Bunton Kowloon Railway Loan £1,500,000 @ 5%, 50 years.
Amortisation Schedule.
Year Interest Repayment Principal Outstanding 1 37,500 0 1,500,000 26 25,000 40,000 540,000 27 24,000 40,000 920,000 37,500 500,000 28 23,000 40,000 880,000 37,500 620,000 29 22,000 40,000 840,000 37,500 660,000 30 21,000 40,000 800,000 37,500 700,000 31 20,000 40,000 760,000 37,500 740,000 32 19,000 40,000 720,000 33 18,000 40,000 680,000 820,000 34 17,000 40,000 640,000 860,000 35 16,000 40,000 600,000 900,000 36 15,000 40,000 560,000 940,000 37 14,000 40,000 520,000 980,000 38 13,000 40,000 480,000 1,020,000 39 12,000 40,000 440,000 1,060,000 40 11,000 40,000 400,000 1,100,000 41 10,000 40,000 360,000 1,140,000 42 9,000 40,000 320,000 1,180,000 43 8,000 40,000 280,000 1,220,000 44 7,000 40,000 240,000 1,260,000 45 6,000 40,000 200,000 1,300,000 46 5,000 40,000 160,000 1,340,000 47 4,000 40,000 120,000 1,380,000 48 3,000 40,000 80,000 1,420,000 49 2,000 40,000 40,000 1,460,000 50 1,000 40,000 0 1,500,000* * * * *