SWP with Annual Increase - SBI Focused Equity Reg Gr

Systematic Withdrawal Plan Calculator

Scheme AMC Name Withdrawal Period No of Monthly Installments Total Withdrawal Amount Current Value as on Return (%) as on
SBI Focused Equity Reg Gr | Invest Online SBIMF 20-07-2012 to 11-09-2022 122 178,000 100,231 17.44

SBI Focused Equity Reg Gr

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 0.00 100,000
20-07-2012 48.36 20.6782 2,047.1464 -1,000 99,000 0.00 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 58.80 17.0056 1,920.7813 -1,000 92,000 177.61 215 112,950
20-03-2013 54.37 18.3924 1,902.3889 -1,000 91,000 110.54 243 103,433
22-04-2013 54.99 18.1849 1,884.204 -1,000 90,000 120.58 276 103,614
20-05-2013 58.32 17.1454 1,867.0586 -1,000 89,000 170.85 304 108,896
20-06-2013 53.21 18.794 1,848.2646 -1,000 88,000 91.12 335 98,343
22-07-2013 53.00 20.7555 1,827.5091 -1,100 86,900 96.26 367 96,854
20-08-2013 48.24 22.803 1,804.706 -1,100 85,800 -2.75 396 87,058
20-09-2013 50.06 21.9726 1,782.7335 -1,100 84,700 37.41 427 89,248
21-10-2013 51.37 21.4144 1,761.3191 -1,100 83,600 64.40 458 90,474
20-11-2013 53.04 20.7387 1,740.5803 -1,100 82,500 97.08 488 92,322
20-12-2013 54.84 20.0572 1,720.5231 -1,100 81,400 130.03 518 94,359
20-01-2014 56.00 19.6425 1,700.8806 -1,100 80,300 150.09 549 95,251
20-02-2014 54.27 20.2691 1,680.6115 -1,100 79,200 119.79 580 91,206
20-03-2014 57.19 19.2328 1,661.3787 -1,100 78,100 169.90 608 95,021
21-04-2014 60.92 18.0565 1,643.3222 -1,100 77,000 226.79 640 100,111
20-05-2014 64.41 17.0783 1,626.2439 -1,100 75,900 274.09 669 104,745
20-06-2014 70.37 15.632 1,610.6119 -1,100 74,800 344.04 700 113,337
21-07-2014 76.64 15.6586 1,594.9533 -1,200 73,600 442.75 731 122,230
20-08-2014 77.72 15.441 1,579.5123 -1,200 72,400 453.27 761 122,752
22-09-2014 82.76 14.4994 1,565.0129 -1,200 71,200 498.81 794 129,523
20-10-2014 79.94 15.0119 1,550.001 -1,200 70,000 474.03 822 123,902
20-11-2014 85.83 13.9819 1,536.0191 -1,200 68,800 523.84 853 131,829
22-12-2014 86.79 13.8268 1,522.1923 -1,200 67,600 531.34 885 132,108
20-01-2015 92.55 12.9661 1,509.2262 -1,200 66,400 572.96 914 139,677
20-02-2015 93.88 12.7819 1,496.4443 -1,200 65,200 581.87 945 140,490
20-03-2015 91.48 13.118 1,483.3263 -1,200 64,000 565.61 973 135,690
20-04-2015 91.45 13.1219 1,470.2044 -1,200 62,800 565.43 1,004 134,450
20-05-2015 89.88 13.3511 1,456.8532 -1,200 61,600 554.34 1,034 130,942
22-06-2015 87.84 13.6606 1,443.1926 -1,200 60,400 539.37 1,067 126,775
20-07-2015 92.15 14.1072 1,429.0854 -1,300 59,100 617.78 1,095 131,693
20-08-2015 94.69 13.7294 1,415.3561 -1,300 57,800 636.05 1,126 134,017
21-09-2015 90.17 14.4175 1,400.9386 -1,300 56,500 602.77 1,158 126,320
20-10-2015 93.37 13.9226 1,387.016 -1,300 55,200 626.70 1,187 129,511
20-11-2015 91.76 14.168 1,372.848 -1,300 53,900 614.83 1,218 125,967
21-12-2015 91.09 14.271 1,358.577 -1,300 52,600 609.86 1,249 123,758
20-01-2016 85.32 15.2371 1,343.3399 -1,300 51,300 563.13 1,279 114,611
22-02-2016 84.93 15.3069 1,328.0331 -1,300 50,000 559.76 1,312 112,789
21-03-2016 89.51 14.5237 1,313.5094 -1,300 48,700 597.63 1,340 117,571
20-04-2016 94.38 13.7744 1,299.7349 -1,300 47,400 633.87 1,370 122,666
20-05-2016 93.44 13.9133 1,285.8216 -1,300 46,100 627.15 1,400 120,142
20-06-2016 95.76 13.5754 1,272.2462 -1,300 44,800 643.49 1,431 121,832
20-07-2016 101.03 13.8575 1,258.3887 -1,400 43,400 729.85 1,461 127,133
22-08-2016 103.81 13.4862 1,244.9025 -1,400 42,000 747.81 1,494 129,233
20-09-2016 105.95 13.2132 1,231.6893 -1,400 40,600 761.01 1,523 130,503
20-10-2016 105.80 13.2326 1,218.4567 -1,400 39,200 760.07 1,553 128,912
21-11-2016 97.04 14.4271 1,204.0296 -1,400 37,800 702.31 1,585 116,839
20-12-2016 97.22 14.3999 1,189.6297 -1,400 36,400 703.62 1,614 115,659
20-01-2017 98.11 14.2702 1,175.3595 -1,400 35,000 709.89 1,645 115,310
20-02-2017 103.29 13.5545 1,161.805 -1,400 33,600 744.51 1,676 119,999
20-03-2017 105.36 13.2877 1,148.5173 -1,400 32,200 757.41 1,704 121,008
20-04-2017 109.23 12.8172 1,135.7001 -1,400 30,800 780.16 1,735 124,050
22-05-2017 108.84 12.8632 1,122.8369 -1,400 29,400 777.94 1,767 122,207
20-06-2017 114.38 12.2396 1,110.5972 -1,400 28,000 808.09 1,796 127,033
20-07-2017 118.04 12.7078 1,097.8894 -1,500 26,500 885.45 1,826 129,592
21-08-2017 114.76 13.071 1,084.8184 -1,500 25,000 867.89 1,858 124,491
