Systematic Withdrawal Plan Calculator
SBI FOCUSED EQUITY 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 |
48.36 |
2,067.8246 |
2,067.8246 |
100,000 |
100,000 |
0 |
0 |
100,000 |
20-07-2012 |
48.36 |
20.6782 |
2,047.1464 |
-1,000 |
99,000 |
0 |
0 |
99,000 |
21-08-2012 |
49.96 |
20.016 |
2,027.1304 |
-1,000 |
98,000 |
32.03 |
32 |
101,275 |
20-09-2012 |
51.45 |
19.4363 |
2,007.694 |
-1,000 |
97,000 |
60.06 |
62 |
103,296 |
22-10-2012 |
53.83 |
18.577 |
1,989.117 |
-1,000 |
96,000 |
101.62 |
94 |
107,074 |
20-11-2012 |
55.72 |
17.9469 |
1,971.1702 |
-1,000 |
95,000 |
132.09 |
123 |
109,834 |
20-12-2012 |
59.16 |
16.9033 |
1,954.2669 |
-1,000 |
94,000 |
182.56 |
153 |
115,614 |
21-01-2013 |
60.68 |
16.4799 |
1,937.787 |
-1,000 |
93,000 |
203.03 |
185 |
117,585 |
20-02-2013 |
58.8041 |
17.0056 |
1,920.7813 |
-1,000 |
92,000 |
177.61 |
215 |
112,950 |
20-03-2013 |
54.3702 |
18.3924 |
1,902.3889 |
-1,000 |
91,000 |
110.54 |
243 |
103,433 |
22-04-2013 |
54.9906 |
18.1849 |
1,884.204 |
-1,000 |
90,000 |
120.58 |
276 |
103,614 |
20-05-2013 |
58.3247 |
17.1454 |
1,867.0586 |
-1,000 |
89,000 |
170.85 |
304 |
108,896 |
20-06-2013 |
53.2085 |
18.794 |
1,848.2646 |
-1,000 |
88,000 |
91.12 |
335 |
98,343 |
22-07-2013 |
52.9979 |
20.7555 |
1,827.5091 |
-1,100 |
86,900 |
96.26 |
367 |
96,854 |
20-08-2013 |
48.2392 |
22.803 |
1,804.706 |
-1,100 |
85,800 |
-2.75 |
396 |
87,058 |
20-09-2013 |
50.0624 |
21.9726 |
1,782.7335 |
-1,100 |
84,700 |
37.41 |
427 |
89,248 |
21-10-2013 |
51.3673 |
21.4144 |
1,761.3191 |
-1,100 |
83,600 |
64.4 |
458 |
90,474 |
20-11-2013 |
53.0409 |
20.7387 |
1,740.5803 |
-1,100 |
82,500 |
97.08 |
488 |
92,322 |
20-12-2013 |
54.8431 |
20.0572 |
1,720.5231 |
-1,100 |
81,400 |
130.03 |
518 |
94,359 |
20-01-2014 |
56.001 |
19.6425 |
1,700.8806 |
-1,100 |
80,300 |
150.09 |
549 |
95,251 |
20-02-2014 |
54.2698 |
20.2691 |
1,680.6115 |
-1,100 |
79,200 |
119.79 |
580 |
91,206 |
20-03-2014 |
57.1939 |
19.2328 |
1,661.3787 |
-1,100 |
78,100 |
169.9 |
608 |
95,021 |
21-04-2014 |
60.9199 |
18.0565 |
1,643.3222 |
-1,100 |
77,000 |
226.79 |
640 |
100,111 |
20-05-2014 |
64.4093 |
17.0783 |
1,626.2439 |
-1,100 |
75,900 |
274.09 |
669 |
104,745 |
20-06-2014 |
70.3686 |
15.632 |
1,610.6119 |
-1,100 |
74,800 |
344.04 |
700 |
113,337 |
21-07-2014 |
76.6352 |
15.6586 |
1,594.9533 |
-1,200 |
73,600 |
442.75 |
731 |
122,230 |
20-08-2014 |
77.715 |
15.441 |
