Year Prize Money PV @ 6.

75% PV Year Prize Money

2 300000 0.878 263,260.37 =B12*C12 2 300000
4 300000 0.770 231,020.07 4 300000
6 300000 0.676 202,728.10 6 300000
8 300000 0.593 177,900.92 8 300000
10 300000 0.520 156,114.20 10 300000
12 300000 0.457 136,995.61 12 300000
12 1200000 0.457 547,982.44 12 1200000
=PV(6.75%,A12,,-1) 1,716,001.72

Year Prize Money PV @ 6.75% PV

2 300000 ₹ 0.878 ₹ 263,260.37
4 300000 ₹ 0.770 ₹ 231,020.07
6 300000 ₹ 0.676 ₹ 202,728.10
8 300000 ₹ 0.593 ₹ 177,900.92
10 300000 ₹ 0.520 ₹ 156,114.20
12 300000 ₹ 0.457 ₹ 136,995.61
12 1200000 ₹ 0.457 ₹ 547,982.44
₹ 1,716,001.72
PV @ 6.75%
263,260.37 =PV(6.75%,G12,,-H12)
231,020.07
202,728.10
177,900.92
156,114.20
136,995.61
547,982.44
1,716,001.72
Mark Young

pmt 50000 PV ₹ 490,907.37 t=1 =PV(B4,B5,-B3)

rate 8% t=0 #N/A
nper 20
PV ?

FV ₹ 490,907.37
nper 1 ₹ 454,543.86 t=0
rate 8%
PV ? t=0
 Car
DP
LA
rate
LA/PV 6000000 nper
rate 9% ₹ 48,277.36 =PMT(B6/12,B7*12,-B5) EMI
nper 30 EAR
pmt ? pmt ₹ 48,277.36
rate 9% EMI
nper 30
PV ?

Moths

LA/PV 6000000 1
r 9% 2
Nper 30 3
Pmt? ₹ 48,277.36 4
5
₹ 6,000,000.00 6
7
8
9
10
11
12
13
14
15
16
17
18
19
20
21
22
23
24
25
26
27
28
29
30
31
32
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
58
59
60
61
62
63
64
65
66
67
68
69
70
71
72
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
105
106
107
108
109
110
111
112
113
114
115
116
117
118
119
120
121
122
123
124
125
126
127
128
129
130
131
132
133
134
135
136
137
138
139
140
141
142
143
144
145
146
147
148
149
150
151
152
153
154
155
156
157
158
159
160
161
162
163
164
165
166
167
168
169
170
171
172
173
174
175
176
177
178
179
180
 2500000
500000
2000000
7.95% C-4
15 Verify
? PMT ₹ 19,333.25
8.19% =(1+(J4/4))^4-1 rate 8.19%
nper 15
₹ 19,333.25 =PMT(J7/12,J5*12,-J3,,0) PV ?

₹ 2,000,000.00 =PV(O7/12,O8*12,-O6)

