• 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 16-04-2018 to 16-04-2021 37 40,900 119,649 10.84

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
18-04-2016 111.94 893.3357 893.3357 100,000 100,000 0.00 0 100,000
16-04-2018 142.89 6.9984 886.3373 -1,000 99,000 216.60 728 126,649
16-05-2018 142.93 6.9964 879.3409 -1,000 98,000 216.82 758 125,684
18-06-2018 144.92 6.9004 872.4405 -1,000 97,000 227.57 791 126,434
16-07-2018 142.30 7.0274 865.4131 -1,000 96,000 213.35 819 123,148
16-08-2018 149.73 6.6787 858.7344 -1,000 95,000 252.39 850 128,578
17-09-2018 153.48 6.5155 852.2189 -1,000 94,000 270.65 882 130,799
16-10-2018 143.50 6.9686 845.2503 -1,000 93,000 219.93 911 121,293
16-11-2018 141.87 7.0487 838.2016 -1,000 92,000 210.97 942 118,916
17-12-2018 140.35 7.125 831.0765 -1,000 91,000 202.42 973 116,642
16-01-2019 141.49 7.0676 824.0089 -1,000 90,000 208.85 1,003 116,589
18-02-2019 132.98 7.5199 816.489 -1,000 89,000 158.22 1,036 108,577
18-03-2019 143.97 6.9459 809.5431 -1,000 88,000 222.48 1,064 116,550
16-04-2019 147.81 7.442 802.1011 -1,100 86,900 266.94 1,093 118,559
16-05-2019 140.16 7.8482 794.2529 -1,100 85,800 221.48 1,123 111,322
17-06-2019 143.41 7.6703 786.5826 -1,100 84,700 241.38 1,155 112,804
16-07-2019 145.17 7.5773 779.0053 -1,100 83,600 251.79 1,184 113,088
16-08-2019 134.95 8.1512 770.8541 -1,100 82,500 187.56 1,215 104,027
16-09-2019 137.77 7.9843 762.8698 -1,100 81,400 206.24 1,246 105,101
16-10-2019 137.81 7.982 754.8878 -1,100 80,300 206.49 1,276 104,031
18-11-2019 141.33 7.7832 747.1046 -1,100 79,200 228.75 1,309 105,588
16-12-2019 140.09 7.8521 739.2525 -1,100 78,100 221.04 1,337 103,562
16-01-2020 146.24 7.5219 731.7306 -1,100 77,000 258.00 1,368 107,008
17-02-2020 140.20 7.8459 723.8847 -1,100 75,900 221.73 1,400 101,489
16-03-2020 111.08 9.9028 713.9819 -1,100 74,800 -8.52 1,428 79,309
16-04-2020 117.66 10.1989 703.783 -1,200 73,600 58.34 1,459 82,807
18-05-2020 116.07 10.3386 693.4444 -1,200 72,400 42.70 1,491 80,488
16-06-2020 130.85 9.1708 684.2736 -1,200 71,200 173.42 1,520 89,537
16-07-2020 139.98 8.5727 675.701 -1,200 70,000 240.38 1,550 94,585
17-08-2020 148.00 8.1081 667.5929 -1,200 68,800 292.38 1,582 98,804
16-09-2020 150.46 7.9755 659.6173 -1,200 67,600 307.22 1,612 99,246
16-10-2020 146.92 8.1677 651.4496 -1,200 66,400 285.71 1,642 95,711
17-11-2020 158.63 7.5648 643.8848 -1,200 65,200 353.20 1,674 102,139
16-12-2020 173.13 6.9312 636.9536 -1,200 64,000 424.12 1,703 110,276
18-01-2021 183.09 6.5542 630.3995 -1,200 62,800 466.33 1,736 115,420
16-02-2021 194.95 6.1554 624.2441 -1,200 61,600 510.96 1,765 121,696
16-03-2021 196.11 6.119 618.125 -1,200 60,400 515.04 1,793 121,220
16-04-2021 195.67 6.6438 611.4812 -1,300 59,100 556.29 1,824 119,649