Professional Documents
Culture Documents
Voucher No.Allocation
PCDA/CDA VR No.Dated
I / We hereby certify that I / We have performed works and / or supplied materials on the site for incorporat
the Conditions of contract and in respect of which I / We demand payment to the extent claimed below, su
Government of Reserve, charges for rent, water etc. and previous running Account payment as shown
Date:
Aug 2013
Signature of Contractor
Amount of Contract Rs. 131,78,36,379.88 Estimated value of work order Rs. 131,78,36,379.88
i)
iic)
v)
Deduct
a) Reserve 5% on work done
b) Compensation
c) Reserve 25% on material lying at site (iia)
d) Reserve 25% on material lying at site (iib)
e) Reserve 25% on material lying at site (iic)
f) Amount to be deducted as per schedule of credit
61/2012-13
No. 62/201209/2013-14
18/2013-14
"A"
Certified that
a)
I / We have checked the measurement and accordingly have assessed that the wo
lying at site taken into account in the above claim tallies with the physical progres
b)
Adjustments have been made for recoveries, which are to be effected from the co
provisions or contract agreement between DG MAP and the contractor.
c)
No work is being paid for which DO has been ordered on the contractor without ob
principle.
d)
The work, which has not been approved is not being paid.
e)
This payment in respect of works executed by the contractor under the terms or t
contractor.
f)
Dated.
Dated...
"B"
AAO
----------------------------------------------------------------------------------------------------------------------"C"
Issued RBI / SBI/
Cheque No
"D"
Witness.
Address
..
"E"
Entered in construction Account (Folio No)
----------------------------------------------------------------------------------------------------------------------"F"
Entered in construction Account (Folio No...)
T RECEIPT )
cation
ed
ns Pvt. Ltd.
12-2013
re of Contractor
s. 131,78,36,379.88
Rupees
Rupees
163140981.79
962310.50
170695140.66
12008470.61
450938.01
347257841.57
14th RAR
8157049.089533
Nill
240577.63
42673785.16
3002117.65
10019019.18
15000000.00
20000000.00
15000000.00
1071411.88
51071411.88
398329253.44
64092548.71
258066198.68
48072702.93
28097803.13
-------------------------------------------------------Say
28097800.00
DEPMC
14th RAR
Project Manager
Station Command
14th RAR
pees_________________________
e . In favour of
ure
--------------------------------------------------------
Cheque No...Dated
Stamp
Signature of Contractor
Dated
--------------------------------------------------------
Project Manager
SCHEDULE OF CREDIT
14th RAR
Description of Material
GI Pipe 25mm dia
Ordinary switch 6 amps
-do- but 2 way switch 6 amps
-do- but socket 2 in 1
-do- but switch 20 amps
-do- but socket 20 amps
-do- but bell switch 6 amps
Ordinary ceiling rose
Ordinary angle holder
Ordinary batten holder
Ordinary 2 module box
-do- but 3 module box
-do- but 4 module box
-do- but 6 module box
-do- but 8 module box
Ordinary 2 module plate
-do- bu 3 module plate
-do- bu 4 module plate
-do- bu 6 module plate
-do- bu 8 module plate
