Systematic Withdrawal Plan Calculator
Mirae Asset Large Cap Fund - Growth Plan
Nav Date |
Nav |
Units |
Cumulative Units |
Cash Flow |
Net Amount |
Capital Gain/Loss |
No. of Days (Invested) |
Current Value |
20-07-2012 |
16.07 |
6,223.1626 |
6,223.1626 |
100,000 |
100,000 |
0.00 |
0 |
100,000 |
20-07-2012 |
16.07 |
62.2316 |
6,160.931 |
-1,000 |
99,000 |
0.00 |
0 |
99,000 |
21-08-2012 |
16.61 |
60.1902 |
6,100.7408 |
-1,000 |
98,000 |
32.80 |
32 |
101,358 |
20-09-2012 |
17.18 |
58.2072 |
6,042.5336 |
-1,000 |
97,000 |
64.67 |
62 |
103,811 |
22-10-2012 |
17.76 |
56.319 |
5,986.2146 |
-1,000 |
96,000 |
95.01 |
94 |
106,291 |
20-11-2012 |
17.42 |
57.4185 |
5,928.7961 |
-1,000 |
95,000 |
77.34 |
123 |
103,256 |
20-12-2012 |
18.57 |
53.8532 |
5,874.9429 |
-1,000 |
94,000 |
134.63 |
153 |
109,092 |
21-01-2013 |
19.23 |
52.0156 |
5,822.9273 |
-1,000 |
93,000 |
164.16 |
185 |
111,946 |
20-02-2013 |
18.43 |
54.2594 |
5,768.6679 |
-1,000 |
92,000 |
128.11 |
215 |
106,317 |
20-03-2013 |
17.51 |
57.0972 |
5,711.5708 |
-1,000 |
91,000 |
82.51 |
243 |
100,032 |
22-04-2013 |
18.01 |
55.534 |
5,656.0368 |
-1,000 |
90,000 |
107.62 |
276 |
101,848 |
20-05-2013 |
18.82 |
53.1463 |
5,602.8906 |
-1,000 |
89,000 |
145.99 |
304 |
105,424 |
20-06-2013 |
17.41 |
57.4317 |
5,545.4589 |
-1,000 |
88,000 |
77.13 |
335 |
96,558 |
22-07-2013 |
18.24 |
60.3004 |
5,485.1585 |
-1,100 |
86,900 |
131.03 |
367 |
100,060 |
20-08-2013 |
16.79 |
65.5308 |
5,419.6277 |
-1,100 |
85,800 |
46.99 |
396 |
90,974 |
20-09-2013 |
18.29 |
60.152 |
5,359.4757 |
-1,100 |
84,700 |
133.42 |
427 |
98,009 |
21-10-2013 |
19.13 |
57.5013 |
5,301.9744 |
-1,100 |
83,600 |
176.01 |
458 |
101,427 |
20-11-2013 |
19.48 |
56.4624 |
5,245.512 |
-1,100 |
82,500 |
192.71 |
488 |
102,193 |
20-12-2013 |
20.22 |
54.4016 |
5,191.1104 |
-1,100 |
81,400 |
225.82 |
518 |
104,964 |
20-01-2014 |
20.30 |
54.1979 |
5,136.9125 |
-1,100 |
80,300 |
229.09 |
549 |
104,259 |
20-02-2014 |
20.08 |
54.77 |
5,082.1426 |
-1,100 |
79,200 |
219.90 |
580 |
102,070 |
20-03-2014 |
21.24 |
51.7818 |
5,030.3608 |
-1,100 |
78,100 |
267.92 |
608 |
106,860 |
21-04-2014 |
22.52 |
48.8563 |
4,981.5045 |
-1,100 |
77,000 |
314.93 |
640 |
112,159 |
20-05-2014 |
24.47 |
44.9567 |
4,936.5478 |
-1,100 |
75,900 |
377.59 |
669 |
120,787 |
20-06-2014 |
26.00 |
42.3158 |
4,894.232 |
-1,100 |
74,800 |
420.03 |
700 |
127,226 |
21-07-2014 |
27.01 |
44.7949 |
