Loan amount 100000

Interest rate (APR) 10% EMI ₹ -2,124.70 ₹ 2,124.70

Repayment period in Months 60

Intere
₹ 2,124.70 5% 6% 7% 8% 9% 10%
25000 471.7808411 483.32 495.03 506.909857 518.958881 531.17612
50000 943.5616822 966.6401 990.0599 1013.81971 1037.91776 1062.3522
75000 1415.342523 1449.96 1485.09 1520.72957 1556.87664 1593.5284
100000 1887.123364 1933.28 1980.12 2027.63943 2075.83552 2124.7045
125000 2358.904206 2416.6 2475.15 2534.54929 2594.7944 2655.8806
150000 2830.685047 2899.92 2970.18 3041.45914 3113.75328 3187.0567
175000 3302.465888 3383.24 3465.21 3548.369 3632.71216 3718.2328
200000 3774.246729 3866.56 3960.24 4055.27886 4151.67105 4249.4089
Amount

225000 4246.02757 4349.88 4455.27 4562.18871 4670.62993 4780.5851

250000 4717.808411 4833.2 4950.3 5069.09857 5189.58881 5311.7612
275000 5189.589252 5316.52 5445.33 5576.00843 5708.54769 5842.9373
300000 5661.370093 5799.84 5940.36 6082.91829 6227.50657 6374.1134
325000 6133.150934 6283.16 6435.39 6589.82814 6746.46545 6905.2895
350000 6604.931775 6766.481 6930.419 7096.738 7265.42433 7436.4656
375000 7076.712617 7249.801 7425.449 7603.64786 7784.38321 7967.6418
400000 7548.493458 7733.121 7920.479 8110.55772 8303.34209 8498.8179
425000 8020.274299 8216.441 8415.509 8617.46757 8822.30097 9029.994
450000 8492.05514 8699.761 8910.539 9124.37743 9341.25985 9561.1701
475000 8963.835981 9183.081 9405.569 9631.28729 9860.21873 10092.346
500000 9435.616822 9666.401 9900.599 10138.1971 10379.1776 10623.522
 Interest Rate
11% 12% 13% 14% 15% 16% 17% 18% 19% 20%
543.56058 556.1112 568.8268 581.7063 594.7483 607.9514 621.3144 634.83569 648.5138 662.3471
1087.1212 1112.222 1137.654 1163.413 1189.497 1215.903 1242.629 1269.6714 1297.028 1324.694
1630.6817 1668.334 1706.48 1745.119 1784.245 1823.854 1863.943 1904.5071 1945.541 1987.041
2174.2423 2224.445 2275.307 2326.825 2378.993 2431.806 2485.258 2539.3427 2594.055 2649.388
2717.8029 2780.556 2844.134 2908.531 2973.741 3039.757 3106.572 3174.1784 3242.569 3311.735
3261.3635 3336.667 3412.961 3490.238 3568.49 3647.709 3727.886 3809.0141 3891.083 3974.083
3804.924 3892.778 3981.788 4071.944 4163.238 4255.66 4349.201 4443.8498 4539.596 4636.43
4348.4846 4448.89 4550.615 4653.65 4757.986 4863.611 4970.515 5078.6855 5188.11 5298.777
4892.0452 5005.001 5119.441 5235.356 5352.734 5471.563 5591.83 5713.5212 5836.624 5961.124
5435.6058 5561.112 5688.268 5817.063 5947.483 6079.514 6213.144 6348.3569 6485.138 6623.471
5979.1663 6117.223 6257.095 6398.769 6542.231 6687.466 6834.458 6983.1925 7133.652 7285.818
6522.7269 6673.334 6825.922 6980.475 7136.979 7295.417 7455.773 7618.0282 7782.165 7948.165
7066.2875 7229.445 7394.749 7562.182 7731.727 7903.369 8077.087 8252.8639 8430.679 8610.512
7609.8481 7785.557 7963.576 8143.888 8326.476 8511.32 8698.402 8887.6996 9079.193 9272.859
8153.4087 8341.668 8532.402 8725.594 8921.224 9119.271 9319.716 9522.5353 9727.707 9935.206
8696.9692 8897.779 9101.229 9307.3 9515.972 9727.223 9941.03 10157.371 10376.22 10597.55
9240.5298 9453.89 9670.056 9889.007 10110.72 10335.17 10562.34 10792.207 11024.73 11259.9
9784.0904 10010 10238.88 10470.71 10705.47 10943.13 11183.66 11427.042 11673.25 11922.25
10327.651 10566.11 10807.71 11052.42 11300.22 11551.08 11804.97 12061.878 12321.76 12584.59
10871.212 11122.22 11376.54 11634.13 11894.97 12159.03 12426.29 12696.714 12970.28 13246.94
5
Price 300 value 14250
Quantity 50 Months 12
Discount 5%

