Please Note Just change the Yellow Field Only

Loan Amt. 1000000 60

21540 Flat ROI Chart 61600

Rate Of Int 10.60% 21543 Tenor Interest Flat ROI -6400

INTEREST PRICIPAL O/s Amount 12 98,612 9.86%
1 1,000,000 8,833 12,710 987,290 24 180,711 9.04%
2 987,290 8,721 12,822 974,467 36 243,175 8.11% 1137%
3 974,467 8,608 12,936 961,532 48 283,816 7.10%
4 961,532 8,494 13,050 948,482 60 300,206 6.00% 11374
5 948,482 8,378 13,165 935,317 72 289,646 4.83% 43 5500.5
6 935,317 8,262 13,282 922,035 84 249,136 3.56% 5404
7 922,035 8,145 13,399 908,636 4728
8 908,636 8,026 13,517 895,119 Eligibility Calculator 4342.5
9 895,119 7,907 13,637 881,483 EMI 27785 1728
10 881,483 7,786 13,757 881,483 Rate 15.00 1544
11 881,483 7,786 13,757 867,725 Tenor 48
12 867,725 7,665 13,879 853,847 Loan Amt 998356
13 853,847 7,542 14,001 839,846
14 839,846 7,419 14,125 825,721
15 825,721 7,294 14,250 811,471
16 811,471 7,168 14,375 797,096
17 797,096 7,041 14,502 782,593
18 782,593 6,913 14,631 767,963
19 767,963 6,784 14,760 753,203
20 753,203 6,653 14,890 738,313
21 738,313 6,522 15,022 723,291
22 723,291 6,389 15,154 708,137
23 708,137 6,255 15,288 692,848
24 692,848 6,120 15,423 677,425
25 677,425 5,984 15,560 661,866
26 661,866 5,846 15,697 646,169
27 646,169 5,708 15,836 630,333
28 630,333 5,568 15,976 614,357
29 614,357 5,427 16,117 598,241
30 598,241 5,284 16,259 581,982
31 581,982 5,141 16,403 565,579
32 565,579 4,996 16,548 549,032
33 549,032 4,850 16,694 532,338 3040799
34 532,338 4,702 16,841 515,497
35 515,497 4,554 16,990 498,507
36 498,507 4,403 17,140 481,367
37 481,367 4,252 17,291 464,075
38 464,075 4,099 17,444 446,631
39 446,631 3,945 17,598 429,033
40 429,033 3,790 17,754 411,279
41 411,279 3,633 17,911 393,369
42 393,369 3,475 18,069 375,300
43 375,300 3,315 18,228 357,072
44 357,072 3,154 18,389 338,683
45 338,683 2,992 18,552 320,131
46 320,131 2,828 18,716 301,415
47 301,415 2,663 18,881 282,534
48 282,534 2,496 19,048 263,486
49 263,486 2,327 19,216 244,270
50 244,270 2,158 19,386 224,885
51 224,885 1,986 19,557 205,328
52 205,328 1,814 19,730 185,598
53 185,598 1,639 19,904 165,694
54 165,694 1,464 20,080 145,614
55 145,614 1,286 20,257 125,357
56 125,357 1,107 20,436 104,921
57 104,921 927 20,617 84,304
58 84,304 745 20,799 63,505
59 63,505 561 20,983 42,523
60 42,523 376 21,168 21,355
61 21,355 189 21,355 -
62 - - 21,543 (21,543)
63 (21,543) (190) 21,734 (43,277)
64 (43,277) (382) 21,926 (65,203)
65 (65,203) (576) 22,119 (87,322)
66 (87,322) (771) 22,315 (109,637)
67 (109,637) (968) 22,512 (132,149)
68 (132,149) (1,167) 22,711 (154,860)
69 (154,860) (1,368) 22,911 (177,771)
70 (177,771) (1,570) 23,114 (200,885)
71 (200,885) (1,774) 23,318 (224,203)
72 (224,203) (1,980) 23,524 (247,727)
73 (247,727) (2,188) 23,732 (271,459)
74 (271,459) (2,398) 23,941 (295,400)
75 (295,400) (2,609) 24,153 (319,553)
76 (319,553) (2,823) 24,366 (343,919)
77 (343,919) (3,038) 24,581 (368,501)
78 (368,501) (3,255) 24,799 (393,299)
79 (393,299) (3,474) 25,018 (418,317)
80 (418,317) (3,695) 25,239 (443,555)
81 (443,555) (3,918) 25,462 (469,017)
82 (469,017) (4,143) 25,686 (494,703)
83 (494,703) (4,370) 25,913 (520,617)
84 (520,617) (4,599) 26,142 (546,759)
85 (546,759) (4,830) 26,373 (573,132)
86 (573,132) (5,063) 26,606 (599,738)
87 (599,738) (5,298) 26,841 (626,579)
88 (626,579) (5,535) 27,078 (653,658)
89 (653,658) (5,774) 27,317 (680,975)
90 (680,975) (6,015) 27,559 (708,534)
91 (708,534) (6,259) 27,802 (736,336)
92 (736,336) (6,504) 28,048 (764,384)
93 (764,384) (6,752) 28,296 (792,679)
94 (792,679) (7,002) 28,545 (821,225)
95 (821,225) (7,254) 28,798 (850,022)
96 (850,022) (7,509) 29,052 (879,074)
97 (879,074) (7,765) 29,309 (908,383)
98 (908,383) (8,024) 29,568 (937,951)
99 (937,951) (8,285) 29,829 (967,779)
100 (967,779) (8,549) 30,092 (997,872)
101 (997,872) (8,815) 30,358 (1,028,230)
102 (1,028,230) (9,083) 30,626 (1,058,856)
103 (1,058,856) (9,353) 30,897 (1,089,752)
104 (1,089,752) (9,626) 31,170 (1,120,922)
105 (1,120,922) (9,901) 31,445 (1,152,367)
106 (1,152,367) (10,179) 31,723 (1,184,090)
107 (1,184,090) (10,459) 32,003 (1,216,093)
108 (1,216,093) (10,742) 32,286 (1,248,378)
109 (1,248,378) (11,027) 32,571 (1,280,949)
