PERSONAL LOANS POST 2020: EMI
|
2019 |
2020 |
2021 |
2022 |
2023 |
2024 |
2025 |
2026 |
2027 |
| BORROWED |
0 |
500000 |
0 |
728075 |
575633 |
|
|
|
|
| SETTLED |
0 |
-17285 |
-131608 |
-240360 |
-610918 |
|
| 2020 | NOV | 493649 | - | - | - | - | - | - |
| DEC | 10934 | - | - | - | - | - | - |
| 2021 | JAN | 10934 | - | - | - | - | - | - |
| FEB | 10934 | - | - | - | - | - | - |
| MAR | 10934 | - | - | - | - | - | - |
| APR | 10934 | - | - | - | - | - | - |
| MAY | 10934 | - | - | - | - | - | - |
| JUN | 10934 | - | - | - | - | - | - |
| JUL | 10934 | - | - | - | - | - | - |
| AUG | 10934 | - | - | - | - | - | - |
| SEP | 10934 | - | - | - | - | - | - |
| OCT | 10934 | - | - | - | - | - | - |
| NOV | 10934 | - | - | - | - | - | - |
| DEC | 10934 | - | - | - | - | - | - |
| 2022 | JAN | 10934 | 49261 | - | - | - | - | - |
| FEB | 10934 | 4466.00 | - | - | - | - | - |
| MAR | 10934 | 4466.00 | - | - | - | - | - |
| APR | 10934 | 4466.00 | - | - | - | - | - |
| MAY | 10934 | 4466.00 | 408850 | - | - | - | - |
| JUN | - | 4466.00 | 10809 | - | - | - | - |
| JUL | - | 4466.00 | 10809 | 230041 | - | - | - |
| AUG | - | 4466.00 | 10809 | - | - | - | - |
| SEP | - | 4466.00 | 10809 | 10409 | 27909 | - | - |
| OCT | - | 4466.00 | 10809 | 10409 | 3338.00 | - | - |
| NOV | - | 4466.00 | 10809 | 10409 | 3338.00 | - | - |
| DEC | - | 4466.00 | 10809 | 10409 | 3338.00 | 300001 | - |
| 2023 | JAN | - | 4466.00 | 10809 | 10409 | 3338.00 | 9740 | 33276 |
| FEB | - | - | 10809 | 10409 | 3338.00 | 9740 | 6975 |
| MAR | - | - | 10809 | 10409 | 3338.00 | 9740 | 6975 | 122050 |
| APR | - | - | 10809 | 10409 | 3338.00 | 9740 | 6975 | 8095 |
| MAY | - | - | 10809 | 10409 | 3338.00 | 9740 | 6975 | 8095 | 294000 |
| JUN | - | - | 10809 | 10409 | 3332 | 9740 | 6974 | 8095 | | 269000 |
| JUL | - | - | 10809 | 10409 | - | 9740 | - | 8095 | 8475 | 11208.33 |
| AUG | - | - | 10809 | 10409 | - | 9740 | - | 8095 | 8475 | 11208.33 |
| SEP | - | - | 10809 | 10409 | - | 9740 | - | 8095 | 8475 | 11208.33 |
| OCT | - | - | 10809 | 10409 | - | 9740 | - | 8095 | 8475 | 11208.33 |
| NOV | - | - | 10809 | 10409 | - | 9740 | - | 8095 | 8475 | 11208.33 |
| DEC | - | - | 10809 | 10409 | - | 9740 | - | 8095 | 8475 | 11208.33 |
| 2024 | JAN | 10809 | 10409 | 9740 | 8095 | 8475 | 11208.33 |
| FEB | 10809 | 10409 | 9740 | 8095 | 8475 | 11208.33 |
| MAR | 10809 | 10409 | 9740 | 8095 | 8475 | 11208.33 |
| APR | 10809 | 10409 | 9740 | 8095 | 8475 | 11208.33 |
| MAY | 10809 | 10409 | 9740 | 8095 | 8475 | 11208.33 |
| JUN | 10809 | 10409 | 9740 | 8095 | 8475 | 11208.33 |
