Wasim Loan Details.

Year 2019
Sr. No Month Principal Interest Balance
1 Oct 3123.08 2343.75 322542.8
2 Nov 3152.36 2314.47 317076
3 Dec 3181.91 2284.92 311609.1
Year 2020
4 Jan 3211.74 2255.09 306142.3
5 Feb 3241.85 2224.98 300675.5 Total EMI Paid - Oct'19 to Aug'22 (5467*35) 191345
6 Mar 3272.24 2194.59 295208.7 Total Principle balance Sept'22 to Sept'24 136671
7 Apr 3302.92 2163.91 289741.8 2% preclosure charges 2733
8 May 3333.88 2132.94 284275 Total amount paid by you 300000
9 Jun 3365.14 2101.69 278808.2 New EMI paid by me-(6749*4) 26996
10 Jul 3396.69 2070.14 273341.4 Total balance to paid by you 57745
11 Aug 3428.53 2038.3 267874.5
12 Sep 3460.67 2006.15 262407.7
13 Oct 3493.12 1973.71 256940.9
14 Nov 3525.87 1940.96 251474
15 Dec 3558.92 1907.91 246007.2
Year 2021
16 Jan 3592.29 1874.54 240540.4
17 Feb 3625.96 1840.86 235073.6
18 Mar 3659.96 1806.87 229606.7
19 Apr 3694.27 1772.56 224139.9
20 May 3728.9 1737.92 218673.1
21 Jun 3763.86 1702.97 213206.3
22 Jul 3799.15 1667.68 207739.4
23 Aug 3834.76 1632.06 202272.6
24 Sep 3870.72 1596.11 196805.8
25 Oct 3907 1559.82 191338.9
26 Nov 3943.63 1523.2 185872.1
27 Dec 3980.6 1486.22 180405.3
Year 2022
28 Jan 4017.92 1448.91 174938.5
29 Feb 4055.59 1411.24 169471.6
30 Mar 4093.61 1373.22 164004.8
31 Apr 4131.99 1334.84 158538
32 May 4170.72 1296.1 153071.2
33 Jun 4209.83 1257 147604.3
34 Jul 4249.29 1217.53 142137.5
35 Aug 4289.13 1177.7 136670.7
36 Sep 4329.34 1137.49 131203.9
37 Oct 4369.93 1096.9 125737
38 Nov 4410.9 1055.93 120270.2
39 Dec 4452.25 1014.58 114803.4
Year 2023
40 Jan 4493.99 972.84 109336.5
41 Feb 4536.12 930.71 103869.7
42 Mar 4578.65 888.18 98402.89
43 Apr 4621.57 845.26 92936.06
44 May 4664.9 801.93 87469.23
45 Jun 4708.63 758.2 82002.4
46 Jul 4752.77 714.05 76535.58
47 Aug 4797.33 669.5 71068.75
48 Sep 4842.31 624.52 65601.92
49 Oct 4887.7 579.12 60135.1
50 Nov 4933.53 533.3 54668.27
51 Dec 4979.78 487.05 49201.44
Year 2024
52 Jan 5026.46 440.36 43734.62
53 Feb 5073.59 393.24 38267.79
54 Mar 5121.15 345.68 32800.96
55 Apr 5169.16 297.67 27334.13
56 May 5217.62 249.21 21867.31
57 Jun 5266.54 200.29 16400.48
58 Jul 5315.91 150.92 10933.65
59 Aug 5365.75 101.08 5466.83
60 Sep 5416.05 50.78 0