Quantity
14250 10 20 30 40 50 60 70 80
50 50 50 50 50 50 50 50 50
100 100 100 100 100 100 100 100 100
150 150 150 150 150 150 150 150 150
200 200 200 200 200 200 200 200 200
Price

250 250 250 250 250 250 250 250 250

300 300 300 300 300 300 300 300 300
350 350 350 350 350 350 350 350 350
400 400 400 400 400 400 400 400 400
450 450 450 450 450 450 450 450 450
500 500 500 500 500 500 500 500 500
90 100
50 50
100 100
150 150
200 200
250 250
300 300
350 350
400 400
450 450
500 500
 WHAT IF ANALYSIS OF BOOK STALL

Books Sold 2500 Books Sold

Price per book 530 60000 500 1000 1500 2000
Cost Per Book 460 460 -115000 -115000 -115000 -115000
Rent 15000 470 -110000 -105000 -100000 -95000
Payroll 100000 480 -105000 -95000 -85000 -75000
490 -100000 -85000 -70000 -55000
500 -95000 -75000 -55000 -35000
Profit & Loss Statement 510 -90000 -65000 -40000 -15000

Price
520 -85000 -55000 -25000 5000
Revenue 1325000 530 -80000 -45000 -10000 25000
Less: COGS 1150000 540 -75000 -35000 5000 45000
Gross margin 175000 550 -70000 -25000 20000 65000
Less: Op. exp 115000 560 -65000 -15000 35000 85000
PBT 60000 570 -60000 -5000 50000 105000
580 -55000 5000 65000 125000
590 -50000 15000 80000 145000
600 -45000 25000 95000 165000
Books Sold
2500 3000 3500 4000 4500 5000
-115000 -115000 -115000 -115000 -115000 -115000
-90000 -85000 -80000 -75000 -70000 -65000
-65000 -55000 -45000 -35000 -25000 -15000
-40000 -25000 -10000 5000 20000 35000
-15000 5000 25000 45000 65000 85000
10000 35000 60000 85000 110000 135000
35000 65000 95000 125000 155000 185000
60000 95000 130000 165000 200000 235000
85000 125000 165000 205000 245000 285000
110000 155000 200000 245000 290000 335000
135000 185000 235000 285000 335000 385000
160000 215000 270000 325000 380000 435000
185000 245000 305000 365000 425000 485000
210000 275000 340000 405000 470000 535000
235000 305000 375000 445000 515000 585000
Price 300 300
Quantity 50 50
Discount 10% 10%
To increase sales revenue to Rs. 15,000, what price should be charge
Sales Revenue 15000
15000 To increase sales revenue to Rs. 15,000, how much quantity to be so
hat price should be charged? 333.3333

ow much quantity to be sold? 55.55556

Loan amount 3000000
Interest per month 1%
Repayment period in months 60

To pay EMI of Rs. 50,000, how much loan can b

EMI ₹ -37,462.53 ₹ 37,462.53

₹ -50,000.00 ₹ 50,000.00 To pay EMI of Rs. 50,000, what is the expected
,000, how much loan can be availed? 2247752

