• mf@tradejini.com
  • +91-80-40204020

SWP with Annual Increase

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 27-10-2018 to 27-10-2021 36 39,600 129,977 12.27

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
27-10-2016 125.39 797.5118 797.5118 100,000 100,000 0.00 0 100,000
29-10-2018 140.42 7.1215 790.3903 -1,000 99,000 107.04 732 110,987
27-11-2018 139.90 7.148 783.2423 -1,000 98,000 103.72 761 109,576
27-12-2018 139.63 7.1618 776.0805 -1,000 97,000 101.98 791 108,364
28-01-2019 135.73 7.3676 768.713 -1,000 96,000 76.18 823 104,337
27-02-2019 136.47 7.3276 761.3853 -1,000 95,000 81.19 853 103,906
27-03-2019 144.35 6.9276 754.4577 -1,000 94,000 131.35 881 108,906
30-04-2019 146.21 6.8395 747.6183 -1,000 93,000 142.40 915 109,309
27-05-2019 147.10 6.7981 740.8202 -1,000 92,000 147.59 942 108,975
27-06-2019 146.75 6.8143 734.0058 -1,000 91,000 145.55 973 107,715
29-07-2019 140.06 7.1398 726.866 -1,000 90,000 104.74 1,005 101,805
27-08-2019 135.79 7.3643 719.5017 -1,000 89,000 76.59 1,034 97,701
27-09-2019 138.99 7.1948 712.307 -1,000 88,000 97.85 1,065 99,004
29-10-2019 139.41 7.8904 704.4166 -1,100 86,900 110.62 1,097 98,203
27-11-2019 142.54 7.7171 696.6994 -1,100 85,800 132.35 1,126 99,308
27-12-2019 142.02 7.7454 688.9541 -1,100 84,700 128.81 1,156 97,845
27-01-2020 145.84 7.5425 681.4115 -1,100 83,600 154.24 1,187 99,377
27-02-2020 135.27 8.1319 673.2797 -1,100 82,500 80.34 1,218 91,075
27-03-2020 103.93 10.584 662.6956 -1,100 81,400 -227.13 1,247 68,874
27-04-2020 116.92 9.4081 653.2875 -1,100 80,300 -79.69 1,278 76,382
27-05-2020 123.82 8.8839 644.4036 -1,100 79,200 -13.95 1,308 79,790
29-06-2020 133.55 8.2366 636.167 -1,100 78,100 67.21 1,341 84,960
27-07-2020 141.45 7.7766 628.3904 -1,100 77,000 124.89 1,369 88,886
27-08-2020 151.02 7.2838 621.1066 -1,100 75,900 186.68 1,400 93,800
28-09-2020 147.32 7.4667 613.6399 -1,100 74,800 163.75 1,432 90,401
27-10-2020 148.98 8.0548 605.5851 -1,200 73,600 190.01 1,461 90,220
27-11-2020 162.08 7.4038 598.1813 -1,200 72,400 271.64 1,492 96,953
28-12-2020 174.10 6.8926 591.2887 -1,200 71,200 335.74 1,523 102,943
27-01-2021 179.46 6.6867 584.602 -1,200 70,000 361.55 1,553 104,913
01-03-2021 191.53 6.2653 578.3367 -1,200 68,800 414.39 1,586 110,769
30-03-2021 192.83 6.2231 572.1136 -1,200 67,600 419.69 1,615 110,321
27-04-2021 195.37 6.1422 565.9714 -1,200 66,400 429.83 1,643 110,574
27-05-2021 210.76 5.6937 560.2777 -1,200 65,200 486.07 1,673 118,084
28-06-2021 216.23 5.5496 554.7281 -1,200 64,000 504.13 1,705 119,949
27-07-2021 217.56 5.5157 549.2123 -1,200 62,800 508.38 1,734 119,487
27-08-2021 223.82 5.3615 543.8509 -1,200 61,600 527.73 1,765 121,725
27-09-2021 241.20 4.9751 538.8758 -1,200 60,400 576.17 1,796 129,977