• 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 08-12-2019 to 08-12-2022 37 41,051 137,940 13.37

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
08-12-2017 142.06 703.9279 703.9279 100,000 100,000 0.00 0 100,000
09-12-2019 139.70 7.1582 696.7697 -1,000 99,000 -16.89 731 97,339
08-01-2020 141.61 7.0616 689.7081 -1,000 98,000 -3.18 761 97,670
10-02-2020 141.67 7.0587 682.6494 -1,000 97,000 -2.75 794 96,711
09-03-2020 125.57 7.9637 674.6857 -1,000 96,000 -131.32 822 84,720
08-04-2020 111.85 8.9405 665.7452 -1,000 95,000 -270.09 852 74,464
08-05-2020 117.92 8.4803 657.2649 -1,000 94,000 -204.72 882 77,505
08-06-2020 133.92 7.4671 649.7977 -1,000 93,000 -60.78 913 87,021
08-07-2020 137.48 7.2738 642.5239 -1,000 92,000 -33.31 943 88,334
10-08-2020 147.20 6.7935 635.7305 -1,000 91,000 34.92 976 93,580
08-09-2020 145.61 6.8677 628.8628 -1,000 90,000 24.38 1,005 91,569
08-10-2020 150.06 6.664 622.1988 -1,000 89,000 53.31 1,035 93,367
09-11-2020 155.28 6.44 615.7588 -1,000 88,000 85.14 1,067 95,615
08-12-2020 170.97 6.4339 609.3249 -1,100 86,900 186.00 1,096 104,176
08-01-2021 184.07 5.976 603.3489 -1,100 85,800 251.05 1,127 111,058
08-02-2021 194.48 5.6561 597.6928 -1,100 84,700 296.49 1,158 116,239
08-03-2021 196.44 5.5997 592.0932 -1,100 83,600 304.51 1,186 116,311
08-04-2021 197.22 5.5775 586.5156 -1,100 82,500 307.66 1,217 115,673
10-05-2021 207.29 5.3066 581.2091 -1,100 81,400 346.15 1,249 120,479
08-06-2021 215.87 5.0957 576.1134 -1,100 80,300 376.11 1,278 124,366
08-07-2021 214.33 5.1323 570.9811 -1,100 79,200 370.91 1,308 122,378
09-08-2021 224.98 4.8893 566.0918 -1,100 78,100 405.42 1,340 127,359
08-09-2021 231.55 4.7506 561.3412 -1,100 77,000 425.13 1,370 129,979
08-10-2021 248.88 4.4198 556.9214 -1,100 75,900 472.12 1,400 138,607
08-11-2021 250.18 4.3968 552.5246 -1,100 74,800 475.39 1,431 138,231
08-12-2021 242.07 4.9986 547.526 -1,210 73,590 499.91 1,461 132,540
10-01-2022 250.31 4.834 542.692 -1,210 72,380 523.28 1,494 135,841
08-02-2022 254.12 4.7615 537.9305 -1,210 71,170 533.58 1,523 136,699
08-03-2022 241.08 5.0191 532.9114 -1,210 69,960 496.99 1,551 128,474
08-04-2022 263.38 4.5941 528.3173 -1,210 68,750 557.36 1,582 139,148
09-05-2022 247.50 4.8889 523.4284 -1,210 67,540 515.48 1,613 129,549
08-06-2022 246.98 4.8992 518.5292 -1,210 66,330 514.02 1,643 128,066
08-07-2022 242.43 4.9911 513.5381 -1,210 65,120 500.96 1,673 124,497
08-08-2022 258.93 4.6731 508.865 -1,210 63,910 546.14 1,704 131,760
08-09-2022 263.61 4.5901 504.2749 -1,210 62,700 557.93 1,735 132,932
10-10-2022 260.83 4.639 499.6359 -1,210 61,490 550.98 1,767 130,320
09-11-2022 274.17 4.4133 495.2225 -1,210 60,280 583.04 1,797 135,775
08-12-2022 281.23 4.7328 490.4898 -1,331 58,949 658.66 1,826 137,940