CO129-380 - Governor Sir Lugard - 1911 [9-10] — Page 58

19

Canton-Kowloon Railway Loan £1,500,000 @ 5%, 30 Years.

56

Amortisation Schedule,

Years.

Interest.

Principal. principal

repaid.

Total Principal

still outstanding.

Total

Yeare.

Interest, Principal. principal

Principal

still

repaid. outstanding,

1

£37,500 £37,500

16 £1,500,000

£32,062.10- £32,062.10/- £85,500

£303,000 £1,197,000

£37,500

2

17

£87,500

£1,500,000

£37,500

3

£37,500

18

£29,925 £29,925

£27,787.10/-

£85,500

£388,500 £1,111,500

£1,500,000

£27,787.10 £85,500

£474,000 £1,026,000

£37,500

19

£37,500

£1,500,000

EX3,500

!

£37,500

20

£37,500

£1,500,000

£37,500

6

21

£37,500

£1,500,000

£25,650 £25,650

£23,612.10- £23,512.10/- 185,500 £645,000 £855,000

£21,375 £21,375

£559,500 £940,500

£85,500 £730,500 £769,500

£37,500

£37,500

1222223

£19,297.10%

£1,500,000

£19,237.10- £86,500 £815,000 £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

11

£37,500

26

£37,500

£1,500,000

£12,825 £12,825

£10,687.10- £10,687.10- £85,500 £1,158,000 £342,000

£85,500 £1,072,500 £427,500

£37,500

12

27

£37,500

£1,500,000

£37,500

13

28

£37,800

£46,500

£46.500 | £1,463,500

14

£36,337.10- £36,337.10 £85,500

£34,200

29

£132,000 £1,368,000

£8,550 £8,550

£6,412.10/- £6,412.10-

£4,275 £4,275

£2,137.10,-

£85,500 £1,243,500 £256,500

£85,500 £1,329,000 £171,000

£85,500 £1,414,500 £95,500

כי

30

£34,200

£85,500 £217,500 £1,282,500

£2,137.10- £85,500 £1,30

£1,500,000