Amortization Schedule

Loan Amount 1269584

Interest Rate 10
No. of Months 170
Monthly Payment INR ( 13,993.59)
No. of Payments Start Balance Interest for Month Principal Repayment Total Payment
Apr-11 1269584 10579.87 3413.72 INR ( 13,993.59)
May-11 1266170.28 10551.42 3442.17 INR ( 13,993.59)
Jun-11 1262728.11 10522.73 3470.85 INR ( 13,993.59)
Jul-11 1259257.26 10493.81 3499.78 INR ( 13,993.59)
Aug-11 1255757.48 10464.65 3528.94 INR ( 13,993.59)
Sep-11 1252228.54 10435.24 3558.35 INR ( 13,993.59)
Oct-11 1248670.19 10405.58 3588.00 INR ( 13,993.59)
Nov-11 1245082.19 10375.68 3617.90 INR ( 13,993.59)
Dec-11 1241464.29 10345.54 3648.05 INR ( 13,993.59)
Jan-12 1237816.24 10315.14 3678.45 INR ( 13,993.59)
Feb-12 1234137.79 10284.48 3709.11 INR ( 13,993.59)
Mar-12 1230428.68 10253.57 3740.01 INR ( 13,993.59)
Apr-12 1226688.67 10222.41 3771.18 INR ( 13,993.59)
May-12 1222917.49 10190.98 3802.61 INR ( 13,993.59)
Jun-12 1219114.88 10159.29 3834.30 INR ( 13,993.59)
Jul-12 1215280.58 10127.34 3866.25 INR ( 13,993.59)
Aug-12 1211414.33 10095.12 3898.47 INR ( 13,993.59)
Sep-12 1207515.86 10062.63 3930.95 INR ( 13,993.59)
Oct-12 1203584.91 10029.87 3963.71 INR ( 13,993.59)
Nov-12 1199621.20 9996.84 3996.74 INR ( 13,993.59)
Dec-12 1195624.45 9963.54 4030.05 INR ( 13,993.59)
Jan-13 1191594.40 9929.95 4063.63 INR ( 13,993.59)
Feb-13 1187530.77 9896.09 4097.50 INR ( 13,993.59)
Mar-13 1183433.27 9861.94 4131.64 INR ( 13,993.59)
Apr-13 1179301.63 9827.51 4166.07 INR ( 13,993.59)
May-13 1175135.56 9792.80 4200.79 INR ( 13,993.59)
Jun-13 1170934.77 9757.79 4235.80 INR ( 13,993.59)
Jul-13 1166698.97 9722.49 4271.10 INR ( 13,993.59)
Aug-13 1162427.87 9686.90 4306.69 INR ( 13,993.59)
Sep-13 1158121.19 9651.01 4342.58 INR ( 13,993.59)
Oct-13 1153778.61 9614.82 4378.77 INR ( 13,993.59)
Nov-13 1149399.84 9578.33 4415.25 INR ( 13,993.59)
Dec-13 1144984.59 9541.54 4452.05 INR ( 13,993.59)
Jan-14 1140532.54 9504.44 4489.15 INR ( 13,993.59)
Feb-14 1136043.39 9467.03 4526.56 INR ( 13,993.59)
Mar-14 1131516.83 9429.31 4564.28 INR ( 13,993.59)
Apr-14 1126952.55 9391.27 4602.32 INR ( 13,993.59)
May-14 1122350.24 9352.92 4640.67 INR ( 13,993.59)
Jun-14 1117709.57 9314.25 4679.34 INR ( 13,993.59)
Jul-14 1113030.23 9275.25 4718.33 INR ( 13,993.59)
Aug-14 1108311.89 9235.93 4757.65 INR ( 13,993.59)
Sep-14 1103554.24 9196.29 4797.30 INR ( 13,993.59)
Oct-14 1098756.94 9156.31 4837.28 INR ( 13,993.59)
Nov-14 1093919.66 9116.00 4877.59 INR ( 13,993.59)
Dec-14 1089042.07 9075.35 4918.24 INR ( 13,993.59)
Jan-15 1084123.83 9034.37 4959.22 INR ( 13,993.59)
Feb-15 1079164.61 8993.04 5000.55 INR ( 13,993.59)
Mar-15 1074164.06 8951.37 5042.22 INR ( 13,993.59)
Apr-15 1069121.84 8909.35 5084.24 INR ( 13,993.59)
May-15 1064037.61 8866.98 5126.61 INR ( 13,993.59)
Jun-15 1058911.00 8824.26 5169.33 INR ( 13,993.59)
Jul-15 1053741.67 8781.18 5212.41 INR ( 13,993.59)
Aug-15 1048529.26 8737.74 5255.84 INR ( 13,993.59)
Sep-15 1043273.42 8693.95 5299.64 INR ( 13,993.59)
Oct-15 1037973.78 8649.78 5343.81 INR ( 13,993.59)
Nov-15 1032629.97 8605.25 5388.34 INR ( 13,993.59)
Dec-15 1027241.64 8560.35 5433.24 INR ( 13,993.59)
