Vous êtes sur la page 1sur 1

MONTHLY REPAYMENT SCHEDULE

RATE 5.19% 5.19% 5.19% 5.19% 5.19% 5.19% 5.19% 5.19% 5.19% 5.19% 5.50% 5.50% 5.50% 5.50% 5.50% 5.80% 5.80% 5.80% 5.80% 5.80%
1 2 3 4 5 6 7 8 9 10 11 12 13 14 15 16 17 18 19 20
TENURE (MTHS) 12 24 36 48 60 72 84 96 108 120 132 144 156 168 180 192 204 216 228 240
LOAN AMT
3,000.00 262.98 137.98 96.31 75.48 62.98 54.64 48.69 44.23 40.75 38.75 36.48 34.58 32.98 31.61 30.42 30.13 29.21 28.39 27.66 27.00
5,000.00 438.29 229.96 160.51 125.79 104.96 91.07 81.15 73.71 67.92 64.58 60.80 57.64 54.97 52.68 50.69 50.21 48.68 47.31 46.10 45.00
10,000.00 876.58 459.92 321.03 251.58 209.92 182.14 162.30 147.42 135.84 129.17 121.59 115.28 109.94 105.36 101.39 100.42 97.35 94.63 92.19 90.00
15,000.00 1,314.88 689.88 481.54 377.38 314.88 273.21 243.45 221.13 203.76 193.75 182.39 172.92 164.90 158.04 152.08 150.63 146.03 141.94 138.29 135.00
20,000.00 1,753.17 919.83 642.06 503.17 419.83 364.28 324.60 294.83 271.69 258.33 243.18 230.56 219.87 210.71 202.78 200.83 194.71 189.26 184.39 180.00
25,000.00 2,191.46 1,149.79 802.57 628.96 524.79 455.35 405.74 368.54 339.61 322.92 303.98 288.19 274.84 263.39 253.47 251.04 243.38 236.57 230.48 225.00
30,000.00 2,629.75 1,379.75 963.08 754.75 629.75 546.42 486.89 442.25 407.53 387.50 364.77 345.83 329.81 316.07 304.17 301.25 292.06 283.89 276.58 270.00
35,000.00 3,068.04 1,609.71 1,123.60 880.54 734.71 637.49 568.04 515.96 475.45 452.08 425.57 403.47 384.78 368.75 354.86 351.46 340.74 331.20 322.68 315.00
40,000.00 3,506.33 1,839.67 1,284.11 1,006.33 839.67 728.56 649.19 589.67 543.37 516.67 486.36 461.11 439.74 421.43 405.56 401.67 389.41 378.52 368.77 360.00
45,000.00 3,944.63 2,069.63 1,444.63 1,132.13 944.63 819.63 730.34 663.38 611.29 581.25 547.16 518.75 494.71 474.11 456.25 451.88 438.09 425.83 414.87 405.00
50,000.00 4,382.92 2,299.58 1,605.14 1,257.92 1,049.58 910.69 811.49 737.08 679.21 645.83 607.95 576.39 549.68 526.79 506.94 502.08 486.76 473.15 460.96 450.00
55,000.00 4,821.21 2,529.54 1,765.65 1,383.71 1,154.54 1,001.76 892.64 810.79 747.13 710.42 668.75 634.03 604.65 579.46 557.64 552.29 535.44 520.46 507.06 495.00
60,000.00 5,259.50 2,759.50 1,926.17 1,509.50 1,259.50 1,092.83 973.79 884.50 815.06 775.00 729.55 691.67 659.62 632.14 608.33 602.50 584.12 567.78 553.16 540.00
65,000.00 5,697.79 2,989.46 2,086.68 1,635.29 1,364.46 1,183.90 1,054.93 958.21 882.98 839.58 790.34 749.31 714.58 684.82 659.03 652.71 632.79 615.09 599.25 585.00
