SWP Returns - Annual Increase

refresh Show Result
Systematic Withdrawal Plan Calculator
Scheme Withdrawal Period No of Monthly Installments Total Withdrawal Amount Current Value as on Return (%)
SBI Liquid Fund - Regular Plan -Growth 20-07-2012 to 28-07-2025 97 139,374 1,928 8.29
SBI Liquid Fund - Regular Plan -Growth
Nav Date Nav Units Cumulative Units Cash Flow Net Amount Capital Gain/Loss No. of Days
(Invested)		 Current Value
20-07-2012 1737.4393 57.556 57.556 100,000 100,000 0 0 100,000
20-07-2012 1737.4393 0.5756 56.9804 -1,000 99,000 0 0 99,000
20-08-2012 1750.863 0.5711 56.4093 -1,000 98,000 7.67 31 98,765
20-09-2012 1763.8343 0.5669 55.8423 -1,000 97,000 14.96 62 98,497
20-10-2012 1776.0724 0.563 55.2793 -1,000 96,000 21.75 92 98,180
20-11-2012 1788.6317 0.5591 54.7202 -1,000 95,000 28.62 123 97,874
20-12-2012 1800.9025 0.5553 54.1649 -1,000 94,000 35.24 153 97,546
20-01-2013 1813.8732 0.5513 53.6136 -1,000 93,000 42.14 184 97,248
20-02-2013 1826.602 0.5475 53.0661 -1,000 92,000 48.81 215 96,931
20-03-2013 1838.5491 0.5439 52.5222 -1,000 91,000 54.99 243 96,565
20-04-2013 1853.0694 0.5396 51.9826 -1,000 90,000 62.4 274 96,327
20-05-2013 1865.827 0.536 51.4466 -1,000 89,000 68.81 304 95,991
20-06-2013 1878.7333 0.5323 50.9144 -1,000 88,000 75.21 335 95,654
20-07-2013 1888.6451 0.5824 50.3319 -1,100 86,900 88.07 365 95,059
20-08-2013 1903.6486 0.5778 49.7541 -1,100 85,800 96.04 396 94,714
20-09-2013 1920.6378 0.5727 49.1814 -1,100 84,700 104.92 427 94,460
20-10-2013 1936.8199 0.5679 48.6134 -1,100 83,600 113.24 457 94,155
20-11-2013 1952.3248 0.5634 48.05 -1,100 82,500 121.07 488 93,809
20-12-2013 1966.7269 0.5593 47.4907 -1,100 81,400 128.24 518 93,401
20-01-2014 1981.4913 0.5551 46.9356 -1,100 80,300 135.48 549 93,002
20-02-2014 1995.9611 0.5511 46.3844 -1,100 79,200 142.47 580 92,582
20-03-2014 2009.6551 0.5474 45.8371 -1,100 78,100 149 608 92,117
20-04-2014 2025.9411 0.543 45.2941 -1,100 77,000 156.64 639 91,763
20-05-2014 2040.719 0.539 44.7551 -1,100 75,900 163.48 669 91,333
20-06-2014 2055.7169 0.5351 44.22 -1,100 74,800 170.31 700 90,904
20-07-2014 2070.1217 0.5845 43.6355 -1,210 73,590 194.46 730 90,331
20-08-2014 2084.9519 0.5803 43.0551 -1,210 72,380 201.68 761 89,768
20-09-2014 2100.0951 0.5762 42.479 -1,210 71,170 208.95 792 89,210
20-10-2014 2114.9876 0.5721 41.9069 -1,210 69,960 216 822 88,633
20-11-2014 2130.3278 0.568 41.3389 -1,210 68,750 223.16 853 88,065
20-12-2014 2144.895 0.5641 40.7748 -1,210 67,540 229.86 883 87,458
20-01-2015 2160.1383 0.5601 40.2146 -1,210 66,330 236.77 914 86,869
20-02-2015 2175.3395 0.5562 39.6584 -1,210 65,120 243.58 945 86,270
20-03-2015 2189.4746 0.5526 39.1057 -1,210 63,910 249.81 973 85,621
20-04-2015 2205.993 0.5485 38.5572 -1,210 62,700 257 1,004 85,057
20-05-2015 2221.076 0.5448 38.0124 -1,210 61,490 263.48 1,034 84,429
20-06-2015 2236.3959 0.541 37.4714 -1,210 60,280 269.96 1,065 83,801
20-07-2015 2251.0506 0.5913 36.8801 -1,331 58,949 303.69 1,095 83,019
20-08-2015 2265.9044 0.5874 36.2927 -1,331 57,618 310.42 1,126 82,236
20-09-2015 2280.2761 0.5837 35.709 -1,331 56,287 316.85 1,157 81,426
20-10-2015 2294.8318 0.58 35.129 -1,331 54,956 323.29 1,187 80,615
20-11-2015 2309.2461 0.5764 34.5526 -1,331 53,625 329.58 1,218 79,791
20-12-2015 2323.0737 0.5729 33.9797 -1,331 52,294 335.54 1,248 78,937
20-01-2016 2337.8454 0.5693 33.4104 -1,331 50,963 341.83 1,279 78,108
20-02-2016 2352.5808 0.5658 32.8446 -1,331 49,632 348.02 1,310 77,270
20-03-2016 2367.5228 0.5622 32.2824 -1,331 48,301 354.23 1,339 76,429
20-04-2016 2386.4165 0.5577 31.7247 -1,331 46,970 361.96 1,370 75,708
