• 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 17-01-2022 to 17-01-2025 36 39,720 249,385 25.43

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
17-01-2020 146.58 682.2213 682.2213 100,000 100,000 0.00 0 100,000
17-01-2022 255.57 3.9128 678.3085 -1,000 99,000 426.46 731 173,355
17-02-2022 253.48 3.9451 674.3634 -1,000 98,000 421.73 762 170,938
17-03-2022 251.83 3.9709 670.3925 -1,000 97,000 417.94 790 168,825
18-04-2022 261.19 3.8286 666.5638 -1,000 96,000 438.80 822 174,100
17-05-2022 246.18 4.0621 662.5018 -1,000 95,000 404.58 851 163,095
17-06-2022 230.49 4.3386 658.1632 -1,000 94,000 364.05 882 151,700
18-07-2022 245.22 4.078 654.0852 -1,000 93,000 402.25 913 160,395
17-08-2022 265.17 3.7712 650.3141 -1,000 92,000 447.22 943 172,444
19-09-2022 261.35 3.8263 646.4878 -1,000 91,000 439.14 976 168,960
17-10-2022 260.51 3.8386 642.6491 -1,000 90,000 437.33 1,004 167,417
17-11-2022 275.91 3.6244 639.0248 -1,000 89,000 468.74 1,035 176,313
19-12-2022 280.59 3.5639 635.4609 -1,000 88,000 477.60 1,067 178,304
17-01-2023 279.54 3.935 631.5258 -1,100 86,900 523.20 1,096 176,537
17-02-2023 280.06 3.9277 627.5981 -1,100 85,800 524.27 1,127 175,765
17-03-2023 271.85 4.0463 623.5517 -1,100 84,700 506.89 1,155 169,513
17-04-2023 277.85 3.959 619.5928 -1,100 83,600 519.69 1,186 172,154
17-05-2023 285.61 3.8514 615.7414 -1,100 82,500 535.46 1,216 175,862
19-06-2023 294.98 3.7291 612.0123 -1,100 81,400 553.39 1,249 180,531
17-07-2023 309.13 3.5584 608.4539 -1,100 80,300 578.41 1,277 188,091
17-08-2023 317.55 3.464 604.9899 -1,100 79,200 592.24 1,308 192,115
18-09-2023 332.29 3.3104 601.6795 -1,100 78,100 614.77 1,340 199,932
17-10-2023 330.89 3.3244 598.3552 -1,100 77,000 612.71 1,369 197,990
17-11-2023 333.94 3.294 595.0612 -1,100 75,900 617.16 1,400 198,715
18-12-2023 359.69 3.0582 592.003 -1,100 74,800 651.73 1,431 212,938
17-01-2024 370.87 3.2626 588.7404 -1,210 73,590 731.77 1,461 218,346
19-02-2024 391.73 3.0889 585.6515 -1,210 72,380 757.23 1,494 229,417
18-03-2024 389.57 3.106 582.5455 -1,210 71,170 754.72 1,522 226,942
18-04-2024 393.21 3.0772 579.4683 -1,210 69,960 758.94 1,553 227,853
17-05-2024 404.51 2.9913 576.477 -1,210 68,750 771.54 1,582 233,191
18-06-2024 419.41 2.885 573.592 -1,210 67,540 787.12 1,614 240,570
18-07-2024 446.48 2.7101 570.8819 -1,210 66,330 812.76 1,644 254,887
19-08-2024 452.67 2.673 568.2089 -1,210 65,120 818.19 1,676 257,211
17-09-2024 468.99 2.58 565.6289 -1,210 63,910 831.82 1,705 265,274
17-10-2024 459.12 2.6355 562.9934 -1,210 62,700 823.69 1,735 258,482
18-11-2024 437.47 2.7659 560.2275 -1,210 61,490 804.57 1,767 245,083
17-12-2024 447.31 2.7051 557.5224 -1,210 60,280 813.49 1,796 249,385