| 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 | 55,125 | 95,885 | 1,01,45,875 | 18,91,500 |
| 37 | 1,01,45,875 | 57,881 | 96,272 | 1,01,84,266 | 19,49,381 |
| 38 | 1,01,84,266 | 57,881 | 96,636 | 1,02,23,022 | 20,07,262 |
| 39 | 1,02,23,022 | 57,881 | 97,004 | 1,02,62,145 | 20,65,143 |
| 40 | 1,02,62,145 | 57,881 | 97,375 | 1,03,01,639 | 21,23,024 |
| 41 | 1,03,01,639 | 57,881 | 97,750 | 1,03,41,508 | 21,80,905 |
| 42 | 1,03,41,508 | 57,881 | 98,128 | 1,03,81,756 | 22,38,786 |
| 43 | 1,03,81,756 | 57,881 | 98,510 | 1,04,22,385 | 22,96,667 |
| 44 | 1,04,22,385 | 57,881 | 98,896 | 1,04,63,400 | 23,54,548 |
| 45 | 1,04,63,400 | 57,881 | 99,285 | 1,05,04,804 | 24,12,429 |
| 46 | 1,05,04,804 | 57,881 | 99,678 | 1,05,46,601 | 24,70,310 |
| 47 | 1,05,46,601 | 57,881 | 1,00,075 | 1,05,88,794 | 25,28,191 |
| 48 | 1,05,88,794 | 57,881 | 1,00,475 | 1,06,31,388 | 25,86,072 |
| 49 | 1,06,31,388 | 60,775 | 1,00,879 | 1,06,71,492 | 26,46,847 |
| 50 | 1,06,71,492 | 60,775 | 1,01,260 | 1,07,11,977 | 27,07,622 |
| 51 | 1,07,11,977 | 60,775 | 1,01,644 | 1,07,52,846 | 27,68,397 |
| 52 | 1,07,52,846 | 60,775 | 1,02,032 | 1,07,94,102 | 28,29,172 |
| 53 | 1,07,94,102 | 60,775 | 1,02,423 | 1,08,35,750 | 28,89,947 |
| 54 | 1,08,35,750 | 60,775 | 1,02,818 | 1,08,77,793 | 29,50,722 |
| 55 | 1,08,77,793 | 60,775 | 1,03,217 | 1,09,20,236 | 30,11,497 |
| 56 | 1,09,20,236 | 60,775 | 1,03,620 | 1,09,63,080 | 30,72,272 |
| 57 | 1,09,63,080 | 60,775 | 1,04,026 | 1,10,06,332 | 31,33,047 |
| 58 | 1,10,06,332 | 60,775 | 1,04,437 | 1,10,49,994 | 31,93,822 |
| 59 | 1,10,49,994 | 60,775 | 1,04,851 | 1,10,94,070 | 32,54,597 |
| 60 | 1,10,94,070 | 60,775 | 1,05,269 | 1,11,38,564 | 33,15,372 |