HDFC Bank LTD Repayment Schedule: Date: 14/09/2015

Download as pdf or txt
Download as pdf or txt
You are on page 1of 3

HDFC BANK LTD

Repayment Schedule

Date: 14/09/2015
Page:0001

Currency: Indian Rupee


Customer
Agreement No.

MR. PRATEEK GUPTA


32358831

Loan Type

PERSONAL LOAN

Tenure.

36

Amount Financed

197,000.00

Total Instl.

36

Frequency

Monthly

Currency

Indian Rupee

Instl No

Due Date

Instl Amt

Principal

Interest

O/s Principal

07/05/2015

7,073.00

4,199.58

2,873.42

192,800.42

07/06/2015

7,073.00

4,260.84

2,812.16

188,539.58

07/07/2015

7,073.00

4,322.99

2,750.01

184,216.59

07/08/2015

7,073.00

4,386.04

2,686.96

179,830.55

07/09/2015

7,073.00

4,450.02

2,622.98

175,380.53

07/10/2015

7,073.00

4,514.93

2,558.07

170,865.60

07/11/2015

7,073.00

4,580.78

2,492.22

166,284.82

07/12/2015

7,073.00

4,647.59

2,425.41

161,637.23

07/01/2016

7,073.00

4,715.38

2,357.62

156,921.85

10

07/02/2016

7,073.00

4,784.16

2,288.84

152,137.69

11

07/03/2016

7,073.00

4,853.94

2,219.06

147,283.75

12

07/04/2016

7,073.00

4,924.74

2,148.26

142,359.01

HDFC BANK LTD


Repayment Schedule
Customer

MR. PRATEEK GUPTA

Agreement No.

32358831

Date: 14/09/2015
Page:0002

Instl No

Due Date

Instl Amt

Principal

Interest

O/s Principal

13

07/05/2016

7,073.00

4,996.57

2,076.43

137,362.44

14

07/06/2016

7,073.00

5,069.45

2,003.55

132,292.99

15

07/07/2016

7,073.00

5,143.39

1,929.61

127,149.60

16

07/08/2016

7,073.00

5,218.42

1,854.58

121,931.18

17

07/09/2016

7,073.00

5,294.53

1,778.47

116,636.65

18

07/10/2016

7,073.00

5,371.76

1,701.24

111,264.89

19

07/11/2016

7,073.00

5,450.11

1,622.89

105,814.78

20

07/12/2016

7,073.00

5,529.60

1,543.40

100,285.18

21

07/01/2017

7,073.00

5,610.26

1,462.74

94,674.92

22

07/02/2017

7,073.00

5,692.09

1,380.91

88,982.83

23

07/03/2017

7,073.00

5,775.11

1,297.89

83,207.72

24

07/04/2017

7,073.00

5,859.34

1,213.66

77,348.38

HDFC BANK LTD


Repayment Schedule
Customer

MR. PRATEEK GUPTA

Agreement No.

32358831

Date: 14/09/2015
Page:0003

Instl No

Due Date

Instl Amt

Principal

Interest

O/s Principal

25

07/05/2017

7,073.00

5,944.81

1,128.19

71,403.57

26

07/06/2017

7,073.00

6,031.52

1,041.48

65,372.05

27

07/07/2017

7,073.00

6,119.49

953.51

59,252.56

28

07/08/2017

7,073.00

6,208.75

864.25

53,043.81

29

07/09/2017

7,073.00

6,299.31

773.69

46,744.50

30

07/10/2017

7,073.00

6,391.19

681.81

40,353.31

31

07/11/2017

7,073.00

6,484.41

588.59

33,868.90

32

07/12/2017

7,073.00

6,578.99

494.01

27,289.91

33

07/01/2018

7,073.00

6,674.95

398.05

20,614.96

34

07/02/2018

7,073.00

6,772.31

300.69

13,842.65

35

07/03/2018

7,073.00

6,871.09

201.91

6,971.56

36

07/04/2018

7,073.00

6,971.56

101.44

0.00

254,628.00

197,000.00

57,628.00

Total :

(***End Of Report***)

You might also like