• 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 25-04-2021 to 25-04-2024 37 41,051 215,552 22.04

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
25-04-2019 145.75 686.1063 686.1063 100,000 100,000 0.00 0 100,000
26-04-2021 193.37 5.1714 680.9349 -1,000 99,000 246.26 732 131,672
25-05-2021 209.83 4.7658 676.1692 -1,000 98,000 305.39 761 141,881
25-06-2021 215.68 4.6365 671.5327 -1,000 97,000 324.23 792 144,836
26-07-2021 218.50 4.5767 666.956 -1,000 96,000 332.95 823 145,730
25-08-2021 223.59 4.4725 662.4835 -1,000 95,000 348.14 853 148,125
27-09-2021 241.20 4.1459 658.3376 -1,000 94,000 395.73 886 158,791
25-10-2021 251.05 3.9833 654.3543 -1,000 93,000 419.44 914 164,276
25-11-2021 247.15 4.0461 650.3082 -1,000 92,000 410.28 945 160,724
27-12-2021 236.84 4.2223 646.0859 -1,000 91,000 384.61 977 153,019
25-01-2022 248.97 4.0165 642.0694 -1,000 90,000 414.59 1,006 159,856
25-02-2022 244.24 4.0943 637.975 -1,000 89,000 403.25 1,037 155,819
25-03-2022 251.80 3.9714 634.0036 -1,000 88,000 421.17 1,065 159,642
25-04-2022 255.19 4.3105 629.6931 -1,100 86,900 471.74 1,096 160,691
25-05-2022 242.81 4.5303 625.1628 -1,100 85,800 439.71 1,126 151,796
27-06-2022 237.49 4.6318 620.5311 -1,100 84,700 424.92 1,159 147,370
25-07-2022 248.59 4.425 616.1061 -1,100 83,600 455.06 1,187 153,158
25-08-2022 260.47 4.2231 611.883 -1,100 82,500 484.48 1,218 159,377
26-09-2022 253.14 4.3454 607.5375 -1,100 81,400 466.65 1,250 153,792
25-10-2022 267.30 4.1152 603.4223 -1,100 80,300 500.21 1,279 161,295
25-11-2022 279.41 3.9369 599.4855 -1,100 79,200 526.20 1,310 167,502
26-12-2022 275.36 3.9948 595.4907 -1,100 78,100 517.76 1,341 163,974
25-01-2023 279.44 3.9364 591.5542 -1,100 77,000 526.26 1,371 165,304
27-02-2023 275.03 3.9996 587.5547 -1,100 75,900 517.06 1,404 161,595
27-03-2023 269.39 4.0833 583.4714 -1,100 74,800 504.86 1,432 157,181
25-04-2023 278.35 4.347 579.1243 -1,210 73,590 576.42 1,461 161,199
25-05-2023 286.94 4.2169 574.9074 -1,210 72,380 595.39 1,491 164,964
26-06-2023 294.46 4.1092 570.7982 -1,210 71,170 611.08 1,523 168,077
25-07-2023 313.58 3.8587 566.9395 -1,210 69,960 647.60 1,552 177,781
25-08-2023 316.70 3.8207 563.1189 -1,210 68,750 653.14 1,583 178,340
25-09-2023 326.53 3.7056 559.4133 -1,210 67,540 669.90 1,614 182,665
25-10-2023 320.16 3.7794 555.6339 -1,210 66,330 659.16 1,644 177,892
28-11-2023 338.68 3.5727 552.0612 -1,210 65,120 689.28 1,678 186,972
26-12-2023 360.59 3.3556 548.7056 -1,210 63,910 720.92 1,706 197,858
25-01-2024 372.69 3.2467 545.4589 -1,210 62,700 736.80 1,736 203,287
26-02-2024 392.08 3.0861 542.3728 -1,210 61,490 760.20 1,768 212,654
26-03-2024 389.72 3.1048 539.268 -1,210 60,280 757.48 1,797 210,164
25-04-2024 402.18 3.3095 535.9586 -1,331 58,949 848.65 1,827 215,552