Module swtich 15 amps
2 way module switch amps
Modular socket 3 pin 5 amps
Module switch 15 amps
Modular bell push
Modular Fan regulator
Modular ceiling rose
Modular blank plate
MS switch box 4' x 4'
MS switch box 6' x 4'
MS switch box 8' x 4'
MS switch box 10' x 4'
Cupboard frames 526mm x 1976mm
-do- but 961mm x 1976mm
-do- but 1141mm x 1976mm
-do- but 476mm x 1976mm
-do- but 506mm x 1141mm
-do- but 506mm x 1176mm
-do- but 961mm x 1976mm
-do- but 506mm x 961mm
-do- but 506mm x 476mm
-do- but 506mm x 976mm
-do- but 806mm x 539mm
Door frame double revetted 876mm x 2133mm
Unit
Rm
Nos
Nos
Nos
Nos
Nos
Nos
Nos
Nos
Nos
Nos
Nos
Nos
Nos
Nos
Nos
Nos
Nos
Nos
Nos
Nos
Nos
Nos
Nos
Nos
Nos
Nos
Nos
Nos
Nos
Nos
Nos
Nos
Nos
Nos
Nos
Nos
Nos
Nos
Nos
Nos
Nos
Nos
Nos
Qty
90.00
90.00
24.00
36.00
12.00
12.00
2.00
45.00
10.00
10.00
17.00
12.00
12.00
7.00
6.00
25.00
22.00
12.00
16.00
6.00
70.00
24.00
25.00
15.00
2.00
8.00
25.00
25.00
366.00
1225.00
254.00
258.00
40.00
40.00
48.00
20.00
48.00
20.00
49.00
48.00
20.00
125.00
20.00
30.00
Total amount of Schedule of Credit carried over to General Summary on serial page No. 139
Signature of Contractor
Unit
DEPMC
Qty
14th RAR
D LYING AT SITE)
Credit Rate
82.10
24.75
25.40
31.60
41.10
77.45
24.10
26.00
28.00
20.80
35.00
45.00
60.00
90.00
120.00
40.00
60.00
85.00
105.00
128.00
48.00
53.00
85.00
72.00
47.00
190.00
13.00
14.00
85.00
97.00
108.00
154.00
1350.00
1650.00
1950.00
1050.00
1050.00
1050.00
900.00
750.00
600.00
900.00
1050.00
6000.00
ge No. 139
Amount
7389.00
2227.50
609.60
1137.60
493.20
929.40
48.20
1170.00
280.00
208.00
595.00
540.00
720.00
630.00
720.00
1000.00
1320.00
1020.00
1680.00
768.00
3360.00
1272.00
2125.00
1080.00
94.00
1520.00
325.00
350.00
31110.00
118825.00
27432.00
39732.00
54000.00
66000.00
93600.00
21000.00
50400.00
21000.00
44100.00
36000.00
12000.00
112500.00
21000.00
180000.00
962310.50
Credit Rate
Amount
Project Manager
Annexure - "B"
Sl. No.
Description of Item
Unit
Qty
S.S.R. Rate
C.P. 60%
27790.00
27790.00
27790.00
27790.00
27790.00
8.56
11.75
56.28
67.31
87.29
24460.00
34.96
53.93
111.86
53.63
53.63
164.67
16674.00
16674.00
16674.00
16674.00
16674.00
5.13
7.05
33.77
40.39
52.37
14676.00
###
###
###
###
20.98
32.36
67.12
32.18
32.18
98.80
S.S.R. Rate
Including CP
1
2
3
4
5
6
7
8
9
10
11
12
13
14
15
16
17
18
19
20
21
MT
MT
MT
MT
MT
Rm
Rm
Rm
Rm
Rm
MT
RM
RM
RM
Rm
Pcs
Pcs
Pcs
Pcs
Pcs
Pcs
634.506
32.409
364.192
427.656
142.384
16893.000
6911.000
22005.370
19312.490
25000.000
20.125
699200
48060
55980
25000
240
315
3102
3200
1500
760
22
Pcs
2650
23
Pcs
2800
124.87
74.92
199.79
24
25
26
27
28
29
30
Pcs
Pcs
Rm
Rm
MT
MT
MT
1400
120
20001
2505
4.060
62.000
22.820
9.99
223.25
135.83
70.91
28330.00
28330.00
30810.00
5.99
133.95
81.50
42.55
16998.00
16998.00
18486.00
15.98
357.20
217.33
113.46
45328.00
45328.00
49296.00
44464.00
44464.00
44464.00
44464.00
44464.00
13.69
18.80
90.05
107.70
139.66
39,136.00
55.94
86.29
178.98
85.81
85.81
263.47
Market Rate
VAT/Tax
41900.00
41100.00
40500.00
41500.00
40800.00
8.04
11.98
2095
2055
2025
2075
2040
0.16
0.24
###
###
###
###
Page 13 of 42
Sl. No.
