SWP with Annual Increase

Submit

Systematic Withdrawal Plan Calculator

Scheme Withdrawal Period No of Monthly Installments Total Withdrawal Amount Current Value as on Return (%) as on
SBI SAVINGS FUND - REGULAR PLAN - GROWTH 20-07-2012 to 12-09-2025 98 141,518 474 8.38

SBI SAVINGS 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 17.19 5,818.7573 5,818.7573 100,000 100,000 0.00 0 100,000
20-07-2012 17.19 58.1876 5,760.5698 -1,000 99,000 0.00 0 99,000
21-08-2012 17.32 57.7297 5,702.8401 -1,000 98,000 7.87 32 98,785
20-09-2012 17.45 57.3181 5,645.522 -1,000 97,000 14.94 62 98,495
22-10-2012 17.58 56.8961 5,588.6259 -1,000 96,000 22.20 94 98,225
20-11-2012 17.69 56.523 5,532.1028 -1,000 95,000 28.61 123 97,873
20-12-2012 17.81 56.1363 5,475.9666 -1,000 94,000 35.25 153 97,548
21-01-2013 17.95 55.7187 5,420.2479 -1,000 93,000 42.43 185 97,279
20-02-2013 18.07 55.3459 5,364.902 -1,000 92,000 48.84 215 96,934
20-03-2013 18.19 54.9725 5,309.9295 -1,000 91,000 55.25 243 96,592
22-04-2013 18.34 54.5128 5,255.4166 -1,000 90,000 63.15 276 96,407
20-05-2013 18.45 54.1914 5,201.2252 -1,000 89,000 68.68 304 95,979
20-06-2013 18.57 53.8387 5,147.3865 -1,000 88,000 74.74 335 95,608
22-07-2013 18.69 58.8673 5,088.5192 -1,100 86,900 88.32 367 95,085
20-08-2013 18.83 58.4075 5,030.1117 -1,100 85,800 96.22 396 94,733
20-09-2013 19.00 57.8911 4,972.2207 -1,100 84,700 105.10 427 94,478
21-10-2013 19.17 57.3888 4,914.8318 -1,100 83,600 113.73 458 94,205
20-11-2013 19.31 56.9514 4,857.8804 -1,100 82,500 121.24 488 93,828
20-12-2013 19.46 56.5399 4,801.3405 -1,100 81,400 128.32 518 93,412
20-01-2014 19.59 56.1393 4,745.2012 -1,100 80,300 135.20 549 92,978
20-02-2014 19.72 55.7699 4,689.4313 -1,100 79,200 141.55 580 92,494
20-03-2014 19.86 55.381 4,634.0503 -1,100 78,100 148.23 608 92,043
21-04-2014 20.04 54.8875 4,579.1628 -1,100 77,000 156.71 640 91,771
20-05-2014 20.18 54.5043 4,524.6585 -1,100 75,900 163.30 669 91,316
20-06-2014 20.35 54.049 4,470.6095 -1,100 74,800 171.12 700 90,985
21-07-2014 20.49 59.0575 4,411.552 -1,210 73,590 195.05 731 90,386
20-08-2014 20.62 58.6909 4,352.8611 -1,210 72,380 201.35 761 89,741
22-09-2014 20.77 58.265 4,294.5962 -1,210 71,170 208.67 794 89,187
20-10-2014 20.91 57.8648 4,236.7313 -1,210 69,960 215.55 822 88,593
20-11-2014 21.07 57.4205 4,179.3108 -1,210 68,750 223.18 853 88,069
22-12-2014 21.21 57.0582 4,122.2525 -1,210 67,540 229.41 885 87,418
20-01-2015 21.36 56.6599 4,065.5927 -1,210 66,330 236.25 914 86,823
20-02-2015 21.47 56.3459 4,009.2468 -1,210 65,120 241.65 945 86,097
20-03-2015 21.61 55.9885 3,953.2583 -1,210 63,910 247.79 973 85,436
20-04-2015 21.78 55.5474 3,897.7109 -1,210 62,700 255.37 1,004 84,905
20-05-2015 21.92 55.206 3,842.5049 -1,210 61,490 261.24 1,034 84,220
22-06-2015 22.10 54.7452 3,787.7597 -1,210 60,280 269.16 1,067 83,719
20-07-2015 22.25 59.828 3,727.9317 -1,331 58,949 302.81 1,095 82,936
20-08-2015 22.41 59.4035 3,668.5282 -1,331 57,618 310.10 1,126 82,197
21-09-2015 22.53 59.0894 3,609.4389 -1,331 56,287 315.50 1,158 81,303
20-10-2015 22.72 58.5817 3,550.8571 -1,331 54,956 324.23 1,187 80,677
20-11-2015 22.84 58.266 3,492.5911 -1,331 53,625 329.65 1,218 79,783
21-12-2015 22.96 57.981 3,434.6101 -1,331 52,294 334.55 1,249 78,844
20-01-2016 23.09 57.656 3,376.9541 -1,331 50,963 340.14 1,279 77,958
22-02-2016 23.23 57.3082 3,319.6459 -1,331 49,632 346.11 1,312 77,100
21-03-2016 23.40 56.8825 3,262.7634 -1,331 48,301 353.43 1,340 76,346
20-04-2016 23.64 56.3091 3,206.4543 -1,331 46,970 363.28 1,370 75,792
20-05-2016 23.78 55.9723 3,150.482 -1,331 45,639 369.07 1,400 74,917
