| Year | Principal (A) | Interest (B) | Total Payment (A+B) | Balance | Loan Paid To Date |
|---|---|---|---|---|---|
| 2026 | ₹21,102.50 | ₹8,790.37 | ₹29,892.88 | ₹2,78,897.50 | 7.03% |
| 2027 | ₹91,000.99 | ₹28,570.52 | ₹1,19,571.52 | ₹1,87,896.50 | 37.37% |
| 2028 | ₹1,02,542.20 | ₹17,029.32 | ₹1,19,571.52 | ₹85,354.31 | 71.55% |
| 2029 | ₹85,354.31 | ₹4,324.33 | ₹89,678.64 | ₹0.00 | 100.00% |