You are on page 1of 5

33

34
35
36
37
38
39
40
41
42
43
44
45
46
47
48
49
50
51
52
53
54
55
56
57

Actual Rs
Intrst
total
88,186.00
7,495.81
95,681.81
183,867.81
15,628.76
199,496.57
287,682.57
24,453.02
312,135.59
400,321.59
34,027.34
434,348.93
522,534.93
44,415.47
566,950.40
655,136.40
55,686.59
710,822.99
799,008.99
67,915.76
866,924.75
955,110.75
81,184.41 1,036,295.17
1,124,481.17
95,580.90 1,220,062.07
1,308,248.07 111,201.09 1,419,449.15
1,507,635.15 128,148.99 1,635,784.14
1,723,970.14 146,537.46 1,870,507.60
1,958,693.60 166,488.96 2,125,182.56
2,213,368.56 188,136.33 2,401,504.89
2,489,690.89 211,623.73 2,701,314.61
2,789,500.61 237,107.55 3,026,608.17
3,114,794.17 264,757.50 3,379,551.67
3,467,737.67 294,757.70 3,762,495.37
3,850,681.37 327,307.92 4,177,989.29
4,266,175.29 362,624.90 4,628,800.19
4,716,986.19 400,943.83 5,117,930.01
5,206,116.01 442,519.86 5,648,635.88
5,736,821.88 487,629.86 6,224,451.73
6,312,637.73 536,574.21 6,849,211.94
6,937,397.94 589,678.83 7,527,076.77

140,000.00

7,000.00

2,000,000

1940092

risk cover
8.5/9 >
any time loan
housing loan
service

57
58
59
60
61
62
63
64
65
66
67
68
69
70
71
72
73
74
75
76
77

7,527,076.77
7,527,076.77
7,527,076.77
7,527,076.77
7,527,076.77
7,527,076.77
7,527,076.77
7,527,076.77
7,527,076.77
7,527,076.77
7,527,076.77
7,527,076.77
7,527,076.77
7,527,076.77
7,527,076.77
7,527,076.77
7,527,076.77
7,527,076.77
7,527,076.77
7,527,076.77
7,527,076.77

602,166.14
602,166.14
602,166.14
602,166.14
602,166.14
602,166.14
602,166.14
602,166.14
602,166.14
602,166.14
602,166.14
602,166.14
602,166.14
602,166.14
602,166.14
602,166.14
602,166.14
602,166.14
602,166.14
602,166.14
602,166.14
12,645,488.97

8,129,242.91
8,129,242.91
8,129,242.91
8,129,242.91
8,129,242.91
8,129,242.91
8,129,242.91
8,129,242.91
8,129,242.91
8,129,242.91
8,129,242.91
8,129,242.91
8,129,242.91
8,129,242.91
8,129,242.91
8,129,242.91
8,129,242.91
8,129,242.91
8,129,242.91
8,129,242.91
8,129,242.91

4,567,000

175,932 4,742,932

2000000

2000
48000

100000
1152000

2300000

You might also like