1,579.5123 |
-1,200 |
72,400 |
453.27 |
761 |
122,752 |
22-09-2014 |
82.7618 |
14.4994 |
1,565.0129 |
-1,200 |
71,200 |
498.81 |
794 |
129,523 |
20-10-2014 |
79.9367 |
15.0119 |
1,550.001 |
-1,200 |
70,000 |
474.03 |
822 |
123,902 |
20-11-2014 |
85.8254 |
13.9819 |
1,536.0191 |
-1,200 |
68,800 |
523.84 |
853 |
131,829 |
22-12-2014 |
86.7882 |
13.8268 |
1,522.1923 |
-1,200 |
67,600 |
531.34 |
885 |
132,108 |
20-01-2015 |
92.5487 |
12.9661 |
1,509.2262 |
-1,200 |
66,400 |
572.96 |
914 |
139,677 |
20-02-2015 |
93.8828 |
12.7819 |
1,496.4443 |
-1,200 |
65,200 |
581.87 |
945 |
140,490 |
20-03-2015 |
91.4771 |
13.118 |
1,483.3263 |
-1,200 |
64,000 |
565.61 |
973 |
135,690 |
20-04-2015 |
91.4502 |
13.1219 |
1,470.2044 |
-1,200 |
62,800 |
565.43 |
1,004 |
134,450 |
20-05-2015 |
89.8799 |
13.3511 |
1,456.8532 |
-1,200 |
61,600 |
554.34 |
1,034 |
130,942 |
22-06-2015 |
87.8437 |
13.6606 |
1,443.1926 |
-1,200 |
60,400 |
539.37 |
1,067 |
126,775 |
20-07-2015 |
92.1516 |
14.1072 |
1,429.0854 |
-1,300 |
59,100 |
617.78 |
1,095 |
131,693 |
20-08-2015 |
94.6876 |
13.7294 |
1,415.3561 |
-1,300 |
57,800 |
636.05 |
1,126 |
134,017 |
21-09-2015 |
90.1684 |
14.4175 |
1,400.9386 |
-1,300 |
56,500 |
602.77 |
1,158 |
126,320 |
20-10-2015 |
93.3735 |
13.9226 |
1,387.016 |
-1,300 |
55,200 |
626.7 |
1,187 |
129,511 |
20-11-2015 |
91.7559 |
14.168 |
1,372.848 |
-1,300 |
53,900 |
614.83 |
1,218 |
125,967 |
21-12-2015 |
91.0941 |
14.271 |
1,358.577 |
-1,300 |
52,600 |
609.86 |
1,249 |
123,758 |
20-01-2016 |
85.3181 |
15.2371 |
1,343.3399 |
-1,300 |
51,300 |
563.13 |
1,279 |
114,611 |
22-02-2016 |
84.9292 |
15.3069 |
1,328.0331 |
-1,300 |
50,000 |
559.76 |
1,312 |
112,789 |
21-03-2016 |
89.5089 |
14.5237 |
1,313.5094 |
-1,300 |
48,700 |
597.63 |
1,340 |
117,571 |
20-04-2016 |
94.3777 |
13.7744 |
1,299.7349 |
-1,300 |
47,400 |
633.87 |
1,370 |
122,666 |
20-05-2016 |
93.4358 |
13.9133 |
1,285.8216 |
-1,300 |
46,100 |
627.15 |
1,400 |
120,142 |
20-06-2016 |
95.7611 |
13.5754 |
1,272.2462 |
-1,300 |
44,800 |
643.49 |
1,431 |
121,832 |
20-07-2016 |
101.0284 |
13.8575 |
1,258.3887 |
-1,400 |
43,400 |
729.85 |
1,461 |
127,133 |
22-08-2016 |
103.8098 |
13.4862 |
1,244.9025 |
-1,400 |
42,000 |
747.81 |
1,494 |
129,233 |
20-09-2016 |
105.9547 |
13.2132 |
1,231.6893 |
-1,400 |
40,600 |
761.01 |
1,523 |
130,503 |
20-10-2016 |
105.7991 |
13.2326 |
1,218.4567 |
-1,400 |
39,200 |
