No | Period | EMI | Principal | Interest | Outstanding | Paid% |
1 | DEC-2024 | 12,133 | 5,466 | 6,667 | 994,534 | 0.55% |
2 | JAN-2025 | 12,133 | 5,503 | 6,630 | 989,031 | 1.10% |
3 | FEB-2025 | 12,133 | 5,539 | 6,594 | 983,492 | 1.65% |
4 | MAR-2025 | 12,133 | 5,576 | 6,557 | 977,916 | 2.21% |
5 | APR-2025 | 12,133 | 5,613 | 6,519 | 972,303 | 2.77% |
6 | MAY-2025 | 12,133 | 5,651 | 6,482 | 966,652 | 3.33% |
7 | JUN-2025 | 12,133 | 5,688 | 6,444 | 960,964 | 3.90% |
8 | JUL-2025 | 12,133 | 5,726 | 6,406 | 955,237 | 4.48% |
9 | AUG-2025 | 12,133 | 5,765 | 6,368 | 949,473 | 5.05% |
10 | SEP-2025 | 12,133 | 5,803 | 6,330 | 943,670 | 5.63% |
11 | OCT-2025 | 12,133 | 5,842 | 6,291 | 937,828 | 6.22% |
12 | NOV-2025 | 12,133 | 5,881 | 6,252 | 931,948 | 6.81% |
13 | DEC-2025 | 12,133 | 5,920 | 6,213 | 926,028 | 7.40% |
14 | JAN-2026 | 12,133 | 5,959 | 6,174 | 920,069 | 7.99% |
15 | FEB-2026 | 12,133 | 5,999 | 6,134 | 914,070 | 8.59% |
16 | MAR-2026 | 12,133 | 6,039 | 6,094 | 908,031 | 9.20% |
17 | APR-2026 | 12,133 | 6,079 | 6,054 | 901,951 | 9.80% |
18 | MAY-2026 | 12,133 | 6,120 | 6,013 | 895,832 | 10.42% |
19 | JUN-2026 | 12,133 | 6,161 | 5,972 | 889,671 | 11.03% |
20 | JUL-2026 | 12,133 | 6,202 | 5,931 | 883,469 | 11.65% |
21 | AUG-2026 | 12,133 | 6,243 | 5,890 | 877,226 | 12.28% |
22 | SEP-2026 | 12,133 | 6,285 | 5,848 | 870,942 | 12.91% |
23 | OCT-2026 | 12,133 | 6,326 | 5,806 | 864,615 | 13.54% |
24 | NOV-2026 | 12,133 | 6,369 | 5,764 | 858,247 | 14.18% |
25 | DEC-2026 | 12,133 | 6,411 | 5,722 | 851,836 | 14.82% |
26 | JAN-2027 | 12,133 | 6,454 | 5,679 | 845,382 | 15.46% |
27 | FEB-2027 | 12,133 | 6,497 | 5,636 | 838,885 | 16.11% |
28 | MAR-2027 | 12,133 | 6,540 | 5,593 | 832,345 | 16.77% |
29 | APR-2027 | 12,133 | 6,584 | 5,549 | 825,761 | 17.42% |
30 | MAY-2027 | 12,133 | 6,628 | 5,505 | 819,133 | 18.09% |
31 | JUN-2027 | 12,133 | 6,672 | 5,461 | 812,461 | 18.75% |
32 | JUL-2027 | 12,133 | 6,716 | 5,416 | 805,745 | 19.43% |
33 | AUG-2027 | 12,133 | 6,761 | 5,372 | 798,984 | 20.10% |
34 | SEP-2027 | 12,133 | 6,806 | 5,327 | 792,178 | 20.78% |
35 | OCT-2027 | 12,133 | 6,852 | 5,281 | 785,326 | 21.47% |
36 | NOV-2027 | 12,133 | 6,897 | 5,236 | 778,429 | 22.16% |
37 | DEC-2027 | 12,133 | 6,943 | 5,190 | 771,486 | 22.85% |
38 | JAN-2028 | 12,133 | 6,990 | 5,143 | 764,496 | 23.55% |
39 | FEB-2028 | 12,133 | 7,036 | 5,097 | 757,460 | 24.25% |
40 | MAR-2028 | 12,133 | 7,083 | 5,050 | 750,377 | 24.96% |
