Scribd Logo
Importer

Bienvenue sur Scribd !

  • Amort OPTIONS - AUTO de Leon

    Transféré par

    Rowena Lalongisip De Leon
    40 vues1 page

    Titre original

    1615921464505_1613019787508_Amort OPTIONS - AUTO de leon

    Copyright

    © © All Rights Reserved

    Formats disponibles

    PDF, TXT ou lisez en ligne sur Scribd

    Avez-vous trouvé ce document utile ?

    Ce contenu est-il inapproprié ?

    Signaler ce document

    Droits d'auteur :

    © All Rights Reserved
    Téléchargez comme PDF, TXT ou lisez en ligne sur Scribd
    Signaler comme contenu inapproprié
    40 vues1 page

    Amort OPTIONS - AUTO de Leon

    Transféré par

    Rowena Lalongisip De Leon

    Droits d'auteur :

    © All Rights Reserved
    Téléchargez comme PDF, TXT ou lisez en ligne sur Scribd
    Signaler comme contenu inapproprié
    sur 1

    OPTION 2: "LADDERIZED" AMORTIZATION WITH TERM EXTENSION

    A. AMORTIZATION SCHEDULE

    PRINCIPAL 505,645.01 INT RATE 17.89%


    TERM 60 SHOULD BE AMORTIZATION 12,809.82
    DUE DATE -
    ACCRUED MOTOR
    MONTHS PRINCIPAL INTEREST TOTAL INTEREST INSURANCE TOTAL BALANCE
    1ST YEAR 505,645.01
    1 - 3,999.79 7,538.32 11,538.11 - 11,538.11 501,645.22
    2 4,059.42 7,478.69 11,538.11 - 11,538.11 497,585.81
    3 4,119.93 7,418.18 11,538.11 - 11,538.11 493,465.87
    4 4,181.36 7,356.75 11,538.11 - 11,538.11 489,284.52
    5 4,243.69 7,294.42 11,538.11 - 11,538.11 485,040.82
    6 4,306.96 7,231.15 11,538.11 - 11,538.11 480,733.86
    7 4,371.17 7,166.94 11,538.11 - 11,538.11 476,362.70
    8 4,436.34 7,101.77 11,538.11 - 11,538.11 471,926.36
    9 4,502.47 7,035.64 11,538.11 - 11,538.11 467,423.88
    10 4,569.60 6,968.51 11,538.11 - 11,538.11 462,854.29
    11 4,637.72 6,900.39 11,538.11 - 11,538.11 458,216.56
    12 4,706.86 6,831.25 11,538.11 - 11,538.11 453,509.70

    2ND YEAR
    TERM 48 SHOULD BE AMORTIZATION 13,295.79
    453,509.70
    13 4,777.04 6,761.07 11,538.11 11,538.11 448,732.66
    14 4,848.25 6,689.86 11,538.11 11,538.11 443,884.41
    15 4,920.53 6,617.58 11,538.11 11,538.11 438,963.87
    16 4,993.89 6,544.22 11,538.11 11,538.11 433,969.98
    17 5,068.34 6,469.77 11,538.11 11,538.11 428,901.64
    18 5,143.90 6,394.21 11,538.11 11,538.11 423,757.74
    19 5,220.59 6,317.52 11,538.11 11,538.11 418,537.15
    20 5,298.42 6,239.69 11,538.11 11,538.11 413,238.73
    21 5,377.41 6,160.70 11,538.11 11,538.11 407,861.32
    22 5,457.58 6,080.53 11,538.11 11,538.11 402,403.75
    23 5,538.94 5,999.17 11,538.11 11,538.11 396,864.81
    24 5,621.52 5,916.59 11,538.11 11,538.11 391,243.29

    3RD YEAR ONWARDS (REGULAR AMORTIZATIONS)


    TERM 36 SHOULD BE AMORTIZATION 14,122.80
    391,243.29
    25 8,290.02 5,832.79 14,122.80 14,122.80 382,953.27
    26 8,413.61 5,709.20 14,122.80 14,122.80 374,539.67
    27 8,539.04 5,583.76 14,122.80 14,122.80 366,000.63
    28 8,666.34 5,456.46 14,122.80 14,122.80 357,334.28
    29 8,795.54 5,327.26 14,122.80 14,122.80 348,538.74
    30 8,926.67 5,196.13 14,122.80 14,122.80 339,612.07
    31 9,059.75 5,063.05 14,122.80 14,122.80 330,552.32
    32 9,194.82 4,927.98 14,122.80 14,122.80 321,357.50
    33 9,331.90 4,790.90 14,122.80 14,122.80 312,025.60
    34 9,471.02 4,651.78 14,122.80 14,122.80 302,554.58
    35 9,612.22 4,510.58 14,122.80 14,122.80 292,942.36
    36 9,755.52 4,367.28 14,122.80 14,122.80 283,186.84
    37 9,900.96 4,221.84 14,122.80 14,122.80 273,285.88
    38 10,048.57 4,074.24 14,122.80 14,122.80 263,237.32
    39 10,198.37 3,924.43 14,122.80 14,122.80 253,038.95
    40 10,350.41 3,772.39 14,122.80 14,122.80 242,688.53
    41 10,504.72 3,618.08 14,122.80 14,122.80 232,183.81
    42 10,661.33 3,461.47 14,122.80 14,122.80 221,522.48
    43 10,820.27 3,302.53 14,122.80 14,122.80 210,702.21
    44 10,981.58 3,141.22 14,122.80 14,122.80 199,720.63
    45 11,145.30 2,977.50 14,122.80 14,122.80 188,575.33
    46 11,311.46 2,811.34 14,122.80 14,122.80 177,263.87
    47 11,480.09 2,642.71 14,122.80 14,122.80 165,783.78
    48 11,651.24 2,471.56 14,122.80 14,122.80 154,132.54
    49 11,824.94 2,297.86 14,122.80 14,122.80 142,307.59
    50 12,001.23 2,121.57 14,122.80 14,122.80 130,306.36
    51 12,180.15 1,942.65 14,122.80 14,122.80 118,126.21
    52 12,361.74 1,761.06 14,122.80 14,122.80 105,764.47
    53 12,546.03 1,576.77 14,122.80 14,122.80 93,218.44
    54 12,733.07 1,389.73 14,122.80 14,122.80 80,485.37
    55 12,922.90 1,199.90 14,122.80 14,122.80 67,562.47
    56 13,115.56 1,007.24 14,122.80 14,122.80 54,446.91
    57 13,311.09 811.71 14,122.80 14,122.80 41,135.82
    58 13,509.54 613.27 14,122.80 14,122.80 27,626.29
    59 13,710.94 411.86 14,122.80 14,122.80 13,915.35
    60 13,915.35 207.45 14,122.80 14,122.80 (0.00)

    Vous aimerez peut-être aussi