Loan @ the Beg. EMI Intt. Repay Princi. Repay Loan @ End of Months
Of the month the month
2000000 ₹ 19,333.25 13650.27559 ₹ 5,682.98 ₹ 1,994,317.02 1
₹ 1,994,317.02 ₹ 19,333.25 13611.48849 ₹ 5,721.76 ₹ 1,988,595.26 2
₹ 1,988,595.26 ₹ 19,333.25 13572.43666 ₹ 5,760.82 ₹ 1,982,834.44 3
₹ 1,982,834.44 ₹ 19,333.25 13533.1183 ₹ 5,800.13 ₹ 1,977,034.31 4
₹ 1,977,034.31 ₹ 19,333.25 13493.53159 ₹ 5,839.72 ₹ 1,971,194.59 5
₹ 1,971,194.59 ₹ 19,333.25 13453.67469 ₹ 5,879.58 ₹ 1,965,315.01 6
₹ 1,965,315.01 ₹ 19,333.25 13413.54576 ₹ 5,919.71 ₹ 1,959,395.30 7
₹ 1,959,395.30 ₹ 19,333.25 13373.14295 ₹ 5,960.11 ₹ 1,953,435.19 8
₹ 1,953,435.19 ₹ 19,333.25 13332.46438 ₹ 6,000.79 ₹ 1,947,434.41 9
₹ 1,947,434.41 ₹ 19,333.25 13291.50817 ₹ 6,041.74 ₹ 1,941,392.66 10
₹ 1,941,392.66 ₹ 19,333.25 13250.27244 ₹ 6,082.98 ₹ 1,935,309.68 11
₹ 1,935,309.68 ₹ 19,333.25 13208.75526 ₹ 6,124.50 ₹ 1,929,185.19 12
₹ 1,929,185.19 ₹ 19,333.25 13166.95472 ₹ 6,166.30 ₹ 1,923,018.89 13
₹ 1,923,018.89 ₹ 19,333.25 13124.86889 ₹ 6,208.38 ₹ 1,916,810.50 14
₹ 1,916,810.50 ₹ 19,333.25 13082.49582 ₹ 6,250.76 ₹ 1,910,559.75 15
₹ 1,910,559.75 ₹ 19,333.25 13039.83354 ₹ 6,293.42 ₹ 1,904,266.33 16
₹ 1,904,266.33 ₹ 19,333.25 12996.88009 ₹ 6,336.37 ₹ 1,897,929.96 17
₹ 1,897,929.96 ₹ 19,333.25 12953.63348 ₹ 6,379.62 ₹ 1,891,550.34 18
₹ 1,891,550.34 ₹ 19,333.25 12910.0917 ₹ 6,423.16 ₹ 1,885,127.18 19
₹ 1,885,127.18 ₹ 19,333.25 12866.25274 ₹ 6,467.00 ₹ 1,878,660.18 20
₹ 1,878,660.18 ₹ 19,333.25 12822.11458 ₹ 6,511.14 ₹ 1,872,149.04 21
₹ 1,872,149.04 ₹ 19,333.25 12777.67517 ₹ 6,555.58 ₹ 1,865,593.46 22
₹ 1,865,593.46 ₹ 19,333.25 12732.93245 ₹ 6,600.32 ₹ 1,858,993.14 23
₹ 1,858,993.14 ₹ 19,333.25 12687.88436 ₹ 6,645.37 ₹ 1,852,347.77 24
₹ 1,852,347.77 ₹ 19,333.25 12642.52881 ₹ 6,690.72 ₹ 1,845,657.05 25
₹ 1,845,657.05 ₹ 19,333.25 12596.86369 ₹ 6,736.39 ₹ 1,838,920.66 26
₹ 1,838,920.66 ₹ 19,333.25 12550.88691 ₹ 6,782.37 ₹ 1,832,138.30 27
₹ 1,832,138.30 ₹ 19,333.25 12504.59633 ₹ 6,828.66 ₹ 1,825,309.64 28
₹ 1,825,309.64 ₹ 19,333.25 12457.98982 ₹ 6,875.26 ₹ 1,818,434.38 29
₹ 1,818,434.38 ₹ 19,333.25 12411.0652 ₹ 6,922.19 ₹ 1,811,512.19 30
₹ 1,811,512.19 ₹ 19,333.25 12363.82032 ₹ 6,969.43 ₹ 1,804,542.76 31
₹ 1,804,542.76 ₹ 19,333.25 12316.25299 ₹ 7,017.00 ₹ 1,797,525.76 32
₹ 1,797,525.76 ₹ 19,333.25 12268.361 ₹ 7,064.89 ₹ 1,790,460.87 33
₹ 1,790,460.87 ₹ 19,333.25 12220.14214 ₹ 7,113.11 ₹ 1,783,347.76 34
₹ 1,783,347.76 ₹ 19,333.25 12171.59418 ₹ 7,161.66 ₹ 1,776,186.10 35
₹ 1,776,186.10 ₹ 19,333.25 12122.71488 ₹ 7,210.54 ₹ 1,768,975.56 36
₹ 1,768,975.56 ₹ 19,333.25 12073.50197 ₹ 7,259.75 ₹ 1,761,715.81 37
₹ 1,761,715.81 ₹ 19,333.25 12023.95317 ₹ 7,309.30 ₹ 1,754,406.51 38
₹ 1,754,406.51 ₹ 19,333.25 11974.0662 ₹ 7,359.19 ₹ 1,747,047.33 39
₹ 1,747,047.33 ₹ 19,333.25 11923.83874 ₹ 7,409.41 ₹ 1,739,637.91 40
₹ 1,739,637.91 ₹ 19,333.25 11873.26847 ₹ 7,459.98 ₹ 1,732,177.93 41
₹ 1,732,177.93 ₹ 19,333.25 11822.35305 ₹ 7,510.90 ₹ 1,724,667.03 42
₹ 1,724,667.03 ₹ 19,333.25 11771.09013 ₹ 7,562.16 ₹ 1,717,104.87 43
₹ 1,717,104.87 ₹ 19,333.25 11719.47733 ₹ 7,613.78 ₹ 1,709,491.09 44
₹ 1,709,491.09 ₹ 19,333.25 11667.51226 ₹ 7,665.74 ₹ 1,701,825.35 45
₹ 1,701,825.35 ₹ 19,333.25 11615.19253 ₹ 7,718.06 ₹ 1,694,107.29 46
₹ 1,694,107.29 ₹ 19,333.25 11562.51571 ₹ 7,770.74 ₹ 1,686,336.56 47
₹ 1,686,336.56 ₹ 19,333.25 11509.47936 ₹ 7,823.77 ₹ 1,678,512.78 48
₹ 1,678,512.78 ₹ 19,333.25 11456.08103 ₹ 7,877.17 ₹ 1,670,635.61 49
₹ 1,670,635.61 ₹ 19,333.25 11402.31825 ₹ 7,930.93 ₹ 1,662,704.68 50
₹ 1,662,704.68 ₹ 19,333.25 11348.18853 ₹ 7,985.06 ₹ 1,654,719.61 51
₹ 1,654,719.61 ₹ 19,333.25 11293.68937 ₹ 8,039.56 ₹ 1,646,680.05 52
₹ 1,646,680.05 ₹ 19,333.25 11238.81825 ₹ 8,094.43 ₹ 1,638,585.62 53
₹ 1,638,585.62 ₹ 19,333.25 11183.57262 ₹ 8,149.68 ₹ 1,630,435.94 54
₹ 1,630,435.94 ₹ 19,333.25 11127.94993 ₹ 8,205.30 ₹ 1,622,230.63 55
₹ 1,622,230.63 ₹ 19,333.25 11071.94761 ₹ 8,261.30 ₹ 1,613,969.33 56
₹ 1,613,969.33 ₹ 19,333.25 11015.56307 ₹ 8,317.69 ₹ 1,605,651.64 57
₹ 1,605,651.64 ₹ 19,333.25 10958.79369 ₹ 8,374.46 ₹ 1,597,277.18 58
₹ 1,597,277.18 ₹ 19,333.25 10901.63686 ₹ 8,431.62 ₹ 1,588,845.57 59
