Frequency Monthly | Balance at begin | Withdrawal | Income Earned | Balance Amount | Total Withdrawal |
---|---|---|---|---|---|
1 | 88,11,708 | 50,000 | 83,612 | 88,45,321 | 50,000 |
2 | 88,45,321 | 50,000 | 83,931 | 88,79,252 | 1,00,000 |
3 | 88,79,252 | 50,000 | 84,253 | 89,13,506 | 1,50,000 |
4 | 89,13,506 | 50,000 | 84,578 | 89,48,084 | 2,00,000 |
5 | 89,48,084 | 50,000 | 84,907 | 89,82,991 | 2,50,000 |
6 | 89,82,991 | 50,000 | 85,238 | 90,18,228 | 3,00,000 |
7 | 90,18,228 | 50,000 | 85,572 | 90,53,800 | 3,50,000 |
8 | 90,53,800 | 50,000 | 85,910 | 90,89,710 | 4,00,000 |
9 | 90,89,710 | 50,000 | 86,250 | 91,25,960 | 4,50,000 |
10 | 91,25,960 | 50,000 | 86,594 | 91,62,555 | 5,00,000 |
11 | 91,62,555 | 50,000 | 86,942 | 91,99,496 | 5,50,000 |
12 | 91,99,496 | 50,000 | 87,292 | 92,36,789 | 6,00,000 |
13 | 92,36,789 | 52,500 | 87,646 | 92,71,935 | 6,52,500 |
14 | 92,71,935 | 52,500 | 87,979 | 93,07,414 | 7,05,000 |
15 | 93,07,414 | 52,500 | 88,316 | 93,43,230 | 7,57,500 |
16 | 93,43,230 | 52,500 | 88,656 | 93,79,386 | 8,10,000 |
17 | 93,79,386 | 52,500 | 88,999 | 94,15,885 | 8,62,500 |
18 | 94,15,885 | 52,500 | 89,345 | 94,52,731 | 9,15,000 |
19 | 94,52,731 | 52,500 | 89,695 | 94,89,926 | 9,67,500 |
20 | 94,89,926 | 52,500 | 90,048 | 95,27,473 | 10,20,000 |
21 | 95,27,473 | 52,500 | 90,404 | 95,65,378 | 10,72,500 |
22 | 95,65,378 | 52,500 | 90,764 | 96,03,642 | 11,25,000 |
23 | 96,03,642 | 52,500 | 91,127 | 96,42,269 | 11,77,500 |
24 | 96,42,269 | 52,500 | 91,493 | 96,81,262 | 12,30,000 |
25 | 96,81,262 | 55,125 | 91,863 | 97,18,001 | 12,85,125 |
26 | 97,18,001 | 55,125 | 92,212 | 97,55,088 | 13,40,250 |
27 | 97,55,088 | 55,125 | 92,564 | 97,92,527 | 13,95,375 |
28 | 97,92,527 | 55,125 | 92,919 | 98,30,321 | 14,50,500 |
29 | 98,30,321 | 55,125 | 93,278 | 98,68,474 | 15,05,625 |
30 | 98,68,474 | 55,125 | 93,640 | 99,06,989 | 15,60,750 |
31 | 99,06,989 | 55,125 | 94,005 | 99,45,869 | 16,15,875 |
32 | 99,45,869 | 55,125 | 94,374 | 99,85,118 | 16,71,000 |
33 | 99,85,118 | 55,125 | 94,747 | 1,00,24,740 | 17,26,125 |
34 | 1,00,24,740 | 55,125 | 95,123 | 1,00,64,738 | 17,81,250 |
35 | 1,00,64,738 | 55,125 | 95,502 | 1,01,05,115 | 18,36,375 |
36 | 1,01,05,115 | 10,55,125 | 95,885 | 91,45,875 ? | 28,91,500 |
37 | 91,45,875 | 57,881 | 86,783 | 91,74,778 | 29,49,381 |
38 | 91,74,778 | 57,881 | 87,058 | 92,03,954 | 30,07,262 |
39 | 92,03,954 | 57,881 | 87,334 | 92,33,408 | 30,65,143 |
40 | 92,33,408 | 57,881 | 87,614 | 92,63,140 | 31,23,024 |
41 | 92,63,140 | 57,881 | 87,896 | 92,93,155 | 31,80,905 |
42 | 92,93,155 | 57,881 | 88,181 | 93,23,455 | 32,38,786 |
43 | 93,23,455 | 57,881 | 88,468 | 93,54,043 | 32,96,667 |
44 | 93,54,043 | 57,881 | 88,759 | 93,84,920 | 33,54,548 |
45 | 93,84,920 | 57,881 | 89,052 | 94,16,091 | 34,12,429 |
46 | 94,16,091 | 57,881 | 89,347 | 94,47,557 | 34,70,310 |
47 | 94,47,557 | 57,881 | 89,646 | 94,79,322 | 35,28,191 |
48 | 94,79,322 | 57,881 | 89,947 | 95,11,388 | 35,86,072 |
49 | 95,11,388 | 60,775 | 90,252 | 95,40,865 | 36,46,847 |
50 | 95,40,865 | 60,775 | 90,531 | 95,70,621 | 37,07,622 |
51 | 95,70,621 | 60,775 | 90,814 | 96,00,660 | 37,68,397 |
52 | 96,00,660 | 60,775 | 91,099 | 96,30,984 | 38,29,172 |
53 | 96,30,984 | 60,775 | 91,386 | 96,61,595 | 38,89,947 |
54 | 96,61,595 | 60,775 | 91,677 | 96,92,497 | 39,50,722 |
55 | 96,92,497 | 60,775 | 91,970 | 97,23,692 | 40,11,497 |
56 | 97,23,692 | 60,775 | 92,266 | 97,55,183 | 40,72,272 |
57 | 97,55,183 | 60,775 | 92,565 | 97,86,973 | 41,33,047 |
58 | 97,86,973 | 60,775 | 92,867 | 98,19,064 | 41,93,822 |
59 | 98,19,064 | 60,775 | 93,171 | 98,51,461 | 42,54,597 |
60 | 98,51,461 | 60,775 | 93,478 | 98,84,164 | 43,15,372 |