No | Period | EMI | Principal | Interest | Outstanding | Paid% |
1 | DEC-2024 | 14,263 | 11,013 | 3,250 | 288,987 | 3.67% |
2 | JAN-2025 | 14,263 | 11,132 | 3,131 | 277,856 | 7.38% |
3 | FEB-2025 | 14,263 | 11,252 | 3,010 | 266,603 | 11.13% |
4 | MAR-2025 | 14,263 | 11,374 | 2,888 | 255,229 | 14.92% |
5 | APR-2025 | 14,263 | 11,498 | 2,765 | 243,731 | 18.76% |
6 | MAY-2025 | 14,263 | 11,622 | 2,640 | 232,109 | 22.63% |
7 | JUN-2025 | 14,263 | 11,748 | 2,515 | 220,361 | 26.55% |
8 | JUL-2025 | 14,263 | 11,875 | 2,387 | 208,486 | 30.50% |
9 | AUG-2025 | 14,263 | 12,004 | 2,259 | 196,482 | 34.51% |
10 | SEP-2025 | 14,263 | 12,134 | 2,129 | 184,348 | 38.55% |
11 | OCT-2025 | 14,263 | 12,265 | 1,997 | 172,082 | 42.64% |
12 | NOV-2025 | 14,263 | 12,398 | 1,864 | 159,684 | 46.77% |
13 | DEC-2025 | 14,263 | 12,533 | 1,730 | 147,151 | 50.95% |
14 | JAN-2026 | 14,263 | 12,668 | 1,594 | 134,483 | 55.17% |
15 | FEB-2026 | 14,263 | 12,806 | 1,457 | 121,677 | 59.44% |
16 | MAR-2026 | 14,263 | 12,944 | 1,318 | 108,733 | 63.76% |
17 | APR-2026 | 14,263 | 13,085 | 1,178 | 95,648 | 68.12% |
18 | MAY-2026 | 14,263 | 13,226 | 1,036 | 82,422 | 72.53% |
19 | JUN-2026 | 14,263 | 13,370 | 893 | 69,052 | 76.98% |
20 | JUL-2026 | 14,263 | 13,514 | 748 | 55,538 | 81.49% |
21 | AUG-2026 | 14,263 | 13,661 | 602 | 41,877 | 86.04% |
22 | SEP-2026 | 14,263 | 13,809 | 454 | 28,068 | 90.64% |
23 | OCT-2026 | 14,263 | 13,958 | 304 | 14,110 | 95.30% |
24 | NOV-2026 | 14,263 | 14,110 | 153 | 0 | 100.00% |
| 342,301 | 300,000 | 42,301 | |
|