| No | Period | EMI | Principal | Interest | Outstanding | Paid% |
| 1 | OCT-2025 | 14,531 | 9,281 | 5,250 | 690,719 | 1.33% |
| 2 | NOV-2025 | 14,531 | 9,350 | 5,180 | 681,369 | 2.66% |
| 3 | DEC-2025 | 14,531 | 9,421 | 5,110 | 671,948 | 4.01% |
| 4 | JAN-2026 | 14,531 | 9,491 | 5,040 | 662,457 | 5.36% |
| 5 | FEB-2026 | 14,531 | 9,562 | 4,968 | 652,894 | 6.73% |
| 6 | MAR-2026 | 14,531 | 9,634 | 4,897 | 643,260 | 8.11% |
| 7 | APR-2026 | 14,531 | 9,706 | 4,824 | 633,554 | 9.49% |
| 8 | MAY-2026 | 14,531 | 9,779 | 4,752 | 623,775 | 10.89% |
| 9 | JUN-2026 | 14,531 | 9,853 | 4,678 | 613,922 | 12.30% |
| 10 | JUL-2026 | 14,531 | 9,926 | 4,604 | 603,996 | 13.71% |
| 11 | AUG-2026 | 14,531 | 10,001 | 4,530 | 593,995 | 15.14% |
| 12 | SEP-2026 | 14,531 | 10,076 | 4,455 | 583,919 | 16.58% |
| 13 | OCT-2026 | 14,531 | 10,151 | 4,379 | 573,768 | 18.03% |
| 14 | NOV-2026 | 14,531 | 10,228 | 4,303 | 563,540 | 19.49% |
| 15 | DEC-2026 | 14,531 | 10,304 | 4,227 | 553,236 | 20.97% |
| 16 | JAN-2027 | 14,531 | 10,382 | 4,149 | 542,854 | 22.45% |
| 17 | FEB-2027 | 14,531 | 10,459 | 4,071 | 532,395 | 23.94% |
| 18 | MAR-2027 | 14,531 | 10,538 | 3,993 | 521,857 | 25.45% |
| 19 | APR-2027 | 14,531 | 10,617 | 3,914 | 511,240 | 26.97% |
| 20 | MAY-2027 | 14,531 | 10,697 | 3,834 | 500,543 | 28.49% |
| 21 | JUN-2027 | 14,531 | 10,777 | 3,754 | 489,766 | 30.03% |
| 22 | JUL-2027 | 14,531 | 10,858 | 3,673 | 478,909 | 31.58% |
| 23 | AUG-2027 | 14,531 | 10,939 | 3,592 | 467,970 | 33.15% |
| 24 | SEP-2027 | 14,531 | 11,021 | 3,510 | 456,949 | 34.72% |
| 25 | OCT-2027 | 14,531 | 11,104 | 3,427 | 445,845 | 36.31% |
| 26 | NOV-2027 | 14,531 | 11,187 | 3,344 | 434,658 | 37.91% |
| 27 | DEC-2027 | 14,531 | 11,271 | 3,260 | 423,387 | 39.52% |
| 28 | JAN-2028 | 14,531 | 11,355 | 3,175 | 412,032 | 41.14% |
| 29 | FEB-2028 | 14,531 | 11,441 | 3,090 | 400,591 | 42.77% |
| 30 | MAR-2028 | 14,531 | 11,526 | 3,004 | 389,065 | 44.42% |
| 31 | APR-2028 | 14,531 | 11,613 | 2,918 | 377,452 | 46.08% |
| 32 | MAY-2028 | 14,531 | 11,700 | 2,831 | 365,752 | 47.75% |
| 33 | JUN-2028 | 14,531 | 11,788 | 2,743 | 353,964 | 49.43% |
| 34 | JUL-2028 | 14,531 | 11,876 | 2,655 | 342,088 | 51.13% |
| 35 | AUG-2028 | 14,531 | 11,965 | 2,566 | 330,123 | 52.84% |
| 36 | SEP-2028 | 14,531 | 12,055 | 2,476 | 318,068 | 54.56% |
| 37 | OCT-2028 | 14,531 | 12,145 | 2,386 | 305,923 | 56.30% |
| 38 | NOV-2028 | 14,531 | 12,236 | 2,294 | 293,686 | 58.04% |
| 39 | DEC-2028 | 14,531 | 12,328 | 2,203 | 281,358 | 59.81% |
| 40 | JAN-2029 | 14,531 | 12,421 | 2,110 | 268,937 | 61.58% |
| 41 | FEB-2029 | 14,531 | 12,514 | 2,017 | 256,423 | 63.37% |
| 42 | MAR-2029 | 14,531 | 12,608 | 1,923 | 243,816 | 65.17% |
| 43 | APR-2029 | 14,531 | 12,702 | 1,829 | 231,114 | 66.98% |
| 44 | MAY-2029 | 14,531 | 12,797 | 1,733 | 218,316 | 68.81% |
| 45 | JUN-2029 | 14,531 | 12,893 | 1,637 | 205,423 | 70.65% |
| 46 | JUL-2029 | 14,531 | 12,990 | 1,541 | 192,432 | 72.51% |
| 47 | AUG-2029 | 14,531 | 13,088 | 1,443 | 179,345 | 74.38% |
| 48 | SEP-2029 | 14,531 | 13,186 | 1,345 | 166,159 | 76.26% |
| 49 | OCT-2029 | 14,531 | 13,285 | 1,246 | 152,874 | 78.16% |
| 50 | NOV-2029 | 14,531 | 13,384 | 1,147 | 139,490 | 80.07% |
| 51 | DEC-2029 | 14,531 | 13,485 | 1,046 | 126,005 | 82.00% |
| 52 | JAN-2030 | 14,531 | 13,586 | 945 | 112,420 | 83.94% |
| 53 | FEB-2030 | 14,531 | 13,688 | 843 | 98,732 | 85.90% |
| 54 | MAR-2030 | 14,531 | 13,790 | 740 | 84,941 | 87.87% |
| 55 | APR-2030 | 14,531 | 13,894 | 637 | 71,048 | 89.85% |
| 56 | MAY-2030 | 14,531 | 13,998 | 533 | 57,050 | 91.85% |
| 57 | JUN-2030 | 14,531 | 14,103 | 428 | 42,947 | 93.86% |
| 58 | JUL-2030 | 14,531 | 14,209 | 322 | 28,738 | 95.89% |
| 59 | AUG-2030 | 14,531 | 14,315 | 216 | 14,423 | 97.94% |
| 60 | SEP-2030 | 14,531 | 14,423 | 108 | 0 | 100.00% |
| 871,851 | 700,000 | 171,851 | |
|