| JUL | 10809 | 10409 | 9740 | 8095 | 8475 | 11208.33 |
| AUG | 10809 | 10409 | 9740 | 8095 | 8475 | 11208.33 |
| SEP | 10809 | 10409 | 9740 | 8095 | 8475 | 11208.33 |
| OCT | 10809 | 10409 | 9740 | - | 8475 | 11208.33 |
| NOV | 10809 | 10409 | 9740 | - | 8475 | 11208.33 |
| DEC | 10809 | 10409 | 9740 | - | 8475 | 11208.33 |
| 2025 | JAN | 10809 | 10409 | 9740 | - | 8475 | 11208.33 |
| FEB | 10809 | 10409 | 9740 | - | 8475 | 11208.33 |
| MAR | 10809 | 10409 | 9740 | - | 8475 | 11208.33 |
| APR | 10809 | 10409 | 9740 | - | 8475 | 11208.33 |
| MAY | 10809 | 10409 | 9740 | - | 8475 | 11208.33 |
| JUN | 10809 | 10409 | 9740 | - | 8475 | 11208.33 |
| JUL | 10809 | 10409 | 9740 | - | 8475 | - |
| AUG | 10809 | 10409 | 9740 | - | 8475 | - |
| SEP | 10809 | - | 9740 | - | 8475 | - |
| OCT | 10809 | - | 9740 | - | 8475 | - |
| NOV | 10809 | - | 9740 | - | 8475 | - |
| DEC | 10809 | - | 9740 | - | 8475 | - |
| 2026 | JAN | 10809 | - | - | - | 8475 | - |
| FEB | 10809 | - | - | - | 8475 | - |
| MAR | 10809 | - | - | - | 8475 | - |
| APR | 10809 | - | - | - | 8475 | - |
| MAY | 10809 | - | - | - | 8475 | - |
| JUN | 10809 | - | - | - | 8475 | - |
| JUL | 10809 | - | - | - | 8475 | - |
| AUG | 10809 | - | - | - | 8475 | - |
| SEP | 10809 | - | - | - | 8475 | - |
| OCT | 10809 | - | - | - | 8475 | - |
| NOV | 10809 | - | - | - | 8475 | - |
| DEC | 10809 | - | - | - | 8475 | - |
JAN
FEB
MAR
APR
MAY
JUN
JUL
AUG
SEP
OCT
NOV
DEC
2026
10809.00
8497.00
10154.00
9607.00
10809.00
8497.00
10154.00
9607.00
10809.00
8497.00
10154.00
9607.00
10809.00
8497.00
10154.00
10809.00
8497.00
10154.00
10809.00
8497.00
10154.00
10809.00
8497.00
10154.00
2025
x29
x12
x6
x30
x20
x13
x16
x3
10809.00
9740.00
11208.33
8497.00
10154.00
6167.00
9607.00
16134.00
10809.00
9740.00
11208.33
8497.00
10154.00
6167.00
9607.00
16134.00
10809.00
9740.00
11208.33
8497.00
10154.00
6167.00
9607.00
10809.00
9740.00
11208.33
8497.00
10154.00
6167.00
9607.00
10809.00
9740.00
11208.33
8497.00
10154.00
6167.00
9607.00
533333
10809.00
9740.00
8497.00
10154.00
6167.00
9607.00
10809.00
9740.00
8497.00
10154.00
6167.00
9607.00
10809.00
9740.00
8497.00
10154.00
6167.00
9607.00
10809.00
9740.00
8497.00
10154.00
6167.00
9607.00
10809.00
9740.00
8497.00
10154.00
6167.00
9607.00
10809.00
9740.00
8497.00
10154.00
6167.00
9607.00
2024
114336
10809.00
9740.00
8095.00
11208.33
8497.00
10154.00
4584.00
10809.00
9740.00
11208.33
8497.00
10154.00
4584.00
6167.00
10809.00
9740.00
11208.33
8497.00
10154.00
4584.00
6167.00
169167
10809.00
9740.00
