SWP Returns - Multiple Schemes

 
(Preferably Equity or Balanced or Aggressive or Dynamic Asset Allocation funds)
(Preferably Liquid or Arbitrage funds)
Systematic Withdrawal Plan - ICICI Prudential Value Discovery Fund - Growth
Scheme Withdrawal Period No of Monthly Installments Total Withdrawal Amount Current Value as on 28-04-2025 Return (%) as on 28-04-2025
ICICI Prudential Value Discovery Fund - Growth 30-04-2021 to 30-04-2025 42 210,000 164,073 16.44
Systematic Withdrawal Plan - ICICI Prudential Liquid Fund - Growth
Scheme Withdrawal Period No of Monthly Installments Total Withdrawal Amount Current Value as on 28-04-2025 Return (%) as on 28-04-2025
ICICI Prudential Liquid Fund - Growth 30-04-2021 to 30-04-2025 7 35,000 23,313 5.73
Nav Date Nav Units Cumulative Units Cash Flow Net Amount Capital Gain/Loss No. of Days
(Invested)
Current Value
30-04-2018 145.9 1,096.6415 1,096.6415 160,000 160,000 0 0 160,000
30-04-2021 197.32 25.3395 1,071.302 -5,000 155,000 1,302.96 1,096 211,389
31-05-2021 211.26 23.6675 1,047.6345 -5,000 150,000 1,546.91 1,127 221,323
30-06-2021 214.5 23.31 1,024.3244 -5,000 145,000 1,599.07 1,157 219,718
30-07-2021 221.33 22.5907 1,001.7337 -5,000 140,000 1,704.02 1,187 221,714
30-08-2021 228.31 21.9 979.8337 -5,000 135,000 1,804.78 1,218 223,706
30-09-2021 244.9 20.4165 959.4172 -5,000 130,000 2,021.23 1,249 234,961
01-11-2021 248.68 20.1062 939.311 -5,000 125,000 2,066.51 1,281 233,588
30-11-2021 236.97 21.0997 918.2113 -5,000 120,000 1,921.55 1,310 217,589
30-12-2021 239.93 20.8394 897.3719 -5,000 115,000 1,959.53 1,340 215,306
31-01-2022 253.94 19.6897 877.6822 -5,000 110,000 2,127.27 1,372 222,879
28-02-2022 246.6 20.2758 857.4065 -5,000 105,000 2,041.77 1,400 211,436
28-03-2022 252.91 19.7699 837.6366 -5,000 100,000 2,115.57 1,428 211,847
28-04-2022 256.88 19.4643 818.1722 -5,000 95,000 2,160.15 1,459 210,172
30-05-2022 247.48 20.2037 797.9686 -5,000 90,000 2,052.29 1,491 197,481
28-06-2022 239.53 20.8742 777.0944 -5,000 85,000 1,954.45 1,520 186,137
28-07-2022 250.45 19.9641 757.1303 -5,000 80,000 2,087.24 1,550 189,623
29-08-2022 258.23 19.3626 737.7677 -5,000 75,000 2,175 1,582 190,514
28-09-2022 252.32 19.8161 717.9516 -5,000 70,000 2,108.83 1,612 181,154
28-10-2022 269.34 18.5639 699.3877 -5,000 65,000 2,291.53 1,642 188,373
28-11-2022 280.02 17.8559 681.5319 -5,000 60,000 2,394.83 1,673 190,843
28-12-2022 276.85 18.0603 663.4715 -5,000 55,000 2,365 1,703 183,682
30-01-2023 276.85 18.0603 645.4112 -5,000 50,000 2,365 1,736 178,682
28-02-2023 273.69 18.2688 627.1424 -5,000 45,000 2,334.58 1,765 171,643
28-03-2023 268.24 18.64 608.5024 -5,000 40,000 2,280.42 1,793 163,225
28-04-2023 282.29 17.7123 590.7901 -5,000 35,000 2,415.78 1,824 166,774
29-05-2023 289.17 17.2909 573.4992 -5,000 30,000 2,477.26 1,855 165,839
28-06-2023 298.99 16.723 556.7762 -5,000 25,000 2,560.12 1,885 166,471
28-07-2023 316.4 15.8028 540.9735 -5,000 20,000 2,694.37 1,915 171,164
28-08-2023 317.94 15.7262 525.2472 -5,000 15,000 2,705.54 1,946 166,997
29-09-2023 328.82 15.2059 510.0413 -5,000 10,000 2,781.46 1,978 167,712
30-10-2023 321.8 0 510.0413 0 10,000 0 0 164,131
28-11-2023 338.68 14.7632 495.2781 -5,000 5,000 2,846.05 2,038 167,741
28-12-2023 366.05 13.6593 481.6188 -5,000 0 3,007.1 2,068 176,297
29-01-2024 379.45 13.177 468.4418 -5,000 -5,000 3,077.48 2,100 177,750
28-02-2024 389.24 12.8455 455.5963 -5,000 -10,000 3,125.83 2,130 177,336
28-03-2024 394.63 12.6701 442.9262 -5,000 -15,000 3,151.43 2,159 174,792
29-04-2024 404.32 12.3664 430.5597 -5,000 -20,000 3,195.74 2,191 174,084
