You are on page 1of 3

Year Age Yearly Premium PPF PF

2006 26 70000 40000 15000


2007 27 70000 40000 15000
2008 28 70000 40000 15000
2009 29 70000 40000 15000
2010 30 70000 40000 15000
2011 31 70000 40000 15000
2012 32 70000 40000 15000
2013 33 70000 40000 15000
2014 34 70000 40000 15000
2015 35 70000 40000 15000
2016 36 70000 40000 15000
2017 37 70000 40000 15000
2018 38 70000 40000 15000
2019 39 70000 40000 15000
2020 40 70000 40000 15000
2021 41 70000 40000 15000
2022 42 70000 40000 15000
2023 43 70000 40000 15000
2024 44 70000 40000 15000
2025 45 70000 40000 15000
2026 46 70000 40000 15000
2027 47 70000 40000 15000
2028 48 70000 40000 15000
2029 49 70000 40000 15000
2030 50 70000 40000 15000
2031 51 70000 40000 15000
2032 52 70000 40000 15000
2033 53 70000 40000 15000
2034 54 70000 40000 15000

Total 2030000 1160000 435000


Interest 2233000 1229600 435000

Sum 3897600
Expence PPF LIC LIC 2 SBI Rec a/c
Jan 12000 3400 2500 1100 4000 2000
Feb 12000 3400 2500 1100 4000 2000
Mar 12000 3400 2500 1100 4000 2000
Apr 12000 3400 2500 1100 4000 2000
May 12000 3400 2500 1100 4000 2000
Jun 12000 3400 2500 1100 4000 2000
Jul 12000 3400 2500 1100 4000 2000
Aug 12000 3400 2500 1100 4000 2000
Sep 12000 3400 2500 1100 4000 2000
Oct 12000 3400 2500 1100 4000 2000
Nov 12000 3400 2500 1100 4000 2000
Dec 12000 3400 2500 1100 4000 2000

40800 30000 13200 48000 24000

Expence PPF LIC LIC 2 SBI Rec a/c


Jan 10000 5000 2500 0 4000 2000
Feb 10000 5000 2500 0 4000 2000
Mar 10000 5000 2500 0 4000 2000
Apr 10000 5000 2500 0 4000 2000
May 10000 5000 2500 0 4000 2000
Jun 10000 5000 2500 0 4000 2000
Jul 10000 5000 2500 0 4000 2000
Aug 10000 5000 2500 0 4000 2000
Sep 10000 5000 2500 0 4000 2000
Oct 10000 5000 2500 0 4000 2000
Nov 10000 5000 2500 0 4000 2000
Dec 10000 5000 2500 0 4000 2000

60000 30000 0 48000 24000


Mobile 1000 Mobile 1000
Bai 500 Bai 0
Bijli 600 Bijli 0
Kirana 1000 Kirana 0
Doodh 400 Doodh 0
Petrol 1000 Petrol 0
Other 2000 Other 0
Bike EMI 1500 Bike EMI 0
Personal 1000 Personal 2000
MOM 1500 Rent 7500
Sabzi 1000 Sabzi 0

Rec a/c
2000 2000
2000 4000
2000 6000
2000 8000
2000 10000
2000 12000
2000 14000
2000 16000
2000 18000
2000 20000
2000 22000
2000 24000

24000