41 | APR-2028 | 12,133 | 7,130 | 5,003 | 743,247 | 25.68% |
42 | MAY-2028 | 12,133 | 7,178 | 4,955 | 736,069 | 26.39% |
43 | JUN-2028 | 12,133 | 7,226 | 4,907 | 728,843 | 27.12% |
44 | JUL-2028 | 12,133 | 7,274 | 4,859 | 721,570 | 27.84% |
45 | AUG-2028 | 12,133 | 7,322 | 4,810 | 714,247 | 28.58% |
46 | SEP-2028 | 12,133 | 7,371 | 4,762 | 706,876 | 29.31% |
47 | OCT-2028 | 12,133 | 7,420 | 4,713 | 699,456 | 30.05% |
48 | NOV-2028 | 12,133 | 7,470 | 4,663 | 691,986 | 30.80% |
49 | DEC-2028 | 12,133 | 7,520 | 4,613 | 684,467 | 31.55% |
50 | JAN-2029 | 12,133 | 7,570 | 4,563 | 676,897 | 32.31% |
51 | FEB-2029 | 12,133 | 7,620 | 4,513 | 669,277 | 33.07% |
52 | MAR-2029 | 12,133 | 7,671 | 4,462 | 661,606 | 33.84% |
53 | APR-2029 | 12,133 | 7,722 | 4,411 | 653,884 | 34.61% |
54 | MAY-2029 | 12,133 | 7,774 | 4,359 | 646,110 | 35.39% |
55 | JUN-2029 | 12,133 | 7,825 | 4,307 | 638,285 | 36.17% |
56 | JUL-2029 | 12,133 | 7,878 | 4,255 | 630,407 | 36.96% |
57 | AUG-2029 | 12,133 | 7,930 | 4,203 | 622,477 | 37.75% |
58 | SEP-2029 | 12,133 | 7,983 | 4,150 | 614,495 | 38.55% |
59 | OCT-2029 | 12,133 | 8,036 | 4,097 | 606,458 | 39.35% |
60 | NOV-2029 | 12,133 | 8,090 | 4,043 | 598,369 | 40.16% |
61 | DEC-2029 | 12,133 | 8,144 | 3,989 | 590,225 | 40.98% |
62 | JAN-2030 | 12,133 | 8,198 | 3,935 | 582,027 | 41.80% |
63 | FEB-2030 | 12,133 | 8,253 | 3,880 | 573,775 | 42.62% |
64 | MAR-2030 | 12,133 | 8,308 | 3,825 | 565,467 | 43.45% |
65 | APR-2030 | 12,133 | 8,363 | 3,770 | 557,104 | 44.29% |
66 | MAY-2030 | 12,133 | 8,419 | 3,714 | 548,685 | 45.13% |
67 | JUN-2030 | 12,133 | 8,475 | 3,658 | 540,210 | 45.98% |
68 | JUL-2030 | 12,133 | 8,531 | 3,601 | 531,679 | 46.83% |
69 | AUG-2030 | 12,133 | 8,588 | 3,545 | 523,091 | 47.69% |
70 | SEP-2030 | 12,133 | 8,645 | 3,487 | 514,445 | 48.56% |
71 | OCT-2030 | 12,133 | 8,703 | 3,430 | 505,742 | 49.43% |
72 | NOV-2030 | 12,133 | 8,761 | 3,372 | 496,981 | 50.30% |
73 | DEC-2030 | 12,133 | 8,820 | 3,313 | 488,161 | 51.18% |
74 | JAN-2031 | 12,133 | 8,878 | 3,254 | 479,283 | 52.07% |
75 | FEB-2031 | 12,133 | 8,938 | 3,195 | 470,346 | 52.97% |
76 | MAR-2031 | 12,133 | 8,997 | 3,136 | 461,348 | 53.87% |
77 | APR-2031 | 12,133 | 9,057 | 3,076 | 452,291 | 54.77% |
78 | MAY-2031 | 12,133 | 9,117 | 3,015 | 443,174 | 55.68% |
79 | JUN-2031 | 12,133 | 9,178 | 2,954 | 433,996 | 56.60% |
80 | JUL-2031 | 12,133 | 9,239 | 2,893 | 424,756 | 57.52% |