11208.33
8497.00
10154.00
4584.00
6167.00
10809.00
9740.00
11208.33
8497.00
4841.00
10154.00
4584.00
6167.00
9607.00
124000
10809.00
9740.00
11208.33
8497.00
4841.00
10154.00
4584.00
6166.00
9607.00
10809.00
9740.00
11208.33
8497.00
4841.00
10154.00
4584.00
6167.00
9607.00
16134.00
10809.00
9740.00
11208.33
8497.00
4841.00
10154.00
4584.00
6167.00
9607.00
16134.00
10809.00
9740.00
11208.33
8497.00
23515.00
10154.00
17898.00
6167.00
9607.00
16134.00
10809.00
9740.00
11208.33
8497.00
10154.00
6167.00
9607.00
16134.00
x31
x14
x8
x32
x22
x15
x18
x5
300001
10809.00
9740.00
11208.33
8497.00
10154.00
6167.00
9607.00
16134.00
JAN
FEB
MAR
APR
MAY
JUN
JUL
AUG
SEP
OCT
NOV
DEC
2023
33276
10809.00
4466.00
10409.00
3338.00
9740.00
10809.00
10409.00
3338.00
9740.00
6975
122050
10809.00
10409.00
3338.00
9740.00
6975
10809.00
10409.00
3338.00
9740.00
6975
8095.00
294000
10809.00
10409.00
3338.00
9740.00
6975
8095.00
269000
10809.00
10409.00
3332.00
9740.00
6974
8095.00
10809.00
10409.00
9740.00
8095.00
11208.33
8497.00
10809.00
10409.00
9740.00
8095.00
11208.33
8497.00
10809.00
10409.00
9740.00
8095.00
11208.33
8497.00
240000
10809.00
9740.00
8095.00
11208.33
8497.00
10809.00
9740.00
8095.00
11208.33
8497.00
10154.00
48847
10809.00
9740.00
8095.00
11208.33
8497.00
10154.00
2022
27909
10809.00
4466.00
10409.00
10809.00
4466.00
10409.00
3338.00
10809.00
4466.00
10409.00
3338.00
300001
10809.00
4466.00
10409.00
3338.00
JAN
FEB
MAR
APR
MAY
JUN
JUL
AUG
SEP
OCT
NOV
DEC
JAN
FEB
MAR
APR
MAY
JUN
JUL
AUG
SEP
OCT
NOV
DEC
2024
7335
(6) 1496
(9) 1112
(3) 1268
(6) 206
8523
(6) 1496
(9) 1112
(3) 1268
(6) 440
8927
(9) 1112
(3) 1268
(6) 744
4499
(6) 1066
(9) 1112
(6) 645
####
(6) 1066
(9) 1112
(6) 645
$$$$
(6) 1066
(9) 1112
(6) 645
$
$
$
NETWORTH 2023
Transpose
| 2023 | Jan | Feb | Mar | Apr | May | Jun | Jul | Aug | Sep | Oct | Nov | Dec | TOTAL |
| Salary (+) | 91 | 135 | 135 | 135 | 135 | 135 | 135 | 135 | 135 | 135 | 135 | 135 | 1576 |
| Loans (+) | 33 | 122 | | 336 | 294 | | | | | | | |
| (-) Expenses | 110 | 86 | 111 | 105 | 90 | 90 | 90 | 90 | 90 | 90 | 90 | 90 |
| (-) EMI | 40 | 40 | 40 | 50 | 50 | 50 | 50 | 50 | 50 | 50 | 50 | 50 |
| (-) Rest | 50 | 23 | 19 | 40
20 | 40
40
35
12 | 40
40 | 40
40 | 40 |
| NETWORTH | 817 | 926 | 891 | 1147 | 1309 |
MONTHLY SPENDS - LAST 12 MONTHS
| Rent & Home | Kitu | Grocery | Bills | food & meds | apparel+grooming |
| 28667 | 10667 | 7667 | 3000 | 1000 | 225 |
| Trips | INTL | Swiggy | Events | Whims | Gourmet | F&B | Avoidable |
| 6250 | 4167 | 1667 | 1200 | 1167 | 1083 | 1083 | 283 |