| No | Period | EMI | Principal | Interest | Outstanding | Paid% |
| 1 | OCT-2025 | 21,742 | 12,576 | 9,167 | 987,424 | 1.26% |
| 2 | NOV-2025 | 21,742 | 12,691 | 9,051 | 974,733 | 2.53% |
| 3 | DEC-2025 | 21,742 | 12,807 | 8,935 | 961,926 | 3.81% |
| 4 | JAN-2026 | 21,742 | 12,925 | 8,818 | 949,001 | 5.10% |
| 5 | FEB-2026 | 21,742 | 13,043 | 8,699 | 935,958 | 6.40% |
| 6 | MAR-2026 | 21,742 | 13,163 | 8,580 | 922,795 | 7.72% |
| 7 | APR-2026 | 21,742 | 13,283 | 8,459 | 909,512 | 9.05% |
| 8 | MAY-2026 | 21,742 | 13,405 | 8,337 | 896,106 | 10.39% |
| 9 | JUN-2026 | 21,742 | 13,528 | 8,214 | 882,578 | 11.74% |
| 10 | JUL-2026 | 21,742 | 13,652 | 8,090 | 868,926 | 13.11% |
| 11 | AUG-2026 | 21,742 | 13,777 | 7,965 | 855,149 | 14.49% |
| 12 | SEP-2026 | 21,742 | 13,904 | 7,839 | 841,245 | 15.88% |
| 13 | OCT-2026 | 21,742 | 14,031 | 7,711 | 827,214 | 17.28% |
| 14 | NOV-2026 | 21,742 | 14,160 | 7,583 | 813,055 | 18.69% |
| 15 | DEC-2026 | 21,742 | 14,289 | 7,453 | 798,765 | 20.12% |
| 16 | JAN-2027 | 21,742 | 14,420 | 7,322 | 784,345 | 21.57% |
| 17 | FEB-2027 | 21,742 | 14,553 | 7,190 | 769,792 | 23.02% |
| 18 | MAR-2027 | 21,742 | 14,686 | 7,056 | 755,106 | 24.49% |
| 19 | APR-2027 | 21,742 | 14,821 | 6,922 | 740,286 | 25.97% |
| 20 | MAY-2027 | 21,742 | 14,956 | 6,786 | 725,329 | 27.47% |
| 21 | JUN-2027 | 21,742 | 15,094 | 6,649 | 710,236 | 28.98% |
| 22 | JUL-2027 | 21,742 | 15,232 | 6,510 | 695,004 | 30.50% |
| 23 | AUG-2027 | 21,742 | 15,372 | 6,371 | 679,632 | 32.04% |
| 24 | SEP-2027 | 21,742 | 15,512 | 6,230 | 664,120 | 33.59% |
| 25 | OCT-2027 | 21,742 | 15,655 | 6,088 | 648,465 | 35.15% |
| 26 | NOV-2027 | 21,742 | 15,798 | 5,944 | 632,667 | 36.73% |
| 27 | DEC-2027 | 21,742 | 15,943 | 5,799 | 616,724 | 38.33% |
| 28 | JAN-2028 | 21,742 | 16,089 | 5,653 | 600,635 | 39.94% |
| 29 | FEB-2028 | 21,742 | 16,237 | 5,506 | 584,398 | 41.56% |
| 30 | MAR-2028 | 21,742 | 16,385 | 5,357 | 568,013 | 43.20% |
| 31 | APR-2028 | 21,742 | 16,536 | 5,207 | 551,477 | 44.85% |
| 32 | MAY-2028 | 21,742 | 16,687 | 5,055 | 534,790 | 46.52% |
| 33 | JUN-2028 | 21,742 | 16,840 | 4,902 | 517,950 | 48.21% |
| 34 | JUL-2028 | 21,742 | 16,995 | 4,748 | 500,955 | 49.90% |
| 35 | AUG-2028 | 21,742 | 17,150 | 4,592 | 483,805 | 51.62% |
| 36 | SEP-2028 | 21,742 | 17,308 | 4,435 | 466,497 | 53.35% |
| 37 | OCT-2028 | 21,742 | 17,466 | 4,276 | 449,031 | 55.10% |
| 38 | NOV-2028 | 21,742 | 17,626 | 4,116 | 431,405 | 56.86% |
| 39 | DEC-2028 | 21,742 | 17,788 | 3,955 | 413,617 | 58.64% |
| 40 | JAN-2029 | 21,742 | 17,951 | 3,791 | 395,666 | 60.43% |
| 41 | FEB-2029 | 21,742 | 18,115 | 3,627 | 377,550 | 62.24% |
| 42 | MAR-2029 | 21,742 | 18,282 | 3,461 | 359,269 | 64.07% |
| 43 | APR-2029 | 21,742 | 18,449 | 3,293 | 340,820 | 65.92% |
| 44 | MAY-2029 | 21,742 | 18,618 | 3,124 | 322,201 | 67.78% |
| 45 | JUN-2029 | 21,742 | 18,789 | 2,954 | 303,413 | 69.66% |
| 46 | JUL-2029 | 21,742 | 18,961 | 2,781 | 284,451 | 71.55% |
| 47 | AUG-2029 | 21,742 | 19,135 | 2,607 | 265,316 | 73.47% |
| 48 | SEP-2029 | 21,742 | 19,310 | 2,432 | 246,006 | 75.40% |
| 49 | OCT-2029 | 21,742 | 19,487 | 2,255 | 226,519 | 77.35% |
| 50 | NOV-2029 | 21,742 | 19,666 | 2,076 | 206,853 | 79.31% |
| 51 | DEC-2029 | 21,742 | 19,846 | 1,896 | 187,006 | 81.30% |
| 52 | JAN-2030 | 21,742 | 20,028 | 1,714 | 166,978 | 83.30% |
| 53 | FEB-2030 | 21,742 | 20,212 | 1,531 | 146,766 | 85.32% |
| 54 | MAR-2030 | 21,742 | 20,397 | 1,345 | 126,369 | 87.36% |
| 55 | APR-2030 | 21,742 | 20,584 | 1,158 | 105,785 | 89.42% |
| 56 | MAY-2030 | 21,742 | 20,773 | 970 | 85,013 | 91.50% |
| 57 | JUN-2030 | 21,742 | 20,963 | 779 | 64,049 | 93.60% |
| 58 | JUL-2030 | 21,742 | 21,155 | 587 | 42,894 | 95.71% |
| 59 | AUG-2030 | 21,742 | 21,349 | 393 | 21,545 | 97.85% |
| 60 | SEP-2030 | 21,742 | 21,545 | 197 | 0 | 100.00% |
| 1,304,545 | 1,000,000 | 304,545 | |
|