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 |
300000.0 |
1390407.87 |
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 |
1000000.0 |
1000000.0 |
0.0 |
0 |
1000000.0 |
12-09-2016 |
38.0972 |
78.7459 |
26,376.7004 |
-3000.0 |
997000.0 |
23.45054229707188 |
21 |
1004878.43 |
10-10-2016 |
38.7143 |
77.4907 |
26,299.2097 |
-3000.0 |
994000.0 |
70.89628380210952 |
49 |
1018155.49 |
10-11-2016 |
38.9432 |
77.0353 |
26,222.1744 |
-3000.0 |
991000.0 |
88.1129439799502 |
80 |
1021175.38 |
13-12-2016 |
39.6656 |
75.6323 |
26,146.5421 |
-3000.0 |
988000.0 |
141.14497196563264 |
113 |
1037118.28 |
10-01-2017 |
39.896 |
75.1955 |
26,071.3466 |
-3000.0 |
985000.0 |
157.65490274714273 |
141 |
1040142.44 |
10-02-2017 |
39.7239 |
75.5213 |
25,995.8253 |
-3000.0 |
982000.0 |
145.34071428032004 |
172 |
1032655.57 |
10-03-2017 |
39.6226 |
75.7144 |
25,920.111 |
-3000.0 |
979000.0 |
138.0424303301651 |
200 |
1027022.19 |
10-04-2017 |
40.239 |
74.5545 |
25,845.5564 |
-3000.0 |
976000.0 |
181.88324759561613 |
231 |
1039999.35 |
11-05-2017 |
40.543 |
73.9955 |
25,771.5609 |
-3000.0 |
973000.0 |
203.0140838122488 |
262 |
1044856.39 |
12-06-2017 |
41.3604 |
72.5331 |
25,699.0278 |
-3000.0 |
970000.0 |
258.2905387762207 |
294 |
1062922.07 |
10-07-2017 |
41.5595 |
72.1857 |
25,626.8421 |
-3000.0 |
967000.0 |
271.42530588674083 |
322 |
1065038.75 |
10-08-2017 |
41.8667 |
71.656 |
25,555.1861 |
-3000.0 |
964000.0 |
291.4464240076244 |
353 |
1069911.31 |
11-09-2017 |
42.028 |
71.381 |
25,483.8051 |
-3000.0 |
961000.0 |
301.8416293899305 |
385 |
1071033.36 |
10-10-2017 |
41.9728 |
71.4749 |
25,412.3303 |
-3000.0 |
958000.0 |
298.29318034536664 |
414 |
1066626.66 |
10-11-2017 |
42.0677 |
71.3136 |
25,341.0167 |
-3000.0 |
955000.0 |
304.387927079446 |
445 |
1066038.29 |
11-12-2017 |
42.0768 |
71.2982 |
25,269.7185 |
-3000.0 |
952000.0 |
304.9709103353867 |
476 |
1063268.89 |
10-01-2018 |
41.9576 |
71.5008 |
25,198.2177 |
-3000.0 |
949000.0 |
297.31443171201414 |
506 |
1057256.74 |
12-02-2018 |
41.9895 |
71.4464 |
25,126.7713 |
-3000.0 |
946000.0 |
299.36769906762413 |
539 |
1055060.56 |
12-03-2018 |
42.028 |
71.381 |
25,055.3903 |
-3000.0 |
943000.0 |
301.8416293899305 |
567 |
1053027.94 |
10-04-2018 |
42.5902 |
70.4387 |
24,984.9516 |
-3000.0 |
940000.0 |
337.45791285319183 |
596 |
1064114.08 |
10-05-2018 |
42.1594 |
71.1585 |
24,913.793 |
-3000.0 |
937000.0 |
310.25109465504727 |
626 |
1050350.57 |
11-06-2018 |
41.9126 |
71.5775 |
24,842.2155 |
-3000.0 |
934000.0 |
294.41265872315245 |
658 |
1041201.84 |
10-07-2018 |
42.2872 |
70.9435 |
24,771.2721 |
-3000.0 |
931000.0 |
318.3800298908417 |
687 |
1047507.74 |
10-08-2018 |
42.8173 |
70.0651 |
24,701.2069 |
-3000.0 |
928000.0 |
351.5798520691406 |
718 |
1057638.99 |
