• 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 29-05-2021 to 29-05-2024 37 41,051 219,350 22.41

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
29-05-2019 146.22 683.901 683.901 100,000 100,000 0.00 0 100,000
31-05-2021 211.26 4.7335 679.1675 -1,000 99,000 307.87 733 143,481
29-06-2021 215.13 4.6484 674.5191 -1,000 98,000 320.32 762 145,109
29-07-2021 218.98 4.5666 669.9525 -1,000 97,000 332.27 792 146,706
30-08-2021 228.31 4.38 665.5725 -1,000 96,000 359.55 824 151,957
29-09-2021 245.25 4.0775 661.495 -1,000 95,000 403.79 854 162,232
29-10-2021 244.84 4.0843 657.4107 -1,000 94,000 402.79 884 160,960
29-11-2021 237.88 4.2038 653.2069 -1,000 93,000 385.32 915 155,385
29-12-2021 239.53 4.1748 649.0321 -1,000 92,000 389.55 945 155,463
31-01-2022 253.94 3.9379 645.0941 -1,000 91,000 424.19 978 163,815
28-02-2022 246.60 4.0552 641.039 -1,000 90,000 407.06 1,006 158,080
28-03-2022 252.91 3.954 637.085 -1,000 89,000 421.85 1,034 161,125
28-04-2022 256.88 3.8929 633.1921 -1,000 88,000 430.78 1,065 162,654
30-05-2022 247.48 4.4448 628.7473 -1,100 86,900 450.08 1,097 155,602
28-06-2022 239.53 4.5923 624.155 -1,100 85,800 428.51 1,126 149,504
28-07-2022 250.45 4.3921 619.7629 -1,100 84,700 457.79 1,156 155,220
29-08-2022 258.23 4.2598 615.5031 -1,100 83,600 477.14 1,188 158,941
28-09-2022 252.32 4.3595 611.1436 -1,100 82,500 462.55 1,218 154,204
28-10-2022 269.34 4.0841 607.0595 -1,100 81,400 502.83 1,248 163,505
28-11-2022 280.02 3.9283 603.1312 -1,100 80,300 525.61 1,279 168,889
28-12-2022 276.85 3.9733 599.158 -1,100 79,200 519.03 1,309 165,877
30-01-2023 276.85 3.9733 595.1847 -1,100 78,100 519.03 1,342 164,777
28-02-2023 273.69 4.0191 591.1656 -1,100 77,000 512.32 1,371 161,796
28-03-2023 268.24 4.1008 587.0648 -1,100 75,900 500.38 1,399 157,474
28-04-2023 282.29 3.8967 583.1681 -1,100 74,800 530.22 1,430 164,623
29-05-2023 289.17 4.1844 578.9837 -1,210 73,590 598.16 1,461 167,425
28-06-2023 298.99 4.047 574.9367 -1,210 72,380 618.25 1,491 171,900
28-07-2023 316.40 3.8243 571.1124 -1,210 71,170 650.81 1,521 180,700
28-08-2023 317.94 3.8057 567.3067 -1,210 69,960 653.52 1,552 180,369
29-09-2023 328.82 3.6798 563.6269 -1,210 68,750 671.94 1,584 185,332
30-10-2023 321.80 3.7601 559.8668 -1,210 67,540 660.20 1,615 180,165
28-11-2023 338.68 3.5727 556.2941 -1,210 66,330 687.60 1,644 188,406
28-12-2023 366.05 3.3056 552.9885 -1,210 65,120 726.66 1,674 202,421
29-01-2024 379.45 3.1888 549.7997 -1,210 63,910 743.73 1,706 208,621
28-02-2024 389.24 3.1086 546.6911 -1,210 62,700 755.46 1,736 212,794
28-03-2024 394.63 3.0662 543.6249 -1,210 61,490 761.67 1,765 214,531
29-04-2024 404.32 2.9927 540.6322 -1,210 60,280 772.41 1,797 218,588
28-05-2024 408.19 3.2607 537.3715 -1,331 58,949 854.22 1,826 219,350