| Initial Investment Amount | STP Period | No of Monthly Installments | Total No. Units Remaining | Total Amount Transferred | Value as on 20-11-2025 | Current Value as on 20-11-2025 | Profit | Returns (%) |
|---|---|---|---|---|---|---|---|---|
| 1,000,000 | 20-11-2022 to 20-11-2025 | 28 | 479.05 | 979,180 | 1,000,000 | 1,000,000 | 979,180 | 21.23 |
| STP Period | No of Monthly Installments | Total No. Units Accumulated | Total Amount Invested | Value as on 20-11-2025 | Current Value as on 20-11-2025 | Profit | Returns (%) |
|---|---|---|---|---|---|---|---|
| 20-11-2022 to 20-11-2025 | 28 | 761.46 | 979,180 | 1,118,450 | 1,118,450 | 139,270 | 19.12 |
| Total Investment Amount | Total Current Value | Total Profit | Total Returns (%) |
|---|---|---|---|
| 1,000,000 | 2,118,450 | 1,118,450 | 20.66 |
| Nav Date | Nav | Units | Cumulative Units | Net Amount | Profit Transfer | Capital Gain/Loss (Profit Transfer) |
No. of Days (Invested) |
Current Value |
|---|---|---|---|---|---|---|---|---|
| 22-11-2021 | 975.055 | 1,025.5832 | 1,025.5832 | 1,000,000 | 1,000,000 | 0 | 0 | 1,000,000 |
| 21-11-2022 | 1147.088 | 153.8105 | 871.7727 | 1,176,434 | -176,434 | 26,460.48 | 364 | 1,000,000 |
| 20-12-2022 | 1167.661 | 15.3597 | 856.4129 | 1,017,935 | -17,935 | 2,958.38 | 393 | 1,000,000 |
| 20-01-2023 | 1159.476 | -6.0456 | 862.4586 | 992,990 | 7,010 | -1,114.94 | 424 | 1,000,000 |
| 20-02-2023 | 1140.193 | -14.5859 | 877.0445 | 983,369 | 16,631 | -2,408.69 | 455 | 1,000,000 |
| 20-03-2023 | 1103.811 | -28.9077 | 905.9522 | 968,091 | 31,909 | -3,722.04 | 483 | 1,000,000 |
| 20-04-2023 | 1132.28 | 22.7784 | 883.1738 | 1,025,792 | -25,792 | 3,581.34 | 514 | 1,000,000 |
| 22-05-2023 | 1182.206 | 37.2975 | 845.8763 | 1,044,093 | -44,093 | 7,726.22 | 546 | 1,000,000 |
| 20-06-2023 | 1237.706 | 37.93 | 807.9463 | 1,046,946 | -46,946 | 9,962.34 | 575 | 1,000,000 |
| 20-07-2023 | 1293.951 | 35.1195 | 772.8268 | 1,045,443 | -45,443 | 11,199.48 | 605 | 1,000,000 |
| 21-08-2023 | 1302.502 | 5.0737 | 767.7531 | 1,006,608 | -6,608 | 1,661.35 | 637 | 1,000,000 |
| 20-09-2023 | 1354.36 | 29.397 | 738.3561 | 1,039,814 | -39,814 | 11,150.44 | 667 | 1,000,000 |
| 20-10-2023 | 1329.756 | -13.6615 | 752.0177 | 981,833 | 18,167 | -4,845.76 | 697 | 1,000,000 |
| 20-11-2023 | 1363.131 | 18.4125 | 733.6052 | 1,025,099 | -25,099 | 7,145.43 | 728 | 1,000,000 |
| 20-12-2023 | 1467.215 | 52.0418 | 681.5634 | 1,076,357 | -76,357 | 25,612.91 | 758 | 1,000,000 |
| 23-01-2024 | 1505.577 | 17.3662 | 664.1972 | 1,026,146 | -26,146 | 9,213.15 | 792 | 1,000,000 |
