Systematic Withdrawal Plan Calculator
Scheme |
Withdrawal Period |
No of Monthly Installments |
Total Withdrawal Amount |
Current Value as on 10-02-2020 |
Return (%) |
Mirae Asset Large Cap Fund - Growth Plan
|
01-01-2015 to 12-02-2020 |
62 |
516,646 |
1,953,634 |
18.12 |
Mirae Asset Large Cap Fund - Growth Plan
Nav Date |
Nav |
Units |
Cumulative Units |
Cash Flow |
Net Amount |
Capital Gain/Loss |
No. of Days (Invested) |
Current Value |
01-01-2014 |
20.347 |
49,147.2944 |
49,147.2944 |
1,000,000 |
1,000,000 |
0 |
0 |
1,000,000 |
12-01-2015 |
31.259 |
266.5792 |
48,880.7152 |
-8,333 |
991,667 |
2,908.91 |
376 |
1,527,962 |
10-02-2015 |
31.905 |
261.1816 |
48,619.5336 |
-8,333 |
983,334 |
3,018.74 |
405 |
1,551,206 |
10-03-2015 |
33.163 |
251.274 |
48,368.2596 |
-8,333 |
975,001 |
3,220.33 |
433 |
1,604,037 |
10-04-2015 |
33.622 |
247.8437 |
48,120.4159 |
-8,333 |
966,668 |
3,290.12 |
464 |
1,617,905 |
11-05-2015 |
31.605 |
263.6608 |
47,856.7551 |
-8,333 |
958,335 |
2,968.29 |
495 |
1,512,513 |
10-06-2015 |
31.385 |
265.509 |
47,591.2461 |
-8,333 |
950,002 |
2,930.69 |
525 |
1,493,651 |
10-07-2015 |
32.79 |
254.1324 |
47,337.1137 |
-8,333 |
941,669 |
3,162.17 |
555 |
1,552,184 |
10-08-2015 |
34.079 |
244.5201 |
47,092.5936 |
-8,333 |
933,336 |
3,357.75 |
586 |
1,604,868 |
10-09-2015 |
31.309 |
266.1535 |
46,826.4401 |
-8,333 |
925,003 |
2,917.57 |
617 |
1,466,089 |
12-10-2015 |
32.448 |
256.8109 |
46,569.6292 |
-8,333 |
916,670 |
3,107.67 |
649 |
1,511,091 |
10-11-2015 |
31.219 |
266.9208 |
46,302.7085 |
-8,333 |
908,337 |
2,901.96 |
678 |
1,445,524 |
10-12-2015 |
31.272 |
266.4684 |
46,036.2401 |
-8,333 |
900,004 |
2,911.17 |
708 |
1,439,645 |
11-01-2016 |
31.084 |
268.08 |
45,768.16 |
-8,333 |
891,671 |
2,878.38 |
740 |
1,422,657 |
10-02-2016 |
28.807 |
289.27 |
45,478.89 |
-8,333 |
883,338 |
2,447.22 |
770 |
1,310,110 |
10-03-2016 |
29.823 |
279.4152 |
45,199.4748 |
-8,333 |
875,005 |
2,647.74 |
799 |
1,347,984 |
11-04-2016 |
30.862 |
270.0084 |
44,929.4664 |
-8,333 |
866,672 |
2,839.14 |
831 |
1,386,613 |
10-05-2016 |
31.899 |
261.2308 |
44,668.2356 |
-8,333 |
858,339 |
3,017.74 |
860 |
1,424,872 |
10-06-2016 |
33.312 |
250.1501 |
44,418.0855 |
-8,333 |
850,006 |
3,243.2 |
891 |
1,479,655 |
11-07-2016 |
34.605 |
240.8034 |
44,177.2822 |
-8,333 |
841,673 |
3,433.37 |
922 |
1,528,755 |
10-08-2016 |
35.633 |
233.8563 |
43,943.4259 |
-8,333 |
833,340 |
3,574.73 |
952 |
1,565,836 |
12-09-2016 |
36.604 |
227.6527 |
43,715.7732 |
-8,333 |
825,007 |
3,700.95 |
985 |
1,600,172 |
10-10-2016 |
37.335 |
223.1954 |
43,492.5778 |
-8,333 |
816,674 |
3,791.64 |
1,013 |
1,623,795 |
10-11-2016 |
37.059 |
224.8577 |
43,267.7202 |
-8,333 |
808,341 |
3,757.82 |
1,044 |
1,603,458 |
12-12-2016 |
35.008 |
238.0313 |
43,029.6889 |
-8,333 |
800,008 |
3,489.78 |
1,076 |
1,506,383 |
10-01-2017 |
35.704 |
233.3912 |
42,796.2976 |
-8,333 |
791,675 |
3,584.19 |
1,105 |
1,527,999 |
10-02-2017 |
38.094 |
218.7484 |
42,577.5493 |
-8,333 |
783,342 |
3,882.13 |
1,136 |
1,621,949 |
10-03-2017 |
38.432 |
216.8245 |
42,360.7248 |
-8,333 |
775,009 |
3,921.27 |
1,164 |
1,628,007 |
10-04-2017 |
40.1 |
207.8055 |
42,152.9193 |
-8,333 |
766,676 |
4,104.78 |
1,195 |
1,690,332 |
10-05-2017 |
41.538 |
200.6115 |
41,952.3078 |
