Sunteți pe pagina 1din 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 3,993,397.01
2 46,589.63 53,269.66 6,680.02 3,986,716.99
3 46,511.70 53,269.66 6,757.96 3,979,959.03
4 46,432.86 53,269.66 6,836.80 3,973,122.23 4,000,000.00
5 46,353.09 53,269.66 6,916.56 3,966,205.67 5,000,000.00
6 46,272.40 53,269.66 6,997.26 3,959,208.41
7 46,190.76 53,269.66 7,078.89 3,952,129.52
8 46,108.18 53,269.66 7,161.48 3,944,968.04
9 46,024.63 53,269.66 7,245.03 3,937,723.01
10 45,940.10 53,269.66 7,329.55 3,930,393.46
11 45,854.59 53,269.66 7,415.07 3,922,978.40
12 45,768.08 53,269.66 7,501.57 3,915,476.82
13 45,680.56 53,269.66 7,589.09 3,907,887.73
14 45,592.02 53,269.66 7,677.63 3,900,210.10
15 45,502.45 53,269.66 7,767.20 3,892,442.89
16 45,411.83 53,269.66 7,857.82 3,884,585.07
17 45,320.16 53,269.66 7,949.50 3,876,635.57
18 45,227.42 53,269.66 8,042.24 3,868,593.33
19 45,133.59 53,269.66 8,136.07 3,860,457.27
20 45,038.67 53,269.66 8,230.99 3,852,226.28
21 44,942.64 53,269.66 8,327.02 3,843,899.26
22 44,845.49 53,269.66 8,424.16 3,835,475.10
23 44,747.21 53,269.66 8,522.45 3,826,952.65
24 44,647.78 53,269.66 8,621.87 3,818,330.78
25 44,547.19 53,269.66 8,722.46 3,809,608.32
26 44,445.43 53,269.66 8,824.23 3,800,784.09
27 44,342.48 53,269.66 8,927.17 3,791,856.92
28 44,238.33 53,269.66 9,031.32 3,782,825.59
29 44,132.97 53,269.66 9,136.69 3,773,688.90
30 44,026.37 53,269.66 9,243.28 3,764,445.62
31 43,918.53 53,269.66 9,351.12 3,755,094.49
32 43,809.44 53,269.66 9,460.22 3,745,634.27
33 43,699.07 53,269.66 9,570.59 3,736,063.68
34 43,587.41 53,269.66 9,682.25 3,726,381.44
35 43,474.45 53,269.66 9,795.21 3,716,586.23
36 43,360.17 53,269.66 9,909.48 3,706,676.75
37 43,244.56 53,269.66 10,025.09 3,696,651.66
38 43,127.60 53,269.66 10,142.05 3,686,509.60
39 43,009.28 53,269.66 10,260.38 3,676,249.23
40 42,889.57 53,269.66 10,380.08 3,665,869.15
41 42,768.47 53,269.66 10,501.18 3,655,367.96
42 42,645.96 53,269.66 10,623.70 3,644,744.27
43 42,522.02 53,269.66 10,747.64 3,633,996.63
44 42,396.63 53,269.66 10,873.03 3,623,123.60
45 42,269.78 53,269.66 10,999.88 3,612,123.72
46 42,141.44 53,269.66 11,128.21 3,600,995.51
47 42,011.61 53,269.66 11,258.04 3,589,737.47
48 41,880.27 53,269.66 11,389.39 3,578,348.08
49 41,747.39 53,269.66 11,522.26 3,566,825.82
50 41,612.97 53,269.66 11,656.69 3,555,169.13
51 41,476.97 53,269.66 11,792.68 3,543,376.45
52 41,339.39 53,269.66 11,930.26 3,531,446.19
53 41,200.21 53,269.66 12,069.45 3,519,376.74
54 41,059.40 53,269.66 12,210.26 3,507,166.48
55 40,916.94 53,269.66 12,352.71 3,494,813.76
56 40,772.83 53,269.66 12,496.83 3,482,316.94
57 40,627.03 53,269.66 12,642.62 3,469,674.31
58 40,479.53 53,269.66 12,790.12 3,456,884.19
59 40,330.32 53,269.66 12,939.34 3,443,944.85
60 40,179.36 53,269.66 13,090.30 3,430,854.55

S-ar putea să vă placă și