81 | AUG-2031 | 12,133 | 9,301 | 2,832 | 415,455 | 58.45% |
82 | SEP-2031 | 12,133 | 9,363 | 2,770 | 406,092 | 59.39% |
83 | OCT-2031 | 12,133 | 9,425 | 2,707 | 396,667 | 60.33% |
84 | NOV-2031 | 12,133 | 9,488 | 2,644 | 387,178 | 61.28% |
85 | DEC-2031 | 12,133 | 9,552 | 2,581 | 377,627 | 62.24% |
86 | JAN-2032 | 12,133 | 9,615 | 2,518 | 368,011 | 63.20% |
87 | FEB-2032 | 12,133 | 9,679 | 2,453 | 358,332 | 64.17% |
88 | MAR-2032 | 12,133 | 9,744 | 2,389 | 348,588 | 65.14% |
89 | APR-2032 | 12,133 | 9,809 | 2,324 | 338,779 | 66.12% |
90 | MAY-2032 | 12,133 | 9,874 | 2,259 | 328,905 | 67.11% |
91 | JUN-2032 | 12,133 | 9,940 | 2,193 | 318,965 | 68.10% |
92 | JUL-2032 | 12,133 | 10,006 | 2,126 | 308,959 | 69.10% |
93 | AUG-2032 | 12,133 | 10,073 | 2,060 | 298,886 | 70.11% |
94 | SEP-2032 | 12,133 | 10,140 | 1,993 | 288,746 | 71.13% |
95 | OCT-2032 | 12,133 | 10,208 | 1,925 | 278,538 | 72.15% |
96 | NOV-2032 | 12,133 | 10,276 | 1,857 | 268,262 | 73.17% |
97 | DEC-2032 | 12,133 | 10,344 | 1,788 | 257,918 | 74.21% |
98 | JAN-2033 | 12,133 | 10,413 | 1,719 | 247,504 | 75.25% |
99 | FEB-2033 | 12,133 | 10,483 | 1,650 | 237,022 | 76.30% |
100 | MAR-2033 | 12,133 | 10,553 | 1,580 | 226,469 | 77.35% |
101 | APR-2033 | 12,133 | 10,623 | 1,510 | 215,846 | 78.42% |
102 | MAY-2033 | 12,133 | 10,694 | 1,439 | 205,152 | 79.48% |
103 | JUN-2033 | 12,133 | 10,765 | 1,368 | 194,387 | 80.56% |
104 | JUL-2033 | 12,133 | 10,837 | 1,296 | 183,550 | 81.64% |
105 | AUG-2033 | 12,133 | 10,909 | 1,224 | 172,641 | 82.74% |
106 | SEP-2033 | 12,133 | 10,982 | 1,151 | 161,659 | 83.83% |
107 | OCT-2033 | 12,133 | 11,055 | 1,078 | 150,604 | 84.94% |
108 | NOV-2033 | 12,133 | 11,129 | 1,004 | 139,476 | 86.05% |
109 | DEC-2033 | 12,133 | 11,203 | 930 | 128,273 | 87.17% |
110 | JAN-2034 | 12,133 | 11,278 | 855 | 116,995 | 88.30% |
111 | FEB-2034 | 12,133 | 11,353 | 780 | 105,642 | 89.44% |
112 | MAR-2034 | 12,133 | 11,428 | 704 | 94,214 | 90.58% |
113 | APR-2034 | 12,133 | 11,505 | 628 | 82,709 | 91.73% |
114 | MAY-2034 | 12,133 | 11,581 | 551 | 71,128 | 92.89% |
115 | JUN-2034 | 12,133 | 11,659 | 474 | 59,469 | 94.05% |
116 | JUL-2034 | 12,133 | 11,736 | 396 | 47,733 | 95.23% |
117 | AUG-2034 | 12,133 | 11,815 | 318 | 35,918 | 96.41% |
118 | SEP-2034 | 12,133 | 11,893 | 239 | 24,025 | 97.60% |
119 | OCT-2034 | 12,133 | 11,973 | 160 | 12,052 | 98.79% |
120 | NOV-2034 | 12,133 | 12,052 | 80 | 0 | 100.00% |
| 1,455,931 | 1,000,000 | 455,931 | |
|