20-09-2017 123.38 12.1579 1,072.6605 -1,500 23,500 912.04 1,888 132,341
23-10-2017 122.20 12.2745 1,060.386 -1,500 22,000 906.41 1,921 129,584
20-11-2017 128.73 11.6525 1,048.7336 -1,500 20,500 936.49 1,949 135,002
20-12-2017 135.71 11.0526 1,037.681 -1,500 19,000 965.50 1,979 140,828
22-01-2018 140.07 10.7092 1,026.9717 -1,500 17,500 982.10 2,012 143,844
20-02-2018 131.08 11.4433 1,015.5284 -1,500 16,000 946.60 2,041 133,116
20-03-2018 129.19 11.6108 1,003.9176 -1,500 14,500 938.50 2,069 129,696
20-04-2018 137.26 10.9279 992.9897 -1,500 13,000 971.53 2,100 136,301
21-05-2018 135.06 11.1063 981.8834 -1,500 11,500 962.90 2,131 132,611
20-06-2018 133.85 11.2066 970.6768 -1,500 10,000 958.05 2,161 129,925
20-07-2018 132.29 12.0942 958.5825 -1,600 8,400 1,015.12 2,191 126,815
20-08-2018 138.78 11.5295 947.0531 -1,600 6,800 1,042.44 2,222 131,427
21-09-2018 133.87 11.9521 935.101 -1,600 5,200 1,022.00 2,254 125,180
22-10-2018 121.02 13.2211 921.8799 -1,600 3,600 960.63 2,285 111,565
20-11-2018 126.87 12.6117 909.2682 -1,600 2,000 990.10 2,314 115,355
20-12-2018 132.47 12.0786 897.1896 -1,600 400 1,015.88 2,344 118,847
21-01-2019 130.27 12.2819 884.9077 -1,600 -1,200 1,006.05 2,376 115,280
20-02-2019 127.67 12.532 872.3758 -1,600 -2,800 993.95 2,406 111,379
20-03-2019 137.93 11.6003 860.7755 -1,600 -4,400 1,039.01 2,434 118,725
22-04-2019 140.96 11.351 849.4245 -1,600 -6,000 1,051.06 2,467 119,732
20-05-2019 143.41 11.1565 838.268 -1,600 -7,600 1,060.47 2,495 120,220
20-06-2019 143.43 11.155 827.113 -1,600 -9,200 1,060.54 2,526 118,636
22-07-2019 140.69 12.0835 815.0295 -1,700 -10,900 1,115.64 2,558 114,665
20-08-2019 135.08 12.5854 802.4441 -1,700 -12,600 1,091.37 2,587 108,392
20-09-2019 141.00 12.0569 790.3872 -1,700 -14,300 1,116.93 2,618 111,443
22-10-2019 147.51 11.5244 778.8628 -1,700 -16,000 1,142.68 2,650 114,892
20-11-2019 152.58 11.1415 767.7213 -1,700 -17,700 1,161.20 2,679 117,141
20-12-2019 153.40 11.0823 756.639 -1,700 -19,400 1,164.06 2,709 116,067
20-01-2020 157.84 10.7703 745.8686 -1,700 -21,100 1,179.15 2,740 117,729
20-02-2020 162.49 10.4619 735.4067 -1,700 -22,800 1,194.06 2,771 119,499
20-03-2020 124.19 13.6888 721.7179 -1,700 -24,500 1,038.01 2,800 89,630
20-04-2020 127.99 13.2828 708.4352 -1,700 -26,200 1,057.65 2,831 90,669
20-05-2020 124.02 13.708 694.7272 -1,700 -27,900 1,037.08 2,861 86,157
22-06-2020 137.25 12.3857 682.3415 -1,700 -29,600 1,101.03 2,894 93,655
20-07-2020 141.99 12.6769 669.6646 -1,800 -31,400 1,186.95 2,922 95,086
20-08-2020 147.41 12.2106 657.4539 -1,800 -33,200 1,209.49 2,953 96,917
21-09-2020 143.46 12.5473 644.9067 -1,800 -35,000 1,193.21 2,985 92,517
20-10-2020 146.03 12.3265 632.5802 -1,800 -36,800 1,203.89 3,014 92,374
20-11-2020 164.22 10.9607 621.6195 -1,800 -38,600 1,269.94 3,045 102,084
21-12-2020 170.57 10.5526 611.0668 -1,800 -40,400 1,289.68 3,076 104,232
20-01-2021 179.95 10.0029 601.0639 -1,800 -42,200 1,316.26 3,106 108,160
22-02-2021 187.05 9.6229 591.441 -1,800 -44,000 1,334.64 3,139 110,631
22-03-2021 185.58 9.6991 581.7419 -1,800 -45,800 1,330.95 3,167 107,962
20-04-2021 186.47 9.6528 572.0891 -1,800 -47,600 1,333.19 3,196 106,680
20-05-2021 195.00 9.231 562.8581 -1,800 -49,400 1,353.59 3,226 109,755
21-06-2021 207.91 8.6575 554.2006 -1,800 -51,200 1,381.32 3,258 115,225
20-07-2021 212.16 8.9553 545.2453 -1,900 -53,100 1,466.92 3,287 115,681
20-08-2021 218.79 8.684 536.5613 -1,900 -55,000 1,480.04 3,318 117,397
20-09-2021 238.96 7.9511 528.6103 -1,900 -56,900 1,515.49 3,349 126,318
20-10-2021 246.63 7.7039 520.9063 -1,900 -58,800 1,527.44 3,379 128,470
22-11-2021 255.03 7.4501 513.4562 -1,900 -60,700 1,539.71 3,412 130,946
20-12-2021 240.34 7.9055 505.5507 -1,900 -62,600 1,517.69 3,440 121,503
20-01-2022 249.41 7.6179 497.9328 -1,900 -64,500 1,531.60 3,471 124,190
21-02-2022 231.21 8.2175 489.7152 -1,900 -66,400 1,502.60 3,503 113,228
21-03-2022 231.80 8.1966 481.5186 -1,900 -68,300 1,503.61 3,531 111,618
20-04-2022 234.56 8.1002 473.4184 -1,900 -70,200 1,508.27 3,561 111,045
20-05-2022 213.45 8.9015 464.5169 -1,900 -72,100 1,469.53 3,591 99,150
20-06-2022 201.34 9.437 455.0799 -1,900 -74,000 1,443.63 3,622 91,624
20-07-2022 217.71 9.1865 445.8934 -2,000 -76,000 1,555.74 3,652 97,076
22-08-2022 229.27 8.7233 437.1702 -2,000 -78,000 1,578.14 3,685 100,231

