HDFC Bank LTD Repayment Schedule: Date: 25/04/2020

You might also like

Download as pdf or txt
Download as pdf or txt
You are on page 1of 7

HDFC BANK LTD Date: 25/04/2020

Repayment Schedule Page:0001


Currency: Indian Rupee

Customer MR. R V BASAVESWARA RAO BANISETTY


Agreement No. 6995843 Loan Type AUTO LOAN
Tenure. 84 Amount Financed 525,000.00

Total Instl. 84 Frequency Monthly


Currency Indian Rupee

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

1 05/11/2019 8,447.00 4,509.08 3,937.92 520,490.92


2 05/12/2019 8,447.00 4,543.00 3,904.00 515,947.92
3 05/01/2020 8,447.00 4,577.00 3,870.00 511,370.92
4 05/02/2020 8,447.00 4,611.00 3,836.00 506,759.92
5 05/03/2020 8,447.00 4,646.00 3,801.00 502,113.92
6 05/04/2020 8,447.00 4,681.00 3,766.00 497,432.92
7 05/05/2020 8,447.00 4,716.00 3,731.00 492,716.92
8 05/06/2020 8,447.00 4,751.00 3,696.00 487,965.92
9 05/07/2020 8,447.00 4,787.00 3,660.00 483,178.92
10 05/08/2020 8,447.00 4,823.00 3,624.00 478,355.92
11 05/09/2020 8,447.00 4,859.00 3,588.00 473,496.92
12 05/10/2020 8,447.00 4,895.00 3,552.00 468,601.92
HDFC BANK LTD Date: 25/04/2020
Repayment Schedule Page:0002
Customer MR. R V BASAVESWARA RAO BANISETTY
Agreement No. 6995843

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

13 05/11/2020 8,447.00 4,932.00 3,515.00 463,669.92


14 05/12/2020 8,447.00 4,969.00 3,478.00 458,700.92
15 05/01/2021 8,447.00 5,006.00 3,441.00 453,694.92
16 05/02/2021 8,447.00 5,044.00 3,403.00 448,650.92
17 05/03/2021 8,447.00 5,082.00 3,365.00 443,568.92
18 05/04/2021 8,447.00 5,120.00 3,327.00 438,448.92
19 05/05/2021 8,447.00 5,158.00 3,289.00 433,290.92
20 05/06/2021 8,447.00 5,197.00 3,250.00 428,093.92
21 05/07/2021 8,447.00 5,236.00 3,211.00 422,857.92
22 05/08/2021 8,447.00 5,275.00 3,172.00 417,582.92
23 05/09/2021 8,447.00 5,315.00 3,132.00 412,267.92
24 05/10/2021 8,447.00 5,355.00 3,092.00 406,912.92
HDFC BANK LTD Date: 25/04/2020
Repayment Schedule Page:0003
Customer MR. R V BASAVESWARA RAO BANISETTY
Agreement No. 6995843

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

25 05/11/2021 8,447.00 5,395.00 3,052.00 401,517.92


26 05/12/2021 8,447.00 5,435.00 3,012.00 396,082.92
27 05/01/2022 8,447.00 5,476.00 2,971.00 390,606.92
28 05/02/2022 8,447.00 5,517.00 2,930.00 385,089.92
29 05/03/2022 8,447.00 5,559.00 2,888.00 379,530.92
30 05/04/2022 8,447.00 5,600.00 2,847.00 373,930.92
31 05/05/2022 8,447.00 5,642.00 2,805.00 368,288.92
32 05/06/2022 8,447.00 5,685.00 2,762.00 362,603.92
33 05/07/2022 8,447.00 5,727.00 2,720.00 356,876.92
34 05/08/2022 8,447.00 5,770.00 2,677.00 351,106.92
35 05/09/2022 8,447.00 5,813.00 2,634.00 345,293.92
36 05/10/2022 8,447.00 5,857.00 2,590.00 339,436.92
HDFC BANK LTD Date: 25/04/2020
Repayment Schedule Page:0004
Customer MR. R V BASAVESWARA RAO BANISETTY
Agreement No. 6995843

