Systematic Withdrawal Plan Calculator
Scheme |
Withdrawal Period |
No of Monthly Installments |
Total Withdrawal Amount |
Current Value as on 10-12-2024 |
Return (%) |
SBI Magnum Income Fund-Regular Plan-Growth
|
20-08-2016 to 10-12-2024 |
100 |
300,000 |
1,390,408 |
7.32 |
SBI Magnum Income Fund-Regular Plan-Growth
Nav Date |
Nav |
Units |
Cumulative Units |
Cash Flow |
Net Amount |
Capital Gain/Loss |
No. of Days (Invested) |
Current Value |
22-08-2016 |
37.7994 |
26,455.4464 |
26,455.4464 |
1,000,000 |
1,000,000 |
0 |
0 |
1,000,000 |
12-09-2016 |
38.0972 |
78.7459 |
26,376.7004 |
-3,000 |
997,000 |
23.45 |
21 |
1,004,878 |
10-10-2016 |
38.7143 |
77.4907 |
26,299.2097 |
-3,000 |
994,000 |
70.9 |
49 |
1,018,155 |
10-11-2016 |
38.9432 |
77.0353 |
26,222.1744 |
-3,000 |
991,000 |
88.11 |
80 |
1,021,175 |
13-12-2016 |
39.6656 |
75.6323 |
26,146.5421 |
-3,000 |
988,000 |
141.14 |
113 |
1,037,118 |
10-01-2017 |
39.896 |
75.1955 |
26,071.3466 |
-3,000 |
985,000 |
157.65 |
141 |
1,040,142 |
10-02-2017 |
39.7239 |
75.5213 |
25,995.8253 |
-3,000 |
982,000 |
145.34 |
172 |
1,032,656 |
10-03-2017 |
39.6226 |
75.7144 |
25,920.111 |
-3,000 |
979,000 |
138.04 |
200 |
1,027,022 |
10-04-2017 |
40.239 |
74.5545 |
25,845.5564 |
-3,000 |
976,000 |
181.88 |
231 |
1,039,999 |
11-05-2017 |
40.543 |
73.9955 |
25,771.5609 |
-3,000 |
973,000 |
203.01 |
262 |
1,044,856 |
12-06-2017 |
41.3604 |
72.5331 |
25,699.0278 |
-3,000 |
970,000 |
258.29 |
294 |
1,062,922 |
10-07-2017 |
41.5595 |
72.1857 |
25,626.8421 |
-3,000 |
967,000 |
271.43 |
322 |
1,065,039 |
10-08-2017 |
41.8667 |
71.656 |
25,555.1861 |
-3,000 |
964,000 |
291.45 |
353 |
1,069,911 |
11-09-2017 |
42.028 |
71.381 |
25,483.8051 |
-3,000 |
961,000 |
301.84 |
385 |
1,071,033 |
10-10-2017 |
41.9728 |
71.4749 |
25,412.3303 |
-3,000 |
958,000 |
298.29 |
414 |
1,066,627 |
10-11-2017 |
42.0677 |
71.3136 |
25,341.0167 |
-3,000 |
955,000 |
304.39 |
445 |
1,066,038 |
11-12-2017 |
42.0768 |
71.2982 |
25,269.7185 |
-3,000 |
952,000 |
304.97 |
476 |
1,063,269 |
10-01-2018 |
41.9576 |
71.5008 |
25,198.2177 |
-3,000 |
949,000 |
297.31 |
506 |
1,057,257 |
12-02-2018 |
41.9895 |
71.4464 |
25,126.7713 |
-3,000 |
946,000 |
299.37 |
539 |
1,055,061 |
12-03-2018 |
42.028 |
71.381 |
25,055.3903 |
-3,000 |
943,000 |
301.84 |
567 |
1,053,028 |
10-04-2018 |
42.5902 |
70.4387 |
24,984.9516 |
-3,000 |
940,000 |
337.46 |
596 |
1,064,114 |
10-05-2018 |
42.1594 |
71.1585 |
24,913.793 |
-3,000 |
937,000 |
310.25 |
626 |
1,050,351 |
11-06-2018 |