,000, what is the expected tenure? 92.08646

GM Motor Projections in 2020
Sales Quantity 100
Price per unit 1,500,000 Best Worst
Fixed Cost 50,000,000 Qty 150 20
Variable Cost per unit 600,000 Price 1600000 1200000
Profit 40000000 VC 500000 800000
Scenario Summary
Current Values: Best Worst
Changing Cells:
Sales_Quantity 100 150 20
Price_Per_Unit 1,500,000 1,600,000 1,200,000
Variable_Cost 600,000 500,000 800,000
Result Cells:
Profit_GM 40000000 115000000 -42000000
Notes: Current Values column represents values of changing cells at
time Scenario Summary Report was created. Changing cells for each
scenario are highlighted in gray.
Profit & Loss Account
sales 1,000,000
Less: COGS 500,000
Gross Profit 500,000 Best
Less: Op.expenses Sales 1300000
Depreciaton 50,000 COGS 400000
Employee Cost 200,000 Finance cost 15000
Rent 70,000
EBIT 180,000
Less: Non.op. expenses
Finance Cost 20,000
EBT 160,000
Less: Tax 30,000
PAT/EAT 130,000
Worst
300000
500000
30000
Scenario Summary
Current Values: Best Worst
Changing Cells:
Sales 1,000,000 1,300,000 300,000
COGS 500,000 400,000 500,000
Finance_Cost 20,000 15,000 30,000
Result Cells:
Profit 130,000 535,000 -580,000
Notes: Current Values column represents values of changing cells at
time Scenario Summary Report was created. Changing cells for each
scenario are highlighted in gray.
Loan amount 5000000
interest 9% 0.0075
tenure 10 120 months