110 (1,280,949) (11,315) 32,859 (1,313,808)
111 (1,313,808) (11,605) 33,149 (1,346,956)
112 (1,346,956) (11,898) 33,442 (1,380,398)
113 (1,380,398) (12,194) 33,737 (1,414,135)
114 (1,414,135) (12,492) 34,035 (1,448,170)
115 (1,448,170) (12,792) 34,336 (1,482,506)
116 (1,482,506) (13,095) 34,639 (1,517,144)
117 (1,517,144) (13,401) 34,945 (1,552,089)
118 (1,552,089) (13,710) 35,254 (1,587,343)
119 (1,587,343) (14,022) 35,565 (1,622,908)
120 (1,622,908) (14,336) 35,879 (1,658,787)
121 (1,658,787) (14,653) 36,196 (1,694,983)
122 (1,694,983) (14,972) 36,516 (1,731,499)
123 (1,731,499) (15,295) 36,838 (1,768,337)
124 (1,768,337) (15,620) 37,164 (1,805,501)
125 (1,805,501) (15,949) 37,492 (1,842,993)
126 (1,842,993) (16,280) 37,823 (1,880,817)
127 (1,880,817) (16,614) 38,157 (1,918,974)
128 (1,918,974) (16,951) 38,494 (1,957,468)
129 (1,957,468) (17,291) 38,834 (1,996,303)
130 (1,996,303) (17,634) 39,177 (2,035,480)
131 (2,035,480) (17,980) 39,524 (2,075,004)
132 (2,075,004) (18,329) 39,873 (2,114,876)
133 (2,114,876) (18,681) 40,225 (2,155,101)
134 (2,155,101) (19,037) 40,580 (2,195,682)
135 (2,195,682) (19,395) 40,939 (2,236,620)
136 (2,236,620) (19,757) 41,300 (2,277,920)
137 (2,277,920) (20,122) 41,665 (2,319,586)
138 (2,319,586) (20,490) 42,033 (2,361,619)
139 (2,361,619) (20,861) 42,404 (2,404,023)
140 (2,404,023) (21,236) 42,779 (2,446,802)
141 (2,446,802) (21,613) 43,157 (2,489,959)
142 (2,489,959) (21,995) 43,538 (2,533,497)
143 (2,533,497) (22,379) 43,923 (2,577,420)
144 (2,577,420) (22,767) 44,311 (2,621,731)
145 (2,621,731) (23,159) 44,702 (2,666,433)
146 (2,666,433) (23,553) 45,097 (2,711,530)
147 (2,711,530) (23,952) 45,495 (2,757,025)
148 (2,757,025) (24,354) 45,897 (2,802,922)
149 (2,802,922) (24,759) 46,303 (2,849,225)
150 (2,849,225) (25,168) 46,712 (2,895,936)
151 (2,895,936) (25,581) 47,124 (2,943,061)
152 (2,943,061) (25,997) 47,541 (2,990,601)
153 (2,990,601) (26,417) 47,960 (3,038,562)
154 (3,038,562) (26,841) 48,384 (3,086,946)
155 (3,086,946) (27,268) 48,811 (3,135,757)
156 (3,135,757) (27,699) 49,243 (3,185,000)
157 (3,185,000) (28,134) 49,678 (3,234,677)
158 (3,234,677) (28,573) 50,116 (3,284,794)
159 (3,284,794) (29,016) 50,559 (3,335,353)
160 (3,335,353) (29,462) 51,006 (3,386,359)
161 (3,386,359) (29,913) 51,456 (3,437,815)
162 (3,437,815) (30,367) 51,911 (3,489,726)
163 (3,489,726) (30,826) 52,369 (3,542,095)
164 (3,542,095) (31,289) 52,832 (3,594,927)
165 (3,594,927) (31,755) 53,299 (3,648,226)
166 (3,648,226) (32,226) 53,769 (3,701,995)
167 (3,701,995) (32,701) 54,244 (3,756,240)
168 (3,756,240) (33,180) 54,724 (3,810,963)
169 (3,810,963) (33,664) 55,207 (3,866,170)
170 (3,866,170) (34,151) 55,695 (3,921,865)
171 (3,921,865) (34,643) 56,187 (3,978,052)
172 (3,978,052) (35,139) 56,683 (4,034,735)
173 (4,034,735) (35,640) 57,184 (4,091,918)
174 (4,091,918) (36,145) 57,689 (4,149,607)
175 (4,149,607) (36,655) 58,198 (4,207,805)
176 (4,207,805) (37,169) 58,712 (4,266,518)
177 (4,266,518) (37,688) 59,231 (4,325,749)
178 (4,325,749) (38,211) 59,754 (4,385,503)
179 (4,385,503) (38,739) 60,282 (4,445,785)
180 (4,445,785) (39,271) 60,815 (4,506,600)
181 (4,506,600) (39,808) 61,352 (4,567,951)
182 (4,567,951) (40,350) 61,894 (4,629,845)
183 (4,629,845) (40,897) 62,440 (4,692,286)
184 (4,692,286) (41,449) 62,992 (4,755,278)
185 (4,755,278) (42,005) 63,548 (4,818,826)
186 (4,818,826) (42,566) 64,110 (4,882,936)
187 (4,882,936) (43,133) 64,676 (4,947,612)
188 (4,947,612) (43,704) 65,247 (5,012,859)
189 (5,012,859) (44,280) 65,824 (5,078,683)
190 (5,078,683) (44,862) 66,405 (5,145,088)
191 (5,145,088) (45,448) 66,992 (5,212,080)
192 (5,212,080) (46,040) 67,584 (5,279,663)
193 (5,279,663) (46,637) 68,180 (5,347,844)
194 (5,347,844) (47,239) 68,783 (5,416,627)
195 (5,416,627) (47,847) 69,390 (5,486,017)
196 (5,486,017) (48,460) 70,003 (5,556,020)
197 (5,556,020) (49,078) 70,622 (5,626,642)
198 (5,626,642) (49,702) 71,245 (5,697,887)
199 (5,697,887) (50,331) 71,875 (5,769,762)
200 (5,769,762) (50,966) 72,510 (5,842,272)
201 (5,842,272) (51,607) 73,150 (5,915,422)
202 (5,915,422) (52,253) 73,796 (5,989,219)
203 (5,989,219) (52,905) 74,448 (6,063,667)
204 (6,063,667) (53,562) 75,106 (6,138,773)
