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
Mirae Asset Arbitrage Fund Regular Growth 20-07-2012 to 28-09-2022 27 28,800 77,835 3.42
Mirae Asset Arbitrage Fund Regular Growth
Nav Date Nav Units Cumulative Units Cash Flow Net Amount Capital Gain/Loss No. of Days
(Invested)
Current Value
22-06-2020 10.01 9,995.0025 9,995.0025 100,000 100,000 0.00 0 100,000
01-07-2020 10.01 99.9001 9,895.1024 -1,000 99,000 0.50 9 99,050
01-09-2020 10.04 99.6214 9,795.481 -1,000 98,000 3.29 71 98,327
02-09-2020 10.04 99.5818 9,695.8992 -1,000 97,000 3.68 72 97,366
01-10-2020 10.08 99.2063 9,596.6929 -1,000 96,000 7.44 101 96,735
01-12-2020 10.14 98.6291 9,498.0638 -1,000 95,000 13.22 162 96,301
02-12-2020 10.14 98.6485 9,399.4153 -1,000 94,000 13.02 163 95,282
01-01-2021 10.17 98.3671 9,301.0482 -1,000 93,000 15.84 193 94,554
01-02-2021 10.18 98.2029 9,202.8453 -1,000 92,000 17.48 224 93,713
01-03-2021 10.21 97.9912 9,104.8541 -1,000 91,000 19.60 252 92,915
01-04-2021 10.24 97.6467 9,007.2074 -1,000 90,000 23.04 283 92,243
01-06-2021 10.32 96.8898 8,910.3176 -1,000 89,000 30.62 344 91,963
02-06-2021 10.32 96.8804 8,813.4371 -1,000 88,000 30.71 345 90,972
01-07-2021 10.37 106.1161 8,707.321 -1,100 86,900 38.31 374 90,260
01-09-2021 10.44 105.3943 8,601.9267 -1,100 85,800 45.53 436 89,778
02-09-2021 10.44 105.4145 8,496.5122 -1,100 84,700 45.33 437 88,661
01-10-2021 10.46 105.2028 8,391.3095 -1,100 83,600 47.45 466 87,740
01-11-2021 10.47 105.0621 8,286.2474 -1,100 82,500 48.85 497 86,757
01-12-2021 10.51 104.6423 8,181.6051 -1,100 81,400 53.05 527 86,005
01-02-2022 10.56 104.1469 8,077.4581 -1,100 80,300 58.01 589 85,314
02-02-2022 10.56 104.1568 7,973.3013 -1,100 79,200 57.91 590 84,206
01-04-2022 10.62 103.5489 7,869.7524 -1,100 78,100 63.99 648 83,600
04-04-2022 10.63 103.5099 7,766.2425 -1,100 77,000 64.38 651 82,532
01-06-2022 10.69 102.9288 7,663.3137 -1,100 75,900 70.20 709 81,898
02-06-2022 10.68 102.9577 7,560.356 -1,100 74,800 69.91 710 80,775
01-07-2022 10.70 112.1076 7,448.2484 -1,200 73,600 78.36 739 79,726
01-08-2022 10.72 111.8881 7,336.3603 -1,200 72,400 80.56 770 78,682
01-09-2022 10.77 111.3896 7,224.9707 -1,200 71,200 85.55 801 77,835