₹ 1,588,845.57 ₹ 19,333.25 10844.08992 ₹ 8,489.16 ₹ 1,580,356.40 60
₹ 1,580,356.40 ₹ 19,333.25 10786.15022 ₹ 8,547.10 ₹ 1,571,809.30 61
₹ 1,571,809.30 ₹ 19,333.25 10727.81507 ₹ 8,605.44 ₹ 1,563,203.86 62
₹ 1,563,203.86 ₹ 19,333.25 10669.08177 ₹ 8,664.17 ₹ 1,554,539.69 63
₹ 1,554,539.69 ₹ 19,333.25 10609.94761 ₹ 8,723.30 ₹ 1,545,816.39 64
₹ 1,545,816.39 ₹ 19,333.25 10550.40986 ₹ 8,782.84 ₹ 1,537,033.55 65
₹ 1,537,033.55 ₹ 19,333.25 10490.46575 ₹ 8,842.79 ₹ 1,528,190.76 66
₹ 1,528,190.76 ₹ 19,333.25 10430.11251 ₹ 8,903.14 ₹ 1,519,287.62 67
₹ 1,519,287.62 ₹ 19,333.25 10369.34735 ₹ 8,963.91 ₹ 1,510,323.71 68
₹ 1,510,323.71 ₹ 19,333.25 10308.16747 ₹ 9,025.08 ₹ 1,501,298.63 69
₹ 1,501,298.63 ₹ 19,333.25 10246.57002 ₹ 9,086.68 ₹ 1,492,211.95 70
₹ 1,492,211.95 ₹ 19,333.25 10184.55216 ₹ 9,148.70 ₹ 1,483,063.25 71
₹ 1,483,063.25 ₹ 19,333.25 10122.11102 ₹ 9,211.14 ₹ 1,473,852.11 72
₹ 1,473,852.11 ₹ 19,333.25 10059.24371 ₹ 9,274.01 ₹ 1,464,578.10 73
₹ 1,464,578.10 ₹ 19,333.25 9995.947322 ₹ 9,337.31 ₹ 1,455,240.79 74
₹ 1,455,240.79 ₹ 19,333.25 9932.218928 ₹ 9,401.03 ₹ 1,445,839.76 75
₹ 1,445,839.76 ₹ 19,333.25 9868.05558 ₹ 9,465.20 ₹ 1,436,374.56 76
₹ 1,436,374.56 ₹ 19,333.25 9803.454307 ₹ 9,529.80 ₹ 1,426,844.76 77
₹ 1,426,844.76 ₹ 19,333.25 9738.412122 ₹ 9,594.84 ₹ 1,417,249.92 78
₹ 1,417,249.92 ₹ 19,333.25 9672.926015 ₹ 9,660.33 ₹ 1,407,589.60 79
₹ 1,407,589.60 ₹ 19,333.25 9606.992957 ₹ 9,726.26 ₹ 1,397,863.34 80
₹ 1,397,863.34 ₹ 19,333.25 9540.609896 ₹ 9,792.64 ₹ 1,388,070.70 81
₹ 1,388,070.70 ₹ 19,333.25 9473.773762 ₹ 9,859.48 ₹ 1,378,211.22 82
₹ 1,378,211.22 ₹ 19,333.25 9406.481462 ₹ 9,926.77 ₹ 1,368,284.45 83
₹ 1,368,284.45 ₹ 19,333.25 9338.729882 ₹ 9,994.52 ₹ 1,358,289.92 84
₹ 1,358,289.92 ₹ 19,333.25 9270.515889 ₹ 10,062.74 ₹ 1,348,227.19 85
₹ 1,348,227.19 ₹ 19,333.25 9201.836326 ₹ 10,131.42 ₹ 1,338,095.77 86
₹ 1,338,095.77 ₹ 19,333.25 9132.688015 ₹ 10,200.56 ₹ 1,327,895.21 87
₹ 1,327,895.21 ₹ 19,333.25 9063.067758 ₹ 10,270.18 ₹ 1,317,625.02 88
₹ 1,317,625.02 ₹ 19,333.25 8992.972333 ₹ 10,340.28 ₹ 1,307,284.74 89
₹ 1,307,284.74 ₹ 19,333.25 8922.398497 ₹ 10,410.85 ₹ 1,296,873.89 90
₹ 1,296,873.89 ₹ 19,333.25 8851.342984 ₹ 10,481.91 ₹ 1,286,391.98 91
₹ 1,286,391.98 ₹ 19,333.25 8779.802508 ₹ 10,553.45 ₹ 1,275,838.53 92
₹ 1,275,838.53 ₹ 19,333.25 8707.773759 ₹ 10,625.48 ₹ 1,265,213.05 93
₹ 1,265,213.05 ₹ 19,333.25 8635.253403 ₹ 10,698.00 ₹ 1,254,515.05 94
₹ 1,254,515.05 ₹ 19,333.25 8562.238086 ₹ 10,771.01 ₹ 1,243,744.04 95
₹ 1,243,744.04 ₹ 19,333.25 8488.724429 ₹ 10,844.53 ₹ 1,232,899.51 96
₹ 1,232,899.51 ₹ 19,333.25 8414.709032 ₹ 10,918.54 ₹ 1,221,980.97 97
₹ 1,221,980.97 ₹ 19,333.25 8340.188469 ₹ 10,993.06 ₹ 1,210,987.90 98
₹ 1,210,987.90 ₹ 19,333.25 8265.159293 ₹ 11,068.09 ₹ 1,199,919.81 99
₹ 1,199,919.81 ₹ 19,333.25 8189.618032 ₹ 11,143.63 ₹ 1,188,776.17 100
₹ 1,188,776.17 ₹ 19,333.25 8113.561192 ₹ 11,219.69 ₹ 1,177,556.48 101
₹ 1,177,556.48 ₹ 19,333.25 8036.985254 ₹ 11,296.27 ₹ 1,166,260.22 102
₹ 1,166,260.22 ₹ 19,333.25 7959.886674 ₹ 11,373.37 ₹ 1,154,886.85 103
₹ 1,154,886.85 ₹ 19,333.25 7882.261886 ₹ 11,450.99 ₹ 1,143,435.86 104
₹ 1,143,435.86 ₹ 19,333.25 7804.107298 ₹ 11,529.15 ₹ 1,131,906.71 105
₹ 1,131,906.71 ₹ 19,333.25 7725.419294 ₹ 11,607.83 ₹ 1,120,298.88 106
₹ 1,120,298.88 ₹ 19,333.25 7646.194234 ₹ 11,687.06 ₹ 1,108,611.82 107
₹ 1,108,611.82 ₹ 19,333.25 7566.428452 ₹ 11,766.82 ₹ 1,096,845.00 108
₹ 1,096,845.00 ₹ 19,333.25 7486.118257 ₹ 11,847.13 ₹ 1,084,997.86 109
₹ 1,084,997.86 ₹ 19,333.25 7405.259934 ₹ 11,927.99 ₹ 1,073,069.87 110
₹ 1,073,069.87 ₹ 19,333.25 7323.849742 ₹ 12,009.40 ₹ 1,061,060.47 111
₹ 1,061,060.47 ₹ 19,333.25 7241.883914 ₹ 12,091.37 ₹ 1,048,969.10 112
₹ 1,048,969.10 ₹ 19,333.25 7159.358658 ₹ 12,173.89 ₹ 1,036,795.21 113
₹ 1,036,795.21 ₹ 19,333.25 7076.270156 ₹ 12,256.98 ₹ 1,024,538.23 114
₹ 1,024,538.23 ₹ 19,333.25 6992.614564 ₹ 12,340.64 ₹ 1,012,197.59 115
₹ 1,012,197.59 ₹ 19,333.25 6908.38801 ₹ 12,424.86 ₹ 999,772.72 116
₹ 999,772.72 ₹ 19,333.25 6823.586599 ₹ 12,509.67 ₹ 987,263.06 117
₹ 987,263.06 ₹ 19,333.25 6738.206406 ₹ 12,595.05 ₹ 974,668.01 118
₹ 974,668.01 ₹ 19,333.25 6652.243482 ₹ 12,681.01 ₹ 961,987.00 119
