252 | 73,443.0082 | 998,240 | 1,760 | -56.86 | 426 | 1,000,000 |
| 30-01-2023 | 12.964 | 0 | 73,443.0082 | 998,240 | 0 | 0 | 0 | 952,115 |
| 28-02-2023 | 12.868 | 0 | 73,443.0082 | 998,240 | 0 | 0 | 0 | 945,065 |
| 28-03-2023 | 12.565 | 0 | 73,443.0082 | 998,240 | 0 | 0 | 0 | 922,811 |
| 28-04-2023 | 13.59 | -140.5091 | 73,583.5173 | 998,090 | 1,910 | -58.17 | 547 | 1,000,000 |
| 29-05-2023 | 14.145 | 2,887.1582 | 70,696.3591 | 1,040,839 | -40,839 | 2,797.66 | 578 | 1,000,000 |
| 28-06-2023 | 14.627 | 2,329.6401 | 68,366.7191 | 1,034,076 | -34,076 | 3,380.31 | 608 | 1,000,000 |
| 28-07-2023 | 15.406 | 3,456.9437 | 64,909.7754 | 1,053,258 | -53,258 | 7,708.98 | 638 | 1,000,000 |
| 28-08-2023 | 15.248 | -672.596 | 65,582.3715 | 989,744 | 10,256 | -1,393.62 | 669 | 1,000,000 |
| 29-09-2023 | 15.372 | 529.0277 | 65,053.3437 | 1,008,132 | -8,132 | 1,161.74 | 701 | 1,000,000 |
| 30-10-2023 | 14.983 | -1,688.9642 | 66,742.3079 | 974,694 | 25,306 | -3,051.96 | 732 | 1,000,000 |
| 28-11-2023 | 15.336 | 1,536.2568 | 65,206.0511 | 1,023,560 | -23,560 | 3,318.31 | 761 | 1,000,000 |
| 28-12-2023 | 16.513 | 4,647.7032 | 60,558.348 | 1,076,748 | -76,748 | 15,509.39 | 791 | 1,000,000 |
| 29-01-2024 | 16.161 | -1,319.0111 | 61,877.3591 | 978,683 | 21,317 | -3,937.25 | 823 | 1,000,000 |
| 28-02-2024 | 16.426 | 998.265 | 60,879.0941 | 1,016,398 | -16,398 | 3,244.36 | 853 | 1,000,000 |
| 28-03-2024 | 16.378 | -178.4221 | 61,057.5162 | 997,078 | 2,922 | -571.31 | 882 | 1,000,000 |
| 29-04-2024 | 17.394 | 3,566.4273 | 57,491.0889 | 1,062,034 | -62,034 | 15,043.19 | 914 | 1,000,000 |
| 28-05-2024 | 17.266 | -426.2052 | 57,917.2941 | 992,641 | 7,359 | -1,743.18 | 943 | 1,000,000 |
| 28-06-2024 | 18.649 | 4,295.116 | 53,622.1781 | 1,080,100 | -80,100 | 23,507.17 | 974 | 1,000,000 |
| 29-07-2024 | 18.703 | 154.82 | 53,467.3582 | 1,002,896 | -2,896 | 855.69 | 1,005 | 1,000,000 |
| 28-08-2024 | 18.618 | -244.1038 | 53,711.462 | 995,455 | 4,545 | -1,328.41 | 1,035 | 1,000,000 |
| 30-09-2024 | 19.324 | 1,962.3418 | 51,749.1203 | 1,037,920 | -37,920 | 12,064.48 | 1,068 | 1,000,000 |
| 28-10-2024 | 18.599 | -2,017.2113 | 53,766.3315 | 962,482 | 37,518 | -10,939.34 | 1,096 | 1,000,000 |
| 28-11-2024 | 18.712 | 324.6898 | 53,441.6417 | 1,006,076 | -6,076 | 1,797.48 | 1,127 | 1,000,000 |
| 30-12-2024 | 18.488 | -647.4972 | 54,089.1389 | 988,029 | 11,971 | -3,439.5 | 1,159 | 1,000,000 |
| 28-01-2025 | 17.393 | -3,405.2554 | 57,494.3943 | 940,772 | 59,228 | -14,359.96 | 1,188 | 1,000,000 |
| 28-02-2025 | 17.172 | -739.9407 | 58,234.335 | 987,294 | 12,706 | -2,956.8 | 1,219 | 1,000,000 |
| 28-03-2025 | 18.716 | 4,804.1148 | 53,430.2201 | 1,089,914 | -89,914 | 26,614.8 | 1,247 | 1,000,000 |
| 28-04-2025 | 19.894 | 3,163.8081 | 50,266.412 | 1,062,941 | -62,941 | 21,254.46 | 1,278 | 1,000,000 |
| 28-05-2025 | 20.091 | 492.8815 | 49,773.5304 | 1,009,902 | -9,902 | 3,408.28 | 1,308 | 1,000,000 |
| 30-06-2025 | 21.046 | 2,258.5632 | 47,514.9672 | 1,047,534 | -47,534 | 17,774.89 | 1,341 | 1,000,000 |
| 28-07-2025 | 20.526 | -1,203.731 | 48,718.6982 | 975,292 | 24,708 | -8,847.42 | 1,369 | 1,000,000 |
