HDFC Bank LTD Repayment Schedule: Date: 24/03/2020

Download as pdf or txt
Download as pdf or txt
You are on page 1of 4

HDFC BANK LTD Date: 24/03/2020

Repayment Schedule Page:0001


Currency: Indian Rupee

Customer MR. SIDDHANTA DEY


Agreement No. 68840158 Loan Type PERSONAL LOAN
Tenure. 48 Amount Financed 250,000.00

Total Instl. 48 Frequency Monthly


Currency Indian Rupee

Instl No Due Date Instl Amt Principal Interest O/s Principal

1 07/07/2019 6,492.00 4,147.85 2,344.15 245,852.15


2 07/08/2019 6,492.00 4,186.76 2,305.24 241,665.39
3 07/09/2019 6,492.00 4,226.01 2,265.99 237,439.38
4 07/10/2019 6,492.00 4,265.64 2,226.36 233,173.74
5 07/11/2019 6,492.00 4,305.63 2,186.37 228,868.11
6 07/12/2019 6,492.00 4,346.01 2,145.99 224,522.10
7 07/01/2020 6,492.00 4,386.76 2,105.24 220,135.34
8 07/02/2020 6,492.00 4,427.89 2,064.11 215,707.45
9 07/03/2020 6,492.00 4,469.41 2,022.59 211,238.04
10 07/04/2020 6,492.00 4,511.32 1,980.68 206,726.72
11 07/05/2020 6,492.00 4,553.62 1,938.38 202,173.10
12 07/06/2020 6,492.00 4,596.31 1,895.69 197,576.79
HDFC BANK LTD Date: 24/03/2020
Repayment Schedule Page:0002
Customer MR. SIDDHANTA DEY
Agreement No. 68840158

Instl No Due Date Instl Amt Principal Interest O/s Principal

13 07/07/2020 6,492.00 4,639.41 1,852.59 192,937.38


14 07/08/2020 6,492.00 4,682.91 1,809.09 188,254.47
15 07/09/2020 6,492.00 4,726.82 1,765.18 183,527.65
16 07/10/2020 6,492.00 4,771.14 1,720.86 178,756.51
17 07/11/2020 6,492.00 4,815.88 1,676.12 173,940.63
18 07/12/2020 6,492.00 4,861.04 1,630.96 169,079.59
19 07/01/2021 6,492.00 4,906.62 1,585.38 164,172.97
20 07/02/2021 6,492.00 4,952.62 1,539.38 159,220.35
21 07/03/2021 6,492.00 4,999.06 1,492.94 154,221.29
22 07/04/2021 6,492.00 5,045.94 1,446.06 149,175.35
23 07/05/2021 6,492.00 5,093.25 1,398.75 144,082.10
24 07/06/2021 6,492.00 5,141.01 1,350.99 138,941.09
HDFC BANK LTD Date: 24/03/2020
Repayment Schedule Page:0003
Customer MR. SIDDHANTA DEY
Agreement No. 68840158

Instl No Due Date Instl Amt Principal Interest O/s Principal

25 07/07/2021 6,492.00 5,189.21 1,302.79 133,751.88


26 07/08/2021 6,492.00 5,237.87 1,254.13 128,514.01
27 07/09/2021 6,492.00 5,286.98 1,205.02 123,227.03
28 07/10/2021 6,492.00 5,336.56 1,155.44 117,890.47
29 07/11/2021 6,492.00 5,386.59 1,105.41 112,503.88
30 07/12/2021 6,492.00 5,437.10 1,054.90 107,066.78
31 07/01/2022 6,492.00 5,488.08 1,003.92 101,578.70
32 07/02/2022 6,492.00 5,539.54 952.46 96,039.16
33 07/03/2022 6,492.00 5,591.48 900.52 90,447.68
34 07/04/2022 6,492.00 5,643.91 848.09 84,803.77
35 07/05/2022 6,492.00 5,696.83 795.17 79,106.94
36 07/06/2022 6,492.00 5,750.25 741.75 73,356.69
HDFC BANK LTD Date: 24/03/2020
Repayment Schedule Page:0004
Customer MR. SIDDHANTA DEY
Agreement No. 68840158

Instl No Due Date Instl Amt Principal Interest O/s Principal

37 07/07/2022 6,492.00 5,804.17 687.83 67,552.52


38 07/08/2022 6,492.00 5,858.59 633.41 61,693.93
39 07/09/2022 6,492.00 5,913.52 578.48 55,780.41
40 07/10/2022 6,492.00 5,968.97 523.03 49,811.44
41 07/11/2022 6,492.00 6,024.94 467.06 43,786.50
42 07/12/2022 6,492.00 6,081.43 410.57 37,705.07
43 07/01/2023 6,492.00 6,138.46 353.54 31,566.61
44 07/02/2023 6,492.00 6,196.01 295.99 25,370.60
45 07/03/2023 6,492.00 6,254.11 237.89 19,116.49
46 07/04/2023 6,492.00 6,312.75 179.25 12,803.74
47 07/05/2023 6,492.00 6,371.95 120.05 6,431.79
48 07/06/2023 6,492.00 6,431.79 60.21 0.00

Total : 311,616.00 250,000.00 61,616.00

(***End Of Report***)

You might also like