Jan-16 1021808.40 8515.07 5478.52 INR ( 13,993.59)
Feb-16 1016329.88 8469.42 5524.17 INR ( 13,993.59)
Mar-16 1010805.71 8423.38 5570.21 INR ( 13,993.59)
Apr-16 1005235.50 8376.96 5616.62 INR ( 13,993.59)
May-16 999618.88 8330.16 5663.43 INR ( 13,993.59)
Jun-16 993955.45 8282.96 5710.62 INR ( 13,993.59)
Jul-16 988244.82 8235.37 5758.21 INR ( 13,993.59)
Aug-16 982486.61 8187.39 5806.20 INR ( 13,993.59)
Sep-16 976680.41 8139.00 5854.58 INR ( 13,993.59)
Oct-16 970825.83 8090.22 5903.37 INR ( 13,993.59)
Nov-16 964922.46 8041.02 5952.57 INR ( 13,993.59)
Dec-16 958969.89 7991.42 6002.17 INR ( 13,993.59)
Jan-17 952967.72 7941.40 6052.19 INR ( 13,993.59)
Feb-17 946915.53 7890.96 6102.62 INR ( 13,993.59)
Mar-17 940812.91 7840.11 6153.48 INR ( 13,993.59)
Apr-17 934659.43 7788.83 6204.76 INR ( 13,993.59)
May-17 928454.67 7737.12 6256.46 INR ( 13,993.59)
Jun-17 922198.20 7684.99 6308.60 INR ( 13,993.59)
Jul-17 915889.60 7632.41 6361.17 INR ( 13,993.59)
Aug-17 909528.43 7579.40 6414.18 INR ( 13,993.59)
Sep-17 903114.24 7525.95 6467.63 INR ( 13,993.59)
Oct-17 896646.61 7472.06 6521.53 INR ( 13,993.59)
Nov-17 890125.08 7417.71 6575.88 INR ( 13,993.59)
Dec-17 883549.20 7362.91 6630.68 INR ( 13,993.59)
Jan-18 876918.52 7307.65 6685.93 INR ( 13,993.59)
Feb-18 870232.59 7251.94 6741.65 INR ( 13,993.59)
Mar-18 863490.94 7195.76 6797.83 INR ( 13,993.59)
Apr-18 856693.11 7139.11 6854.48 INR ( 13,993.59)
May-18 849838.64 7081.99 6911.60 INR ( 13,993.59)
Jun-18 842927.04 7024.39 6969.19 INR ( 13,993.59)
Jul-18 835957.84 6966.32 7027.27 INR ( 13,993.59)
Aug-18 828930.57 6907.75 7085.83 INR ( 13,993.59)
Sep-18 821844.74 6848.71 7144.88 INR ( 13,993.59)
Oct-18 814699.86 6789.17 7204.42 INR ( 13,993.59)
Nov-18 807495.44 6729.13 7264.46 INR ( 13,993.59)
Dec-18 800230.98 6668.59 7325.00 INR ( 13,993.59)
Jan-19 792905.98 6607.55 7386.04 INR ( 13,993.59)
Feb-19 785519.95 6546.00 7447.59 INR ( 13,993.59)
Mar-19 778072.36 6483.94 7509.65 INR ( 13,993.59)
Apr-19 770562.71 6421.36 7572.23 INR ( 13,993.59)
May-19 762990.48 6358.25 7635.33 INR ( 13,993.59)
Jun-19 755355.14 6294.63 7698.96 INR ( 13,993.59)
Jul-19 747656.18 6230.47 7763.12 INR ( 13,993.59)
Aug-19 739893.07 6165.78 7827.81 INR ( 13,993.59)
Sep-19 732065.25 6100.54 7893.04 INR ( 13,993.59)
Oct-19 724172.21 6034.77 7958.82 INR ( 13,993.59)
Nov-19 716213.39 5968.44 8025.14 INR ( 13,993.59)
Dec-19 708188.25 5901.57 8092.02 INR ( 13,993.59)
Jan-20 700096.23 5834.14 8159.45 INR ( 13,993.59)
Feb-20 691936.78 5766.14 8227.45 INR ( 13,993.59)
Mar-20 683709.33 5697.58 8296.01 INR ( 13,993.59)
Apr-20 675413.32 5628.44 8365.14 INR ( 13,993.59)
May-20 667048.18 5558.73 8434.85 INR ( 13,993.59)
Jun-20 658613.33 5488.44 8505.14 INR ( 13,993.59)
Jul-20 650108.19 5417.57 8576.02 INR ( 13,993.59)
Aug-20 641532.17 5346.10 8647.49 INR ( 13,993.59)
Sep-20 632884.68 5274.04 8719.55 INR ( 13,993.59)
Oct-20 624165.14 5201.38 8792.21 INR ( 13,993.59)
Nov-20 615372.92 5128.11 8865.48 INR ( 13,993.59)
Dec-20 606507.45 5054.23 8939.36 INR ( 13,993.59)
Jan-21 597568.09 4979.73 9013.85 INR ( 13,993.59)
Feb-21 588554.23 4904.62 9088.97 INR ( 13,993.59)
