| Total Initial Investment Amount | STP Period | No of Monthly Installments | Total No. Units Remaining | Total Amount Transferred | Value as on 24-10-2025 | Current Value as on 24-10-2025 | Profit | Returns (%) |
|---|---|---|---|---|---|---|---|---|
| 1,000,000 | 24-10-2022 to 24-10-2025 | 37 | 358.73 | 245,753 | 1,000,000 | 1,000,000 | 245,753 | 6.22 |
| STP Period | No of Monthly Installments | Total No. Units Accumulated | Total Amount Invested | Value as on 24-10-2025 | Current Value as on 24-10-2025 | Profit | Returns (%) |
|---|---|---|---|---|---|---|---|
| 24-10-2022 to 24-10-2025 | 37 | 2,663.41 | 245,753 | 308,777 | 308,777 | 63,025 | 13.56 |
| Total Investment Amount | Total Current Value | Total Profit | Total Returns (%) |
|---|---|---|---|
| 1,000,000 | 1,308,777 | 308,777 | 6.95 |
| Nav Date | Nav | Units | Cumulative Units | Value Before STP | Cash Flow | Capital Gain/Loss | No. of Days(Invested) | Current Value after STP |
|---|---|---|---|---|---|---|---|---|
| 24-10-2021 | 2183.3792 | 458.01 | 458.01 | 1,000,000.00 | 1,000,000.00 | 0.00 | 0.00 | 1,000,000 |
| 24-10-2022 | 2275.6579 | 18.57 | 439.43 | 1,042,264.17 | -42,264.17 | 1,713.83 | 365.00 | 1,000,000 |
| 24-11-2022 | 2288.0201 | 2.37 | 437.06 | 1,005,432.36 | -5,432.36 | 248.45 | 396.00 | 1,000,000 |
| 25-12-2022 | 2300.5187 | 2.37 | 434.68 | 1,005,462.63 | -5,462.63 | 278.15 | 427.00 | 1,000,000 |
| 24-01-2023 | 2312.7877 | 2.31 | 432.38 | 1,005,333.15 | -5,333.15 | 298.41 | 457.00 | 1,000,000 |
| 24-02-2023 | 2325.2371 | 2.31 | 430.06 | 1,005,382.85 | -5,382.85 | 328.40 | 488.00 | 1,000,000 |
| 24-03-2023 | 2337.6974 | 2.29 | 427.77 | 1,005,358.72 | -5,358.72 | 353.74 | 516.00 | 1,000,000 |
| 24-04-2023 | 2352.4847 | 2.69 | 425.08 | 1,006,325.58 | -6,325.58 | 454.71 | 547.00 | 1,000,000 |
| 24-05-2023 | 2365.9567 | 2.42 | 422.66 | 1,005,726.71 | -5,726.71 | 441.92 | 577.00 | 1,000,000 |
| 25-06-2023 | 2379.6871 | 2.44 | 420.22 | 1,005,803.32 | -5,803.32 | 478.73 | 609.00 | 1,000,000 |
| 24-07-2023 | 2392.4911 | 2.25 | 417.97 | 1,005,380.54 | -5,380.54 | 470.28 | 638.00 | 1,000,000 |
| 24-08-2023 | 2405.7552 | 2.30 | 415.67 | 1,005,544.05 | -5,544.05 | 512.46 | 669.00 | 1,000,000 |
| 24-09-2023 | 2419.6029 | 2.38 | 413.29 | 1,005,756.07 | -5,756.07 | 561.96 | 700.00 | 1,000,000 |
| 24-10-2023 | 2433.0636 | 2.29 | 411.00 | 1,005,563.19 | -5,563.19 | 570.90 | 730.00 | 1,000,000 |
| 24-11-2023 | 2447.2172 | 2.38 | 408.63 | 1,005,817.19 | -5,817.19 | 627.16 | 761.00 | 1,000,000 |
| 24-12-2023 | 2461.0232 | 2.29 | 406.34 | 1,005,641.51 | -5,641.51 | 636.46 | 791.00 | 1,000,000 |
