S/N | DATE | PARTICULARS | DR | CR | BALANCE |
---|---|---|---|---|---|
₦ | ₦ | ₦ | |||
1 | 31/12/19 | BALANCE B/F | 30,000.00 | ||
2 | 25/01/20 | SAVINGS | 5,000.00 | 35,000.00 | |
3 | 25/02/20 | SAVINGS | 5,000.00 | 40,000.00 | |
4 | 25/03/20 | SAVINGS | 5,000.00 | 45,000.00 | |
5 | 25/04/20 | SAVINGS | 5,000.00 | 50,000.00 | |
6 | 25/05/20 | SAVINGS | 5,000.00 | 55,000.00 | |
7 | 25/06/20 | SAVINGS | 5,000.00 | 60,000.00 | |
8 | 25/07/20 | SAVINGS | 5,000.00 | 65,000.00 | |
9 | 25/08/20 | SAVINGS | 5,000.00 | 70,000.00 | |
10 | 25/09/20 | SAVINGS | 5,000.00 | 75,000.00 | |
11 | 25/10/20 | SAVINGS | 5,000.00 | 80,000.00 | |
12 | 25/11/20 | SAVINGS | 5,000.00 | 85,000.00 | |
13 | 25/12/20 | SAVINGS | 5,000.00 | 90,000.00 | |
14 | 25/01/21 | SAVINGS | 5,000.00 | 95,000.00 | |
15 | 25/02/21 | SAVINGS | 5,000.00 | 100,000.00 | |
16 | 25/03/21 | SAVINGS | 5,000.00 | 105,000.00 | |
17 | 25/04/21 | SAVINGS | 5,000.00 | 110,000.00 | |
18 | 25/05/21 | SAVINGS | 5,000.00 | 115,000.00 | |
19 | 25/06/21 | SAVINGS | 5,000.00 | 120,000.00 | |
20 | 25/07/21 | SAVINGS | 5,000.00 | 125,000.00 | |
21 | 25/08/21 | SAVINGS | 5,000.00 | 130,000.00 | |
22 | 25/09/21 | SAVINGS | 5,000.00 | 135,000.00 | |
23 | 25/10/21 | SAVINGS | 5,000.00 | 140,000.00 | |
24 | 25/11/21 | SAVINGS | 5,000.00 | 145,000.00 | |
25 | 25/12/21 | SAVINGS | 5,000.00 | 150,000.00 | |
26 | 25/01/22 | SAVINGS | 5,000.00 | 155,000.00 | |
27 | 25/02/22 | SAVINGS | 5,000.00 | 160,000.00 | |
28 | 25/03/22 | SAVINGS | 5,000.00 | 165,000.00 | |
29 | 25/04/22 | SAVINGS | 5,000.00 | 170,000.00 | |
30 | 25/05/22 | SAVINGS | 5,000.00 | 175,000.00 | |
25/06/2022 | SAVINGS | 5,000.00 | 180,000.00 | ||
25/07/2022 | SAVINGS | 5,000.00 | 185,000.00 | ||
25/08/2022 | SAVINGS | 5,000.00 | 190,000.00 | ||
25/09/2022 | SAVINGS | 5,000.00 | 195,000.00 | ||
25/10/2022 | SAVINGS | 5,000.00 | 200,000.00 | ||
25/11/2022 | SAVINGS | 5,000.00 | 205,000.00 | ||
25/12/22 | SAVINGS | 5,000.00 | 210,000.00 | ||
25/01/23 | SAVINGS | 5,000.00 | 215,000.00 | ||
25/02/23 | SAVINGS | 5,000.00 | 220,000.00 | ||
25/03/23 | SAVINGS | 5,000.00 | 225,000.00 | ||
25/04/23 | SAVINGS | 5,000.00 | 230,000.00 | ||
25/05/23 | SAVINGS | 5,000.00 | 235,000.00 | ||
25/05/23 | SAVINGS | 5,000.00 | 240,000.00 | ||
25/06/23 | SAVINGS | 5,000.00 | 245,000.00 | ||
25/07/23 | SAVINGS | 5,000.00 | 250,000.00 | ||
25/08/23 | SAVINGS | 5,000.00 | 255,000.00 | ||
25/9/23 | SAVINGS | 5,000.00 | 260,000.00 | ||
25/10/23 | SAVINGS | 5,000.00 | 265,000.00 | ||
25/11/23 | SAVINGS | 5,000.00 | 270,000.00 | ||
25/12/23 | SAVINGS | 5,000.00 | 275,000.00 | ||
25/01/24 | SAVINGS | 5,000.00 | 280,000.00 | ||
25/02/24 | SAVINGS | 5,000.00 | 285,000.00 | ||
25/3/24 | SAVINGS | 5,000.00 | 290,000.00 | ||
25/04/25 | SAVINGS | 5,000.00 | 295,000.00 | ||
25/5/24 |
Periods | Payment Date | Principal Payments | Interest Payments | Monthly Payments | Loan Balance |
---|---|---|---|---|---|
0 | 12/04/2023 | 0.00 | 0.00 | 0.00 | 400,000.00 |
1 | 25/04/2023 | 16,666.67 | 2,500.00 | 19,166.67 | 383,333.33 |
2 | 25/05/2023 | 16,666.67 | 2,500.00 | 19,166.67 | 366,666.67 |
3 | 25/06/2023 | 16,666.67 | 2,500.00 | 19,166.67 | 350,000.00 |
