• 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 14-09-2021 to 14-09-2024 36 39,720 264,934 26.82

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
16-09-2019 137.77 725.8474 725.8474 100,000 100,000 0.00 0 100,000
14-09-2021 234.67 4.2613 721.5861 -1,000 99,000 412.92 729 169,335
14-10-2021 255.55 3.9131 717.673 -1,000 98,000 460.89 759 183,401
15-11-2021 252.00 3.9683 713.7047 -1,000 97,000 453.29 791 179,854
14-12-2021 242.09 4.1307 709.574 -1,000 96,000 430.91 820 171,781
14-01-2022 254.21 3.9338 705.6403 -1,000 95,000 458.05 851 179,381
14-02-2022 249.35 4.0104 701.6299 -1,000 94,000 447.48 882 174,951
14-03-2022 247.55 4.0396 697.5903 -1,000 93,000 443.47 910 172,688
18-04-2022 261.19 3.8286 693.7616 -1,000 92,000 472.53 945 181,204
16-05-2022 240.28 4.1618 689.5998 -1,000 91,000 426.63 973 165,697
14-06-2022 239.31 4.1787 685.4212 -1,000 90,000 424.30 1,002 164,028
14-07-2022 240.81 4.1527 681.2685 -1,000 89,000 427.89 1,032 164,056
16-08-2022 263.04 3.8017 677.4668 -1,000 88,000 476.24 1,065 178,201
14-09-2022 266.19 4.1324 673.3344 -1,100 86,900 530.68 1,094 179,235
14-10-2022 259.58 4.2376 669.0968 -1,100 85,800 516.18 1,124 173,684
14-11-2022 275.56 3.9919 665.1049 -1,100 84,700 550.04 1,155 183,276
14-12-2022 283.65 3.878 661.2269 -1,100 83,600 565.73 1,185 187,557
16-01-2023 278.68 3.9472 657.2797 -1,100 82,500 556.20 1,218 183,171
14-02-2023 278.91 3.9439 653.3358 -1,100 81,400 556.65 1,247 182,222
14-03-2023 271.90 4.0456 649.2902 -1,100 80,300 542.64 1,275 176,542
17-04-2023 277.85 3.959 645.3312 -1,100 79,200 554.57 1,309 179,305
15-05-2023 287.52 3.8258 641.5054 -1,100 78,100 572.92 1,337 184,446
14-06-2023 294.18 3.7392 637.7662 -1,100 77,000 584.85 1,367 187,618
14-07-2023 308.27 3.5683 634.1979 -1,100 75,900 608.40 1,397 195,504
14-08-2023 317.34 3.4663 630.7316 -1,100 74,800 622.45 1,428 200,156
14-09-2023 331.74 3.6474 627.0842 -1,210 73,590 707.49 1,459 208,029
16-10-2023 329.60 3.6711 623.413 -1,210 72,380 704.23 1,491 205,477
15-11-2023 332.46 3.6395 619.7735 -1,210 71,170 708.58 1,521 206,050
14-12-2023 357.05 3.3889 616.3846 -1,210 69,960 743.11 1,550 220,080
15-01-2024 376.74 3.2118 613.1729 -1,210 68,750 767.52 1,582 231,007
14-02-2024 386.72 3.1289 610.044 -1,210 67,540 778.93 1,612 235,916
14-03-2024 391.04 3.0943 606.9497 -1,210 66,330 783.70 1,641 237,342
15-04-2024 395.29 3.061 603.8886 -1,210 65,120 788.28 1,673 238,711
14-05-2024 400.07 3.0245 600.8641 -1,210 63,910 793.32 1,702 240,388
14-06-2024 418.53 2.8911 597.9731 -1,210 62,700 811.70 1,733 250,270
15-07-2024 442.89 2.7321 595.241 -1,210 61,490 833.60 1,764 263,626
14-08-2024 447.12 2.7062 592.5348 -1,210 60,280 837.17 1,794 264,934