Nothing Special   »   [go: up one dir, main page]

Repayment Schedule

Download as pdf or txt
Download as pdf or txt
You are on page 1of 13

REPAYMENT SCHEDULE

Business Unit HL

Location SURAT

Customer Name: TEJAS JARIWALA

Loan Account Number 12771459

Loan Disbursement Date 04/09/2017

Property Value 1,170,000.00

Frequency Monthly EMIs

Amount Financed 1,077,372.00

Rate of Interest 11.6

Tenure (Months) 449

Advance EMI 0.00

Instl Due Date Opening Installment Principal Interest Closing Principal


Num Principal Amt

1 05/11/2017 1,050,000.00 9,963.00 1,650.50 8,312.50 1,048,349.50

2 05/12/2017 1,048,349.50 9,963.00 1,663.56 8,299.44 1,046,685.94

3 05/01/2018 1,046,685.94 9,963.00 1,676.73 8,286.27 1,045,009.21

4 05/02/2018 1,045,009.21 9,963.00 1,690.01 8,272.99 1,043,319.20

5 05/03/2018 1,043,319.20 9,963.00 1,703.38 8,259.62 1,041,615.82

6 05/04/2018 1,041,615.82 9,963.00 1,716.87 8,246.13 1,039,898.95

7 05/05/2018 1,039,898.95 9,963.00 1,730.46 8,232.54 1,038,168.49

8 05/06/2018 1,038,168.49 9,963.00 1,744.16 8,218.84 1,036,424.33

9 05/07/2018 1,036,424.33 9,963.00 1,757.97 8,205.03 1,034,666.36

10 05/08/2018 1,034,666.36 9,963.00 1,714.40 8,248.60 1,032,951.96

11 05/09/2018 1,032,951.96 9,963.00 1,355.06 8,607.94 1,031,596.90

12 05/10/2018 1,031,596.90 9,963.00 1,366.35 8,596.65 1,030,230.55

13 05/11/2018 1,030,230.55 9,963.00 1,020.02 8,942.98 1,029,210.53

14 05/12/2018 1,029,210.53 9,963.00 957.40 9,005.60 1,028,253.13

15 05/01/2019 1,028,253.13 9,963.00 965.78 8,997.22 1,027,287.35

16 05/02/2019 1,027,287.35 9,963.00 974.23 8,988.77 1,026,313.12

17 05/03/2019 1,026,313.12 9,963.00 982.76 8,980.24 1,025,330.36

18 05/04/2019 1,025,330.36 9,963.00 991.35 8,971.65 1,024,339.01

19 05/05/2019 1,024,339.01 9,963.00 1,000.03 8,962.97 1,023,338.98

Pages 1 OF 13
IDFC FIRST Bank Limited
Registered Office: KRM Towers, 7th Floor, No. 1, Harrington Road, Chetpet, Chennai 600031. Tel: +91 44 4571 6400 CIN:
L65110TN2014PLC097792, bank.info@idfcfirstbank.com,www.idfcfirstbank.com
20 05/06/2019 1,023,338.98 9,963.00 1,008.78 8,954.22 1,022,330.20