20-05-2016 2401.761 0.5542 31.1705 -1,331 45,639 368.15 1,400 74,864
20-06-2016 2417.0794 0.5507 30.6198 -1,331 44,308 374.25 1,431 74,011
20-07-2016 2431.6576 0.6021 30.0177 -1,464 42,844 417.99 1,461 72,993
20-08-2016 2446.0182 0.5986 29.4192 -1,464 41,380 424.13 1,492 71,960
20-09-2016 2460.0337 0.5952 28.824 -1,464 39,916 430.06 1,523 70,908
20-10-2016 2473.7407 0.5919 28.2321 -1,464 38,452 435.78 1,553 69,839
20-11-2016 2487.5417 0.5886 27.6436 -1,464 36,988 441.49 1,584 68,765
20-12-2016 2500.5107 0.5855 27.0581 -1,464 35,523 446.79 1,614 67,659
20-01-2017 2514.0331 0.5824 26.4757 -1,464 34,059 452.27 1,645 66,561
20-02-2017 2527.7728 0.5792 25.8965 -1,464 32,595 457.77 1,676 65,460
20-03-2017 2540.5478 0.5763 25.3202 -1,464 31,131 462.83 1,704 64,327
20-04-2017 2554.5628 0.5731 24.7471 -1,464 29,667 468.32 1,735 63,218
20-05-2017 2567.9817 0.5701 24.1769 -1,464 28,203 473.52 1,765 62,086
20-06-2017 2581.7347 0.5671 23.6098 -1,464 26,739 478.8 1,796 60,954
20-07-2017 2595.5465 0.6205 22.9893 -1,611 25,128 532.45 1,826 59,670
20-08-2017 2609.4867 0.6172 22.3722 -1,611 23,518 538.21 1,857 58,380
20-09-2017 2623.275 0.6139 21.7582 -1,611 21,907 543.84 1,888 57,078
20-10-2017 2636.8322 0.6108 21.1474 -1,611 20,297 549.33 1,918 55,762
20-11-2017 2650.7499 0.6076 20.5399 -1,611 18,686 554.9 1,949 54,446
20-12-2017 2664.1977 0.6045 19.9354 -1,611 17,076 560.23 1,979 53,112
20-01-2018 2678.7201 0.6012 19.3342 -1,611 15,465 565.92 2,010 51,791
20-02-2018 2693.4858 0.5979 18.7362 -1,611 13,855 571.65 2,041 50,466
20-03-2018 2708.1394 0.5947 18.1415 -1,611 12,244 577.27 2,069 49,130
20-04-2018 2725.5966 0.5909 17.5507 -1,611 10,634 583.89 2,100 47,836
20-05-2018 2740.3782 0.5877 16.963 -1,611 9,023 589.42 2,130 46,485
20-06-2018 2757.196 0.5841 16.3788 -1,611 7,413 595.65 2,161 45,160
20-07-2018 2773.8077 0.6387 15.7402 -1,772 5,641 661.9 2,191 43,660
20-08-2018 2790.48 0.6349 15.1053 -1,772 3,870 668.53 2,222 42,151
20-09-2018 2806.9572 0.6311 14.4742 -1,772 2,098 675.01 2,253 40,628
20-10-2018 2823.7992 0.6274 13.8468 -1,772 326 681.55 2,283 39,101
20-11-2018 2841.5393 0.6235 13.2234 -1,772 -1,445 688.35 2,314 37,575
20-12-2018 2858.3692 0.6198 12.6036 -1,772 -3,217 694.73 2,344 36,026
20-01-2019 2875.8352 0.616 11.9876 -1,772 -4,988 701.27 2,375 34,474
20-02-2019 2892.7114 0.6124 11.3751 -1,772 -6,760 707.51 2,406 32,905
20-03-2019 2908.2088 0.6092 10.766 -1,772 -8,531 713.18 2,434 31,310
20-04-2019 2927.3272 0.6052 10.1608 -1,772 -10,303 720.1 2,465 29,744
20-05-2019 2943.8519 0.6018 9.559 -1,772 -12,074 726 2,495 28,140
20-06-2019 2960.9537 0.5983 8.9607 -1,772 -13,846 732.04 2,526 26,532
20-07-2019 2976.7198 0.6547 8.3061 -1,949 -15,795 811.3 2,556 24,725
20-08-2019 2992.2326 0.6513 7.6548 -1,949 -17,743 817.19 2,587 22,905
20-09-2019 3006.205 0.6482 7.0066 -1,949 -19,692 822.45 2,618 21,063
20-10-2019 3020.5935 0.6451 6.3614 -1,949 -21,641 827.82 2,648 19,215
20-11-2019 3033.6859 0.6424 5.7191 -1,949 -23,590 832.66 2,679 17,350
20-12-2019 3046.5219 0.6397 5.0794 -1,949 -25,538 837.36 2,709 15,475
20-01-2020 3059.1876 0.637 4.4424 -1,949 -27,487 841.96 2,740 13,590
20-02-2020 3072.5158 0.6342 3.8082 -1,949 -29,436 846.76 2,771 11,701
20-03-2020 3082.8482 0.6321 3.176 -1,949 -31,385 850.45 2,800 9,791
20-04-2020 3102.745 0.6281 2.548 -1,949 -33,333 857.5 2,831 7,906
20-05-2020 3115.5426 0.6255 1.9225 -1,949 -35,282 861.98 2,861 5,990
20-06-2020 3125.8076 0.6234 1.2991 -1,949 -37,231 865.55 2,892 4,061
20-07-2020 3134.391 0.6839 0.6152 -2,144 -39,374 955.37 2,922 1,928