Download as xlsx, pdf, or txt
Download as xlsx, pdf, or txt
You are on page 1of 3

1 2 3 4 5 6 7 8 9

3697.4 3956.218 4233.153 4529.474 4846.537 5185.795 5548.85937.216


1 52820 56517.4 60473.62 64706.77 69236.25 74082.78 79268.58 84817.3890754.59
3697.4 3956.218 4233.153 4529.474 4846.537 5185.795 5548.8
2 52820 56517.4 60473.62 64706.77 69236.25 74082.78 79268.5884817.38
3697.4 3956.218 4233.153 4529.474 4846.5375185.795
3 52820 56517.4 60473.62 64706.77 69236.25 74082.7879268.58
3697.4 3956.218 4233.153 4529.4744846.537
4 52820 56517.4 60473.62 64706.77 69236.2574082.78
3697.4 3956.218 4233.1534529.474
5 52820 56517.4 60473.62 64706.7769236.25
3697.4 3956.2184233.153
6 52820 56517.4 60473.6264706.77
3697.43956.218
7 52820 56517.4 60473.62
3697.4
8 52820 56517.4

9 52820

10

11

12

13

14

15
Total A+B Structu
B structure Bs
Deductions Intrest
Amount Total
1 1513139 100000 1413139 98919.73 1512059 1
2 1512059 100000 1412059 98844.11 1510903 2
3 1510903 100000 1410903 98763.2 1509666 3
4 1509666 100000 1409666 98676.63 1508343 4
5 1508343 100000 1408343 98583.99 1506927 5
6 1506927 100000 1406927 98484.87 1505412 6
7 1505412 100000 1405412 98378.81 1503790 7
8 1503790 100000 1403790 98265.33 1502056 8
9 1502056 100000 1402056 98143.9 1500200 9
10 1500200 100000 1400200 98013.97 1498214 10
10 11 12 13 14 15
6352.822 6797.519 7273.345 7782.48 8327.253 8910.1619533.872
97107.42 103904.9 111178.3 118960.8 127288 136198.2 145732 9533.872 155265.9
5937.216 6352.822 6797.519 7273.345 7782.48 8327.2538910.161
90754.59 97107.42 103904.9 111178.3 118960.8 127288136198.2 8910.161 145108.3
5548.8 5937.216 6352.822 6797.519 7273.345 7782.488327.253
84817.38 90754.59 97107.42 103904.9 111178.3 118960.8 127288 8327.253 135615.3
5185.795 5548.8 5937.216 6352.822 6797.519 7273.345 7782.48
79268.58 84817.38 90754.59 97107.42 103904.9 111178.3118960.8 7782.48 126743.2
4846.537 5185.795 5548.8 5937.216 6352.822 6797.5197273.345
74082.78 79268.58 84817.38 90754.59 97107.42 103904.9111178.3 7273.345 118451.6
4529.474 4846.537 5185.795 5548.8 5937.216 6352.8226797.519
69236.25 74082.78 79268.58 84817.38 90754.59 97107.42103904.9 6797.519 110702.5
4233.153 4529.474 4846.537 5185.795 5548.8 5937.2166352.822
64706.77 69236.25 74082.78 79268.58 84817.38 90754.5997107.42 6352.822 103460.2
3956.218 4233.153 4529.474 4846.537 5185.795 5548.85937.216
60473.62 64706.77 69236.25 74082.78 79268.58 84817.3890754.59 5937.216 96691.81
3697.4 3956.218 4233.153 4529.474 4846.537 5185.795 5548.8
56517.4 60473.62 64706.77 69236.25 74082.78 79268.5884817.38 5548.8 90366.18
3697.4 3956.218 4233.153 4529.474 4846.5375185.795
52820 56517.4 60473.62 64706.77 69236.25 74082.7879268.58 5185.795 84454.37
3697.4 3956.218 4233.153 4529.4744846.537
52820 56517.4 60473.62 64706.77 69236.2574082.78 4846.537 78929.32
3697.4 3956.218 4233.1534529.474
52820 56517.4 60473.62 64706.7769236.25 4529.474 73765.72
3697.4 3956.2184233.153
52820 56517.4 60473.6264706.77 4233.153 68939.92
3697.43956.218
52820 56517.4 60473.62 3956.218 64429.84
3697.4
52820 56517.4 3697.4 60214.8
Total A+B Structure
B structure Total A 1513139
Deductions Intrest
Amount Total 1520000
1520000 100000 1420000 99400 1519400
1519400 100000 1419400 99358 1518758
1518758 100000 1418758 99313.06 1518071
1518071 100000 1418071 99264.97 1517336
1517336 100000 1417336 99213.52 1516550
1516550 100000 1416550 99158.47 1515708
1515708 100000 1415708 99099.56 1514808
1514808 100000 1414808 99036.53 1513844
1513844 100000 1413844 98969.09 1512813
1512813 100000 1412813 98896.92 1511710
1000000
2511710

You might also like