21 05/07/2019 1,022,330.20 9,963.00 848.64 9,114.36 1,021,481.56

22 05/08/2019 1,021,481.56 9,963.00 727.10 9,235.90 1,020,754.46

23 05/09/2019 1,020,754.46 9,963.00 733.67 9,229.33 1,020,020.79

24 05/10/2019 1,020,020.79 9,963.00 740.31 9,222.69 1,019,280.48

25 05/11/2019 1,019,280.48 9,963.00 747.00 9,216.00 1,018,533.48

26 06/11/2019 1,018,533.48 258,681.00 258,681.00 0.00 759,852.48

27 05/12/2019 759,852.48 7,433.00 484.70 6,948.30 759,367.78

28 05/01/2020 759,367.78 7,433.00 567.04 6,865.96 758,800.74

29 05/02/2020 758,800.74 7,433.00 635.41 6,797.59 758,165.33

30 05/03/2020 758,165.33 7,433.00 641.10 6,791.90 757,524.23

31 05/04/2020 764,310.23 0.00 0.00 0.00 764,310.23

32 05/05/2020 771,157.23 0.00 0.00 0.00 771,157.23

33 05/06/2020 771,157.23 7,433.00 525.00 6,908.00 770,632.23

34 05/07/2020 777,471.23 0.00 0.00 0.00 777,471.23

35 05/08/2020 784,371.23 0.00 0.00 0.00 784,371.23

36 05/09/2020 784,371.23 7,433.00 472.00 6,961.00 783,899.23

37 05/10/2020 783,899.23 7,433.00 476.00 6,957.00 783,423.23

38 05/11/2020 783,423.23 7,433.00 480.00 6,953.00 782,943.23

39 05/12/2020 782,943.23 7,433.00 484.00 6,949.00 782,459.23

40 05/01/2021 782,459.23 7,433.00 489.00 6,944.00 781,970.23

41 05/02/2021 781,970.23 7,433.00 883.99 6,549.01 781,086.24

42 05/03/2021 781,086.24 7,433.00 891.40 6,541.60 780,194.84

43 05/04/2021 780,194.84 7,433.00 898.86 6,534.14 779,295.98

44 05/05/2021 779,295.98 7,433.00 906.39 6,526.61 778,389.59

45 05/06/2021 778,389.59 7,433.00 913.98 6,519.02 777,475.61

46 05/07/2021 777,475.61 7,433.00 921.64 6,511.36 776,553.97

47 05/08/2021 776,553.97 7,433.00 1,188.21 6,244.79 775,365.76

48 05/09/2021 775,365.76 7,433.00 1,197.76 6,235.24 774,168.00

49 05/10/2021 774,168.00 7,433.00 1,207.39 6,225.61 772,960.61

50 05/11/2021 772,960.61 7,433.00 1,217.10 6,215.90 771,743.51

51 05/12/2021 771,743.51 7,433.00 1,226.89 6,206.11 770,516.62

52 05/01/2022 770,516.62 7,433.00 1,236.76 6,196.24 769,279.86

53 05/02/2022 769,279.86 7,433.00 1,182.60 6,250.40 768,097.26

54 05/03/2022 768,097.26 7,433.00 1,192.20 6,240.80 766,905.06

55 05/04/2022 766,905.06 7,433.00 1,201.89 6,231.11 765,703.17

56 05/05/2022 765,703.17 7,433.00 1,211.66 6,221.34 764,491.51

57 05/06/2022 764,491.51 7,433.00 1,221.50 6,211.50 763,270.01

58 05/07/2022 763,270.01 7,433.00 1,231.43 6,201.57 762,038.58

59 05/08/2022 762,038.58 7,433.00 1,146.18 6,286.82 760,892.40

60 05/09/2022 760,892.40 7,433.00 1,155.63 6,277.37 759,736.77

Pages 2 OF 13
IDFC FIRST Bank Limited
Registered Office: KRM Towers, 7th Floor, No. 1, Harrington Road, Chetpet, Chennai 600031. Tel: +91 44 4571 6400 CIN:
L65110TN2014PLC097792, bank.info@idfcfirstbank.com,www.idfcfirstbank.com
61 05/10/2022 759,736.77 7,433.00 1,165.17 6,267.83 758,571.60

62 05/11/2022 758,571.60 7,433.00 1,174.78 6,258.22 757,396.82

63 05/12/2022 757,396.82 7,433.00 1,184.47 6,248.53 756,212.35

64 05/01/2023 756,212.35 7,433.00 1,194.24 6,238.76 755,018.11

65 05/02/2023 755,018.11 7,433.00 795.13 6,637.87 754,222.98

66 05/03/2023 754,222.98 7,433.00 802.12 6,630.88 753,420.86

67 05/04/2023 753,420.86 7,433.00 809.17 6,623.83 752,611.69

68 05/05/2023 752,611.69 7,433.00 816.28 6,616.72 751,795.41

69 05/06/2023 751,795.41 7,433.00 823.46 6,609.54 750,971.95

70 05/07/2023 750,971.95 7,433.00 830.70 6,602.30 750,141.25

71 05/08/2023 750,141.25 7,433.00 400.42 7,032.58 749,740.83

72 05/09/2023 749,740.83 7,433.00 404.17 7,028.83 749,336.66

73 05/10/2023 749,336.66 7,433.00 407.96 7,025.04 748,928.70

74 05/11/2023 748,928.70 7,433.00 411.79 7,021.21 748,516.91

75 05/12/2023 748,516.91 7,433.00 415.65 7,017.35 748,101.26

76 05/01/2024 748,101.26 7,433.00 419.55 7,013.45 747,681.71

77 05/02/2024 747,681.71 7,433.00 205.41 7,227.59 747,476.30

78 05/03/2024 747,476.30 7,433.00 207.39 7,225.61 747,268.91

79 05/04/2024 747,268.91 7,433.00 209.40 7,223.60 747,059.51

80 05/05/2024 747,059.51 7,433.00 211.42 7,221.58 746,848.09

81 05/06/2024 746,848.09 7,433.00 213.46 7,219.54 746,634.63

82 05/07/2024 746,634.63 7,433.00 215.53 7,217.47 746,419.10

83 05/08/2024 746,419.10 7,433.00 217.61 7,215.39 746,201.49

84 05/09/2024 746,201.49 7,433.00 219.71 7,213.29 745,981.78

85 05/10/2024 745,981.78 7,433.00 221.84 7,211.16 745,759.94

86 05/11/2024 745,759.94 7,433.00 223.98 7,209.02 745,535.96

87 05/12/2024 745,535.96 7,433.00 226.15 7,206.85 745,309.81

88 05/01/2025 745,309.81 7,433.00 228.33 7,204.67 745,081.48

89 05/02/2025 745,081.48 7,433.00 230.54 7,202.46 744,850.94

90 05/03/2025 744,850.94 7,433.00 232.77 7,200.23 744,618.17

91 05/04/2025 744,618.17 7,433.00 235.02 7,197.98 744,383.15

92 05/05/2025 744,383.15 7,433.00 237.29 7,195.71 744,145.86

93 05/06/2025 744,145.86 7,433.00 239.59 7,193.41 743,906.27

94 05/07/2025 743,906.27 7,433.00 241.90 7,191.10 743,664.37

95 05/08/2025 743,664.37 7,433.00 244.24 7,188.76 743,420.13

96 05/09/2025 743,420.13 7,433.00 246.60 7,186.40 743,173.53

97 05/10/2025 743,173.53 7,433.00 248.98 7,184.02 742,924.55

98 05/11/2025 742,924.55 7,433.00 251.39 7,181.61 742,673.16

99 05/12/2025 742,673.16 7,433.00 253.82 7,179.18 742,419.34

100 05/01/2026 742,419.34 7,433.00 256.27 7,176.73 742,163.07

101 05/02/2026 742,163.07 7,433.00 258.75 7,174.25 741,904.32

Pages 3 OF 13
IDFC FIRST Bank Limited
Registered Office: KRM Towers, 7th Floor, No. 1, Harrington Road, Chetpet, Chennai 600031. Tel: +91 44 4571 6400 CIN:
L65110TN2014PLC097792, bank.info@idfcfirstbank.com,www.idfcfirstbank.com
102 05/03/2026 741,904.32 7,433.00 261.25 7,171.75 741,643.07