20-06-2016 23.92 55.6408 3,094.8412 -1,331 44,308 374.77 1,431 74,033
20-07-2016 24.12 60.6949 3,034.1463 -1,464 42,844 421.01 1,461 73,191
22-08-2016 24.30 60.2535 2,973.8928 -1,464 41,380 428.60 1,494 72,263
20-09-2016 24.44 59.9081 2,913.9847 -1,464 39,916 434.53 1,523 71,215
20-10-2016 24.61 59.5039 2,854.4808 -1,464 38,452 441.48 1,553 70,235
21-11-2016 24.82 58.9856 2,795.4952 -1,464 36,988 450.38 1,585 69,388
20-12-2016 24.89 58.8143 2,736.6809 -1,464 35,523 453.33 1,614 68,126
20-01-2017 25.05 58.4497 2,678.2312 -1,464 34,059 459.60 1,645 67,087
20-02-2017 25.17 58.1585 2,620.0727 -1,464 32,595 464.60 1,676 65,958
20-03-2017 25.28 57.9259 2,562.1468 -1,464 31,131 468.60 1,704 64,759
20-04-2017 25.45 57.5373 2,504.6095 -1,464 29,667 475.28 1,735 63,733
22-05-2017 25.57 57.2491 2,447.3604 -1,464 28,203 480.23 1,767 62,589
20-06-2017 25.73 56.8947 2,390.4657 -1,464 26,739 486.32 1,796 61,515
20-07-2017 25.89 62.1939 2,328.2718 -1,611 25,128 541.66 1,826 60,291
21-08-2017 26.04 61.8437 2,266.4281 -1,611 23,518 547.68 1,858 59,021
20-09-2017 26.16 61.573 2,204.855 -1,611 21,907 552.33 1,888 57,670
23-10-2017 26.29 61.2503 2,143.6047 -1,611 20,297 557.87 1,921 56,364
20-11-2017 26.40 60.9972 2,082.6075 -1,611 18,686 562.22 1,949 54,987
20-12-2017 26.48 60.813 2,021.7945 -1,611 17,076 565.39 1,979 53,543
22-01-2018 26.60 60.5407 1,961.2538 -1,611 15,465 570.07 2,012 52,173
20-02-2018 26.72 60.2634 1,900.9904 -1,611 13,855 574.83 2,041 50,803
20-03-2018 26.89 59.8878 1,841.1025 -1,611 12,244 581.29 2,069 49,511
20-04-2018 27.05 59.5471 1,781.5555 -1,611 10,634 587.15 2,100 48,184
21-05-2018 27.12 59.3774 1,722.1781 -1,611 9,023 590.06 2,131 46,711
20-06-2018 27.30 58.9976 1,663.1805 -1,611 7,413 596.59 2,161 45,401
20-07-2018 27.46 64.5079 1,598.6726 -1,772 5,641 662.94 2,191 43,904
20-08-2018 27.62 64.1347 1,534.5379 -1,772 3,870 669.35 2,222 42,388
21-09-2018 27.76 63.8067 1,470.7312 -1,772 2,098 674.99 2,254 40,834
22-10-2018 27.94 63.3975 1,407.3337 -1,772 326 682.02 2,285 39,326
20-11-2018 28.12 63.0099 1,344.3238 -1,772 -1,445 688.69 2,314 37,796
20-12-2018 28.30 62.5905 1,281.7333 -1,772 -3,217 695.89 2,344 36,278
21-01-2019 28.51 62.1313 1,219.6021 -1,772 -4,988 703.79 2,376 34,775
20-02-2019 28.69 61.7551 1,157.847 -1,772 -6,760 710.25 2,406 33,215
20-03-2019 28.85 61.4051 1,096.4419 -1,772 -8,531 716.27 2,434 31,633
22-04-2019 29.05 60.9754 1,035.4665 -1,772 -10,303 723.65 2,467 30,084
20-05-2019 29.21 60.6392 974.8274 -1,772 -12,074 729.43 2,495 28,479
20-06-2019 29.41 60.2375 914.5899 -1,772 -13,846 736.33 2,526 26,898
22-07-2019 29.66 65.7012 848.8887 -1,949 -15,795 819.59 2,558 25,178
20-08-2019 29.86 65.2616 783.6271 -1,949 -17,743 827.14 2,587 23,399
20-09-2019 30.02 64.9226 718.7045 -1,949 -19,692 832.97 2,618 21,573
22-10-2019 30.24 64.4513 654.2532 -1,949 -21,641 841.07 2,650 19,782
20-11-2019 30.39 64.1209 590.1323 -1,949 -23,590 846.75 2,679 17,935
20-12-2019 30.52 63.8446 526.2877 -1,949 -25,538 851.50 2,709 16,064
20-01-2020 30.66 63.5567 462.731 -1,949 -27,487 856.45 2,740 14,188
20-02-2020 30.82 63.2331 399.4979 -1,949 -29,436 862.01 2,771 12,312
20-03-2020 30.73 63.4166 336.0813 -1,949 -31,385 858.85 2,800 10,327
20-04-2020 31.11 62.6343 273.447 -1,949 -33,333 872.30 2,831 8,508
20-05-2020 31.37 62.1261 211.3208 -1,949 -35,282 881.03 2,861 6,629
22-06-2020 31.60 61.6757 149.6451 -1,949 -37,231 888.77 2,894 4,728
20-07-2020 31.75 67.5053 82.1399 -2,144 -39,374 983.46 2,922 2,608
20-08-2020 31.87 67.2598 14.8801 -2,144 -41,518 987.68 2,953 474