-8,333 |
758,343 |
4,251.16 |
1,225 |
1,742,615 |
12-06-2017 |
42.511 |
196.0199 |
41,756.2879 |
-8,333 |
750,010 |
4,344.58 |
1,258 |
1,775,102 |
10-07-2017 |
43.342 |
192.2615 |
41,564.0264 |
-8,333 |
741,677 |
4,421.05 |
1,286 |
1,801,468 |
10-08-2017 |
43.605 |
191.1019 |
41,372.9244 |
-8,333 |
733,344 |
4,444.65 |
1,317 |
1,804,066 |
11-09-2017 |
45.428 |
183.4331 |
41,189.4913 |
-8,333 |
725,011 |
4,600.69 |
1,349 |
1,871,156 |
10-10-2017 |
45.307 |
183.923 |
41,005.5683 |
-8,333 |
716,678 |
4,590.72 |
1,378 |
1,857,839 |
10-11-2017 |
46.914 |
177.6229 |
40,827.9454 |
-8,333 |
708,345 |
4,718.91 |
1,409 |
1,915,402 |
11-12-2017 |
47.21 |
176.5092 |
40,651.4362 |
-8,333 |
700,012 |
4,741.57 |
1,440 |
1,919,154 |
10-01-2018 |
48.866 |
170.5276 |
40,480.9086 |
-8,333 |
691,679 |
4,863.28 |
1,470 |
1,978,140 |
12-02-2018 |
47.386 |
175.8536 |
40,305.055 |
-8,333 |
683,346 |
4,754.91 |
1,503 |
1,909,895 |
12-03-2018 |
46.132 |
180.6338 |
40,124.4212 |
-8,333 |
675,013 |
4,657.64 |
1,531 |
1,851,020 |
10-04-2018 |
46.282 |
180.0484 |
39,944.3728 |
-8,333 |
666,680 |
4,669.56 |
1,560 |
1,848,705 |
10-05-2018 |
47.098 |
176.929 |
39,767.4438 |
-8,333 |
658,347 |
4,733.03 |
1,590 |
1,872,967 |
11-06-2018 |
47.188 |
176.5915 |
39,590.8523 |
-8,333 |
650,014 |
4,739.89 |
1,622 |
1,868,213 |
10-07-2018 |
47.523 |
175.3467 |
39,415.5056 |
-8,333 |
641,681 |
4,765.22 |
1,651 |
1,873,143 |
10-08-2018 |
49.513 |
168.2992 |
39,247.2064 |
-8,333 |
633,348 |
4,908.62 |
1,682 |
1,943,247 |
10-09-2018 |
49.9 |
166.994 |
39,080.2124 |
-8,333 |
625,015 |
4,935.17 |
1,713 |
1,950,103 |
10-10-2018 |
45.779 |
182.0267 |
38,898.1857 |
-8,333 |
616,682 |
4,629.3 |
1,743 |
1,780,720 |
12-11-2018 |
46.532 |
179.0811 |
38,719.1047 |
-8,333 |
608,349 |
4,689.24 |
1,776 |
1,801,677 |
10-12-2018 |
46.3 |
179.9784 |
38,539.1263 |
-8,333 |
600,016 |
4,670.98 |
1,804 |
1,784,362 |
10-01-2019 |
48.075 |
173.3333 |
38,365.7929 |
-8,333 |
591,683 |
4,806.19 |
1,835 |
1,844,436 |
11-02-2019 |
47.789 |
174.3707 |
38,191.4223 |
-8,333 |
583,350 |
4,785.08 |
1,867 |
1,825,130 |
11-03-2019 |
49.46 |
168.4796 |
38,022.9427 |
-8,333 |
575,017 |
4,904.95 |
1,895 |
1,880,615 |
10-04-2019 |
50.88 |
163.7775 |
37,859.1652 |
-8,333 |
566,684 |
5,000.62 |
1,925 |
1,926,274 |
10-05-2019 |
49.589 |
168.0413 |
37,691.1239 |
-8,333 |
558,351 |
4,913.86 |
1,955 |
1,869,065 |
10-06-2019 |
52.35 |
159.1786 |
37,531.9453 |
-8,333 |
550,018 |
5,094.19 |
1,986 |
1,964,797 |
10-07-2019 |
50.846 |
163.887 |
37,368.0582 |
-8,333 |
541,685 |
4,998.39 |
2,016 |
1,900,016 |
13-08-2019 |
48.443 |
172.0166 |
37,196.0416 |
-8,333 |
533,352 |
4,832.98 |
2,050 |
1,801,888 |
11-09-2019 |
49.343 |
168.8791 |
37,027.1626 |
-8,333 |
525,019 |
4,896.82 |
2,079 |
1,827,031 |
10-10-2019 |
49.709 |
167.6356 |
36,859.5269 |
-8,333 |
516,686 |
4,922.12 |
2,108 |
1,832,250 |
11-11-2019 |
53.209 |
156.6088 |
36,702.9181 |
-8,333 |
508,353 |
5,146.48 |
2,140 |
1,952,926 |
10-12-2019 |
52.852 |
157.6667 |
36,545.2514 |
-8,333 |
500,020 |
5,124.96 |
2,169 |
1,931,490 |
10-01-2020 |
54.622 |
152.5576 |
36,392.6938 |
-8,333 |
491,687 |
5,228.91 |
2,200 |
1,987,842 |
10-02-2020 |
53.911 |
154.5696 |
36,238.1242 |
-8,333 |
483,354 |
5,187.97 |
2,231 |
1,953,634 |