Vous êtes sur la page 1sur 7

PROVIDENT LOAN AMORTIZATION TABLE

12 24 36 48 60 72
MONTH
1 2 3 4 5 6
LOAN YEAR %
5,000.00 441.67 233.33 163.89 129.17 108.33 94.44
8,000.00 706.67 373.33 262.22 206.67 173.33 151.11
10,000.00 883.33 466.67 327.78 258.33 216.67 188.89 600.00
15,000.00 1,325.00 700.00 491.67 387.50 325.00 283.33 900.00
20,000.00 1,766.67 933.33 655.56 516.67 433.33 377.78 1,200.00
25,000.00 2,208.33 1,166.67 819.44 645.83 541.67 472.22 1,500.00
30,000.00 2,650.00 1,400.00 983.33 775.00 650.00 566.67 1,800.00
35,000.00 3,091.67 1,633.33 1,147.22 904.17 758.33 661.11 2,100.00
40,000.00 3,533.33 1,866.67 1,311.11 1,033.33 866.67 755.56 2,400.00
45,000.00 3,975.00 2,100.00 1,475.00 1,162.50 975.00 850.00 2,700.00
50,000.00 4,416.67 2,333.33 1,638.89 1,291.67 1,083.33 944.44 3,000.00

883.333333333 466.666666667 327.777777778 258.333333333 216.666666667 188.8888889


1325 700 491.666666667 387.5 325 283.3333333
1766.66666667 933.333333333 655.555555556 516.666666667 433.333333333 377.7777778
2208.33333333 1166.66666667 819.444444444 645.833333333 541.666666667 472.2222222
2650 1400 983.333333333 775 650 566.6666667
3091.66666667 1633.33333333 1147.22222222 904.166666667 758.333333333 661.1111111
3533.33333333 1866.66666667 1311.11111111 1033.33333333 866.666666667 755.5555556
3975 2100 1475 1162.5 975 850
4416.66666667 2333.33333333 1638.88888889 1291.66666667 1083.33333333 944.4444444
PROVIDENT LOAN AMORTIZATION TABLE

12 24 36 48 60
MONTH
1 2 3 4 5
LOAN YEAR %
5,000.00 441.67 233.34 163.89 129.17 108.34 300.00
8,000.00 706.67 373.34 262.23 206.67 173.34 480.00
10,000.00 883.34 466.67 327.78 258.34 216.67 600.00
15,000.00 1,325.00 700.00 491.67 387.50 325.00 900.00
20,000.00 1,766.67 933.34 655.56 516.67 433.34 1,200.00
25,000.00 2,208.34 1,166.67 819.45 645.84 541.67 1,500.00
30,000.00 2,650.00 1,400.00 983.34 775.00 650.00 1,800.00
35,000.00 3,091.67 1,633.34 1,147.23 904.17 758.34 2,100.00
40,000.00 3,533.34 1,866.67 1,311.12 1,033.34 866.67 2,400.00
45,000.00 3,975.00 2,100.00 1,475.00 1,162.50 975.00 2,700.00
50,000.00 4,416.67 2,333.34 1,638.89 1,291.67 1,083.34 3,000.00

PROVIDENT LOAN AMORTIZATION TABLE

12 24 36 48 60
MONTH
1 2 3 4 5
LOAN YEAR %
5,000.00 441.67 233.34 163.89 129.17 108.34 300.00
8,000.00 706.67 373.34 262.23 206.67 173.34 480.00
10,000.00 883.34 466.67 327.78 258.34 216.67 600.00
15,000.00 1,325.00 700.00 491.67 387.50 325.00 900.00
20,000.00 1,766.67 933.34 655.56 516.67 433.34 1,200.00
25,000.00 2,208.34 1,166.67 819.45 645.84 541.67 1,500.00
30,000.00 2,650.00 1,400.00 983.34 775.00 650.00 1,800.00
35,000.00 3,091.67 1,633.34 1,147.23 904.17 758.34 2,100.00
40,000.00 3,533.34 1,866.67 1,311.12 1,033.34 866.67 2,400.00
45,000.00 3,975.00 2,100.00 1,475.00 1,162.50 975.00 2,700.00
50,000.00 4,416.67 2,333.34 1,638.89 1,291.67 1,083.34 3,000.00
LOAN AMOUNT NO. OF MONTHS TO PAY INTEREST
5000 5000 1
10000 2
15000 3
20000 4
25000 5
30000 6
35000 7
40000 8
45000 9
50000 10
11
12
13
14
15
16
17
18
19
20
21
22
23
24
25
26
27
28
29
30
31
32
33
34
35
36
37
38
39
40
41
42
43
44
45
46
47
48
49
50
51
52
53
54
55
56
57
58
59
60
61
62
63
64
65
66
67
MONTHLY DEDUCTION BALANCE
PROVIDENT LOAN AMORTIZATION TABLE