EMI ₹ -63,337.89 ₹ 63,337.89

Loan amortaisation schedule

Months Op.bal EMI Int Principal Cl.Bal

1 5000000 ₹ 63,337.89 ₹ 37,500.00 ₹ 25,837.89 ₹ 4,974,162.11

2 ₹ 4,974,162.11 ₹ 63,337.89 ₹ 37,306.22 ₹ 26,031.67 ₹ 4,948,130.44
3 ₹ 4,948,130.44 ₹ 63,337.89 ₹ 37,110.98 ₹ 26,226.91 ₹ 4,921,903.53
4 ₹ 4,921,903.53 ₹ 63,337.89 ₹ 36,914.28 ₹ 26,423.61 ₹ 4,895,479.92
5 ₹ 4,895,479.92 ₹ 63,337.89 ₹ 36,716.10 ₹ 26,621.79 ₹ 4,868,858.14
6 ₹ 4,868,858.14 ₹ 63,337.89 ₹ 36,516.44 ₹ 26,821.45 ₹ 4,842,036.68
7 ₹ 4,842,036.68 ₹ 63,337.89 ₹ 36,315.28 ₹ 27,022.61 ₹ 4,815,014.07
8 ₹ 4,815,014.07 ₹ 63,337.89 ₹ 36,112.61 ₹ 27,225.28 ₹ 4,787,788.79
9 ₹ 4,787,788.79 ₹ 63,337.89 ₹ 35,908.42 ₹ 27,429.47 ₹ 4,760,359.32
10 ₹ 4,760,359.32 ₹ 63,337.89 ₹ 35,702.69 ₹ 27,635.19 ₹ 4,732,724.13
11 ₹ 4,732,724.13 ₹ 63,337.89 ₹ 35,495.43 ₹ 27,842.46 ₹ 4,704,881.67
12 ₹ 4,704,881.67 ₹ 63,337.89 ₹ 35,286.61 ₹ 28,051.27 ₹ 4,676,830.40
13 ₹ 4,676,830.40 ₹ 63,337.89 ₹ 35,076.23 ₹ 28,261.66 ₹ 4,648,568.74
14 ₹ 4,648,568.74 ₹ 63,337.89 ₹ 34,864.27 ₹ 28,473.62 ₹ 4,620,095.12
15 ₹ 4,620,095.12 ₹ 63,337.89 ₹ 34,650.71 ₹ 28,687.17 ₹ 4,591,407.94
16 ₹ 4,591,407.94 ₹ 63,337.89 ₹ 34,435.56 ₹ 28,902.33 ₹ 4,562,505.62
17 ₹ 4,562,505.62 ₹ 63,337.89 ₹ 34,218.79 ₹ 29,119.09 ₹ 4,533,386.52
18 ₹ 4,533,386.52 ₹ 63,337.89 ₹ 34,000.40 ₹ 29,337.49 ₹ 4,504,049.03
19 ₹ 4,504,049.03 ₹ 63,337.89 ₹ 33,780.37 ₹ 29,557.52 ₹ 4,474,491.52
20 ₹ 4,474,491.52 ₹ 63,337.89 ₹ 33,558.69 ₹ 29,779.20 ₹ 4,444,712.32
21 ₹ 4,444,712.32 ₹ 63,337.89 ₹ 33,335.34 ₹ 30,002.54 ₹ 4,414,709.77
22 ₹ 4,414,709.77 ₹ 63,337.89 ₹ 33,110.32 ₹ 30,227.56 ₹ 4,384,482.21
23 ₹ 4,384,482.21 ₹ 63,337.89 ₹ 32,883.62 ₹ 30,454.27 ₹ 4,354,027.94
24 ₹ 4,354,027.94 ₹ 63,337.89 ₹ 32,655.21 ₹ 30,682.68 ₹ 4,323,345.26
25 ₹ 4,323,345.26 ₹ 63,337.89 ₹ 32,425.09 ₹ 30,912.80 ₹ 4,292,432.46
26 ₹ 4,292,432.46 ₹ 63,337.89 ₹ 32,193.24 ₹ 31,144.64 ₹ 4,261,287.82
27 ₹ 4,261,287.82 ₹ 63,337.89 ₹ 31,959.66 ₹ 31,378.23 ₹ 4,229,909.59
28 ₹ 4,229,909.59 ₹ 63,337.89 ₹ 31,724.32 ₹ 31,613.56 ₹ 4,198,296.03
29 ₹ 4,198,296.03 ₹ 63,337.89 ₹ 31,487.22 ₹ 31,850.67 ₹ 4,166,445.36
