You are on page 1of 1

Rest of the

Date Share amount Intrest Paid Credit Total Pay Amount Credit
Jan-21 2500
Feb-21 2500
Mar-21 2500 50000
Apr-21 2500 500 7000 10000 43000
May-21 2500 430 7070 10000 35930
Jun-21 2500 360 7140 10000 28790
Jul-21 2500 290 28790 70000
Aug-21 2500 980 12230 18500 86740
Sep-21 2500 870 14930 18300 71810
Oct-21 2500 720 160 3380 71750
Nov-21 2500 720 3120 6340 68630
Dec-21 2500 690 6810 10000 61820
Jan-22 2500 620 6880 10000 54940
Feb-22 2500 550 6950 10000 47990
Mar-22 2500 480 7020 10000 40970 100000
Apr-22 2500 1410 140970
May-22 2500 1410 2180 10000 138790
Jun-22 2500 1390 138790
Jul-22 2500 1390 10220 18000 128570
Aug-22 2500 1280 128570
Sep-22 2500 1280 128570
Oct-22 2500 1280 10000 129910
Nov-22 2500 1300 129910
Dec-22 2500 1300 1300 8900 128610

You might also like