10-09-2018 |
42.4593 |
70.6559 |
24,630.551 |
-3000.0 |
925000.0 |
329.2494223880281 |
749 |
1045795.96 |
10-10-2018 |
42.6645 |
70.3161 |
24,560.235 |
-3000.0 |
922000.0 |
342.09471574728394 |
779 |
1047850.14 |
12-11-2018 |
43.0634 |
69.6647 |
24,490.5702 |
-3000.0 |
919000.0 |
366.7151223544822 |
812 |
1054647.22 |
10-12-2018 |
43.5708 |
68.8535 |
24,421.7168 |
-3000.0 |
916000.0 |
397.3808146740478 |
840 |
1064073.74 |
10-01-2019 |
43.8804 |
68.3677 |
24,353.3491 |
-3000.0 |
913000.0 |
415.74370333907643 |
871 |
1068634.7 |
11-02-2019 |
44.0967 |
68.0323 |
24,285.3168 |
-3000.0 |
910000.0 |
428.4198137275579 |
903 |
1070902.33 |
11-03-2019 |
44.4636 |
67.4709 |
24,217.8459 |
-3000.0 |
907000.0 |
449.63970528702134 |
931 |
1076812.61 |
10-04-2019 |
44.7957 |
66.9707 |
24,150.8752 |
-3000.0 |
904000.0 |
468.54720430755617 |
961 |
1081855.36 |
10-05-2019 |
44.8818 |
66.8422 |
24,084.033 |
-3000.0 |
901000.0 |
473.4034731227357 |
991 |
1080934.75 |
10-06-2019 |
45.87 |
65.4022 |
24,018.6307 |
-3000.0 |
898000.0 |
527.8351863963375 |
1,022 |
1101734.59 |
10-07-2019 |
46.778 |
64.1327 |
23,954.498 |
-3000.0 |
895000.0 |
575.821967591603 |
1,052 |
1120543.51 |
13-08-2019 |
47.0706 |
63.7341 |
23,890.764 |
-3000.0 |
892000.0 |
590.891129494844 |
1,086 |
1124552.59 |
11-09-2019 |
47.4253 |
63.2574 |
23,827.5066 |
-3000.0 |
889000.0 |
608.9091687348315 |
1,115 |
1130026.65 |
10-10-2019 |
47.6033 |
63.0208 |
23,764.4858 |
-3000.0 |
886000.0 |
617.8500230026069 |
1,144 |
1131267.94 |
11-11-2019 |
47.8458 |
62.7014 |
23,701.7843 |
-3000.0 |
883000.0 |
629.9236296602836 |
1,176 |
1134030.83 |
10-12-2019 |
48.0826 |
62.3926 |
23,639.3917 |
-3000.0 |
880000.0 |
641.5959203537248 |
1,205 |
1136643.41 |
10-01-2020 |
49.1675 |
61.0159 |
23,578.3758 |
-3000.0 |
877000.0 |
693.6350231352011 |
1,236 |
1159289.79 |
10-02-2020 |
50.1937 |
59.7685 |
23,518.6073 |
-3000.0 |
874000.0 |
740.7881865652463 |
1,267 |
1180485.92 |
11-03-2020 |
50.6563 |
59.2226 |
23,459.3847 |
-3000.0 |
871000.0 |
761.4196062483838 |
1,297 |
1188365.63 |
13-04-2020 |
49.9387 |
60.0737 |
23,399.311 |
-3000.0 |
868000.0 |
729.2520630292738 |
1,330 |
1168531.17 |
11-05-2020 |
50.9375 |
58.8957 |
23,340.4153 |
-3000.0 |
865000.0 |
773.7776687116566 |
1,358 |
1188902.41 |
10-06-2020 |
51.793 |
57.9229 |
23,282.4924 |
-3000.0 |
862000.0 |
810.5496881818007 |
1,388 |
1205870.13 |
10-07-2020 |
52.9587 |
56.6479 |
23,225.8445 |
-3000.0 |
859000.0 |
858.7427561477152 |
1,418 |
1230010.53 |
10-08-2020 |
53.004 |
56.5995 |
23,169.245 |
-3000.0 |
856000.0 |
860.5727869594748 |
1,449 |
1228062.66 |
10-09-2020 |
53.1618 |
56.4315 |
23,112.8135 |
-3000.0 |
853000.0 |
866.9232418766859 |
1,480 |
1228718.77 |
12-10-2020 |
53.8947 |
55.6641 |
23,057.1494 |
-3000.0 |