205 (6,138,773) (54,226) 75,769 (6,214,542)
206 (6,214,542) (54,895) 76,439 (6,290,981)
207 (6,290,981) (55,570) 77,114 (6,368,094)
208 (6,368,094) (56,251) 77,795 (6,445,889)
209 (6,445,889) (56,939) 78,482 (6,524,371)
210 (6,524,371) (57,632) 79,175 (6,603,547)
211 (6,603,547) (58,331) 79,875 (6,683,422)
212 (6,683,422) (59,037) 80,580 (6,764,002)
213 (6,764,002) (59,749) 81,292 (6,845,294)
214 (6,845,294) (60,467) 82,010 (6,927,304)
215 (6,927,304) (61,191) 82,735 (7,010,039)
216 (7,010,039) (61,922) 83,465 (7,093,505)
217 (7,093,505) (62,659) 84,203 (7,177,707)
218 (7,177,707) (63,403) 84,947 (7,262,654)
219 (7,262,654) (64,153) 85,697 (7,348,351)
220 (7,348,351) (64,910) 86,454 (7,434,805)
221 (7,434,805) (65,674) 87,218 (7,522,022)
222 (7,522,022) (66,445) 87,988 (7,610,010)
223 (7,610,010) (67,222) 88,765 (7,698,776)
224 (7,698,776) (68,006) 89,549 (7,788,325)
225 (7,788,325) (68,797) 90,340 (7,878,665)
226 (7,878,665) (69,595) 91,138 (7,969,804)
227 (7,969,804) (70,400) 91,943 (8,061,747)
228 (8,061,747) (71,212) 92,756 (8,154,503)
229 (8,154,503) (72,031) 93,575 (8,248,077)
230 (8,248,077) (72,858) 94,401 (8,342,479)
231 (8,342,479) (73,692) 95,235 (8,437,714)
232 (8,437,714) (74,533) 96,077 (8,533,791)
233 (8,533,791) (75,382) 96,925 (8,630,716)
234 (8,630,716) (76,238) 97,781 (8,728,498)
235 (8,728,498) (77,102) 98,645 (8,827,143)
236 (8,827,143) (77,973) 99,517 (8,926,659)
237 (8,926,659) (78,852) 100,396 (9,027,055)
238 (9,027,055) (79,739) 101,282 (9,128,337)
239 (9,128,337) (80,634) 102,177 (9,230,515)
240 (9,230,515) (81,536) 103,080 (9,333,594)
241 (9,333,594) (82,447) 103,990 (9,437,585)
242 (9,437,585) (83,365) 104,909 (9,542,493)
243 (9,542,493) (84,292) 105,835 (9,648,329)
244 (9,648,329) (85,227) 106,770 (9,755,099)
245 (9,755,099) (86,170) 107,714 (9,862,813)
246 (9,862,813) (87,122) 108,665 (9,971,478)
247 (9,971,478) (88,081) 109,625 (10,081,103)
248 ### (89,050) 110,593 (10,191,696)
249 ### (90,027) 111,570 (10,303,266)
250 ### (91,012) 112,556 (10,415,822)
251 ### (92,006) 113,550 (10,529,371)
252 ### (93,009) 114,553 (10,643,924)
253 ### (94,021) 115,565 (10,759,489)
254 ### (95,042) 116,586 (10,876,075)
255 ### (96,072) 117,615 (10,993,690)
256 ### (97,111) 118,654 (11,112,345)
257 ### (98,159) 119,703 (11,232,047)
258 ### (99,216) 120,760 (11,352,807)
259 ### (100,283) 121,827 (11,474,634)
260 ### (101,359) 122,903 (11,597,536)
261 ### (102,445) 123,988 (11,721,525)
262 ### (103,540) 125,084 (11,846,608)
263 ### (104,645) 126,189 (11,972,797)
264 ### (105,760) 127,303 (12,100,100)
265 ### (106,884) 128,428 (12,228,528)
266 ### (108,019) 129,562 (12,358,090)
267 ### (109,163) 130,707 (12,488,796)
268 ### (110,318) 131,861 (12,620,658)
269 ### (111,482) 133,026 (12,753,684)
270 ### (112,658) 134,201 (12,887,885)
271 ### (113,843) 135,386 (13,023,271)
272 ### (115,039) 136,582 (13,159,853)
273 ### (116,245) 137,789 (13,297,642)
274 ### (117,463) 139,006 (13,436,648)
275 ### (118,690) 140,234 (13,576,882)
276 ### (119,929) 141,473 (13,718,355)
277 ### (121,179) 142,722 (13,861,077)
278 ### (122,440) 143,983 (14,005,060)
279 ### (123,711) 145,255 (14,150,315)
280 ### (124,994) 146,538 (14,296,853)
281 ### (126,289) 147,832 (14,444,685)
282 ### (127,595) 149,138 (14,593,823)
283 ### (128,912) 150,456 (14,744,279)
284 ### (130,241) 151,785 (14,896,063)
285 ### (131,582) 153,125 (15,049,189)
286 ### (132,935) 154,478 (15,203,667)
287 ### (134,299) 155,843 (15,359,509)
288 ### (135,676) 157,219 (15,516,728)
289 ### (137,064) 158,608 (15,675,336)
290 ### (138,465) 160,009 (15,835,345)
291 ### (139,879) 161,422 (15,996,768)
292 ### (141,305) 162,848 (16,159,616)
293 ### (142,743) 164,287 (16,323,903)
294 ### (144,194) 165,738 (16,489,641)
295 ### (145,658) 167,202 (16,656,843)
296 ### (147,135) 168,679 (16,825,521)
297 ### (148,625) 170,169 (16,995,690)
298 ### (150,129) 171,672 (17,167,362)
299 ### (151,645) 173,189 (17,340,551)
300 ### (153,175) 174,718 (17,515,269)
301 ### (154,718) 176,262 (17,691,531)
302 ### (156,275) 177,819 (17,869,350)
303 ### (157,846) 179,389 (18,048,739)
304 ### (159,431) 180,974 (18,229,713)
305 ### (161,029) 182,573 (18,412,286)
306 ### (162,642) 184,185 (18,596,471)
