SWP with Annual Increase

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 12-12-2021 to 12-12-2024 37 41,051 264,136 26.38
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
12-12-2019 139.65 716.0759 716.0759 100,000 100,000 0.00 0 100,000
13-12-2021 242.38 4.1258 711.9502 -1,000 99,000 423.84 732 172,562
12-01-2022 253.41 3.9462 708.004 -1,000 98,000 448.92 762 179,415
14-02-2022 249.35 4.0104 703.9935 -1,000 97,000 439.94 795 175,541
14-03-2022 247.55 4.0396 699.954 -1,000 96,000 435.87 823 173,274
12-04-2022 260.53 3.8383 696.1156 -1,000 95,000 463.98 852 181,359
12-05-2022 239.36 4.1778 691.9378 -1,000 94,000 416.57 882 165,622
13-06-2022 239.55 4.1745 687.7633 -1,000 93,000 417.03 914 164,754
12-07-2022 240.96 4.1501 683.6133 -1,000 92,000 420.44 943 164,723
12-08-2022 262.01 3.8166 679.7966 -1,000 91,000 467.01 974 178,114
12-09-2022 265.47 3.7669 676.0297 -1,000 90,000 473.95 1,005 179,466
12-10-2022 259.34 3.8559 672.1738 -1,000 89,000 461.52 1,035 174,322
14-11-2022 275.56 3.629 668.5448 -1,000 88,000 493.21 1,068 184,224
12-12-2022 280.20 3.9258 664.619 -1,100 86,900 551.77 1,096 186,226
12-01-2023 278.03 3.9564 660.6626 -1,100 85,800 547.49 1,127 183,684
13-02-2023 277.54 3.9634 656.6992 -1,100 84,700 546.51 1,159 182,260
13-03-2023 272.97 4.0297 652.6695 -1,100 83,600 537.25 1,187 178,159
12-04-2023 279.73 3.9324 648.7371 -1,100 82,500 550.85 1,217 181,471
12-05-2023 285.92 3.8472 644.8899 -1,100 81,400 562.73 1,247 184,387
12-06-2023 292.57 3.7598 641.1301 -1,100 80,300 574.95 1,278 187,575
12-07-2023 306.10 3.5936 637.5365 -1,100 79,200 598.15 1,308 195,150
14-08-2023 317.34 3.4663 634.0702 -1,100 78,100 615.93 1,341 201,216
12-09-2023 327.97 3.354 630.7162 -1,100 77,000 631.62 1,370 206,856
12-10-2023 329.60 3.3374 627.3789 -1,100 75,900 633.94 1,400 206,784
13-11-2023 329.04 3.3431 624.0358 -1,100 74,800 633.14 1,432 205,333
12-12-2023 351.78 3.4396 620.5961 -1,210 73,590 729.65 1,461 218,313
12-01-2024 373.28 3.2415 617.3546 -1,210 72,380 757.32 1,492 230,446
12-02-2024 382.27 3.1653 614.1893 -1,210 71,170 767.97 1,523 234,786
12-03-2024 395.14 3.0622 611.1271 -1,210 69,960 782.36 1,552 241,481
12-04-2024 397.82 3.0416 608.0855 -1,210 68,750 785.24 1,583 241,909
13-05-2024 398.23 3.0384 605.0471 -1,210 67,540 785.68 1,614 240,948
12-06-2024 416.83 2.9029 602.1442 -1,210 66,330 804.62 1,644 250,992
12-07-2024 441.32 2.7418 599.4024 -1,210 65,120 827.11 1,674 264,528
12-08-2024 450.50 2.6859 596.7165 -1,210 63,910 834.91 1,705 268,821
12-09-2024 468.94 2.5803 594.1362 -1,210 62,700 849.66 1,736 278,614
14-10-2024 463.44 2.6109 591.5253 -1,210 61,490 845.39 1,768 274,136
12-11-2024 444.13 2.7244 588.8009 -1,210 60,280 829.53 1,797 261,504
12-12-2024 450.86 2.9521 585.8488 -1,331 58,949 918.73 1,827 264,136
Check Lumpsum Returns Check SIP Returns Try Another Calculator