COMMUTATION COMMUTATION GOVT RECOVERY AMT RECOVERED EXTRA = 56,23,344 = 54,000 x 12 x 15 = 97,20,000 = 40,96,656 @ 5 % (Approx) N SC ( I N T R A T E - 9 . 3%) YR AMT INT PER YR INT AFTER 5 YRs MATURITY 5 56,23,344 5,22,970 26,14,855 82,38,200 10 82,38,200 7,66,152 38,30,762 1,20,68,962 15 1,20,68,962 11,22,413 56,12,067 1,76,81,029 BENEFIT MATURED AMT IN 15 YRS (A) = 1,76,81,029.00 RECOVERY BY GOVT (B) = 97,20,000.00 HENCE PROFIT (A) – (B) = 79,61,030