Scribd Logo
Upload

Welcome to Scribd!

  • 8 views

    No. of Payment Outstanding Principal Interest

    Uploaded by

    Eubie Blake Mayor
    The document appears to be an amortization schedule detailing the repayment of a loan of ₱616,000 over 42 periods at an interest rate. It shows the outstanding principal and interest amounts due at the end of each period, as well as the periodic payment amount of ₱20,082.73 and how much of that payment goes toward principal repayment and interest. The schedule tracks the declining outstanding principal balance over the life of the loan as regular periodic payments are made.

    Copyright:

    © All Rights Reserved
    Download as XLSX, PDF, TXT or read online from Scribd
    Flag for inappropriate content

    You might also like

    No. of Payment Outstanding Principal Interest

    Uploaded by

    Eubie Blake Mayor
    8 views4 pages
    The document appears to be an amortization schedule detailing the repayment of a loan of ₱616,000 over 42 periods at an interest rate. It shows the outstanding principal and interest amounts due at the end of each period, as well as the periodic payment amount of ₱20,082.73 and how much of that payment goes toward principal repayment and interest. The schedule tracks the declining outstanding principal balance over the life of the loan as regular periodic payments are made.

    Original Description:

    Original Title

    MI.xlsx

    Copyright

    © © All Rights Reserved

    Available Formats

    XLSX, PDF, TXT or read online from Scribd

    Did you find this document useful?

    Is this content inappropriate?

    Report this Document
    The document appears to be an amortization schedule detailing the repayment of a loan of ₱616,000 over 42 periods at an interest rate. It shows the outstanding principal and interest amounts due at the end of each period, as well as the periodic payment amount of ₱20,082.73 and how much of that payment goes toward principal repayment and interest. The schedule tracks the declining outstanding principal balance over the life of the loan as regular periodic payments are made.

    Copyright:

    © All Rights Reserved
    Download as XLSX, PDF, TXT or read online from Scribd
    Flag for inappropriate content
    Download as xlsx, pdf, or txt
    8 views4 pages

    No. of Payment Outstanding Principal Interest

    Uploaded by

    Eubie Blake Mayor
    The document appears to be an amortization schedule detailing the repayment of a loan of ₱616,000 over 42 periods at an interest rate. It shows the outstanding principal and interest amounts due at the end of each period, as well as the periodic payment amount of ₱20,082.73 and how much of that payment goes toward principal repayment and interest. The schedule tracks the declining outstanding principal balance over the life of the loan as regular periodic payments are made.

    Copyright:

    © All Rights Reserved
    Download as XLSX, PDF, TXT or read online from Scribd
    Flag for inappropriate content
    Download as xlsx, pdf, or txt
    of 4

    Eubie Blake C.

    Mayor
    No. of Payment

    Tth 12:30-2:00

    Outstanding Principal Interest


    1
    616,000.00
    12,320.0000
    2
    608,237.27
    12,164.7454
    3
    600,319.28
    12,006.3857
    4
    592,242.94
    11,844.8588
    5
    584,005.07
    11,680.1013
    6
    575,602.44
    11,512.0488
    7
    567,031.76
    11,340.6351
    8
    558,289.66
    11,165.7932
    9
    549,372.72
    10,987.4545
    10
    540,277.45
    10,805.5489
    11
    531,000.26
    10,620.0053
    12
    521,537.54
    10,430.7508
    13
    511,885.56
    10,237.7112
    14
    502,040.54
    10,040.8108
    15
    491,998.62
    9,839.9724
    16
    481,755.86
    9,635.1172
    17
    471,308.25
    9,426.1650
    18
    460,651.68
    9,213.0336
    19
    449,781.99
    8,995.6397
    20
    438,694.89
    8,773.8979
    21
    427,386.06
    8,547.7212
    22
    415,851.05
    8,317.0210
    23
    404,085.34
    8,081.7068
    24
    392,084.32
    7,841.6864
    25
    379,843.27
    7,596.8655
    26
    367,357.41
    7,347.1482
    27
    354,621.83
    7,092.4365
    28
    341,631.53
    6,832.6306
    29
    328,381.43
    6,567.6286
    30
    314,866.33
    6,297.3266
    31
    301,080.93
    6,021.6185
    32
    287,019.81
    5,740.3963
    33
    272,677.48
    5,453.5496
    34
    258,048.30
    5,160.9660
    35
    243,126.53
    4,862.5307
    36
    227,906.33
    4,558.1267
    37
    212,381.73
    4,247.6346
    38
    196,546.63
    3,930.9327
    39
    180,394.84
    3,607.8967
    40
    163,920.00
    3,278.4000
    41
    147,115.67
    2,942.3134

    Eubie Blake C. Mayor


    42

    Tth 12:30-2:00
    129,975.25

    2,599.5051

    Eubie Blake C. Mayor


    Periodic

    Payment
    20,082.73
    20,082.73
    20,082.73
    20,082.73
    20,082.73
    20,082.73
    20,082.73
    20,082.73
    20,082.73
    20,082.73
    20,082.73
    20,082.73
    20,082.73
    20,082.73
    20,082.73
    20,082.73
    20,082.73
    20,082.73
    20,082.73
    20,082.73
    20,082.73
    20,082.73
    20,082.73
    20,082.73
    20,082.73
    20,082.73
    20,082.73
    20,082.73
    20,082.73
    20,082.73
    20,082.73
    20,082.73
    20,082.73
    20,082.73
    20,082.73
    20,082.73
    20,082.73
    20,082.73
    20,082.73
    20,082.73
    20,082.73

    Tth 12:30-2:00
    Amount Repaid

    7,762.7307

    7,917.9853

    8,076.3450

    8,237.8719

    8,402.6294

    8,570.6819

    8,742.0956

    8,916.9375

    9,095.2762

    9,277.1818

    9,462.7254

    9,651.9799

    9,845.0195

    10,041.9199

    10,242.7583

    10,447.6135

    10,656.5657

    10,869.6971

    11,087.0910

    11,308.8328

    11,535.0095

    11,765.7097

    12,001.0239

    12,241.0443

    12,485.8652

    12,735.5825

    12,990.2942

    13,250.1001

    13,515.1021

    13,785.4041

    14,061.1122

    14,342.3344

    14,629.1811

    14,921.7647

    15,220.2000

    15,524.6040

    15,835.0961

    16,151.7980

    16,474.8340

    16,804.3307

    17,140.4173

    Eubie Blake C. Mayor

    20,082.73
    Total=

    Tth 12:30-2:00
    17,483.2256
    503,507.9721

    You might also like