Sie sind auf Seite 1von 13

PPF

Deposit -150000 -12500


Tenure 15 180
Interest 7.90% 7.90%

Maturity Value ₹ 4,041,257.52 ₹ 4,287,359.71


Sno Deposit Cumm Inv.Interest Effective Deposit

1 -150000 -150000 11850 -138150 12.29%


2 -150000 -311850 24636.15 -125364
3 -150000 -486486 38432.41 -111568
4 -150000 -674919 53318.57 -96681.43
5 -150000 -878237 69380.73 -80619.27
6 -150000 -1097618 86711.81 -63288.19
7 -150000 -1334330 105412 -44588
8 -150000 -1589742 125589.6 -24410.41
9 -150000 -1865331 147361.2 -2638.827
10 -150000 -2162692 170852.7 20852.71
11 -150000 -2483545 196200.1 46200.07
12 -150000 -2829745 223549.9 73549.87
13 -150000 -3203295 253060.3 103060.3
14 -150000 -3606355 284902.1 134902.1
15 -150000 -4041258 319259.3 169259.3
2250000
Sno Deposit Cumm Inv. Interest Effective Deposit

1 -12500 -12500 82.2916666667 -12417.71 0.96%


2 -12500 -25082.291667 165.125086806 -12334.87 0.114949
3 -12500 -37747.416753 248.50382696 -12251.5
4 -12500 -50495.92058 332.431477155 -12167.57
5 -12500 -63328.352058 416.911651046 -12083.09
6 -12500 -76245.263709 501.947986082 -11998.05
7 -12500 -89247.211695 587.544143657 -11912.46
8 -12500 -102334.75584 673.703809269 -11826.3
9 -12500 -115508.45965 760.43069268 -11739.57
10 -12500 -128768.89034 847.728528074 -11652.27
11 -12500 -142116.61887 935.601074217 -11564.4
12 -12500 -155552.21994 1024.05211462 -11475.95
13 -12500 -169076.27206 1113.08545771 -11386.91
14 -12500 -182689.35751 1202.70493697 -11297.3
15 -12500 -196392.06245 1292.91441114 -11207.09
16 -12500 -210184.97686 1383.71776435 -11116.28
17 -12500 -224068.69463 1475.1189063 -11024.88
18 -12500 -238043.81353 1567.12177243 -10932.88
19 -12500 -252110.93531 1659.7303241 -10840.27
20 -12500 -266270.66563 1752.94854873 -10747.05
21 -12500 -280523.61418 1846.78046001 -10653.22
22 -12500 -294870.39464 1941.23009804 -10558.77
23 -12500 -309311.62474 2036.30152952 -10463.7
24 -12500 -323847.92627 2131.99884792 -10368
25 -12500 -338479.92511 2228.32617367 -10271.67
26 -12500 -353208.25129 2325.28765431 -10174.71
27 -12500 -368033.53894 2422.8874647 -10077.11
28 -12500 -382956.42641 2521.12980718 -9978.87
29 -12500 -397977.55621 2620.01891174 -9879.981
30 -12500 -413097.57513 2719.55903625 -9780.441
31 -12500 -428317.13416 2819.75446657 -9680.246
32 -12500 -443636.88863 2920.60951681 -9579.39
33 -12500 -459057.49815 3022.12852946 -9477.871
34 -12500 -474579.62668 3124.31587561 -9375.684
35 -12500 -490203.94255 3227.17595513 -9272.824
36 -12500 -505931.11851 3330.71319683 -9169.287
37 -12500 -521761.8317 3434.93205871 -9065.068
38 -12500 -537696.76376 3539.8370281 -8960.163
39 -12500 -553736.60079 3645.43262186 -8854.567
40 -12500 -569882.03341 3751.72338662 -8748.277
41 -12500 -586133.7568 3858.71389892 -8641.286
42 -12500 -602492.4707 3966.40876542 -8533.591
43 -12500 -618958.87946 4074.81262313 -8425.187
44 -12500 -635533.69209 4183.93013956 -8316.07
45 -12500 -652217.62223 4293.76601298 -8206.234
46 -12500 -669011.38824 4404.32497257 -8095.675
47 -12500 -685915.71321 4515.61177864 -7984.388
48 -12500 -702931.32499 4627.63122285 -7872.369
49 -12500 -720058.95621 4740.3881284 -7759.612
