Vous êtes sur la page 1sur 2

hand 191,814.

00
arreas sal 69750
less tax 65000
comm arreas 80000
september 336,814.00
october 36,814.00
march 216,814.00
adjustments 266,814.00
end march 266,814.00
HSBC'S CAR LOAN
REPAYMENT SCHEDULE Car loan

INTEREST
PERIOD INSTALMENT AMOUNT

14.00%
RATE

14.00% 180 53,269.66 4,000,000

INTEREST INSTALMENT DEDUCTION BALANCE


1 46,666.67 53,269.66 6,602.99 ###
2 46,589.63 53,269.66 6,680.02 ###
3 46,511.70 53,269.66 6,757.96 ###
4 46,432.86 53,269.66 6,836.80 ### 4,000,000.00
5 46,353.09 53,269.66 6,916.56 ### 5,000,000.00
6 46,272.40 53,269.66 6,997.26 ###
7 46,190.76 53,269.66 7,078.89 ###
8 46,108.18 53,269.66 7,161.48 ###
9 46,024.63 53,269.66 7,245.03 ###
10 45,940.10 53,269.66 7,329.55 ###
11 45,854.59 53,269.66 7,415.07 ###
12 45,768.08 53,269.66 7,501.57 ###
13 45,680.56 53,269.66 7,589.09 ###
14 45,592.02 53,269.66 7,677.63 ###
15 45,502.45 53,269.66 7,767.20 ###
16 45,411.83 53,269.66 7,857.82 ###
17 45,320.16 53,269.66 7,949.50 ###
18 45,227.42 53,269.66 8,042.24 ###
19 45,133.59 53,269.66 8,136.07 ###
20 45,038.67 53,269.66 8,230.99 ###
21 44,942.64 53,269.66 8,327.02 ###
22 44,845.49 53,269.66 8,424.16 ###
23 44,747.21 53,269.66 8,522.45 ###
24 44,647.78 53,269.66 8,621.87 ###
25 44,547.19 53,269.66 8,722.46 ###
26 44,445.43 53,269.66 8,824.23 ###
27 44,342.48 53,269.66 8,927.17 ###
28 44,238.33 53,269.66 9,031.32 ###
29 44,132.97 53,269.66 9,136.69 ###
30 44,026.37 53,269.66 9,243.28 ###
31 43,918.53 53,269.66 9,351.12 ###
32 43,809.44 53,269.66 9,460.22 ###
33 43,699.07 53,269.66 9,570.59 ###
34 43,587.41 53,269.66 9,682.25 ###
35 43,474.45 53,269.66 9,795.21 ###
36 43,360.17 53,269.66 9,909.48 ###
37 43,244.56 53,269.66 10,025.09 ###
38 43,127.60 53,269.66 10,142.05 ###
39 43,009.28 53,269.66 10,260.38 ###
40 42,889.57 53,269.66 10,380.08 ###
41 42,768.47 53,269.66 10,501.18 ###
42 42,645.96 53,269.66 10,623.70 ###
43 42,522.02 53,269.66 10,747.64 ###
44 42,396.63 53,269.66 10,873.03 ###
45 42,269.78 53,269.66 10,999.88 ###
46 42,141.44 53,269.66 11,128.21 ###
47 42,011.61 53,269.66 11,258.04 ###
48 41,880.27 53,269.66 11,389.39 ###
49 41,747.39 53,269.66 11,522.26 ###
50 41,612.97 53,269.66 11,656.69 ###
51 41,476.97 53,269.66 11,792.68 ###
52 41,339.39 53,269.66 11,930.26 ###
53 41,200.21 53,269.66 12,069.45 ###
54 41,059.40 53,269.66 12,210.26 ###
55 40,916.94 53,269.66 12,352.71 ###
56 40,772.83 53,269.66 12,496.83 ###
57 40,627.03 53,269.66 12,642.62 ###
58 40,479.53 53,269.66 12,790.12 ###
59 40,330.32 53,269.66 12,939.34 ###
60 40,179.36 53,269.66 13,090.30 ###