• 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 22-02-2022 to 22-02-2025 36 39,720 258,311 26.25

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
24-02-2020 138.56 721.709 721.709 100,000 100,000 0.00 0 100,000
22-02-2022 249.15 4.0136 717.6954 -1,000 99,000 443.87 729 178,814
22-03-2022 252.61 3.9587 713.7367 -1,000 98,000 451.49 757 180,297
22-04-2022 259.58 3.8524 709.8843 -1,000 97,000 466.21 788 184,272
23-05-2022 244.48 4.0903 705.794 -1,000 96,000 433.25 819 172,553
22-06-2022 229.67 4.3541 701.4399 -1,000 95,000 396.70 849 161,100
22-07-2022 249.30 4.0112 697.4287 -1,000 94,000 444.20 879 173,869
22-08-2022 258.47 3.8689 693.5598 -1,000 93,000 463.92 910 179,264
22-09-2022 261.84 3.8191 689.7406 -1,000 92,000 470.82 941 180,602
25-10-2022 267.30 3.7411 685.9995 -1,000 91,000 481.63 974 183,368
22-11-2022 274.68 3.6406 682.3589 -1,000 90,000 495.56 1,002 187,430
22-12-2022 276.98 3.6104 678.7486 -1,000 89,000 499.75 1,032 188,000
23-01-2023 281.69 3.55 675.1986 -1,000 88,000 508.11 1,064 190,197
22-02-2023 276.49 3.9784 671.2201 -1,100 86,900 548.75 1,094 185,586
22-03-2023 272.30 4.0397 667.1805 -1,100 85,800 540.26 1,122 181,673
24-04-2023 278.30 3.9526 663.2279 -1,100 84,700 552.33 1,155 184,576
22-05-2023 286.08 3.8451 659.3828 -1,100 83,600 567.23 1,183 188,636
22-06-2023 295.38 3.724 655.6588 -1,100 82,500 584.00 1,214 193,668
24-07-2023 312.18 3.5236 652.1352 -1,100 81,400 611.77 1,246 203,584
22-08-2023 318.18 3.4572 648.678 -1,100 80,300 620.98 1,275 206,396
22-09-2023 327.01 3.3638 645.3142 -1,100 79,200 633.91 1,306 211,024
23-10-2023 322.61 3.4097 641.9045 -1,100 78,100 627.55 1,337 207,085
22-11-2023 336.28 3.2711 638.6334 -1,100 77,000 646.76 1,367 214,760
22-12-2023 359.15 3.0628 635.5706 -1,100 75,900 675.62 1,397 228,265
23-01-2024 369.89 2.9739 632.5968 -1,100 74,800 687.94 1,429 233,991
22-02-2024 393.06 3.0784 629.5184 -1,210 73,590 783.46 1,459 247,438
22-03-2024 391.29 3.0923 626.426 -1,210 72,380 781.53 1,488 245,114
22-04-2024 397.64 3.043 623.3831 -1,210 71,170 788.37 1,519 247,882
22-05-2024 406.16 2.9791 620.404 -1,210 69,960 797.21 1,549 251,983
24-06-2024 419.76 2.8826 617.5214 -1,210 68,750 810.59 1,582 259,211
22-07-2024 444.39 2.7228 614.7985 -1,210 67,540 832.72 1,610 273,210
22-08-2024 456.80 2.6489 612.1497 -1,210 66,330 842.97 1,641 279,630
23-09-2024 475.28 2.5459 609.6038 -1,210 65,120 857.24 1,673 289,732
22-10-2024 455.21 2.6581 606.9457 -1,210 63,910 841.69 1,702 276,288
22-11-2024 442.01 2.7375 604.2082 -1,210 62,700 830.69 1,733 267,066
23-12-2024 439.06 2.7559 601.4523 -1,210 61,490 828.14 1,764 264,074
22-01-2025 431.49 2.8042 598.6481 -1,210 60,280 821.44 1,794 258,311