50 -12500 -737299.34434 4853.88735024 -7646.113
51 -12500 -754653.23169 4968.1337753 -7531.866
52 -12500 -772121.36547 5083.13232265 -7416.868
53 -12500 -789704.49779 5198.88794378 -7301.112
54 -12500 -807403.38573 5315.40562274 -7184.594
55 -12500 -825218.79136 5432.69037642 -7067.31
56 -12500 -843151.48173 5550.74725473 -6949.253
57 -12500 -861202.22899 5669.58134083 -6830.419
58 -12500 -879371.81033 5789.19775132 -6710.802
59 -12500 -897661.00808 5909.60163652 -6590.398
60 -12500 -916070.60971 6030.79818062 -6469.202
61 -12500 -934601.4079 6152.79260198 -6347.207
62 -12500 -953254.2005 6275.59015328 -6224.41
63 -12500 -972029.79065 6399.19612178 -6100.804
64 -12500 -990928.98677 6523.61582959 -5976.384
65 -12500 -1009952.6026 6648.8546338 -5851.145
66 -12500 -1029101.4572 6774.9179268 -5725.082
67 -12500 -1048376.3752 6901.81113649 -5598.189
68 -12500 -1067778.1863 7029.53972647 -5470.46
69 -12500 -1087307.726 7158.10919634 -5341.891
70 -12500 -1106965.8352 7287.52508188 -5212.475
71 -12500 -1126753.3603 7417.79295533 -5082.207
72 -12500 -1146671.1533 7548.91842562 -4951.082
73 -12500 -1166720.0717 7680.90713859 -4819.093
74 -12500 -1186900.9788 7813.76477726 -4686.235
75 -12500 -1207214.7436 7947.49706204 -4552.503
76 -12500 -1227662.2407 8082.10975103 -4417.89
77 -12500 -1248244.3504 8217.60864022 -4282.391
78 -12500 -1268961.9591 8353.99956377 -4146
79 -12500 -1289815.9586 8491.28839423 -4008.712
80 -12500 -1310807.247 8629.48104283 -3870.519
81 -12500 -1331936.7281 8768.5834597 -3731.417
82 -12500 -1353205.3115 8908.60163414 -3591.398
83 -12500 -1374613.9131 9049.5415949 -3450.458
84 -12500 -1396163.4547 9191.4094104 -3308.591
85 -12500 -1417854.8642 9334.21118901 -3165.789
86 -12500 -1439689.0753 9477.95307934 -3022.047
87 -12500 -1461667.0284 9622.64127045 -2877.359
88 -12500 -1483789.6697 9768.28199214 -2731.718
89 -12500 -1506057.9517 9914.88151526 -2585.118
90 -12500 -1528472.8332 10062.4461519 -2437.554
91 -12500 -1551035.2794 10210.9822557 -2289.018
92 -12500 -1573746.2616 10360.4962223 -2139.504
93 -12500 -1596606.7578 10510.994489 -1989.006
94 -12500 -1619617.7523 10662.4835361 -1837.516
95 -12500 -1642780.2359 10814.969886 -1685.03
96 -12500 -1666095.2057 10968.4601045 -1531.54
97 -12500 -1689563.6658 11122.9608002 -1377.039
98 -12500 -1713186.6266 11278.4786254 -1221.521
99 -12500 -1736965.1053 11435.0202764 -1064.98
100 -12500 -1760900.1255 11592.5924932 -907.4075
101 -12500 -1784992.718 11751.2020604 -748.7979
102 -12500 -1809243.9201 11910.8558073 -589.1442
103 -12500 -1833654.7759 12071.5606081 -428.4394
104 -12500 -1858226.3365 12233.3233821 -266.6766
105 -12500 -1882959.6599 12396.1510943 -103.8489
106 -12500 -1907855.811 12560.0507557 60.05076
107 -12500 -1932915.8617 12725.0294232 225.0294
108 -12500 -1958140.8912 12891.0942002 391.0942
109 -12500 -1983531.9854 13058.252237 558.2522
110 -12500 -2009090.2376 13226.5107309 726.5107
111 -12500 -2034816.7483 13395.8769266 895.8769
112 -12500 -2060712.6253 13566.3581163 1066.358
113 -12500 -2086778.9834 13737.9616406 1237.962
114 -12500 -2113016.945 13910.6948881 1410.695
115 -12500 -2139427.6399 14084.5652961 1584.565
