Loan Principal Amount 50000 Rate 20% Years 5
Loan Principal Amount 50000 Rate 20% Years 5
Loan Principal Amount 50000 Rate 20% Years 5
Rate 20%
Years 5
Opening
Year Installments Pricipal Amt. Interest
Balance
1 50000.00 16718.99 6718.99 10000.00
2 43281.01 16718.99 8062.78 8656.20
3 35218.23 16718.99 9675.34 7043.65
4 25542.89 16718.99 11610.41 5108.58
5 13932.49 16718.99 13932.49 2786.50
6 0.00 0.00 0.00 0.00
7 0.00 0.00 0.00 0.00
8 0.00 0.00 0.00 0.00
9 0.00 0.00 0.00 0.00
10 0.00 0.00 0.00 0.00
11 0.00 0.00 0.00 0.00
12 0.00 0.00 0.00 0.00
13 0.00 0.00 0.00 0.00
14 0.00 0.00 0.00 0.00
15 0.00 0.00 0.00 0.00
16 0.00 0.00 0.00 0.00
17 0.00 0.00 0.00 0.00
18 0.00 0.00 0.00 0.00
19 0.00 0.00 0.00 0.00
20 0.00 0.00 0.00 0.00
Closing
Balance
43281.01
35218.23
25542.89
13932.49
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Loan Principal Amount 5000000
Rate 11%
Monthly Rate 0.92%
Years 5
Months 60