You are on page 1of 10

GPF YEAR 2004-2005

Dedection /M Arriar/Bonas Opening Balance Amount


April 2004 3000.00 1638.00 46722.00 51360.00
May 2004 3000.00 54360.00
June 2004 3000.00 57360.00
July 2004 3000.00 60360.00
August 2004 3000.00 63360.00
September 2004 3000.00 66360.00
October 2004 3000.00 69360.00
November 2004 3000.00 1233.00 73593.00
December 2004 3000.00 1077.00 77670.00
January 2005 3000.00 80670.00
February 2005 3000.00 83670.00
March 2005 3000.00 86670.00
Total 36000.00 3948.00 39948.00 824793.00

Intrest @ 8 persent 5498.62

Grand Tatal 92168.62 Closing Balance

GPF YEAR 2005-2006 GPF YEAR 2005-2006


Month Year Dedection /M Arriar/Bonas Opening Balance Amount Month Year Dedection /M Arriar/Bonas Opening Balance Amount
April 2005 3000.00 92169.00 95169.00 April 2005 3000.00 92169.00 95169.00
May 2005 3000.00 1453.00 99622.00 May 2005 3000.00 1453.00 99622.00
June 2005 3000.00 102622.00 June 2005 3000.00 102622.00
July 2005 3000.00 105622.00 July 2005 3000.00 105622.00
August 2005 3000.00 108622.00 August 2005 3000.00 108622.00
September 2005 0.00 108622.00 September 2005 3000.00 111622.00
October 2005 3000.00 111622.00 October 2005 3000.00 114622.00
November 2005 3000.00 1233.00 115855.00 November 2005 3000.00 1233.00 118855.00
December 2005 3000.00 118855.00 December 2005 3000.00 121855.00
January 2006 3000.00 4397.00 126252.00 January 2006 3000.00 4397.00 129252.00
February 2006 3000.00 129252.00 February 2006 3000.00 132252.00
March 2006 3000.00 132252.00 March 2006 3000.00 135252.00
Total 33000.00 7083.00 40083.00 1354367.00 Total 36000.00 7083.00 43083.00 1375367.00

Intrest @ 8 persent 9029.11 Intrest @ 8 persent 9169.11

Grand Tatal 141281.11 Closing Balance Grand Tatal 144421.11 Closing Balance

GPF YEAR 2006-2007 GPF YEAR 2006-2007


Month Year Dedection /M Arriar/Bonas Opening Balance Amount Month Year Dedection /M Arriar/Bonas Opening Balance Amount
April 2006 3000.00 141282.00 144282.00 April 2006 3000.00 144422.00 147422.00
May 2006 3000.00 147282.00 May 2006 3000.00 150422.00
June 2006 3000.00 150282.00 June 2006 3000.00 153422.00
July 2006 3000.00 153282.00 July 2006 3000.00 156422.00
August 2006 3000.00 156282.00 August 2006 3000.00 159422.00
September 2006 3000.00 159282.00 September 2006 3000.00 162422.00
October 2006 3000.00 7030.00 169312.00 October 2006 3000.00 7030.00 172452.00
November 2006 3000.00 1233.00 173545.00 November 2006 3000.00 1233.00 176685.00
December 2006 3000.00 176545.00 December 2006 3000.00 179685.00
January 2007 3000.00 2390.00 181935.00 January 2007 3000.00 2390.00 185075.00
February 2007 3000.00 184935.00 February 2007 3000.00 188075.00
March 2007 3000.00 187935.00 March 2007 3000.00 191075.00
Total 36000.00 10653.00 46653.00 1984899.00 Total 36000.00 10653.00 46653.00 2022579.00

Intrest @ 8 persent 13232.66 Intrest @ 8 persent 13483.86

Grand Tatal 201167.66 Closing Balance Grand Tatal 204558.86 Closing Balance
GPF YEAR 2007-2008
Month Year Dedection /M Arriar/Bonas Opening Balance
April 2007 3000.00 201168.00
May 2007 3000.00
June 2007 3000.00
July 2007 3000.00 2491.00
August 2007 3000.00
September 2007 3000.00
October 2007 3000.00 2547.00
November 2007 4000.00 1233.00
December 2007 4000.00 2360.00
January 2008 4000.00
February 2008 4000.00
March 2008 4000.00
Total 41000.00 8631.00 49631.00

Intrest @ 8 persent 18108.81

Grand Tatal 268907.81

GPF YEAR 2008-2009


Month Year Dedection /M Arriar/Bonas Opening Balance
April 2008 4000.00 268908.00
May 2008 4000.00
June 2008 4000.00 3074.00
July 2008 4000.00
August 2008 4000.00
September 2008 4000.00
October 2008 4000.00
November 2008 4000.00 1233.00
December 2008 4000.00 3105.00
January 2009 4000.00
February 2009 4000.00
March 2009 4000.00
Total 48000.00 7412.00 55412.00

Intrest @ 8 persent 23921.47

Grand Tatal 348241.47


GPF YEAR 2007-2008
Amount Month Year Dedection /M Arriar/Bonas
204168.00 April 2007 3000.00
207168.00 May 2007 3000.00
210168.00 June 2007 3000.00
215659.00 July 2007 3000.00 2491.00
218659.00 August 2007 3000.00
221659.00 September 2007 3000.00
227206.00 October 2007 3000.00 2547.00
232439.00 November 2007 4000.00 1233.00
238799.00 December 2007 4000.00 2360.00
242799.00 January 2008 4000.00
246799.00 February 2008 4000.00
250799.00 March 2008 4000.00
2716322.00 Total 41000.00 8631.00