103 05/04/2026 741,643.07 7,433.00 263.78 7,169.22 741,379.29

104 05/05/2026 741,379.29 7,433.00 266.33 7,166.67 741,112.96

105 05/06/2026 741,112.96 7,433.00 268.90 7,164.10 740,844.06

106 05/07/2026 740,844.06 7,433.00 271.50 7,161.50 740,572.56

107 05/08/2026 740,572.56 7,433.00 274.13 7,158.87 740,298.43

108 05/09/2026 740,298.43 7,433.00 276.78 7,156.22 740,021.65

109 05/10/2026 740,021.65 7,433.00 279.45 7,153.55 739,742.20

110 05/11/2026 739,742.20 7,433.00 282.15 7,150.85 739,460.05

111 05/12/2026 739,460.05 7,433.00 284.88 7,148.12 739,175.17

112 05/01/2027 739,175.17 7,433.00 287.64 7,145.36 738,887.53

113 05/02/2027 738,887.53 7,433.00 290.42 7,142.58 738,597.11

114 05/03/2027 738,597.11 7,433.00 293.22 7,139.78 738,303.89

115 05/04/2027 738,303.89 7,433.00 296.06 7,136.94 738,007.83

116 05/05/2027 738,007.83 7,433.00 298.92 7,134.08 737,708.91

117 05/06/2027 737,708.91 7,433.00 301.81 7,131.19 737,407.10

118 05/07/2027 737,407.10 7,433.00 304.73 7,128.27 737,102.37

119 05/08/2027 737,102.37 7,433.00 307.67 7,125.33 736,794.70

120 05/09/2027 736,794.70 7,433.00 310.65 7,122.35 736,484.05

121 05/10/2027 736,484.05 7,433.00 313.65 7,119.35 736,170.40

122 05/11/2027 736,170.40 7,433.00 316.68 7,116.32 735,853.72

123 05/12/2027 735,853.72 7,433.00 319.74 7,113.26 735,533.98

124 05/01/2028 735,533.98 7,433.00 322.83 7,110.17 735,211.15

125 05/02/2028 735,211.15 7,433.00 325.95 7,107.05 734,885.20

126 05/03/2028 734,885.20 7,433.00 329.10 7,103.90 734,556.10

127 05/04/2028 734,556.10 7,433.00 332.29 7,100.71 734,223.81

128 05/05/2028 734,223.81 7,433.00 335.50 7,097.50 733,888.31

129 05/06/2028 733,888.31 7,433.00 338.74 7,094.26 733,549.57

130 05/07/2028 733,549.57 7,433.00 342.02 7,090.98 733,207.55

131 05/08/2028 733,207.55 7,433.00 345.32 7,087.68 732,862.23

132 05/09/2028 732,862.23 7,433.00 348.66 7,084.34 732,513.57

133 05/10/2028 732,513.57 7,433.00 352.03 7,080.97 732,161.54

134 05/11/2028 732,161.54 7,433.00 355.43 7,077.57 731,806.11

135 05/12/2028 731,806.11 7,433.00 358.87 7,074.13 731,447.24

136 05/01/2029 731,447.24 7,433.00 362.34 7,070.66 731,084.90

137 05/02/2029 731,084.90 7,433.00 365.84 7,067.16 730,719.06

138 05/03/2029 730,719.06 7,433.00 369.38 7,063.62 730,349.68

139 05/04/2029 730,349.68 7,433.00 372.95 7,060.05 729,976.73

140 05/05/2029 729,976.73 7,433.00 376.55 7,056.45 729,600.18

141 05/06/2029 729,600.18 7,433.00 380.19 7,052.81 729,219.99

142 05/07/2029 729,219.99 7,433.00 383.87 7,049.13 728,836.12

Pages 4 OF 13
IDFC FIRST Bank Limited
Registered Office: KRM Towers, 7th Floor, No. 1, Harrington Road, Chetpet, Chennai 600031. Tel: +91 44 4571 6400 CIN:
L65110TN2014PLC097792, bank.info@idfcfirstbank.com,www.idfcfirstbank.com
143 05/08/2029 728,836.12 7,433.00 387.58 7,045.42 728,448.54