116 -12500 -2166012.2052 14259.580351 1759.58
117 -12500 -2192771.7856 14435.7475883 1935.748
118 -12500 -2219707.5331 14613.0745932 2113.075
119 -12500 -2246820.6077 14791.569001 2291.569
120 -12500 -2274112.1767 14971.2384969 2471.238
121 -12500 -2301583.4152 15152.090817 2652.091
122 -12500 -2329235.5061 15334.1337482 2834.134
123 -12500 -2357069.6398 15517.3751287 3017.375
124 -12500 -2385087.0149 15701.8228483 3201.823
125 -12500 -2413288.8378 15887.4848487 3387.485
126 -12500 -2441676.3226 16074.369124 3574.369
127 -12500 -2470250.6918 16262.4837207 3762.484
128 -12500 -2499013.1755 16451.8367385 3951.837
129 -12500 -2527965.0122 16642.4363304 4142.436
130 -12500 -2557107.4485 16834.2907029 4334.291
131 -12500 -2586441.7392 17027.4081167 4527.408
132 -12500 -2615969.1474 17221.7968868 4721.797
133 -12500 -2645690.9442 17417.465383 4917.465
134 -12500 -2675608.4096 17614.4220301 5114.422
135 -12500 -2705722.8317 17812.6753084 5312.675
136 -12500 -2736035.507 18012.2337542 5512.234
137 -12500 -2766547.7407 18213.1059598 5713.106
138 -12500 -2797260.8467 18415.300574 5915.301
139 -12500 -2828176.1473 18618.8263028 6118.826
140 -12500 -2859294.9736 18823.6919093 6323.692
141 -12500 -2890618.6655 19029.9062143 6529.906
142 -12500 -2922148.5717 19237.4780969 6737.478
143 -12500 -2953886.0498 19446.4164944 6946.416
144 -12500 -2985832.4663 19656.730403 7156.73
145 -12500 -3017989.1967 19868.4288781 7368.429
146 -12500 -3050357.6256 20081.5210349 7581.521
147 -12500 -3082939.1466 20296.0160484 7796.016
148 -12500 -3115735.1626 20511.9231541 8011.923
149 -12500 -3148747.0858 20729.2516481 8229.252
150 -12500 -3181976.3374 20948.0108882 8448.011
151 -12500 -3215424.3483 21168.2102932 8668.21
152 -12500 -3249092.5586 21389.8593443 8889.859
153 -12500 -3282982.418 21612.967585 9112.968
154 -12500 -3317095.3856 21837.5446216 9337.545
155 -12500 -3351432.9302 22063.6001237 9563.6
156 -12500 -3385996.5303 22291.1438245 9791.144
157 -12500 -3420787.6741 22520.1855213 10020.19
158 -12500 -3455807.8596 22750.735076 10250.74
159 -12500 -3491058.5947 22982.8024152 10482.8
160 -12500 -3526541.3971 23216.3975311 10716.4
161 -12500 -3562257.7947 23451.5304816 10951.53
162 -12500 -3598209.3251 23688.2113906 11188.21
163 -12500 -3634397.5365 23926.4504489 11426.45
164 -12500 -3670823.987 24166.2579143 11666.26
165 -12500 -3707490.2449 24407.6441123 11907.64
166 -12500 -3744397.889 24650.619436 12150.62
167 -12500 -3781548.5085 24895.1943473 12395.19
168 -12500 -3818943.7028 25141.3793768 12641.38
169 -12500 -3856585.0822 25389.1851243 12889.19
170 -12500 -3894474.2673 25638.6222597 13138.62
171 -12500 -3932612.8896 25889.7015229 13389.7
172 -12500 -3971002.5911 26142.4337246 13642.43
173 -12500 -4009645.0248 26396.8297466 13896.83
174 -12500 -4048541.8546 26652.9005425 14152.9
175 -12500 -4087694.7551 26910.6571377 14410.66
176 -12500 -4127105.4122 27170.1106305 14670.11
177 -12500 -4166775.5229 27431.2721922 14931.27
178 -12500 -4206706.7951 27694.1530675 15194.15
179 -12500 -4246900.9481 27958.7645751 15458.76
180 -12500 -4287359.7127 28225.1181086 15725.12
2250000
Sno Deposit Cumm Inv.Interest Effective Deposit