₹ 961,987.00 ₹ 19,333.25 6565.693849 ₹ 12,767.56 ₹ 949,219.44 120
₹ 949,219.44 ₹ 19,333.25 6478.553502 ₹ 12,854.70 ₹ 936,364.75 121
₹ 936,364.75 ₹ 19,333.25 6390.818411 ₹ 12,942.43 ₹ 923,422.31 122
₹ 923,422.31 ₹ 19,333.25 6302.484516 ₹ 13,030.77 ₹ 910,391.54 123
₹ 910,391.54 ₹ 19,333.25 6213.54773 ₹ 13,119.70 ₹ 897,271.84 124
₹ 897,271.84 ₹ 19,333.25 6124.003938 ₹ 13,209.25 ₹ 884,062.59 125
₹ 884,062.59 ₹ 19,333.25 6033.848997 ₹ 13,299.40 ₹ 870,763.19 126
₹ 870,763.19 ₹ 19,333.25 5943.078736 ₹ 13,390.17 ₹ 857,373.01 127
₹ 857,373.01 ₹ 19,333.25 5851.688956 ₹ 13,481.56 ₹ 843,891.45 128
₹ 843,891.45 ₹ 19,333.25 5759.675428 ₹ 13,573.58 ₹ 830,317.87 129
₹ 830,317.87 ₹ 19,333.25 5667.033895 ₹ 13,666.22 ₹ 816,651.65 130
₹ 816,651.65 ₹ 19,333.25 5573.760071 ₹ 13,759.49 ₹ 802,892.16 131
₹ 802,892.16 ₹ 19,333.25 5479.84964 ₹ 13,853.40 ₹ 789,038.76 132
₹ 789,038.76 ₹ 19,333.25 5385.298257 ₹ 13,947.95 ₹ 775,090.81 133
₹ 775,090.81 ₹ 19,333.25 5290.101548 ₹ 14,043.15 ₹ 761,047.65 134
₹ 761,047.65 ₹ 19,333.25 5194.255109 ₹ 14,139.00 ₹ 746,908.66 135
₹ 746,908.66 ₹ 19,333.25 5097.754504 ₹ 14,235.50 ₹ 732,673.16 136
₹ 732,673.16 ₹ 19,333.25 5000.59527 ₹ 14,332.66 ₹ 718,340.50 137
₹ 718,340.50 ₹ 19,333.25 4902.77291 ₹ 14,430.48 ₹ 703,910.02 138
₹ 703,910.02 ₹ 19,333.25 4804.282899 ₹ 14,528.97 ₹ 689,381.05 139
₹ 689,381.05 ₹ 19,333.25 4705.12068 ₹ 14,628.13 ₹ 674,752.92 140
₹ 674,752.92 ₹ 19,333.25 4605.281666 ₹ 14,727.97 ₹ 660,024.95 141
₹ 660,024.95 ₹ 19,333.25 4504.761236 ₹ 14,828.49 ₹ 645,196.46 142
₹ 645,196.46 ₹ 19,333.25 4403.554741 ₹ 14,929.70 ₹ 630,266.76 143
₹ 630,266.76 ₹ 19,333.25 4301.657497 ₹ 15,031.59 ₹ 615,235.17 144
₹ 615,235.17 ₹ 19,333.25 4199.064791 ₹ 15,134.19 ₹ 600,100.98 145
₹ 600,100.98 ₹ 19,333.25 4095.771875 ₹ 15,237.48 ₹ 584,863.50 146
₹ 584,863.50 ₹ 19,333.25 3991.773971 ₹ 15,341.48 ₹ 569,522.02 147
₹ 569,522.02 ₹ 19,333.25 3887.066267 ₹ 15,446.19 ₹ 554,075.83 148
₹ 554,075.83 ₹ 19,333.25 3781.643919 ₹ 15,551.61 ₹ 538,524.23 149
₹ 538,524.23 ₹ 19,333.25 3675.502048 ₹ 15,657.75 ₹ 522,866.48 150
₹ 522,866.48 ₹ 19,333.25 3568.635744 ₹ 15,764.62 ₹ 507,101.86 151
₹ 507,101.86 ₹ 19,333.25 3461.040064 ₹ 15,872.21 ₹ 491,229.65 152
₹ 491,229.65 ₹ 19,333.25 3352.710027 ₹ 15,980.54 ₹ 475,249.10 153
₹ 475,249.10 ₹ 19,333.25 3243.640624 ₹ 16,089.61 ₹ 459,159.49 154
₹ 459,159.49 ₹ 19,333.25 3133.826807 ₹ 16,199.43 ₹ 442,960.07 155
₹ 442,960.07 ₹ 19,333.25 3023.263495 ₹ 16,309.99 ₹ 426,650.08 156
₹ 426,650.08 ₹ 19,333.25 2911.945573 ₹ 16,421.31 ₹ 410,228.77 157
₹ 410,228.77 ₹ 19,333.25 2799.867892 ₹ 16,533.38 ₹ 393,695.39 158
₹ 393,695.39 ₹ 19,333.25 2687.025264 ₹ 16,646.23 ₹ 377,049.16 159
₹ 377,049.16 ₹ 19,333.25 2573.41247 ₹ 16,759.84 ₹ 360,289.32 160
₹ 360,289.32 ₹ 19,333.25 2459.024254 ₹ 16,874.23 ₹ 343,415.09 161
₹ 343,415.09 ₹ 19,333.25 2343.855321 ₹ 16,989.40 ₹ 326,425.69 162
₹ 326,425.69 ₹ 19,333.25 2227.900346 ₹ 17,105.35 ₹ 309,320.34 163
₹ 309,320.34 ₹ 19,333.25 2111.153961 ₹ 17,222.10 ₹ 292,098.24 164
₹ 292,098.24 ₹ 19,333.25 1993.610766 ₹ 17,339.64 ₹ 274,758.60 165
₹ 274,758.60 ₹ 19,333.25 1875.265323 ₹ 17,457.99 ₹ 257,300.62 166
₹ 257,300.62 ₹ 19,333.25 1756.112155 ₹ 17,577.14 ₹ 239,723.48 167
₹ 239,723.48 ₹ 19,333.25 1636.145751 ₹ 17,697.11 ₹ 222,026.37 168
₹ 222,026.37 ₹ 19,333.25 1515.36056 ₹ 17,817.89 ₹ 204,208.48 169
₹ 204,208.48 ₹ 19,333.25 1393.750993 ₹ 17,939.50 ₹ 186,268.98 170
₹ 186,268.98 ₹ 19,333.25 1271.311424 ₹ 18,061.94 ₹ 168,207.03 171
₹ 168,207.03 ₹ 19,333.25 1148.036189 ₹ 18,185.22 ₹ 150,021.82 172
₹ 150,021.82 ₹ 19,333.25 1023.919582 ₹ 18,309.33 ₹ 131,712.49 173
₹ 131,712.49 ₹ 19,333.25 898.9558629 ₹ 18,434.30 ₹ 113,278.19 174
₹ 113,278.19 ₹ 19,333.25 773.1392491 ₹ 18,560.11 ₹ 94,718.08 175
₹ 94,718.08 ₹ 19,333.25 646.4639195 ₹ 18,686.79 ₹ 76,031.29 176
₹ 76,031.29 ₹ 19,333.25 518.9240133 ₹ 18,814.33 ₹ 57,216.96 177
₹ 57,216.96 ₹ 19,333.25 390.5136297 ₹ 18,942.74 ₹ 38,274.22 178
₹ 38,274.22 ₹ 19,333.25 261.2268276 ₹ 19,072.03 ₹ 19,202.19 179
₹ 19,202.19 ₹ 19,333.25 131.0576251 ₹ 19,202.19 ₹ -0.00 180
 Car 2500000
DP 500000
LA 2000000
Rate 7.95% C-4
noer 15
EMI?
Ear 8.19%