4,849.4371 |
-1,210 |
73,590 |
490.19 |
731 |
130,993 |
20-08-2014 |
27.98 |
43.2436 |
4,806.1934 |
-1,210 |
72,380 |
515.12 |
761 |
134,482 |
22-09-2014 |
29.61 |
40.8646 |
4,765.3289 |
-1,210 |
71,170 |
553.35 |
794 |
141,101 |
20-10-2014 |
28.68 |
42.1912 |
4,723.1377 |
-1,210 |
69,960 |
532.03 |
822 |
135,455 |
20-11-2014 |
30.84 |
39.2373 |
4,683.9004 |
-1,210 |
68,750 |
579.50 |
853 |
144,442 |
22-12-2014 |
30.89 |
39.1776 |
4,644.7228 |
-1,210 |
67,540 |
580.46 |
885 |
143,452 |
20-01-2015 |
32.45 |
37.2927 |
4,607.4301 |
-1,210 |
66,330 |
610.74 |
914 |
149,493 |
20-02-2015 |
33.07 |
36.5902 |
4,570.8399 |
-1,210 |
65,120 |
622.03 |
945 |
151,153 |
20-03-2015 |
32.71 |
36.9951 |
4,533.8448 |
-1,210 |
63,910 |
615.53 |
973 |
148,288 |
20-04-2015 |
32.16 |
37.6267 |
4,496.2181 |
-1,210 |
62,700 |
605.38 |
1,004 |
144,589 |
20-05-2015 |
32.19 |
37.5881 |
4,458.6299 |
-1,210 |
61,490 |
606.00 |
1,034 |
143,528 |
22-06-2015 |
32.39 |
37.3607 |
4,421.2693 |
-1,210 |
60,280 |
609.65 |
1,067 |
143,192 |
20-07-2015 |
33.88 |
39.2857 |
4,381.9835 |
-1,331 |
58,949 |
699.72 |
1,095 |
148,462 |
20-08-2015 |
33.80 |
39.3764 |
4,342.6072 |
-1,331 |
57,618 |
698.26 |
1,126 |
146,789 |
21-09-2015 |
32.04 |
41.547 |
4,301.0602 |
-1,331 |
56,287 |
663.38 |
1,158 |
137,789 |
20-10-2015 |
33.20 |
40.0867 |
4,260.9734 |
-1,331 |
54,956 |
686.85 |
1,187 |
141,477 |
20-11-2015 |
31.78 |
41.8791 |
4,219.0944 |
-1,331 |
53,625 |
658.05 |
1,218 |
134,091 |
21-12-2015 |
31.92 |
41.698 |
4,177.3964 |
-1,331 |
52,294 |
660.95 |
1,249 |
133,342 |
20-01-2016 |
29.47 |
45.1646 |
4,132.2318 |
-1,331 |
50,963 |
605.25 |
1,279 |
121,777 |
22-02-2016 |
28.71 |
46.3634 |
4,085.8684 |
-1,331 |
49,632 |
585.99 |
1,312 |
117,297 |
21-03-2016 |
30.89 |
43.0912 |
4,042.7773 |
-1,331 |
48,301 |
638.57 |
1,340 |
124,873 |
20-04-2016 |
31.96 |
41.6458 |
4,001.1314 |
-1,331 |
46,970 |
661.79 |
1,370 |
127,876 |
20-05-2016 |
31.55 |
42.1857 |
3,958.9458 |
-1,331 |
45,639 |
653.12 |
1,400 |
124,909 |
20-06-2016 |
33.54 |
39.6792 |
3,919.2666 |
-1,331 |
44,308 |
693.39 |
1,431 |
131,468 |
20-07-2016 |
35.17 |
41.6245 |
3,877.6421 |
-1,464 |
42,844 |
795.24 |
1,461 |
136,392 |
22-08-2016 |
36.18 |
40.4705 |
3,837.1716 |
-1,464 |
41,380 |
813.78 |
1,494 |
138,817 |
20-09-2016 |
36.93 |
39.6463 |
3,797.5252 |
-1,464 |
39,916 |
827.02 |
1,523 |
140,239 |
20-10-2016 |
37.47 |
39.075 |
3,758.4503 |