| 20-02-2024 | 1599.996 | 39.1956 | 625.0016 | 1,062,713 | -62,713 | 24,494.95 | 820 | 1,000,000 |
| 20-03-2024 | 1568.657 | -12.4864 | 637.488 | 980,413 | 19,587 | -7,411.97 | 849 | 1,000,000 |
| 22-04-2024 | 1624.533 | 21.9265 | 615.5615 | 1,035,620 | -35,620 | 14,240.76 | 882 | 1,000,000 |
| 21-05-2024 | 1686.276 | 22.5388 | 593.0227 | 1,038,007 | -38,007 | 16,030.06 | 911 | 1,000,000 |
| 20-06-2024 | 1784.1 | 32.516 | 560.5067 | 1,058,012 | -58,012 | 26,306.93 | 941 | 1,000,000 |
| 22-07-2024 | 1843.137 | 17.9534 | 542.5533 | 1,033,091 | -33,091 | 15,585.05 | 973 | 1,000,000 |
| 20-08-2024 | 1850.183 | 2.0662 | 540.4871 | 1,003,823 | -3,823 | 1,808.18 | 1,002 | 1,000,000 |
| 20-09-2024 | 1950.521 | 27.8035 | 512.6835 | 1,054,231 | -54,231 | 27,121.41 | 1,033 | 1,000,000 |
| 21-10-2024 | 1905.101 | -12.223 | 524.9066 | 976,714 | 23,286 | -11,367.97 | 1,064 | 1,000,000 |
| 21-11-2024 | 1834.716 | -20.1369 | 545.0435 | 963,054 | 36,946 | -17,310.93 | 1,095 | 1,000,000 |
| 20-12-2024 | 1852.577 | 5.2549 | 539.7886 | 1,009,735 | -9,735 | 4,611.25 | 1,124 | 1,000,000 |
| 20-01-2025 | 1818.155 | -10.2195 | 550.0081 | 981,419 | 18,581 | -8,616.05 | 1,155 | 1,000,000 |
| 20-02-2025 | 1794.471 | -7.2592 | 557.2673 | 986,974 | 13,026 | -5,948.29 | 1,186 | 1,000,000 |
| 20-03-2025 | 1816.472 | 6.7496 | 550.5177 | 1,012,260 | -12,260 | 5,679.22 | 1,214 | 1,000,000 |
| 21-04-2025 | 1914.04 | 28.0626 | 522.4551 | 1,053,713 | -53,713 | 26,350.35 | 1,246 | 1,000,000 |
| 20-05-2025 | 1940.732 | 7.1856 | 515.2695 | 1,013,945 | -13,945 | 6,938.99 | 1,275 | 1,000,000 |
| 20-06-2025 | 1970.049 | 7.6679 | 507.6016 | 1,015,106 | -15,106 | 7,629.52 | 1,306 | 1,000,000 |
| 21-07-2025 | 1985.637 | 3.9849 | 503.6167 | 1,007,912 | -7,912 | 4,027.03 | 1,337 | 1,000,000 |
| 20-08-2025 | 2009.723 | 6.0357 | 497.581 | 1,012,130 | -12,130 | 6,244.96 | 1,367 | 1,000,000 |
| 22-09-2025 | 2042.066 | 7.8809 | 489.7001 | 1,016,093 | -16,093 | 8,408.98 | 1,400 | 1,000,000 |
| 20-10-2025 | 2073.063 | 7.3221 | 482.378 | 1,015,179 | -15,179 | 8,039.76 | 1,428 | 1,000,000 |
| 20-11-2025 | 2087.453 | 3.3253 | 479.0527 | 1,006,941 | -6,941 | 3,699.06 | 1,459 | 1,000,000 |
| Nav Date | Nav | Units | Cumulative Units | Cash Flow | Amount | Current Value |
|---|---|---|---|---|---|---|
| 21-11-2022 | 821.274 | 214.8298 | 214.8298 | 176,434 | 176,434 | 176,434 |
| 20-12-2022 | 830.071 | 21.6066 | 236.4364 | 17,935 | 194,369 | 196,259 |
| 20-01-2023 | 822.07 | -8.5269 | 227.9094 | -7,010 | 187,359 | 187,358 |