850000.0 |
895.9303976086703 |
1,512 |
1242658.15 |
10-11-2020 |
54.3332 |
55.2149 |
23,001.9346 |
-3000.0 |
847000.0 |
912.9114427274668 |
1,541 |
1249768.71 |
10-12-2020 |
54.6937 |
54.8509 |
22,947.0836 |
-3000.0 |
844000.0 |
926.6679708997564 |
1,571 |
1255060.91 |
11-01-2021 |
54.8092 |
54.7353 |
22,892.3483 |
-3000.0 |
841000.0 |
931.0371251541711 |
1,603 |
1254711.3 |
10-02-2021 |
54.3607 |
55.1869 |
22,837.1614 |
-3000.0 |
838000.0 |
913.967259435585 |
1,633 |
1241444.08 |
10-03-2021 |
54.4077 |
55.1393 |
22,782.0221 |
-3000.0 |
835000.0 |
915.7692753047822 |
1,661 |
1239517.42 |
12-04-2021 |
54.9433 |
54.6017 |
22,727.4204 |
-3000.0 |
832000.0 |
936.0868386136254 |
1,694 |
1248719.48 |
10-05-2021 |
55.2269 |
54.3214 |
22,673.099 |
-3000.0 |
829000.0 |
946.6854014981831 |
1,722 |
1252164.97 |
10-06-2021 |
55.5771 |
53.9791 |
22,619.12 |
-3000.0 |
826000.0 |
959.6236579454489 |
1,753 |
1257105.09 |
12-07-2021 |
55.643 |
53.9151 |
22,565.2048 |
-3000.0 |
823000.0 |
962.0401488057798 |
1,785 |
1255595.69 |
10-08-2021 |
55.9886 |
53.5823 |
22,511.6225 |
-3000.0 |
820000.0 |
974.6198333232122 |
1,814 |
1260394.23 |
13-09-2021 |
56.4506 |
53.1438 |
22,458.4787 |
-3000.0 |
817000.0 |
991.1958420282515 |
1,848 |
1267794.6 |
11-10-2021 |
56.4435 |
53.1505 |
22,405.3282 |
-3000.0 |
814000.0 |
990.9431555449256 |
1,876 |
1264635.14 |
10-11-2021 |
56.667 |
52.9409 |
22,352.3873 |
-3000.0 |
811000.0 |
998.8670654878501 |
1,906 |
1266642.73 |
10-12-2021 |
56.829 |
52.7899 |
22,299.5974 |
-3000.0 |
808000.0 |
1004.5716095655389 |
1,936 |
1267263.82 |
10-01-2022 |
56.6001 |
53.0034 |
22,246.5939 |
-3000.0 |
805000.0 |
996.5017729650655 |
1,967 |
1259159.44 |
10-02-2022 |
56.7118 |
52.899 |
22,193.6949 |
-3000.0 |
802000.0 |
1000.4478785720079 |
1,998 |
1258644.38 |
10-03-2022 |
56.7376 |
52.875 |
22,140.8199 |
-3000.0 |
799000.0 |
1001.3571247285751 |
2,026 |
1256216.98 |
11-04-2022 |
56.5002 |
53.0972 |
22,087.7227 |
-3000.0 |
796000.0 |
992.9593169581701 |
2,058 |
1247960.75 |
10-05-2022 |
56.0896 |
53.4859 |
22,034.2369 |
-3000.0 |
793000.0 |
978.2669157918758 |
2,087 |
1235891.53 |
10-06-2022 |
56.093 |
53.4826 |
21,980.7543 |
-3000.0 |
790000.0 |
978.389460360473 |
2,118 |
1232966.45 |
11-07-2022 |
56.5617 |
53.0394 |
21,927.7148 |
-3000.0 |
787000.0 |
995.1415887429129 |
2,149 |
1240268.83 |
10-08-2022 |
57.0288 |
52.605 |
21,875.1098 |
-3000.0 |
784000.0 |
1011.5625789074994 |
2,179 |
1247511.26 |
12-09-2022 |
57.6817 |
52.0096 |
21,823.1003 |
-3000.0 |
781000.0 |
1034.0697309545317 |
2,212 |
1258793.52 |
10-10-2022 |
57.3102 |
52.3467 |
21,770.7536 |
-3000.0 |
778000.0 |
1021.3260466723202 |
2,240 |
1247686.24 |
10-11-2022 |
57.8751 |
51.8358 |
21,718.9178 |
-3000.0 |
775000.0 |
1040.639238636305 |