144 05/09/2029 728,448.54 7,433.00 391.33 7,041.67 728,057.21

145 05/10/2029 728,057.21 7,433.00 395.11 7,037.89 727,662.10

146 05/11/2029 727,662.10 7,433.00 398.93 7,034.07 727,263.17

147 05/12/2029 727,263.17 7,433.00 402.78 7,030.22 726,860.39

148 05/01/2030 726,860.39 7,433.00 406.68 7,026.32 726,453.71

149 05/02/2030 726,453.71 7,433.00 410.61 7,022.39 726,043.10

150 05/03/2030 726,043.10 7,433.00 414.58 7,018.42 725,628.52

151 05/04/2030 725,628.52 7,433.00 418.59 7,014.41 725,209.93

152 05/05/2030 725,209.93 7,433.00 422.63 7,010.37 724,787.30

153 05/06/2030 724,787.30 7,433.00 426.72 7,006.28 724,360.58

154 05/07/2030 724,360.58 7,433.00 430.84 7,002.16 723,929.74

155 05/08/2030 723,929.74 7,433.00 435.01 6,997.99 723,494.73

156 05/09/2030 723,494.73 7,433.00 439.21 6,993.79 723,055.52

157 05/10/2030 723,055.52 7,433.00 443.46 6,989.54 722,612.06

158 05/11/2030 722,612.06 7,433.00 447.75 6,985.25 722,164.31

159 05/12/2030 722,164.31 7,433.00 452.07 6,980.93 721,712.24

160 05/01/2031 721,712.24 7,433.00 456.44 6,976.56 721,255.80

161 05/02/2031 721,255.80 7,433.00 460.86 6,972.14 720,794.94

162 05/03/2031 720,794.94 7,433.00 465.31 6,967.69 720,329.63

163 05/04/2031 720,329.63 7,433.00 469.81 6,963.19 719,859.82

164 05/05/2031 719,859.82 7,433.00 474.35 6,958.65 719,385.47

165 05/06/2031 719,385.47 7,433.00 478.94 6,954.06 718,906.53

166 05/07/2031 718,906.53 7,433.00 483.57 6,949.43 718,422.96

167 05/08/2031 718,422.96 7,433.00 488.24 6,944.76 717,934.72

168 05/09/2031 717,934.72 7,433.00 492.96 6,940.04 717,441.76

169 05/10/2031 717,441.76 7,433.00 497.72 6,935.28 716,944.04

170 05/11/2031 716,944.04 7,433.00 502.54 6,930.46 716,441.50

171 05/12/2031 716,441.50 7,433.00 507.39 6,925.61 715,934.11

172 05/01/2032 715,934.11 7,433.00 512.30 6,920.70 715,421.81

173 05/02/2032 715,421.81 7,433.00 517.25 6,915.75 714,904.56

174 05/03/2032 714,904.56 7,433.00 522.25 6,910.75 714,382.31

175 05/04/2032 714,382.31 7,433.00 527.30 6,905.70 713,855.01

176 05/05/2032 713,855.01 7,433.00 532.40 6,900.60 713,322.61

177 05/06/2032 713,322.61 7,433.00 537.54 6,895.46 712,785.07

178 05/07/2032 712,785.07 7,433.00 542.74 6,890.26 712,242.33

179 05/08/2032 712,242.33 7,433.00 547.99 6,885.01 711,694.34

180 05/09/2032 711,694.34 7,433.00 553.28 6,879.72 711,141.06

181 05/10/2032 711,141.06 7,433.00 558.63 6,874.37 710,582.43

182 05/11/2032 710,582.43 7,433.00 564.03 6,868.97 710,018.40

183 05/12/2032 710,018.40 7,433.00 569.48 6,863.52 709,448.92

Pages 5 OF 13
IDFC FIRST Bank Limited
Registered Office: KRM Towers, 7th Floor, No. 1, Harrington Road, Chetpet, Chennai 600031. Tel: +91 44 4571 6400 CIN:
L65110TN2014PLC097792, bank.info@idfcfirstbank.com,www.idfcfirstbank.com
184 05/01/2033 709,448.92 7,433.00 574.99 6,858.01 708,873.93

185 05/02/2033 708,873.93 7,433.00 580.55 6,852.45 708,293.38

186 05/03/2033 708,293.38 7,433.00 586.16 6,846.84 707,707.22

187 05/04/2033 707,707.22 7,433.00 591.83 6,841.17 707,115.39

188 05/05/2033 707,115.39 7,433.00 597.55 6,835.45 706,517.84

189 05/06/2033 706,517.84 7,433.00 603.32 6,829.68 705,914.52

190 05/07/2033 705,914.52 7,433.00 609.15 6,823.85 705,305.37

191 05/08/2033 705,305.37 7,433.00 615.04 6,817.96 704,690.33

192 05/09/2033 704,690.33 7,433.00 620.99 6,812.01 704,069.34

193 05/10/2033 704,069.34 7,433.00 626.99 6,806.01 703,442.35

194 05/11/2033 703,442.35 7,433.00 633.05 6,799.95 702,809.30

195 05/12/2033 702,809.30 7,433.00 639.17 6,793.83 702,170.13

196 05/01/2034 702,170.13 7,433.00 645.35 6,787.65 701,524.78

197 05/02/2034 701,524.78 7,433.00 651.59 6,781.41 700,873.19

198 05/03/2034 700,873.19 7,433.00 657.89 6,775.11 700,215.30

199 05/04/2034 700,215.30 7,433.00 664.25 6,768.75 699,551.05

200 05/05/2034 699,551.05 7,433.00 670.67 6,762.33 698,880.38

201 05/06/2034 698,880.38 7,433.00 677.15 6,755.85 698,203.23

202 05/07/2034 698,203.23 7,433.00 683.70 6,749.30 697,519.53

203 05/08/2034 697,519.53 7,433.00 690.31 6,742.69 696,829.22

204 05/09/2034 696,829.22 7,433.00 696.98 6,736.02 696,132.24

205 05/10/2034 696,132.24 7,433.00 703.72 6,729.28 695,428.52

206 05/11/2034 695,428.52 7,433.00 710.52 6,722.48 694,718.00

207 05/12/2034 694,718.00 7,433.00 717.39 6,715.61 694,000.61

208 05/01/2035 694,000.61 7,433.00 724.32 6,708.68 693,276.29

209 05/02/2035 693,276.29 7,433.00 731.32 6,701.68 692,544.97

210 05/03/2035 692,544.97 7,433.00 738.39 6,694.61 691,806.58

211 05/04/2035 691,806.58 7,433.00 745.53 6,687.47 691,061.05

212 05/05/2035 691,061.05 7,433.00 752.74 6,680.26 690,308.31

213 05/06/2035 690,308.31 7,433.00 760.01 6,672.99 689,548.30

214 05/07/2035 689,548.30 7,433.00 767.36 6,665.64 688,780.94

215 05/08/2035 688,780.94 7,433.00 774.78 6,658.22 688,006.16

216 05/09/2035 688,006.16 7,433.00 782.27 6,650.73 687,223.89

217 05/10/2035 687,223.89 7,433.00 789.83 6,643.17 686,434.06

218 05/11/2035 686,434.06 7,433.00 797.47 6,635.53 685,636.59

219 05/12/2035 685,636.59 7,433.00 805.17 6,627.83 684,831.42

220 05/01/2036 684,831.42 7,433.00 812.96 6,620.04 684,018.46

221 05/02/2036 684,018.46 7,433.00 820.82 6,612.18 683,197.64

222 05/03/2036 683,197.64 7,433.00 828.75 6,604.25 682,368.89

223 05/04/2036 682,368.89 7,433.00 836.76 6,596.24 681,532.13

224 05/05/2036 681,532.13 7,433.00 844.85 6,588.15 680,687.28

Pages 6 OF 13
IDFC FIRST Bank Limited
Registered Office: KRM Towers, 7th Floor, No. 1, Harrington Road, Chetpet, Chennai 600031. Tel: +91 44 4571 6400 CIN:
L65110TN2014PLC097792, bank.info@idfcfirstbank.com,www.idfcfirstbank.com
225 05/06/2036 680,687.28 7,433.00 853.02 6,579.98 679,834.26

