Documents

SBI-MaxGain.xlsx

Description
Description:
Categories
Published
of 36
All materials on our website are shared by users. If you have any questions about copyright issues, please report us to resolve them. We are always happy to assist you.
Share
Transcript
  AuthorDisclaimerEnter the loan informaonLoan Amount 3,000,000.00 ₹ Interest Rate 10.1 Loan Tenure (months) 240 EMI 29,149.69 ₹ Final Disbursement Date Dec-2013 MonthRegular Home LoanPrincipalInterest Dec-20133,000,000.00 ₹ Jan-20143,899.69 ₹ 25,250.00 ₹ 2,996,100.31 ₹ Feb-20143,932.52 ₹ 25,217.18 ₹ 2,992,167.79 ₹ Mar-20143,965.61 ₹ 25,184.08 ₹ 2,988,202.18 ₹ Apr-20143,998.99 ₹ 25,150.70 ₹ 2,984,203.19 ₹ May-20144,032.65 ₹ 25,117.04 ₹ 2,980,170.54 ₹ Jun-20144,066.59 ₹ 25,083.10 ₹ 2,976,103.95 ₹ Jul-20144,100.82 ₹ 25,048.87 ₹ 2,972,003.13 ₹ Aug-20144,135.33 ₹ 25,014.36 ₹ 2,967,867.79 ₹ Sep-20144,170.14 ₹ 24,979.55 ₹ 2,963,697.66 ₹ Oct-20144,205.24 ₹ 24,944.46 ₹ 2,959,492.42 ₹ Nov-20144,240.63 ₹ 24,909.06 ₹ 2,955,251.79 ₹ Dec-20144,276.32 ₹ 24,873.37 ₹ 2,950,975.46 ₹ Jan-20154,312.32 ₹ 24,837.38 ₹ 2,946,663.15 ₹ Feb-20154,348.61 ₹ 24,801.08 ₹ 2,942,314.54 ₹ Mar-20154,385.21 ₹ 24,764.48 ₹ 2,937,929.32 ₹ Apr-20154,422.12 ₹ 24,727.57 ₹ 2,933,507.20 ₹ EMICalculator.net hp://emicalculator.net/sbi-maxgain-why-should-you-choose-this-home-saver-loanThis excel is for illustraon / rough esmaon purposes only  and should not be used for planning yo that your enre loan amount is disbursed in one go.In reality, interest is calculated on a daily basis taking into account the surplus balance at the end of t amount is disbursed in stages and on your choice of pre-EMI or full EMI. Note: You will have to approach the bank to close the home loan when Book Balance reaches zero. Balance(End of Month)  May-20154,459.34 ₹ 24,690.35 ₹ 2,929,047.86 ₹ Jun-20154,496.87 ₹ 24,652.82 ₹ 2,924,550.99 ₹ Jul-20154,534.72 ₹ 24,614.97 ₹ 2,920,016.27 ₹ Aug-20154,572.89 ₹ 24,576.80 ₹ 2,915,443.38 ₹ Sep-20154,611.38 ₹ 24,538.32 ₹ 2,910,832.00 ₹ Oct-20154,650.19 ₹ 24,499.50 ₹ 2,906,181.81 ₹ Nov-20154,689.33 ₹ 24,460.36 ₹ 2,901,492.48 ₹ Dec-20154,728.80 ₹ 24,420.90 ₹ 2,896,763.68 ₹ Jan-20164,768.60 ₹ 24,381.09 ₹ 2,891,995.08 ₹ Feb-20164,808.73 ₹ 24,340.96 ₹ 2,887,186.35 ₹ Mar-20164,849.21 ₹ 24,300.49 ₹ 2,882,337.14 ₹ Apr-20164,890.02 ₹ 24,259.67 ₹ 2,877,447.12 ₹ May-20164,931.18 ₹ 24,218.51 ₹ 2,872,515.94 ₹ Jun-20164,972.68 ₹ 24,177.01 ₹ 2,867,543.25 ₹ Jul-20165,014.54 ₹ 24,135.16 ₹ 2,862,528.72 ₹ Aug-20165,056.74 ₹ 24,092.95 ₹ 2,857,471.97 ₹ Sep-20165,099.30 ₹ 24,050.39 ₹ 2,852,372.67 ₹ Oct-20165,142.22 ₹ 24,007.47 ₹ 2,847,230.45 ₹ Nov-20165,185.50 ₹ 23,964.19 ₹ 2,842,044.94 ₹ Dec-20165,229.15 ₹ 23,920.54 ₹ 2,836,815.80 ₹ Jan-20175,273.16 ₹ 23,876.53 ₹ 2,831,542.64 ₹ Feb-20175,317.54 ₹ 23,832.15 ₹ 2,826,225.09 ₹ Mar-20175,362.30 ₹ 23,787.39 ₹ 2,820,862.80 ₹ Apr-20175,407.43 ₹ 23,742.26 ₹ 2,815,455.36 ₹ May-20175,452.94 ₹ 23,696.75 ₹ 2,810,002.42 ₹ Jun-20175,498.84 ₹ 23,650.85 ₹ 2,804,503.58 ₹ Jul-20175,545.12 ₹ 23,604.57 ₹ 2,798,958.46 ₹ Aug-20175,591.79 ₹ 23,557.90 ₹ 2,793,366.67 ₹ Sep-20175,638.86 ₹ 23,510.84 ₹ 2,787,727.81 ₹ Oct-20175,686.32 ₹ 23,463.38 ₹ 2,782,041.49 ₹ Nov-20175,734.18 ₹ 23,415.52 ₹ 2,776,307.32 ₹ Dec-20175,782.44 ₹ 23,367.25 ₹ 2,770,524.88 ₹ Jan-20185,831.11 ₹ 23,318.58 ₹ 2,764,693.77 ₹ Feb-20185,880.19 ₹ 23,269.51 ₹ 2,758,813.58 ₹ Mar-20185,929.68 ₹ 23,220.01 ₹ 2,752,883.90 ₹ Apr-20185,979.59 ₹ 23,170.11 ₹ 2,746,904.32 ₹ May-20186,029.91 ₹ 23,119.78 ₹ 2,740,874.40 ₹ Jun-20186,080.67 ₹ 23,069.03 ₹ 2,734,793.74 ₹ Jul-20186,131.85 ₹ 23,017.85 ₹ 2,728,661.89 ₹ Aug-20186,183.46 ₹ 22,966.24 ₹ 2,722,478.43 ₹ Sep-20186,235.50 ₹ 22,914.19 ₹ 2,716,242.93 ₹ Oct-20186,287.98 ₹ 22,861.71 ₹ 2,709,954.95 ₹ Nov-20186,340.91 ₹ 22,808.79 ₹ 2,703,614.05 ₹ Dec-20186,394.27 ₹ 22,755.42 ₹ 2,697,219.77 ₹ Jan-20196,448.09 ₹ 22,701.60 ₹ 2,690,771.68 ₹  Feb-20196,502.36 ₹ 22,647.33 ₹ 2,684,269.32 ₹ Mar-20196,557.09 ₹ 22,592.60 ₹ 2,677,712.22 ₹ Apr-20196,612.28 ₹ 22,537.41 ₹ 2,671,099.94 ₹ May-20196,667.94 ₹ 22,481.76 ₹ 2,664,432.01 ₹ Jun-20196,724.06 ₹ 22,425.64 ₹ 2,657,707.95 ₹ Jul-20196,780.65 ₹ 22,369.04 ₹ 2,650,927.30 ₹ Aug-20196,837.72 ₹ 22,311.97 ₹ 2,644,089.58 ₹ Sep-20196,895.27 ₹ 22,254.42 ₹ 2,637,194.30 ₹ Oct-20196,953.31 ₹ 22,196.39 ₹ 2,630,241.00 ₹ Nov-20197,011.83 ₹ 22,137.86 ₹ 2,623,229.17 ₹ Dec-20197,070.85 ₹ 22,078.85 ₹ 2,616,158.32 ₹ Jan-20207,130.36 ₹ 22,019.33 ₹ 2,609,027.96 ₹ Feb-20207,190.37 ₹ 21,959.32 ₹ 2,601,837.58 ₹ Mar-20207,250.89 ₹ 21,898.80 ₹ 2,594,586.69 ₹ Apr-20207,311.92 ₹ 21,837.77 ₹ 2,587,274.77 ₹ May-20207,373.46 ₹ 21,776.23 ₹ 2,579,901.30 ₹ Jun-20207,435.52 ₹ 21,714.17 ₹ 2,572,465.78 ₹ Jul-20207,498.11 ₹ 21,651.59 ₹ 2,564,967.68 ₹ Aug-20207,561.21 ₹ 21,588.48 ₹ 2,557,406.46 ₹ Sep-20207,624.86 ₹ 21,524.84 ₹ 2,549,781.61 ₹ Oct-20207,689.03 ₹ 21,460.66 ₹ 2,542,092.57 ₹ Nov-20207,753.75 ₹ 21,395.95 ₹ 2,534,338.83 ₹ Dec-20207,819.01 ₹ 21,330.69 ₹ 2,526,519.82 ₹ Jan-20217,884.82 ₹ 21,264.88 ₹ 2,518,635.00 ₹ Feb-20217,951.18 ₹ 21,198.51 ₹ 2,510,683.82 ₹ Mar-20218,018.10 ₹ 21,131.59 ₹ 2,502,665.72 ₹ Apr-20218,085.59 ₹ 21,064.10 ₹ 2,494,580.13 ₹ May-20218,153.64 ₹ 20,996.05 ₹ 2,486,426.48 ₹ Jun-20218,222.27 ₹ 20,927.42 ₹ 2,478,204.21 ₹ Jul-20218,291.47 ₹ 20,858.22 ₹ 2,469,912.74 ₹ Aug-20218,361.26 ₹ 20,788.43 ₹ 2,461,551.48 ₹ Sep-20218,431.63 ₹ 20,718.06 ₹ 2,453,119.84 ₹ Oct-20218,502.60 ₹ 20,647.09 ₹ 2,444,617.24 ₹ Nov-20218,574.16 ₹ 20,575.53 ₹ 2,436,043.08 ₹ Dec-20218,646.33 ₹ 20,503.36 ₹ 2,427,396.75 ₹ Jan-20228,719.10 ₹ 20,430.59 ₹ 2,418,677.64 ₹ Feb-20228,792.49 ₹ 20,357.20 ₹ 2,409,885.15 ₹ Mar-20228,866.49 ₹ 20,283.20 ₹ 2,401,018.66 ₹ Apr-20228,941.12 ₹ 20,208.57 ₹ 2,392,077.54 ₹ May-20229,016.37 ₹ 20,133.32 ₹ 2,383,061.17 ₹ Jun-20229,092.26 ₹ 20,057.43 ₹ 2,373,968.91 ₹ Jul-20229,168.79 ₹ 19,980.90 ₹ 2,364,800.12 ₹ Aug-20229,245.96 ₹ 19,903.73 ₹ 2,355,554.16 ₹ Sep-20229,323.78 ₹ 19,825.91 ₹ 2,346,230.38 ₹ Oct-20229,402.25 ₹ 19,747.44 ₹ 2,336,828.13 ₹  Nov-20229,481.39 ₹ 19,668.30 ₹ 2,327,346.74 ₹ Dec-20229,561.19 ₹ 19,588.50 ₹ 2,317,785.55 ₹ Jan-20239,641.66 ₹ 19,508.03 ₹ 2,308,143.88 ₹ Feb-20239,722.82 ₹ 19,426.88 ₹ 2,298,421.07 ₹ Mar-20239,804.65 ₹ 19,345.04 ₹ 2,288,616.42 ₹ Apr-20239,887.17 ₹ 19,262.52 ₹ 2,278,729.25 ₹ May-20239,970.39 ₹ 19,179.30 ₹ 2,268,758.86 ₹ Jun-202310,054.31 ₹ 19,095.39 ₹ 2,258,704.55 ₹ Jul-202310,138.93 ₹ 19,010.76 ₹ 2,248,565.62 ₹ Aug-202310,224.27 ₹ 18,925.43 ₹ 2,238,341.36 ₹ Sep-202310,310.32 ₹ 18,839.37 ₹ 2,228,031.04 ₹ Oct-202310,397.10 ₹ 18,752.59 ₹ 2,217,633.94 ₹ Nov-202310,484.61 ₹ 18,665.09 ₹ 2,207,149.33 ₹ Dec-202310,572.85 ₹ 18,576.84 ₹ 2,196,576.48 ₹ Jan-202410,661.84 ₹ 18,487.85 ₹ 2,185,914.64 ₹ Feb-202410,751.58 ₹ 18,398.11 ₹ 2,175,163.06 ₹ Mar-202410,842.07 ₹ 18,307.62 ₹ 2,164,320.99 ₹ Apr-202410,933.32 ₹ 18,216.37 ₹ 2,153,387.67 ₹ May-202411,025.35 ₹ 18,124.35 ₹ 2,142,362.32 ₹ Jun-202411,118.14 ₹ 18,031.55 ₹ 2,131,244.18 ₹ Jul-202411,211.72 ₹ 17,937.97 ₹ 2,120,032.45 ₹ Aug-202411,306.09 ₹ 17,843.61 ₹ 2,108,726.37 ₹ Sep-202411,401.25 ₹ 17,748.45 ₹ 2,097,325.12 ₹ Oct-202411,497.21 ₹ 17,652.49 ₹ 2,085,827.91 ₹ Nov-202411,593.97 ₹ 17,555.72 ₹ 2,074,233.94 ₹ Dec-202411,691.56 ₹ 17,458.14 ₹ 2,062,542.38 ₹ Jan-202511,789.96 ₹ 17,359.73 ₹ 2,050,752.42 ₹ Feb-202511,889.19 ₹ 17,260.50 ₹ 2,038,863.23 ₹ Mar-202511,989.26 ₹ 17,160.43 ₹ 2,026,873.97 ₹ Apr-202512,090.17 ₹ 17,059.52 ₹ 2,014,783.80 ₹ May-202512,191.93 ₹ 16,957.76 ₹ 2,002,591.87 ₹ Jun-202512,294.54 ₹ 16,855.15 ₹ 1,990,297.32 ₹ Jul-202512,398.02 ₹ 16,751.67 ₹ 1,977,899.30 ₹ Aug-202512,502.37 ₹ 16,647.32 ₹ 1,965,396.93 ₹ Sep-202512,607.60 ₹ 16,542.09 ₹ 1,952,789.32 ₹ Oct-202512,713.72 ₹ 16,435.98 ₹ 1,940,075.61 ₹ Nov-202512,820.72 ₹ 16,328.97 ₹ 1,927,254.88 ₹ Dec-202512,928.63 ₹ 16,221.06 ₹ 1,914,326.25 ₹ Jan-202613,037.45 ₹ 16,112.25 ₹ 1,901,288.81 ₹ Feb-202613,147.18 ₹ 16,002.51 ₹ 1,888,141.63 ₹ Mar-202613,257.83 ₹ 15,891.86 ₹ 1,874,883.79 ₹ Apr-202613,369.42 ₹ 15,780.27 ₹ 1,861,514.37 ₹ May-202613,481.95 ₹ 15,667.75 ₹ 1,848,032.43 ₹ Jun-202613,595.42 ₹ 15,554.27 ₹ 1,834,437.01 ₹ Jul-202613,709.85 ₹ 15,439.84 ₹ 1,820,727.16 ₹

Testsfs 109

Sep 22, 2019
We Need Your Support
Thank you for visiting our website and your interest in our free products and services. We are nonprofit website to share and download documents. To the running of this website, we need your help to support us.

Thanks to everyone for your continued support.

No, Thanks
SAVE OUR EARTH

We need your sign to support Project to invent "SMART AND CONTROLLABLE REFLECTIVE BALLOONS" to cover the Sun and Save Our Earth.

More details...

Sign Now!

We are very appreciated for your Prompt Action!

x