| Month | Principal | Interest | Balance |
|---|---|---|---|
| 1 | ₹11,667 | ₹8,333 | ₹988,333 |
| 2 | ₹11,764 | ₹8,236 | ₹976,569 |
| 3 | ₹11,862 | ₹8,138 | ₹964,708 |
| 4 | ₹11,961 | ₹8,039 | ₹952,747 |
| 5 | ₹12,060 | ₹7,940 | ₹940,686 |
| 6 | ₹12,161 | ₹7,839 | ₹928,525 |
| 7 | ₹12,262 | ₹7,738 | ₹916,263 |
| 8 | ₹12,364 | ₹7,636 | ₹903,899 |
| 9 | ₹12,468 | ₹7,532 | ₹891,431 |
| 10 | ₹12,571 | ₹7,429 | ₹878,860 |
| 11 | ₹12,676 | ₹7,324 | ₹866,184 |
| 12 | ₹12,782 | ₹7,218 | ₹853,402 |
| 13 | ₹12,888 | ₹7,112 | ₹840,513 |
| 14 | ₹12,996 | ₹7,004 | ₹827,518 |
| 15 | ₹13,104 | ₹6,896 | ₹814,414 |
| 16 | ₹13,213 | ₹6,787 | ₹801,200 |
| 17 | ₹13,323 | ₹6,677 | ₹787,877 |
| 18 | ₹13,434 | ₹6,566 | ₹774,443 |
| 19 | ₹13,546 | ₹6,454 | ₹760,896 |
| 20 | ₹13,659 | ₹6,341 | ₹747,237 |
| 21 | ₹13,773 | ₹6,227 | ₹733,464 |
| 22 | ₹13,888 | ₹6,112 | ₹719,576 |
| 23 | ₹14,004 | ₹5,996 | ₹705,573 |
| 24 | ₹14,120 | ₹5,880 | ₹691,453 |
| 25 | ₹14,238 | ₹5,762 | ₹677,215 |
| 26 | ₹14,357 | ₹5,643 | ₹662,858 |
| 27 | ₹14,476 | ₹5,524 | ₹648,382 |
| 28 | ₹14,597 | ₹5,403 | ₹633,785 |
| 29 | ₹14,718 | ₹5,282 | ₹619,067 |
| 30 | ₹14,841 | ₹5,159 | ₹604,226 |
| 31 | ₹14,965 | ₹5,035 | ₹589,261 |
| 32 | ₹15,089 | ₹4,911 | ₹574,171 |
| 33 | ₹15,215 | ₹4,785 | ₹558,956 |
| 34 | ₹15,342 | ₹4,658 | ₹543,614 |
| 35 | ₹15,470 | ₹4,530 | ₹528,144 |
| 36 | ₹15,599 | ₹4,401 | ₹512,545 |
| 37 | ₹15,729 | ₹4,271 | ₹496,817 |
| 38 | ₹15,860 | ₹4,140 | ₹480,957 |
| 39 | ₹15,992 | ₹4,008 | ₹464,965 |
| 40 | ₹16,125 | ₹3,875 | ₹448,839 |
| 41 | ₹16,260 | ₹3,740 | ₹432,580 |
| 42 | ₹16,395 | ₹3,605 | ₹416,185 |
| 43 | ₹16,532 | ₹3,468 | ₹399,653 |
| 44 | ₹16,670 | ₹3,330 | ₹382,983 |
| 45 | ₹16,808 | ₹3,192 | ₹366,175 |
| 46 | ₹16,949 | ₹3,051 | ₹349,226 |
| 47 | ₹17,090 | ₹2,910 | ₹332,136 |
| 48 | ₹17,232 | ₹2,768 | ₹314,904 |
| 49 | ₹17,376 | ₹2,624 | ₹297,528 |
| 50 | ₹17,521 | ₹2,479 | ₹280,008 |
| 51 | ₹17,667 | ₹2,333 | ₹262,341 |
| 52 | ₹17,814 | ₹2,186 | ₹244,527 |
| 53 | ₹17,962 | ₹2,038 | ₹226,565 |
| 54 | ₹18,112 | ₹1,888 | ₹208,453 |
| 55 | ₹18,263 | ₹1,737 | ₹190,190 |
| 56 | ₹18,415 | ₹1,585 | ₹171,775 |
| 57 | ₹18,569 | ₹1,431 | ₹153,207 |
| 58 | ₹18,723 | ₹1,277 | ₹134,483 |
| 59 | ₹18,879 | ₹1,121 | ₹115,604 |
| 60 | ₹19,037 | ₹963 | ₹96,567 |
| 61 | ₹19,195 | ₹805 | ₹77,372 |
| 62 | ₹19,355 | ₹645 | ₹58,017 |
| 63 | ₹19,517 | ₹483 | ₹38,500 |
| 64 | ₹19,679 | ₹321 | ₹18,821 |
| 65 | ₹19,843 | ₹157 | ₹0 |