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

37 05/11/2022 8,447.00 5,901.00 2,546.00 333,535.92


38 05/12/2022 8,447.00 5,945.00 2,502.00 327,590.92
39 05/01/2023 8,447.00 5,990.00 2,457.00 321,600.92
40 05/02/2023 8,447.00 6,035.00 2,412.00 315,565.92
41 05/03/2023 8,447.00 6,080.00 2,367.00 309,485.92
42 05/04/2023 8,447.00 6,126.00 2,321.00 303,359.92
43 05/05/2023 8,447.00 6,172.00 2,275.00 297,187.92
44 05/06/2023 8,447.00 6,218.00 2,229.00 290,969.92
45 05/07/2023 8,447.00 6,265.00 2,182.00 284,704.92
46 05/08/2023 8,447.00 6,311.00 2,136.00 278,393.92
47 05/09/2023 8,447.00 6,359.00 2,088.00 272,034.92
48 05/10/2023 8,447.00 6,407.00 2,040.00 265,627.92
HDFC BANK LTD Date: 25/04/2020
Repayment Schedule Page:0005
Customer MR. R V BASAVESWARA RAO BANISETTY
Agreement No. 6995843

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

49 05/11/2023 8,447.00 6,455.00 1,992.00 259,172.92


50 05/12/2023 8,447.00 6,503.00 1,944.00 252,669.92
51 05/01/2024 8,447.00 6,552.00 1,895.00 246,117.92
52 05/02/2024 8,447.00 6,601.00 1,846.00 239,516.92
53 05/03/2024 8,447.00 6,650.00 1,797.00 232,866.92
54 05/04/2024 8,447.00 6,700.00 1,747.00 226,166.92
55 05/05/2024 8,447.00 6,751.00 1,696.00 219,415.92
56 05/06/2024 8,447.00 6,801.00 1,646.00 212,614.92
57 05/07/2024 8,447.00 6,852.00 1,595.00 205,762.92
58 05/08/2024 8,447.00 6,904.00 1,543.00 198,858.92
59 05/09/2024 8,447.00 6,955.00 1,492.00 191,903.92
60 05/10/2024 8,447.00 7,008.00 1,439.00 184,895.92
HDFC BANK LTD Date: 25/04/2020
Repayment Schedule Page:0006
Customer MR. R V BASAVESWARA RAO BANISETTY
Agreement No. 6995843

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

61 05/11/2024 8,447.00 7,060.00 1,387.00 177,835.92


62 05/12/2024 8,447.00 7,113.00 1,334.00 170,722.92
63 05/01/2025 8,447.00 7,166.00 1,281.00 163,556.92
64 05/02/2025 8,447.00 7,220.00 1,227.00 156,336.92
65 05/03/2025 8,447.00 7,274.00 1,173.00 149,062.92
66 05/04/2025 8,447.00 7,329.00 1,118.00 141,733.92
67 05/05/2025 8,447.00 7,384.00 1,063.00 134,349.92
68 05/06/2025 8,447.00 7,439.00 1,008.00 126,910.92
69 05/07/2025 8,447.00 7,495.00 952.00 119,415.92
70 05/08/2025 8,447.00 7,551.00 896.00 111,864.92
71 05/09/2025 8,447.00 7,608.00 839.00 104,256.92
72 05/10/2025 8,447.00 7,665.00 782.00 96,591.92
HDFC BANK LTD Date: 25/04/2020
Repayment Schedule Page:0007
Customer MR. R V BASAVESWARA RAO BANISETTY
Agreement No. 6995843

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

73 05/11/2025 8,447.00 7,722.00 725.00 88,869.92


74 05/12/2025 8,447.00 7,780.00 667.00 81,089.92
75 05/01/2026 8,447.00 7,839.00 608.00 73,250.92
76 05/02/2026 8,447.00 7,898.00 549.00 65,352.92
77 05/03/2026 8,447.00 7,957.00 490.00 57,395.92
78 05/04/2026 8,447.00 8,016.00 431.00 49,379.92
79 05/05/2026 8,447.00 8,077.00 370.00 41,302.92
80 05/06/2026 8,447.00 8,137.00 310.00 33,165.92
81 05/07/2026 8,447.00 8,198.00 249.00 24,967.92
82 05/08/2026 8,447.00 8,260.00 187.00 16,707.92
83 05/09/2026 8,447.00 8,322.00 125.00 8,385.92
84 05/10/2026 8,447.00 8,385.92 61.08 0.00

Total : 709,548.00 525,000.00 184,548.00

(***End Of Report***)

You might also like