19
Canton-Kowloon Railway Loan £1,500,000 @ 5%, 30 Years.
Amortisation Schedule.
Years.
Interest.
Total Principal Principal. principal still
repaid. outstanding.
Years.
Interest.
Total Principal. principal
Principal still repaid. outstanding.
£37,500 £37,500
16 £1,500,000
£32,062.10'- £32,062.10- £85,500
£303,000 £1,197,000
£37,500
2
£87,500
17
£1,500,000
£37,500
3
19
£37,500
£1,500,000
£23,925 £29,925
£27,757.10/- £27,787.10/-; £85,500
£85,500
£389,500 £1,111,500
£474,000 £1,026,000
£37,500
4.
19
£37,500
£1,500,000
£37,500
5
20
£37,500
£1,500,000
£25,650 £25,650
£23,512.10- £28,512.10/- £85,500 £645,000 £855,000
£83,500 £559,500 £940,500
£37,500
6
21
£37,500
£1,500,000
£37.500
7
22
£87,500
£1,500,000
£21,375 £21,375
£19,287.10/- £19,237.10/- £85,500 £815,000 £684,000
£85,500 £730,500 £769,500
£37,500
8
£17,100 23
£37,500
£1,500,000
£17,100
£85,500 £901,500 £598,500
£37,500
9
£14,962 10- 24
£87,500
£1,500,000
£14,962.10- £85,500 £987,000 £513,000
£37,500
10
22 45
25
£37,500
£1,500,000
£12,925 £12,825
£85,500 £1,072,500 £127,500
£37,500
11
26
£37,500
£1,500,000
£37,500
12
£37,500
£1,500,000
£10,687.10/- £10,687.10- £85,500 £1,158,000 £342,000
£8,550 27
£8,550
£85,500 £1,243,500 £256,500
£37,500
13
28
£37,500 £46,500 £45,500
£1,453,500
£36,337.10-
11
29
£36,337.10 £85,500 £132,000 £1,368,000
£6,412.10- £6,412.10- £85,500 £1,829,000 £171,000
£4,275 £4,275
£85,500 £1,414,500
£85,500
£34,200
£2,137.10-
15
30
£34,200
£85,500 £217,500 £1,282,500
£2,137.10- £85,500 £1,500,000
37
No comments yet.
Private notes are available after approval.