226 05/07/2036 679,834.26 7,433.00 861.26 6,571.74 678,973.00

227 05/08/2036 678,973.00 7,433.00 869.59 6,563.41 678,103.41

228 05/09/2036 678,103.41 7,433.00 878.00 6,555.00 677,225.41

229 05/10/2036 677,225.41 7,433.00 886.48 6,546.52 676,338.93

230 05/11/2036 676,338.93 7,433.00 895.05 6,537.95 675,443.88

231 05/12/2036 675,443.88 7,433.00 903.70 6,529.30 674,540.18

232 05/01/2037 674,540.18 7,433.00 912.44 6,520.56 673,627.74

233 05/02/2037 673,627.74 7,433.00 921.26 6,511.74 672,706.48

234 05/03/2037 672,706.48 7,433.00 930.17 6,502.83 671,776.31

235 05/04/2037 671,776.31 7,433.00 939.16 6,493.84 670,837.15

236 05/05/2037 670,837.15 7,433.00 948.24 6,484.76 669,888.91

237 05/06/2037 669,888.91 7,433.00 957.40 6,475.60 668,931.51

238 05/07/2037 668,931.51 7,433.00 966.66 6,466.34 667,964.85

239 05/08/2037 667,964.85 7,433.00 976.00 6,457.00 666,988.85

240 05/09/2037 666,988.85 7,433.00 985.44 6,447.56 666,003.41

241 05/10/2037 666,003.41 7,433.00 994.96 6,438.04 665,008.45

242 05/11/2037 665,008.45 7,433.00 1,004.58 6,428.42 664,003.87

243 05/12/2037 664,003.87 7,433.00 1,014.29 6,418.71 662,989.58

244 05/01/2038 662,989.58 7,433.00 1,024.10 6,408.90 661,965.48

245 05/02/2038 661,965.48 7,433.00 1,034.00 6,399.00 660,931.48

246 05/03/2038 660,931.48 7,433.00 1,043.99 6,389.01 659,887.49

247 05/04/2038 659,887.49 7,433.00 1,054.08 6,378.92 658,833.41

248 05/05/2038 658,833.41 7,433.00 1,064.27 6,368.73 657,769.14

249 05/06/2038 657,769.14 7,433.00 1,074.56 6,358.44 656,694.58

250 05/07/2038 656,694.58 7,433.00 1,084.95 6,348.05 655,609.63

251 05/08/2038 655,609.63 7,433.00 1,095.44 6,337.56 654,514.19

252 05/09/2038 654,514.19 7,433.00 1,106.02 6,326.98 653,408.17

253 05/10/2038 653,408.17 7,433.00 1,116.72 6,316.28 652,291.45

254 05/11/2038 652,291.45 7,433.00 1,127.51 6,305.49 651,163.94

255 05/12/2038 651,163.94 7,433.00 1,138.41 6,294.59 650,025.53

256 05/01/2039 650,025.53 7,433.00 1,149.41 6,283.59 648,876.12

257 05/02/2039 648,876.12 7,433.00 1,160.53 6,272.47 647,715.59

258 05/03/2039 647,715.59 7,433.00 1,171.74 6,261.26 646,543.85

259 05/04/2039 646,543.85 7,433.00 1,183.07 6,249.93 645,360.78

260 05/05/2039 645,360.78 7,433.00 1,194.51 6,238.49 644,166.27

261 05/06/2039 644,166.27 7,433.00 1,206.05 6,226.95 642,960.22

262 05/07/2039 642,960.22 7,433.00 1,217.71 6,215.29 641,742.51

263 05/08/2039 641,742.51 7,433.00 1,229.48 6,203.52 640,513.03

264 05/09/2039 640,513.03 7,433.00 1,241.37 6,191.63 639,271.66

265 05/10/2039 639,271.66 7,433.00 1,253.37 6,179.63 638,018.29

Pages 7 OF 13
IDFC FIRST Bank Limited
Registered Office: KRM Towers, 7th Floor, No. 1, Harrington Road, Chetpet, Chennai 600031. Tel: +91 44 4571 6400 CIN:
L65110TN2014PLC097792, bank.info@idfcfirstbank.com,www.idfcfirstbank.com
266 05/11/2039 638,018.29 7,433.00 1,265.48 6,167.52 636,752.81