30 ₹ 4,166,445.36 ₹ 63,337.89 ₹ 31,248.34 ₹ 32,089.55 ₹ 4,134,355.81
31 ₹ 4,134,355.81 ₹ 63,337.89 ₹ 31,007.67 ₹ 32,330.22 ₹ 4,102,025.59
32 ₹ 4,102,025.59 ₹ 63,337.89 ₹ 30,765.19 ₹ 32,572.69 ₹ 4,069,452.90
33 ₹ 4,069,452.90 ₹ 63,337.89 ₹ 30,520.90 ₹ 32,816.99 ₹ 4,036,635.91
34 ₹ 4,036,635.91 ₹ 63,337.89 ₹ 30,274.77 ₹ 33,063.12 ₹ 4,003,572.79
35 ₹ 4,003,572.79 ₹ 63,337.89 ₹ 30,026.80 ₹ 33,311.09 ₹ 3,970,261.70
36 ₹ 3,970,261.70 ₹ 63,337.89 ₹ 29,776.96 ₹ 33,560.92 ₹ 3,936,700.78
37 ₹ 3,936,700.78 ₹ 63,337.89 ₹ 29,525.26 ₹ 33,812.63 ₹ 3,902,888.15
38 ₹ 3,902,888.15 ₹ 63,337.89 ₹ 29,271.66 ₹ 34,066.23 ₹ 3,868,821.92
39 ₹ 3,868,821.92 ₹ 63,337.89 ₹ 29,016.16 ₹ 34,321.72 ₹ 3,834,500.20
40 ₹ 3,834,500.20 ₹ 63,337.89 ₹ 28,758.75 ₹ 34,579.14 ₹ 3,799,921.06
41 ₹ 3,799,921.06 ₹ 63,337.89 ₹ 28,499.41 ₹ 34,838.48 ₹ 3,765,082.58
42 ₹ 3,765,082.58 ₹ 63,337.89 ₹ 28,238.12 ₹ 35,099.77 ₹ 3,729,982.82
43 ₹ 3,729,982.82 ₹ 63,337.89 ₹ 27,974.87 ₹ 35,363.02 ₹ 3,694,619.80
44 ₹ 3,694,619.80 ₹ 63,337.89 ₹ 27,709.65 ₹ 35,628.24 ₹ 3,658,991.56
45 ₹ 3,658,991.56 ₹ 63,337.89 ₹ 27,442.44 ₹ 35,895.45 ₹ 3,623,096.11
46 ₹ 3,623,096.11 ₹ 63,337.89 ₹ 27,173.22 ₹ 36,164.67 ₹ 3,586,931.44
47 ₹ 3,586,931.44 ₹ 63,337.89 ₹ 26,901.99 ₹ 36,435.90 ₹ 3,550,495.54
48 ₹ 3,550,495.54 ₹ 63,337.89 ₹ 26,628.72 ₹ 36,709.17 ₹ 3,513,786.37
49 ₹ 3,513,786.37 ₹ 63,337.89 ₹ 26,353.40 ₹ 36,984.49 ₹ 3,476,801.88
50 ₹ 3,476,801.88 ₹ 63,337.89 ₹ 26,076.01 ₹ 37,261.87 ₹ 3,439,540.01
51 ₹ 3,439,540.01 ₹ 63,337.89 ₹ 25,796.55 ₹ 37,541.34 ₹ 3,401,998.67
52 ₹ 3,401,998.67 ₹ 63,337.89 ₹ 25,514.99 ₹ 37,822.90 ₹ 3,364,175.78
53 ₹ 3,364,175.78 ₹ 63,337.89 ₹ 25,231.32 ₹ 38,106.57 ₹ 3,326,069.21
54 ₹ 3,326,069.21 ₹ 63,337.89 ₹ 24,945.52 ₹ 38,392.37 ₹ 3,287,676.84
55 ₹ 3,287,676.84 ₹ 63,337.89 ₹ 24,657.58 ₹ 38,680.31 ₹ 3,248,996.53
56 ₹ 3,248,996.53 ₹ 63,337.89 ₹ 24,367.47 ₹ 38,970.41 ₹ 3,210,026.12
57 ₹ 3,210,026.12 ₹ 63,337.89 ₹ 24,075.20 ₹ 39,262.69 ₹ 3,170,763.43
58 ₹ 3,170,763.43 ₹ 63,337.89 ₹ 23,780.73 ₹ 39,557.16 ₹ 3,131,206.27
59 ₹ 3,131,206.27 ₹ 63,337.89 ₹ 23,484.05 ₹ 39,853.84 ₹ 3,091,352.43