307 ### (164,269) 185,812 (18,782,283)
308 ### (165,910) 187,454 (18,969,737)
309 ### (167,566) 189,109 (19,158,846)
310 ### (169,236) 190,780 (19,349,626)
311 ### (170,922) 192,465 (19,542,091)
312 ### (172,622) 194,165 (19,736,257)
313 ### (174,337) 195,880 (19,932,137)
314 ### (176,067) 197,611 (20,129,748)
315 ### (177,813) 199,356 (20,329,104)
316 ### (179,574) 201,117 (20,530,221)
317 ### (181,350) 202,894 (20,733,115)
318 ### (183,143) 204,686 (20,937,801)
319 ### (184,951) 206,494 (21,144,295)
320 ### (186,775) 208,318 (21,352,613)
321 ### (188,615) 210,158 (21,562,771)
322 ### (190,471) 212,015 (21,774,786)
323 ### (192,344) 213,887 (21,988,673)
324 ### (194,233) 215,777 (22,204,450)
325 ### (196,139) 217,683 (22,422,133)
326 ### (198,062) 219,606 (22,641,739)
327 ### (200,002) 221,545 (22,863,284)
328 ### (201,959) 223,502 (23,086,787)
329 ### (203,933) 225,477 (23,312,263)
330 ### (205,925) 227,468 (23,539,732)
331 ### (207,934) 229,478 (23,769,210)
332 ### (209,961) 231,505 (24,000,714)
333 ### (212,006) 233,550 (24,234,264)
334 ### (214,069) 235,613 (24,469,877)
335 ### (216,151) 237,694 (24,707,571)
336 ### (218,250) 239,794 (24,947,365)
337 ### (220,368) 241,912 (25,189,277)
338 ### (222,505) 244,049 (25,433,325)
339 ### (224,661) 246,205 (25,679,530)
340 ### (226,836) 248,379 (25,927,909)
341 ### (229,030) 250,573 (26,178,483)
342 ### (231,243) 252,787 (26,431,269)
343 ### (233,476) 255,020 (26,686,289)
344 ### (235,729) 257,272 (26,943,561)
345 ### (238,001) 259,545 (27,203,106)
346 ### (240,294) 261,838 (27,464,944)
347 ### (242,607) 264,150 (27,729,094)
348 ### (244,940) 266,484 (27,995,578)
349 ### (247,294) 268,838 (28,264,416)
350 ### (249,669) 271,212 (28,535,628)
351 ### (252,065) 273,608 (28,809,237)
352 ### (254,482) 276,025 (29,085,262)
353 ### (256,920) 278,463 (29,363,725)
354 ### (259,380) 280,923 (29,644,648)
355 ### (261,861) 283,405 (29,928,052)
356 ### (264,364) 285,908 (30,213,960)
357 ### (266,890) 288,433 (30,502,394)
358 ### (269,438) 290,981 (30,793,375)
359 ### (272,008) 293,552 (31,086,927)
360 ### (274,601) 296,145 (31,383,071)
361 ### (277,217) 298,761 (31,681,832)
362 ### (279,856) 301,400 (31,983,232)
363 ### (282,519) 304,062 (32,287,294)
364 ### (285,204) 306,748 (32,594,042)
365 ### (287,914) 309,458 (32,903,499)
366 ### (290,648) 312,191 (33,215,690)
367 ### (293,405) 314,949 (33,530,639)
368 ### (296,187) 317,731 (33,848,370)
369 ### (298,994) 320,537 (34,168,907)
370 ### (301,825) 323,369 (34,492,276)
371 ### (304,682) 326,225 (34,818,501)
372 ### (307,563) 329,107 (35,147,608)
373 ### (310,471) 332,014 (35,479,622)
374 ### (313,403) 334,947 (35,814,569)
375 ### (316,362) 337,905 (36,152,474)
376 ### (319,347) 340,890 (36,493,365)
377 ### (322,358) 343,902 (36,837,266)
378 ### (325,396) 346,939 (37,184,205)
379 ### (328,460) 350,004 (37,534,209)
380 ### (331,552) 353,096 (37,887,305)
381 ### (334,671) 356,215 (38,243,520)
382 ### (337,818) 359,361 (38,602,881)
383 ### (340,992) 362,536 (38,965,417)
384 ### (344,195) 365,738 (39,331,155)
385 ### (347,425) 368,969 (39,700,123)
386 ### (350,684) 372,228 (40,072,351)
387 ### (353,972) 375,516 (40,447,867)
388 ### (357,289) 378,833 (40,826,700)
389 ### (360,636) 382,179 (41,208,879)
390 ### (364,012) 385,555 (41,594,435)
391 ### (367,418) 388,961 (41,983,396)
392 ### (370,853) 392,397 (42,375,792)
393 ### (374,319) 395,863 (42,771,655)
394 ### (377,816) 399,360 (43,171,015)
395 ### (381,344) 402,887 (43,573,902)
396 ### (384,903) 406,446 (43,980,349)
397 ### (388,493) 410,037 (44,390,385)
398 ### (392,115) 413,659 (44,804,044)
399 ### (395,769) 417,313 (45,221,356)
400 ### (399,455) 420,999 (45,642,355)
401 ### (403,174) 424,718 (46,067,073)
402 ### (406,926) 428,469 (46,495,542)
403 ### (410,711) 432,254 (46,927,796)
404 ### (414,529) 436,072 (47,363,868)
405 ### (418,381) 439,924 (47,803,793)
406 ### (422,267) 443,810 (48,247,603)
407 ### (426,187) 447,731 (48,695,334)
408 ### (430,142) 451,686 (49,147,019)
409 ### (434,132) 455,675 (49,602,695)
410 ### (438,157) 459,701 (50,062,395)
411 ### (442,218) 463,761 (50,526,157)
412 ### (446,314) 467,858 (50,994,015)
413 ### (450,447) 471,991 (51,466,005)