Intrest @ 8 persent

Closing Balance Grand Tatal

GPF YEAR 2008-2009


Amount Month Year Dedection /M Arriar/Bonas
272908.00 April 2008 4000.00
276908.00 May 2008 4000.00 2453.00
283982.00 June 2008 4000.00
287982.00 July 2008 4000.00
291982.00 August 2008 4000.00
295982.00 September 2008 4000.00
299982.00 October 2008 4000.00
305215.00 November 2008 4000.00 1233.00
312320.00 December 2008 4000.00 2900.00
316320.00 January 2009 4000.00
320320.00 February 2009 4000.00
324320.00 March 2009 4000.00
3588221.00 Total 48000.00 6586.00

Intrest @ 8 persent

Closing Balance Grand Tatal


GPF YEAR 2009-2010
Month Year Dedection /M Arriar/Bonas
April 2008 4000.00
May 2008 4000.00 0.00
June 2008 4000.00
July 2008 4000.00
August 2008 4000.00
September 2008 4000.00
October 2008 4000.00
November 2008 4000.00 1233.00
December 2008 4000.00 0.00
January 2009 4000.00
February 2009 4000.00
March 2009 4000.00
Total 48000.00 1233.00

Intrest @ 8 persent

Grand Tatal
2007-2008
Opening Balance Amount
204559.00 207559.00
210559.00
213559.00
219050.00
222050.00
225050.00
230597.00
235830.00
242190.00
246190.00
250190.00
254190.00
49631.00 2757014.00

18380.09

272570.09 Closing Balance

2008-2009
Opening Balance Amount
272570.00 276570.00
283023.00
287023.00
291023.00
295023.00
299023.00
303023.00
308256.00
315156.00
319156.00
323156.00
327156.00
54586.00 3627588.00

24183.92

351339.92 Closing Balance


2009-2010
Opening Balance Amount
351550.39 355550.39
359550.39
363550.39
367550.39
371550.39
375550.39
379550.39
384783.39
388783.39
392783.39
396783.39
400783.39
49233.00 4536769.68

30245.13

431028.52 Closing Balance


PPF YEAR 2005-2006
Month Year Dedection /M Opening Balance Amount
April 2005 0.00 0.00 0.00
May 2005 0.00 0.00
June 2005 0.00 0.00
July 2005 0.00 0.00
August 2005 0.00 0.00
September 2005 0.00 0.00
October 2005 500.00 500.00
November 2005 0.00 500.00
December 2005 0.00 500.00
January 2006 0.00 500.00
February 2006 14500.00 15000.00
March 2006 0.00 15000.00
Total 15000.00 15000.00 32000.00

Intrest @ 8 persent 213.33

Grand Tatal 15213.33 Closing Balance

PPF YEAR 2006-2007


Month Year Dedection /M Opening Balance Amount
April 2006 0.00 15213.33 15213.33
May 2006 60000.00 75213.33
June 2006 0.00 75213.33
July 2006 0.00 75213.33
August 2006 0.00 75213.33
September 2006 0.00 75213.33
October 2006 0.00 75213.33
November 2006 0.00 75213.33
December 2006 0.00 75213.33
January 2007 0.00 75213.33
February 2007 0.00 75213.33
March 2007 0.00 75213.33
Total 60000.00 60000.00 842559.96

Intrest @ 8 persent 5617.07

Grand Tatal 80830.40 Closing Balance

PPF YEAR 2007-2008


Month Year Dedection /M Opening Balance Amount
April 2007 3000.00 80830.40 83830.40
May 2007 4000.00 87830.40
June 2007 4000.00 91830.40
July 2007 4200.00 96030.40
August 2007 8000.00 104030.40
September 2007 4000.00 108030.40
October 2007 0.00 108030.40
November 2007 8000.00 116030.40
December 2007 0.00 116030.40
January 2008 0.00 116030.40
February 2008 0.00 116030.40
March 2008 0.00 116030.40
Total 35200.00 35200.00 1259764.80

Intrest @ 8 persent 8398.43

Grand Tatal 124428.83 Closing Balance

PPF YEAR 2008-2009


Month Year Dedection /M Opening Balance Amount
April 2008 0.00 124428.83 124428.83
May 2008 8000.00 132428.83
June 2008 4000.00 136428.83
July 2008 4000.00 140428.83
August 2008 4000.00 144428.83
September 2008 4000.00 148428.83
October 2008 4000.00 152428.83
November 2008 4000.00 156428.83
December 2008 4000.00 160428.83
January 2009 4000.00 164428.83
February 2009 4000.00 168428.83
March 2009 4000.00 172428.83
Total 48000.00 48000.00 1801145.96

Intrest @ 8 persent 12007.64

Grand Tatal 184436.47 Closing Balance

PPF YEAR 2009-2010


Month Year Dedection /M Opening Balance Amount
April 2008 4000.00 184436.47 188436.47
May 2008 4000.00 192436.47
June 2008 4000.00 196436.47
July 2008 4000.00 200436.47
August 2008 4000.00 204436.47
September 2008 4000.00 208436.47
October 2008 4000.00 212436.47
November 2008 4000.00 216436.47
December 2008 4000.00 220436.47
January 2009 4000.00 224436.47
February 2009 4000.00 228436.47
March 2009 4000.00 232436.47
Total 48000.00 48000.00 2525237.64

Intrest @ 8 persent 16834.92

Grand Tatal 249271.39 Closing Balance

You might also like