60 ₹ 3,091,352.43 ₹ 63,337.89 ₹ 23,185.14 ₹ 40,152.74 ₹ 3,051,199.68
61 ₹ 3,051,199.68 ₹ 63,337.89 ₹ 22,884.00 ₹ 40,453.89 ₹ 3,010,745.79
62 ₹ 3,010,745.79 ₹ 63,337.89 ₹ 22,580.59 ₹ 40,757.29 ₹ 2,969,988.50
63 ₹ 2,969,988.50 ₹ 63,337.89 ₹ 22,274.91 ₹ 41,062.97 ₹ 2,928,925.53
64 ₹ 2,928,925.53 ₹ 63,337.89 ₹ 21,966.94 ₹ 41,370.95 ₹ 2,887,554.58
65 ₹ 2,887,554.58 ₹ 63,337.89 ₹ 21,656.66 ₹ 41,681.23 ₹ 2,845,873.35
66 ₹ 2,845,873.35 ₹ 63,337.89 ₹ 21,344.05 ₹ 41,993.84 ₹ 2,803,879.52
67 ₹ 2,803,879.52 ₹ 63,337.89 ₹ 21,029.10 ₹ 42,308.79 ₹ 2,761,570.73
68 ₹ 2,761,570.73 ₹ 63,337.89 ₹ 20,711.78 ₹ 42,626.11 ₹ 2,718,944.62
69 ₹ 2,718,944.62 ₹ 63,337.89 ₹ 20,392.08 ₹ 42,945.80 ₹ 2,675,998.82
70 ₹ 2,675,998.82 ₹ 63,337.89 ₹ 20,069.99 ₹ 43,267.90 ₹ 2,632,730.92
71 ₹ 2,632,730.92 ₹ 63,337.89 ₹ 19,745.48 ₹ 43,592.40 ₹ 2,589,138.52
72 ₹ 2,589,138.52 ₹ 63,337.89 ₹ 19,418.54 ₹ 43,919.35 ₹ 2,545,219.17
73 ₹ 2,545,219.17 ₹ 63,337.89 ₹ 19,089.14 ₹ 44,248.74 ₹ 2,500,970.43
74 ₹ 2,500,970.43 ₹ 63,337.89 ₹ 18,757.28 ₹ 44,580.61 ₹ 2,456,389.82
75 ₹ 2,456,389.82 ₹ 63,337.89 ₹ 18,422.92 ₹ 44,914.96 ₹ 2,411,474.85
76 ₹ 2,411,474.85 ₹ 63,337.89 ₹ 18,086.06 ₹ 45,251.83 ₹ 2,366,223.03
77 ₹ 2,366,223.03 ₹ 63,337.89 ₹ 17,746.67 ₹ 45,591.21 ₹ 2,320,631.81
78 ₹ 2,320,631.81 ₹ 63,337.89 ₹ 17,404.74 ₹ 45,933.15 ₹ 2,274,698.67
79 ₹ 2,274,698.67 ₹ 63,337.89 ₹ 17,060.24 ₹ 46,277.65 ₹ 2,228,421.02
80 ₹ 2,228,421.02 ₹ 63,337.89 ₹ 16,713.16 ₹ 46,624.73 ₹ 2,181,796.29
81 ₹ 2,181,796.29 ₹ 63,337.89 ₹ 16,363.47 ₹ 46,974.41 ₹ 2,134,821.88
82 ₹ 2,134,821.88 ₹ 63,337.89 ₹ 16,011.16 ₹ 47,326.72 ₹ 2,087,495.15
83 ₹ 2,087,495.15 ₹ 63,337.89 ₹ 15,656.21 ₹ 47,681.67 ₹ 2,039,813.48
84 ₹ 2,039,813.48 ₹ 63,337.89 ₹ 15,298.60 ₹ 48,039.29 ₹ 1,991,774.19
 85 ₹ 1,991,774.19 ₹ 63,337.89 ₹ 14,938.31 ₹ 48,399.58 ₹ 1,943,374.61
86 ₹ 1,943,374.61 ₹ 63,337.89 ₹ 14,575.31 ₹ 48,762.58 ₹ 1,894,612.04
87 ₹ 1,894,612.04 ₹ 63,337.89 ₹ 14,209.59 ₹ 49,128.30 ₹ 1,845,483.74
88 ₹ 1,845,483.74 ₹ 63,337.89 ₹ 13,841.13 ₹ 49,496.76 ₹ 1,795,986.98
89 ₹ 1,795,986.98 ₹ 63,337.89 ₹ 13,469.90 ₹ 49,867.98 ₹ 1,746,119.00