760.07 |
1,553 |
128,912 |
21-11-2016 |
97.0397 |
14.4271 |
1,204.0296 |
-1,400 |
37,800 |
702.31 |
1,585 |
116,839 |
20-12-2016 |
97.223 |
14.3999 |
1,189.6297 |
-1,400 |
36,400 |
703.62 |
1,614 |
115,659 |
20-01-2017 |
98.1063 |
14.2702 |
1,175.3595 |
-1,400 |
35,000 |
709.89 |
1,645 |
115,310 |
20-02-2017 |
103.2869 |
13.5545 |
1,161.805 |
-1,400 |
33,600 |
744.51 |
1,676 |
119,999 |
20-03-2017 |
105.3606 |
13.2877 |
1,148.5173 |
-1,400 |
32,200 |
757.41 |
1,704 |
121,008 |
20-04-2017 |
109.2282 |
12.8172 |
1,135.7001 |
-1,400 |
30,800 |
780.16 |
1,735 |
124,050 |
22-05-2017 |
108.8377 |
12.8632 |
1,122.8369 |
-1,400 |
29,400 |
777.94 |
1,767 |
122,207 |
20-06-2017 |
114.3824 |
12.2396 |
1,110.5972 |
-1,400 |
28,000 |
808.09 |
1,796 |
127,033 |
20-07-2017 |
118.0373 |
12.7078 |
1,097.8894 |
-1,500 |
26,500 |
885.45 |
1,826 |
129,592 |
21-08-2017 |
114.7579 |
13.071 |
1,084.8184 |
-1,500 |
25,000 |
867.89 |
1,858 |
124,491 |
20-09-2017 |
123.3766 |
12.1579 |
1,072.6605 |
-1,500 |
23,500 |
912.04 |
1,888 |
132,341 |
23-10-2017 |
122.205 |
12.2745 |
1,060.386 |
-1,500 |
22,000 |
906.41 |
1,921 |
129,584 |
20-11-2017 |
128.7282 |
11.6525 |
1,048.7336 |
-1,500 |
20,500 |
936.49 |
1,949 |
135,002 |
20-12-2017 |
135.7144 |
11.0526 |
1,037.681 |
-1,500 |
19,000 |
965.5 |
1,979 |
140,828 |
22-01-2018 |
140.0659 |
10.7092 |
1,026.9717 |
-1,500 |
17,500 |
982.1 |
2,012 |
143,844 |
20-02-2018 |
131.0805 |
11.4433 |
1,015.5284 |
-1,500 |
16,000 |
946.6 |
2,041 |
133,116 |
20-03-2018 |
129.1901 |
11.6108 |
1,003.9176 |
-1,500 |
14,500 |
938.5 |
2,069 |
129,696 |
20-04-2018 |
137.2636 |
10.9279 |
992.9897 |
-1,500 |
13,000 |
971.53 |
2,100 |
136,301 |
21-05-2018 |
135.0582 |
11.1063 |
981.8834 |
-1,500 |
11,500 |
962.9 |
2,131 |
132,611 |
20-06-2018 |
133.8496 |
11.2066 |
970.6768 |
-1,500 |
10,000 |
958.05 |
2,161 |
129,925 |
20-07-2018 |
132.2944 |
12.0942 |
958.5825 |
-1,600 |
8,400 |
1,015.12 |
2,191 |
126,815 |
20-08-2018 |
138.775 |
11.5295 |
947.0531 |
-1,600 |
6,800 |
1,042.44 |
2,222 |
131,427 |
21-09-2018 |
133.8682 |
11.9521 |
935.101 |
-1,600 |
5,200 |
1,022 |
2,254 |
125,180 |
22-10-2018 |
121.0186 |
13.2211 |
921.8799 |
-1,600 |
3,600 |
960.63 |
2,285 |
111,565 |
20-11-2018 |
126.8661 |
12.6117 |
909.2682 |
-1,600 |
2,000 |
990.1 |
2,314 |
115,355 |
20-12-2018 |
132.4657 |
12.0786 |
897.1896 |
-1,600 |
400 |
1,015.88 |
2,344 |
118,847 |