414 ### (454,616) 476,160 (51,942,165)
415 ### (458,822) 480,366 (52,422,531)
416 ### (463,066) 484,609 (52,907,140)
417 ### (467,346) 488,890 (53,396,030)
418 ### (471,665) 493,208 (53,889,238)
419 ### (476,022) 497,565 (54,386,803)
420 ### (480,417) 501,960 (54,888,764)
421 ### (484,851) 506,394 (55,395,158)
422 ### (489,324) 510,867 (55,906,025)
423 ### (493,837) 515,380 (56,421,405)
424 ### (498,389) 519,933 (56,941,338)
425 ### (502,982) 524,525 (57,465,863)
426 ### (507,615) 529,159 (57,995,022)
427 ### (512,289) 533,833 (58,528,855)
428 ### (517,005) 538,548 (59,067,403)
429 ### (521,762) 543,306 (59,610,708)
430 ### (526,561) 548,105 (60,158,813)
431 ### (531,403) 552,946 (60,711,760)
432 ### (536,287) 557,831 (61,269,590)
433 ### (541,215) 562,758 (61,832,348)
434 ### (546,186) 567,729 (62,400,078)
435 ### (551,201) 572,744 (62,972,822)
436 ### (556,260) 577,803 (63,550,625)
437 ### (561,364) 582,907 (64,133,532)
438 ### (566,513) 588,056 (64,721,589)
439 ### (571,707) 593,251 (65,314,840)
440 ### (576,948) 598,491 (65,913,331)
441 ### (582,234) 603,778 (66,517,109)
442 ### (587,568) 609,111 (67,126,220)
443 ### (592,948) 614,492 (67,740,712)
444 ### (598,376) 619,920 (68,360,632)
445 ### (603,852) 625,396 (68,986,027)
446 ### (609,377) 630,920 (69,616,947)
447 ### (614,950) 636,493 (70,253,440)
448 ### (620,572) 642,116 (70,895,556)
449 ### (626,244) 647,788 (71,543,344)
450 ### (631,966) 653,510 (72,196,853)
451 ### (637,739) 659,282 (72,856,136)
452 ### (643,563) 665,106 (73,521,242)
453 ### (649,438) 670,981 (74,192,223)
454 ### (655,365) 676,908 (74,869,131)
455 ### (661,344) 682,887 (75,552,018)
456 ### (667,376) 688,920 (76,240,938)
457 ### (673,462) 695,005 (76,935,943)
458 ### (679,601) 701,144 (77,637,087)
459 ### (685,794) 707,338 (78,344,425)
460 ### (692,042) 713,586 (79,058,011)
461 ### (698,346) 719,889 (79,777,900)
462 ### (704,705) 726,248 (80,504,148)
463 ### (711,120) 732,663 (81,236,812)
464 ### (717,592) 739,135 (81,975,947)
465 ### (724,121) 745,664 (82,721,611)
466 ### (730,708) 752,251 (83,473,863)
467 ### (737,352) 758,896 (84,232,758)
468 ### (744,056) 765,600 (84,998,358)
469 ### (750,819) 772,362 (85,770,720)
470 ### (757,641) 779,185 (86,549,905)
471 ### (764,524) 786,068 (87,335,973)
472 ### (771,468) 793,011 (88,128,984)
473 ### (778,473) 800,016 (88,929,000)
474 ### (785,540) 807,083 (89,736,083)
475 ### (792,669) 814,212 (90,550,295)
476 ### (799,861) 821,404 (91,371,700)
477 ### (807,117) 828,660 (92,200,360)
478 ### (814,437) 835,980 (93,036,340)
479 ### (821,821) 843,364 (93,879,704)
480 ### (829,271) 850,814 (94,730,519)
481 ### (836,786) 858,330 (95,588,848)
482 ### (844,368) 865,912 (96,454,760)
483 ### (852,017) 873,561 (97,328,320)
484 ### (859,733) 881,277 (98,209,597)
485 ### (867,518) 889,062 (99,098,659)
486 ### (875,371) 896,915 (99,995,574)
487 ### (883,294) 904,838 ###
488 ### (891,287) 912,830 ###
489 ### (899,350) 920,894 ###
490 ### (907,485) 929,028 ###
491 ### (915,691) 937,235 ###
492 ### (923,970) 945,514 ###
493 ### (932,322) 953,866 ###
494 ### (940,748) 962,292 ###
495 ### (949,248) 970,792 ###
496 ### (957,824) 979,367 ###
497 ### (966,475) 988,018 ###
498 ### (975,202) 996,746 ###
499 ### (984,007) 1,005,550 ###
500 ### (992,889) 1,014,433 ###
501 ### ### 1,023,393 ###
502 ### ### 1,032,433 ###
503 ### ### 1,041,553 ###
504 ### ### 1,050,754 ###
Loans Emi chart
Loan Amount 100,000 100,000 100,000
Axis Citi Bajaj
Interest Rate 10.99% 12.50% 15.25% 16.00% 16.50% 17.00% 18.00% 18.00% 19.00% 20.00% 13.50% 14.00% 14.50% 15.00% 15.50% 16.00% 16.50% 17.00% 17.50% 18.00% 18.50% 19.00% 16.00% 16.50% 17.00% 17.50% 18.00% 19.00% 20.00% 21.00% 22.00%
Processing Fees 2.00% 0.50% 1.50%
Parpayment Allowed Not Allowed Allowed
Tenor (Months) EMI EMI EMI EMI EMI EMI EMI EMI EMI EMI EMI EMI EMI EMI EMI EMI EMI EMI EMI EMI EMI EMI EMI EMI

12 8,838 8,908 9,038 9,073 9,097 9,120 9,168 9,168 9,216 9,263 8,955 8,979 9,002 9,026 9,049 9,073 9,097 9,120 9,144 9,168 9,192 9,216 9,073 9,097 9,120 9,144 9,168 9,216 9,263 9,263 9,359
24 4,660 4,731 4,861 4,896 4,920 4,944 4,992 4,992 5,041 5,090 4,778 4,801 4,825 4,849 4,872 4,896 4,920 4,944 4,968 4,992 5,017 5,041 4,896 4,920 4,944 4,968 4,992 5,041 5,090 5,090 5,188
