Vous êtes sur la page 1sur 4

tenure Interest Repayment Principle

1 ### 276,000.00 493,773.44 217,773.44


2 270,991.21 493,773.44 222,782.23
3 265,867.22 493,773.44 227,906.22
4 260,625.38 493,773.44 233,148.06
5 255,262.97 493,773.44 238,510.47
6 249,777.23 493,773.44 243,996.21
7 244,165.32 493,773.44 249,608.12
8 238,424.33 493,773.44 255,349.11
9 232,551.30 493,773.44 261,222.14
10 226,543.19 493,773.44 267,230.25
11 220,396.90 493,773.44 273,376.54
12 214,109.24 493,773.44 279,664.20
13 207,676.96 493,773.44 286,096.48
14 201,096.74 493,773.44 292,676.70
15 194,365.18 493,773.44 299,408.26
16 187,478.79 493,773.44 306,294.65
17 180,434.01 493,773.44 313,339.43
18 173,227.20 493,773.44 320,546.24
19 165,854.64 493,773.44 327,918.80
20 158,312.51 493,773.44 335,460.93
21 150,596.90 493,773.44 343,176.54
22 142,703.84 493,773.44 351,069.60
23 134,629.24 493,773.44 359,144.20
24 126,368.93 493,773.44 367,404.51
25 117,918.62 493,773.44 375,854.82
26 109,273.96 493,773.44 384,499.48
27 100,430.47 493,773.44 393,342.97
28 91,383.59 493,773.44 402,389.85
29 82,128.62 493,773.44 411,644.82
30 72,660.79 493,773.44 421,112.65
31 62,975.20 493,773.44 430,798.24
32 53,066.84 493,773.44 440,706.60
33 42,930.59 493,773.44 450,842.85
34 32,561.20 493,773.44 461,212.24
35 21,953.32 493,773.44 471,820.12
36 11,101.46 493,773.44 482,671.98

### ### ###

Loan Amt ###


Total Interest ###
Total collectable ###
493,773.44
tenure Interest Repayment Principle
1 ### 276,000.00 1,875,584.80 1,599,584.80
2 239,209.55 1,875,584.80 1,636,375.25
3 201,572.92 1,875,584.80 1,674,011.88
4 163,070.65 1,875,584.80 1,712,514.15
5 123,682.82 1,875,584.80 1,751,901.98
6 83,389.07 1,875,584.80 1,792,195.72
7 42,168.57 1,875,584.80 1,833,416.22
### ### ###
###
###
###
3,456,414.08
### 9,672,679.50