4 | 25/07/2023 | 16,666.67 | 2,500.00 | 19,166.67 | 333,333.33 |
5 | 25/08/2023 | 16,666.67 | 2,500.00 | 19,166.67 | 316,666.67 |
6 | 25/09/2023 | 16,666.67 | 2,500.00 | 19,166.67 | 300,000.00 |
7 | 25/10/2023 | 16,666.67 | 2,500.00 | 19,166.67 | 283,333.33 |
8 | 25/11/2023 | 16,666.67 | 2,500.00 | 19,166.67 | 266,666.67 |
9 | 25/12/2023 | 16,666.67 | 2,500.00 | 19,166.67 | 250,000.00 |
10 | 25/01/2024 | 16,666.67 | 2,500.00 | 19,166.67 | 233,333.33 |
11 | 25/02/2024 | 16,666.67 | 2,500.00 | 19,166.67 | 216,666.67 |
12 | 25/03/2024 | 16,666.67 | 2,500.00 | 19,166.67 | 200,000.00 |
13 | 25/04/2024 | 16,666.67 | 2,500.00 | 19,166.67 | 183,333.33 |
14 | 25/05/2024 | 16,666.67 | 2,500.00 | 19,166.67 | 166,666.67 |
15 | 25/06/2024 | 16,666.67 | 2,500.00 | 19,166.67 | 150,000.00 |
16 | 25/07/2024 | 16,666.67 | 2,500.00 | 19,166.67 | 133,333.33 |
17 | 25/08/2024 | 16,666.67 | 2,500.00 | 19,166.67 | 116,666.67 |
18 | 25/09/2024 | 16,666.67 | 2,500.00 | 19,166.67 | 100,000.00 |
19 | 25/10/2024 | 16,666.67 | 2,500.00 | 19,166.67 | 83,333.33 |
20 | 25/11/2024 | 16,666.67 | 2,500.00 | 19,166.67 | 66,666.67 |
21 | 25/12/2024 | 16,666.67 | 2,500.00 | 19,166.67 | 50,000.00 |
22 | 25/01/2025 | 16,666.67 | 2,500.00 | 19,166.67 | 33,333.33 |
23 | 25/02/2025 | 16,666.67 | 2,500.00 | 19,166.67 | 16,666.67 |
24 | 25/03/2025 | 16,666.67 | 2,500.00 | 19,166.67 | 0.00 |
Periods | Payment Date | Principal Payments | Interest Payments | Monthly Payments | Loan Balance |
---|---|---|---|---|---|
0 | 19/01/2021 | 0.00 | 0.00 | 0.00 | 180,000.00 |
1 | 25/01/2021 | 15,000.00 | 750.00 | 15,750.00 | 165,000.00 |
2 | 25/02/2021 | 15,000.00 | 750.00 | 15,750.00 | 150,000.00 |
3 | 25/03/2021 | 15,000.00 | 750.00 | 15,750.00 | 135,000.00 |
4 | 25/04/2021 | 15,000.00 | 750.00 | 15,750.00 | 120,000.00 |
5 | 25/05/2021 | 15,000.00 | 750.00 | 15,750.00 | 105,000.00 |
6 | 25/06/2021 | 15,000.00 | 750.00 | 15,750.00 | 90,000.00 |
7 | 25/07/2021 | 15,000.00 | 750.00 | 15,750.00 | 75,000.00 |
8 | 25/08/2021 | 15,000.00 | 750.00 | 15,750.00 | 60,000.00 |
9 | 25/09/2021 | 15,000.00 | 750.00 | 15,750.00 | 45,000.00 |
10 | 25/10/2021 | 15,000.00 | 750.00 | 15,750.00 | 30,000.00 |
11 | 25/11/2021 | 15,000.00 | 750.00 | 15,750.00 | 15,000.00 |
12 | 25/12/2021 | 15,000.00 | 750.00 | 15,750.00 | 0.00 |
Periods | Payment Date | Principal Payments | Interest Payments | Monthly Payments | Loan Balance |
0 | 211 | 0.00 | 0.00 | 0.00 | 120,000.00 |
1 | 29/09/2022 | 10,000.00 | 800.00 | 10,800.00 | 110,000.00 |
2 | 29/10/2022 | 10,000.00 | 800.00 | 10,800.00 | 100,000.00 |
3 | 29/11/2022 | 10,000.00 | 800.00 | 10,800.00 | 90,000.00 |
4 | 29/12/2022 | 10,000.00 | 800.00 | 10,800.00 | 80,000.00 |
5 | 29/01/2023 | 10,000.00 | 800.00 | 10,800.00 | 70,000.00 |
6 | 01/03/2023 | 10,000.00 | 800.00 | 10,800.00 | 60,000.00 |
7 | 01/04/2023 | 10,000.00 | 800.00 | 10,800.00 | 50,000.00 |
8 | 01/05/2023 | 10,000.00 | 800.00 | 10,800.00 | 40,000.00 |
9 | 01/06/2023 | 10,000.00 | 800.00 | 10,800.00 | 30,000.00 |
10 | 01/07/2023 | 10,000.00 | 800.00 | 10,800.00 | 20,000.00 |
11 | 01/08/2023 | 10,000.00 | 800.00 | 10,800.00 | 10,000.00 |
12 | 01/09/2023 | 10,000.00 | 800.00 | 10,800.00 | 0.00 |