Mutual Fund Investors are aware about Systematic Withdrawal Plan or SWP as it is known popularly. What is SWP and how it works can be read here Mutual Fund SWP: Smart investment solution for cash flow needs and wealth creation . In a normal SWP , generally investors can withdraw a fixed amount at a fixed frequency from their investments. However, we can try another innovative way of doing SWP You can call it SWP with Annual increase or Step-up SWP . The concept is that you can decide to increase the SWP amount annually by a certain percentage / or by a fixed amount. This helps you get higher regular cash flow which helps you spend more in future as the inflation keeps increasing with time. But most of the AMCs do not provide SWP with Annual increase facility through a standard product or feature. Therefore, if you want to use this innovative option, you should submit SWP mandate annually to the AMC by increasing the amount to the extent you want.

You can back test the results, by selecting an equity/ hybrid or any aggressive scheme of your choice, input the lump sum investment and SWP amount, select the to/ from dates, frequency in which you want to draw the SWP amount, the annual increase in SWP amount, etc. You will get the results along with detailed cash flow, returns in XIRR Percentage and the SWP amounts which are transferred to your bank account on the given dates/ frequency. This method of SWP is ideal for investors who want not only a sustainable income from their investments but also wanting to increase their cash flows annually to meet the increasing incomes due to rising inflation. To get the best results from SWP with annual increase, you should start SWP with a moderate amount and increase it by the extent of increase in inflation.

大圣电竞数据APP v2.3 develops innovative mutual fund research tools and Calculators that may help you in your investments. Mutual Fund Distributors who wish to display MF Research and calculators on their website may write to sales@advisorkhoj.com for APIs.

comments powered by Disqus
Feedback
Notification
英雄联盟竞猜赛事现场 JJ竞技(拉萨)登录手游 英雄联盟竞猜最新版在线网址 电竞王者注册详情下载v8.8版 电竞玩家(武汉)入口娱乐 竞博电竞积分赛事