Mutual Fund SWP Calculator LIC MF Aggressive Hybrid Reg Gr

AMC: LIC Mutual Fund

Lumpsum Amount: 1000000
Withdrawal Amount 5000
Period Monthly
SWP Start Date 01-01-2013

Scheme: LIC MF Aggressive Hybrid Reg Gr

Lumpsum Amount Investement Date:
01-01-2012
SWP Date: 10
SWP Start Date: 22-11-2023

Systematic Withdrawal Plan Calculator

Total
Withdrawal No of Monthly Withdrawal Current Value as
Scheme Period Installments Amount on 10-11-2023 Return (%)
01-01-2013to
22-11-2023
LIC MF Aggressive Hybrid Reg Gr 131 655000 2095832 10.53

LIC MF Aggressive Hybrid Reg Gr

Capital
Nav Date Nav Units Cumulative Units Net Amount Gain/Loss Current Value
02-01-2012 47.8963 20878.4395 20878.4395 1000000 0 1000000
10-01-2013 59.9782 83.3636 20795.0758 995000 1007.19 1247251
11-02-2013 59.3236 84.2835 20710.7924 990000 963.13 1228639
11-03-2013 59.9017 83.4701 20627.3223 985000 1002.09 1235612
10-04-2013 57.8427 86.4413 20540.8809 980000 859.78 1188140
10-05-2013 61.7726 80.942 20459.9389 975000 1123.18 1263864
10-06-2013 60.9019 82.0992 20377.8397 970000 1067.75 1241049
10-07-2013 61.3362 81.5179 20296.3217 965000 1095.59 1244899
12-08-2013 59.9307 83.4297 20212.892 960000 1004.03 1211373
10-09-2013 61.5948 81.1757 20131.7163 955000 1111.99 1240009
10-10-2013 62.6186 79.8485 20051.8679 950000 1175.55 1255620
11-11-2013 62.8024 79.6148 19972.2531 945000 1186.75 1254305
10-12-2013 63.9746 78.156 19894.0971 940000 1256.62 1272717
10-01-2014 63.5975 78.6194 19815.4776 935000 1234.42 1260215
10-02-2014 62.9423 79.4378 19736.0398 930000 1195.22 1242232
10-03-2014 65.7339 76.0643 19659.9755 925000 1356.8 1292327
10-04-2014 66.8576 74.7858 19585.1897 920000 1418.04 1309419
12-05-2014 69.1189 72.3391 19512.8506 915000 1535.22 1348707
10-06-2014 73.914 67.6462 19445.2044 910000 1760 1437273
10-07-2014 74.6189 67.0072 19378.1973 905000 1790.61 1445980
11-08-2014 75.1311 66.5503 19311.6469 900000 1812.49 1450905
10-09-2014 80.1806 62.3592 19249.2877 895000 2013.22 1543419
10-10-2014 78.154 63.9763 19185.3115 890000 1935.77 1499409
10-11-2014 82.3408 60.7232 19124.5882 885000 2091.58 1574734
10-12-2014 85.6604 58.37 19066.2182 880000 2204.29 1633220
12-01-2015 86.5597 57.7636 19008.4546 875000 2233.34 1645366
10-02-2015 87.227 57.3217 18951.1329 870000 2254.5 1653050
10-03-2015 90.4537 55.2769 18895.856 865000 2352.44 1709200
10-04-2015 90.6435 55.1612 18840.6948 860000 2357.98 1707787
11-05-2015 85.4686 58.501 18782.1938 855000 2198.02 1605288
10-06-2015 83.3188 60.0105 18722.1833 850000 2125.72 1559910
10-07-2015 83.9828 59.536 18662.6473 845000 2148.45 1567341
10-08-2015 86.9863 57.4803 18605.167 840000 2246.91 1618395
10-09-2015 80.5237 62.0935 18543.0735 835000 2025.95 1493157
12-10-2015 82.6982 60.4608 18482.6127 830000 2104.15 1528479
10-11-2015 79.722 62.7179 18419.8948 825000 1996.04 1468471
10-12-2015 78.6804 63.5482 18356.3465 820000 1956.28 1444285
