You are on page 1of 5

Cooperative Bank Canara Bank/HDFC

1000000 9767.123 10000 19767.12 1000000 9583.333 1350000 12916.67


990000 9669.452 10000 19669.45 987083.3 9459.549 13040.45
980000 9571.781 10000 19571.78 974042.9 9334.578 13165.42
970000 9474.11 10000 19474.11 960877.5 9208.409 13291.59
960000 9376.438 10000 19376.44 947585.9 9081.031 13418.97
950000 9278.767 10000 19278.77 934166.9 8952.433 13547.57
940000 9181.096 10000 19181.1 920619.3 8822.602 13677.4
930000 9083.425 10000 19083.42 906941.9 8691.527 13808.47
920000 8985.753 10000 18985.75 893133.5 8559.196 13940.8
910000 8888.082 10000 18888.08 879192.7 8425.596 14074.4
900000 8790.411 10000 18790.41 865118.3 8290.717 14209.28
890000 8692.74 10000 18692.74 850909 8154.544 14345.46
880000 8595.068 10000 18595.07 836563.5 8017.067 14482.93
870000 8497.397 10000 18497.4 822080.6 7878.272 14621.73
860000 8399.726 10000 18399.73 807458.9 7738.147 14761.85
850000 8302.055 10000 18302.05 792697 7596.68 14903.32
840000 8204.384 10000 18204.38 777793.7 7453.856 15046.14
830000 8106.712 10000 18106.71 762747.5 7309.664 15190.34
820000 8009.041 10000 18009.04 747557.2 7164.09 15335.91
810000 7911.37 10000 17911.37 732221.3 7017.121 15482.88
800000 7813.699 10000 17813.7 716738.4 6868.743 15631.26
790000 7716.027 10000 17716.03 701107.2 6718.944 15781.06
780000 7618.356 10000 17618.36 685326.1 6567.708 15932.29
770000 7520.685 10000 17520.68 669393.8 6415.024 16084.98
760000 7423.014 10000 17423.01 653308.8 6260.876 16239.12
750000 7325.342 10000 17325.34 637069.7 6105.251 16394.75
740000 7227.671 10000 17227.67 620675 5948.135 16551.86
730000 7130 10000 17130 604123.1 5789.513 16710.49
720000 7032.329 10000 17032.33 587412.6 5629.371 16870.63
710000 6934.658 10000 16934.66 570542 5467.694 17032.31
700000 6836.986 10000 16836.99 553509.7 5304.468 17195.53
690000 6739.315 10000 16739.32 536314.1 5139.677 17360.32
680000 6641.644 10000 16641.64 518953.8 4973.307 17526.69
670000 6543.973 10000 16543.97 501427.1 4805.343 17694.66
660000 6446.301 10000 16446.3 483732.5 4635.769 17864.23
650000 6348.63 10000 16348.63 465868.2 4464.571 18035.43
640000 6250.959 10000 16250.96 447832.8 4291.731 18208.27
630000 6153.288 10000 16153.29 429624.5 4117.235 18382.76
620000 6055.616 10000 16055.62 411241.8 3941.067 18558.93
610000 5957.945 10000 15957.95 392682.8 3763.211 18736.79
600000 5860.274 10000 15860.27 373946 3583.65 18916.35
590000 5762.603 10000 15762.6 355029.7 3402.368 19097.63
580000 5664.932 10000 15664.93 335932.1 3219.349 19280.65
570000 5567.26 10000 15567.26 316651.4 3034.576 19465.42
560000 5469.589 10000 15469.59 297186 2848.032 19651.97
550000 5371.918 10000 15371.92 277534 2659.701 19840.3
540000 5274.247 10000 15274.25 257693.7 2469.565 20030.44
530000 5176.575 10000 15176.58 237663.3 2277.607 20222.39
520000 5078.904 10000 15078.9 217440.9 2083.809 20416.19
