| Year | Principal (A) | Interest (B) | Total Payment (A+B) | Balance | Loan Paid To Date |
|---|---|---|---|---|---|
| 2026 | ₹42,844.44 | ₹16,941.32 | ₹59,785.76 | ₹2,57,155.56 | 14.28% |
| 2027 | ₹93,758.41 | ₹25,813.10 | ₹1,19,571.52 | ₹1,63,397.15 | 45.53% |
| 2028 | ₹1,05,649.33 | ₹13,922.19 | ₹1,19,571.52 | ₹57,747.83 | 80.75% |
| 2029 | ₹57,747.83 | ₹2,037.93 | ₹59,785.76 | ₹0.00 | 100.00% |