• 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 26-01-2018 to 26-01-2021 36 39,600 115,709 10.19

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
27-01-2016 105.71 945.9843 945.9843 100,000 100,000 0.00 0 100,000
29-01-2018 151.09 6.6186 939.3657 -1,000 99,000 300.35 733 141,929
26-02-2018 144.87 6.9027 932.463 -1,000 98,000 270.31 761 135,086
26-03-2018 139.04 7.1922 925.2708 -1,000 97,000 239.72 789 128,650
26-04-2018 144.22 6.9339 918.337 -1,000 96,000 267.02 820 132,443
28-05-2018 143.55 6.9662 911.3707 -1,000 95,000 263.60 852 130,827
26-06-2018 143.14 6.9862 904.3846 -1,000 94,000 261.49 881 129,454
26-07-2018 145.11 6.8913 897.4933 -1,000 93,000 271.52 911 130,235
27-08-2018 153.08 6.5325 890.9607 -1,000 92,000 309.45 943 136,388
26-09-2018 149.29 6.6984 884.2623 -1,000 91,000 291.92 973 132,012
26-10-2018 137.22 7.2876 876.9748 -1,000 90,000 229.63 1,003 120,338
26-11-2018 139.82 7.1521 869.8227 -1,000 89,000 243.96 1,034 121,619
26-12-2018 139.14 7.187 862.6357 -1,000 88,000 240.26 1,064 120,027
28-01-2019 135.73 8.1043 854.5314 -1,100 86,900 243.29 1,097 115,986
26-02-2019 136.69 8.0474 846.484 -1,100 85,800 249.31 1,126 115,706
26-03-2019 144.60 7.6072 838.8768 -1,100 84,700 295.84 1,154 121,302
26-04-2019 146.37 7.5152 831.3616 -1,100 83,600 305.57 1,185 121,686
27-05-2019 147.10 7.4779 823.8837 -1,100 82,500 309.51 1,216 121,193
26-06-2019 146.57 7.5049 816.3787 -1,100 81,400 306.65 1,246 119,657
26-07-2019 141.76 7.7596 808.6192 -1,100 80,300 279.73 1,276 114,630
26-08-2019 135.55 8.1151 800.5041 -1,100 79,200 242.15 1,307 108,508
26-09-2019 139.65 7.8768 792.6272 -1,100 78,100 267.34 1,338 110,690
29-10-2019 139.41 7.8904 784.7368 -1,100 77,000 265.91 1,371 109,400
26-11-2019 141.76 7.7596 776.9772 -1,100 75,900 279.73 1,399 110,144
26-12-2019 140.90 7.807 769.1703 -1,100 74,800 274.73 1,429 108,376
27-01-2020 145.84 8.2282 760.9421 -1,200 73,600 330.20 1,461 110,976
26-02-2020 135.95 8.8268 752.1153 -1,200 72,400 266.92 1,491 102,250
26-03-2020 103.89 11.5507 740.5646 -1,200 71,200 -21.02 1,520 76,937
27-04-2020 116.92 10.2634 730.3012 -1,200 70,000 115.05 1,552 85,387
26-05-2020 122.53 9.7935 720.5077 -1,200 68,800 164.73 1,581 88,284
26-06-2020 134.62 8.914 711.5937 -1,200 67,600 257.70 1,612 95,795
27-07-2020 141.45 8.4836 703.1101 -1,200 66,400 303.20 1,643 99,455
26-08-2020 150.46 7.9755 695.1346 -1,200 65,200 356.91 1,673 104,590
28-09-2020 147.32 8.1455 686.9891 -1,200 64,000 338.94 1,706 101,207
26-10-2020 148.40 8.0863 678.9028 -1,200 62,800 345.20 1,734 100,749
26-11-2020 162.17 7.3996 671.5032 -1,200 61,600 417.78 1,765 108,898
28-12-2020 174.10 6.8926 664.6106 -1,200 60,400 471.38 1,797 115,709