11-01-2016 77.4701 64.541 18291.8055 815000 1908.72 1417068
10-02-2016 71.1624 70.2618 18221.5437 810000 1634.72 1296689
10-03-2016 73.4493 68.0742 18153.4695 805000 1739.5 1333360
11-04-2016 76.3861 65.4569 18088.0126 800000 1864.85 1381673
10-05-2016 78.3177 63.8425 18024.17 795000 1942.18 1411612
10-06-2016 80.5473 62.0753 17962.0947 790000 2026.82 1446798
11-07-2016 83.9983 59.525 17902.5697 785000 2148.97 1503785
10-08-2016 85.0964 58.7569 17843.8128 780000 2185.76 1518444
12-09-2016 86.7226 57.6551 17786.1577 775000 2238.53 1542462
10-10-2016 89.2651 56.0129 17730.1448 770000 2317.19 1582683
10-11-2016 88.5632 56.4569 17673.6879 765000 2295.93 1565238
12-12-2016 85.2832 58.6282 17615.0597 760000 2191.93 1502269
10-01-2017 85.6302 58.3906 17556.6691 755000 2203.31 1503381
10-02-2017 89.822 55.6656 17501.0035 750000 2333.82 1571975
10-03-2017 88.5661 56.455 17444.5485 745000 2296.01 1544996
10-04-2017 91.7648 54.4871 17390.0613 740000 2390.27 1595796
10-05-2017 94.1975 53.08 17336.9814 735000 2457.67 1633100
12-06-2017 92.4005 54.1123 17282.8691 730000 2408.22 1596946
10-07-2017 93.4375 53.5117 17229.3574 725000 2436.99 1609868
10-08-2017 90.8996 55.0057 17174.3517 720000 2365.43 1561142
11-09-2017 91.9349 54.3863 17119.9653 715000 2395.1 1573922
10-10-2017 92.8074 53.875 17066.0903 710000 2419.59 1583859
10-11-2017 98.9436 50.5338 17015.5565 705000 2579.62 1683580
11-12-2017 99.5358 50.2332 16965.3233 700000 2594.02 1688657
10-01-2018 102.9246 48.5793 16916.7441 695000 2673.23 1741149
12-02-2018 100.118 49.9411 16866.803 690000 2608.01 1688671
12-03-2018 95.2076 52.5168 16814.2862 685000 2484.64 1600848
10-04-2018 96.3328 51.9034 16762.3828 680000 2514.02 1614767
10-05-2018 95.8994 52.138 16710.2448 675000 2502.78 1602502
11-06-2018 94.3801 52.9773 16657.2675 670000 2462.58 1572115
10-07-2018 93.3871 53.5406 16603.7269 665000 2435.6 1550574
10-08-2018 96.8876 51.6062 16552.1208 660000 2528.25 1603695
10-09-2018 99.0655 50.4717 16501.6491 655000 2582.59 1634744
10-10-2018 91.9218 54.3941 16447.255 650000 2394.73 1511861
12-11-2018 93.0288 53.7468 16393.5082 645000 2425.73 1525068
10-12-2018 94.1731 53.0937 16340.4145 640000 2457.01 1538827
10-01-2019 97.189 51.4462 16288.9684 635000 2535.92 1583109
11-02-2019 96.6918 51.7107 16237.2577 630000 2523.25 1570010
11-03-2019 97.9228 51.0606 16186.197 625000 2554.38 1584998
10-04-2019 100.4908 49.7558 16136.4412 620000 2616.88 1621564
10-05-2019 98.9194 50.5462 16085.895 615000 2579.02 1591207
10-06-2019 104.0967 48.0323 16037.8628 610000 2699.43 1669489
10-07-2019 102.512 48.7748 15989.088 605000 2663.87 1639073
13-08-2019 100.2743 49.8632 15939.2248 600000 2611.74 1598295
11-09-2019 101.7881 49.1217 15890.1031 595000 2647.25 1617423
10-10-2019 103.1239 48.4854 15841.6178 590000 2677.73 1633649
11-11-2019 107.662 46.4416 15795.1761 585000 2775.62 1700540
10-12-2019 107.9591 46.3138 15748.8623 580000 2781.74 1700233