21-01-2019 |
130.2733 |
12.2819 |
884.9077 |
-1,600 |
-1,200 |
1,006.05 |
2,376 |
115,280 |
20-02-2019 |
127.6736 |
12.532 |
872.3758 |
-1,600 |
-2,800 |
993.95 |
2,406 |
111,379 |
20-03-2019 |
137.9276 |
11.6003 |
860.7755 |
-1,600 |
-4,400 |
1,039.01 |
2,434 |
118,725 |
22-04-2019 |
140.9565 |
11.351 |
849.4245 |
-1,600 |
-6,000 |
1,051.06 |
2,467 |
119,732 |
20-05-2019 |
143.4147 |
11.1565 |
838.268 |
-1,600 |
-7,600 |
1,060.47 |
2,495 |
120,220 |
20-06-2019 |
143.4336 |
11.155 |
827.113 |
-1,600 |
-9,200 |
1,060.54 |
2,526 |
118,636 |
22-07-2019 |
140.6877 |
12.0835 |
815.0295 |
-1,700 |
-10,900 |
1,115.64 |
2,558 |
114,665 |
20-08-2019 |
135.0773 |
12.5854 |
802.4441 |
-1,700 |
-12,600 |
1,091.37 |
2,587 |
108,392 |
20-09-2019 |
140.9978 |
12.0569 |
790.3872 |
-1,700 |
-14,300 |
1,116.93 |
2,618 |
111,443 |
22-10-2019 |
147.5129 |
11.5244 |
778.8628 |
-1,700 |
-16,000 |
1,142.68 |
2,650 |
114,892 |
20-11-2019 |
152.5825 |
11.1415 |
767.7213 |
-1,700 |
-17,700 |
1,161.2 |
2,679 |
117,141 |
20-12-2019 |
153.398 |
11.0823 |
756.639 |
-1,700 |
-19,400 |
1,164.06 |
2,709 |
116,067 |
20-01-2020 |
157.8409 |
10.7703 |
745.8686 |
-1,700 |
-21,100 |
1,179.15 |
2,740 |
117,729 |
20-02-2020 |
162.4939 |
10.4619 |
735.4067 |
-1,700 |
-22,800 |
1,194.06 |
2,771 |
119,499 |
20-03-2020 |
124.1892 |
13.6888 |
721.7179 |
-1,700 |
-24,500 |
1,038.01 |
2,800 |
89,630 |
20-04-2020 |
127.9854 |
13.2828 |
708.4352 |
-1,700 |
-26,200 |
1,057.65 |
2,831 |
90,669 |
20-05-2020 |
124.0155 |
13.708 |
694.7272 |
-1,700 |
-27,900 |
1,037.08 |
2,861 |
86,157 |
22-06-2020 |
137.2547 |
12.3857 |
682.3415 |
-1,700 |
-29,600 |
1,101.03 |
2,894 |
93,655 |
20-07-2020 |
141.9908 |
12.6769 |
669.6646 |
-1,800 |
-31,400 |
1,186.95 |
2,922 |
95,086 |
20-08-2020 |
147.4125 |
12.2106 |
657.4539 |
-1,800 |
-33,200 |
1,209.49 |
2,953 |
96,917 |
21-09-2020 |
143.4576 |
12.5473 |
644.9067 |
-1,800 |
-35,000 |
1,193.21 |
2,985 |
92,517 |
20-10-2020 |
146.0267 |
12.3265 |
632.5802 |
-1,800 |
-36,800 |
1,203.89 |
3,014 |
92,374 |
20-11-2020 |
164.2228 |
10.9607 |
621.6195 |
-1,800 |
-38,600 |
1,269.94 |
3,045 |
102,084 |
21-12-2020 |
170.5737 |
10.5526 |
611.0668 |
-1,800 |
-40,400 |
1,289.68 |
3,076 |
104,232 |
20-01-2021 |
179.948 |
10.0029 |
601.0639 |
-1,800 |
-42,200 |
1,316.26 |
3,106 |
108,160 |
22-02-2021 |
187.0535 |
9.6229 |
591.441 |
-1,800 |
-44,000 |
1,334.64 |
3,139 |
110,631 |