31
32
33
34
Description of Item
MS Angle 35x35x3
MS Angle 25x6 (SI 1287)
MS Square 10mm (SI 1286)
MS Square 20mm (SI 1286)
Unit
Qty
S.S.R. Rate
C.P. 60%
S.S.R. Rate
Including CP
MT
MT
MT
MT
45.140
46.850
177.850
124.140
30810.00
30810.00
28330.00
28330.00
18486.00
18486.00
16998.00
16998.00
49296.00
49296.00
45328.00
45328.00
Market Rate
VAT/Tax
Page 14 of 42
Sl. No.
35
36
37
38
39
40
41
42
43
44
45
46
47
48
49
50
51
52
53
54
55
56
57
58
59
60
61
62
63
64
65
66
Description of Item
Binding Wire
Plasticizer (Kg)
Berger Paint (Prolink Bison Acrylic) (SI 2211)
Berger Paint (Redoxide Primer) (SI 2467)
Berger Paint Snow White (SI 2415)
Wall Putty
PVC water tank 300 ltrs (SI 2993)
PVC water tank 500 ltrs (SI 2993)
PVC water tank 1000 ltrs (SI 2993)
Silver Cement (SI 1946)
Ceiling fan
Exhaust Fan (300mm)
Exhaust Fan (200mm)
Wall Fan (400mm)
C.P. Angle Valve
C.P. Angle Cock
C.P. Sink mixer
C.P. concealed stop cock
C.P. center hole mixer
C.P. center hole basin mixer
C.P. waste 32mm (SI 2658)
Unit
Qty
S.S.R. Rate
C.P. 60%
S.S.R. Rate
Including CP
Nos
Nos
Nos
Nos
Nos
Nos
M2
121
1075
1171
621
718
47
9000.000
607.59
504.22
364.55
302.53
972.14
806.75
519.15
1068.16
5181.75
311.49
640.90
3109.05
830.64
1709.06
8290.80
MT
Kg
Ltr
Ltr
Ltr
Ltr
Nos
Nos
Nos
MT
Nos.
Nos.
Nos.
Nos.
Pcs
Pcs
Pcs
Pcs
Pcs
Pcs
Pcs
14.320
8500
29950
3850
10000
15700
40
191
74
30.000
2991
801
1160
114
1725
140
742
3414
60
14
1450
31210.00
18726.00
49936.00
56.56
85.60
169.20
33.94
51.36
101.52
90.50
136.96
270.72
1417.90
2364.68
4053.73
850.74
1418.80
2432.23
2268.64
3783.48
6485.97
48.21
28.92
77.13
PCS
PCS
PCS
PCS
2307
494
250
950
Market Rate
VAT/Tax
Page 15 of 42
Sl. No.
67
68
69
70
71
72
Description of Item
Unit
Qty
S.S.R. Rate
C.P. 60%
S.S.R. Rate
Including CP
Pcs
Pcs
Pcs
Pcs
Pcs
Pcs
4639
396
1850
324
114
7704
28.94
17.36
46.30
74.66
66.62
31.52
44.79
39.97
18.91
119.45
106.59
50.43
Market Rate
VAT/Tax
Page 16 of 42
Sl. No.
73
74
75
76
77
78
79
80
81
82
83
84
85
86
87
88
89
90
91
92
93
94
95
96
97
98
99
100
101
102
103
104
Description of Item
Unit
Qty
Pcs
Pcs
Pcs
Pcs
Pcs
Pcs
Pcs
Pcs
Pcs
Pcs
Pcs
Pcs
Pcs
Pcs
Pcs
Pcs
Pcs
Pcs
Pcs
Pcs
Pcs
Pcs
Pcs
Pcs
Pcs
Pcs
Pcs
Pcs
Pcs
Pcs
Pcs
Pcs
277
464
14
11
12
6
4788
6220
8220
15134
8060
1490
950
530
43
19
181
228
586
2736
420
60
950
228
500
460
100
500
50
1000
1000
4648
S.S.R. Rate
C.P. 60%
S.S.R. Rate
Including CP
145.9
87.54
233.44
93.03
1703.87
1703.87
101.99
35.78
47.33
31.90
21.98
55.81
1022.32
1022.32
61.19
21.46
28.39
19.14
13.18
148.84
2726.19
2726.19
163.18
57.24
75.72
51.04
35.16
19.68
11.80
31.48
22.79
15.47
41.26
Market Rate
VAT/Tax
Page 17 of 42
Sl. No.