EMI ₹ 19,333.25

Loan@begin EMI Int. Repay Princi Repay Loan@end

2000000 ₹ 19,333.25 13650.2755882553 ₹ 5,682.98 ₹ 1,994,317.02

₹ 1,994,317.02 ₹ 19,333.25 13611.4884885758 ₹ 5,721.76 ₹ 1,988,595.26
₹ 1,988,595.26 ₹ 19,333.25 13572.4366615964 ₹ 5,760.82 ₹ 1,982,834.44
₹ 1,982,834.44 ₹ 19,333.25 13533.1183005167 ₹ 5,800.13 ₹ 1,977,034.31
₹ 1,977,034.31 ₹ 19,333.25 13493.5315862048 ₹ 5,839.72 ₹ 1,971,194.59
₹ 1,971,194.59 ₹ 19,333.25 13453.6746871129 ₹ 5,879.58 ₹ 1,965,315.01
₹ 1,965,315.01 ₹ 19,333.25 13413.5457591926 ₹ 5,919.71 ₹ 1,959,395.30
₹ 1,959,395.30 ₹ 19,333.25 13373.1429458098 ₹ 5,960.11 ₹ 1,953,435.19
₹ 1,953,435.19 ₹ 19,333.25 13332.4643776584 ₹ 6,000.79 ₹ 1,947,434.41
₹ 1,947,434.41 ₹ 19,333.25 13291.508172674 ₹ 6,041.74 ₹ 1,941,392.66
₹ 1,941,392.66 ₹ 19,333.25 13250.2724359471 ₹ 6,082.98 ₹ 1,935,309.68
₹ 1,935,309.68 ₹ 19,333.25 13208.755259635 ₹ 6,124.50 ₹ 1,929,185.19
₹ 1,929,185.19 ₹ 19,333.25 13166.9547228738 ₹ 6,166.30 ₹ 1,923,018.89
₹ 1,923,018.89 ₹ 19,333.25 13124.8688916893 ₹ 6,208.38 ₹ 1,916,810.50
₹ 1,916,810.50 ₹ 19,333.25 13082.4958189078 ₹ 6,250.76 ₹ 1,910,559.75
₹ 1,910,559.75 ₹ 19,333.25 13039.8335440658 ₹ 6,293.42 ₹ 1,904,266.33
₹ 1,904,266.33 ₹ 19,333.25 12996.8800933193 ₹ 6,336.37 ₹ 1,897,929.96
₹ 1,897,929.96 ₹ 19,333.25 12953.6334793528 ₹ 6,379.62 ₹ 1,891,550.34
₹ 1,891,550.34 ₹ 19,333.25 12910.0917012869 ₹ 6,423.16 ₹ 1,885,127.18
₹ 1,885,127.18 ₹ 19,333.25 12866.2527445858 ₹ 6,467.00 ₹ 1,878,660.18
₹ 1,878,660.18 ₹ 19,333.25 12822.1145809645 ₹ 6,511.14 ₹ 1,872,149.04
₹ 1,872,149.04 ₹ 19,333.25 12777.6751682946 ₹ 6,555.58 ₹ 1,865,593.46
₹ 1,865,593.46 ₹ 19,333.25 12732.9324505096 ₹ 6,600.32 ₹ 1,858,993.14
₹ 1,858,993.14 ₹ 19,333.25 12687.8843575105 ₹ 6,645.37 ₹ 1,852,347.77
₹ 1,852,347.77 ₹ 19,333.25 12642.5288050693 ₹ 6,690.72 ₹ 1,845,657.05
₹ 1,845,657.05 ₹ 19,333.25 12596.863694733 ₹ 6,736.39 ₹ 1,838,920.66
₹ 1,838,920.66 ₹ 19,333.25 12550.8869137262 ₹ 6,782.37 ₹ 1,832,138.30
₹ 1,832,138.30 ₹ 19,333.25 12504.5963348537 ₹ 6,828.66 ₹ 1,825,309.64
₹ 1,825,309.64 ₹ 19,333.25 12457.9898164019 ₹ 6,875.26 ₹ 1,818,434.38
₹ 1,818,434.38 ₹ 19,333.25 12411.0652020395 ₹ 6,922.19 ₹ 1,811,512.19
₹ 1,811,512.19 ₹ 19,333.25 12363.8203207182 ₹ 6,969.43 ₹ 1,804,542.76
₹ 1,804,542.76 ₹ 19,333.25 12316.2529865718 ₹ 7,017.00 ₹ 1,797,525.76
₹ 1,797,525.76 ₹ 19,333.25 12268.3609988153 ₹ 7,064.89 ₹ 1,790,460.87
₹ 1,790,460.87 ₹ 19,333.25 12220.1421416431 ₹ 7,113.11 ₹ 1,783,347.76
₹ 1,783,347.76 ₹ 19,333.25 12171.5941841265 ₹ 7,161.66 ₹ 1,776,186.10
₹ 1,776,186.10 ₹ 19,333.25 12122.7148801102 ₹ 7,210.54 ₹ 1,768,975.56
₹ 1,768,975.56 ₹ 19,333.25 12073.5019681087 ₹ 7,259.75 ₹ 1,761,715.81
₹ 1,761,715.81 ₹ 19,333.25 12023.9531712016 ₹ 7,309.30 ₹ 1,754,406.51
₹ 1,754,406.51 ₹ 19,333.25 11974.066196928 ₹ 7,359.19 ₹ 1,747,047.33
₹ 1,747,047.33 ₹ 19,333.25 11923.8387371809 ₹ 7,409.41 ₹ 1,739,637.91
₹ 1,739,637.91 ₹ 19,333.25 11873.2684681 ₹ 7,459.98 ₹ 1,732,177.93
₹ 1,732,177.93 ₹ 19,333.25 11822.3530499643 ₹ 7,510.90 ₹ 1,724,667.03
₹ 1,724,667.03 ₹ 19,333.25 11771.0901270839 ₹ 7,562.16 ₹ 1,717,104.87
₹ 1,717,104.87 ₹ 19,333.25 11719.4773276912 ₹ 7,613.78 ₹ 1,709,491.09
₹ 1,709,491.09 ₹ 19,333.25 11667.5122638307 ₹ 7,665.74 ₹ 1,701,825.35
₹ 1,701,825.35 ₹ 19,333.25 11615.1925312488 ₹ 7,718.06 ₹ 1,694,107.29
₹ 1,694,107.29 ₹ 19,333.25 11562.5157092828 ₹ 7,770.74 ₹ 1,686,336.56
₹ 1,686,336.56 ₹ 19,333.25 11509.4793607482 ₹ 7,823.77 ₹ 1,678,512.78
₹ 1,678,512.78 ₹ 19,333.25 11456.0810318269 ₹ 7,877.17 ₹ 1,670,635.61
₹ 1,670,635.61 ₹ 19,333.25 11402.3182519526 ₹ 7,930.93 ₹ 1,662,704.68
₹ 1,662,704.68 ₹ 19,333.25 11348.1885336975 ₹ 7,985.06 ₹ 1,654,719.61
₹ 1,654,719.61 ₹ 19,333.25 11293.6893726566 ₹ 8,039.56 ₹ 1,646,680.05
₹ 1,646,680.05 ₹ 19,333.25 11238.8182473319 ₹ 8,094.43 ₹ 1,638,585.62
₹ 1,638,585.62 ₹ 19,333.25 11183.5726190159 ₹ 8,149.68 ₹ 1,630,435.94
₹ 1,630,435.94 ₹ 19,333.25 11127.9499316742 ₹ 8,205.30 ₹ 1,622,230.63
₹ 1,622,230.63 ₹ 19,333.25 11071.9476118268 ₹ 8,261.30 ₹ 1,613,969.33
₹ 1,613,969.33 ₹ 19,333.25 11015.5630684298 ₹ 8,317.69 ₹ 1,605,651.64
₹ 1,605,651.64 ₹ 19,333.25 10958.7936927545 ₹ 8,374.46 ₹ 1,597,277.18
₹ 1,597,277.18 ₹ 19,333.25 10901.6368582678 ₹ 8,431.62 ₹ 1,588,845.57
₹ 1,588,845.57 ₹ 19,333.25 10844.0899205099 ₹ 8,489.16 ₹ 1,580,356.40
