No | Period | EMI | Principal | Interest | Outstanding | Paid% |
1 | JAN-2025 | 9,229 | 7,562 | 1,667 | 192,438 | 3.78% |
2 | FEB-2025 | 9,229 | 7,625 | 1,604 | 184,812 | 7.59% |
3 | MAR-2025 | 9,229 | 7,689 | 1,540 | 177,123 | 11.44% |
4 | APR-2025 | 9,229 | 7,753 | 1,476 | 169,371 | 15.31% |
5 | MAY-2025 | 9,229 | 7,818 | 1,411 | 161,553 | 19.22% |
6 | JUN-2025 | 9,229 | 7,883 | 1,346 | 153,670 | 23.16% |
7 | JUL-2025 | 9,229 | 7,948 | 1,281 | 145,722 | 27.14% |
8 | AUG-2025 | 9,229 | 8,015 | 1,214 | 137,707 | 31.15% |
9 | SEP-2025 | 9,229 | 8,081 | 1,148 | 129,626 | 35.19% |
10 | OCT-2025 | 9,229 | 8,149 | 1,080 | 121,477 | 39.26% |
11 | NOV-2025 | 9,229 | 8,217 | 1,012 | 113,260 | 43.37% |
12 | DEC-2025 | 9,229 | 8,285 | 944 | 104,975 | 47.51% |
13 | JAN-2026 | 9,229 | 8,354 | 875 | 96,621 | 51.69% |
14 | FEB-2026 | 9,229 | 8,424 | 805 | 88,197 | 55.90% |
15 | MAR-2026 | 9,229 | 8,494 | 735 | 79,703 | 60.15% |
16 | APR-2026 | 9,229 | 8,565 | 664 | 71,138 | 64.43% |
17 | MAY-2026 | 9,229 | 8,636 | 593 | 62,502 | 68.75% |
18 | JUN-2026 | 9,229 | 8,708 | 521 | 53,794 | 73.10% |
19 | JUL-2026 | 9,229 | 8,781 | 448 | 45,013 | 77.49% |
20 | AUG-2026 | 9,229 | 8,854 | 375 | 36,159 | 81.92% |
21 | SEP-2026 | 9,229 | 8,928 | 301 | 27,232 | 86.38% |
22 | OCT-2026 | 9,229 | 9,002 | 227 | 18,230 | 90.89% |
23 | NOV-2026 | 9,229 | 9,077 | 152 | 9,153 | 95.42% |
24 | DEC-2026 | 9,229 | 9,153 | 76 | 0 | 100.00% |
| 221,496 | 200,000 | 21,496 | |
|