267 05/12/2039 636,752.81 7,433.00 1,277.72 6,155.28 635,475.09

268 05/01/2040 635,475.09 7,433.00 1,290.07 6,142.93 634,185.02

269 05/02/2040 634,185.02 7,433.00 1,302.54 6,130.46 632,882.48

270 05/03/2040 632,882.48 7,433.00 1,315.13 6,117.87 631,567.35

271 05/04/2040 631,567.35 7,433.00 1,327.84 6,105.16 630,239.51

272 05/05/2040 630,239.51 7,433.00 1,340.68 6,092.32 628,898.83

273 05/06/2040 628,898.83 7,433.00 1,353.64 6,079.36 627,545.19

274 05/07/2040 627,545.19 7,433.00 1,366.72 6,066.28 626,178.47

275 05/08/2040 626,178.47 7,433.00 1,379.94 6,053.06 624,798.53

276 05/09/2040 624,798.53 7,433.00 1,393.28 6,039.72 623,405.25

277 05/10/2040 623,405.25 7,433.00 1,406.74 6,026.26 621,998.51

278 05/11/2040 621,998.51 7,433.00 1,420.34 6,012.66 620,578.17

279 05/12/2040 620,578.17 7,433.00 1,434.07 5,998.93 619,144.10

280 05/01/2041 619,144.10 7,433.00 1,447.94 5,985.06 617,696.16

281 05/02/2041 617,696.16 7,433.00 1,461.93 5,971.07 616,234.23

282 05/03/2041 616,234.23 7,433.00 1,476.06 5,956.94 614,758.17

283 05/04/2041 614,758.17 7,433.00 1,490.33 5,942.67 613,267.84

284 05/05/2041 613,267.84 7,433.00 1,504.74 5,928.26 611,763.10

285 05/06/2041 611,763.10 7,433.00 1,519.29 5,913.71 610,243.81

286 05/07/2041 610,243.81 7,433.00 1,533.97 5,899.03 608,709.84

287 05/08/2041 608,709.84 7,433.00 1,548.80 5,884.20 607,161.04

288 05/09/2041 607,161.04 7,433.00 1,563.77 5,869.23 605,597.27

289 05/10/2041 605,597.27 7,433.00 1,578.89 5,854.11 604,018.38

290 05/11/2041 604,018.38 7,433.00 1,594.15 5,838.85 602,424.23

291 05/12/2041 602,424.23 7,433.00 1,609.56 5,823.44 600,814.67

292 05/01/2042 600,814.67 7,433.00 1,625.12 5,807.88 599,189.55

293 05/02/2042 599,189.55 7,433.00 1,640.83 5,792.17 597,548.72

294 05/03/2042 597,548.72 7,433.00 1,656.69 5,776.31 595,892.03

295 05/04/2042 595,892.03 7,433.00 1,672.71 5,760.29 594,219.32

296 05/05/2042 594,219.32 7,433.00 1,688.87 5,744.13 592,530.45

297 05/06/2042 592,530.45 7,433.00 1,705.20 5,727.80 590,825.25

298 05/07/2042 590,825.25 7,433.00 1,721.68 5,711.32 589,103.57

299 05/08/2042 589,103.57 7,433.00 1,738.33 5,694.67 587,365.24

300 05/09/2042 587,365.24 7,433.00 1,755.13 5,677.87 585,610.11

301 05/10/2042 585,610.11 7,433.00 1,772.10 5,660.90 583,838.01

302 05/11/2042 583,838.01 7,433.00 1,789.23 5,643.77 582,048.78

303 05/12/2042 582,048.78 7,433.00 1,806.52 5,626.48 580,242.26

304 05/01/2043 580,242.26 7,433.00 1,823.99 5,609.01 578,418.27

305 05/02/2043 578,418.27 7,433.00 1,841.62 5,591.38 576,576.65

306 05/03/2043 576,576.65 7,433.00 1,859.42 5,573.58 574,717.23

Pages 8 OF 13
IDFC FIRST Bank Limited
Registered Office: KRM Towers, 7th Floor, No. 1, Harrington Road, Chetpet, Chennai 600031. Tel: +91 44 4571 6400 CIN:
L65110TN2014PLC097792, bank.info@idfcfirstbank.com,www.idfcfirstbank.com
307 05/04/2043 574,717.23 7,433.00 1,877.40 5,555.60 572,839.83

308 05/05/2043 572,839.83 7,433.00 1,895.54 5,537.46 570,944.29

309 05/06/2043 570,944.29 7,433.00 1,913.87 5,519.13 569,030.42

310 05/07/2043 569,030.42 7,433.00 1,932.37 5,500.63 567,098.05

311 05/08/2043 567,098.05 7,433.00 1,951.05 5,481.95 565,147.00

312 05/09/2043 565,147.00 7,433.00 1,969.91 5,463.09 563,177.09

313 05/10/2043 563,177.09 7,433.00 1,988.95 5,444.05 561,188.14

314 05/11/2043 561,188.14 7,433.00 2,008.18 5,424.82 559,179.96

315 05/12/2043 559,179.96 7,433.00 2,027.59 5,405.41 557,152.37

316 05/01/2044 557,152.37 7,433.00 2,047.19 5,385.81 555,105.18

317 05/02/2044 555,105.18 7,433.00 2,066.98 5,366.02 553,038.20

318 05/03/2044 553,038.20 7,433.00 2,086.96 5,346.04 550,951.24

319 05/04/2044 550,951.24 7,433.00 2,107.13 5,325.87 548,844.11

320 05/05/2044 548,844.11 7,433.00 2,127.50 5,305.50 546,716.61

321 05/06/2044 546,716.61 7,433.00 2,148.07 5,284.93 544,568.54

322 05/07/2044 544,568.54 7,433.00 2,168.83 5,264.17 542,399.71

323 05/08/2044 542,399.71 7,433.00 2,189.80 5,243.20 540,209.91

324 05/09/2044 540,209.91 7,433.00 2,210.97 5,222.03 537,998.94

325 05/10/2044 537,998.94 7,433.00 2,232.34 5,200.66 535,766.60

326 05/11/2044 535,766.60 7,433.00 2,253.92 5,179.08 533,512.68

327 05/12/2044 533,512.68 7,433.00 2,275.71 5,157.29 531,236.97

328 05/01/2045 531,236.97 7,433.00 2,297.70 5,135.30 528,939.27

329 05/02/2045 528,939.27 7,433.00 2,319.92 5,113.08 526,619.35

330 05/03/2045 526,619.35 7,433.00 2,342.34 5,090.66 524,277.01

331 05/04/2045 524,277.01 7,433.00 2,364.98 5,068.02 521,912.03

332 05/05/2045 521,912.03 7,433.00 2,387.85 5,045.15 519,524.18

333 05/06/2045 519,524.18 7,433.00 2,410.93 5,022.07 517,113.25

334 05/07/2045 517,113.25 7,433.00 2,434.23 4,998.77 514,679.02

335 05/08/2045 514,679.02 7,433.00 2,457.76 4,975.24 512,221.26

336 05/09/2045 512,221.26 7,433.00 2,481.52 4,951.48 509,739.74

337 05/10/2045 509,739.74 7,433.00 2,505.51 4,927.49 507,234.23

338 05/11/2045 507,234.23 7,433.00 2,529.73 4,903.27 504,704.50

339 05/12/2045 504,704.50 7,433.00 2,554.18 4,878.82 502,150.32

340 05/01/2046 502,150.32 7,433.00 2,578.88 4,854.12 499,571.44

341 05/02/2046 499,571.44 7,433.00 2,603.80 4,829.20 496,967.64

342 05/03/2046 496,967.64 7,433.00 2,628.97 4,804.03 494,338.67

343 05/04/2046 494,338.67 7,433.00 2,654.39 4,778.61 491,684.28

344 05/05/2046 491,684.28 7,433.00 2,680.05 4,752.95 489,004.23

345 05/06/2046 489,004.23 7,433.00 2,705.95 4,727.05 486,298.28

346 05/07/2046 486,298.28 7,433.00 2,732.11 4,700.89 483,566.17

347 05/08/2046 483,566.17 7,433.00 2,758.52 4,674.48 480,807.65

Pages 9 OF 13
IDFC FIRST Bank Limited
Registered Office: KRM Towers, 7th Floor, No. 1, Harrington Road, Chetpet, Chennai 600031. Tel: +91 44 4571 6400 CIN:
L65110TN2014PLC097792, bank.info@idfcfirstbank.com,www.idfcfirstbank.com
348 05/09/2046 480,807.65 7,433.00 2,785.19 4,647.81 478,022.46

