• 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 08-04-2017 to 08-04-2020 37 40,900 61,239 0.48

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
08-04-2015 118.83 841.5383 841.5383 100,000 100,000 0.00 0 100,000
10-04-2017 132.22 7.5632 833.9752 -1,000 99,000 101.27 733 110,268
08-05-2017 133.71 7.4789 826.4963 -1,000 98,000 111.29 761 110,511
08-06-2017 134.80 7.4184 819.0779 -1,000 97,000 118.47 792 110,412
10-07-2017 135.06 7.4041 811.6738 -1,000 96,000 120.17 824 109,625
08-08-2017 136.75 7.3126 804.3612 -1,000 95,000 131.04 853 109,996
08-09-2017 135.82 7.3627 796.9985 -1,000 94,000 125.09 884 108,248
09-10-2017 137.22 7.2876 789.7109 -1,000 93,000 134.02 915 108,364
08-11-2017 141.34 7.0751 782.6358 -1,000 92,000 159.26 945 110,618
08-12-2017 142.06 7.0393 775.5965 -1,000 91,000 163.52 975 110,181
08-01-2018 149.08 6.7078 768.8887 -1,000 90,000 202.91 1,006 114,626
08-02-2018 146.26 6.8371 762.0516 -1,000 89,000 187.54 1,037 111,458
08-03-2018 140.72 7.1063 754.9453 -1,000 88,000 155.56 1,065 106,236
09-04-2018 141.73 7.7612 747.184 -1,100 86,900 177.73 1,097 105,898
08-05-2018 145.16 7.5778 739.6062 -1,100 85,800 199.52 1,126 107,361
08-06-2018 144.31 7.6225 731.9837 -1,100 84,700 194.22 1,157 105,633
09-07-2018 143.97 7.6405 724.3432 -1,100 83,600 192.08 1,188 104,284
08-08-2018 148.79 7.393 716.9502 -1,100 82,500 221.49 1,218 106,675
10-09-2018 153.12 7.1839 709.7663 -1,100 81,400 246.34 1,251 108,679
08-10-2018 140.91 7.8064 701.9599 -1,100 80,300 172.37 1,279 98,913
09-11-2018 143.89 7.6447 694.3152 -1,100 79,200 191.58 1,311 99,905
10-12-2018 134.46 8.1809 686.1343 -1,100 78,100 127.87 1,342 92,258
08-01-2019 140.39 7.8353 678.299 -1,100 77,000 168.93 1,371 95,226
08-02-2019 136.32 8.0692 670.2298 -1,100 75,900 141.13 1,402 91,366
08-03-2019 139.92 7.8616 662.3681 -1,100 74,800 165.80 1,430 92,679
08-04-2019 145.87 8.2265 654.1416 -1,200 73,600 222.44 1,461 95,420
08-05-2019 141.72 8.4674 645.6742 -1,200 72,400 193.82 1,491 91,505
10-06-2019 145.92 8.2237 637.4505 -1,200 71,200 222.78 1,524 93,017
08-07-2019 141.77 8.4644 628.9861 -1,200 70,000 194.17 1,552 89,171
08-08-2019 136.88 8.7668 620.2193 -1,200 68,800 158.24 1,583 84,896
09-09-2019 137.64 8.7184 611.5009 -1,200 67,600 163.99 1,615 84,167
09-10-2019 136.73 8.7764 602.7245 -1,200 66,400 157.10 1,645 82,411
08-11-2019 141.10 8.5046 594.2199 -1,200 65,200 189.40 1,675 83,844
09-12-2019 139.70 8.5898 585.6301 -1,200 64,000 179.27 1,706 81,813
08-01-2020 141.61 8.474 577.1561 -1,200 62,800 193.04 1,736 81,731
10-02-2020 141.67 8.4704 568.6857 -1,200 61,600 193.46 1,769 80,566
09-03-2020 125.57 9.5564 559.1293 -1,200 60,400 64.41 1,797 70,210
08-04-2020 111.85 11.6227 547.5066 -1,300 59,100 -81.13 1,827 61,239