2,271 |
1256984.54 |
12-12-2022 |
58.3805 |
51.387 |
21,667.5308 |
-3000.0 |
772000.0 |
1057.6014251333922 |
2,303 |
1264961.28 |
10-01-2023 |
58.6624 |
51.1401 |
21,616.3907 |
-3000.0 |
769000.0 |
1066.9355498581715 |
2,332 |
1268069.36 |
10-02-2023 |
58.7949 |
51.0248 |
21,565.3659 |
-3000.0 |
766000.0 |
1071.2918977666432 |
2,363 |
1267933.53 |
10-03-2023 |
58.8561 |
50.9718 |
21,514.3941 |
-3000.0 |
763000.0 |
1073.297415221192 |
2,391 |
1266253.33 |
10-04-2023 |
59.7878 |
50.1775 |
21,464.2166 |
-3000.0 |
760000.0 |
1103.3220824315329 |
2,422 |
1283298.29 |
10-05-2023 |
60.5335 |
49.5593 |
21,414.6573 |
-3000.0 |
757000.0 |
1126.6868758621258 |
2,452 |
1296304.16 |
12-06-2023 |
60.9717 |
49.2032 |
21,365.4541 |
-3000.0 |
754000.0 |
1140.150266435084 |
2,485 |
1302688.06 |
10-07-2023 |
60.9883 |
49.1898 |
21,316.2644 |
-3000.0 |
751000.0 |
1140.6564865720147 |
2,513 |
1300042.73 |
10-08-2023 |
61.2881 |
48.9491 |
21,267.3152 |
-3000.0 |
748000.0 |
1149.7517462606934 |
2,544 |
1303433.34 |
11-09-2023 |
61.5223 |
48.7628 |
21,218.5524 |
-3000.0 |
745000.0 |
1156.79517833371 |
2,576 |
1305414.15 |
10-10-2023 |
61.5192 |
48.7653 |
21,169.7872 |
-3000.0 |
742000.0 |
1156.7022978192174 |
2,605 |
1302348.37 |
10-11-2023 |
61.9602 |
48.4182 |
21,121.369 |
-3000.0 |
739000.0 |
1169.8219179408718 |
2,636 |
1308684.25 |
11-12-2023 |
62.2814 |
48.1685 |
21,073.2005 |
-3000.0 |
736000.0 |
1179.2605818109419 |
2,667 |
1312468.43 |
10-01-2024 |
62.7859 |
47.7814 |
21,025.4191 |
-3000.0 |
733000.0 |
1193.8906665350023 |
2,697 |
1320099.86 |
12-02-2024 |
63.4564 |
47.2766 |
20,978.1425 |
-3000.0 |
730000.0 |
1212.9745778203617 |
2,730 |
1331197.4 |
11-03-2024 |
63.9653 |
46.9004 |
20,931.2421 |
-3000.0 |
727000.0 |
1227.1919306248858 |
2,758 |
1338873.18 |
10-04-2024 |
64.008 |
46.8691 |
20,884.373 |
-3000.0 |
724000.0 |
1228.3745781777277 |
2,788 |
1336766.94 |
10-05-2024 |
64.2853 |
46.667 |
20,837.706 |
-3000.0 |
721000.0 |
1236.016632107185 |
2,818 |
1339558.18 |
10-06-2024 |
64.8158 |
46.285 |
20,791.421 |
-3000.0 |
718000.0 |
1250.4543645222307 |
2,849 |
1347612.58 |
10-07-2024 |
65.403 |
45.8695 |
20,745.5515 |
-3000.0 |
715000.0 |
1266.1621026558419 |
2,879 |
1356821.31 |
12-08-2024 |
66.0179 |
45.4422 |
20,700.1093 |
-3000.0 |
712000.0 |
1282.3113125379632 |
2,912 |
1366577.75 |
10-09-2024 |
66.4299 |
45.1604 |
20,654.9489 |
-3000.0 |
709000.0 |
1292.9644632913794 |
2,941 |
1372106.19 |
10-10-2024 |
67.1024 |
44.7078 |
20,610.2411 |
-3000.0 |
706000.0 |
1310.072367009228 |
2,971 |
1382996.64 |
11-11-2024 |
67.3867 |
44.5192 |
20,565.722 |
-3000.0 |
703000.0 |
1317.2020591600422 |
3,003 |
1385856.14 |
10-12-2024 |
67.7539 |
44.2779 |
20,521.4441 |
-3000.0 |
700000.0 |
1326.3221748120775 |
3,032 |
1390407.87 |