70,000.00 6,136.08 3,219.42 2,247.19 1,761.08 1,469.42 1,274.97 1,136.08 1,031.92 950.90 904.17 851.14 806.94 769.55 737.50 709.72 702.92 681.47 662.41 645.35 630.00
75,000.00 6,574.38 3,449.38 2,407.71 1,886.88 1,574.38 1,366.04 1,217.23 1,105.63 1,018.82 968.75 911.93 864.58 824.52 790.18 760.42 753.13 730.15 709.72 691.45 675.00
80,000.00 7,012.67 3,679.33 2,568.22 2,012.67 1,679.33 1,457.11 1,298.38 1,179.33 1,086.74 1,033.33 972.73 922.22 879.49 842.86 811.11 803.33 778.82 757.04 737.54 720.00
85,000.00 7,450.96 3,909.29 2,728.74 2,138.46 1,784.29 1,548.18 1,379.53 1,253.04 1,154.66 1,097.92 1,033.52 979.86 934.46 895.54 861.81 853.54 827.50 804.35 783.64 765.00
90,000.00 7,889.25 4,139.25 2,889.25 2,264.25 1,889.25 1,639.25 1,460.68 1,326.75 1,222.58 1,162.50 1,094.32 1,037.50 989.42 948.21 912.50 903.75 876.18 851.67 829.74 810.00
95,000.00 8,327.54 4,369.21 3,049.76 2,390.04 1,994.21 1,730.32 1,541.83 1,400.46 1,290.50 1,227.08 1,155.11 1,095.14 1,044.39 1,000.89 963.19 953.96 924.85 898.98 875.83 855.00
100,000.00 8,765.83 4,599.17 3,210.28 2,515.83 2,099.17 1,821.39 1,622.98 1,474.17 1,358.43 1,291.67 1,215.91 1,152.78 1,099.36 1,053.57 1,013.89 1,004.17 973.53 946.30 921.93 900.00
105,000.00 9,204.13 4,829.13 3,370.79 2,641.63 2,204.13 1,912.46 1,704.13 1,547.88 1,426.35 1,356.25 1,276.70 1,210.42 1,154.33 1,106.25 1,064.58 1,054.38 1,022.21 993.61 968.03 945.00
110,000.00 9,642.42 5,059.08 3,531.31 2,767.42 2,309.08 2,003.53 1,785.27 1,621.58 1,494.27 1,420.83 1,337.50 1,268.06 1,209.29 1,158.93 1,115.28 1,104.58 1,070.88 1,040.93 1,014.12 990.00
115,000.00 10,080.71 5,289.04 3,691.82 2,893.21 2,414.04 2,094.60 1,866.42 1,695.29 1,562.19 1,485.42 1,398.30 1,325.69 1,264.26 1,211.61 1,165.97 1,154.79 1,119.56 1,088.24 1,060.22 1,035.00
120,000.00 10,519.00 5,519.00 3,852.33 3,019.00 2,519.00 2,185.67 1,947.57 1,769.00 1,630.11 1,550.00 1,459.09 1,383.33 1,319.23 1,264.29 1,216.67 1,205.00 1,168.24 1,135.56 1,106.32 1,080.00
125,000.00 10,957.29 5,748.96 4,012.85 3,144.79 2,623.96 2,276.74 2,028.72 1,842.71 1,698.03 1,614.58 1,519.89 1,440.97 1,374.20 1,316.96 1,267.36 1,255.21 1,216.91 1,182.87 1,152.41 1,125.00
130,000.00 11,395.58 5,978.92 4,173.36 3,270.58 2,728.92 2,367.81 2,109.87 1,916.42 1,765.95 1,679.17 1,580.68 1,498.61 1,429.17 1,369.64 1,318.06 1,305.42 1,265.59 1,230.19 1,198.51 1,170.00
135,000.00 11,833.88 6,208.88 4,333.88 3,396.38 2,833.88 2,458.88 2,191.02 1,990.13 1,833.88 1,743.75 1,641.48 1,556.25 1,484.13 1,422.32 1,368.75 1,355.63 1,314.26 1,277.50 1,244.61 1,215.00