36 3,273 3,345 3,479 3,516 3,540 3,565 3,615 3,615 3,666 3,716 3,394 3,418 3,442 3,467 3,491 3,516 3,540 3,565 3,590 3,615 3,640 3,666 3,516 3,540 3,565 3,590 3,615 3,666 3,716 3,716 3,819
48 2,584 2,658 2,796 2,834 2,860 2,886 2,937 2,937 2,990 3,043 2,708 2,733 2,758 2,783 2,808 2,834 2,860 2,886 2,911 2,937 2,964 2,990 2,834 2,860 2,886 2,911 2,937 2,990 3,043 3,043 3,151
60 2,174 2,250 2,392 2,432 2,458 2,485 2,539 2,539 2,594 2,649 2,301 2,327 2,353 2,379 2,405 2,432 2,458 2,485 2,512 2,539 2,567 2,594 2,432 2,458 2,485 2,512 2,539 2,594 2,649 2,649 2,762
72 1,903 1,981 2,128 2,169 2,197 2,225 2,281 2,281 2,338 2,395 2,034 2,061 2,087 2,115 2,142 2,169 2,197 2,225 2,253 2,281 2,309 2,338 2,169 2,197 2,225 2,253 2,281 2,338 2,395 2,395 2,513
84 1,712 1,792 1,944 1,986 2,015 2,044 2,102 2,102 2,161 2,221 1,846 1,874 1,902 1,930 1,958 1,986 2,015 2,044 2,073 2,102 2,131 2,161 1,986 2,015 2,044 2,073 2,102 2,161 2,221 2,221 2,343
96 1,570 1,653 1,809 1,853 1,882 1,912 1,972 1,972 2,033 2,095 1,709 1,737 1,766 1,795 1,824 1,853 1,882 1,912 1,942 1,972 2,003 2,033 1,853 1,882 1,912 1,942 1,972 2,033 2,095 2,095 2,222
108 1,462 1,547 1,707 1,753 1,783 1,814 1,876 1,876 1,939 2,003 1,604 1,633 1,663 1,692 1,722 1,753 1,783 1,814 1,845 1,876 1,907 1,939 1,753 1,783 1,814 1,845 1,876 1,939 2,003 2,003 2,133
120 1,377 1,464 1,629 1,675 1,706 1,738 1,802 1,802 1,867 1,933 1,523 1,553 1,583 1,613 1,644 1,675 1,706 1,738 1,770 1,802 1,834 1,867 1,675 1,706 1,738 1,770 1,802 1,867 1,933 1,933 2,067
132 1,309 1,398 1,567 1,614 1,646 1,679 1,744 1,744 1,811 1,879 1,458 1,489 1,520 1,551 1,582 1,614 1,646 1,679 1,711 1,744 1,778 1,811 1,614 1,646 1,679 1,711 1,744 1,811 1,879 1,879 2,017
144 1,253 1,344 1,517 1,566 1,599 1,632 1,699 1,699 1,767 1,837 1,406 1,437 1,469 1,501 1,533 1,566 1,599 1,632 1,665 1,699 1,733 1,767 1,566 1,599 1,632 1,665 1,699 1,767 1,837 1,837 1,978
156 1,207 1,300 1,477 1,527 1,560 1,594 1,663 1,663 1,733 1,804 1,363 1,395 1,428 1,460 1,493 1,527 1,560 1,594 1,629 1,663 1,698 1,733 1,527 1,560 1,594 1,629 1,663 1,733 1,804 1,804 1,948
168 1,168 1,263 1,444 1,495 1,529 1,564 1,634 1,634 1,705 1,777 1,328 1,360 1,394 1,427 1,461 1,495 1,529 1,564 1,599 1,634 1,669 1,705 1,495 1,529 1,564 1,599 1,634 1,705 1,777 1,777 1,924
180 1,136 1,233 1,417 1,469 1,504 1,539 1,610 1,610 1,683 1,756 1,298 1,332 1,366 1,400 1,434 1,469 1,504 1,539 1,575 1,610 1,647 1,683 1,469 1,504 1,539 1,575 1,610 1,683 1,756 1,756 1,906
192 1,108 1,207 1,394 1,447 1,483 1,519 1,591 1,591 1,665 1,739 1,274 1,308 1,342 1,377 1,412 1,447 1,483 1,519 1,555 1,591 1,628 1,665 1,447 1,483 1,519 1,555 1,591 1,665 1,739 1,739 1,891
204 1,085 1,185 1,375 1,429 1,465 1,502 1,576 1,576 1,650 1,726 1,253 1,287 1,322 1,358 1,393 1,429 1,465 1,502 1,539 1,576 1,613 1,650 1,429 1,465 1,502 1,539 1,576 1,650 1,726 1,726 1,880
216 1,064 1,166 1,360 1,414 1,451 1,488 1,563 1,563 1,638 1,715 1,235 1,270 1,306 1,342 1,378 1,414 1,451 1,488 1,525 1,563 1,600 1,638 1,414 1,451 1,488 1,525 1,563 1,638 1,715 1,715 1,870
228 1,047 1,150 1,346 1,402 1,439 1,476 1,552 1,552 1,629 1,706 1,220 1,256 1,292 1,328 1,365 1,402 1,439 1,476 1,514 1,552 1,590 1,629 1,402 1,439 1,476 1,514 1,552 1,629 1,706 1,706 1,863
240 1,032 1,136 1,335 1,391 1,429 1,467 1,543 1,543 1,621 1,699 1,207 1,244 1,280 1,317 1,354 1,391 1,429 1,467 1,505 1,543 1,582 1,621 1,391 1,429 1,467 1,505 1,543 1,621 1,699 1,699 1,857
252 1,018 1,124 1,326 1,382 1,420 1,459 1,536 1,536 1,614 1,693 1,196 1,233 1,270 1,307 1,345 1,382 1,420 1,459 1,497 1,536 1,575 1,614 1,382 1,420 1,459 1,497 1,536 1,614 1,693 1,693 1,852
264 1,007 1,114 1,318 1,375 1,413 1,452 1,530 1,530 1,609 1,688 1,187 1,224 1,261 1,299 1,337 1,375 1,413 1,452 1,491 1,530 1,569 1,609 1,375 1,413 1,452 1,491 1,530 1,609 1,688 1,688 1,849
276 996 1,105 1,311 1,369 1,407 1,446 1,525 1,525 1,604 1,684 1,179 1,216 1,254 1,292 1,330 1,369 1,407 1,446 1,486 1,525 1,565 1,604 1,369 1,407 1,446 1,486 1,525 1,604 1,684 1,684 1,846
288 987 1,097 1,305 1,363 1,402 1,442 1,521 1,521 1,601 1,681 1,172 1,210 1,248 1,286 1,325 1,363 1,402 1,442 1,481 1,521 1,561 1,601 1,363 1,402 1,442 1,481 1,521 1,601 1,681 1,681 1,843