| 24-01-2024 | 2476.4156 | 2.53 | 403.81 | 1,006,254.47 | -6,254.47 | 740.10 | 822.00 | 1,000,000 |
| 24-02-2024 | 2491.6996 | 2.48 | 401.33 | 1,006,171.82 | -6,171.82 | 763.70 | 853.00 | 1,000,000 |
| 24-03-2024 | 2505.7309 | 2.25 | 399.09 | 1,005,631.22 | -5,631.22 | 724.43 | 882.00 | 1,000,000 |
| 24-04-2024 | 2523.2311 | 2.77 | 396.32 | 1,006,984.07 | -6,984.07 | 940.68 | 913.00 | 1,000,000 |
| 24-05-2024 | 2537.4025 | 2.21 | 394.10 | 1,005,616.37 | -5,616.37 | 783.61 | 943.00 | 1,000,000 |
| 24-06-2024 | 2552.3398 | 2.31 | 391.80 | 1,005,886.85 | -5,886.85 | 850.99 | 974.00 | 1,000,000 |
| 24-07-2024 | 2567.3247 | 2.29 | 389.51 | 1,005,871.04 | -5,871.04 | 878.02 | 1,004.00 | 1,000,000 |
| 24-08-2024 | 2582.2507 | 2.25 | 387.26 | 1,005,813.83 | -5,813.83 | 898.04 | 1,035.00 | 1,000,000 |
| 24-09-2024 | 2597.3892 | 2.26 | 385.00 | 1,005,862.52 | -5,862.52 | 934.45 | 1,066.00 | 1,000,000 |
| 24-10-2024 | 2612.4701 | 2.22 | 382.78 | 1,005,806.18 | -5,806.18 | 953.65 | 1,096.00 | 1,000,000 |
| 24-11-2024 | 2627.7099 | 2.22 | 380.56 | 1,005,833.48 | -5,833.48 | 986.41 | 1,127.00 | 1,000,000 |
| 24-12-2024 | 2641.6806 | 2.01 | 378.55 | 1,005,316.68 | -5,316.68 | 922.38 | 1,157.00 | 1,000,000 |
| 24-01-2025 | 2657.9859 | 2.32 | 376.22 | 1,006,172.32 | -6,172.32 | 1,102.12 | 1,188.00 | 1,000,000 |
| 24-02-2025 | 2674.0584 | 2.26 | 373.96 | 1,006,046.87 | -6,046.87 | 1,109.58 | 1,219.00 | 1,000,000 |
| 24-03-2025 | 2687.9418 | 1.93 | 372.03 | 1,005,191.88 | -5,191.88 | 974.59 | 1,247.00 | 1,000,000 |
| 24-04-2025 | 2706.8575 | 2.60 | 369.43 | 1,007,037.24 | -7,037.24 | 1,360.93 | 1,278.00 | 1,000,000 |
| 24-05-2025 | 2721.0084 | 1.92 | 367.51 | 1,005,227.80 | -5,227.80 | 1,032.93 | 1,308.00 | 1,000,000 |
| 24-06-2025 | 2735.6683 | 1.97 | 365.54 | 1,005,387.67 | -5,387.67 | 1,087.69 | 1,339.00 | 1,000,000 |
| 24-07-2025 | 2748.634 | 1.72 | 363.82 | 1,004,739.50 | -4,739.50 | 974.68 | 1,369.00 | 1,000,000 |
| 24-08-2025 | 2761.5179 | 1.70 | 362.12 | 1,004,687.38 | -4,687.38 | 981.33 | 1,400.00 | 1,000,000 |
| 24-09-2025 | 2774.3552 | 1.68 | 360.44 | 1,004,648.64 | -4,648.64 | 990.22 | 1,431.00 | 1,000,000 |
| 24-10-2025 | 2787.5963 | 1.71 | 358.73 | 1,004,772.68 | -4,772.68 | 1,034.49 | 1,461.00 | 1,000,000 |
| Nav Date | Nav | Units | Cumulative Units | Cash Flow | Net Amount | Current Value |
|---|---|---|---|---|---|---|
| 25-10-2022 | 79.24 | 533.39 | 533.39 | 42,264.17 | 42,264.17 | 42,264 |
| 24-11-2022 | 81.63 | 66.55 | 599.94 | 5,432.36 | 47,696.53 | 48,971 |
| 26-12-2022 | 79.63 | 68.60 | 668.54 | 5,462.63 | 53,159.16 | 53,233 |
