No | Period | EMI | Principal | Interest | Outstanding | Paid% |
1 | DEC-2024 | 6,643 | 4,643 | 2,000 | 195,357 | 2.32% |
2 | JAN-2025 | 6,643 | 4,689 | 1,954 | 190,668 | 4.67% |
3 | FEB-2025 | 6,643 | 4,736 | 1,907 | 185,932 | 7.03% |
4 | MAR-2025 | 6,643 | 4,784 | 1,859 | 181,148 | 9.43% |
5 | APR-2025 | 6,643 | 4,831 | 1,811 | 176,317 | 11.84% |
6 | MAY-2025 | 6,643 | 4,880 | 1,763 | 171,437 | 14.28% |
7 | JUN-2025 | 6,643 | 4,928 | 1,714 | 166,509 | 16.75% |
8 | JUL-2025 | 6,643 | 4,978 | 1,665 | 161,531 | 19.23% |
9 | AUG-2025 | 6,643 | 5,028 | 1,615 | 156,503 | 21.75% |
10 | SEP-2025 | 6,643 | 5,078 | 1,565 | 151,425 | 24.29% |
11 | OCT-2025 | 6,643 | 5,129 | 1,514 | 146,297 | 26.85% |
12 | NOV-2025 | 6,643 | 5,180 | 1,463 | 141,117 | 29.44% |
13 | DEC-2025 | 6,643 | 5,232 | 1,411 | 135,885 | 32.06% |
14 | JAN-2026 | 6,643 | 5,284 | 1,359 | 130,601 | 34.70% |
15 | FEB-2026 | 6,643 | 5,337 | 1,306 | 125,264 | 37.37% |
16 | MAR-2026 | 6,643 | 5,390 | 1,253 | 119,874 | 40.06% |
17 | APR-2026 | 6,643 | 5,444 | 1,199 | 114,430 | 42.79% |
18 | MAY-2026 | 6,643 | 5,499 | 1,144 | 108,931 | 45.53% |
19 | JUN-2026 | 6,643 | 5,554 | 1,089 | 103,378 | 48.31% |
20 | JUL-2026 | 6,643 | 5,609 | 1,034 | 97,769 | 51.12% |
21 | AUG-2026 | 6,643 | 5,665 | 978 | 92,104 | 53.95% |
22 | SEP-2026 | 6,643 | 5,722 | 921 | 86,382 | 56.81% |
23 | OCT-2026 | 6,643 | 5,779 | 864 | 80,603 | 59.70% |
24 | NOV-2026 | 6,643 | 5,837 | 806 | 74,766 | 62.62% |
25 | DEC-2026 | 6,643 | 5,895 | 748 | 68,871 | 65.56% |
26 | JAN-2027 | 6,643 | 5,954 | 689 | 62,917 | 68.54% |
27 | FEB-2027 | 6,643 | 6,014 | 629 | 56,903 | 71.55% |
28 | MAR-2027 | 6,643 | 6,074 | 569 | 50,829 | 74.59% |
29 | APR-2027 | 6,643 | 6,135 | 508 | 44,694 | 77.65% |
30 | MAY-2027 | 6,643 | 6,196 | 447 | 38,499 | 80.75% |
31 | JUN-2027 | 6,643 | 6,258 | 385 | 32,241 | 83.88% |
32 | JUL-2027 | 6,643 | 6,320 | 322 | 25,920 | 87.04% |
33 | AUG-2027 | 6,643 | 6,384 | 259 | 19,537 | 90.23% |
34 | SEP-2027 | 6,643 | 6,447 | 195 | 13,089 | 93.46% |
35 | OCT-2027 | 6,643 | 6,512 | 131 | 6,577 | 96.71% |
36 | NOV-2027 | 6,643 | 6,577 | 66 | 0 | 100.00% |
| 239,143 | 200,000 | 39,143 | |
|