Product Name CITY Quality Sales Amt

Apple Ahmedabad Super 5000 Product Name Total sales

Banana Surat A-one 10000 Apple 740000
Chikoo Rajkot Super 15000 Banana 780000
Watermelon Junagadh A-one 20000 Chikoo 820000
Muskmelon Vadodara Super 25000 Watermelon 635000
Apple Vadodara A-one 30000 Muskmelon 900000
Banana Ahmedabad Super 35000
Chikoo Ahmedabad A-one 40000
Watermelon Ahmedabad Super 45000 Product Name No of Bills
Muskmelon Vadodara A-one 50000 Apple 8
Apple Surat Super 55000 Banana 8
Banana Surat A-one 60000 Chikoo 8
Chikoo Rajkot Super 65000 Watermelon 8
Watermelon Rajkot A-one 70000 Muskmelon 8
Muskmelon Rajkot Super 75000
Apple Rajkot A-one 80000
Banana Rajkot Super 85000
Chikoo Rajkot A-one 90000
Watermelon Junagadh Super 95000
Muskmelon Junagadh A-one 100000
Apple Junagadh Super 105000
Banana Junagadh A-one 110000
Chikoo Junagadh Super 115000
Watermelon Junagadh A-one 120000
Muskmelon Junagadh Super 125000
Apple Junagadh A-one 130000
Banana Junagadh Super 135000
Chikoo Junagadh A-one 140000
Watermelon Junagadh Super 75000
Muskmelon Junagadh A-one 150000
Apple Junagadh Super 155000
Banana Junagadh A-one 160000
Chikoo Rajkot Super 165000
Watermelon Junagadh A-one 15000
Muskmelon Vadodara Super 175000
Apple Ahmedabad A-one 180000
Banana Surat Super 185000
Chikoo Rajkot A-one 190000
Watermelon Junagadh Super 195000
Muskmelon Vadodara A-one 200000
Product Name CITY Sales Amt Product Name CITY Quality Sales Amt
Apple Ahmedabad 185000 Apple AhmedabaSuper 5000
Apple Surat 240000 Apple Surat Super 55000
Apple Rajkot 475000 Apple Rajkot Super 0
Apple Junagadh 655000 Apple Junagadh Super 260000
Apple Vadodara 370000 Apple Vadodara Super 0

Product Name CITY No of Bills Product Name CITY Quality No of Bills

Apple Ahmedabad 2 Apple AhmedabaA-one 1
Apple Surat 1 Apple Surat A-one 0
Apple Rajkot 1 Apple Rajkot A-one 1
Apple Junagadh 3 Apple Junagadh A-one 1
Apple Vadodara 1 Apple Vadodara A-one 1
Product Name CITY Quality Sales Amt
Apple AhmedabaA-one 180000
Apple Surat A-one 0
Apple Rajkot A-one 80000
Apple Junagadh A-one 130000
Apple Vadodara A-one 30000

Product Name CITY Quality No of Bills

Apple AhmedabaSuper 1
Apple Surat Super 1
Apple Rajkot Super 0
Apple Junagadh Super 2
Apple Vadodara Super 0
 Emp Emp
Designation Basic Pay HRA DA CLA TA MA
Code Name
Anshul
A101 Sharma
Shubhash Central Manager 25000 6250 2500 800 2500 1250
A102 Anand
Rajenra Purchase Manager 35000 8750 3500 1000 4200 1750
A103 Rathod
Komal Sales Manager 45000 11250 4500 1200 6750 2250
A104 Shah
Ankita Operator 15000 3750 1500 700 1350 750
A105 Parikh
Vrusti Operator 22000 5500 2200 800 1980 1100
A106 Shah
Maharashi Project Head 40000 10000 4000 1200 6000 2000
A107 Patel Project Head 45000 11250 4500 1200 6750 2250
GROSS NET
PF PT ESI TA %
PAY PAY
37050 2500 750 0 33800 10% HRA 25% OF BASIC
52450 2500 1050 0 48900 12% DA 10% OF BASIC
68700 2500 1350 0 64850 15%
22300 2000 450 500 19350 9%
32480 2000 660 0 29820 9%
61200 2500 1200 0 57500 15% CLA
68700 2500 1350 0 64850 15% <15000 500
15000 TO 25000 700
25000 TO 30000 800
30000 TO 40000 1000
40000=> 1200