1 -12500 -12500 82.29167 -12417.71 -12500


2 -12500 -25082.29 165.1251 -12334.87 -12500
3 -12500 -37747.42 248.5038 -12251.5 -12004.08
4 -12500 -50495.92 332.4315 -12167.57 -12500
5 -12500 -63328.35 416.9117 -12083.09 -12500
6 -12500 -76245.26 501.948 -11998.05 -11248.71
7 -12500 -89247.21 587.5441 -11912.46 -12500
8 -12500 -102335 673.7038 -11826.3 -12500
9 -12500 -115508 760.4307 -11739.57 -10478.32
10 -12500 -128769 847.7285 -11652.27 -12500
11 -12500 -142117 935.6011 -11564.4 -12500
12 -12500 -155552 1024.052 -11475.95 -9692.618
13 -12500 -169076 1113.085 -11386.91 -12500
14 -12500 -182689 1202.705 -11297.3 -12500
15 -12500 -196392 1292.914 -11207.09 -8891.295
16 -12500 -210185 1383.718 -11116.28 -12500
17 -12500 -224069 1475.119 -11024.88 -12500
18 -12500 -238044 1567.122 -10932.88 -8074.042
19 -12500 -252111 1659.73 -10840.27 -12500
20 -12500 -266271 1752.949 -10747.05 -12500
21 -12500 -280524 1846.78 -10653.22 -7240.541
22 -12500 -294870 1941.23 -10558.77 -12500
23 -12500 -309312 2036.302 -10463.7 -12500
24 -12500 -323848 2131.999 -10368 -6390.47
25 -12500 -338480 2228.326 -10271.67 -12500
26 -12500 -353208 2325.288 -10174.71 -12500
27 -12500 -368034 2422.887 -10077.11 -5523.499
28 -12500 -382956 2521.13 -9978.87 -12500
29 -12500 -397978 2620.019 -9879.981 -12500
30 -12500 -413098 2719.559 -9780.441 -4639.292
31 -12500 -428317 2819.754 -9680.246 -12500
32 -12500 -443637 2920.61 -9579.39 -12500
33 -12500 -459057 3022.129 -9477.871 -3737.507
34 -12500 -474580 3124.316 -9375.684 -12500
35 -12500 -490204 3227.176 -9272.824 -12500
36 -12500 -505931 3330.713 -9169.287 -2817.795
37 -12500 -521762 3434.932 -9065.068 -12500
38 -12500 -537697 3539.837 -8960.163 -12500
39 -12500 -553737 3645.433 -8854.567 -1879.798
40 -12500 -569882 3751.723 -8748.277 -12500
41 -12500 -586134 3858.714 -8641.286 -12500
42 -12500 -602492 3966.409 -8533.591 -923.1539
43 -12500 -618959 4074.813 -8425.187 -12500
44 -12500 -635534 4183.93 -8316.07 -12500
45 -12500 -652218 4293.766 -8206.234 52.50878
46 -12500 -669011 4404.325 -8095.675 -12500
47 -12500 -685916 4515.612 -7984.388 -12500
48 -12500 -702931 4627.631 -7872.369 1047.568
49 -12500 -720059 4740.388 -7759.612 -12500
50 -12500 -737299 4853.887 -7646.113 -12500
51 -12500 -754653 4968.134 -7531.866 2062.409
52 -12500 -772121 5083.132 -7416.868 -12500
53 -12500 -789704 5198.888 -7301.112 -12500
54 -12500 -807403 5315.406 -7184.594 3097.426
55 -12500 -825219 5432.69 -7067.31 -12500
56 -12500 -843151 5550.747 -6949.253 -12500
57 -12500 -861202 5669.581 -6830.419 4153.019
58 -12500 -879372 5789.198 -6710.802 -12500
59 -12500 -897661 5909.602 -6590.398 -12500
60 -12500 -916071 6030.798 -6469.202 5229.598
61 -12500 -934601 6152.793 -6347.207 -12500
