| 12th year corpus (Rs) | Corpus @6% p.a for next 3 years | Rs 25,000 p.m for next 3 years @ 6% | Amount at the end of 15th year | Shortfall |
|---|---|---|---|---|
| 80 lakh (@12%) | 9,528,128 | 983,403 | 10,511,531 | Nil |
| 70 lakh (@10%) | 8,337,112 | 983,403 | 9,320,515 | -7% |
| 60 lakh (@8%) | 7,146,096 | 983,403 | 8,129,499 | -19% |