₹ 1,580,356.40 ₹ 19,333.25 10786.1502169721 ₹ 8,547.10 ₹ 1,571,809.30
₹ 1,571,809.30 ₹ 19,333.25 10727.815066974 ₹ 8,605.44 ₹ 1,563,203.86
₹ 1,563,203.86 ₹ 19,333.25 10669.0817715388 ₹ 8,664.17 ₹ 1,554,539.69
₹ 1,554,539.69 ₹ 19,333.25 10609.9476132692 ₹ 8,723.30 ₹ 1,545,816.39
₹ 1,545,816.39 ₹ 19,333.25 10550.4098562211 ₹ 8,782.84 ₹ 1,537,033.55
₹ 1,537,033.55 ₹ 19,333.25 10490.4657457772 ₹ 8,842.79 ₹ 1,528,190.76
₹ 1,528,190.76 ₹ 19,333.25 10430.1125085195 ₹ 8,903.14 ₹ 1,519,287.62
₹ 1,519,287.62 ₹ 19,333.25 10369.3473521013 ₹ 8,963.91 ₹ 1,510,323.71
₹ 1,510,323.71 ₹ 19,333.25 10308.1674651174 ₹ 9,025.08 ₹ 1,501,298.63
₹ 1,501,298.63 ₹ 19,333.25 10246.5700169746 ₹ 9,086.68 ₹ 1,492,211.95
₹ 1,492,211.95 ₹ 19,333.25 10184.5521577604 ₹ 9,148.70 ₹ 1,483,063.25
₹ 1,483,063.25 ₹ 19,333.25 10122.1110181115 ₹ 9,211.14 ₹ 1,473,852.11
₹ 1,473,852.11 ₹ 19,333.25 10059.2437090804 ₹ 9,274.01 ₹ 1,464,578.10
₹ 1,464,578.10 ₹ 19,333.25 9995.94732200241 ₹ 9,337.31 ₹ 1,455,240.79
₹ 1,455,240.79 ₹ 19,333.25 9932.21892836076 ₹ 9,401.03 ₹ 1,445,839.76
₹ 1,445,839.76 ₹ 19,333.25 9868.0555796511 ₹ 9,465.20 ₹ 1,436,374.56
₹ 1,436,374.56 ₹ 19,333.25 9803.45430724517 ₹ 9,529.80 ₹ 1,426,844.76
₹ 1,426,844.76 ₹ 19,333.25 9738.41212225339 ₹ 9,594.84 ₹ 1,417,249.92
₹ 1,417,249.92 ₹ 19,333.25 9672.92601538662 ₹ 9,660.33 ₹ 1,407,589.60
₹ 1,407,589.60 ₹ 19,333.25 9606.99295681687 ₹ 9,726.26 ₹ 1,397,863.34
₹ 1,397,863.34 ₹ 19,333.25 9540.6098960372 ₹ 9,792.64 ₹ 1,388,070.70
₹ 1,388,070.70 ₹ 19,333.25 9473.77376172051 ₹ 9,859.48 ₹ 1,378,211.22
₹ 1,378,211.22 ₹ 19,333.25 9406.48146157748 ₹ 9,926.77 ₹ 1,368,284.45
₹ 1,368,284.45 ₹ 19,333.25 9338.7298822135 ₹ 9,994.52 ₹ 1,358,289.92
₹ 1,358,289.92 ₹ 19,333.25 9270.51588898458 ₹ 10,062.74 ₹ 1,348,227.19
₹ 1,348,227.19 ₹ 19,333.25 9201.83632585239 ₹ 10,131.42 ₹ 1,338,095.77
₹ 1,338,095.77 ₹ 19,333.25 9132.68801523818 ₹ 10,200.56 ₹ 1,327,895.21
₹ 1,327,895.21 ₹ 19,333.25 9063.0677578758 ₹ 10,270.18 ₹ 1,317,625.02
₹ 1,317,625.02 ₹ 19,333.25 8992.97233266366 ₹ 10,340.28 ₹ 1,307,284.74
₹ 1,307,284.74 ₹ 19,333.25 8922.3984965157 ₹ 10,410.85 ₹ 1,296,873.89
₹ 1,296,873.89 ₹ 19,333.25 8851.34298421138 ₹ 10,481.91 ₹ 1,286,391.98
₹ 1,286,391.98 ₹ 19,333.25 8779.80250824455 ₹ 10,553.45 ₹ 1,275,838.53
₹ 1,275,838.53 ₹ 19,333.25 8707.77375867138 ₹ 10,625.48 ₹ 1,265,213.05
₹ 1,265,213.05 ₹ 19,333.25 8635.25340295724 ₹ 10,698.00 ₹ 1,254,515.05
₹ 1,254,515.05 ₹ 19,333.25 8562.23808582247 ₹ 10,771.01 ₹ 1,243,744.04
₹ 1,243,744.04 ₹ 19,333.25 8488.72442908718 ₹ 10,844.53 ₹ 1,232,899.51
₹ 1,232,899.51 ₹ 19,333.25 8414.70903151492 ₹ 10,918.54 ₹ 1,221,980.97
₹ 1,221,980.97 ₹ 19,333.25 8340.18846865533 ₹ 10,993.06 ₹ 1,210,987.90
₹ 1,210,987.90 ₹ 19,333.25 8265.15929268574 ₹ 11,068.09 ₹ 1,199,919.81
₹ 1,199,919.81 ₹ 19,333.25 8189.61803225158 ₹ 11,143.63 ₹ 1,188,776.17
₹ 1,188,776.17 ₹ 19,333.25 8113.56119230581 ₹ 11,219.69 ₹ 1,177,556.48
₹ 1,177,556.48 ₹ 19,333.25 8036.98525394722 ₹ 11,296.27 ₹ 1,166,260.22
₹ 1,166,260.22 ₹ 19,333.25 7959.88667425762 ₹ 11,373.37 ₹ 1,154,886.85
₹ 1,154,886.85 ₹ 19,333.25 7882.26188613791 ₹ 11,450.99 ₹ 1,143,435.86
₹ 1,143,435.86 ₹ 19,333.25 7804.10729814304 ₹ 11,529.15 ₹ 1,131,906.71
₹ 1,131,906.71 ₹ 19,333.25 7725.41929431586 ₹ 11,607.83 ₹ 1,120,298.88
₹ 1,120,298.88 ₹ 19,333.25 7646.19423401982 ₹ 11,687.06 ₹ 1,108,611.82
₹ 1,108,611.82 ₹ 19,333.25 7566.42845177051 ₹ 11,766.82 ₹ 1,096,845.00
₹ 1,096,845.00 ₹ 19,333.25 7486.11825706609 ₹ 11,847.13 ₹ 1,084,997.86
₹ 1,084,997.86 ₹ 19,333.25 7405.25993421654 ₹ 11,927.99 ₹ 1,073,069.87
₹ 1,073,069.87 ₹ 19,333.25 7323.84974217174 ₹ 12,009.40 ₹ 1,061,060.47
₹ 1,061,060.47 ₹ 19,333.25 7241.88391434839 ₹ 12,091.37 ₹ 1,048,969.10
₹ 1,048,969.10 ₹ 19,333.25 7159.35865845573 ₹ 12,173.89 ₹ 1,036,795.21
₹ 1,036,795.21 ₹ 19,333.25 7076.27015632011 ₹ 12,256.98 ₹ 1,024,538.23
₹ 1,024,538.23 ₹ 19,333.25 6992.61456370831 ₹ 12,340.64 ₹ 1,012,197.59
₹ 1,012,197.59 ₹ 19,333.25 6908.38801014968 ₹ 12,424.86 ₹ 999,772.72
₹ 999,772.72 ₹ 19,333.25 6823.58659875709 ₹ 12,509.67 ₹ 987,263.06
₹ 987,263.06 ₹ 19,333.25 6738.20640604661 ₹ 12,595.05 ₹ 974,668.01
₹ 974,668.01 ₹ 19,333.25 6652.24348175599 ₹ 12,681.01 ₹ 961,987.00
₹ 961,987.00 ₹ 19,333.25 6565.6938486619 ₹ 12,767.56 ₹ 949,219.44