62 -12500 -953254 6275.59 -6224.41 -12500
63 -12500 -972030 6399.196 -6100.804 6327.579
64 -12500 -990929 6523.616 -5976.384 -12500
65 -12500 -1009953 6648.855 -5851.145 -12500
66 -12500 -1029101 6774.918 -5725.082 7447.388
67 -12500 -1048376 6901.811 -5598.189 -12500
68 -12500 -1067778 7029.54 -5470.46 -12500
69 -12500 -1087308 7158.109 -5341.891 8589.46
70 -12500 -1106966 7287.525 -5212.475 -12500
71 -12500 -1126753 7417.793 -5082.207 -12500
72 -12500 -1146671 7548.918 -4951.082 9754.236
73 -12500 -1166720 7680.907 -4819.093 -12500
74 -12500 -1186901 7813.765 -4686.235 -12500
75 -12500 -1207215 7947.497 -4552.503 10942.17
76 -12500 -1227662 8082.11 -4417.89 -12500
77 -12500 -1248244 8217.609 -4282.391 -12500
78 -12500 -1268962 8354 -4146 12153.72
79 -12500 -1289816 8491.288 -4008.712 -12500
80 -12500 -1310807 8629.481 -3870.519 -12500
81 -12500 -1331937 8768.583 -3731.417 13389.35
82 -12500 -1353205 8908.602 -3591.398 -12500
83 -12500 -1374614 9049.542 -3450.458 -12500
84 -12500 -1396163 9191.409 -3308.591 14649.55
85 -12500 -1417855 9334.211 -3165.789 -12500
86 -12500 -1439689 9477.953 -3022.047 -12500
87 -12500 -1461667 9622.641 -2877.359 15934.81
88 -12500 -1483790 9768.282 -2731.718 -12500
89 -12500 -1506058 9914.882 -2585.118 -12500
90 -12500 -1528473 10062.45 -2437.554 17245.61
91 -12500 -1551035 10210.98 -2289.018 -12500
92 -12500 -1573746 10360.5 -2139.504 -12500
93 -12500 -1596607 10510.99 -1989.006 18582.47
94 -12500 -1619618 10662.48 -1837.516 -12500
95 -12500 -1642780 10814.97 -1685.03 -12500
96 -12500 -1666095 10968.46 -1531.54 19945.91
97 -12500 -1689564 11122.96 -1377.039 -12500
98 -12500 -1713187 11278.48 -1221.521 -12500
99 -12500 -1736965 11435.02 -1064.98 21336.46
100 -12500 -1760900 11592.59 -907.4075 -12500
101 -12500 -1784993 11751.2 -748.7979 -12500
102 -12500 -1809244 11910.86 -589.1442 22754.65
103 -12500 -1833655 12071.56 -428.4394 -12500
104 -12500 -1858226 12233.32 -266.6766 -12500
105 -12500 -1882960 12396.15 -103.8489 24201.04
106 -12500 -1907856 12560.05 60.05076 -12500
107 -12500 -1932916 12725.03 225.0294 -12500
108 -12500 -1958141 12891.09 391.0942 25676.17
109 -12500 -1983532 13058.25 558.2522 -12500
110 -12500 -2009090 13226.51 726.5107 -12500
111 -12500 -2034817 13395.88 895.8769 27180.64
112 -12500 -2060713 13566.36 1066.358 -12500
113 -12500 -2086779 13737.96 1237.962 -12500
114 -12500 -2113017 13910.69 1410.695 28715.01
115 -12500 -2139428 14084.57 1584.565 -12500
116 -12500 -2166012 14259.58 1759.58 -12500
117 -12500 -2192772 14435.75 1935.748 30279.89
118 -12500 -2219708 14613.07 2113.075 -12500
119 -12500 -2246821 14791.57 2291.569 -12500
120 -12500 -2274112 14971.24 2471.238 31875.88
121 -12500 -2301583 15152.09 2652.091 -12500
