No | Period | EMI | Principal | Interest | Outstanding | Paid% |
1 | DEC-2024 | 21,742 | 12,576 | 9,167 | 987,424 | 1.26% |
2 | JAN-2025 | 21,742 | 12,691 | 9,051 | 974,733 | 2.53% |
3 | FEB-2025 | 21,742 | 12,807 | 8,935 | 961,926 | 3.81% |
4 | MAR-2025 | 21,742 | 12,925 | 8,818 | 949,001 | 5.10% |
5 | APR-2025 | 21,742 | 13,043 | 8,699 | 935,958 | 6.40% |
6 | MAY-2025 | 21,742 | 13,163 | 8,580 | 922,795 | 7.72% |
7 | JUN-2025 | 21,742 | 13,283 | 8,459 | 909,512 | 9.05% |
8 | JUL-2025 | 21,742 | 13,405 | 8,337 | 896,106 | 10.39% |
9 | AUG-2025 | 21,742 | 13,528 | 8,214 | 882,578 | 11.74% |
10 | SEP-2025 | 21,742 | 13,652 | 8,090 | 868,926 | 13.11% |
11 | OCT-2025 | 21,742 | 13,777 | 7,965 | 855,149 | 14.49% |
12 | NOV-2025 | 21,742 | 13,904 | 7,839 | 841,245 | 15.88% |
13 | DEC-2025 | 21,742 | 14,031 | 7,711 | 827,214 | 17.28% |
14 | JAN-2026 | 21,742 | 14,160 | 7,583 | 813,055 | 18.69% |
15 | FEB-2026 | 21,742 | 14,289 | 7,453 | 798,765 | 20.12% |
16 | MAR-2026 | 21,742 | 14,420 | 7,322 | 784,345 | 21.57% |
17 | APR-2026 | 21,742 | 14,553 | 7,190 | 769,792 | 23.02% |
18 | MAY-2026 | 21,742 | 14,686 | 7,056 | 755,106 | 24.49% |
19 | JUN-2026 | 21,742 | 14,821 | 6,922 | 740,286 | 25.97% |
20 | JUL-2026 | 21,742 | 14,956 | 6,786 | 725,329 | 27.47% |
21 | AUG-2026 | 21,742 | 15,094 | 6,649 | 710,236 | 28.98% |
22 | SEP-2026 | 21,742 | 15,232 | 6,510 | 695,004 | 30.50% |
23 | OCT-2026 | 21,742 | 15,372 | 6,371 | 679,632 | 32.04% |
24 | NOV-2026 | 21,742 | 15,512 | 6,230 | 664,120 | 33.59% |
25 | DEC-2026 | 21,742 | 15,655 | 6,088 | 648,465 | 35.15% |
26 | JAN-2027 | 21,742 | 15,798 | 5,944 | 632,667 | 36.73% |
27 | FEB-2027 | 21,742 | 15,943 | 5,799 | 616,724 | 38.33% |
28 | MAR-2027 | 21,742 | 16,089 | 5,653 | 600,635 | 39.94% |
29 | APR-2027 | 21,742 | 16,237 | 5,506 | 584,398 | 41.56% |
30 | MAY-2027 | 21,742 | 16,385 | 5,357 | 568,013 | 43.20% |
31 | JUN-2027 | 21,742 | 16,536 | 5,207 | 551,477 | 44.85% |
32 | JUL-2027 | 21,742 | 16,687 | 5,055 | 534,790 | 46.52% |
33 | AUG-2027 | 21,742 | 16,840 | 4,902 | 517,950 | 48.21% |
34 | SEP-2027 | 21,742 | 16,995 | 4,748 | 500,955 | 49.90% |
35 | OCT-2027 | 21,742 | 17,150 | 4,592 | 483,805 | 51.62% |
36 | NOV-2027 | 21,742 | 17,308 | 4,435 | 466,497 | 53.35% |
37 | DEC-2027 | 21,742 | 17,466 | 4,276 | 449,031 | 55.10% |
38 | JAN-2028 | 21,742 | 17,626 | 4,116 | 431,405 | 56.86% |
39 | FEB-2028 | 21,742 | 17,788 | 3,955 | 413,617 | 58.64% |
40 | MAR-2028 | 21,742 | 17,951 | 3,791 | 395,666 | 60.43% |
41 | APR-2028 | 21,742 | 18,115 | 3,627 | 377,550 | 62.24% |
42 | MAY-2028 | 21,742 | 18,282 | 3,461 | 359,269 | 64.07% |
43 | JUN-2028 | 21,742 | 18,449 | 3,293 | 340,820 | 65.92% |
44 | JUL-2028 | 21,742 | 18,618 | 3,124 | 322,201 | 67.78% |
45 | AUG-2028 | 21,742 | 18,789 | 2,954 | 303,413 | 69.66% |
46 | SEP-2028 | 21,742 | 18,961 | 2,781 | 284,451 | 71.55% |
47 | OCT-2028 | 21,742 | 19,135 | 2,607 | 265,316 | 73.47% |
48 | NOV-2028 | 21,742 | 19,310 | 2,432 | 246,006 | 75.40% |
49 | DEC-2028 | 21,742 | 19,487 | 2,255 | 226,519 | 77.35% |
50 | JAN-2029 | 21,742 | 19,666 | 2,076 | 206,853 | 79.31% |
51 | FEB-2029 | 21,742 | 19,846 | 1,896 | 187,006 | 81.30% |
52 | MAR-2029 | 21,742 | 20,028 | 1,714 | 166,978 | 83.30% |
53 | APR-2029 | 21,742 | 20,212 | 1,531 | 146,766 | 85.32% |
54 | MAY-2029 | 21,742 | 20,397 | 1,345 | 126,369 | 87.36% |
55 | JUN-2029 | 21,742 | 20,584 | 1,158 | 105,785 | 89.42% |
56 | JUL-2029 | 21,742 | 20,773 | 970 | 85,013 | 91.50% |
57 | AUG-2029 | 21,742 | 20,963 | 779 | 64,049 | 93.60% |
58 | SEP-2029 | 21,742 | 21,155 | 587 | 42,894 | 95.71% |
59 | OCT-2029 | 21,742 | 21,349 | 393 | 21,545 | 97.85% |
60 | NOV-2029 | 21,742 | 21,545 | 197 | 0 | 100.00% |
| 1,304,545 | 1,000,000 | 304,545 | |
|