8/18/2019 1001.XLS

1/9

DEPRICIATION

COST 230000

SALVAGE VALUE 20000

LIFE 7 YEARS

MONTH 5

METHOD USED DB

 YEAR OPENING BALANCE DEPRECIATION CLOSING BALANCE1 Rs. 230,000.00 Rs. 28,270.83 Rs. 201,72.17

2 Rs. 201,72.17 Rs. 5,510.10 Rs. 1!2,21.0"

3 Rs. 1!2,21.0" Rs. !1,5!."2 Rs. 100,2"!.!!

! Rs. 100,2"!.!! Rs. 2,578.01 Rs. 70,"8".!3

5 Rs. 70,"8".!3 Rs. 20,852.50 Rs. !,833.3

" Rs. !,833.3 Rs. 1!,701.01 Rs. 35,132.2

7 Rs. 35,132.2 Rs. 10,3"!.21 Rs. 2!,7"8.71

1 2 3 !

CATEGORY BASIC SALARY TA CCA

A 25000 5000 1000

B 20000 !000 800

C 15000 3000 500

2 50#

NAME CATEGORY B$s%& S$'$() DP

RAVI A Y 25000 12500

MOHAN B N 20000 10000

NAVEEN C Y 15000 7500

RAHUL A N 25000 12500

PIN*I B Y 20000 10000

MOHIT C N 15000 7500

+--( HRA %s/ - $%

8/18/2019 1001.XLS

2/9

LOAN SHEETLOAN SCHEDULE

5"0000RATE 12#

PERIOD 10 TOTAL PERIOD 5

EMI 4,111.13

357273.!!7""83

RATE 11#

PERIOD 5

EMI 4",""7.5

EMI NO. OPENING BALANCE INTEREST INSTALLMENT

1 5"0000 "7200 4,111.13 4528,088.87

2 4528,088.87 "3370.""!1"8!" 4,111.13 4!2,3!8.!0

3 4!2,3!8.!0 5081.80803713 4,111.13 4!52,31.08

! 4!52,31.08 5!278.2817005 4,111.13 4!07,!8".23

5 4!07,!8".23 !888.3!80381 4,111.13 4357,273.!5

" 4357,273.!5 43,300.08 4",""7.5 42,05.!

7 42,05.! 432,8."5 4",""7.5 423",228.01

8 423",228.01 425,85.08 4",""7.5 41"5,5!5.50

41"5,5!5.50 418,210.00 4",""7.5 487,087.2

10 487,087.2 4,57."7 4",""7.5 40.00

LOAN "00000

RATE 12# EFF RATE 0.03

PERIOD 10 YEARS PERIODICITY !0

INSTALLMENT TOTAL INST. 112

MODE ! UATERLY

RESCHEDULE PARAMETERS

AFTER ! YEARS TOAL INST.

REMAINING " YEARS

BALANCE !00000

LOAN

AMOUNT

RESCHEDULED LOANAMOUNT

CLOSINGBALANCE

8/18/2019 1001.XLS

3/9

RATE 13# EFF. RATE 0.0108333333

MODE 12 PERIODICITY 72

INSTALLMENT TOTAL INSTALLMENT

8/18/2019 1001.XLS

4/9

!1# 30# 3 ! 10# 8#

DA HRA TA CCA OA GROSS PF IT

15375 11250 5000 1000 70125 7013 5"10

12300 0 !000 800 1000 !8100 !810 38!8

225 "750 3000 500 !175 !18 3358

15375 0 5000 1000 58875 5888 !710

12300 000 !000 800 5"100 5"10 !!88

225 0 3000 500 35225 3523 2818

8/18/2019 1001.XLS

5/9

RESCHUDULE

1 ANNUAL 1

2 BI ANNUAL 2

3 MONTHLY !

! UATERLY 12

8/18/2019 1001.XLS

6/9

8/18/2019 1001.XLS

7/9

DB 1

SLN 2

3

!5

"

7

8

10

11

12

OD TD NET

500 13123 57002

500 158 38!2

500 805" 331

500 1108 !7777

500 1058 !5502

500 "8!1 2838!

8/18/2019 1001.XLS

8/9

8/18/2019 1001.XLS

9/9