months

principal
amount paid
monthly instalment
paid after instalment
1-Apr-14 1,000,000.00
40,000.00
12,291.67
27,708.33
May-14
972,291.67
40,000.00
11,951.09
28,048.91
Jun-14
944,242.75
40,000.00
11,606.32
28,393.68
1-Jul-14
915,849.07
40,000.00
11,257.31
28,742.69
Aug-14
887,106.38
40,000.00
10,904.02
29,095.98
Sep-14
858,010.40
40,000.00
10,546.38
29,453.62
1-Oct-14
828,556.77
40,000.00
10,184.34
29,815.66
Nov-14
798,741.12
40,000.00
9,817.86
30,182.14
Dec-14
768,558.98
40,000.00
9,446.87
30,553.13
1-Jan-15
738,005.85
40,000.00
9,071.32
30,928.68
Feb-15
707,077.17
40,000.00
8,691.16
31,308.84
Mar-15
675,768.33
40,000.00
8,306.32
31,693.68
1-Apr-15
644,074.65
40,000.00
7,916.75
32,083.25
May-15
611,991.40
40,000.00
7,522.39
32,477.61
Jun-15
579,513.79
40,000.00
7,123.19
32,876.81
1-Jul-15
546,636.98
40,000.00
6,719.08
33,280.92
Aug-15
513,356.06
40,000.00
6,310.00
33,690.00
Sep-15
479,666.06
40,000.00
5,895.90
34,104.10
1-Oct-15
445,561.96
40,000.00
5,476.70
34,523.30
Nov-15
411,038.66
40,000.00
5,052.35
34,947.65
Dec-15
376,091.01
40,000.00
4,622.79
35,377.21
1-Jan-16
340,713.79
40,000.00
4,187.94
35,812.06
Feb-16
304,901.73
40,000.00
3,747.75
36,252.25
Mar-16
268,649.48
40,000.00
3,302.15
36,697.85
1-Apr-16
231,951.63
40,000.00
2,851.07
37,148.93
May-16
194,802.71
40,000.00
2,394.45
37,605.55
Jun-16
157,197.16
40,000.00
1,932.22
38,067.78
1-Jul-16
119,129.37
40,000.00
1,464.30
38,535.70
Aug-16
80,593.67
40,000.00
990.63
39,009.37
Sep-16
41,584.30
40,000.00
511.14
39,488.86
1-Oct-16
2,095.44
40,000.00
25.76
39,974.24
Nov-16
(37,878.80)
40,000.00
(465.59)
40,465.59
Dec-16
(78,344.40)
40,000.00
(962.98)
40,962.98
1-Jan-17
(119,307.38)
40,000.00
(1,466.49)
41,466.49
Feb-17
(160,773.87)
40,000.00
(1,976.18)
41,976.18
Mar-17
(202,750.05)
40,000.00
(2,492.14)
42,492.14
1-Apr-17
(245,242.18)
40,000.00
(3,014.44)
43,014.44
May-17
(288,256.62)
40,000.00
(3,543.15)
43,543.15
Jun-17
(331,799.77)
40,000.00
(4,078.37)
44,078.37
1-Jul-17
(375,878.14)
40,000.00
(4,620.17)
44,620.17
Aug-17
(420,498.31)
40,000.00
(5,168.63)
45,168.63
Sep-17
(465,666.94)
40,000.00
(5,723.82)
45,723.82
1-Oct-17
(511,390.76)
40,000.00
(6,285.84)
46,285.84
Nov-17
(557,676.61)
40,000.00
(6,854.77)
46,854.77
Dec-17
(604,531.38)
40,000.00
(7,430.70)
47,430.70
1-Jan-18
(651,962.08)
40,000.00
(8,013.70)
48,013.70

Feb-18
Mar-18

(699,975.78)
(748,579.65)

40,000.00
40,000.00

(8,603.87)
(9,201.29)

48,603.87
49,201.29

0.0123

1,320,000.00

kk

20,000.00

20,000.00

dd

20,000.00