VIEW AMORTIZATION SCHEDULE

GANESH VITHAL DHAGE (INR) - LPCHE00030318026

Installment
Number
1
2
3
4
5
6
7
8
9
10
11
12
13
14
15
16
17
18
19
20
21
22
23
24
25
26
27
28
29
30
31
32
33
34
35
36
37
38
39
40
41
42
43
44
45
46
47
48
49
50
51
52
53
54
55
56
57
58
59

Installment
Date
15/11/2014
15/12/2014
15/01/2015
15/02/2015
15/03/2015
15/04/2015
15/05/2015
15/06/2015
15/07/2015
15/08/2015
15/09/2015
15/10/2015
15/11/2015
15/12/2015
15/01/2016
15/02/2016
15/03/2016
15/04/2016
15/05/2016
15/06/2016
15/07/2016
15/08/2016
15/09/2016
15/10/2016
15/11/2016
15/12/2016
15/01/2017
15/02/2017
15/03/2017
15/04/2017
15/05/2017
15/06/2017
15/07/2017
15/08/2017
15/09/2017
15/10/2017
15/11/2017
15/12/2017
15/01/2018
15/02/2018
15/03/2018
15/04/2018
15/05/2018
15/06/2018
15/07/2018
15/08/2018
15/09/2018
15/10/2018
15/11/2018
15/12/2018
15/01/2019
15/02/2019
15/03/2019
15/04/2019
15/05/2019
15/06/2019
15/07/2019
15/08/2019
15/09/2019

Opening Liability
Amount (INR)
10,00,000.00
9,83,293.40
9,71,794.70
9,60,152.30
9,48,364.40
9,36,429.10
9,24,344.60
9,12,109.10
8,99,720.60
8,87,177.30
8,74,477.20
8,61,618.30
8,48,598.70
8,35,416.30
8,22,069.10
8,08,555.10
7,94,872.20
7,81,018.20
7,66,991.10
7,52,788.60
7,38,408.60
7,23,848.80
7,09,107.00
6,94,181.00
6,79,068.40
6,63,766.90
6,48,274.10
6,32,587.60
6,16,705.10
6,00,624.00
5,84,341.90
5,67,856.30
5,51,164.60
5,34,264.30
5,17,152.70
4,99,827.20
4,82,285.10
4,64,523.70
4,46,540.30
4,28,332.10
4,09,896.30
3,91,230.10
3,72,330.50
3,53,194.70
3,33,819.70
3,14,202.50
2,94,340.10
2,74,229.40
2,53,867.30
2,33,250.70
2,12,376.40
1,91,241.10
1,69,841.60
1,48,174.60
1,26,236.80
1,04,024.80
81,535.10
58,764.30
35,708.90

Principal
Amount(INR)
16,706.60
11,498.70
11,642.40
11,787.90
11,935.30
12,084.50
12,235.50
12,388.50
12,543.30
12,700.10
12,858.90
13,019.60
13,182.40
13,347.20
13,514.00
13,682.90
13,854.00
14,027.10
14,202.50
14,380.00
14,559.80
14,741.80
14,926.00
15,112.60
15,301.50
15,492.80
15,686.50
15,882.50
16,081.10
16,282.10
16,485.60
16,691.70
16,900.30
17,111.60
17,325.50
17,542.10
17,761.40
17,983.40
18,208.20
18,435.80
18,666.20
18,899.60
19,135.80
19,375.00
19,617.20
19,862.40
20,110.70
20,362.10
20,616.60
20,874.30
21,135.30
21,399.50
21,667.00
21,937.80
22,212.00
22,489.70
22,770.80
23,055.40
23,343.60

