• 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 26-10-2017 to 26-10-2020 37 40,900 85,496 5.32

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
26-10-2015 115.08 868.9607 868.9607 100,000 100,000 0.00 0 100,000
26-10-2017 141.81 7.0517 861.909 -1,000 99,000 188.49 731 122,227
27-11-2017 144.31 6.9295 854.9795 -1,000 98,000 202.55 763 123,382
26-12-2017 146.80 6.812 848.1675 -1,000 97,000 216.08 792 124,511
29-01-2018 151.09 6.6186 841.5489 -1,000 96,000 238.33 826 127,150
26-02-2018 144.87 6.9027 834.6462 -1,000 95,000 205.63 854 120,915
26-03-2018 139.04 7.1922 827.454 -1,000 94,000 172.32 882 115,049
26-04-2018 144.22 6.9339 820.5202 -1,000 93,000 202.05 913 118,335
28-05-2018 143.55 6.9662 813.554 -1,000 92,000 198.33 945 116,786
26-06-2018 143.14 6.9862 806.5678 -1,000 91,000 196.03 974 115,452
26-07-2018 145.11 6.8913 799.6765 -1,000 90,000 206.95 1,004 116,041
27-08-2018 153.08 6.5325 793.1439 -1,000 89,000 248.24 1,036 121,414
26-09-2018 149.29 6.6984 786.4456 -1,000 88,000 229.15 1,066 117,408
26-10-2018 137.22 8.0163 778.4292 -1,100 86,900 177.48 1,096 106,816
26-11-2018 139.82 7.8673 770.562 -1,100 85,800 194.64 1,127 107,740
26-12-2018 139.14 7.9057 762.6563 -1,100 84,700 190.21 1,157 106,116
28-01-2019 135.73 8.1043 754.552 -1,100 83,600 167.35 1,190 102,415
26-02-2019 136.69 8.0474 746.5046 -1,100 82,500 173.90 1,219 102,040
26-03-2019 144.60 7.6072 738.8974 -1,100 81,400 224.56 1,247 106,845
26-04-2019 146.37 7.5152 731.3822 -1,100 80,300 235.15 1,278 107,052
27-05-2019 147.10 7.4779 723.9043 -1,100 79,200 239.44 1,309 106,486
26-06-2019 146.57 7.5049 716.3993 -1,100 78,100 236.33 1,339 105,003
26-07-2019 141.76 7.7596 708.6397 -1,100 77,000 207.03 1,369 100,457
26-08-2019 135.55 8.1151 700.5246 -1,100 75,900 166.12 1,400 94,956
26-09-2019 139.65 7.8768 692.6478 -1,100 74,800 193.53 1,431 96,728
29-10-2019 139.41 8.6077 684.0401 -1,200 73,600 209.43 1,464 95,362
26-11-2019 141.76 8.465 675.5751 -1,200 72,400 225.85 1,492 95,770
26-12-2019 140.90 8.5167 667.0584 -1,200 71,200 219.90 1,522 93,989
27-01-2020 145.84 8.2282 658.8302 -1,200 70,000 253.10 1,554 96,084
26-02-2020 135.95 8.8268 650.0034 -1,200 68,800 184.21 1,584 88,368
26-03-2020 103.89 11.5507 638.4527 -1,200 67,600 -129.25 1,613 66,329
27-04-2020 116.92 10.2634 628.1893 -1,200 66,400 18.88 1,645 73,448
26-05-2020 122.53 9.7935 618.3958 -1,200 65,200 72.96 1,674 75,772
26-06-2020 134.62 8.914 609.4818 -1,200 64,000 174.18 1,705 82,048
27-07-2020 141.45 8.4836 600.9983 -1,200 62,800 223.71 1,736 85,011
26-08-2020 150.46 7.9755 593.0227 -1,200 61,600 282.17 1,766 89,226
28-09-2020 147.32 8.1455 584.8772 -1,200 60,400 262.61 1,799 86,164
26-10-2020 148.40 8.7601 576.1171 -1,300 59,100 291.89 1,827 85,496