PPF Corpus Calculation Created by Abhi007

Rate of Interest 8.00% Rate of Inflation (To

calculate Present Value)

Investment Details Future Value of Incestment

Total Yearly
Month- Monthly Completed
Sl No Investment Corpus Value Present Value
Year Investment Year
Amount
1 Jan-16 ₹ 300 ₹ 3,600 ₹ 3,760 ₹ 3,760 0
2 Jan-17 ₹ 400 ₹ 4,800 ₹ 9,085 ₹ 9,085 1
3 Jan-18 ₹ 500 ₹ 6,000 ₹ 16,106 ₹ 16,106 2
4 Jan-19 ₹ 4,000 ₹ 48,000 ₹ 67,574 ₹ 67,574 3
5 Jan-20 ₹ 5,500 ₹ 66,000 ₹ 142,114 ₹ 142,114 4
6 Jan-21 ₹ 6,500 ₹ 78,000 ₹ 235,373 ₹ 235,373 5
7 Jan-22 ₹ 7,500 ₹ 90,000 ₹ 348,906 ₹ 348,906 6
8 Jan-23 ₹ 9,000 ₹ 108,000 ₹ 490,661 ₹ 490,661 7
9 Jan-24 ₹ 10,000 ₹ 120,000 ₹ 656,715 ₹ 656,715 8
10 Jan-25 ₹ 10,000 ₹ 120,000 ₹ 836,552 ₹ 836,552 9
11 Jan-26 ₹ 10,000 ₹ 120,000 ₹ 1,031,314 ₹ 1,031,314 10
12 Jan-27 ₹ 11,500 ₹ 138,000 ₹ 1,261,041 ₹ 1,261,041 11
13 Jan-28 ₹ 11,500 ₹ 138,000 ₹ 1,509,836 ₹ 1,509,836 12
14 Jan-29 ₹ 11,500 ₹ 138,000 ₹ 1,779,280 ₹ 1,779,280 13
15 Jan-30 ₹ 12,500 ₹ 150,000 ₹ 2,083,621 ₹ 2,083,621 14
16 Jan-31 ₹ 12,500 ₹ 150,000 ₹ 2,413,222 ₹ 2,413,222 15
17 Jan-32 ₹ 12,500 ₹ 150,000 ₹ 1,145,681 ₹ 1,145,681 16
18 Jan-33 ₹ 12,500 ₹ 150,000 ₹ 1,397,433 ₹ 1,397,433 17
19 Jan-34 ₹ 12,500 ₹ 150,000 ₹ 1,670,081 ₹ 1,670,081 18
20 Jan-35 ₹ 12,500 ₹ 150,000 ₹ 1,965,359 ₹ 1,965,359 19
21 Jan-36 ₹ 12,500 ₹ 150,000 ₹ 2,285,144 ₹ 2,285,144 20
22 Jan-37 ₹ 12,500 ₹ 150,000 ₹ 2,631,471 ₹ 2,631,471 21
23 Jan-38 ₹ 12,500 ₹ 150,000 ₹ 3,006,544 ₹ 3,006,544 22
24 Jan-39 ₹ 12,500 ₹ 150,000 ₹ 1,246,748 ₹ 1,246,748 23
25 Jan-40 ₹ 12,500 ₹ 150,000 ₹ 1,506,889 ₹ 1,506,889 24
26 Jan-41 ₹ 12,500 ₹ 150,000 ₹ 1,788,621 ₹ 1,788,621 25
27 Jan-42 ₹ 12,500 ₹ 150,000 ₹ 2,093,738 ₹ 2,093,738 26
28 Jan-43 ₹ 12,500 ₹ 150,000 ₹ 2,424,179 ₹ 2,424,179 27
29 Jan-44 ₹ 12,500 ₹ 150,000 ₹ 2,782,046 ₹ 2,782,046 28
30 Jan-45 ₹ 12,500 ₹ 150,000 ₹ 3,169,616 ₹ 3,169,616 29
31 Jan-46 ₹ 12,500 ₹ 150,000 ₹ 3,589,354 ₹ 3,589,354 30
32 Jan-47 ₹ 12,500 ₹ 150,000 ₹ 4,043,930 ₹ 4,043,930 31
33 Jan-48 ₹ 12,500 ₹ 150,000 ₹ 4,536,236 ₹ 4,536,236 32
34 Jan-49 ₹ 12,500 ₹ 150,000 ₹ 5,069,403 ₹ 5,069,403 33

35 Jan-50 ₹ 12,500 ₹ 150,000 ₹ 5,646,822 ₹ 5,646,822 34

36 Jan-51 ₹ 12,500 ₹ 150,000 ₹ 6,272,167 ₹ 6,272,167 35

37 Jan-52 ₹ 12,500 ₹ 150,000 ₹ 6,949,416 ₹ 6,949,416 36
38 Jan-53 ₹ 12,500 ₹ 150,000 ₹ 7,682,875 ₹ 7,682,875 37
39 Jan-54 ₹ 12,500 ₹ 150,000 ₹ 8,477,212 ₹ 8,477,212 38
40 Jan-55 ₹ 12,500 ₹ 150,000 ₹ 9,337,478 ₹ 9,337,478 39
41 Jan-56 ₹ 12,500 ₹ 150,000 ₹ 10,269,145 ₹ 10,269,145 40
42
43 TOTAL ₹ 435,700 ₹ 5,228,400 ₹ 10,269,145 ₹ 10,269,145
Abhi007

Rate of Inflation (To 6.00%

calculate Present Value)

Withdrawal If
Present Value of
any (Allowed
these amount
after 15 years)
₹ 3,760
₹ 8,571
₹ 14,334
₹ 56,737
₹ 112,567
₹ 175,885
₹ 245,965
₹ 326,318
₹ 412,031
₹ 495,154
₹ 575,880
₹ 664,301
₹ 750,342
₹ 834,196
₹ 921,588
₹ 1,500,000 ₹ 1,006,953
₹ 450,993
₹ 518,957
₹ 585,103
₹ 649,577
₹ 712,519
₹ 774,061
₹ 2,000,000 ₹ 834,331
₹ 326,395
₹ 372,169
₹ 416,746
 ₹ 460,225
₹ 502,697
₹ 544,252
₹ 584,974
₹ 624,943
₹ 664,235
₹ 702,923
₹ 741,077

₹ 778,762

₹ 816,042
₹ 852,977
₹ 889,625
₹ 926,041
₹ 962,279
₹ 998,389

₹ 3,500,000