CO129-388 - Governor Sir Lugard - 1912 [1-2] — Page 120

19

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

113

Amortisation Schedule.

Years.

Interest.

Total Principal Principal. principal still

repaid. outstanding.

Years.

Interest.

Total Principal Principal. principal still

repaid. outstanding.

1

£37,500 £37,500

£1,500,000 16 £32,062.10/-

£32,062.10 £85,500

£303,000 £1,197,000

£37,500

2

£87,500

£1,500,000 17 £29,925

£29,925

£95,500

£388,500 | £1,111,500

£37,500

3

£27,500

£1,500,000 18 £27,787.10/

£37,500

4

£37,500

19

£1,500,000

£25,650 £25,650

£37,500

3

£37,500

£1,500,000

23

£23,512.10/- 20

£37,500

6

£37,500

£21,375 21

£1,500,000

£21,375

£37,500

77

£37,500

£1,500,000

22

22

£19,237.10/-

£87,500

8

£37,500

£1,500,000

23

£37,500

પ

£37,500

£1,500,000

£27,787.10-£85,500

£85,500 £559,500 £940,500

£28,512.10/- £85,500 £645,000 £855,000

£85,500 £730,500 €769,500

£19,237.10/- | £85,500 £816,000 £684,000

£17,100 £17,100

£14,962.10/- 24

£474,000 £1,026,000

£85,500 £901,500 £598,500

£14,962.10/- £85,500 £987,000 £513,000

£37,500

10

£12,825

25

£37,500

£1,500,000

£37,500

26

£37,500

£1,500,000

£37,500

12

£37,500

£1,500,000

£37,500

13 £37,500 £46,500 £46,500

28

£1,453,500

£36,337.10 £36,337.10 £85,500 £132,000

£12,825 £85,500 £1,072,500 £427,500 £10,687.10-

£10,687.10 £85,500 £1,158,000 £342,000 £8,550 27

£8,550

£6,412.10. £6,412.10-

£4,275

£95,500 £1,329,000 £171,000

£85,500 £1,243,500 £256,500

29

£1,369,000

£34,200

30

£34,200

£85,500 £217,500

£1,252,500

1 £4,275

£2,137,10,- £2,137.104

£85,500 £1,414,500 £85,500

£85,500 £1,300,000

Page 120Page 121