122 -12500 -2329236 15334.13 2834.134 -12500
123 -12500 -2357070 15517.38 3017.375 33503.6
124 -12500 -2385087 15701.82 3201.823 -12500
125 -12500 -2413289 15887.48 3387.485 -12500
126 -12500 -2441676 16074.37 3574.369 35163.68
127 -12500 -2470251 16262.48 3762.484 -12500
128 -12500 -2499013 16451.84 3951.837 -12500
129 -12500 -2527965 16642.44 4142.436 36856.76
130 -12500 -2557107 16834.29 4334.291 -12500
131 -12500 -2586442 17027.41 4527.408 -12500
132 -12500 -2615969 17221.8 4721.797 38583.5
133 -12500 -2645691 17417.47 4917.465 -12500
134 -12500 -2675608 17614.42 5114.422 -12500
135 -12500 -2705723 17812.68 5312.675 40344.56
136 -12500 -2736036 18012.23 5512.234 -12500
137 -12500 -2766548 18213.11 5713.106 -12500
138 -12500 -2797261 18415.3 5915.301 42140.64
139 -12500 -2828176 18618.83 6118.826 -12500
140 -12500 -2859295 18823.69 6323.692 -12500
141 -12500 -2890619 19029.91 6529.906 43972.42
142 -12500 -2922149 19237.48 6737.478 -12500
143 -12500 -2953886 19446.42 6946.416 -12500
144 -12500 -2985832 19656.73 7156.73 45840.62
145 -12500 -3017989 19868.43 7368.429 -12500
146 -12500 -3050358 20081.52 7581.521 -12500
147 -12500 -3082939 20296.02 7796.016 47745.97
148 -12500 -3115735 20511.92 8011.923 -12500
149 -12500 -3148747 20729.25 8229.252 -12500
150 -12500 -3181976 20948.01 8448.011 49689.19
151 -12500 -3215424 21168.21 8668.21 -12500
152 -12500 -3249093 21389.86 8889.859 -12500
153 -12500 -3282982 21612.97 9112.968 51671.04
154 -12500 -3317095 21837.54 9337.545 -12500
155 -12500 -3351433 22063.6 9563.6 -12500
156 -12500 -3385997 22291.14 9791.144 53692.29
157 -12500 -3420788 22520.19 10020.19 -12500
158 -12500 -3455808 22750.74 10250.74 -12500
159 -12500 -3491059 22982.8 10482.8 55753.72
160 -12500 -3526541 23216.4 10716.4 -12500
161 -12500 -3562258 23451.53 10951.53 -12500
162 -12500 -3598209 23688.21 11188.21 57856.14
163 -12500 -3634398 23926.45 11426.45 -12500
164 -12500 -3670824 24166.26 11666.26 -12500
165 -12500 -3707490 24407.64 11907.64 60000.35
166 -12500 -3744398 24650.62 12150.62 -12500
167 -12500 -3781549 24895.19 12395.19 -12500
168 -12500 -3818944 25141.38 12641.38 62187.19
169 -12500 -3856585 25389.19 12889.19 -12500
170 -12500 -3894474 25638.62 13138.62 -12500
171 -12500 -3932613 25889.7 13389.7 64417.51
172 -12500 -3971003 26142.43 13642.43 -12500
173 -12500 -4009645 26396.83 13896.83 -12500
174 -12500 -4048542 26652.9 14152.9 66692.16
175 -12500 -4087695 26910.66 14410.66 -12500
176 -12500 -4127105 27170.11 14670.11 -12500
177 -12500 -4166776 27431.27 14931.27 69012.04
178 -12500 -4206707 27694.15 15194.15 -12500
179 -12500 -4246901 27958.76 15458.76 -12500
180 -12500 -4287360 28225.12 15725.12 71378.04
2250000 2250000
0.95%
0.113939