FY16
8
Loan Amount 1,900,000 1,900,000 1,500,000 Annual Interest Rate 11.94% 10.10% 11.94% Loan Period - Years 10 10 10 EMI 27,194 25,214 21,469 Total Amount with Intere 3,263,234 3,025,677 2,576,238 Flat Interest Rate 7.17% 5.92% 7.17% 237,558 1,363,234 408970 950000 2,854,264 954,264
-
Upload
pankaj-goenka -
Category
Documents
-
view
213 -
download
0
description
dffds
Transcript of FY16
Loan Amount 1,900,000 1,900,000 1,500,000Annual Interest Rate 11.94% 10.10% 11.94%Loan Period - Years 10 10 10
EMI 27,194 25,214 21,469Total Amount with Interest 3,263,234 3,025,677 2,576,238Flat Interest Rate 7.17% 5.92% 7.17%
237,5581,363,234
408970 9500002,854,264
954,264
Income PossibilityExpenses
Max Minimum House ExpOpening Balance 7300 7300 CC BillsApr Salary 97020 86520 GiftMay Salary 85895 65800 MiscTotal 182915 152320 Total
ClosingRetrivals 74464.5
PF 275000 275000302500 30250071280 71280
373780 373780103846 91385 CC Bill477626 465165 Opening
ReceivablesTotal 660541 617485 IRCTC
HouseTotal
Apperals Net20K incidentals
Sports Shoes 3000 20K Send homeSlipers 500Floaters 1500T-shirts 3500 5 at 700 rsShirts 3000 3 at 1000 eachJeans 2000 1 blue shadeBelts 2000 1 formal 1 informalTracks 2000 2
Total 17500
Ram 4000HDD External 4000
8000
Apr'15 May'15 Jun'15 July'15 Aug'15 Sep'15 Oct'15
1000035000150005000
6500058000
195500421985465041
75819 79600 37818886 71230 79600 8370
64871 64871 15129 4923 1215111000 1100 370 24303700 71500 500 10003500 3500 450 34303000 3500 6243 8720
10200 7960043671 1472985000 1122941329 8229
235474 27500040038 25438
275512 3004387511491000
4665524200
470752520752
Nov'15 Dec'15 Jan'16 Feb'16 March'16
0.25239254824.244375109.350417933.594792
2720.75
26124788.52 0.12000368
164813 70661 27817.07 12421.46Apr 26400 5808 2627 1485 640May 26400 5808 2627 1530 685June 26400 5808 2627 1574 730July 26400 5808 2627 1619 775Aug 26400 5808 2627 1664 820Seo 26400 5808 2627 1709 864Oct 26400 5808 1918 1753 909Nov 26400 5808 1918 1798 954De 26400 5808 1918 1843 999J 26400 5808 1918 1888 1043F 26400 5808 1918 1933 1088M 26400 5808 1918 1977 1133A 26400 3168 1918 2022 1178M 26400 3168 1918 2067 1222
76032 31106 24862 13040
240845 101767 52679.128 25461.466420753510753
25437.5 40000275000 550753
69696
541 130561.74 52130541 1 1 1006.41341 401.835417541 2 2541 3 3541 4 4541 5 5
1250 6 61250 7 71250 8 8 416001250 9 91250 10 101250 11 111250 12 121250 13 13
13246
39000