Installment
Amount(INR)
23,790.00
23,790.00
23,790.00
23,790.00
23,790.00
23,790.00
23,790.00
23,790.00
23,790.00
23,790.00
23,790.00
23,790.00
23,790.00
23,790.00
23,790.00
23,790.00
23,790.00
23,790.00
23,790.00
23,790.00
23,790.00
23,790.00
23,790.00
23,790.00
23,790.00
23,790.00
23,790.00
23,790.00
23,790.00
23,790.00
23,790.00
23,790.00
23,790.00
23,790.00
23,790.00
23,790.00
23,790.00
23,790.00
23,790.00
23,790.00
23,790.00
23,790.00
23,790.00
23,790.00
23,790.00
23,790.00
23,790.00
23,790.00
23,790.00
23,790.00
23,790.00
23,790.00
23,790.00
23,790.00
23,790.00
23,790.00
23,790.00
23,790.00
23,790.00

Interest
Rate(%)
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0

ULE
Interest
Amount(INR)
7,083.40
12,291.30
12,147.60
12,002.10
11,854.70
11,705.50
11,554.50
11,401.50
11,246.70
11,089.90
10,931.10
10,770.40
10,607.60
10,442.80
10,276.00
10,107.10
9,936.00
9,762.90
9,587.50
9,410.00
9,230.20
9,048.20
8,864.00
8,677.40
8,488.50
8,297.20
8,103.50
7,907.50
7,708.90
7,507.90
7,304.40
7,098.30
6,889.70
6,678.40
6,464.50
6,247.90
6,028.60
5,806.60
5,581.80
5,354.20
5,123.80
4,890.40
4,654.20
4,415.00
4,172.80
3,927.60
3,679.30
3,427.90
3,173.40
2,915.70
2,654.70
2,390.50
2,123.00
1,852.20
1,578.00
1,300.30
1,019.20
734.60
446.40

Charges(INR) Closing Liability

Amount(INR)
0.00
9,83,293.40
0.00
9,71,794.70
0.00
9,60,152.30
0.00
9,48,364.40
0.00
9,36,429.10
0.00
9,24,344.60
0.00
9,12,109.10
0.00
8,99,720.60
0.00
8,87,177.30
0.00
8,74,477.20
0.00
8,61,618.30
0.00
8,48,598.70
0.00
8,35,416.30
0.00
8,22,069.10
0.00
8,08,555.10
0.00
7,94,872.20
0.00
7,81,018.20
0.00
7,66,991.10
0.00
7,52,788.60
0.00
7,38,408.60
0.00
7,23,848.80
0.00
7,09,107.00
0.00
6,94,181.00
0.00
6,79,068.40
0.00
6,63,766.90
0.00
6,48,274.10
0.00
6,32,587.60
0.00
6,16,705.10
0.00
6,00,624.00
0.00
5,84,341.90
0.00
5,67,856.30
0.00
5,51,164.60
0.00
5,34,264.30
0.00
5,17,152.70
0.00
4,99,827.20
0.00
4,82,285.10
0.00
4,64,523.70
0.00
4,46,540.30
0.00
4,28,332.10
0.00
4,09,896.30
0.00
3,91,230.10
0.00
3,72,330.50
0.00
3,53,194.70
0.00
3,33,819.70
0.00
3,14,202.50
0.00
2,94,340.10
0.00
2,74,229.40
0.00
2,53,867.30
0.00
2,33,250.70
0.00
2,12,376.40
0.00
1,91,241.10
0.00
1,69,841.60
0.00
1,48,174.60
0.00
1,26,236.80
0.00
1,04,024.80
0.00
81,535.10
0.00
58,764.30
0.00
35,708.90
0.00
12,365.30

Prepayment
Principal amt
Charges 5%
Service Tax 15%
Total
Normal
Savings

Prepayment
Principal amt
Charges 5%
Service Tax 15%
Total
Normal
Savings

663767
33188
4978

Prepayment in the 1st week of December '16

701933
821380
119446

600624
30031
4505
635160
726220
91060

Prepayment in the 1st week of April '17

60

15/10/2019

12,365.30

12,365.30

12,519.90

0.0

154.60

0.00

0.00