300 979 1,090 1,300 1,359 1,398 1,438 1,517 1,517 1,598 1,678 1,166 1,204 1,242 1,281 1,320 1,359 1,398 1,438 1,478 1,517 1,557 1,598 1,359 1,398 1,438 1,478 1,517 1,598 1,678 1,678 1,841

Processing fee charges

MUE Charges Cithome/P.P. Personal Loans
applicable for pp Processing Fees Self-employed Salaried
and loan take-over Loan amt Fees Loan amt Fees Loan amt Fees
Loan amt chgs 2.10 - 5.00 4,000 1.00 - 2.50 4,000 0.50 - 1.00 1,000
2.10 - 5.00 2,150 5.01 -10.00 5,000 2.51 - 5.00 5,000 1.01 - 2.00 2,000
5.01 -14.99 5,300 10.01 - 15.00 7,000 5.01 - 7.00 6,000 2.01 - 3.00 3,000
15.00 - 19.99 10,500 15.01 - 20.00 10,000
20.00 - 49.99 36,500 20.01 - 25.00 20,000
> 50.00 lac 52,000 25.01 - 30.00 25,000
30.01 - 50.00 50,000
50.01 - 100.00 75,000
 MONTHLY AMORTIZATION
Custmer's Name :-

Loan amount (Rs) 1500000.00 Repayment %

ROI (p.a.) 10.50% Year
Term in years 5 1
(Enter data in green coloured areas only) Repayment Base Eligibility 2
3
EMI 11560 4
EMI (monthly rest) 32,241 Rate 15 5
Total Principal Paid 1500000 Tenor 48 6
Total Interest Paid 434451 Loan Amt 415368 7
8
9
Amortization schedule 10
Month Opening Balance Interest Principal Closing 11
1 1500000.00 13125.00 19115.85 ### 12
2 1480884.15 12957.74 19283.11 ### 13
3 1461601.04 12789.01 19451.84 ### 14
4 1442149.19 12618.81 19622.05 ### 15
5 1422527.15 12447.11 19793.74 ### 16
6 1402733.41 12273.92 19966.93 ### 17
7 1382766.48 12099.21 20141.64 ### 18
8 1362624.83 11922.97 20317.88 ### 19
9 1342306.95 11745.19 20495.66 ### 20
10 1321811.29 11565.85 20675.00 ### Total
11 1301136.28 11384.94 20855.91 ###
12 1280280.38 11202.45 21038.40 ###
13 1259241.98 11018.37 21222.48 ###
14 1238019.49 10832.67 21408.18 ###
15 1216611.31 10645.35 21595.50 ###
16 1195015.81 10456.39 21784.46 ###
17 1173231.35 10265.77 21975.08 ###
18 1151256.27 10073.49 22167.36 ###
19 1129088.92 9879.53 22361.32 ###
20 1106727.59 9683.87 22556.98 ###
21 1084170.61 9486.49 22754.36 ###
22 1061416.25 9287.39 22953.46 ###
23 1038462.79 9086.55 23154.30 ###
24 1015308.49 8883.95 23356.90 ###
25 991951.59 8679.58 23561.27 ###
26 968390.32 8473.42 23767.44 ###
27 944622.88 8265.45 23975.40 ###
28 920647.48 8055.67 24185.19 ###
29 896462.30 7844.05 24396.81 ###
30 872065.49 7630.57 24610.28 ###
31 847455.21 7415.23 24825.62 ###
32 822629.60 7198.01 25042.84 ###
33 797586.75 6978.88 25261.97 ###
34 772324.79 6757.84 25483.01 ###
35 746841.78 6534.87 25705.98 ###
36 721135.79 6309.94 25930.91 ###
37 695204.88 6083.04 26157.81 ###
38 669047.07 5854.16 26386.69 ###
39 642660.39 5623.28 26617.57 ###
40 616042.81 5390.37 26850.48 ###
41 589192.34 5155.43 27085.42 ###
42 562106.92 4918.44 27322.42 ###
43 534784.50 4679.36 27561.49 ###
44 507223.02 4438.20 27802.65 ###
45 479420.37 4194.93 28045.92 ###
46 451374.45 3949.53 28291.32 ###
47 423083.12 3701.98 28538.87 ###
48 394544.25 3452.26 28788.59 ###
49 365755.66 3200.36 29040.49 ###
50 336715.17 2946.26 29294.59 ###
51 307420.58 2689.93 29550.92 ###
52 277869.66 2431.36 29809.49 ###
53 248060.17 2170.53 30070.32 ###
54 217989.84 1907.41 30333.44 ###
55 187656.41 1641.99 30598.86 ###
56 157057.55 1374.25 30866.60 ###
57 126190.95 1104.17 31136.68 95054.27
58 95054.27 831.72 31409.13 63645.15
59 63645.15 556.90 31683.96 31961.19
60 31961.19 279.66 31961.19 0.00
61 0.00 0.00 0.00 0.00
62 0.00 0.00 0.00 0.00
63 0.00 0.00 0.00 0.00
64 0.00 0.00 0.00 0.00
65 0.00 0.00 0.00 0.00
66 0.00 0.00 0.00 0.00
67 0.00 0.00 0.00 0.00
68 0.00 0.00 0.00 0.00
69 0.00 0.00 0.00 0.00
70 0.00 0.00 0.00 0.00
71 0.00 0.00 0.00 0.00
72 0.00 0.00 0.00 0.00
73 0.00 0.00 0.00 0.00
74 0.00 0.00 0.00 0.00
75 0.00 0.00 0.00 0.00
76 0.00 0.00 0.00 0.00
77 0.00 0.00 0.00 0.00
78 0.00 0.00 0.00 0.00
79 0.00 0.00 0.00 0.00
80 0.00 0.00 0.00 0.00
81 0.00 0.00 0.00 0.00
82 0.00 0.00 0.00 0.00
83 0.00 0.00 0.00 0.00
 84 0.00 0.00 0.00 0.00
85 0.00 0.00 0.00 0.00
86 0.00 0.00 0.00 0.00
87 0.00 0.00 0.00 0.00
88 0.00 0.00 0.00 0.00
89 0.00 0.00 0.00 0.00
90 0.00 0.00 0.00 0.00
91 0.00 0.00 0.00 0.00
92 0.00 0.00 0.00 0.00
93 0.00 0.00 0.00 0.00
94 0.00 0.00 0.00 0.00
95 0.00 0.00 0.00 0.00
96 0.00 0.00 0.00 0.00
97 0.00 0.00 0.00 0.00
98 0.00 0.00 0.00 0.00
99 0.00 0.00 0.00 0.00