140,000.00 12,272.17 6,438.83 4,494.39 3,522.17 2,938.83 2,549.94 2,272.17 2,063.83 1,901.80 1,808.33 1,702.27 1,613.89 1,539.10 1,475.00 1,419.44 1,405.83 1,362.94 1,324.81 1,290.70 1,260.00
145,000.00 12,710.46 6,668.79 4,654.90 3,647.96 3,043.79 2,641.01 2,353.32 2,137.54 1,969.72 1,872.92 1,763.07 1,671.53 1,594.07 1,527.68 1,470.14 1,456.04 1,411.62 1,372.13 1,336.80 1,305.00
150,000.00 13,148.75 6,898.75 4,815.42 3,773.75 3,148.75 2,732.08 2,434.46 2,211.25 2,037.64 1,937.50 1,823.86 1,729.17 1,649.04 1,580.36 1,520.83 1,506.25 1,460.29 1,419.44 1,382.89 1,350.00
155,000.00 13,587.04 7,128.71 4,975.93 3,899.54 3,253.71 2,823.15 2,515.61 2,284.96 2,105.56 2,002.08 1,884.66 1,786.81 1,704.01 1,633.04 1,571.53 1,556.46 1,508.97 1,466.76 1,428.99 1,395.00
160,000.00 14,025.33 7,358.67 5,136.44 4,025.33 3,358.67 2,914.22 2,596.76 2,358.67 2,173.48 2,066.67 1,945.45 1,844.44 1,758.97 1,685.71 1,622.22 1,606.67 1,557.65 1,514.07 1,475.09 1,440.00
165,000.00 14,463.63 7,588.63 5,296.96 4,151.13 3,463.63 3,005.29 2,677.91 2,432.38 2,241.40 2,131.25 2,006.25 1,902.08 1,813.94 1,738.39 1,672.92 1,656.88 1,606.32 1,561.39 1,521.18 1,485.00
170,000.00 14,901.92 7,818.58 5,457.47 4,276.92 3,568.58 3,096.36 2,759.06 2,506.08 2,309.32 2,195.83 2,067.05 1,959.72 1,868.91 1,791.07 1,723.61 1,707.08 1,655.00 1,608.70 1,567.28 1,530.00
175,000.00 15,340.21 8,048.54 5,617.99 4,402.71 3,673.54 3,187.43 2,840.21 2,579.79 2,377.25 2,260.42 2,127.84 2,017.36 1,923.88 1,843.75 1,774.31 1,757.29 1,703.68 1,656.02 1,613.38 1,575.00
180,000.00 15,778.50 8,278.50 5,778.50 4,528.50 3,778.50 3,278.50 2,921.36 2,653.50 2,445.17 2,325.00 2,188.64 2,075.00 1,978.85 1,896.43 1,825.00 1,807.50 1,752.35 1,703.33 1,659.47 1,620.00
185,000.00 16,216.79 8,508.46 5,939.01 4,654.29 3,883.46 3,369.57 3,002.51 2,727.21 2,513.09 2,389.58 2,249.43 2,132.64 2,033.81 1,949.11 1,875.69 1,857.71 1,801.03 1,750.65 1,705.57 1,665.00
190,000.00 16,655.08 8,738.42 6,099.53 4,780.08 3,988.42 3,460.64 3,083.65 2,800.92 2,581.01 2,454.17 2,310.23 2,190.28 2,088.78 2,001.79 1,926.39 1,907.92 1,849.71 1,797.96 1,751.67 1,710.00
195,000.00 17,093.38 8,968.38 6,260.04 4,905.88 4,093.38 3,551.71 3,164.80 2,874.63 2,648.93 2,518.75 2,371.02 2,247.92 2,143.75 2,054.46 1,977.08 1,958.13 1,898.38 1,845.28 1,797.76 1,755.00
200,000.00 17,531.67 9,198.33 6,420.56 5,031.67 4,198.33 3,642.78 3,245.95 2,948.33 2,716.85 2,583.33 2,431.82 2,305.56 2,198.72 2,107.14 2,027.78 2,008.33 1,947.06 1,892.59 1,843.86 1,800.00