Professional Documents
Culture Documents
SWP PLAN
Monthly withrdrawal amount ₹ 15,000.0
Returns expected 8%
Age for withdrawing 60
Closing Balance ₹ 2,795,488
rom Drop down Box)
Age Monthly withdrawal Opening balance Returns Generated Closing Balance
52 ₹ 15,000 ₹ 2,522,880 ₹ 201,830 ₹ 2,544,710
53 ₹ 15,000 ₹ 2,544,710 ₹ 203,577 ₹ 2,568,287
54 ₹ 15,000 ₹ 2,568,287 ₹ 205,463 ₹ 2,593,750
55 ₹ 15,000 ₹ 2,593,750 ₹ 207,500 ₹ 2,621,250
56 ₹ 15,000 ₹ 2,621,250 ₹ 209,700 ₹ 2,650,950
57 ₹ 15,000 ₹ 2,650,950 ₹ 212,076 ₹ 2,683,026
58 ₹ 15,000 ₹ 2,683,026 ₹ 214,642 ₹ 2,717,668
59 ₹ 15,000 ₹ 2,717,668 ₹ 217,413 ₹ 2,755,082
60 ₹ 15,000 ₹ 2,755,082 ₹ 220,407 ₹ 2,795,488
61 ₹ 15,000 ₹ 2,795,488 ₹ 223,639 ₹ 2,839,127
62 ₹ 15,000 ₹ 2,839,127 ₹ 227,130 ₹ 2,886,258
63 ₹ 15,000 ₹ 2,886,258 ₹ 230,901 ₹ 2,937,158
64 ₹ 15,000 ₹ 2,937,158 ₹ 234,973 ₹ 2,992,131
65 ₹ 15,000 ₹ 2,992,131 ₹ 239,370 ₹ 3,051,501
66 ₹ 15,000 ₹ 3,051,501 ₹ 244,120 ₹ 3,115,622
67 ₹ 15,000 ₹ 3,115,622 ₹ 249,250 ₹ 3,184,871
68 ₹ 15,000 ₹ 3,184,871 ₹ 254,790 ₹ 3,259,661
69 ₹ 15,000 ₹ 3,259,661 ₹ 260,773 ₹ 3,340,434
70 ₹ 15,000 ₹ 3,340,434 ₹ 267,235 ₹ 3,427,668
71 ₹ 15,000 ₹ 3,427,668 ₹ 274,213 ₹ 3,521,882
72 ₹ 15,000 ₹ 3,521,882 ₹ 281,751 ₹ 3,623,633
73 ₹ 15,000 ₹ 3,623,633 ₹ 289,891 ₹ 3,733,523
74 ₹ 15,000 ₹ 3,733,523 ₹ 298,682 ₹ 3,852,205
75 ₹ 15,000 ₹ 3,852,205 ₹ 308,176 ₹ 3,980,381
76 ₹ 15,000 ₹ 3,980,381 ₹ 318,431 ₹ 4,118,812
77 ₹ 15,000 ₹ 4,118,812 ₹ 329,505 ₹ 4,268,317
78 ₹ 15,000 ₹ 4,268,317 ₹ 341,465 ₹ 4,429,782
79 ₹ 15,000 ₹ 4,429,782 ₹ 354,383 ₹ 4,604,165
80 ₹ 15,000 ₹ 4,604,165 ₹ 368,333 ₹ 4,792,498
81 ₹ 15,000 ₹ 4,792,498 ₹ 383,400 ₹ 4,995,898
82 ₹ 15,000 ₹ 4,995,898 ₹ 399,672 ₹ 5,215,570
83 ₹ 15,000 ₹ 5,215,570 ₹ 417,246 ₹ 5,452,815
84 ₹ 15,000 ₹ 5,452,815 ₹ 436,225 ₹ 5,709,040
85 ₹ 15,000 ₹ 5,709,040 ₹ 456,723 ₹ 5,985,764
86 ₹ 15,000 ₹ 5,985,764 ₹ 478,861 ₹ 6,284,625
87 ₹ 15,000 ₹ 6,284,625 ₹ 502,770 ₹ 6,607,395
88 ₹ 15,000 ₹ 6,607,395 ₹ 528,592 ₹ 6,955,986
89 ₹ 15,000 ₹ 6,955,986 ₹ 556,479 ₹ 7,332,465
90 ₹ 15,000 ₹ 7,332,465 ₹ 586,597 ₹ 7,739,062
91 ₹ 15,000 ₹ 7,739,062 ₹ 619,125 ₹ 8,178,187
92 ₹ 15,000 ₹ 8,178,187 ₹ 654,255 ₹ 8,652,442
93 ₹ 15,000 ₹ 8,652,442 ₹ 692,195 ₹ 9,164,638
94 ₹ 15,000 ₹ 9,164,638 ₹ 733,171 ₹ 9,717,809
95 ₹ 15,000 ₹ 9,717,809 ₹ 777,425 ₹ 10,315,233
96 ₹ 15,000 ₹ 10,315,233 ₹ 825,219 ₹ 10,960,452
97 ₹ 15,000 ₹ 10,960,452 ₹ 876,836 ₹ 11,657,288
98 ₹ 15,000 ₹ 11,657,288 ₹ 932,583 ₹ 12,409,871
99 ₹ 15,000 ₹ 12,409,871 ₹ 992,790 ₹ 13,222,661
100 ₹ 15,000 ₹ 13,222,661 ₹ 1,057,813 ₹ 14,100,474
100 ₹ 15,000 ₹ 14,100,474 ₹ 1,128,038 ₹ 15,048,512
100 ₹ 15,000 ₹ 15,048,512 ₹ 1,203,881 ₹ 16,072,393
100 ₹ 15,000 ₹ 16,072,393 ₹ 1,285,791 ₹ 17,178,184
100 ₹ 15,000 ₹ 17,178,184 ₹ 1,374,255 ₹ 18,372,439
100 ₹ 15,000 ₹ 18,372,439 ₹ 1,469,795 ₹ 19,662,234
100 ₹ 15,000 ₹ 19,662,234 ₹ 1,572,979 ₹ 21,055,213
100 ₹ 15,000 ₹ 21,055,213 ₹ 1,684,417 ₹ 22,559,630
100 ₹ 15,000 ₹ 22,559,630 ₹ 1,804,770 ₹ 24,184,400
100 ₹ 15,000 ₹ 24,184,400 ₹ 1,934,752 ₹ 25,939,152
100 ₹ 15,000 ₹ 25,939,152 ₹ 2,075,132 ₹ 27,834,285
100 ₹ 15,000 ₹ 27,834,285 ₹ 2,226,743 ₹ 29,881,027
100 ₹ 15,000 ₹ 29,881,027 ₹ 2,390,482 ₹ 32,091,509