-1,464 |
38,452 |
836.20 |
1,553 |
140,825 |
21-11-2016 |
34.04 |
43.0112 |
3,715.4391 |
-1,464 |
36,988 |
772.95 |
1,585 |
126,474 |
20-12-2016 |
34.49 |
42.4475 |
3,672.9916 |
-1,464 |
35,523 |
782.01 |
1,614 |
126,689 |
20-01-2017 |
36.06 |
40.6052 |
3,632.3864 |
-1,464 |
34,059 |
811.62 |
1,645 |
130,973 |
20-02-2017 |
38.54 |
37.9891 |
3,594.3973 |
-1,464 |
32,595 |
853.65 |
1,676 |
138,528 |
20-03-2017 |
39.46 |
37.1053 |
3,557.2921 |
-1,464 |
31,131 |
867.86 |
1,704 |
140,364 |
20-04-2017 |
40.23 |
36.3923 |
3,520.8997 |
-1,464 |
29,667 |
879.31 |
1,735 |
141,649 |
22-05-2017 |
41.36 |
35.4024 |
3,485.4974 |
-1,464 |
28,203 |
895.22 |
1,767 |
144,146 |
20-06-2017 |
42.73 |
34.2616 |
3,451.2358 |
-1,464 |
26,739 |
913.55 |
1,796 |
147,482 |
20-07-2017 |
43.91 |
36.6742 |
3,414.5616 |
-1,611 |
25,128 |
1,021.19 |
1,826 |
149,947 |
21-08-2017 |
43.56 |
36.9705 |
3,377.5911 |
-1,611 |
23,518 |
1,016.43 |
1,858 |
147,135 |
20-09-2017 |
46.02 |
34.9921 |
3,342.599 |
-1,611 |
21,907 |
1,048.22 |
1,888 |
153,843 |
23-10-2017 |
45.89 |
35.092 |
3,307.5071 |
-1,611 |
20,297 |
1,046.62 |
1,921 |
151,795 |
20-11-2017 |
47.04 |
34.2341 |
3,273.2729 |
-1,611 |
18,686 |
1,060.40 |
1,949 |
153,988 |
20-12-2017 |
47.85 |
33.654 |
3,239.619 |
-1,611 |
17,076 |
1,069.72 |
1,979 |
155,032 |
22-01-2018 |
49.77 |
32.361 |
3,207.258 |
-1,611 |
15,465 |
1,090.50 |
2,012 |
159,616 |
20-02-2018 |
46.31 |
34.773 |
3,172.485 |
-1,611 |
13,855 |
1,051.74 |
2,041 |
146,934 |
20-03-2018 |
45.04 |
35.7565 |
3,136.7285 |
-1,611 |
12,244 |
1,035.94 |
2,069 |
141,281 |
20-04-2018 |
46.68 |
34.5003 |
3,102.2281 |
-1,611 |
10,634 |
1,056.12 |
2,100 |
144,815 |
21-05-2018 |
45.76 |
35.1947 |
3,067.0334 |
-1,611 |
9,023 |
1,044.97 |
2,131 |
140,347 |
20-06-2018 |
46.98 |
34.2822 |
3,032.7512 |
-1,611 |
7,413 |
1,059.63 |
2,161 |
142,473 |
20-07-2018 |
46.94 |
37.7418 |
2,995.0094 |
-1,772 |
5,641 |
1,165.09 |
2,191 |
140,583 |
20-08-2018 |
50.33 |
35.1996 |
2,959.8098 |
-1,772 |
3,870 |
1,205.94 |
2,222 |
148,964 |
21-09-2018 |
48.77 |
36.3241 |
2,923.4858 |
-1,772 |
2,098 |
1,187.87 |
2,254 |
142,581 |
22-10-2018 |
45.16 |
39.2242 |
2,884.2616 |
-1,772 |
326 |
1,141.27 |
2,285 |
130,268 |
20-11-2018 |
47.23 |
37.5108 |
2,846.7508 |
-1,772 |
-1,445 |
1,168.80 |
2,314 |
134,446 |
20-12-2018 |
48.52 |
36.5105 |
2,810.2403 |
-1,772 |
-3,217 |
1,184.87 |
2,344 |
136,358 |
21-01-2019 |
48.02 |
