CO129-530-4 Development of Canton to Kowloon railway 1-12-1930 - 1-12-1930 — Page 59

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