41.9126 |
71.5775 |
24,842.2155 |
-3,000 |
934,000 |
294.41 |
658 |
1,041,202 |
10-07-2018 |
42.2872 |
70.9435 |
24,771.2721 |
-3,000 |
931,000 |
318.38 |
687 |
1,047,508 |
10-08-2018 |
42.8173 |
70.0651 |
24,701.2069 |
-3,000 |
928,000 |
351.58 |
718 |
1,057,639 |
10-09-2018 |
42.4593 |
70.6559 |
24,630.551 |
-3,000 |
925,000 |
329.25 |
749 |
1,045,796 |
10-10-2018 |
42.6645 |
70.3161 |
24,560.235 |
-3,000 |
922,000 |
342.09 |
779 |
1,047,850 |
12-11-2018 |
43.0634 |
69.6647 |
24,490.5702 |
-3,000 |
919,000 |
366.72 |
812 |
1,054,647 |
10-12-2018 |
43.5708 |
68.8535 |
24,421.7168 |
-3,000 |
916,000 |
397.38 |
840 |
1,064,074 |
10-01-2019 |
43.8804 |
68.3677 |
24,353.3491 |
-3,000 |
913,000 |
415.74 |
871 |
1,068,635 |
11-02-2019 |
44.0967 |
68.0323 |
24,285.3168 |
-3,000 |
910,000 |
428.42 |
903 |
1,070,902 |
11-03-2019 |
44.4636 |
67.4709 |
24,217.8459 |
-3,000 |
907,000 |
449.64 |
931 |
1,076,813 |
10-04-2019 |
44.7957 |
66.9707 |
24,150.8752 |
-3,000 |
904,000 |
468.55 |
961 |
1,081,855 |
10-05-2019 |
44.8818 |
66.8422 |
24,084.033 |
-3,000 |
901,000 |
473.4 |
991 |
1,080,935 |
10-06-2019 |
45.87 |
65.4022 |
24,018.6307 |
-3,000 |
898,000 |
527.84 |
1,022 |
1,101,735 |
10-07-2019 |
46.778 |
64.1327 |
23,954.498 |
-3,000 |
895,000 |
575.82 |
1,052 |
1,120,544 |
13-08-2019 |
47.0706 |
63.7341 |
23,890.764 |
-3,000 |
892,000 |
590.89 |
1,086 |
1,124,553 |
11-09-2019 |
47.4253 |
63.2574 |
23,827.5066 |
-3,000 |
889,000 |
608.91 |
1,115 |
1,130,027 |
10-10-2019 |
47.6033 |
63.0208 |
23,764.4858 |
-3,000 |
886,000 |
617.85 |
1,144 |
1,131,268 |
11-11-2019 |
47.8458 |
62.7014 |
23,701.7843 |
-3,000 |
883,000 |
629.92 |
1,176 |
1,134,031 |
10-12-2019 |
48.0826 |
62.3926 |
23,639.3917 |
-3,000 |
880,000 |
641.6 |
1,205 |
1,136,643 |
10-01-2020 |
49.1675 |
61.0159 |
23,578.3758 |
-3,000 |
877,000 |
693.64 |
1,236 |
1,159,290 |
10-02-2020 |
50.1937 |
59.7685 |
23,518.6073 |
-3,000 |
874,000 |
740.79 |
1,267 |
1,180,486 |
11-03-2020 |
50.6563 |
59.2226 |
23,459.3847 |
-3,000 |
871,000 |
761.42 |
1,297 |
1,188,366 |
13-04-2020 |
49.9387 |
60.0737 |
23,399.311 |
-3,000 |
868,000 |
729.25 |
1,330 |
1,168,531 |
11-05-2020 |
50.9375 |
58.8957 |
23,340.4153 |
-3,000 |
865,000 |
773.78 |
1,358 |
1,188,902 |
10-06-2020 |
51.793 |
57.9229 |
23,282.4924 |
-3,000 |
862,000 |
810.55 |
1,388 |
1,205,870 |
10-07-2020 |
52.9587 |
56.6479 |
23,225.8445 |
-3,000 |
859,000 |
858.74 |
1,418 |
1,230,011 |
10-08-2020 |
53.004 |
56.5995 |
23,169.245 |
-3,000 |
856,000 |
860.57 |
1,449 |