MA 5% OF BASIC

PT 3% OF BASIC
 TA PF
<10000 BASIC PAY*5% <15000 BASIC*10%
10000-15000 BASIC PAY*7% >=15000 TO <25000 2000
15000-25000 BASIC PAY*9% >=25000 2500
25000-30000 BASIC PAY*10%
30000-40000 BASIC PAY*12%
>=40000 BASIC PAY*15%

GROSS ESI
BASICPAY+HRA+DA+CLA+TA+MA <20000 500
>=20000 0
CAR I20 2000000 Table 1
Down Payment 500000 Installment No Loan Amt Interest Amt
Loan Amount 1500000 1 ($37,284) ($9,375)
2 ($37,517) ($9,142)
36 Months 36 3 ($37,752) ($8,907)
Annual Interest Rate@7.5% 7.50% 4 ($37,988) ($8,672)
EMI ($46,659.33) 5 ($38,225) ($8,434)
6 ($38,464) ($8,195)
Total Amount ($1,679,736) 7 ($38,705) ($7,955)
Interest For 3 years ($179,736) 8 ($38,946) ($7,713)
9 ($39,190) ($7,469)
10 ($39,435) ($7,225)
48 Months 48 11 ($39,681) ($6,978)
Annual Interest Rate@8.5% 8.50% 12 ($39,929) ($6,730)
EMI ($36,972) 13 ($40,179) ($6,481)
Total +Interest ($1,774,678) 14 ($40,430) ($6,229)
Interest For 4 years ($274,678) 15 ($40,683) ($5,977)
16 ($40,937) ($5,722)
17 ($41,193) ($5,467)
60 Months 60 18 ($41,450) ($5,209)
Annual Interest Rate@9.5% 9.50% 19 ($41,709) ($4,950)
EMI ($31,503) 20 ($41,970) ($4,689)
Total +Interest ($1,890,168) 21 ($42,232) ($4,427)
Interest For 5 years ($390,168) 22 ($42,496) ($4,163)
23 ($42,762) ($3,898)
24 ($43,029) ($3,630)
25 ($43,298) ($3,361)
26 ($43,569) ($3,091)
27 ($43,841) ($2,818)
28 ($44,115) ($2,544)
29 ($44,391) ($2,269)
30 ($44,668) ($1,991)
31 ($44,947) ($1,712)
32 ($45,228) ($1,431)
33 ($45,511) ($1,148)
34 ($45,795) ($864)
35 ($46,082) ($578)
36 ($46,370) ($290)
($1,500,000) ($179,736)
 Table 2
EMI InstallmenLoan Amt Interest Amt EMI
($46,659) 1 ($26,347) ($10,625) ($36,972)
($46,659) 2 ($26,534) ($10,438) ($36,972)
($46,659) 3 ($26,722) ($10,250) ($36,972)
($46,659) 4 ($26,911) ($10,061) ($36,972)
($46,659) 5 ($27,102) ($9,871) ($36,972)
($46,659) 6 ($27,294) ($9,679) ($36,972)
($46,659) 7 ($27,487) ($9,485) ($36,972)
($46,659) 8 ($27,682) ($9,291) ($36,972)
($46,659) 9 ($27,878) ($9,094) ($36,972)
($46,659) 10 ($28,075) ($8,897) ($36,972)
($46,659) 11 ($28,274) ($8,698) ($36,972)
($46,659) 12 ($28,475) ($8,498) ($36,972)
($46,659) 13 ($28,676) ($8,296) ($36,972)
($46,659) 14 ($28,879) ($8,093) ($36,972)
($46,659) 15 ($29,084) ($7,888) ($36,972)
($46,659) 16 ($29,290) ($7,682) ($36,972)
($46,659) 17 ($29,498) ($7,475) ($36,972)
($46,659) 18 ($29,706) ($7,266) ($36,972)
($46,659) 19 ($29,917) ($7,056) ($36,972)
($46,659) 20 ($30,129) ($6,844) ($36,972)
($46,659) 21 ($30,342) ($6,630) ($36,972)
($46,659) 22 ($30,557) ($6,415) ($36,972)
($46,659) 23 ($30,774) ($6,199) ($36,972)
($46,659) 24 ($30,992) ($5,981) ($36,972)
($46,659) 25 ($31,211) ($5,761) ($36,972)
($46,659) 26 ($31,432) ($5,540) ($36,972)
($46,659) 27 ($31,655) ($5,318) ($36,972)
($46,659) 28 ($31,879) ($5,093) ($36,972)
