• Client Login
  • Advisor Login

SWP With Annual Increase

Submit

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 16-09-2016 to 16-09-2019 37 40,900 96,430 7.22

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
16-09-2014 100.37 996.3136 996.3136 100,000 100,000 0.00 0 100,000
16-09-2016 125.88 7.9441 988.3696 -1,000 99,000 202.65 731 124,416
17-10-2016 124.19 8.0522 980.3174 -1,000 98,000 191.80 762 121,746
16-11-2016 119.01 8.4027 971.9147 -1,000 97,000 156.63 792 115,668
16-12-2016 119.43 8.3731 963.5416 -1,000 96,000 159.59 822 115,076
16-01-2017 122.13 8.188 955.3536 -1,000 95,000 178.17 853 116,677
16-02-2017 127.03 7.8722 947.4815 -1,000 94,000 209.87 884 120,359
16-03-2017 131.26 7.6185 939.863 -1,000 93,000 235.33 912 123,366
17-04-2017 132.02 7.5746 932.2884 -1,000 92,000 239.74 944 123,081
16-05-2017 135.99 7.3535 924.9349 -1,000 91,000 261.93 973 125,782
16-06-2017 133.46 7.4929 917.442 -1,000 90,000 247.94 1,004 122,442
17-07-2017 136.22 7.3411 910.101 -1,000 89,000 263.18 1,035 123,974
16-08-2017 135.91 7.3578 902.7432 -1,000 88,000 261.50 1,065 122,692
18-09-2017 139.33 7.8949 894.8482 -1,100 86,900 307.59 1,098 124,679
16-10-2017 139.23 7.9006 886.9476 -1,100 85,800 307.02 1,126 123,490
16-11-2017 140.92 7.8058 879.1418 -1,100 84,700 316.53 1,157 123,889
18-12-2017 144.00 7.6389 871.5029 -1,100 83,600 333.28 1,189 125,496
16-01-2018 149.05 7.3801 864.1228 -1,100 82,500 359.26 1,218 128,798
16-02-2018 144.62 7.6061 856.5167 -1,100 81,400 336.57 1,249 123,869
16-03-2018 140.17 7.8476 848.6691 -1,100 80,300 312.34 1,277 118,958
16-04-2018 142.89 7.6982 840.9708 -1,100 79,200 327.33 1,308 120,166
16-05-2018 142.93 7.6961 833.2748 -1,100 78,100 327.54 1,338 119,100
18-06-2018 144.92 7.5904 825.6844 -1,100 77,000 338.15 1,371 119,658
16-07-2018 142.30 7.7301 817.9542 -1,100 75,900 324.13 1,399 116,395
16-08-2018 149.73 7.3466 810.6077 -1,100 74,800 362.63 1,430 121,372
17-09-2018 153.48 7.8186 802.7891 -1,200 73,600 415.25 1,462 123,212
16-10-2018 143.50 8.3624 794.4267 -1,200 72,400 360.67 1,491 114,000
16-11-2018 141.87 8.4584 785.9682 -1,200 71,200 351.03 1,522 111,505
17-12-2018 140.35 8.5501 777.4182 -1,200 70,000 341.83 1,553 109,111
16-01-2019 141.49 8.4812 768.937 -1,200 68,800 348.75 1,583 108,797
18-02-2019 132.98 9.0239 759.9131 -1,200 67,600 294.27 1,616 101,053
18-03-2019 143.97 8.3351 751.578 -1,200 66,400 363.41 1,644 108,205
16-04-2019 147.81 8.1185 743.4595 -1,200 65,200 385.14 1,673 109,891
16-05-2019 140.16 8.5616 734.8979 -1,200 64,000 340.67 1,703 103,003
17-06-2019 143.41 8.3676 726.5302 -1,200 62,800 360.14 1,735 104,192
16-07-2019 145.17 8.2662 718.2641 -1,200 61,600 370.32 1,764 104,270
16-08-2019 134.95 8.8922 709.3719 -1,200 60,400 307.49 1,795 95,730
16-09-2019 137.77 9.436 699.9359 -1,300 59,100 352.91 1,826 96,430