• 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 28-05-2019 to 28-05-2022 36 39,600 134,151 12.86

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
29-05-2017 132.32 755.7437 755.7437 100,000 100,000 0.00 0 100,000
28-05-2019 147.13 6.7967 748.9469 -1,000 99,000 100.66 729 110,193
28-06-2019 146.26 6.8371 742.1098 -1,000 98,000 95.31 760 108,541
29-07-2019 140.06 7.1398 734.97 -1,000 97,000 55.26 791 102,940
28-08-2019 134.94 7.4107 727.5593 -1,000 96,000 19.42 821 98,177
30-09-2019 139.20 7.1839 720.3754 -1,000 95,000 49.43 854 100,276
29-10-2019 139.41 7.1731 713.2023 -1,000 94,000 50.86 883 99,428
28-11-2019 143.13 6.9867 706.2157 -1,000 93,000 75.53 913 101,081
30-12-2019 142.48 7.0185 699.1971 -1,000 92,000 71.31 945 99,622
28-01-2020 145.10 6.8918 692.3053 -1,000 91,000 88.08 974 100,454
28-02-2020 130.62 7.6558 684.6495 -1,000 90,000 -13.01 1,005 89,429
30-03-2020 101.43 9.859 674.7905 -1,000 89,000 -304.55 1,036 68,444
28-04-2020 116.38 8.5925 666.198 -1,000 88,000 -136.97 1,065 77,532
28-05-2020 125.24 8.7831 657.4148 -1,100 86,900 -62.18 1,095 82,335
29-06-2020 133.55 8.2366 649.1782 -1,100 85,800 10.13 1,127 86,698
28-07-2020 143.45 7.6682 641.51 -1,100 84,700 85.35 1,156 92,025
28-08-2020 152.04 7.2349 634.2751 -1,100 83,600 142.67 1,187 96,435
28-09-2020 147.32 7.4667 626.8084 -1,100 82,500 112.00 1,218 92,341
28-10-2020 148.09 7.4279 619.3805 -1,100 81,400 117.14 1,248 91,724
01-12-2020 165.37 6.6518 612.7287 -1,100 80,300 219.84 1,282 101,327
28-12-2020 174.10 6.3182 606.4105 -1,100 79,200 263.97 1,309 105,576
28-01-2021 178.53 6.1614 600.2491 -1,100 78,100 284.72 1,340 107,162
01-03-2021 191.53 5.7432 594.5058 -1,100 77,000 340.06 1,372 113,866
30-03-2021 192.83 5.7045 588.8013 -1,100 75,900 345.18 1,401 113,539
28-04-2021 197.12 5.5804 583.221 -1,100 74,800 361.61 1,430 114,965
28-05-2021 210.22 5.7083 577.5127 -1,200 73,600 444.68 1,460 121,405
28-06-2021 216.23 5.5496 571.963 -1,200 72,400 465.67 1,491 123,676
28-07-2021 217.36 5.5208 566.4422 -1,200 71,200 469.49 1,521 123,122
30-08-2021 228.31 5.256 561.1862 -1,200 70,000 504.52 1,554 128,124
28-09-2021 241.92 4.9603 556.2259 -1,200 68,800 543.65 1,583 134,562
28-10-2021 246.68 4.8646 551.3613 -1,200 67,600 556.32 1,613 136,010
29-11-2021 237.88 5.0446 546.3167 -1,200 66,400 532.50 1,645 129,958
28-12-2021 239.59 5.0086 541.3082 -1,200 65,200 537.27 1,674 129,692
28-01-2022 250.37 4.7929 536.5153 -1,200 64,000 565.80 1,705 134,327
28-02-2022 246.60 4.8662 531.6491 -1,200 62,800 556.11 1,736 131,105
28-03-2022 252.91 4.7448 526.9043 -1,200 61,600 572.17 1,764 133,259
28-04-2022 256.88 4.6714 522.2329 -1,200 60,400 581.87 1,795 134,151