₹ 949,219.44 ₹ 19,333.25 6478.55350239592 ₹ 12,854.70 ₹ 936,364.75
₹ 936,364.75 ₹ 19,333.25 6390.81841125924 ₹ 12,942.43 ₹ 923,422.31
₹ 923,422.31 ₹ 19,333.25 6302.48451603617 ₹ 13,030.77 ₹ 910,391.54
₹ 910,391.54 ₹ 19,333.25 6213.54772980631 ₹ 13,119.70 ₹ 897,271.84
₹ 897,271.84 ₹ 19,333.25 6124.00393775546 ₹ 13,209.25 ₹ 884,062.59
₹ 884,062.59 ₹ 19,333.25 6033.84899698527 ₹ 13,299.40 ₹ 870,763.19
₹ 870,763.19 ₹ 19,333.25 5943.07873632149 ₹ 13,390.17 ₹ 857,373.01
₹ 857,373.01 ₹ 19,333.25 5851.68895612107 ₹ 13,481.56 ₹ 843,891.45
₹ 843,891.45 ₹ 19,333.25 5759.67542807781 ₹ 13,573.58 ₹ 830,317.87
₹ 830,317.87 ₹ 19,333.25 5667.03389502673 ₹ 13,666.22 ₹ 816,651.65
₹ 816,651.65 ₹ 19,333.25 5573.76007074712 ₹ 13,759.49 ₹ 802,892.16
₹ 802,892.16 ₹ 19,333.25 5479.84963976422 ₹ 13,853.40 ₹ 789,038.76
₹ 789,038.76 ₹ 19,333.25 5385.29825714955 ₹ 13,947.95 ₹ 775,090.81
₹ 775,090.81 ₹ 19,333.25 5290.10154831991 ₹ 14,043.15 ₹ 761,047.65
₹ 761,047.65 ₹ 19,333.25 5194.25510883496 ₹ 14,139.00 ₹ 746,908.66
₹ 746,908.66 ₹ 19,333.25 5097.75450419345 ₹ 14,235.50 ₹ 732,673.16
₹ 732,673.16 ₹ 19,333.25 5000.59526962804 ₹ 14,332.66 ₹ 718,340.50
₹ 718,340.50 ₹ 19,333.25 4902.77290989876 ₹ 14,430.48 ₹ 703,910.02
₹ 703,910.02 ₹ 19,333.25 4804.28289908497 ₹ 14,528.97 ₹ 689,381.05
₹ 689,381.05 ₹ 19,333.25 4705.12068037604 ₹ 14,628.13 ₹ 674,752.92
₹ 674,752.92 ₹ 19,333.25 4605.28166586044 ₹ 14,727.97 ₹ 660,024.95
₹ 660,024.95 ₹ 19,333.25 4504.76123631355 ₹ 14,828.49 ₹ 645,196.46
₹ 645,196.46 ₹ 19,333.25 4403.55474098387 ₹ 14,929.70 ₹ 630,266.76
₹ 630,266.76 ₹ 19,333.25 4301.65749737791 ₹ 15,031.59 ₹ 615,235.17
₹ 615,235.17 ₹ 19,333.25 4199.0647910435 ₹ 15,134.19 ₹ 600,100.98
₹ 600,100.98 ₹ 19,333.25 4095.77187535168 ₹ 15,237.48 ₹ 584,863.50
₹ 584,863.50 ₹ 19,333.25 3991.77397127711 ₹ 15,341.48 ₹ 569,522.02
₹ 569,522.02 ₹ 19,333.25 3887.06626717692 ₹ 15,446.19 ₹ 554,075.83
₹ 554,075.83 ₹ 19,333.25 3781.64391856815 ₹ 15,551.61 ₹ 538,524.23
₹ 538,524.23 ₹ 19,333.25 3675.50204790354 ₹ 15,657.75 ₹ 522,866.48
₹ 522,866.48 ₹ 19,333.25 3568.63574434592 ₹ 15,764.62 ₹ 507,101.86
₹ 507,101.86 ₹ 19,333.25 3461.04006354097 ₹ 15,872.21 ₹ 491,229.65
₹ 491,229.65 ₹ 19,333.25 3352.71002738847 ₹ 15,980.54 ₹ 475,249.10
₹ 475,249.10 ₹ 19,333.25 3243.64062381199 ₹ 16,089.61 ₹ 459,159.49
₹ 459,159.49 ₹ 19,333.25 3133.82680652698 ₹ 16,199.43 ₹ 442,960.07
₹ 442,960.07 ₹ 19,333.25 3023.2634948073 ₹ 16,309.99 ₹ 426,650.08
₹ 426,650.08 ₹ 19,333.25 2911.94557325015 ₹ 16,421.31 ₹ 410,228.77
₹ 410,228.77 ₹ 19,333.25 2799.86789153942 ₹ 16,533.38 ₹ 393,695.39
₹ 393,695.39 ₹ 19,333.25 2687.02526420737 ₹ 16,646.23 ₹ 377,049.16
₹ 377,049.16 ₹ 19,333.25 2573.41247039473 ₹ 16,759.84 ₹ 360,289.32
₹ 360,289.32 ₹ 19,333.25 2459.02425360914 ₹ 16,874.23 ₹ 343,415.09
₹ 343,415.09 ₹ 19,333.25 2343.85532148196 ₹ 16,989.40 ₹ 326,425.69
₹ 326,425.69 ₹ 19,333.25 2227.90034552342 ₹ 17,105.35 ₹ 309,320.34
₹ 309,320.34 ₹ 19,333.25 2111.15396087604 ₹ 17,222.10 ₹ 292,098.24
₹ 292,098.24 ₹ 19,333.25 1993.61076606647 ₹ 17,339.64 ₹ 274,758.60
₹ 274,758.60 ₹ 19,333.25 1875.26532275557 ₹ 17,457.99 ₹ 257,300.62
₹ 257,300.62 ₹ 19,333.25 1756.11215548677 ₹ 17,577.14 ₹ 239,723.48
₹ 239,723.48 ₹ 19,333.25 1636.14575143275 ₹ 17,697.11 ₹ 222,026.37
₹ 222,026.37 ₹ 19,333.25 1515.36056014039 ₹ 17,817.89 ₹ 204,208.48
₹ 204,208.48 ₹ 19,333.25 1393.75099327397 ₹ 17,939.50 ₹ 186,268.98
₹ 186,268.98 ₹ 19,333.25 1271.31142435661 ₹ 18,061.94 ₹ 168,207.03
₹ 168,207.03 ₹ 19,333.25 1148.03618850993 ₹ 18,185.22 ₹ 150,021.82
₹ 150,021.82 ₹ 19,333.25 1023.919582192 ₹ 18,309.33 ₹ 131,712.49
₹ 131,712.49 ₹ 19,333.25 898.955862933402 ₹ 18,434.30 ₹ 113,278.19
₹ 113,278.19 ₹ 19,333.25 773.139249071601 ₹ 18,560.11 ₹ 94,718.08
₹ 94,718.08 ₹ 19,333.25 646.463919483402 ₹ 18,686.79 ₹ 76,031.29
₹ 76,031.29 ₹ 19,333.25 518.924013315647 ₹ 18,814.33 ₹ 57,216.96
₹ 57,216.96 ₹ 19,333.25 390.513629714047 ₹ 18,942.74 ₹ 38,274.22
₹ 38,274.22 ₹ 19,333.25 261.22682755017 ₹ 19,072.03 ₹ 19,202.19
₹ 19,202.19 ₹ 19,333.25 131.057625146562 ₹ 19,202.19 ₹ -0.00
Rent 20000 Year Rent PV @ 10% Rent
Inflation 3% 1 20,600.00 ₹ 18,727.27 =PV(10%,D8,,-E8) Inflation
nper 5 2 21,218.00 ₹ 17,535.54 Nper
rate 10% 3 21,854.54 ₹ 16,419.64 Rate
4 22,510.18 ₹ 15,374.75
5 23,185.48 ₹ 14,396.36
₹ 82,453.56 =SUM(F8:F12)