1,228,063 |
10-09-2020 |
53.1618 |
56.4315 |
23,112.8135 |
-3,000 |
853,000 |
866.92 |
1,480 |
1,228,719 |
12-10-2020 |
53.8947 |
55.6641 |
23,057.1494 |
-3,000 |
850,000 |
895.93 |
1,512 |
1,242,658 |
10-11-2020 |
54.3332 |
55.2149 |
23,001.9346 |
-3,000 |
847,000 |
912.91 |
1,541 |
1,249,769 |
10-12-2020 |
54.6937 |
54.8509 |
22,947.0836 |
-3,000 |
844,000 |
926.67 |
1,571 |
1,255,061 |
11-01-2021 |
54.8092 |
54.7353 |
22,892.3483 |
-3,000 |
841,000 |
931.04 |
1,603 |
1,254,711 |
10-02-2021 |
54.3607 |
55.1869 |
22,837.1614 |
-3,000 |
838,000 |
913.97 |
1,633 |
1,241,444 |
10-03-2021 |
54.4077 |
55.1393 |
22,782.0221 |
-3,000 |
835,000 |
915.77 |
1,661 |
1,239,517 |
12-04-2021 |
54.9433 |
54.6017 |
22,727.4204 |
-3,000 |
832,000 |
936.09 |
1,694 |
1,248,719 |
10-05-2021 |
55.2269 |
54.3214 |
22,673.099 |
-3,000 |
829,000 |
946.69 |
1,722 |
1,252,165 |
10-06-2021 |
55.5771 |
53.9791 |
22,619.12 |
-3,000 |
826,000 |
959.62 |
1,753 |
1,257,105 |
12-07-2021 |
55.643 |
53.9151 |
22,565.2048 |
-3,000 |
823,000 |
962.04 |
1,785 |
1,255,596 |
10-08-2021 |
55.9886 |
53.5823 |
22,511.6225 |
-3,000 |
820,000 |
974.62 |
1,814 |
1,260,394 |
13-09-2021 |
56.4506 |
53.1438 |
22,458.4787 |
-3,000 |
817,000 |
991.2 |
1,848 |
1,267,795 |
11-10-2021 |
56.4435 |
53.1505 |
22,405.3282 |
-3,000 |
814,000 |
990.94 |
1,876 |
1,264,635 |
10-11-2021 |
56.667 |
52.9409 |
22,352.3873 |
-3,000 |
811,000 |
998.87 |
1,906 |
1,266,643 |
10-12-2021 |
56.829 |
52.7899 |
22,299.5974 |
-3,000 |
808,000 |
1,004.57 |
1,936 |
1,267,264 |
10-01-2022 |
56.6001 |
53.0034 |
22,246.5939 |
-3,000 |
805,000 |
996.5 |
1,967 |
1,259,159 |
10-02-2022 |
56.7118 |
52.899 |
22,193.6949 |
-3,000 |
802,000 |
1,000.45 |
1,998 |
1,258,644 |
10-03-2022 |
56.7376 |
52.875 |
22,140.8199 |
-3,000 |
799,000 |
1,001.36 |
2,026 |
1,256,217 |
11-04-2022 |
56.5002 |
53.0972 |
22,087.7227 |
-3,000 |
796,000 |
992.96 |
2,058 |
1,247,961 |
10-05-2022 |
56.0896 |
53.4859 |
22,034.2369 |
-3,000 |
793,000 |
978.27 |
2,087 |
1,235,892 |
10-06-2022 |
56.093 |
53.4826 |
21,980.7543 |
-3,000 |
790,000 |
978.39 |
2,118 |
1,232,966 |
11-07-2022 |
56.5617 |
53.0394 |
21,927.7148 |
-3,000 |
787,000 |
995.14 |
2,149 |
1,240,269 |
10-08-2022 |
57.0288 |
52.605 |
21,875.1098 |
-3,000 |
784,000 |
1,011.56 |
2,179 |
1,247,511 |
12-09-2022 |
57.6817 |
52.0096 |
21,823.1003 |
-3,000 |
781,000 |
1,034.07 |
2,212 |
1,258,794 |
10-10-2022 |
57.3102 |
52.3467 |
21,770.7536 |
-3,000 |
778,000 |
1,021.33 |
2,240 |
1,247,686 |
10-11-2022 |