90 ₹ 1,746,119.00 ₹ 63,337.89 ₹ 13,095.89 ₹ 50,241.99 ₹ 1,695,877.00
91 ₹ 1,695,877.00 ₹ 63,337.89 ₹ 12,719.08 ₹ 50,618.81 ₹ 1,645,258.19
92 ₹ 1,645,258.19 ₹ 63,337.89 ₹ 12,339.44 ₹ 50,998.45 ₹ 1,594,259.74
93 ₹ 1,594,259.74 ₹ 63,337.89 ₹ 11,956.95 ₹ 51,380.94 ₹ 1,542,878.80
94 ₹ 1,542,878.80 ₹ 63,337.89 ₹ 11,571.59 ₹ 51,766.30 ₹ 1,491,112.51
95 ₹ 1,491,112.51 ₹ 63,337.89 ₹ 11,183.34 ₹ 52,154.54 ₹ 1,438,957.96
96 ₹ 1,438,957.96 ₹ 63,337.89 ₹ 10,792.18 ₹ 52,545.70 ₹ 1,386,412.26
97 ₹ 1,386,412.26 ₹ 63,337.89 ₹ 10,398.09 ₹ 52,939.79 ₹ 1,333,472.47
98 ₹ 1,333,472.47 ₹ 63,337.89 ₹ 10,001.04 ₹ 53,336.84 ₹ 1,280,135.62
99 ₹ 1,280,135.62 ₹ 63,337.89 ₹ 9,601.02 ₹ 53,736.87 ₹ 1,226,398.75
100 ₹ 1,226,398.75 ₹ 63,337.89 ₹ 9,197.99 ₹ 54,139.90 ₹ 1,172,258.86
101 ₹ 1,172,258.86 ₹ 63,337.89 ₹ 8,791.94 ₹ 54,545.95 ₹ 1,117,712.91
102 ₹ 1,117,712.91 ₹ 63,337.89 ₹ 8,382.85 ₹ 54,955.04 ₹ 1,062,757.87
103 ₹ 1,062,757.87 ₹ 63,337.89 ₹ 7,970.68 ₹ 55,367.20 ₹ 1,007,390.67
104 ₹ 1,007,390.67 ₹ 63,337.89 ₹ 7,555.43 ₹ 55,782.46 ₹ 951,608.21
105 ₹ 951,608.21 ₹ 63,337.89 ₹ 7,137.06 ₹ 56,200.83 ₹ 895,407.39
106 ₹ 895,407.39 ₹ 63,337.89 ₹ 6,715.56 ₹ 56,622.33 ₹ 838,785.06
107 ₹ 838,785.06 ₹ 63,337.89 ₹ 6,290.89 ₹ 57,047.00 ₹ 781,738.06
108 ₹ 781,738.06 ₹ 63,337.89 ₹ 5,863.04 ₹ 57,474.85 ₹ 724,263.21
109 ₹ 724,263.21 ₹ 63,337.89 ₹ 5,431.97 ₹ 57,905.91 ₹ 666,357.29
110 ₹ 666,357.29 ₹ 63,337.89 ₹ 4,997.68 ₹ 58,340.21 ₹ 608,017.09
111 ₹ 608,017.09 ₹ 63,337.89 ₹ 4,560.13 ₹ 58,777.76 ₹ 549,239.33
112 ₹ 549,239.33 ₹ 63,337.89 ₹ 4,119.29 ₹ 59,218.59 ₹ 490,020.73
113 ₹ 490,020.73 ₹ 63,337.89 ₹ 3,675.16 ₹ 59,662.73 ₹ 430,358.00
114 ₹ 430,358.00 ₹ 63,337.89 ₹ 3,227.69 ₹ 60,110.20 ₹ 370,247.80
115 ₹ 370,247.80 ₹ 63,337.89 ₹ 2,776.86 ₹ 60,561.03 ₹ 309,686.77
116 ₹ 309,686.77 ₹ 63,337.89 ₹ 2,322.65 ₹ 61,015.24 ₹ 248,671.54
117 ₹ 248,671.54 ₹ 63,337.89 ₹ 1,865.04 ₹ 61,472.85 ₹ 187,198.69
118 ₹ 187,198.69 ₹ 63,337.89 ₹ 1,403.99 ₹ 61,933.90 ₹ 125,264.79
119 ₹ 125,264.79 ₹ 63,337.89 ₹ 939.49 ₹ 62,398.40 ₹ 62,866.39
120 ₹ 62,866.39 ₹ 63,337.89 ₹ 471.50 ₹ 62,866.39 ₹ -0.00
₹ 2,600,546.43 ₹ 5,000,000.00
Total amt paid ₹ 7,600,546.43