349 05/10/2046 478,022.46 7,433.00 2,812.11 4,620.89 475,210.35

350 05/11/2046 475,210.35 7,433.00 2,839.29 4,593.71 472,371.06

351 05/12/2046 472,371.06 7,433.00 2,866.74 4,566.26 469,504.32

352 05/01/2047 469,504.32 7,433.00 2,894.45 4,538.55 466,609.87

353 05/02/2047 466,609.87 7,433.00 2,922.43 4,510.57 463,687.44

354 05/03/2047 463,687.44 7,433.00 2,950.68 4,482.32 460,736.76

355 05/04/2047 460,736.76 7,433.00 2,979.21 4,453.79 457,757.55

356 05/05/2047 457,757.55 7,433.00 3,008.01 4,424.99 454,749.54

357 05/06/2047 454,749.54 7,433.00 3,037.08 4,395.92 451,712.46

358 05/07/2047 451,712.46 7,433.00 3,066.44 4,366.56 448,646.02

359 05/08/2047 448,646.02 7,433.00 3,096.08 4,336.92 445,549.94

360 05/09/2047 445,549.94 7,433.00 3,126.01 4,306.99 442,423.93

361 05/10/2047 442,423.93 7,433.00 3,156.23 4,276.77 439,267.70

362 05/11/2047 439,267.70 7,433.00 3,186.74 4,246.26 436,080.96

363 05/12/2047 436,080.96 7,433.00 3,217.55 4,215.45 432,863.41

364 05/01/2048 432,863.41 7,433.00 3,248.65 4,184.35 429,614.76

365 05/02/2048 429,614.76 7,433.00 3,280.05 4,152.95 426,334.71

366 05/03/2048 426,334.71 7,433.00 3,311.76 4,121.24 423,022.95

367 05/04/2048 423,022.95 7,433.00 3,343.77 4,089.23 419,679.18

368 05/05/2048 419,679.18 7,433.00 3,376.10 4,056.90 416,303.08

369 05/06/2048 416,303.08 7,433.00 3,408.73 4,024.27 412,894.35

370 05/07/2048 412,894.35 7,433.00 3,441.68 3,991.32 409,452.67

371 05/08/2048 409,452.67 7,433.00 3,474.95 3,958.05 405,977.72

372 05/09/2048 405,977.72 7,433.00 3,508.54 3,924.46 402,469.18

373 05/10/2048 402,469.18 7,433.00 3,542.46 3,890.54 398,926.72

374 05/11/2048 398,926.72 7,433.00 3,576.70 3,856.30 395,350.02

375 05/12/2048 395,350.02 7,433.00 3,611.28 3,821.72 391,738.74

376 05/01/2049 391,738.74 7,433.00 3,646.19 3,786.81 388,092.55

377 05/02/2049 388,092.55 7,433.00 3,681.43 3,751.57 384,411.12

378 05/03/2049 384,411.12 7,433.00 3,717.02 3,715.98 380,694.10

379 05/04/2049 380,694.10 7,433.00 3,752.95 3,680.05 376,941.15

380 05/05/2049 376,941.15 7,433.00 3,789.23 3,643.77 373,151.92

381 05/06/2049 373,151.92 7,433.00 3,825.86 3,607.14 369,326.06

382 05/07/2049 369,326.06 7,433.00 3,862.84 3,570.16 365,463.22

383 05/08/2049 365,463.22 7,433.00 3,900.18 3,532.82 361,563.04

384 05/09/2049 361,563.04 7,433.00 3,937.89 3,495.11 357,625.15

385 05/10/2049 357,625.15 7,433.00 3,975.95 3,457.05 353,649.20

386 05/11/2049 353,649.20 7,433.00 4,014.39 3,418.61 349,634.81

387 05/12/2049 349,634.81 7,433.00 4,053.19 3,379.81 345,581.62

388 05/01/2050 345,581.62 7,433.00 4,092.37 3,340.63 341,489.25

Pages 10 OF 13
IDFC FIRST Bank Limited
Registered Office: KRM Towers, 7th Floor, No. 1, Harrington Road, Chetpet, Chennai 600031. Tel: +91 44 4571 6400 CIN:
L65110TN2014PLC097792, bank.info@idfcfirstbank.com,www.idfcfirstbank.com
389 05/02/2050 341,489.25 7,433.00 4,131.93 3,301.07 337,357.32

