Scribd Logo
Upload

Welcome to Scribd!

  • Pre Cast Yard

    Uploaded by

    eddie
    43 views2 pages
    sddasdasdadasda d d asdadsd d sadad sdsads dsdsdsdsa da d sa dasdasdad sddsdasdsadas dsadsadad sdasdas dad as dasdasdsad sdsdsadsadasda

    Copyright

    © © All Rights Reserved

    Available Formats

    XLSX, PDF, TXT or read online from Scribd

    Did you find this document useful?

    Is this content inappropriate?

    Report this Document
    sddasdasdadasda d d asdadsd d sadad sdsads dsdsdsdsa da d sa dasdasdad sddsdasdsadas dsadsadad sdasdas dad as dasdasdsad sdsdsadsadasda

    Copyright:

    © All Rights Reserved
    Download as XLSX, PDF, TXT or read online from Scribd
    Flag for inappropriate content
    43 views2 pages

    Pre Cast Yard

    Uploaded by

    eddie
    sddasdasdadasda d d asdadsd d sadad sdsads dsdsdsdsa da d sa dasdasdad sddsdasdsadas dsadsadad sdasdas dad as dasdasdsad sdsdsadsadasda

    Copyright:

    © All Rights Reserved
    Download as XLSX, PDF, TXT or read online from Scribd
    Flag for inappropriate content
    of 2

    ENTER VALUES LOAN SUMMARY

    Loan amount P90,000.00 Scheduled payment P4,153.04


    Interest rate * SEE CURRENT * 10.00% Scheduled number of payments 24
    Loan term in years 2 Actual number of payments
    Payments made per year 12 Years saved off original loan term #VALUE!
    Loan repayment start date 6/6/2019 Total early payments P0.00
    Total interest P9,673.04
    Optional extra payments LENDER NAME Your Bank

    PMT PAYMENT BEGINNING SCHEDULED EXTRA TOTAL CUMULATIVE


    PRINCIPAL INTEREST ENDING BALANCE
    NO DATE BALANCE PAYMENT PAYMENT PAYMENT INTEREST
    1 6/6/2019 ₱90,000.00 ₱4,153.04 ₱0.00 ₱4,153.04 ₱3,403.04 ₱750.00 ₱86,596.96 ₱750.00
    2 7/6/2019 ₱86,596.96 ₱4,153.04 ₱0.00 ₱4,153.04 ₱3,431.40 ₱721.64 ₱83,165.55 ₱1,471.64
    3 8/6/2019 ₱83,165.55 ₱4,153.04 ₱0.00 ₱4,153.04 ₱3,460.00 ₱693.05 ₱79,705.56 ₱2,164.69
    4 9/6/2019 ₱79,705.56 ₱4,153.04 ₱0.00 ₱4,153.04 ₱3,488.83 ₱664.21 ₱76,216.73 ₱2,828.90
    5 10/6/2019 ₱76,216.73 ₱4,153.04 ₱0.00 ₱4,153.04 ₱3,517.90 ₱635.14 ₱72,698.82 ₱3,464.04
    6 11/6/2019 ₱72,698.82 ₱4,153.04 ₱0.00 ₱4,153.04 ₱3,547.22 ₱605.82 ₱69,151.60 ₱4,069.86
    7 12/6/2019 ₱69,151.60 ₱4,153.04 ₱0.00 ₱4,153.04 ₱3,576.78 ₱576.26 ₱65,574.82 ₱4,646.13
    8 1/6/2020 ₱65,574.82 ₱4,153.04 ₱0.00 ₱4,153.04 ₱3,606.59 ₱546.46 ₱61,968.24 ₱5,192.58
    9 2/6/2020 ₱61,968.24 ₱4,153.04 ₱0.00 ₱4,153.04 ₱3,636.64 ₱516.40 ₱58,331.60 ₱5,708.99
    10 3/6/2020 ₱58,331.60 ₱4,153.04 ₱0.00 ₱4,153.04 ₱3,666.95 ₱486.10 ₱54,664.65 ₱6,195.08
    11 4/6/2020 ₱54,664.65 ₱4,153.04 ₱0.00 ₱4,153.04 ₱3,697.50 ₱455.54 ₱50,967.14 ₱6,650.62
    12 5/6/2020 ₱50,967.14 ₱4,153.04 ₱0.00 ₱4,153.04 ₱3,728.32 ₱424.73 ₱47,238.83 ₱7,075.35
    13 6/6/2020 ₱47,238.83 ₱4,153.04 ₱0.00 ₱4,153.04 ₱3,759.39 ₱393.66 ₱43,479.44 ₱7,469.00
    14 7/6/2020 ₱43,479.44 ₱4,153.04 ₱0.00 ₱4,153.04 ₱3,790.71 ₱362.33 ₱39,688.73 ₱7,831.33
    15 8/6/2020 ₱39,688.73 ₱4,153.04 ₱0.00 ₱4,153.04 ₱3,822.30 ₱330.74 ₱35,866.42 ₱8,162.07
    16 9/6/2020 ₱35,866.42 ₱4,153.04 ₱0.00 ₱4,153.04 ₱3,854.16 ₱298.89 ₱32,012.27 ₱8,460.96
    17 10/6/2020 ₱32,012.27 ₱4,153.04 ₱0.00 ₱4,153.04 ₱3,886.27 ₱266.77 ₱28,125.99 ₱8,727.73
    18 11/6/2020 ₱28,125.99 ₱4,153.04 ₱0.00 ₱4,153.04 ₱3,918.66 ₱234.38 ₱24,207.33 ₱8,962.11
    19 12/6/2020 ₱24,207.33 ₱4,153.04 ₱0.00 ₱4,153.04 ₱3,951.32 ₱201.73 ₱20,256.01 ₱9,163.84
    20 1/6/2021 ₱20,256.01 ₱4,153.04 ₱0.00 ₱4,153.04 ₱3,984.24 ₱168.80 ₱16,271.77 ₱9,332.64
    21 2/6/2021 ₱16,271.77 ₱4,153.04 ₱0.00 ₱4,153.04 ₱4,017.45 ₱135.60 ₱12,254.33 ₱9,468.24
    22 3/6/2021 ₱12,254.33 ₱4,153.04 ₱0.00 ₱4,153.04 ₱4,050.92 ₱102.12 ₱8,203.40 ₱9,570.36
    23 4/6/2021 ₱8,203.40 ₱4,153.04 ₱0.00 ₱4,153.04 ₱4,084.68 ₱68.36 ₱4,118.72 ₱9,638.72
    24 5/6/2021 ₱4,118.72 ₱4,153.04 ₱0.00 ₱4,118.72 ₱4,084.40 ₱34.32 ₱0.00 ₱9,673.04

    Page 1 of 2
    PMT PAYMENT BEGINNING SCHEDULED EXTRA TOTAL CUMULATIVE
    PRINCIPAL INTEREST ENDING BALANCE
    NO DATE BALANCE PAYMENT PAYMENT PAYMENT INTEREST

    Page 2 of 2

    You might also like