($46,659) 29 ($32,105) ($4,868) ($36,972)
($46,659) 30 ($32,332) ($4,640) ($36,972)
($46,659) 31 ($32,561) ($4,411) ($36,972)
($46,659) 32 ($32,792) ($4,181) ($36,972)
($46,659) 33 ($33,024) ($3,948) ($36,972)
($46,659) 34 ($33,258) ($3,714) ($36,972)
($46,659) 35 ($33,494) ($3,479) ($36,972)
($46,659) 36 ($33,731) ($3,242) ($36,972)
($1,679,736) 37 ($33,970) ($3,003) ($36,972)
38 ($34,210) ($2,762) ($36,972)
39 ($34,453) ($2,520) ($36,972)
40 ($34,697) ($2,276) ($36,972)
41 ($34,943) ($2,030) ($36,972)
42 ($35,190) ($1,782) ($36,972)
43 ($35,439) ($1,533) ($36,972)
44 ($35,690) ($1,282) ($36,972)
45 ($35,943) ($1,029) ($36,972)
46 ($36,198) ($775) ($36,972)
47 ($36,454) ($518) ($36,972)
48 ($36,712) ($260) ($36,972)
($1,500,000) ($274,678) ($1,774,678)
 Table 3
InstallmenLoan Amt Interest Amt EMI
1 ($19,628) ($11,875) ($31,503)
2 ($19,783) ($11,720) ($31,503)
3 ($19,940) ($11,563) ($31,503)
4 ($20,098) ($11,405) ($31,503)
5 ($20,257) ($11,246) ($31,503)
6 ($20,417) ($11,086) ($31,503)
7 ($20,579) ($10,924) ($31,503)
8 ($20,742) ($10,761) ($31,503)
9 ($20,906) ($10,597) ($31,503)
10 ($21,071) ($10,431) ($31,503)
11 ($21,238) ($10,265) ($31,503)
12 ($21,406) ($10,096) ($31,503)
13 ($21,576) ($9,927) ($31,503)
14 ($21,747) ($9,756) ($31,503)
15 ($21,919) ($9,584) ($31,503)
16 ($22,092) ($9,410) ($31,503)
17 ($22,267) ($9,236) ($31,503)
18 ($22,443) ($9,059) ($31,503)
19 ($22,621) ($8,882) ($31,503)
20 ($22,800) ($8,703) ($31,503)
21 ($22,981) ($8,522) ($31,503)
22 ($23,163) ($8,340) ($31,503)
23 ($23,346) ($8,157) ($31,503)
24 ($23,531) ($7,972) ($31,503)
25 ($23,717) ($7,786) ($31,503)
26 ($23,905) ($7,598) ($31,503)
27 ($24,094) ($7,409) ($31,503)
28 ($24,285) ($7,218) ($31,503)
29 ($24,477) ($7,026) ($31,503)
30 ($24,671) ($6,832) ($31,503)
31 ($24,866) ($6,637) ($31,503)
32 ($25,063) ($6,440) ($31,503)
33 ($25,262) ($6,241) ($31,503)
34 ($25,462) ($6,041) ($31,503)
35 ($25,663) ($5,840) ($31,503)
36 ($25,866) ($5,637) ($31,503)
37 ($26,071) ($5,432) ($31,503)
38 ($26,277) ($5,225) ($31,503)
39 ($26,485) ($5,017) ($31,503)
40 ($26,695) ($4,808) ($31,503)
41 ($26,906) ($4,596) ($31,503)
42 ($27,119) ($4,383) ($31,503)
43 ($27,334) ($4,169) ($31,503)
44 ($27,551) ($3,952) ($31,503)
45 ($27,769) ($3,734) ($31,503)
46 ($27,989) ($3,514) ($31,503)
47 ($28,210) ($3,293) ($31,503)
48 ($28,433) ($3,069) ($31,503)
49 ($28,659) ($2,844) ($31,503)
50 ($28,885) ($2,617) ($31,503)
51 ($29,114) ($2,389) ($31,503)
52 ($29,345) ($2,158) ($31,503)
53 ($29,577) ($1,926) ($31,503)
54 ($29,811) ($1,692) ($31,503)
55 ($30,047) ($1,456) ($31,503)
56 ($30,285) ($1,218) ($31,503)
57 ($30,525) ($978) ($31,503)
58 ($30,766) ($736) ($31,503)
59 ($31,010) ($493) ($31,503)
60 ($31,255) ($247) ($31,503)
($1,500,000) ($390,168) ($1,890,168)