36.8883 |
2,773.352 |
-1,772 |
-4,988 |
1,178.80 |
2,376 |
133,190 |
20-02-2019 |
47.00 |
37.6912 |
2,735.6608 |
-1,772 |
-6,760 |
1,165.90 |
2,406 |
128,582 |
20-03-2019 |
50.70 |
34.9407 |
2,700.7201 |
-1,772 |
-8,531 |
1,210.10 |
2,434 |
136,932 |
22-04-2019 |
50.84 |
34.8438 |
2,665.8764 |
-1,772 |
-10,303 |
1,211.66 |
2,467 |
135,541 |
20-05-2019 |
51.38 |
34.4776 |
2,631.3988 |
-1,772 |
-12,074 |
1,217.54 |
2,495 |
135,209 |
20-06-2019 |
51.91 |
34.1302 |
2,597.2686 |
-1,772 |
-13,846 |
1,223.12 |
2,526 |
134,814 |
22-07-2019 |
50.41 |
38.6543 |
2,558.6144 |
-1,949 |
-15,795 |
1,327.58 |
2,558 |
128,990 |
20-08-2019 |
48.91 |
39.8388 |
2,518.7755 |
-1,949 |
-17,743 |
1,308.55 |
2,587 |
123,206 |
20-09-2019 |
50.44 |
38.6351 |
2,480.1404 |
-1,949 |
-19,692 |
1,327.89 |
2,618 |
125,096 |
22-10-2019 |
51.54 |
37.8105 |
2,442.3298 |
-1,949 |
-21,641 |
1,341.14 |
2,650 |
125,875 |
20-11-2019 |
53.65 |
36.3207 |
2,406.0091 |
-1,949 |
-23,590 |
1,365.08 |
2,679 |
129,090 |
20-12-2019 |
54.45 |
35.7924 |
2,370.2167 |
-1,949 |
-25,538 |
1,373.57 |
2,709 |
129,046 |
20-01-2020 |
54.63 |
35.6679 |
2,334.5488 |
-1,949 |
-27,487 |
1,375.57 |
2,740 |
127,548 |
20-02-2020 |
54.35 |
35.8556 |
2,298.6932 |
-1,949 |
-29,436 |
1,372.55 |
2,771 |
124,932 |
20-03-2020 |
39.72 |
49.0614 |
2,249.6318 |
-1,949 |
-31,385 |
1,160.35 |
2,800 |
89,355 |
20-04-2020 |
42.43 |
45.93 |
2,203.7018 |
-1,949 |
-33,333 |
1,210.67 |
2,831 |
93,499 |
20-05-2020 |
40.40 |
48.2332 |
2,155.4686 |
-1,949 |
-35,282 |
1,173.66 |
2,861 |
87,085 |
22-06-2020 |
46.31 |
42.0817 |
2,113.387 |
-1,949 |
-37,231 |
1,272.51 |
2,894 |
97,867 |
20-07-2020 |
49.53 |
43.2742 |
2,070.1128 |
-2,144 |
-39,374 |
1,448.22 |
2,922 |
102,543 |
20-08-2020 |
51.77 |
41.4028 |
2,028.71 |
-2,144 |
-41,518 |
1,478.29 |
2,953 |
105,034 |
21-09-2020 |
51.25 |
41.8294 |
1,986.8806 |
-2,144 |
-43,661 |
1,471.43 |
2,985 |
101,820 |
20-10-2020 |
53.55 |
40.0327 |
1,946.8479 |
-2,144 |
-45,805 |
1,500.30 |
3,014 |
104,246 |
20-11-2020 |
57.31 |
37.406 |
1,909.4419 |
-2,144 |
-47,949 |
1,542.51 |
3,045 |
109,422 |
21-12-2020 |
58.90 |
36.3962 |
1,873.0457 |
-2,144 |
-50,092 |
1,558.74 |
3,076 |
110,315 |
20-01-2021 |
65.00 |
32.9773 |
1,840.0685 |
-2,144 |
-52,236 |
1,613.68 |
3,106 |
119,608 |
22-02-2021 |
65.38 |
32.7881 |
1,807.2803 |
-2,144 |
-54,379 |
1,616.72 |
3,139 |
118,155 |
22-03-2021 |
65.47 |
32.7405 |
