SWP with Annual Increase

Select AMC

Select Scheme

Lumpsum Amount

Lumpsum Amount Investement Date

Withdrawal Amount :

Withdrawal Amount Yearly Increase (%) :

Select Period

Select SWP Start Date

Select SWP End Date

Submit

Systematic Withdrawal Plan Calculator

Scheme	Withdrawal Period	No of Monthly Installments	Total Withdrawal Amount	Current Value as on	Return (%) as on
ICICI Prudential Value Discovery Fund - Growth	16-04-2018 to 16-04-2021	37	40,900	119,649	10.84

ICICI Prudential Value Discovery Fund - Growth

Nav Date	Nav	Units	Cumulative Units	Cash Flow	Net Amount	Capital Gain/Loss	No. of Days (Invested)	Current Value
18-04-2016	111.94	893.3357	893.3357	100,000	100,000	0.00	0	100,000
16-04-2018	142.89	6.9984	886.3373	-1,000	99,000	216.60	728	126,649
16-05-2018	142.93	6.9964	879.3409	-1,000	98,000	216.82	758	125,684
18-06-2018	144.92	6.9004	872.4405	-1,000	97,000	227.57	791	126,434
16-07-2018	142.30	7.0274	865.4131	-1,000	96,000	213.35	819	123,148
16-08-2018	149.73	6.6787	858.7344	-1,000	95,000	252.39	850	128,578
17-09-2018	153.48	6.5155	852.2189	-1,000	94,000	270.65	882	130,799
16-10-2018	143.50	6.9686	845.2503	-1,000	93,000	219.93	911	121,293
16-11-2018	141.87	7.0487	838.2016	-1,000	92,000	210.97	942	118,916
17-12-2018	140.35	7.125	831.0765	-1,000	91,000	202.42	973	116,642
16-01-2019	141.49	7.0676	824.0089	-1,000	90,000	208.85	1,003	116,589
18-02-2019	132.98	7.5199	816.489	-1,000	89,000	158.22	1,036	108,577
18-03-2019	143.97	6.9459	809.5431	-1,000	88,000	222.48	1,064	116,550
16-04-2019	147.81	7.442	802.1011	-1,100	86,900	266.94	1,093	118,559
16-05-2019	140.16	7.8482	794.2529	-1,100	85,800	221.48	1,123	111,322
17-06-2019	143.41	7.6703	786.5826	-1,100	84,700	241.38	1,155	112,804
16-07-2019	145.17	7.5773	779.0053	-1,100	83,600	251.79	1,184	113,088
16-08-2019	134.95	8.1512	770.8541	-1,100	82,500	187.56	1,215	104,027
16-09-2019	137.77	7.9843	762.8698	-1,100	81,400	206.24	1,246	105,101
16-10-2019	137.81	7.982	754.8878	-1,100	80,300	206.49	1,276	104,031
18-11-2019	141.33	7.7832	747.1046	-1,100	79,200	228.75	1,309	105,588
16-12-2019	140.09	7.8521	739.2525	-1,100	78,100	221.04	1,337	103,562
16-01-2020	146.24	7.5219	731.7306	-1,100	77,000	258.00	1,368	107,008
17-02-2020	140.20	7.8459	723.8847	-1,100	75,900	221.73	1,400	101,489
16-03-2020	111.08	9.9028	713.9819	-1,100	74,800	-8.52	1,428	79,309
16-04-2020	117.66	10.1989	703.783	-1,200	73,600	58.34	1,459	82,807
18-05-2020	116.07	10.3386	693.4444	-1,200	72,400	42.70	1,491	80,488
16-06-2020	130.85	9.1708	684.2736	-1,200	71,200	173.42	1,520	89,537
16-07-2020	139.98	8.5727	675.701	-1,200	70,000	240.38	1,550	94,585
17-08-2020	148.00	8.1081	667.5929	-1,200	68,800	292.38	1,582	98,804
16-09-2020	150.46	7.9755	659.6173	-1,200	67,600	307.22	1,612	99,246
16-10-2020	146.92	8.1677	651.4496	-1,200	66,400	285.71	1,642	95,711
17-11-2020	158.63	7.5648	643.8848	-1,200	65,200	353.20	1,674	102,139
16-12-2020	173.13	6.9312	636.9536	-1,200	64,000	424.12	1,703	110,276
18-01-2021	183.09	6.5542	630.3995	-1,200	62,800	466.33	1,736	115,420
16-02-2021	194.95	6.1554	624.2441	-1,200	61,600	510.96	1,765	121,696
16-03-2021	196.11	6.119	618.125	-1,200	60,400	515.04	1,793	121,220
16-04-2021	195.67	6.6438	611.4812	-1,300	59,100	556.29	1,824	119,649