19
Canton-Kowloon Railway Loan £1,500,000 @ 5%, 30 Years.
59 END
Amortisation Schedule.
Years.
Interest.
Total Principal. principal
Principal still repaid. outstanding.
Total
Years. Interest. Principal. principal
Principal still
repaid. outstanding.
1
£37,500 £37,500
£32,062.10/-
16
...
£1,500,000
£32,062.10|- | £85,500
£303,000 £1,197,000
2
£37,500
17
£87,500
:
***
£1,500,000
£29,925 £29,925
£85,500
£388,500 £1,111,500
£37,500
£27,787.10/-
18
£37,500
...
£1,500,000
£27,787.10/- £85,500
£474,000 £1,026,000
£37,500
19
£37,500
£1,500,000
£25,650 £25,650
£85,500
£559,500 £940,500
£37,500
£23,512.10-
5
20
£37,500
£1,500,000
£23,512.10-| £85,500 £645,000 £855,000
£37,500
£21,375
6
21
£37,500
£1,500,000
£21,375
£85,500 £730,500 £769,500
£37,500
£19,237.10/-
7
22
£37,500
£1,500,000
£19,237.10/- | £85,500
£816,000 £684,000
£37,500
8
23
£37,500
£1,500,000
£17,100 £17,100
£85,500
£901,500 £598,500
£37,500
£14,962.10/-
9
24
£87,500
£1,500,000
£14,962.10/- £85,500 £987,000 £513,000
£37,500
10
25
£37,500
:
£1,500,000
£12,825 £12,825
£85,500 £1,072,500 £427,500
£37,500
11
£37,500
:
...
£1,500,000
26
£10,687.10/-
26
£10,687.10 £85,500 £1,158,000
£342,000
£37,500
12
27
£37,500
£1,500,000
£8,550 £8,550
£85,500 £1,243,500 £256,500
£37,500
13
£37,500
£46,500 £46,500 £1,453,500
28
£6,412.10/- £6,412.10/-
£85,500 £1,329,000 £171,000
£36,337.10-
14
29
£36,337.10 £85,500 £132,000 £1,368,000
£4,275 £4,275
£85,500 £1,414,500
£85,500
15
£34,200 £34,200
£85,500
£217,500 £1,282,500
30
£2,137.10- £2,137.10/-
£85,500 £1,500,000