28-05-2024 408.19 12.2492 418.3105 -5,000 -25,000 3,212.84 2,220 170,750
28-06-2024 427.15 11.7055 406.6051 -5,000 -30,000 3,292.17 2,251 173,681
29-07-2024 453.83 11.0173 395.5877 -5,000 -35,000 3,392.57 2,282 179,530
28-08-2024 463.56 10.7861 384.8016 -5,000 -40,000 3,426.31 2,312 178,379
30-09-2024 473.89 10.551 374.2507 -5,000 -45,000 3,460.61 2,345 177,354
28-10-2024 453.23 11.0319 363.2187 -5,000 -50,000 3,390.44 2,373 164,622
28-11-2024 443.17 0 363.2187 0 -50,000 0 0 160,968
30-12-2024 437.88 0 363.2187 0 -50,000 0 0 159,046
28-01-2025 426.78 0 363.2187 0 -50,000 0 0 155,014
28-02-2025 412.7 0 363.2187 0 -50,000 0 0 149,900
28-03-2025 437.06 0 363.2187 0 -50,000 0 0 158,748
28-04-2025 451.72 0 363.2187 0 -50,000 0 0 164,073
Nav Date Nav Units Cumulative Units Cash Flow Net Amount Capital Gain/Loss No. of Days
(Invested)
Current Value
30-04-2018 257.8087 155.1538 155.1538 40,000 40,000 0 0 40,000
30-04-2021 303.8085 0 155.1538 0 40,000 0 0 47,137
30-05-2021 304.5698 0 155.1538 0 40,000 0 0 47,255
30-06-2021 305.4071 0 155.1538 0 40,000 0 0 47,385
30-07-2021 306.2375 0 155.1538 0 40,000 0 0 47,514
30-08-2021 307.1059 0 155.1538 0 40,000 0 0 47,649
30-09-2021 307.856 0 155.1538 0 40,000 0 0 47,765
30-10-2021 308.6249 0 155.1538 0 40,000 0 0 47,884
30-11-2021 309.5587 0 155.1538 0 40,000 0 0 48,029
30-12-2021 310.4118 0 155.1538 0 40,000 0 0 48,162
30-01-2022 311.2826 0 155.1538 0 40,000 0 0 48,297
28-02-2022 312.1523 0 155.1538 0 40,000 0 0 48,432
28-03-2022 313.0068 0 155.1538 0 40,000 0 0 48,564
28-04-2022 313.9877 0 155.1538 0 40,000 0 0 48,716
28-05-2022 314.8466 0 155.1538 0 40,000 0 0 48,850
28-06-2022 316.0665 0 155.1538 0 40,000 0 0 49,039
28-07-2022 317.2244 0 155.1538 0 40,000 0 0 49,219
28-08-2022 318.6941 0 155.1538 0 40,000 0 0 49,447
28-09-2022 319.9419 0 155.1538 0 40,000 0 0 49,640
28-10-2022 321.5587 0 155.1538 0 40,000 0 0 49,891
28-11-2022 323.2829 0 155.1538 0 40,000 0 0 50,159
28-12-2022 324.9848 0 155.1538 0 40,000 0 0 50,423
28-01-2023 326.774 0 155.1538 0 40,000 0 0 50,700
28-02-2023 328.5063 0 155.1538 0 40,000 0 0 50,969
28-03-2023 330.1152 0 155.1538 0 40,000 0 0 51,219
28-04-2023 332.3959 0 155.1538 0 40,000 0 0 51,572
28-05-2023 334.3095 0 155.1538 0 40,000 0 0 51,869
28-06-2023 336.1575 0 155.1538 0 40,000 0 0 52,156
28-07-2023 338.0216 0 155.1538 0 40,000 0 0 52,445
28-08-2023 339.8931 0 155.1538 0 40,000 0 0 52,736
28-09-2023 341.8066 0 155.1538 0 40,000 0 0 53,033
29-10-2023 343.7536 14.5453 140.6085 -5,000 35,000 1,250.09 2,008 48,335
28-11-2023 345.6916 0 140.6085 0 35,000 0 0 48,607
28-12-2023 347.6614 0 140.6085 0 35,000 0 0 48,884
28-01-2024 349.8397 0 140.6085 0 35,000 0 0 49,190
28-02-2024 352.0169 0 140.6085 0 35,000 0 0 49,497
28-03-2024 354.1662 0 140.6085 0 35,000 0 0 49,799
28-04-2024 356.4636 0 140.6085 0 35,000 0 0 50,122
28-05-2024 358.5117 0 140.6085 0 35,000 0 0 50,410
28-06-2024 360.6176 0 140.6085 0 35,000 0 0 50,706
28-07-2024 362.7404 0 140.6085 0 35,000 0 0 51,004
28-08-2024 364.8355 0 140.6085 0 35,000 0 0 51,299
29-09-2024 367.0466 0 140.6085 0 35,000 0 0 51,610
28-10-2024 369.0994 0 140.6085 0 35,000 0 0 51,899
28-11-2024 371.2358 13.4685 127.14 -5,000 30,000 1,527.7 2,404 47,199
29-12-2024 373.2789 13.3948 113.7452 -5,000 25,000 1,546.7 2,435 42,459
28-01-2025 375.5122 13.3151 100.43 -5,000 20,000 1,567.24 2,465 37,713
28-02-2025 377.7421 13.2365 87.1935 -5,000 15,000 1,587.5 2,496 32,937
28-03-2025 380.0822 13.155 74.0384 -5,000 10,000 1,608.51 2,524 28,141
28-04-2025 382.412 13.0749 60.9635 -5,000 5,000 1,629.18 2,555 23,313