| 20-02-2023 | 810.411 | -20.5214 | 207.388 | -16,631 | 170,729 | 168,070 |
| 20-03-2023 | 787.34 | -40.5271 | 166.8609 | -31,909 | 138,820 | 131,376 |
| 20-04-2023 | 806.924 | 31.9628 | 198.8237 | 25,792 | 164,612 | 160,436 |
| 22-05-2023 | 837.915 | 52.6227 | 251.4464 | 44,093 | 208,705 | 210,691 |
| 20-06-2023 | 879.252 | 53.3933 | 304.8396 | 46,946 | 255,651 | 268,031 |
| 20-07-2023 | 920.445 | 49.3706 | 354.2103 | 45,443 | 301,094 | 326,031 |
| 21-08-2023 | 925.267 | 7.1422 | 361.3525 | 6,608 | 307,702 | 334,348 |
| 20-09-2023 | 966.543 | 41.1923 | 402.5448 | 39,814 | 347,517 | 389,077 |
| 20-10-2023 | 954.165 | -19.0392 | 383.5056 | -18,167 | 329,350 | 365,928 |
| 20-11-2023 | 981.296 | 25.577 | 409.0826 | 25,099 | 354,449 | 401,431 |
| 20-12-2023 | 1061.055 | 71.9629 | 481.0454 | 76,357 | 430,805 | 510,416 |
| 23-01-2024 | 1090.849 | 23.9686 | 505.0141 | 26,146 | 456,951 | 550,894 |
| 20-02-2024 | 1162.321 | 53.9548 | 558.9689 | 62,713 | 519,664 | 649,701 |
| 20-03-2024 | 1134.773 | -17.2607 | 541.7082 | -19,587 | 500,077 | 614,716 |
| 22-04-2024 | 1175.002 | 30.3151 | 572.0233 | 35,620 | 535,697 | 672,129 |
| 21-05-2024 | 1226.477 | 30.9884 | 603.0118 | 38,007 | 573,704 | 739,580 |
| 20-06-2024 | 1297.315 | 44.7169 | 647.7286 | 58,012 | 631,716 | 840,308 |
| 22-07-2024 | 1338.971 | 24.7135 | 672.4421 | 33,091 | 664,807 | 900,380 |
| 20-08-2024 | 1346.444 | 2.8392 | 675.2813 | 3,823 | 668,629 | 909,228 |
| 20-09-2024 | 1414.664 | 38.3352 | 713.6165 | 54,231 | 722,861 | 1,009,528 |
| 21-10-2024 | 1368.85 | -17.0114 | 696.6051 | -23,286 | 699,575 | 953,548 |
| 21-11-2024 | 1309.239 | -28.2191 | 668.386 | -36,946 | 662,629 | 875,077 |
| 20-12-2024 | 1321.559 | 7.3663 | 675.7523 | 9,735 | 672,364 | 893,047 |
| 20-01-2025 | 1294.489 | -14.3536 | 661.3987 | -18,581 | 653,784 | 856,173 |
| 20-02-2025 | 1271.661 | -10.2436 | 651.1551 | -13,026 | 640,757 | 828,048 |
| 20-03-2025 | 1286.563 | 9.5296 | 660.6847 | 12,260 | 653,018 | 850,012 |
| 21-04-2025 | 1357.455 | 39.5688 | 700.2535 | 53,713 | 706,731 | 950,563 |
| 20-05-2025 | 1380.697 | 10.1002 | 710.3537 | 13,945 | 720,676 | 980,783 |
| 20-06-2025 | 1405.062 | 10.7512 | 721.105 | 15,106 | 735,782 | 1,013,197 |
| 21-07-2025 | 1412.051 | 5.6035 | 726.7085 | 7,912 | 743,695 | 1,026,149 |
| 20-08-2025 | 1426.808 | 8.5016 | 735.2101 | 12,130 | 755,825 | 1,049,004 |
| 22-09-2025 | 1442.013 | 11.1603 | 746.3704 | 16,093 | 771,918 | 1,076,276 |
| 20-10-2025 | 1465.185 | 10.3599 | 756.7303 | 15,179 | 787,097 | 1,108,750 |
| 20-11-2025 | 1468.83 | 4.7258 | 761.4561 | 6,941 | 794,039 | 1,118,450 |