20600 =B7*(1+B8)
4.00260011 =(1-((1+B8)/(1+B10))^B9)/(B10-B8)
82,453.56 =F19*F20
 20000 Year Rent PV@10%
3% 1 20600 ₹ 18,727.27
5 2 21218 ₹ 17,535.54
10% 3 21854.54 ₹ 16,419.64
4 22510.18 ₹ 15,374.75
5 23185.48 ₹ 14,396.36
₹ 82,453.56

4.0026
82453.56
Package 120000 Year Package PV @ 20% ₹ 1,163,679.71
Increment 9% 1 130,800.00 ₹ 109,000.00 Disc. Rate 10.50%
nper 40 2 142,572.00 ₹ 99,008.33 11.00%
rate 20% 3 155,403.48 ₹ 89,932.57 11.50%
4 169,389.79 ₹ 81,688.75 12.00%
5 184,634.87 ₹ 74,200.62 12.50%
6 201,252.01 ₹ 67,398.89 13.00%
7 219,364.69 ₹ 61,220.66 13.50%
8 239,107.52 ₹ 55,608.77 14.00%
9 260,627.19 ₹ 50,511.30 14.50%
10 284,083.64 ₹ 45,881.09 15.00%
11 309,651.17 ₹ 41,675.33 15.50%
12 337,519.77 ₹ 37,855.09 16.00%
13 367,896.55 ₹ 34,385.04 16.50%
14 401,007.24 ₹ 31,233.08 17.00%
15 437,097.90 ₹ 28,370.04 17.50%
16 476,436.71 ₹ 25,769.46 18.00%
17 519,316.01 ₹ 23,407.26 18.50%
18 566,054.45 ₹ 21,261.59 19.00%
19 616,999.35 ₹ 19,312.61 19.50%
20 672,529.29 ₹ 17,542.29 20.00%
21 733,056.93 ₹ 15,934.25 20.50%
22 799,032.05 ₹ 14,473.61 21.00%
23 870,944.94 ₹ 13,146.86
24 949,329.98 ₹ 11,941.73
25 1,034,769.68 ₹ 10,847.07
26 1,127,898.95 ₹ 9,852.76 Package
27 1,229,409.86 ₹ 8,949.59 Increment
28 1,340,056.74 ₹ 8,129.21 nper
29 1,460,661.85 ₹ 7,384.03 Rate
30 1,592,121.42 ₹ 6,707.16
31 1,735,412.34 ₹ 6,092.34
32 1,891,599.45 ₹ 5,533.87
33 2,061,843.41 ₹ 5,026.60
34 2,247,409.31 ₹ 4,565.83
35 2,449,676.15 ₹ 4,147.30
36 2,670,147.00 ₹ 3,767.13
37 2,910,460.23 ₹ 3,421.81
38 3,172,401.66 ₹ 3,108.14
39 3,457,917.80 ₹ 2,823.23
40 3,769,130.41 ₹ 2,564.43
₹ 1,163,679.71
Sentivity Analysis
Package
1,800,000.00 120,000.00 5,400,000.00 7,200,000.00 9,000,000.00 10,800,000.00

120000
9% Year Package PV@20%
40 1 130800 ₹ 109,000.00
20% 2 142572 ₹ 99,008.33 Disc. Rate
3 155403.48 ₹ 89,932.57
4 169389.7932 ₹ 81,688.75
5 184634.874588 ₹ 74,200.62
6 201252.01330092 ₹ 67,398.89
7 219364.694498 ₹ 61,220.66
8 239107.51700282 ₹ 55,608.77
9 260627.19353308 ₹ 50,511.30
10 284083.64095106 ₹ 45,881.09
11 309651.16863665 ₹ 41,675.33
12 337519.77381395 ₹ 37,855.09
13 367896.5534572 ₹ 34,385.04
14 401007.24326835 ₹ 31,233.08
15 437097.8951625 ₹ 28,370.04
16 476436.70572713 ₹ 25,769.46
17 519316.00924257 ₹ 23,407.26
18 566054.4500744 ₹ 21,261.59
19 616999.3505811 ₹ 19,312.61
20 672529.2921334 ₹ 17,542.29
21 733056.9284254 ₹ 15,934.25
22 799032.05198369 ₹ 14,473.61
23 870944.93666222 ₹ 13,146.86
24 949329.98096182 ₹ 11,941.73
25 1034769.6792484 ₹ 10,847.07
26 1127898.9503807 ₹ 9,852.76
27 1229409.855915 ₹ 8,949.59
28 1340056.7429474 ₹ 8,129.21
29 1460661.8498126 ₹ 7,384.03
30 1592121.4162958 ₹ 6,707.16
31 1735412.3437624 ₹ 6,092.34
32 1891599.454701 ₹ 5,533.87
33 2061843.4056241 ₹ 5,026.60
34 2247409.3121302 ₹ 4,565.83
35 2449676.150222 ₹ 4,147.30
36 2670147.0037419 ₹ 3,767.13
37 2910460.2340787 ₹ 3,421.81
38 3172401.6551458 ₹ 3,108.14
39 3457917.8041089 ₹ 2,823.23
40 3769130.4064787 ₹ 2,564.43
₹ 1,163,679.71
12,600,000.00 14,400,000.00 16,200,000.00 18,000,000.00 19,800,000.00

Sensitivity Analysis
Package
₹ 1,163,679.71 1800000 120000 2000000 3000000
10.50%
11%
11.50%
12.00%
13%
13.00%
13.50%
14%
14.50%
15.00%
16%
16.00%
16.50%
 17%
17.50%
18.00%
19%
19.00%
19.50%
20%
20.50%
21.00%
21,600,000.00 23,400,000.00 25,200,000.00 27,000,000.00 28,800,000.00

4000000 5000000
30,600,000.00 32,400,000.00 34,200,000.00 36,000,000.00 37,800,000.00