No | Period | EMI | Principal | Interest | Outstanding | Paid% |
1 | DEC-2024 | 16,607 | 11,607 | 5,000 | 488,393 | 2.32% |
2 | JAN-2025 | 16,607 | 11,723 | 4,884 | 476,670 | 4.67% |
3 | FEB-2025 | 16,607 | 11,840 | 4,767 | 464,829 | 7.03% |
4 | MAR-2025 | 16,607 | 11,959 | 4,648 | 452,870 | 9.43% |
5 | APR-2025 | 16,607 | 12,078 | 4,529 | 440,792 | 11.84% |
6 | MAY-2025 | 16,607 | 12,199 | 4,408 | 428,593 | 14.28% |
7 | JUN-2025 | 16,607 | 12,321 | 4,286 | 416,271 | 16.75% |
8 | JUL-2025 | 16,607 | 12,444 | 4,163 | 403,827 | 19.23% |
9 | AUG-2025 | 16,607 | 12,569 | 4,038 | 391,258 | 21.75% |
10 | SEP-2025 | 16,607 | 12,695 | 3,913 | 378,563 | 24.29% |
11 | OCT-2025 | 16,607 | 12,822 | 3,786 | 365,742 | 26.85% |
12 | NOV-2025 | 16,607 | 12,950 | 3,657 | 352,792 | 29.44% |
13 | DEC-2025 | 16,607 | 13,079 | 3,528 | 339,713 | 32.06% |
14 | JAN-2026 | 16,607 | 13,210 | 3,397 | 326,503 | 34.70% |
15 | FEB-2026 | 16,607 | 13,342 | 3,265 | 313,161 | 37.37% |
16 | MAR-2026 | 16,607 | 13,476 | 3,132 | 299,685 | 40.06% |
17 | APR-2026 | 16,607 | 13,610 | 2,997 | 286,075 | 42.79% |
18 | MAY-2026 | 16,607 | 13,746 | 2,861 | 272,329 | 45.53% |
19 | JUN-2026 | 16,607 | 13,884 | 2,723 | 258,445 | 48.31% |
20 | JUL-2026 | 16,607 | 14,023 | 2,584 | 244,422 | 51.12% |
21 | AUG-2026 | 16,607 | 14,163 | 2,444 | 230,259 | 53.95% |
22 | SEP-2026 | 16,607 | 14,305 | 2,303 | 215,955 | 56.81% |
23 | OCT-2026 | 16,607 | 14,448 | 2,160 | 201,507 | 59.70% |
24 | NOV-2026 | 16,607 | 14,592 | 2,015 | 186,915 | 62.62% |
25 | DEC-2026 | 16,607 | 14,738 | 1,869 | 172,177 | 65.56% |
26 | JAN-2027 | 16,607 | 14,885 | 1,722 | 157,291 | 68.54% |
27 | FEB-2027 | 16,607 | 15,034 | 1,573 | 142,257 | 71.55% |
28 | MAR-2027 | 16,607 | 15,185 | 1,423 | 127,073 | 74.59% |
29 | APR-2027 | 16,607 | 15,336 | 1,271 | 111,736 | 77.65% |
30 | MAY-2027 | 16,607 | 15,490 | 1,117 | 96,246 | 80.75% |
31 | JUN-2027 | 16,607 | 15,645 | 962 | 80,602 | 83.88% |
32 | JUL-2027 | 16,607 | 15,801 | 806 | 64,801 | 87.04% |
33 | AUG-2027 | 16,607 | 15,959 | 648 | 48,841 | 90.23% |
34 | SEP-2027 | 16,607 | 16,119 | 488 | 32,723 | 93.46% |
35 | OCT-2027 | 16,607 | 16,280 | 327 | 16,443 | 96.71% |
36 | NOV-2027 | 16,607 | 16,443 | 164 | 0 | 100.00% |
| 597,858 | 500,000 | 97,858 | |
|