510000 4981.233 10000 14981.23 197024.7 1888.153 20611.85
500000 4883.562 10000 14883.56 176412.9 1690.623 20809.38
490000 4785.89 10000 14785.89 155603.5 1491.2 21008.8
480000 4688.219 10000 14688.22 134594.7 1289.866 21210.13
470000 4590.548 10000 14590.55 113384.5 1086.602 21413.4
460000 4492.877 10000 14492.88 91971.15 881.3902 21618.61
450000 4395.205 10000 14395.21 70352.54 674.2118 21825.79
440000 4297.534 10000 14297.53 48526.75 465.048 22034.95
430000 4199.863 10000 14199.86 26491.8 253.8798 22246.12
420000 4102.192 10000 14102.19 4245.68 40.68777 22459.31
410000 4004.521 10000 14004.52 309286.4 -286786
400000 3906.849 10000 13906.85
390000 3809.178 10000 13809.18
380000 3711.507 10000 13711.51
370000 3613.836 10000 13613.84
360000 3516.164 10000 13516.16
350000 3418.493 10000 13418.49
340000 3320.822 10000 13320.82
330000 3223.151 10000 13223.15
320000 3125.479 10000 13125.48
310000 3027.808 10000 13027.81
300000 2930.137 10000 12930.14
290000 2832.466 10000 12832.47
280000 2734.795 10000 12734.79
270000 2637.123 10000 12637.12
260000 2539.452 10000 12539.45
250000 2441.781 10000 12441.78
240000 2344.11 10000 12344.11
230000 2246.438 10000 12246.44
220000 2148.767 10000 12148.77
210000 2051.096 10000 12051.1
200000 1953.425 10000 11953.42
190000 1855.753 10000 11855.75
180000 1758.082 10000 11758.08
170000 1660.411 10000 11660.41
160000 1562.74 10000 11562.74
150000 1465.068 10000 11465.07
140000 1367.397 10000 11367.4
130000 1269.726 10000 11269.73
120000 1172.055 10000 11172.05
110000 1074.384 10000 11074.38
100000 976.7123 10000 10976.71
90000 879.0411 10000 10879.04
80000 781.3699 10000 10781.37
70000 683.6986 10000 10683.7
60000 586.0274 10000 10586.03
50000 488.3562 10000 10488.36
40000 390.6849 10000 10390.68
30000 293.0137 10000 10293.01
20000 195.3425 10000 10195.34
10000 97.67123 10000 10097.67
0 0 10000 10000
-10000 -97.6712 10000 9902.329
-20000 -195.342 10000 9804.658
-30000 -293.014 10000 9706.986
-40000 -390.685 10000 9609.315
-50000 -488.356 10000 9511.644
-60000 -586.027 10000 9413.973
-70000 -683.699 10000 9316.301
-80000 -781.37 10000 9218.63
-90000 -879.041 10000 9120.959
-100000 -976.712 10000 9023.288
-110000 -1074.38 10000 8925.616
-120000 -1172.05 10000 8827.945
-130000 -1269.73 10000 8730.274
-140000 -1367.4 10000 8632.603
-150000 -1465.07 10000 8534.932
-160000 -1562.74 10000 8437.26
-170000 -1660.41 10000 8339.589
-180000 -1758.08 10000 8241.918
-190000 -1855.75 10000 8144.247
0.009375

16410.58
21867.31
Amount
Interest Principal
paid by
Opening paid repaid Closing
Year Custome
Balance during during balance
r(EMI*12
the year the year
)
1 1000000 262,408.0 104524 157884 8,42,116 0.104524
2 842116 262,408.0 85,817 176591 6,65,525 0.101906
3 665525 262,408.0 64,893 197,515 4,68,010 0.097506
4 468010 262,408.0 41,490 220917 2,47,093 0.088652
5 247093 262,408.0 15,315 247093 0 0.061981
1312040 312039 1000000 0

You might also like