| 28-08-2025 | 19.839 | -1,687.0682 | 50,405.7664 | 966,530 | 33,470 | -11,240.94 | 1,400 | 1,000,000 |
| 29-09-2025 | 20.154 | 787.8246 | 49,617.9418 | 1,015,878 | -15,878 | 5,497.44 | 1,432 | 1,000,000 |
| 28-10-2025 | 21.479 | 3,060.8396 | 46,557.1023 | 1,065,744 | -65,744 | 25,414.15 | 1,461 | 1,000,000 |
| Nav Date | Nav | Units | Cumulative Units | Cash Flow | Amount | Current Value |
|---|---|---|---|---|---|---|
| 28-10-2022 | 79.356 | 0 | 0 | 0 | 0 | 0 |
| 28-11-2022 | 82.144 | 428.705 | 428.705 | 35,216 | 35,216 | 35,216 |
| 28-12-2022 | 80.037 | -21.984 | 406.721 | -1,760 | 33,456 | 32,553 |
| 30-01-2023 | 77.874 | 0 | 406.721 | 0 | 33,456 | 31,673 |
| 28-02-2023 | 76.815 | 0 | 406.721 | 0 | 33,456 | 31,242 |
| 28-03-2023 | 74.887 | 0 | 406.721 | 0 | 33,456 | 30,458 |
| 28-04-2023 | 79.183 | -24.1153 | 382.6058 | -1,910 | 31,546 | 30,296 |
| 29-05-2023 | 81.73 | 499.6801 | 882.2858 | 40,839 | 72,385 | 72,109 |
| 28-06-2023 | 83.985 | 405.7349 | 1,288.0207 | 34,076 | 106,461 | 108,174 |
| 28-07-2023 | 86.696 | 614.3037 | 1,902.3244 | 53,258 | 159,719 | 164,924 |
| 28-08-2023 | 86.445 | -118.639 | 1,783.6855 | -10,256 | 149,463 | 154,191 |
| 29-09-2023 | 87.795 | 92.6273 | 1,876.3128 | 8,132 | 157,595 | 164,731 |
| 30-10-2023 | 85.127 | -297.2706 | 1,579.0422 | -25,306 | 132,289 | 134,419 |
| 28-11-2023 | 88.337 | 266.7063 | 1,845.7485 | 23,560 | 155,849 | 163,048 |
| 28-12-2023 | 94.969 | 808.1324 | 2,653.8809 | 76,748 | 232,597 | 252,036 |
| 29-01-2024 | 94.727 | -225.0313 | 2,428.8496 | -21,317 | 211,280 | 230,078 |
| 28-02-2024 | 95.204 | 172.2354 | 2,601.085 | 16,398 | 227,678 | 247,634 |
| 28-03-2024 | 96.444 | -30.2994 | 2,570.7856 | -2,922 | 224,756 | 247,937 |
| 29-04-2024 | 98.907 | 627.1997 | 3,197.9853 | 62,034 | 286,790 | 316,303 |
| 28-05-2024 | 100.247 | -73.4073 | 3,124.578 | -7,359 | 279,431 | 313,230 |
| 28-06-2024 | 106.131 | 754.724 | 3,879.302 | 80,100 | 359,531 | 411,714 |
| 29-07-2024 | 110.497 | 26.2052 | 3,905.5073 | 2,896 | 362,426 | 431,547 |
| 28-08-2024 | 111.886 | -40.6193 | 3,864.888 | -4,545 | 357,882 | 432,427 |
| 30-09-2024 | 115.424 | 328.5304 | 4,193.4184 | 37,920 | 395,802 | 484,021 |
| 28-10-2024 | 108.363 | -346.2262 | 3,847.1922 | -37,518 | 358,284 | 416,893 |
| 28-11-2024 | 108.208 | 56.1474 | 3,903.3396 | 6,076 | 364,360 | 422,373 |
| 30-12-2024 | 106.96 | -111.9197 | 3,791.4199 | -11,971 | 352,389 | 405,530 |
| 28-01-2025 | 102.103 | -580.0771 | 3,211.3428 | -59,228 | 293,161 | 327,888 |
| 28-02-2025 | 98.144 | -129.4655 | 3,081.8773 | -12,706 | 280,455 | 302,468 |
| 28-03-2025 | 104.645 | 859.227 | 3,941.1044 | 89,914 | 370,369 | 412,417 |
| 28-04-2025 | 107.879 | 583.4388 | 4,524.5432 | 62,941 | 433,309 | 488,103 |
| 28-05-2025 | 110.591 | 89.5415 | 4,614.0847 | 9,902 | 443,212 | 510,276 |
| 30-06-2025 | 114.049 | 416.7833 | 5,030.868 | 47,534 | 490,746 | 573,765 |
| 28-07-2025 | 111.707 | -221.1838 | 4,809.6842 | -24,708 | 466,038 | 537,275 |
| 28-08-2025 | 111.383 | -300.4924 | 4,509.1918 | -33,470 | 432,568 | 502,247 |
| 29-09-2025 | 111.588 | 142.2896 | 4,651.4814 | 15,878 | 448,446 | 519,050 |
| 28-10-2025 | 116.633 | 563.6807 | 5,215.1622 | 65,744 | 514,190 | 608,260 |