57.8751 |
51.8358 |
21,718.9178 |
-3,000 |
775,000 |
1,040.64 |
2,271 |
1,256,985 |
12-12-2022 |
58.3805 |
51.387 |
21,667.5308 |
-3,000 |
772,000 |
1,057.6 |
2,303 |
1,264,961 |
10-01-2023 |
58.6624 |
51.1401 |
21,616.3907 |
-3,000 |
769,000 |
1,066.94 |
2,332 |
1,268,069 |
10-02-2023 |
58.7949 |
51.0248 |
21,565.3659 |
-3,000 |
766,000 |
1,071.29 |
2,363 |
1,267,934 |
10-03-2023 |
58.8561 |
50.9718 |
21,514.3941 |
-3,000 |
763,000 |
1,073.3 |
2,391 |
1,266,253 |
10-04-2023 |
59.7878 |
50.1775 |
21,464.2166 |
-3,000 |
760,000 |
1,103.32 |
2,422 |
1,283,298 |
10-05-2023 |
60.5335 |
49.5593 |
21,414.6573 |
-3,000 |
757,000 |
1,126.69 |
2,452 |
1,296,304 |
12-06-2023 |
60.9717 |
49.2032 |
21,365.4541 |
-3,000 |
754,000 |
1,140.15 |
2,485 |
1,302,688 |
10-07-2023 |
60.9883 |
49.1898 |
21,316.2644 |
-3,000 |
751,000 |
1,140.66 |
2,513 |
1,300,043 |
10-08-2023 |
61.2881 |
48.9491 |
21,267.3152 |
-3,000 |
748,000 |
1,149.75 |
2,544 |
1,303,433 |
11-09-2023 |
61.5223 |
48.7628 |
21,218.5524 |
-3,000 |
745,000 |
1,156.8 |
2,576 |
1,305,414 |
10-10-2023 |
61.5192 |
48.7653 |
21,169.7872 |
-3,000 |
742,000 |
1,156.7 |
2,605 |
1,302,348 |
10-11-2023 |
61.9602 |
48.4182 |
21,121.369 |
-3,000 |
739,000 |
1,169.82 |
2,636 |
1,308,684 |
11-12-2023 |
62.2814 |
48.1685 |
21,073.2005 |
-3,000 |
736,000 |
1,179.26 |
2,667 |
1,312,468 |
10-01-2024 |
62.7859 |
47.7814 |
21,025.4191 |
-3,000 |
733,000 |
1,193.89 |
2,697 |
1,320,100 |
12-02-2024 |
63.4564 |
47.2766 |
20,978.1425 |
-3,000 |
730,000 |
1,212.97 |
2,730 |
1,331,197 |
11-03-2024 |
63.9653 |
46.9004 |
20,931.2421 |
-3,000 |
727,000 |
1,227.19 |
2,758 |
1,338,873 |
10-04-2024 |
64.008 |
46.8691 |
20,884.373 |
-3,000 |
724,000 |
1,228.37 |
2,788 |
1,336,767 |
10-05-2024 |
64.2853 |
46.667 |
20,837.706 |
-3,000 |
721,000 |
1,236.02 |
2,818 |
1,339,558 |
10-06-2024 |
64.8158 |
46.285 |
20,791.421 |
-3,000 |
718,000 |
1,250.45 |
2,849 |
1,347,613 |
10-07-2024 |
65.403 |
45.8695 |
20,745.5515 |
-3,000 |
715,000 |
1,266.16 |
2,879 |
1,356,821 |
12-08-2024 |
66.0179 |
45.4422 |
20,700.1093 |
-3,000 |
712,000 |
1,282.31 |
2,912 |
1,366,578 |
10-09-2024 |
66.4299 |
45.1604 |
20,654.9489 |
-3,000 |
709,000 |
1,292.96 |
2,941 |
1,372,106 |
10-10-2024 |
67.1024 |
44.7078 |
20,610.2411 |
-3,000 |
706,000 |
1,310.07 |
2,971 |
1,382,997 |
11-11-2024 |
67.3867 |
44.5192 |
20,565.722 |
-3,000 |
703,000 |
1,317.2 |
3,003 |
1,385,856 |
10-12-2024 |
67.7539 |
44.2779 |
20,521.4441 |
-3,000 |
700,000 |
1,326.32 |
3,032 |
1,390,408 |