105
106
107
108
109
110
111
112
113
114
Description of Item
Unit
Qty
PCS
Nos
Nos
Pcs
PCS
PCS
PCS
PCS
Pcs
Nos
4648
700
800
114
846
96
5316
114
687
230.000
S.S.R. Rate
C.P. 60%
S.S.R. Rate
Including CP
2994.19
323.56
509.77
125.55
457.02
668.1
1796.51
194.14
305.86
75.33
274.21
400.86
4790.70
517.70
815.63
200.88
731.23
1068.96
Market Rate
VAT/Tax
Page 18 of 42
Sl. No.
115
116
117
118
119
120
121
122
123
124
125
126
Description of Item
Chlorpyrifos (ATT)
Kota Stone
Glazed Ceramic Tiles (New Land Nut)
605mm x 605mm
Glazed Ceramic Tiles (Castelli Beige)
396mm x 396mm
Vitrified Tiles (Fabia)
605mm x 605mm
Ceramic Glazed Floor Tiles (Sprinkle brown)
300mm X 300mm
Ceramic Glazed Floor Tiles (Sprinkle Ivory)
300mm X 300mm
Ceramic Glazed Dado Tiles (200mmx300mm)
Elite 03 Field
Ceramic Glazed Tiles (200mmx300mm)
Elite 03 VI Border
Elite 03 VI Motif Premier
Radium 1007 Ivory Gold
Flush Door Shutters
2040mm X 686mm (SI 801)
2040mm X 786mm (SI 801)
2040mm X 886mm (SI 801)
Moulded Door
2100x800mm (SI 879)
2100x750mm (SI 879)
1.25mm Pressed Steel Door Frames
(a) Duble rebated (165x60mm)
976x2130mm
876x2130mm
(b) Single Rebated (105x60mm)
976x2130mm
876x2130mm
S.S.R. Rate
C.P. 60%
S.S.R. Rate
Including CP
Unit
Qty
Ltr
Sqft
780
20000
Sqm
7373.000
###
Sqm
34600.000
###
Sqm
3400.000
###
Sqm
3971.430
Sqm
3557.440
Sqm
6095.520
Sqm
Sqm
Sqm
2160.000
1054.800
8280.000
Sqmtr
Sqmtr
Sqmtr
1683.159
2357.216
2362.230
955.71
955.71
955.71
573.42
573.42
573.42
1529.13
1529.13
1529.13
Sqmtr
Sqmtr
173.040
192.150
1721.00
1721.00
1032.60
1032.60
2753.60
2753.60
Pcs
Pcs
250.000
192.000
Pcs
Pcs
350.000
20.000
Market Rate
VAT/Tax
Page 19 of 42
Sl. No.
