No | Period | EMI | Principal | Interest | Outstanding | Paid% |
1 | DEC-2024 | 4,770 | 3,645 | 1,125 | 146,355 | 2.43% |
2 | JAN-2025 | 4,770 | 3,672 | 1,098 | 142,683 | 4.88% |
3 | FEB-2025 | 4,770 | 3,700 | 1,070 | 138,983 | 7.34% |
4 | MAR-2025 | 4,770 | 3,728 | 1,042 | 135,255 | 9.83% |
5 | APR-2025 | 4,770 | 3,756 | 1,014 | 131,500 | 12.33% |
6 | MAY-2025 | 4,770 | 3,784 | 986 | 127,716 | 14.86% |
7 | JUN-2025 | 4,770 | 3,812 | 958 | 123,904 | 17.40% |
8 | JUL-2025 | 4,770 | 3,841 | 929 | 120,063 | 19.96% |
9 | AUG-2025 | 4,770 | 3,869 | 900 | 116,194 | 22.54% |
10 | SEP-2025 | 4,770 | 3,899 | 871 | 112,295 | 25.14% |
11 | OCT-2025 | 4,770 | 3,928 | 842 | 108,368 | 27.75% |
12 | NOV-2025 | 4,770 | 3,957 | 813 | 104,410 | 30.39% |
13 | DEC-2025 | 4,770 | 3,987 | 783 | 100,423 | 33.05% |
14 | JAN-2026 | 4,770 | 4,017 | 753 | 96,407 | 35.73% |
15 | FEB-2026 | 4,770 | 4,047 | 723 | 92,360 | 38.43% |
16 | MAR-2026 | 4,770 | 4,077 | 693 | 88,283 | 41.14% |
17 | APR-2026 | 4,770 | 4,108 | 662 | 84,175 | 43.88% |
18 | MAY-2026 | 4,770 | 4,139 | 631 | 80,036 | 46.64% |
19 | JUN-2026 | 4,770 | 4,170 | 600 | 75,866 | 49.42% |
20 | JUL-2026 | 4,770 | 4,201 | 569 | 71,665 | 52.22% |
21 | AUG-2026 | 4,770 | 4,232 | 537 | 67,433 | 55.04% |
22 | SEP-2026 | 4,770 | 4,264 | 506 | 63,169 | 57.89% |
23 | OCT-2026 | 4,770 | 4,296 | 474 | 58,872 | 60.75% |
24 | NOV-2026 | 4,770 | 4,328 | 442 | 54,544 | 63.64% |
25 | DEC-2026 | 4,770 | 4,361 | 409 | 50,183 | 66.54% |
26 | JAN-2027 | 4,770 | 4,394 | 376 | 45,790 | 69.47% |
27 | FEB-2027 | 4,770 | 4,427 | 343 | 41,363 | 72.42% |
28 | MAR-2027 | 4,770 | 4,460 | 310 | 36,903 | 75.40% |
29 | APR-2027 | 4,770 | 4,493 | 277 | 32,410 | 78.39% |
30 | MAY-2027 | 4,770 | 4,527 | 243 | 27,883 | 81.41% |
31 | JUN-2027 | 4,770 | 4,561 | 209 | 23,322 | 84.45% |
32 | JUL-2027 | 4,770 | 4,595 | 175 | 18,727 | 87.52% |
33 | AUG-2027 | 4,770 | 4,630 | 140 | 14,098 | 90.60% |
34 | SEP-2027 | 4,770 | 4,664 | 106 | 9,434 | 93.71% |
35 | OCT-2027 | 4,770 | 4,699 | 71 | 4,734 | 96.84% |
36 | NOV-2027 | 4,770 | 4,734 | 36 | 0 | 100.00% |
| 171,719 | 150,000 | 21,719 | |
|