No | Period | EMI | Principal | Interest | Outstanding | Paid% |
1 | MAR-2025 | 45,129 | 38,879 | 6,250 | 461,121 | 7.78% |
2 | APR-2025 | 45,129 | 39,365 | 5,764 | 421,756 | 15.65% |
3 | MAY-2025 | 45,129 | 39,857 | 5,272 | 381,898 | 23.62% |
4 | JUN-2025 | 45,129 | 40,355 | 4,774 | 341,543 | 31.69% |
5 | JUL-2025 | 45,129 | 40,860 | 4,269 | 300,683 | 39.86% |
6 | AUG-2025 | 45,129 | 41,371 | 3,759 | 259,313 | 48.14% |
7 | SEP-2025 | 45,129 | 41,888 | 3,241 | 217,425 | 56.52% |
8 | OCT-2025 | 45,129 | 42,411 | 2,718 | 175,013 | 65.00% |
9 | NOV-2025 | 45,129 | 42,941 | 2,188 | 132,072 | 73.59% |
10 | DEC-2025 | 45,129 | 43,478 | 1,651 | 88,594 | 82.28% |
11 | JAN-2026 | 45,129 | 44,022 | 1,107 | 44,572 | 91.09% |
12 | FEB-2026 | 45,129 | 44,572 | 557 | 0 | 100.00% |
| 541,550 | 500,000 | 41,550 | |
|