Mar-21 579465.27 4828.88 9164.71 INR ( 13,993.59)
 End Balance
INR 1,266,170.28
INR 1,262,728.11
INR 1,259,257.26
INR 1,255,757.48
INR 1,252,228.54
INR 1,248,670.19
INR 1,245,082.19
INR 1,241,464.29
INR 1,237,816.24
INR 1,234,137.79
INR 1,230,428.68
INR 1,226,688.67
INR 1,222,917.49
INR 1,219,114.88
INR 1,215,280.58
INR 1,211,414.33
INR 1,207,515.86
INR 1,203,584.91
INR 1,199,621.20
INR 1,195,624.45
INR 1,191,594.40
INR 1,187,530.77
INR 1,183,433.27
INR 1,179,301.63
INR 1,175,135.56
INR 1,170,934.77
INR 1,166,698.97
INR 1,162,427.87
INR 1,158,121.19
INR 1,153,778.61
INR 1,149,399.84
INR 1,144,984.59
INR 1,140,532.54
INR 1,136,043.39
INR 1,131,516.83
INR 1,126,952.55
INR 1,122,350.24
INR 1,117,709.57
INR 1,113,030.23
INR 1,108,311.89
INR 1,103,554.24
INR 1,098,756.94
INR 1,093,919.66
INR 1,089,042.07
INR 1,084,123.83
INR 1,079,164.61
INR 1,074,164.06
INR 1,069,121.84
INR 1,064,037.61
INR 1,058,911.00
INR 1,053,741.67
INR 1,048,529.26
INR 1,043,273.42
INR 1,037,973.78
INR 1,032,629.97
INR 1,027,241.64
INR 1,021,808.40
INR 1,016,329.88
INR 1,010,805.71
INR 1,005,235.50
INR 999,618.88
INR 993,955.45
INR 988,244.82
INR 982,486.61
INR 976,680.41
INR 970,825.83
INR 964,922.46
INR 958,969.89
INR 952,967.72
INR 946,915.53
INR 940,812.91
INR 934,659.43
INR 928,454.67
INR 922,198.20
INR 915,889.60
INR 909,528.43
INR 903,114.24
INR 896,646.61
INR 890,125.08
INR 883,549.20
INR 876,918.52
INR 870,232.59
INR 863,490.94
INR 856,693.11
INR 849,838.64
INR 842,927.04
INR 835,957.84
INR 828,930.57
INR 821,844.74
INR 814,699.86
INR 807,495.44
INR 800,230.98
INR 792,905.98
INR 785,519.95
INR 778,072.36
INR 770,562.71
INR 762,990.48
INR 755,355.14
INR 747,656.18
INR 739,893.07
INR 732,065.25
INR 724,172.21
INR 716,213.39
INR 708,188.25
INR 700,096.23
INR 691,936.78
INR 683,709.33
INR 675,413.32
INR 667,048.18
INR 658,613.33
INR 650,108.19
INR 641,532.17
INR 632,884.68
INR 624,165.14
INR 615,372.92
INR 606,507.45
INR 597,568.09
INR 588,554.23
INR 579,465.27
INR 570,300.56
S.no Particulars Frequency
1 News Paper-Danik Jagran Daily
2 News Paper-Times Of India Daily
3 Communications Today Monthly
Meduim Quantity Amount (Rs.)
Hindi 1
English 1
English 1
Total
 Date of receipt
S.no Bill date Month Total(Rs)
of Invoices
1 2/1/2010 Dec-09 04/04/11 4200
2 5/2/2010 Jan-10 04/04/11 3500
3 7/3/2010 Feb-10 04/04/11 2200
4 10/4/2010 Mar-10 04/04/11 3100
5 5/5/2010 Apr-10 04/04/11 2600
6 8/6/2010 May-10 04/04/11 2800
7 4/7/2010 Jun-10 04/04/11 2600
8 10/8/2010 Jul-10 04/04/11 5600
9 5/9/2010 Aug-10 04/04/11 4900
10 10/10/2010 Sep-10 04/04/11 6300
11 6/11/2010 Oct-10 04/04/11 4200
12 5/12/2010 Nov-10 04/04/11 4200
13 5/1/2011 Dec-10 04/04/11 4200
14 8/2/2011 Jan-11 04/04/11 2800
Total 53200
S.No

4
 Items Amount(Rs) Remarks
Recipt
Labour charges for dismantlind and uploading the rack. Rs. 800/- enclosed
Transportation charges from BSNL, Kidwai Bhawan to Bill
Rs. 1200/- enclosed
NRTCC, Okhla
Recipt
  Electrician charges for dismantling the MUX and Rack. Rs.500/- enclosed
Labour charges for unloading the MUX and Rack at Recipt
Rs.500/- enclosed
NRTCC, Okhla
Total(Rs) Rs. 3000/-