Description of Item
776x2130mm
Signature of Contractor
Unit
Qty
Pcs
626.000
S.S.R. Rate
C.P. 60%
S.S.R. Rate
Including CP
Market Rate
VAT/Tax
DEPMC
Page 20 of 42
14th RAR
Market Rate
Including VAT
& Cartage
Cartage
800
800
800
800
800
Amount
44795.00
43955.00
43325.00
44375.00
43640.00
8.20
12.22
65.04
82.23
125.20
43500.00
8.36
31.43
54.60
21.39
25.41
42.50
94.03
50.91
60.31
112.33
28212674.78
1424537.60
15778618.40
18977235.00
6213637.76
138522.60
84452.42
1431229.26
1588066.05
3130000.00
787612.00
5845312.00
1510525.80
3056508.00
534750.00
6098.40
13387.50
291681.06
162912.00
90465.00
85370.80
55.84
147976.00
42.25
118300.00
16.25
136.00
147.28
105.63
41300.00
42550.00
40900.00
22372.00
16320.00
2945747.28
264603.15
167678.00
2638100.00
933338.00
Page 21 of 42
Cartage
Market Rate
Including VAT
& Cartage
42967.80
42550.00
40200.00
41400.00
Amount
1939566.49
1993467.50
7149570.00
5139396.00
Page 22 of 42
Cartage
Market Rate
Including VAT
& Cartage
645.66
609.96
610.00
424.00
1292.34
8882.00
408.50
24.50
31.16
39.55
58.73
55056.40
26.52
33.65
77.12
178.50
16.00
1615.00
2742.00
5382.00
8500.00
1000.62
1581.00
678.30
1173.00
244.80
244.80
1009.80
326.40
890.46
948.60
69.36
Amount
78124.86
655707.00
714310.00
263304.00
927900.12
389667.60
3676500.00
56521.50
15393.04
9887.50
55795.02
715083.52
225420.00
1007817.50
296912.00
2707200.00
251200.00
64600.00
523722.00
398268.00
255000.00
2992854.42
1266381.00
786828.00
133722.00
422280.00
34272.00
749271.60
1114329.60
53427.60
13280.40
100572.00
Page 23 of 42
Cartage
Market Rate
Including VAT
& Cartage
34.68
270.30
64.26
96.90
178.50
11.22
Amount
160880.52
107038.80
118881.00
31395.60
12151.26
86438.88
Page 24 of 42
Cartage
Market Rate
Including VAT
& Cartage
948.60
306.00
948.60
277.40
1734.00
2346.00
95.62
36.97
45.64
34.42
21.67
39.27
15.81
23.25
25.10
31.21
53.55
25.70
26.00
32.13
50.50
87.21
50.50
36.72
20.40
23.46
25.50
44.88
71.40
31.62
36.72
280.50
Amount
262762.20
108316.16
13280.40
1637.24
20808.00
14076.00
457828.56
229953.40
375160.80
520912.28
174660.20
58512.30
15019.50
12322.50
1079.30
592.99
9692.55
5859.60
15236.00
87907.68
21210.00
5232.60
39197.00
8372.16
10200.00
10791.60
2550.00
22440.00
3570.00
31620.00
36720.00
1303764.00
Page 25 of 42
Cartage
Market Rate
Including VAT
& Cartage
74.46
163.20
211.14
1562.76
286.00
1025.10
81.60
469.20
557.29
3799.50
Amount
346090.08
114240.00
168912.00
178154.64
241956.00
78300.48
433785.60
53488.80
382858.23
873885.00
Page 26 of 42
Cartage
Market Rate
Including VAT
& Cartage
Amount
165.00
9.50
128700.00
190000.00
365.00
2691145.00
267.00
9238200.00
390.00
1326000.00
242.00
961086.06
242.00
860900.48
223.00
1359300.96
223.00
223.00
223.00
481680.00
235220.40
1846440.00
1224.00
1224.00
1224.00
2060186.62
2885232.38
2891369.52
2283.62
2283.62
395157.60
438797.58
1377.00
1326.00
344250.00
254592.00
1091.50
1050.60
382025.00
21012.00
Page 27 of 42
Cartage
Market Rate
Including VAT
& Cartage
1020.00
Total
Amount
638520.00
170695140.66
Project Manager
Page 28 of 42
Annexure - "C"
Sl. No.
1
2
3
4
5
6
7
8
9
Description of Item
40mm Stone aggregate
20mm Stone aggregate
12mm Stone aggregate
Stone Powder
Stone Chips Green
Stone Chips White
Cement (Ramco ) (PPC)
Cement (Ramco ) (OPC)
Brick (Fly Ash) (SI 366A)
14th RAR
Unit
Qty
S.S.R. Rate
C.P. 60%
S.S.R. Rate
Including CP
Market Rate
Cum
Cum
Cum
MT
MT
MT
Bags
Bags
Noc
863.000
70.440
549.500
84.000
35.000
198.000
11678
0
2421325
463.97
494.89
539.75
278.38
296.93
323.85
742.35
791.82
863.60
1164.24
1164.24
1164.24
170.38
170.38
2.06
102.23
102.23
1.23
272.61
272.61
3.29
1510.00
1903.00
1433.85
205.00
210.00
Total
Signature of Contractor
DEPMC
Project Manager
Amount
640649.78
55776.08
474548.20
126840.00
66605.00
283902.30
2393990.00
0.00
7966159.25
12008470.61
14th RAR
Steel
8mm
10mm
12mm
16mm
20mm
Total
O/Balance
694.527
33.974
377.218
458.156
164.394
1899.432
Received
Total Balance
694.527
33.974
377.218
458.156
164.394
1728.269
Consum
60.021
1.565
13.026
30.500
22.010
127.122
C/ Balance
634.506
32.409
364.192
427.656
142.384
1601.147
Cement
O/Balance Rassi
OPC
PPC
634
15000
15634
O/Balance Ramco
Received (Ramco)
3894
22106
0
26000
Total Balance
4528
37106
41634
12665
12665
Consum (Rassi)
Consum (Ramco)
Total Consum.