LOAN 1 2 3 4 5
AMOUNT YEAR % Interest
5,000.00 441.67 233.34 163.89 129.17 108.34 300.00 25.00
8,000.00 706.67 373.34 262.23 206.67 173.34 480.00 40.00
10,000.00 883.34 466.67 327.78 258.34 216.67 600.00 50.00
15,000.00 1,325.00 700.00 491.67 387.50 325.00 900.00 75.00
20,000.00 1,766.67 933.34 655.56 516.67 433.34 1,200.00 100.00
25,000.00 2,208.34 1,166.67 819.45 645.84 541.67 1,500.00 125.00
30,000.00 2,650.00 1,400.00 983.34 775.00 650.00 1,800.00 150.00
35,000.00 3,091.67 1,633.34 1,147.23 904.17 758.34 2,100.00 175.00
40,000.00 3,533.34 1,866.67 1,311.12 1,033.34 866.67 2,400.00 200.00
45,000.00 3,975.00 2,100.00 1,475.00 1,162.50 975.00 2,700.00 225.00
50,000.00 4,416.67 2,333.34 1,638.89 1,291.67 1,083.34 3,000.00 250.00

PROVIDENT LOAN AMORTIZATION TABLE

12 24 36 48 60
MONTH
LOAN 1 2 3 4 5
AMOUNT YEAR % Interest
5,000.00 441.67 233.34 163.89 129.17 108.34 300.00 25.00
8,000.00 706.67 373.34 262.23 206.67 173.34 480.00 40.00
10,000.00 883.34 466.67 327.78 258.34 216.67 600.00 50.00
15,000.00 1,325.00 700.00 491.67 387.50 325.00 900.00 75.00
20,000.00 1,766.67 933.34 655.56 516.67 433.34 1,200.00 100.00
25,000.00 2,208.34 1,166.67 819.45 645.84 541.67 1,500.00 125.00
30,000.00 2,650.00 1,400.00 983.34 775.00 650.00 1,800.00 150.00
35,000.00 3,091.67 1,633.34 1,147.23 904.17 758.34 2,100.00 175.00
40,000.00 3,533.34 1,866.67 1,311.12 1,033.34 866.67 2,400.00 200.00
45,000.00 3,975.00 2,100.00 1,475.00 1,162.50 975.00 2,700.00 225.00
50,000.00 4,416.67 2,333.34 1,638.89 1,291.67 1,083.34 3,000.00 250.00

PROVIDENT LOAN AMORTIZATION TABLE

12 24 36 48 60
MONTH
LOAN 1 2 3 4 5
AMOUNT YEAR % Interest
5,000.00 441.67 233.34 163.89 129.17 108.34 300.00 25.00
8,000.00 706.67 373.34 262.23 206.67 173.34 480.00 40.00
10,000.00 883.34 466.67 327.78 258.34 216.67 600.00 50.00
15,000.00 1,325.00 700.00 491.67 387.50 325.00 900.00 75.00
20,000.00 1,766.67 933.34 655.56 516.67 433.34 1,200.00 100.00
25,000.00 2,208.34 1,166.67 819.45 645.84 541.67 1,500.00 125.00
30,000.00 2,650.00 1,400.00 983.34 775.00 650.00 1,800.00 150.00
35,000.00 3,091.67 1,633.34 1,147.23 904.17 758.34 2,100.00 175.00
40,000.00 3,533.34 1,866.67 1,311.12 1,033.34 866.67 2,400.00 200.00
45,000.00 3,975.00 2,100.00 1,475.00 1,162.50 975.00 2,700.00 225.00
50,000.00 4,416.67 2,333.34 1,638.89 1,291.67 1,083.34 3,000.00 250.00