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 03-12-2024 52 61,548 54,554 4.77
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 10.70 113.0419 7,447.3142 -1,210 73,590 79.02 739 79,716
01-08-2022 10.72 112.8205 7,334.4936 -1,210 72,380 81.23 770 78,662
01-09-2022 10.77 112.3178 7,222.1758 -1,210 71,170 86.26 801 77,804
01-11-2022 10.84 111.6133 7,110.5625 -1,210 69,960 93.31 862 77,086
02-11-2022 10.85 111.5002 6,999.0623 -1,210 68,750 94.44 863 75,954
01-12-2022 10.89 111.1213 6,887.941 -1,210 67,540 98.23 892 75,003
01-02-2023 11.03 109.7406 6,778.2004 -1,210 66,330 112.05 954 74,736
02-02-2023 11.02 109.8203 6,668.3801 -1,210 65,120 111.25 955 73,472
01-03-2023 11.07 109.2847 6,559.0954 -1,210 63,910 116.61 982 72,622
01-06-2023 11.27 107.3361 6,451.7593 -1,210 62,700 136.10 1,074 72,731
02-06-2023 11.27 107.3933 6,344.366 -1,210 61,490 135.53 1,075 71,482
02-06-2023 11.27 107.3933 6,236.9727 -1,210 60,280 135.53 1,075 70,272
01-08-2023 11.40 116.7544 6,120.2184 -1,331 58,949 162.87 1,135 69,770
02-08-2023 11.40 116.7032 6,003.5152 -1,331 57,618 163.38 1,136 68,470
01-09-2023 11.48 115.9812 5,887.534 -1,331 56,287 170.61 1,166 67,565
01-11-2023 11.62 114.4946 5,773.0394 -1,331 54,956 185.48 1,227 67,112
02-11-2023 11.61 114.6228 5,658.4166 -1,331 53,625 184.20 1,228 65,706
01-12-2023 11.67 114.0629 5,544.3536 -1,331 52,294 189.80 1,257 64,697
01-01-2024 11.74 113.3248 5,431.0288 -1,331 50,963 197.19 1,288 63,787
01-02-2024 11.84 112.425 5,318.6038 -1,331 49,632 206.19 1,319 62,967
01-03-2024 11.91 111.7642 5,206.8396 -1,331 48,301 212.80 1,348 62,008
01-04-2024 11.98 111.0833 5,095.7563 -1,331 46,970 219.61 1,379 61,057
01-07-2024 12.20 109.0894 4,986.6669 -1,331 45,639 239.56 1,470 60,842
02-07-2024 12.21 108.9644 4,877.7025 -1,331 44,308 240.81 1,471 59,581
02-07-2024 12.21 119.8608 4,757.8417 -1,464 42,844 264.89 1,471 58,117
01-08-2024 12.28 119.2167 4,638.625 -1,464 41,380 271.34 1,501 56,967
01-10-2024 12.39 118.1393 4,520.4857 -1,464 39,916 282.12 1,562 56,022
03-10-2024 12.39 118.1488 4,402.3369 -1,464 38,452 282.02 1,564 54,554