C/ Balance (Rassi
12665
634
2335
2969
C/ Balance (Ramco)
3894
22106
26000
G/ Balance
4528
24441
28969
Annexure - "D"
14th RAR
Deduct advance already payed on 2nd RAR receip vide: Vr. No 0018/Gopalpur/06/
(R&C)/RAR/(PKG-14) Dt. 12.02.2013
Deduct advance already payed on 3rd RAR receip vide: Vr. No 0018/Gopalpur/09/
(R&C)/RAR/(PKG-14) Dt. 23.02.2013
Deduct advance already payed on 4th RAR receip vide: Vr. No 0018/Gopalpur/11/
(R&C)/RAR/(PKG-14) Dt. 09.03.2013
Deduct advance already payed on 5th RAR receip vide: Vr. No 0018/Gopalpur/16/
(R&C)/RAR/(PKG-14) Dt. 05.04.2013
Deduct advance already payed on 6.th RAR receip vide: Vr. No 0018/Gopalpur/19/
(R&C)/RAR/(PKG-14) Dt. 20.04.2013
Deduct advance already payed on 7th RAR receip vide: Vr. No 0018/Gopalpur/22/
(R&C)/RAR/(PKG-14) Dt. 07.05.2013
Deduct advance already payed on 8th RAR receip vide: Vr. No 0018/Gopalpur/28/
(R&C)/RAR/(PKG-14) Dt. 22.05.2013
Deduct advance already payed on 9th RAR receip vide: Vr. No 0018/Gopalpur/31/
(R&C)/RAR/(PKG-14) Dt. 07.06.2013
10
Deduct advance already payed on 10th RAR receip vide: Vr. No 0018/Gopalpur/36/
(R&C)/RAR/(PKG-14) Dt. 22.06.2013
11
Deduct advance already payed on 11th RAR receip vide: Vr. No 0018/Gopalpur/40/
(R&C)/RAR/(PKG-14) Dt. 08.07.2013
12
Deduct advance already payed on 12th RAR receip vide: Vr. No 0018/Gopalpur/47/
(R&C)/RAR/(PKG-14) Dt. 22.07.2013
13
Deduct advance already payed on 13th RAR receip vide: Vr. No 0018/Gopalpur/61/
(R&C)/RAR/(PKG-14) Dt. 08.08.2013
Total (Rs)
Signature of Contractor
DEPMC
4th RAR
Amount
1609858.68
37675000.00
32500000.00
37800000.00
58937000.00
18347000.00
6399000.00
17323000.00
5127000.00
19273000.00
3773000.00
12896000.00
6406340.00
258066198.68
Project Manager
:
:
:
:
:
:
Rs.
Rs.
Rs.
Rs.
Rs.
Total R
Signature of Contractor
DEPMC
14th RAR
13
Rs.
Rs.
Rs.
Rs.
Rs.
180,000,000.00
14,630,345.00
11,232,420.00
11,122,507.93
11,087,430.00
Total Rs.
48,072,702.93
Project Manager
Stamp
Signature of Contractor
Dated
.From...