390 05/03/2050 337,357.32 7,433.00 4,171.87 3,261.13 333,185.45

391 05/04/2050 333,185.45 7,433.00 4,212.20 3,220.80 328,973.25

392 05/05/2050 328,973.25 7,433.00 4,252.92 3,180.08 324,720.33

393 05/06/2050 324,720.33 7,433.00 4,294.03 3,138.97 320,426.30

394 05/07/2050 320,426.30 7,433.00 4,335.54 3,097.46 316,090.76

395 05/08/2050 316,090.76 7,433.00 4,377.45 3,055.55 311,713.31

396 05/09/2050 311,713.31 7,433.00 4,419.77 3,013.23 307,293.54

397 05/10/2050 307,293.54 7,433.00 4,462.49 2,970.51 302,831.05

398 05/11/2050 302,831.05 7,433.00 4,505.63 2,927.37 298,325.42

399 05/12/2050 298,325.42 7,433.00 4,549.18 2,883.82 293,776.24

400 05/01/2051 293,776.24 7,433.00 4,593.16 2,839.84 289,183.08

401 05/02/2051 289,183.08 7,433.00 4,637.56 2,795.44 284,545.52

402 05/03/2051 284,545.52 7,433.00 4,682.39 2,750.61 279,863.13

403 05/04/2051 279,863.13 7,433.00 4,727.65 2,705.35 275,135.48

404 05/05/2051 275,135.48 7,433.00 4,773.35 2,659.65 270,362.13

405 05/06/2051 270,362.13 7,433.00 4,819.49 2,613.51 265,542.64

406 05/07/2051 265,542.64 7,433.00 4,866.08 2,566.92 260,676.56

407 05/08/2051 260,676.56 7,433.00 4,913.12 2,519.88 255,763.44

408 05/09/2051 255,763.44 7,433.00 4,960.62 2,472.38 250,802.82

409 05/10/2051 250,802.82 7,433.00 5,008.57 2,424.43 245,794.25

410 05/11/2051 245,794.25 7,433.00 5,056.98 2,376.02 240,737.27

411 05/12/2051 240,737.27 7,433.00 5,105.87 2,327.13 235,631.40

412 05/01/2052 235,631.40 7,433.00 5,155.22 2,277.78 230,476.18

413 05/02/2052 230,476.18 7,433.00 5,205.06 2,227.94 225,271.12

414 05/03/2052 225,271.12 7,433.00 5,255.37 2,177.63 220,015.75

415 05/04/2052 220,015.75 7,433.00 5,306.18 2,126.82 214,709.57

416 05/05/2052 214,709.57 7,433.00 5,357.47 2,075.53 209,352.10

417 05/06/2052 209,352.10 7,433.00 5,409.26 2,023.74 203,942.84

418 05/07/2052 203,942.84 7,433.00 5,461.55 1,971.45 198,481.29

419 05/08/2052 198,481.29 7,433.00 5,514.34 1,918.66 192,966.95

420 05/09/2052 192,966.95 7,433.00 5,567.65 1,865.35 187,399.30

421 05/10/2052 187,399.30 7,433.00 5,621.47 1,811.53 181,777.83

422 05/11/2052 181,777.83 7,433.00 5,675.81 1,757.19 176,102.02

423 05/12/2052 176,102.02 7,433.00 5,730.68 1,702.32 170,371.34

424 05/01/2053 170,371.34 7,433.00 5,786.07 1,646.93 164,585.27

425 05/02/2053 164,585.27 7,433.00 5,842.00 1,591.00 158,743.27

426 05/03/2053 158,743.27 7,433.00 5,898.48 1,534.52 152,844.79

427 05/04/2053 152,844.79 7,433.00 5,955.50 1,477.50 146,889.29

428 05/05/2053 146,889.29 7,433.00 6,013.07 1,419.93 140,876.22

429 05/06/2053 140,876.22 7,433.00 6,071.19 1,361.81 134,805.03

Pages 11 OF 13
IDFC FIRST Bank Limited
Registered Office: KRM Towers, 7th Floor, No. 1, Harrington Road, Chetpet, Chennai 600031. Tel: +91 44 4571 6400 CIN:
L65110TN2014PLC097792, bank.info@idfcfirstbank.com,www.idfcfirstbank.com
430 05/07/2053 134,805.03 7,433.00 6,129.88 1,303.12 128,675.15

431 05/08/2053 128,675.15 7,433.00 6,189.14 1,243.86 122,486.01

432 05/09/2053 122,486.01 7,433.00 6,248.96 1,184.04 116,237.05

433 05/10/2053 116,237.05 7,433.00 6,309.37 1,123.63 109,927.68

434 05/11/2053 109,927.68 7,433.00 6,370.36 1,062.64 103,557.32

435 05/12/2053 103,557.32 7,433.00 6,431.94 1,001.06 97,125.38

436 05/01/2054 97,125.38 7,433.00 6,494.12 938.88 90,631.26

437 05/02/2054 90,631.26 7,433.00 6,556.89 876.11 84,074.37

438 05/03/2054 84,074.37 7,433.00 6,620.28 812.72 77,454.09

439 05/04/2054 77,454.09 7,433.00 6,684.27 748.73 70,769.82

440 05/05/2054 70,769.82 7,433.00 6,748.89 684.11 64,020.93

441 05/06/2054 64,020.93 7,433.00 6,814.13 618.87 57,206.80

442 05/07/2054 57,206.80 7,433.00 6,880.00 553.00 50,326.80

443 05/08/2054 50,326.80 7,433.00 6,946.50 486.50 43,380.30

444 05/09/2054 43,380.30 7,433.00 7,013.65 419.35 36,366.65

445 05/10/2054 36,366.65 7,433.00 7,081.45 351.55 29,285.20

446 05/11/2054 29,285.20 7,433.00 7,149.90 283.10 22,135.30

447 05/12/2054 22,135.30 7,433.00 7,219.02 213.98 14,916.28

448 05/01/2055 14,916.28 7,433.00 7,288.80 144.20 7,627.48

449 05/02/2055 7,627.48 7,433.00 7,359.26 73.74 268.22

450 05/03/2055 268.22 270.82 268.22 2.60 0.00

TOTAL 3,622,453.82 1,077,372.00 2,545,081.82

D DATE DESCRIPTION AMOUNT

01/08/2018 Reschedule 0

05/01/2020 Reschedule 0

05/01/2021 Reschedule 0

05/01/2022 Reschedule 0

05/01/2023 Reschedule 0

05/01/2024 Reschedule 0

05/05/2020 Reschedule 0

05/07/2020 Reschedule 0

05/07/2021 Reschedule 0

05/07/2022 Reschedule 0

05/07/2023 Reschedule 0

05/08/2020 Reschedule 0

06/11/2019 Part Prepayment 258681

10/10/2018 Reschedule 0

18/06/2019 Reschedule 0

Generated on (Date & Time): Wednesday, May 08, 2024 3:39:34 PM

Pages 12 OF 13
IDFC FIRST Bank Limited
Registered Office: KRM Towers, 7th Floor, No. 1, Harrington Road, Chetpet, Chennai 600031. Tel: +91 44 4571 6400 CIN:
L65110TN2014PLC097792, bank.info@idfcfirstbank.com,www.idfcfirstbank.com
*** END OF REPORT ***

This is a computer generated letter and does not require signature.

Pages 13 OF 13
IDFC FIRST Bank Limited
Registered Office: KRM Towers, 7th Floor, No. 1, Harrington Road, Chetpet, Chennai 600031. Tel: +91 44 4571 6400 CIN:
L65110TN2014PLC097792, bank.info@idfcfirstbank.com,www.idfcfirstbank.com

You might also like