Professional Documents
Culture Documents
Amortisation Loan Chart
Amortisation Loan Chart
Period
1
2
3
4
5
6
7
8
9
10
11
12
13
14
15
16
17
18
19
20
21
22
23
24
Payment
3,301.13
3,301.13
3,301.13
3,301.13
3,301.13
3,301.13
3,301.13
3,301.13
3,301.13
3,301.13
3,301.13
3,301.13
3,301.13
3,301.13
3,301.13
3,301.13
3,301.13
3,301.13
3,301.13
3,301.13
3,301.13
3,301.13
3,301.13
3,301.13
Principal
2,265.14
2,300.96
2,337.36
2,374.33
2,411.88
2,450.03
2,488.78
2,528.14
2,568.13
2,608.75
2,650.01
2,691.93
2,734.50
2,777.75
2,821.69
2,866.32
2,911.65
2,957.71
3,004.49
3,052.01
3,100.28
3,149.32
3,199.13
3,249.73
Loan Amount:
Annual Interest Rate:
65,500
18.98%
2
12
24
3,301.13
13,727.07
79,227.07
Interest
1,035.99
1,000.16
963.77
926.80
889.25
851.10
812.35
772.98
733.00
692.38
651.12
609.20
566.63
523.37
479.44
434.81
389.47
343.42
296.64
249.12
200.85
151.81
102.00
51.40
63,234.86
60,933.90
58,596.54
56,222.22
53,810.34
51,360.31
48,871.53
46,343.39
43,775.26
41,166.51
38,516.50
35,824.57
33,090.07
30,312.32
27,490.63
24,624.31
21,712.66
18,754.95
15,750.46
12,698.45
9,598.17
6,448.86
3,249.73
0.00
Page 1of1