1,774.5398 |
-2,144 |
-56,523 |
1,617.48 |
3,167 |
116,183 |
20-04-2021 |
63.82 |
33.588 |
1,740.9518 |
-2,144 |
-58,667 |
1,603.86 |
3,196 |
111,108 |
20-05-2021 |
66.58 |
32.1947 |
1,708.757 |
-2,144 |
-60,810 |
1,626.25 |
3,226 |
113,772 |
21-06-2021 |
70.61 |
30.3581 |
1,678.3989 |
-2,144 |
-62,954 |
1,655.76 |
3,258 |
118,512 |
20-07-2021 |
71.42 |
33.0143 |
1,645.3846 |
-2,358 |
-65,312 |
1,827.44 |
3,287 |
117,517 |
20-08-2021 |
73.98 |
31.8723 |
1,613.5122 |
-2,358 |
-67,670 |
1,845.79 |
3,318 |
119,369 |
20-09-2021 |
78.72 |
29.9544 |
1,583.5579 |
-2,358 |
-70,028 |
1,876.61 |
3,349 |
124,655 |
20-10-2021 |
82.29 |
28.6555 |
1,554.9024 |
-2,358 |
-72,386 |
1,897.48 |
3,379 |
127,947 |
22-11-2021 |
78.57 |
30.0104 |
1,524.892 |
-2,358 |
-74,743 |
1,875.71 |
3,412 |
119,812 |
20-12-2021 |
75.23 |
31.3436 |
1,493.5484 |
-2,358 |
-77,101 |
1,854.29 |
3,440 |
112,358 |
20-01-2022 |
80.25 |
29.3818 |
1,464.1666 |
-2,358 |
-79,459 |
1,885.81 |
3,471 |
117,502 |
21-02-2022 |
76.83 |
30.6893 |
1,433.4773 |
-2,358 |
-81,817 |
1,864.80 |
3,503 |
110,138 |
21-03-2022 |
76.02 |
31.0187 |
1,402.4586 |
-2,358 |
-84,175 |
1,859.51 |
3,531 |
106,611 |
20-04-2022 |
76.87 |
30.6737 |
1,371.7849 |
-2,358 |
-86,533 |
1,865.05 |
3,561 |
105,452 |
20-05-2022 |
72.28 |
32.6215 |
1,339.1634 |
-2,358 |
-88,891 |
1,833.75 |
3,591 |
96,797 |
20-06-2022 |
68.75 |
34.2999 |
1,304.8635 |
-2,358 |
-91,249 |
1,806.78 |
3,622 |
89,703 |
20-07-2022 |
74.57 |
34.7841 |
1,270.0794 |
-2,594 |
-93,843 |
2,034.80 |
3,652 |
94,706 |
22-08-2022 |
77.92 |
33.2851 |
1,236.7943 |
-2,594 |
-96,437 |
2,058.88 |
3,685 |
96,377 |
20-09-2022 |
79.81 |
32.4977 |
1,204.2966 |
-2,594 |
-99,030 |
2,071.54 |
3,714 |
96,119 |
20-10-2022 |
78.47 |
33.0539 |
1,171.2427 |
-2,594 |
-101,624 |
2,062.60 |
3,744 |
91,907 |
21-11-2022 |
80.43 |
32.2484 |
1,138.9942 |
-2,594 |
-104,218 |
2,075.54 |
3,776 |
91,609 |
20-12-2022 |
81.29 |
31.9065 |
1,107.0877 |
-2,594 |
-106,812 |
2,081.04 |
3,805 |
89,997 |
20-01-2023 |
79.68 |
32.5504 |
1,074.5374 |
-2,594 |
-109,405 |
2,070.69 |
3,836 |
85,623 |
20-02-2023 |
78.84 |
32.8996 |
1,041.6377 |
-2,594 |
-111,999 |
2,065.08 |
3,867 |
82,121 |
20-03-2023 |
75.06 |
34.5556 |
1,007.0821 |
-2,594 |
-114,593 |
2,038.47 |
3,895 |
75,592 |
20-04-2023 |
77.71 |
33.3781 |
973.7041 |
-2,594 |
-117,187 |
2,057.39 |
3,926 |
75,665 |
22-05-2023 |
80.59 |
32.1844 |
941.5196 |
