Vriant City VX CVT Verna SX(O) AT Marrazo M6

Fuel Petrol Diesel Diesel

CC 1500.00 1600.00 1500.00
Ex-Showroom 1328000.00 1285990.00 1245000.00
On Road 1457472.00 1453081.00 1394618.00
Loan 1195000.00 1157000.00 1120000.00
DP 262472.00 296081.00 274618.00
EMI@9.5% for 7Yr 19531.00 18910.00 18305.00
KMs per Year 30000.00 30000.00 30000.00
Mileage 18.00 14.00 17.30
7 Yr Kms 210000.00 210000.00 210000.00
Per Km Cost 4.33 5.57 4.51
Total Fuel Cost of 7 Yr 910000.00 1170000.00 946820.81
Total outflow EMI 1640604.00 1588440.00 1537620.00

Total Cost 2550604.00 2758440.00 2484440.81

18.60 SQ MT SQ YD
3.23 60.08
7.30 135.78 162.39 4059788.055

4 BHK 5100000.00 102.00 50000

7/8 BHK 5800000.00 127.08 45640.54139
3 BHK 3800000.00 80.00 47500
3300000.00 70.00 47142.85714

Actual Price 5500000.00 4700000.00 2700000.00

80% Doc Value 4400000.00 3760000.00 2160000.00
Stmpdty 330000.00 282000.00 162000.00
85% Bank Loan 3740000.00 3196000.00 1836000.00
Cash Pay 1000000.00 1000000.00 1000000.00
LAP 1090000.00 786000.00 26000.00
Ttl Loan 4830000.00 3982000.00 1862000.00
10 Yrs Mnthly EMI 63852.60 52642.04 24615.64
Yrly 766231.20 631704.48 295387.68
15 Yrs Mnthly EMI 51922.50 42806.50 20016.50
Yrly 623070.00 513678.00 240198.00
20 Yrs Mnthly EMI 46609.50 38426.30 17968.30
Yrly 559314.00 461115.60 215619.60
25 Yrs Mnthly EMI 43904.70 36196.38 16925.58
Yrly 526856.40 434356.56 203106.96
30 Yrs Mnthly EMI 42407.40 34961.96 16348.36
Yrly 508888.80 419543.52 196180.32

Repayment Cap
Total Inc 1367000.00 1250000.00
Fixed 216000.00 750000.00
Rem 1151000.00 216000.00
40% 0.40 460400.00 534000.00
Yrly Rep Cap 690600.00

1.47 435000.00 641052.6316

2.43 435000.00 1056965.443 634179.3

37500

517707.60
22
54 1188

10 2900000
54 540 290000
1620 Sq Ft 1010000 623.4568
64 1600000
1620 Sq Ft
102 2550000
1009260
3559260
10000
44856
300000

1009260
`
600000
36000
18000