Systematic Withdrawal Plan Calculator
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 |
2,645.5446 |
2,645.5446 |
100,000 |
100,000 |
0 |
0 |
100,000 |
12-09-2016 |
38.0972 |
78.7459 |
2,566.7987 |
-3,000 |
97,000 |
23.45 |
21 |
97,788 |
10-10-2016 |
38.7143 |
77.4907 |
2,489.3079 |
-3,000 |
94,000 |
70.9 |
49 |
96,372 |
10-11-2016 |
38.9432 |
77.0353 |
2,412.2727 |
-3,000 |
91,000 |
88.11 |
80 |
93,942 |
13-12-2016 |
39.6656 |
75.6323 |
2,336.6404 |
-3,000 |
88,000 |
141.14 |
113 |
92,684 |
10-01-2017 |
39.896 |
75.1955 |
2,261.4449 |
-3,000 |
85,000 |
157.65 |
141 |
90,223 |
10-02-2017 |
39.7239 |
75.5213 |
2,185.9236 |
-3,000 |
82,000 |
145.34 |
172 |
86,833 |
10-03-2017 |
39.6226 |
75.7144 |
2,110.2092 |
-3,000 |
79,000 |
138.04 |
200 |
83,612 |
10-04-2017 |
40.239 |
74.5545 |
2,035.6547 |
-3,000 |
76,000 |
181.88 |
231 |
81,913 |
11-05-2017 |
40.543 |
73.9955 |
1,961.6592 |
-3,000 |
73,000 |
203.01 |
262 |
79,532 |
12-06-2017 |
41.3604 |
72.5331 |
1,889.126 |
-3,000 |
70,000 |
258.29 |
294 |
78,135 |
10-07-2017 |
41.5595 |
72.1857 |
1,816.9404 |
-3,000 |
67,000 |
271.43 |
322 |
75,511 |
10-08-2017 |
41.8667 |
71.656 |
1,745.2844 |
-3,000 |
64,000 |
291.45 |
353 |
73,069 |
11-09-2017 |
42.028 |
71.381 |
1,673.9034 |
-3,000 |
61,000 |
301.84 |
385 |
70,351 |
10-10-2017 |
41.9728 |
71.4749 |
1,602.4285 |
-3,000 |
58,000 |
298.29 |
414 |
67,258 |
10-11-2017 |
42.0677 |
71.3136 |
1,531.1149 |
-3,000 |
55,000 |
304.39 |
445 |
64,410 |
11-12-2017 |
42.0768 |
71.2982 |
1,459.8167 |
-3,000 |
52,000 |
304.97 |
476 |
61,424 |
10-01-2018 |
41.9576 |
71.5008 |
1,388.316 |
-3,000 |
49,000 |
297.31 |
506 |
58,250 |
12-02-2018 |
41.9895 |
71.4464 |
1,316.8695 |
-3,000 |
46,000 |
299.37 |
539 |
55,295 |
12-03-2018 |
42.028 |
71.381 |
1,245.4885 |
-3,000 |
43,000 |
301.84 |
567 |
52,345 |
10-04-2018 |
42.5902 |
70.4387 |
1,175.0498 |
-3,000 |
40,000 |
337.46 |
596 |
50,046 |
10-05-2018 |
42.1594 |
71.1585 |
1,103.8913 |
-3,000 |
37,000 |
310.25 |
626 |
46,539 |
11-06-2018 |
41.9126 |
71.5775 |
1,032.3138 |
-3,000 |
34,000 |
294.41 |
658 |
43,267 |
10-07-2018 |
42.2872 |
70.9435 |
961.3703 |
-3,000 |
31,000 |
318.38 |
687 |
40,654 |
10-08-2018 |
42.8173 |
70.0651 |
891.3052 |
-3,000 |
28,000 |
351.58 |
718 |
38,163 |
10-09-2018 |
42.4593 |
70.6559 |
820.6493 |
-3,000 |
25,000 |
329.25 |
749 |
34,844 |
10-10-2018 |
42.6645 |
70.3161 |
750.3332 |
-3,000 |
22,000 |
342.09 |
779 |
32,013 |
12-11-2018 |
43.0634 |
69.6647 |
680.6685 |
-3,000 |
19,000 |
366.72 |
812 |
29,312 |
10-12-2018 |
43.5708 |
68.8535 |
611.815 |
-3,000 |
16,000 |
397.38 |
840 |
26,657 |
10-01-2019 |
43.8804 |
68.3677 |
543.4474 |
-3,000 |
13,000 |
415.74 |
871 |
23,847 |
11-02-2019 |
44.0967 |
68.0323 |
475.4151 |
-3,000 |
10,000 |
428.42 |
903 |
20,964 |
11-03-2019 |
44.4636 |
67.4709 |
407.9442 |
-3,000 |
7,000 |
449.64 |
931 |
18,139 |
10-04-2019 |
44.7957 |
66.9707 |
340.9735 |
-3,000 |
4,000 |
468.55 |
961 |
15,274 |
10-05-2019 |
44.8818 |
66.8422 |
274.1312 |
-3,000 |
1,000 |
473.4 |
991 |
12,304 |
10-06-2019 |
45.87 |
65.4022 |
208.729 |
-3,000 |
-2,000 |
527.84 |
1,022 |
9,574 |
10-07-2019 |
46.778 |
64.1327 |
144.5963 |
-3,000 |
-5,000 |
575.82 |
1,052 |
6,764 |
13-08-2019 |
47.0706 |
63.7341 |
80.8622 |
-3,000 |
-8,000 |
590.89 |
1,086 |
3,806 |
11-09-2019 |
47.4253 |
63.2574 |
17.6049 |
-3,000 |
-11,000 |
608.91 |
1,115 |
835 |