100 0.00 0.00 0.00 0.00
101 0.00 0.00 0.00 0.00
102 0.00 0.00 0.00 0.00
103 0.00 0.00 0.00 0.00
104 0.00 0.00 0.00 0.00
105 0.00 0.00 0.00 0.00
106 0.00 0.00 0.00 0.00
107 0.00 0.00 0.00 0.00
108 0.00 0.00 0.00 0.00
109 0.00 0.00 0.00 0.00
110 0.00 0.00 0.00 0.00
111 0.00 0.00 0.00 0.00
112 0.00 0.00 0.00 0.00
113 0.00 0.00 0.00 0.00
114 0.00 0.00 0.00 0.00
115 0.00 0.00 0.00 0.00
116 0.00 0.00 0.00 0.00
117 0.00 0.00 0.00 0.00
118 0.00 0.00 0.00 0.00
119 0.00 0.00 0.00 0.00
120 0.00 0.00 0.00 0.00
121 0.00 0.00 0.00 0.00
122 0.00 0.00 0.00 0.00
123 0.00 0.00 0.00 0.00
124 0.00 0.00 0.00 0.00
125 0.00 0.00 0.00 0.00
126 0.00 0.00 0.00 0.00
127 0.00 0.00 0.00 0.00
128 0.00 0.00 0.00 0.00
129 0.00 0.00 0.00 0.00
130 0.00 0.00 0.00 0.00
131 0.00 0.00 0.00 0.00
132 0.00 0.00 0.00 0.00
133 0.00 0.00 0.00 0.00
134 0.00 0.00 0.00 0.00
135 0.00 0.00 0.00 0.00
136 0.00 0.00 0.00 0.00
137 0.00 0.00 0.00 0.00
138 0.00 0.00 0.00 0.00
139 0.00 0.00 0.00 0.00
140 0.00 0.00 0.00 0.00
141 0.00 0.00 0.00 0.00
142 0.00 0.00 0.00 0.00
143 0.00 0.00 0.00 0.00
144 0.00 0.00 0.00 0.00
145 0.00 0.00 0.00 0.00
146 0.00 0.00 0.00 0.00
147 0.00 0.00 0.00 0.00
148 0.00 0.00 0.00 0.00
149 0.00 0.00 0.00 0.00
150 0.00 0.00 0.00 0.00
151 0.00 0.00 0.00 0.00
152 0.00 0.00 0.00 0.00
153 0.00 0.00 0.00 0.00
154 0.00 0.00 0.00 0.00
155 0.00 0.00 0.00 0.00
156 0.00 0.00 0.00 0.00
157 0.00 0.00 0.00 0.00
158 0.00 0.00 0.00 0.00
159 0.00 0.00 0.00 0.00
160 0.00 0.00 0.00 0.00
161 0.00 0.00 0.00 0.00
162 0.00 0.00 0.00 0.00
163 0.00 0.00 0.00 0.00
164 0.00 0.00 0.00 0.00
165 0.00 0.00 0.00 0.00
166 0.00 0.00 0.00 0.00
167 0.00 0.00 0.00 0.00
168 0.00 0.00 0.00 0.00
169 0.00 0.00 0.00 0.00
170 0.00 0.00 0.00 0.00
171 0.00 0.00 0.00 0.00
172 0.00 0.00 0.00 0.00
173 0.00 0.00 0.00 0.00
174 0.00 0.00 0.00 0.00
175 0.00 0.00 0.00 0.00
176 0.00 0.00 0.00 0.00
177 0.00 0.00 0.00 0.00
178 0.00 0.00 0.00 0.00
179 0.00 0.00 0.00 0.00
180 0.00 0.00 0.00 0.00
181 0.00 0.00 0.00 0.00
182 0.00 0.00 0.00 0.00
183 0.00 0.00 0.00 0.00
184 0.00 0.00 0.00 0.00
185 0.00 0.00 0.00 0.00
186 0.00 0.00 0.00 0.00
187 0.00 0.00 0.00 0.00
188 0.00 0.00 0.00 0.00
189 0.00 0.00 0.00 0.00
190 0.00 0.00 0.00 0.00
191 0.00 0.00 0.00 0.00
192 0.00 0.00 0.00 0.00
193 0.00 0.00 0.00 0.00
194 0.00 0.00 0.00 0.00
195 0.00 0.00 0.00 0.00
196 0.00 0.00 0.00 0.00
197 0.00 0.00 0.00 0.00
198 0.00 0.00 0.00 0.00
199 0.00 0.00 0.00 0.00
200 0.00 0.00 0.00 0.00
201 0.00 0.00 0.00 0.00
202 0.00 0.00 0.00 0.00
203 0.00 0.00 0.00 0.00
204 0.00 0.00 0.00 0.00
205 0.00 0.00 0.00 0.00
206 0.00 0.00 0.00 0.00
207 0.00 0.00 0.00 0.00
208 0.00 0.00 0.00 0.00
209 0.00 0.00 0.00 0.00
210 0.00 0.00 0.00 0.00
211 0.00 0.00 0.00 0.00
212 0.00 0.00 0.00 0.00
213 0.00 0.00 0.00 0.00
214 0.00 0.00 0.00 0.00
215 0.00 0.00 0.00 0.00
216 0.00 0.00 0.00 0.00
217 0.00 0.00 0.00 0.00
218 0.00 0.00 0.00 0.00
219 0.00 0.00 0.00 0.00
220 0.00 0.00 0.00 0.00
221 0.00 0.00 0.00 0.00
222 0.00 0.00 0.00 0.00
223 0.00 0.00 0.00 0.00
224 0.00 0.00 0.00 0.00
225 0.00 0.00 0.00 0.00
226 0.00 0.00 0.00 0.00
227 0.00 0.00 0.00 0.00
228 0.00 0.00 0.00 0.00
229 0.00 0.00 0.00 0.00
230 0.00 0.00 0.00 0.00
231 0.00 0.00 0.00 0.00
232 0.00 0.00 0.00 0.00
233 0.00 0.00 0.00 0.00
234 0.00 0.00 0.00 0.00
235 0.00 0.00 0.00 0.00
236 0.00 0.00 0.00 0.00
237 0.00 0.00 0.00 0.00
238 0.00 0.00 0.00 0.00
239 0.00 0.00 0.00 0.00
240 0.00 0.00 0.00 0.00
Repayment %
Principal % Interest
240758.02 16.05% 146132.18
267290.39 17.82% 119599.82
296746.71 19.78% 90143.50
329449.22 21.96% 57440.99
365755.66 24.38% 21134.55
0.00 0.00% 0.00
0.00 0.00% 0.00
0.00 0.00% 0.00
0.00 0.00% 0.00
0.00 0.00% 0.00
0.00 0.00% 0.00
0.00 0.00% 0.00
0.00 0.00% 0.00
0.00 0.00% 0.00
0.00 0.00% 0.00
0.00 0.00% 0.00
0.00 0.00% 0.00
0.00 0.00% 0.00
0.00 0.00% 0.00
0.00 0.00% 0.00
1500000.00 100.00% 434451.03
NTH 145300 70% 101710 95000 70% 66500
CC 219747 5% 10987.35
AUTO 1000000
HL 2000000 GUARANTOR 50%
PL 1500000 ABFL BT
BFL HL 6917307 50%
INSURANCE 17800 50%
HL JOINT 3500000 50%
HL JOINT 1719000 50%
HL JOINT 1265000 50%
177884 NTH PL 35600 ICICI
HL 18000 APP ICICI
133413 75% FOIR AMOUNT HL 37000 [Link] LIC
90600 TOTAL OBLIGATON

42813

17800 CD
3000 CD
37000 HL