| Month | Balance at Begin (₹) | Withdrawal (₹) | Interest Earned (₹) | Balance at End (₹) |
|---|---|---|---|---|
| 1 | 5,00,000 | 10,000 | 2,858 | 4,92,858 |
| 2 | 4,92,858 | 10,000 | 2,817 | 4,85,675 |
| 3 | 4,85,675 | 10,000 | 2,775 | 4,78,450 |
| 4 | 4,78,450 | 10,000 | 2,733 | 4,71,182 |
| 5 | 4,71,182 | 10,000 | 2,690 | 4,63,873 |
| 6 | 4,63,873 | 10,000 | 2,648 | 4,56,520 |
| 7 | 4,56,520 | 10,000 | 2,605 | 4,49,125 |
| 8 | 4,49,125 | 10,000 | 2,562 | 4,41,686 |
| 9 | 4,41,686 | 10,000 | 2,518 | 4,34,205 |
| 10 | 4,34,205 | 10,000 | 2,475 | 4,26,679 |
| 11 | 4,26,679 | 10,000 | 2,431 | 4,19,110 |
| 12 | 4,19,110 | 10,000 | 2,386 | 4,11,496 |
| 13 | 4,11,496 | 10,000 | 2,342 | 4,03,838 |
| 14 | 4,03,838 | 10,000 | 2,297 | 3,96,136 |
| 15 | 3,96,136 | 10,000 | 2,252 | 3,88,388 |
| 16 | 3,88,388 | 10,000 | 2,207 | 3,80,595 |
| 17 | 3,80,595 | 10,000 | 2,162 | 3,72,757 |
| 18 | 3,72,757 | 10,000 | 2,116 | 3,64,873 |
| 19 | 3,64,873 | 10,000 | 2,070 | 3,56,943 |
| 20 | 3,56,943 | 10,000 | 2,024 | 3,48,967 |
| 21 | 3,48,967 | 10,000 | 1,977 | 3,40,945 |
| 22 | 3,40,945 | 10,000 | 1,931 | 3,32,875 |
| 23 | 3,32,875 | 10,000 | 1,883 | 3,24,759 |
| 24 | 3,24,759 | 10,000 | 1,836 | 3,16,595 |