Inayam Loading...
| No | Month | Interest Paid | Principal Paid | Balance |
|---|---|---|---|---|
| 1 | 2025-Jul | 2958.33 | 2872.89 | 497127.11 |
| 2 | 2025-Aug | 5899.67 | 2889.89 | 494237.22 |
| 3 | 2025-Sep | 8823.91 | 2906.99 | 491330.23 |
| 4 | 2025-Oct | 11730.94 | 2924.19 | 488406.04 |
| 5 | 2025-Nov | 14620.68 | 2941.49 | 485464.55 |
| 6 | 2025-Dec | 17493.01 | 2958.89 | 482505.65 |
| 7 | 2026-Jan | 20347.84 | 2976.4 | 479529.25 |
| 8 | 2026-Feb | 23185.05 | 2994.01 | 476535.24 |
| 9 | 2026-Mar | 26004.55 | 3011.73 | 473523.52 |
| 10 | 2026-Apr | 28806.23 | 3029.55 | 470493.97 |
| 11 | 2026-May | 31589.99 | 3047.47 | 467446.5 |
| 12 | 2026-Jun | 34355.71 | 3065.5 | 464381 |
| 13 | 2026-Jul | 37103.3 | 3083.64 | 461297.36 |
| 14 | 2026-Aug | 39832.64 | 3101.88 | 458195.48 |
| 15 | 2026-Sep | 42543.63 | 3120.24 | 455075.24 |
| 16 | 2026-Oct | 45236.16 | 3138.7 | 451936.54 |
| 17 | 2026-Nov | 47910.12 | 3157.27 | 448779.28 |
| 18 | 2026-Dec | 50565.4 | 3175.95 | 445603.33 |
| 19 | 2027-Jan | 53201.88 | 3194.74 | 442408.59 |
| 20 | 2027-Feb | 55819.47 | 3213.64 | 439194.94 |
| 21 | 2027-Mar | 58418.04 | 3232.66 | 435962.29 |
| 22 | 2027-Apr | 60997.48 | 3251.78 | 432710.51 |
| 23 | 2027-May | 63557.68 | 3271.02 | 429439.48 |
| 24 | 2027-Jun | 66098.53 | 3290.38 | 426149.11 |
| 25 | 2027-Jul | 68619.92 | 3309.84 | 422839.26 |
| 26 | 2027-Aug | 71121.72 | 3329.43 | 419509.84 |
| 27 | 2027-Sep | 73603.82 | 3349.13 | 416160.71 |
| 28 | 2027-Oct | 76066.1 | 3368.94 | 412791.77 |
| 29 | 2027-Nov | 78508.45 | 3388.87 | 409402.89 |
| 30 | 2027-Dec | 80930.75 | 3408.93 | 405993.97 |
| 31 | 2028-Jan | 83332.88 | 3429.1 | 402564.87 |
| 32 | 2028-Feb | 85714.72 | 3449.38 | 399115.49 |
| 33 | 2028-Mar | 88076.16 | 3469.79 | 395645.7 |
| 34 | 2028-Apr | 90417.06 | 3490.32 | 392155.37 |
| 35 | 2028-May | 92737.31 | 3510.97 | 388644.4 |
| 36 | 2028-Jun | 95036.79 | 3531.75 | 385112.65 |
| 37 | 2028-Jul | 97315.38 | 3552.64 | 381560.01 |
| 38 | 2028-Aug | 99572.94 | 3573.66 | 377986.35 |
| 39 | 2028-Sep | 101809.36 | 3594.81 | 374391.54 |
| 40 | 2028-Oct | 104024.51 | 3616.08 | 370775.47 |
| 41 | 2028-Nov | 106218.26 | 3637.47 | 367137.99 |
| 42 | 2028-Dec | 108390.5 | 3658.99 | 363479 |
| 43 | 2029-Jan | 110541.08 | 3680.64 | 359798.36 |
| 44 | 2029-Feb | 112669.89 | 3702.42 | 356095.94 |
| 45 | 2029-Mar | 114776.79 | 3724.33 | 352371.61 |
| 46 | 2029-Apr | 116861.65 | 3746.36 | 348625.25 |
| 47 | 2029-May | 118924.35 | 3768.53 | 344856.73 |
| 48 | 2029-Jun | 120964.76 | 3790.82 | 341065.9 |
| 49 | 2029-Jul | 122982.73 | 3813.25 | 337252.65 |
| 50 | 2029-Aug | 124978.14 | 3835.81 | 333416.84 |
| 51 | 2029-Sep | 126950.86 | 3858.51 | 329558.33 |
| 52 | 2029-Oct | 128900.74 | 3881.34 | 325676.99 |
| 53 | 2029-Nov | 130827.67 | 3904.3 | 321772.68 |
| 54 | 2029-Dec | 132731.49 | 3927.4 | 317845.28 |
| 55 | 2030-Jan | 134612.07 | 3950.64 | 313894.64 |
| 56 | 2030-Feb | 136469.28 | 3974.02 | 309920.62 |
| 57 | 2030-Mar | 138302.98 | 3997.53 | 305923.09 |
| 58 | 2030-Apr | 140113.02 | 4021.18 | 301901.91 |
| 59 | 2030-May | 141899.28 | 4044.97 | 297856.94 |