-2,594 |
-119,780 |
2,076.57 |
3,958 |
75,877 |
20-06-2023 |
83.36 |
31.1153 |
910.4043 |
-2,594 |
-122,374 |
2,093.75 |
3,987 |
75,890 |
20-07-2023 |
87.83 |
32.4853 |
877.919 |
-2,853 |
-125,227 |
2,331.11 |
4,017 |
77,106 |
21-08-2023 |
86.33 |
33.0505 |
844.8686 |
-2,853 |
-128,080 |
2,322.03 |
4,049 |
72,934 |
20-09-2023 |
88.86 |
32.1094 |
812.7591 |
-2,853 |
-130,933 |
2,337.15 |
4,079 |
72,219 |
20-10-2023 |
86.66 |
32.9227 |
779.8364 |
-2,853 |
-133,786 |
2,324.08 |
4,109 |
67,581 |
20-11-2023 |
87.62 |
32.5609 |
747.2755 |
-2,853 |
-136,640 |
2,329.90 |
4,140 |
65,479 |
20-12-2023 |
92.55 |
30.8275 |
716.448 |
-2,853 |
-139,493 |
2,357.75 |
4,170 |
66,308 |
23-01-2024 |
93.12 |
30.6398 |
685.8082 |
-2,853 |
-142,346 |
2,360.77 |
4,204 |
63,861 |
20-02-2024 |
96.11 |
29.6863 |
656.1219 |
-2,853 |
-145,199 |
2,376.09 |
4,232 |
63,059 |
20-03-2024 |
94.39 |
30.2266 |
625.8953 |
-2,853 |
-148,052 |
2,367.41 |
4,261 |
59,079 |
22-04-2024 |
97.41 |
29.2913 |
596.6041 |
-2,853 |
-150,905 |
2,382.44 |
4,294 |
58,112 |
21-05-2024 |
98.90 |
28.8488 |
567.7553 |
-2,853 |
-153,758 |
2,389.55 |
4,323 |
56,150 |
20-06-2024 |
104.54 |
27.2931 |
540.4621 |
-2,853 |
-156,611 |
2,414.54 |
4,353 |
56,498 |
22-07-2024 |
109.03 |
28.7839 |
511.6782 |
-3,138 |
-159,750 |
2,675.90 |
4,385 |
55,790 |
20-08-2024 |
110.10 |
28.5047 |
483.1734 |
-3,138 |
-162,888 |
2,680.39 |
4,414 |
53,198 |
20-09-2024 |
115.73 |
27.1176 |
456.0558 |
-3,138 |
-166,027 |
2,702.68 |
4,445 |
52,781 |
21-10-2024 |
110.57 |
28.3841 |
427.6718 |
-3,138 |
-169,165 |
2,682.32 |
4,476 |
47,288 |
21-11-2024 |
105.19 |
29.8369 |
397.8348 |
-3,138 |
-172,304 |
2,658.98 |
4,507 |
41,847 |
20-12-2024 |
107.06 |
29.3152 |
368.5196 |
-3,138 |
-175,442 |
2,667.36 |
4,536 |
39,453 |
20-01-2025 |
104.92 |
29.9129 |
338.6067 |
-3,138 |
-178,580 |
2,657.76 |
4,567 |
35,526 |
20-02-2025 |
101.95 |
30.7846 |
307.8221 |
-3,138 |
-181,719 |
2,643.75 |
4,598 |
31,382 |
20-03-2025 |
103.34 |
30.3705 |
277.4516 |
-3,138 |
-184,857 |
2,650.40 |
4,626 |
28,671 |
21-04-2025 |
107.60 |
29.1686 |
248.283 |
-3,138 |
-187,996 |
2,669.72 |
4,658 |
26,714 |
20-05-2025 |
109.89 |
28.5608 |
219.7222 |
-3,138 |
-191,134 |
2,679.49 |
4,687 |
24,144 |
20-06-2025 |
111.80 |
28.0708 |
191.6514 |
-3,138 |
-194,273 |
2,687.36 |
4,718 |
21,427 |
21-07-2025 |
113.43 |
30.4361 |
161.2153 |
-3,452 |
-197,725 |
2,963.19 |
4,749 |
18,286 |