Interest calculation
Total amt
Rs. 180,000,000.00
EMI No
Date
Mob Adv
18-Jan-13
EMI No
Date
No of days
1
2
3
4
5
6
7
8
9
10
11
12
13
14
15
16
17
18
5/7/2013
6/7/2013
7/7/2013
8/7/2013
9/7/2013
10/7/2013
11/7/2013
12/7/2013
1/7/2014
2/7/2014
3/7/2014
4/7/2014
5/7/2014
6/7/2014
7/7/2014
8/7/2014
9/6/2014
10/6/2014
110
31
30
31
31
30
31
30
31
31
28
31
30
31
30
31
31
30
Date
Rate of Int
8.00%
Total Amt
EMI Principal
Rs. 128,668,881 Rs. 131,783,638
Rs. 7,321,313
Int due
Rs. 3,177,249
Rs. 845,662
Rs. 770,242
Rs. 746,172
Rs. 696,427
Rs. 625,822
Rs. 596,938
Rs. 529,542
Rs. 497,448
Rs. 447,703
Rs. 359,446
Rs. 348,214
Rs. 288,841
Rs. 248,724
Rs. 192,561
Rs. 149,234
Rs. 99,490
Rs. 48,140
Rs. 0
Principal due
Rs.
Rs.
Rs.
Rs.
Rs.
Rs.
Rs.
Rs.
Rs.
Rs.
Rs.
Rs.
Rs.
Rs.
Rs.
Rs.
Rs.
Rs.
10.00%
Total Amt
EMI Principal
### Rs. 2,678,687
Int due
Rs. 131,783,634
Principal due
Rs.
Rs.
Rs.
Rs.
Rs.
Rs.
Rs.
Rs.
Rs.
Rs.
Rs.
Rs.
Rs.
Rs.
Rs.
Rs.
Rs.
Rs.
Total EMI
Principal
EMI to be
Recovered
Total Int
2,678,687
2,678,687
2,678,687
2,678,687
2,678,687
2,678,687
2,678,687
2,678,687
2,678,687
2,678,687
2,678,687
2,678,687
2,678,687
2,678,687
2,678,687
2,678,687
2,678,687
2,678,687
Rs. 4,630,345
Rs. 1,232,420
Rs. 1,122,508
Rs. 1,087,430
Rs. 1,014,934
Rs. 912,038
Rs. 869,944
Rs. 771,724
Rs. 724,953
Rs. 652,458
Rs. 523,837
Rs. 507,467
Rs. 420,940
Rs. 362,477
Rs. 280,627
Rs. 217,486
Rs. 144,991
Rs. 70,157
Rs. 48,216,366
Rs. 15,546,735
Total Principal
Rs.
Rs.
Rs.
Rs.
Rs.
Rs.
Rs.
Rs.
Rs.
Rs.
Rs.
Rs.
Rs.
Rs.
Rs.
Rs.
Rs.
Rs.
10,000,000
10,000,000
10,000,000
10,000,000
10,000,000
10,000,000
10,000,000
10,000,000
10,000,000
10,000,000
10,000,000
10,000,000
10,000,000
10,000,000
10,000,000
10,000,000
10,000,000
10,000,000
Total Int
Cummulative
Rs. 4,630,345
Rs. 5,862,765
Rs. 6,985,273
Rs. 8,072,703
Rs. 9,087,637
Rs. 9,999,675
Rs. 10,869,618
Rs. 11,641,343
Rs. 12,366,296
Rs. 13,018,753
Rs. 13,542,590
Rs. 14,050,058
Rs. 14,470,998
Rs. 14,833,474
Rs. 15,114,101
Rs. 15,331,587
Rs. 15,476,578
Rs. 15,546,735
Int
Recovered
Rs. 14,630,345
Rs. 11,232,420
Rs. 11,122,508
Rs. 11,087,430
Rs. 11,014,934
Rs. 10,912,038
Rs. 10,869,944
Rs. 10,771,724
Rs. 10,724,953
Rs. 10,652,458
Rs. 10,523,837
Rs. 10,507,467
Rs. 10,420,940
Rs. 10,362,477
Rs. 10,280,627
Rs. 10,217,486
Rs. 10,144,991
Rs. 10,070,157
Rs. 195,546,735
Less recovery Cummulative
Remarks
Rs. 67,149,360