Y R SREDDY & CO Loan Calculator

Loan Values Loan Summary

Loan amount ₹ 20,000.00 Monthly payment ₹ 1,202.25

Annual interest rate 38% Number of payments 24

Loan period in years 2 Total interest ₹ 8,854.03

Start date of loan 7/4/2021 Total cost of loan ₹ 28,854.03

Pmt
Payment Date Beginning Balance Payment Int. Rate% Principal Interest Ending Balance
No.
1 8/4/2021 ₹ 20,000.00 ₹ 1,202.25 ₹ 3.17 ₹ 568.92 ₹ 633.33 ₹ 19,431.08
2 9/4/2021 ₹ 19,431.08 ₹ 1,202.25 ₹ 3.17 ₹ 586.93 ₹ 615.32 ₹ 18,844.15
3 10/4/2021 ₹ 18,844.15 ₹ 1,202.25 ₹ 3.17 ₹ 605.52 ₹ 596.73 ₹ 18,238.63
4 11/4/2021 ₹ 18,238.63 ₹ 1,202.25 ₹ 3.17 ₹ 624.69 ₹ 577.56 ₹ 17,613.93
5 12/4/2021 ₹ 17,613.93 ₹ 1,202.25 ₹ 3.17 ₹ 644.48 ₹ 557.77 ₹ 16,969.46
6 1/4/2022 ₹ 16,969.46 ₹ 1,202.25 ₹ 3.17 ₹ 664.89 ₹ 537.37 ₹ 16,304.57
7 2/4/2022 ₹ 16,304.57 ₹ 1,202.25 ₹ 3.17 ₹ 685.94 ₹ 516.31 ₹ 15,618.63
8 3/4/2022 ₹ 15,618.63 ₹ 1,202.25 ₹ 3.17 ₹ 707.66 ₹ 494.59 ₹ 14,910.97
9 4/4/2022 ₹ 14,910.97 ₹ 1,202.25 ₹ 3.17 ₹ 730.07 ₹ 472.18 ₹ 14,180.90
10 5/4/2022 ₹ 14,180.90 ₹ 1,202.25 ₹ 3.17 ₹ 753.19 ₹ 449.06 ₹ 13,427.71
11 6/4/2022 ₹ 13,427.71 ₹ 1,202.25 ₹ 3.17 ₹ 777.04 ₹ 425.21 ₹ 12,650.67
12 7/4/2022 ₹ 12,650.67 ₹ 1,202.25 ₹ 3.17 ₹ 801.65 ₹ 400.60 ₹ 11,849.02
13 8/4/2022 ₹ 11,849.02 ₹ 1,202.25 ₹ 3.17 ₹ 827.03 ₹ 375.22 ₹ 11,021.99
14 9/4/2022 ₹ 11,021.99 ₹ 1,202.25 ₹ 3.17 ₹ 853.22 ₹ 349.03 ₹ 10,168.77
15 10/4/2022 ₹ 10,168.77 ₹ 1,202.25 ₹ 3.17 ₹ 880.24 ₹ 322.01 ₹ 9,288.53
16 11/4/2022 ₹ 9,288.53 ₹ 1,202.25 ₹ 3.17 ₹ 908.11 ₹ 294.14 ₹ 8,380.41
17 12/4/2022 ₹ 8,380.41 ₹ 1,202.25 ₹ 3.17 ₹ 936.87 ₹ 265.38 ₹ 7,443.54
18 1/4/2023 ₹ 7,443.54 ₹ 1,202.25 ₹ 3.17 ₹ 966.54 ₹ 235.71 ₹ 6,477.00
19 2/4/2023 ₹ 6,477.00 ₹ 1,202.25 ₹ 3.17 ₹ 997.15 ₹ 205.11 ₹ 5,479.86
20 3/4/2023 ₹ 5,479.86 ₹ 1,202.25 ₹ 3.17 ₹ 1,028.72 ₹ 173.53 ₹ 4,451.13
21 4/4/2023 ₹ 4,451.13 ₹ 1,202.25 ₹ 3.17 ₹ 1,061.30 ₹ 140.95 ₹ 3,389.83
22 5/4/2023 ₹ 3,389.83 ₹ 1,202.25 ₹ 3.17 ₹ 1,094.91 ₹ 107.34 ₹ 2,294.93
23 6/4/2023 ₹ 2,294.93 ₹ 1,202.25 ₹ 3.17 ₹ 1,129.58 ₹ 72.67 ₹ 1,165.35
24 7/4/2023 ₹ 1,165.35 ₹ 1,202.25 ₹ 3.17 ₹ 1,165.35 ₹ 36.90 ₹ -0.00
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!

Page 1 of 9
Pmt
Payment Date Beginning Balance Payment Int. Rate% Principal Interest Ending Balance
No.
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!

Page 2 of 9
Pmt
Payment Date Beginning Balance Payment Int. Rate% Principal Interest Ending Balance
No.
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!

Page 3 of 9
Pmt
Payment Date Beginning Balance Payment Int. Rate% Principal Interest Ending Balance
No.
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!

Page 4 of 9
Pmt
Payment Date Beginning Balance Payment Int. Rate% Principal Interest Ending Balance
No.
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!

Page 5 of 9
Pmt
Payment Date Beginning Balance Payment Int. Rate% Principal Interest Ending Balance
No.
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!

Page 6 of 9
Pmt
Payment Date Beginning Balance Payment Int. Rate% Principal Interest Ending Balance
No.
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!

Page 7 of 9
Pmt
Payment Date Beginning Balance Payment Int. Rate% Principal Interest Ending Balance
No.
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!

Page 8 of 9
Pmt
Payment Date Beginning Balance Payment Int. Rate% Principal Interest Ending Balance
No.
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!

Page 9 of 9