• 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 13-11-2016 to 13-11-2019 37 40,900 92,180 6.5

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
13-11-2014 104.81 954.1074 954.1074 100,000 100,000 0.00 0 100,000
15-11-2016 119.12 8.3949 945.7125 -1,000 99,000 120.13 733 112,653
13-12-2016 120.51 8.2981 937.4145 -1,000 98,000 130.28 761 112,968
13-01-2017 122.26 8.1793 929.2352 -1,000 97,000 142.73 792 113,608
13-02-2017 127.22 7.8604 921.3748 -1,000 96,000 176.15 823 117,217
14-03-2017 130.11 7.6858 913.689 -1,000 95,000 194.45 852 118,880
13-04-2017 132.62 7.5403 906.1486 -1,000 94,000 209.70 882 120,173
15-05-2017 135.65 7.3719 898.7767 -1,000 93,000 227.35 914 121,919
13-06-2017 133.99 7.4632 891.3135 -1,000 92,000 217.78 943 119,427
13-07-2017 135.64 7.3725 883.941 -1,000 91,000 227.29 973 119,898
14-08-2017 134.54 7.4327 876.5083 -1,000 90,000 220.98 1,005 117,925
13-09-2017 138.21 7.2354 869.2729 -1,000 89,000 241.66 1,035 120,142
13-10-2017 138.41 7.2249 862.048 -1,000 88,000 242.76 1,065 119,316
13-11-2017 142.13 7.7394 854.3086 -1,100 86,900 288.83 1,096 121,423
13-12-2017 140.95 7.8042 846.5044 -1,100 85,800 282.04 1,126 119,315
15-01-2018 149.15 7.3751 839.1293 -1,100 84,700 327.01 1,159 125,156
14-02-2018 145.34 7.5685 831.5608 -1,100 83,600 306.75 1,189 120,859
13-03-2018 143.07 7.6885 823.8723 -1,100 82,500 294.16 1,216 117,871
13-04-2018 142.42 7.7236 816.1487 -1,100 81,400 290.49 1,247 116,236
14-05-2018 143.84 7.6474 808.5013 -1,100 80,300 298.48 1,278 116,295
13-06-2018 145.52 7.5591 800.9422 -1,100 79,200 307.73 1,308 116,553
13-07-2018 143.98 7.6399 793.3022 -1,100 78,100 299.26 1,338 114,220
13-08-2018 148.15 7.4249 785.8773 -1,100 77,000 321.80 1,369 116,428
14-09-2018 154.85 7.1036 778.7737 -1,100 75,900 355.47 1,401 120,593
15-10-2018 142.55 7.7166 771.0571 -1,100 74,800 291.22 1,432 109,914
13-11-2018 142.16 8.4412 762.6159 -1,200 73,600 315.28 1,461 108,413
13-12-2018 139.05 8.63 753.9859 -1,200 72,400 295.49 1,491 104,842
14-01-2019 139.78 8.5849 745.401 -1,200 71,200 300.21 1,523 104,192
13-02-2019 134.38 8.9299 736.4711 -1,200 70,000 264.06 1,553 98,967
13-03-2019 142.24 8.4364 728.0346 -1,200 68,800 315.78 1,581 103,556
15-04-2019 147.60 8.1301 719.9046 -1,200 67,600 347.89 1,614 106,258
13-05-2019 138.50 8.6643 711.2403 -1,200 66,400 291.90 1,642 98,507
13-06-2019 145.81 8.2299 703.0104 -1,200 65,200 337.43 1,673 102,506
15-07-2019 144.18 8.3229 694.6875 -1,200 64,000 327.67 1,705 100,160
13-08-2019 134.12 8.9472 685.7403 -1,200 62,800 262.24 1,734 91,971
13-09-2019 138.35 8.6737 677.0666 -1,200 61,600 290.91 1,765 93,672
14-10-2019 137.46 8.7298 668.3368 -1,200 60,400 285.03 1,796 91,870
13-11-2019 139.87 9.2943 659.0425 -1,300 59,100 325.86 1,826 92,180