7.

00%
Age Year Years ComMoney deposited Interest Earned Total (From PPF) Withdrawl
33 Apr-19 4 798,000 798,000
34 Apr-20 5 150,000 55,860 1,003,860
35 Apr-21 6 150,000 70,270 1,224,130
36 Apr-22 7 150,000 85,689 1,459,819
37 Apr-23 8 150,000 102,187 1,712,007
38 Apr-24 9 150,000 119,840 1,981,847
39 Apr-25 10 150,000 138,729 2,270,576
40 Apr-26 11 150,000 158,940 2,579,517
41 Apr-27 12 150,000 180,566 2,910,083
42 Apr-28 13 150,000 203,706 3,263,789
43 Apr-29 14 150,000 228,465 3,642,254
44 Apr-30 15 150,000 254,958 4,047,212
45 Apr-31 16 150,000 283,305 4,480,517
46 Apr-32 17 150,000 313,636 4,944,153
47 Apr-33 18 150,000 346,091 5,440,243
48 Apr-34 19 150,000 380,817 5,971,060
49 Apr-35 20 150,000 417,974 6,539,035
50 Apr-36 21 150,000 457,732 7,146,767
51 Apr-37 22 150,000 500,274 7,797,041
52 Apr-38 23 150,000 545,793 8,492,834
53 Apr-39 24 150,000 594,498 9,237,332
54 Apr-40 25 150,000 646,613 10,033,945
55 Apr-41 26 150,000 702,376 10,886,321
56 Apr-42 27 150,000 762,043 11,798,364
57 Apr-43 28 150,000 825,885 12,774,249
58 Apr-44 29 150,000 894,197 13,818,447
59 Apr-45 30 150,000 967,291 14,935,738
60 Apr-46 31 150,000 1,045,502 16,131,240
61 Apr-47 32 1,129,187 17,260,427
62 Apr-48 33 1,208,230 18,468,657
63 Apr-49 34 1,292,806 19,761,462
64 Apr-50 35 1,383,302 21,144,765
65 Apr-51 36 1,480,134 22,624,898
66 Apr-52 37 1,583,743 24,208,641
67 Apr-53 38 1,694,605 25,903,246 -
68 Apr-54 39 1,813,227 27,716,473 -
69 Apr-55 40 1,940,153 29,656,627 -
70 Apr-56 41 2,075,964 31,732,590 -
71 Apr-57 42 2,221,281 33,953,872 -
72 Apr-58 43 2,376,771 36,330,643 -
73 May-59 44 2,543,145 38,873,788 -
74 May-60 45 2,721,165 41,594,953 -
75 May-61 46 2,911,647 44,506,600 -
76 May-62 47 3,115,462 47,622,062 -
77 May-63 48 3,333,544 50,955,606 -
78 May-64 49 3,566,892 54,522,498 -
79 May-65 50 3,816,575 58,339,073 -
80 May-66 51 4,083,735 62,422,808 -
81 May-67 52 4,369,597 66,792,405 -
82 May-68 53 4,675,468 71,467,873 -
83 May-69 54 5,002,751 76,470,624 -
84 May-70 55 5,352,944 81,823,568 -
85 May-71 56 5,727,650 87,551,218 -
86 May-72 57 6,128,585 93,679,803 -
87 May-73 58 6,557,586 100,237,389 -
88 May-74 59 7,016,617 107,254,006 -
89 May-75 60 7,507,780 114,761,787 -
90 May-76 61 8,033,325 122,795,112 -
91
92
93
From Equity From NPS Total Withdrawl

25,000,000 15,000,000 56,131,240 3000000

56,319,114 3,090,000
56,422,861 3,182,700
56,434,571 3,278,181
56,345,773 3,376,526
56,147,402 3,477,822
55,829,754 3,582,157
55,382,453 3,689,622
54,794,401 3,800,310
54,053,737 3,914,320
53,147,782 4,031,749
52,062,995 4,152,702
50,784,911 4,277,283
49,298,086 4,405,601
47,586,034 4,537,769
45,631,160 4,673,902
43,414,694 4,814,119
40,916,609 4,958,543
 38,115,550 5,107,299
34,988,746 5,260,518
31,511,921 5,418,334
27,659,203 5,580,884
23,403,018 5,748,310
18,713,991 5,920,760
13,560,825 6,098,382
7,910,189 6,281,334
1,726,587 6,469,774
(5,027,778) 6,663,867
(12,393,144) 6,863,783
(20,412,343) 7,069,697
(29,130,962) 7,281,787
Equity Debt