| 60 | 2030-Jun | 143661.6 | 4068.91 | 293788.03 |
| 61 | 2030-Jul | 145399.84 | 4092.98 | 289695.05 |
| 62 | 2030-Aug | 147113.87 | 4117.2 | 285577.85 |
| 63 | 2030-Sep | 148803.54 | 4141.56 | 281436.3 |
| 64 | 2030-Oct | 150468.71 | 4166.06 | 277270.24 |
| 65 | 2030-Nov | 152109.22 | 4190.71 | 273079.53 |
| 66 | 2030-Dec | 153724.94 | 4215.51 | 268864.02 |
| 67 | 2031-Jan | 155315.72 | 4240.45 | 264623.57 |
| 68 | 2031-Feb | 156881.41 | 4265.54 | 260358.04 |
| 69 | 2031-Mar | 158421.86 | 4290.77 | 256067.26 |
| 70 | 2031-Apr | 159936.93 | 4316.16 | 251751.1 |
| 71 | 2031-May | 161426.45 | 4341.7 | 247409.4 |
| 72 | 2031-Jun | 162890.29 | 4367.39 | 243042.01 |
| 73 | 2031-Jul | 164328.29 | 4393.23 | 238648.79 |
| 74 | 2031-Aug | 165740.3 | 4419.22 | 234229.57 |
| 75 | 2031-Sep | 167126.16 | 4445.37 | 229784.2 |
| 76 | 2031-Oct | 168485.71 | 4471.67 | 225312.53 |
| 77 | 2031-Nov | 169818.81 | 4498.13 | 220814.4 |
| 78 | 2031-Dec | 171125.3 | 4524.74 | 216289.66 |
| 79 | 2032-Jan | 172405.01 | 4551.51 | 211738.15 |
| 80 | 2032-Feb | 173657.79 | 4578.44 | 207159.71 |
| 81 | 2032-Mar | 174883.49 | 4605.53 | 202554.18 |
| 82 | 2032-Apr | 176081.94 | 4632.78 | 197921.39 |
| 83 | 2032-May | 177252.97 | 4660.19 | 193261.2 |
| 84 | 2032-Jun | 178396.43 | 4687.76 | 188573.44 |
| 85 | 2032-Jul | 179512.16 | 4715.5 | 183857.94 |
| 86 | 2032-Aug | 180599.98 | 4743.4 | 179114.54 |
| 87 | 2032-Sep | 181659.75 | 4771.47 | 174343.07 |
| 88 | 2032-Oct | 182691.28 | 4799.7 | 169543.38 |
| 89 | 2032-Nov | 183694.41 | 4828.09 | 164715.28 |
| 90 | 2032-Dec | 184668.97 | 4856.66 | 159858.62 |
| 91 | 2033-Jan | 185614.8 | 4885.4 | 154973.23 |
| 92 | 2033-Feb | 186531.73 | 4914.3 | 150058.93 |
| 93 | 2033-Mar | 187419.58 | 4943.38 | 145115.55 |
| 94 | 2033-Apr | 188278.18 | 4972.63 | 140142.92 |
| 95 | 2033-May | 189107.36 | 5002.05 | 135140.88 |
| 96 | 2033-Jun | 189906.94 | 5031.64 | 130109.23 |
| 97 | 2033-Jul | 190676.75 | 5061.41 | 125047.82 |
| 98 | 2033-Aug | 191416.62 | 5091.36 | 119956.46 |
| 99 | 2033-Sep | 192126.36 | 5121.48 | 114834.98 |
| 100 | 2033-Oct | 192805.8 | 5151.79 | 109683.19 |
| 101 | 2033-Nov | 193454.76 | 5182.27 | 104500.92 |
| 102 | 2033-Dec | 194073.06 | 5212.93 | 99287.99 |
| 103 | 2034-Jan | 194660.51 | 5243.77 | 94044.22 |
| 104 | 2034-Feb | 195216.94 | 5274.8 | 88769.42 |
| 105 | 2034-Mar | 195742.16 | 5306.01 | 83463.42 |
| 106 | 2034-Apr | 196235.98 | 5337.4 | 78126.02 |
| 107 | 2034-May | 196698.23 | 5368.98 | 72757.04 |
| 108 | 2034-Jun | 197128.71 | 5400.75 | 67356.29 |
| 109 | 2034-Jul | 197527.23 | 5432.7 | 61923.59 |
| 110 | 2034-Aug | 197893.61 | 5464.84 | 56458.74 |
| 111 | 2034-Sep | 198227.66 | 5497.18 | 50961.56 |
| 112 | 2034-Oct | 198529.18 | 5529.7 | 45431.86 |
| 113 | 2034-Nov | 198797.99 | 5562.42 | 39869.44 |
| 114 | 2034-Dec | 199033.88 | 5595.33 | 34274.11 |
| 115 | 2035-Jan | 199236.67 | 5628.44 | 28645.67 |
| 116 | 2035-Feb | 199406.16 | 5661.74 | 22983.93 |
| 117 | 2035-Mar | 199542.15 | 5695.24 | 17288.69 |
| 118 | 2035-Apr | 199644.44 | 5728.93 | 11559.76 |
| 119 | 2035-May | 199712.83 | 5762.83 | 5796.93 |
| 120 | 2035-Jun | 199747.13 | 5796.93 | 0 |