| 24-01-2023 | 80.14 | 66.55 | 735.09 | 5,333.15 | 58,492.30 | 58,908 |
| 24-02-2023 | 77.44 | 69.51 | 804.60 | 5,382.85 | 63,875.16 | 62,310 |
| 24-03-2023 | 75.09 | 71.36 | 875.96 | 5,358.72 | 69,233.88 | 65,778 |
| 24-04-2023 | 77.89 | 81.21 | 957.18 | 6,325.58 | 75,559.46 | 74,554 |
| 24-05-2023 | 80.50 | 71.14 | 1,028.32 | 5,726.71 | 81,286.17 | 82,780 |
| 26-06-2023 | 82.73 | 70.15 | 1,098.47 | 5,803.32 | 87,089.49 | 90,873 |
| 24-07-2023 | 86.52 | 62.19 | 1,160.66 | 5,380.54 | 92,470.03 | 100,415 |
| 24-08-2023 | 86.80 | 63.87 | 1,224.53 | 5,544.05 | 98,014.08 | 106,290 |
| 25-09-2023 | 87.57 | 65.73 | 1,290.26 | 5,756.07 | 103,770.16 | 112,984 |
| 25-10-2023 | 84.69 | 65.69 | 1,355.95 | 5,563.19 | 109,333.34 | 114,834 |
| 24-11-2023 | 88.15 | 65.99 | 1,421.94 | 5,817.19 | 115,150.53 | 125,347 |
| 26-12-2023 | 93.83 | 60.13 | 1,482.07 | 5,641.51 | 120,792.04 | 139,057 |
| 24-01-2024 | 93.89 | 66.61 | 1,548.68 | 6,254.47 | 127,046.52 | 145,410 |
| 26-02-2024 | 95.80 | 64.43 | 1,613.11 | 6,171.82 | 133,218.34 | 154,532 |
| 26-03-2024 | 95.26 | 59.11 | 1,672.22 | 5,631.22 | 138,849.56 | 159,301 |
| 24-04-2024 | 98.04 | 71.24 | 1,743.46 | 6,984.07 | 145,833.63 | 170,922 |
| 24-05-2024 | 100.54 | 55.86 | 1,799.32 | 5,616.37 | 151,450.00 | 180,909 |
| 24-06-2024 | 104.55 | 56.31 | 1,855.63 | 5,886.85 | 157,336.84 | 193,997 |
| 24-07-2024 | 108.81 | 53.96 | 1,909.59 | 5,871.04 | 163,207.89 | 207,775 |
| 26-08-2024 | 111.44 | 52.17 | 1,961.76 | 5,813.83 | 169,021.72 | 218,609 |
| 24-09-2024 | 116.28 | 50.42 | 2,012.18 | 5,862.52 | 174,884.24 | 233,968 |
| 24-10-2024 | 109.04 | 53.25 | 2,065.43 | 5,806.18 | 180,690.42 | 225,206 |
| 25-11-2024 | 108.73 | 53.65 | 2,119.08 | 5,833.48 | 186,523.90 | 230,412 |
| 24-12-2024 | 107.37 | 49.52 | 2,168.60 | 5,316.68 | 191,840.58 | 232,844 |
| 24-01-2025 | 103.08 | 59.88 | 2,228.48 | 6,172.32 | 198,012.91 | 229,709 |
| 24-02-2025 | 100.33 | 60.27 | 2,288.74 | 6,046.87 | 204,059.78 | 229,634 |
| 24-03-2025 | 105.47 | 49.23 | 2,337.97 | 5,191.88 | 209,251.66 | 246,583 |
| 24-04-2025 | 108.02 | 65.15 | 2,403.12 | 7,037.24 | 216,288.90 | 259,592 |
| 26-05-2025 | 111.41 | 46.92 | 2,450.04 | 5,227.80 | 221,516.70 | 272,966 |
| 24-06-2025 | 111.94 | 48.13 | 2,498.17 | 5,387.67 | 226,904.37 | 279,650 |
| 24-07-2025 | 113.34 | 41.82 | 2,539.98 | 4,739.50 | 231,643.87 | 287,889 |
| 25-08-2025 | 113.48 | 41.30 | 2,581.29 | 4,687.38 | 236,331.26 | 292,932 |
| 24-09-2025 | 113.50 | 40.96 | 2,622.24 | 4,648.64 | 240,979.89 | 297,635 |
| 24-10-2025 | 115.93 | 41.17 | 2,663.41 | 4,772.68 | 245,752.57 | 308,777 |