Benchmark SWP Calculator - NIFTY 50 TRI
Download Result
OR
Submit

Systematic Withdrawal Plan Calculator

Scheme Withdrawal Period No of Monthly Installments Total Withdrawal Amount Current Value as on 10-06-2020 Return (%)
NIFTY 50 TRI 20-08-2016 to 05-07-2020 46 138,000 1,088,588 5.88

NIFTY 50 TRI

Nav Date Nav Units Cumulative Units Cash Flow Net Amount Capital Gain/Loss No. of Days
(Invested)
Current Value
22-08-2016 11611.02 86.1251 86.1251 1,000,000 1,000,000 0 0 1,000,000
12-09-2016 11737.0 0.2556 85.8695 -3,000 997,000 32.2 21 1,007,850
10-10-2016 11729.75 0.2558 85.6137 -3,000 994,000 30.37 49 1,004,227
10-11-2016 11498.79 0.2609 85.3528 -3,000 991,000 -29.28 80 981,454
12-12-2016 11020.15 0.2722 85.0806 -3,000 988,000 -160.85 112 937,601
10-01-2017 11179.04 0.2684 84.8122 -3,000 985,000 -115.93 141 948,119
10-02-2017 11866.82 0.2528 84.5594 -3,000 982,000 64.67 172 1,003,451
10-03-2017 12066.4 0.2486 84.3108 -3,000 979,000 113.22 200 1,017,328
10-04-2017 12417.07 0.2416 84.0692 -3,000 976,000 194.74 231 1,043,893
10-05-2017 12723.6 0.2358 83.8334 -3,000 973,000 262.33 261 1,066,663
12-06-2017 13037.83 0.2301 83.6033 -3,000 970,000 328.31 294 1,090,006
10-07-2017 13278.81 0.2259 83.3774 -3,000 967,000 376.79 322 1,107,153
10-08-2017 13377.05 0.2243 83.1531 -3,000 964,000 396.06 353 1,112,344
11-09-2017 13646.37 0.2198 82.9333 -3,000 961,000 447.45 385 1,131,738
10-10-2017 13663.44 0.2196 82.7137 -3,000 958,000 450.64 414 1,130,154
10-11-2017 14096.45 0.2128 82.5009 -3,000 955,000 528.95 445 1,162,970
11-12-2017 14097.29 0.2128 82.2881 -3,000 952,000 529.1 476 1,160,039
10-01-2018 14520.56 0.2066 82.0815 -3,000 949,000 601.12 506 1,191,869
12-02-2018 14412.46 0.2082 81.8733 -3,000 946,000 583.13 539 1,179,996
12-03-2018 14260.92 0.2104 81.663 -3,000 943,000 557.45 567 1,164,589
10-04-2018 14261.15 0.2104 81.4526 -3,000 940,000 557.49 596 1,161,608
10-05-2018 14693.55 0.2042 81.2484 -3,000 937,000 629.36 626 1,193,828
11-06-2018 14821.8 0.2024 81.046 -3,000 934,000 649.88 658 1,201,248
10-07-2018 15081.6 0.1989 80.8471 -3,000 931,000 690.36 687 1,219,304
10-08-2018 15776.32 0.1902 80.657 -3,000 928,000 792.07 718 1,272,470
10-09-2018 15813.26 0.1897 80.4672 -3,000 925,000 797.22 749 1,272,450
10-10-2018 14463.71 0.2074 80.2598 -3,000 922,000 591.69 779 1,160,855
12-11-2018 14513.12 0.2067 80.0531 -3,000 919,000 599.89 812 1,161,821
10-12-2018 14521.73 0.2066 79.8465 -3,000 916,000 601.31 840 1,159,510
10-01-2019 14992.23 0.2001 79.6464 -3,000 913,000 676.59 871 1,194,078
11-02-2019 15100.61 0.1987 79.4478 -3,000 910,000 693.27 903 1,199,710
11-03-2019 15500.61 0.1935 79.2542 -3,000 907,000 752.79 931 1,228,489
10-04-2019 16091.08 0.1864 79.0678 -3,000 904,000 835.26 961 1,272,286
10-05-2019 15670.18 0.1914 78.8763 -3,000 901,000 777.11 991 1,236,006
10-06-2019 16590.99 0.1808 78.6955 -3,000 898,000 900.48 1,022 1,305,637
10-07-2019 16035.44 0.1871 78.5084 -3,000 895,000 827.75 1,052 1,258,917
13-08-2019 15289.35 0.1962 78.3122 -3,000 892,000 721.74 1,086 1,197,343
11-09-2019 15457.9 0.1941 78.1181 -3,000 889,000 746.59 1,115 1,207,542
10-10-2019 15736.44 0.1906 77.9275 -3,000 886,000 786.47 1,144 1,226,301
11-11-2019 16717.75 0.1794 77.7481 -3,000 883,000 916.4 1,176 1,299,772
10-12-2019 16638.94 0.1803 77.5678 -3,000 880,000 906.53 1,205 1,290,645
10-01-2020 17201.08 0.1744 77.3933 -3,000 877,000 974.95 1,236 1,331,249
10-02-2020 16887.86 0.1776 77.2157 -3,000 874,000 937.39 1,267 1,304,008
11-03-2020 14694.31 0.2042 77.0115 -3,000 871,000 629.49 1,297 1,131,631
13-04-2020 12663.31 0.2369 76.7746 -3,000 868,000 249.29 1,330 972,221
11-05-2020 13011.35 0.2306 76.5441 -3,000 865,000 322.87 1,358 995,942
10-06-2020 14260.91 0.2104 76.3337 -3,000 862,000 557.44 1,388 1,088,588

Advisorkhoj develops innovative mutual fund research tools that help you in your mutual fund investments. We would be happy to get your feedback, suggestions. Please leave your comments below.

comments powered by Disqus
Feedback