10-01-2020 110.6214 45.1992 15703.6631 575000 2835.13 1737161
10-02-2020 112.3867 44.4893 15659.1738 570000 2869.13 1759883
11-03-2020 102.8769 48.6018 15610.572 565000 2672.15 1605967
13-04-2020 90.6609 55.1506 15555.4215 560000 2358.49 1410269
11-05-2020 91.5964 54.5873 15500.8342 555000 2385.47 1419821
10-06-2020 96.6292 51.7442 15449.09 550000 2521.64 1492833
10-07-2020 100.6025 49.7006 15399.3894 545000 2619.53 1549217
10-08-2020 102.8088 48.634 15350.7555 540000 2670.61 1578193
10-09-2020 102.7492 48.6622 15302.0933 535000 2669.26 1572278
12-10-2020 106.0725 47.1376 15254.9557 530000 2742.28 1618131
10-11-2020 111.4198 44.8753 15210.0804 525000 2850.64 1694704
10-12-2020 117.3164 42.6198 15167.4606 520000 2958.67 1779392
11-01-2021 123.8296 40.3781 15127.0825 515000 3066.04 1873181
10-02-2021 124.135 40.2787 15086.8038 510000 3070.8 1872800
10-03-2021 124.4417 40.1795 15046.6243 505000 3075.55 1872428
12-04-2021 120.6976 41.4258 15005.1985 500000 3015.86 1811091
10-05-2021 122.4969 40.8174 14964.3811 495000 3045 1833090
10-06-2021 128.2766 38.9783 14925.4029 490000 3133.09 1914580
12-07-2021 130.0736 38.4398 14886.9631 485000 3158.88 1936401
10-08-2021 133.5094 37.4505 14849.5126 480000 3206.26 1982550
13-09-2021 138.7524 36.0354 14813.4771 475000 3274.04 2055406
11-10-2021 139.7931 35.7671 14777.71 470000 3286.89 2065822
10-11-2021 141.5905 35.3131 14742.3969 465000 3308.63 2087383
10-12-2021 138.9785 35.9768 14706.4201 460000 3276.84 2043876
10-01-2022 142.8242 35.0081 14671.412 455000 3323.24 2095433
10-02-2022 139.149 35.9327 14635.4793 450000 3278.96 2036512
10-03-2022 130.8063 38.2245 14597.2549 445000 3169.19 1909413
11-04-2022 136.6427 36.5918 14560.6631 440000 3247.39 1989608
10-05-2022 126.8366 39.4208 14521.2423 435000 3111.89 1841825
10-06-2022 127.4563 39.2291 14482.0132 430000 3121.07 1845824
11-07-2022 128.7793 38.8261 14443.187 425000 3140.37 1859984
10-08-2022 136.112 36.7345 14406.4526 420000 3240.56 1960891
12-09-2022 138.8402 36.0126 14370.44 415000 3275.13 1995195
10-10-2022 134.6101 37.1443 14333.2956 410000 3220.92 1929406
10-11-2022 136.8046 36.5485 14296.7472 405000 3249.46 1955861
12-12-2022 139.0639 35.9547 14260.7925 400000 3277.9 1983161
10-01-2023 135.2554 36.9671 14223.8254 395000 3229.41 1923849
10-02-2023 136.6904 36.579 14187.2464 390000 3248 1939260
10-03-2023 133.8201 37.3636 14149.8828 385000 3210.42 1893539
10-04-2023 134.3171 37.2253 14112.6574 380000 3217.04 1895571
10-05-2023 138.7515 36.0356 14076.6218 375000 3274.03 1953152
12-06-2023 142.7757 35.02 14041.6018 370000 3322.67 2004800
10-07-2023 146.7656 34.0679 14007.5339 365000 3368.27 2055824
10-08-2023 148.4105 33.6903 13973.8435 360000 3386.36 2073865
11-09-2023 152.591 32.7673 13941.0762 355000 3430.57 2127283
10-10-2023 150.6321 33.1935 13907.8828 350000 3410.16 2094974
10-11-2023 151.0533 33.1009 13874.7819 345000 3414.59 2095832