| List price |
PhP
|
|||
|---|---|---|---|---|
| Term |
year(s)
|
|||
| Interest rate p.a. |
%
|
|||
| Summary | ||||
| Term in year(s) | {{ amort.term }} year(s) | |||
| Term in month(s) | {{ amort.term * 12 }} month(s) | |||
| Interest rate p.a. | {{ amort.rate }} % | |||
| Prorated interest rate per month | {{ amort.rate/12 | number: 2 }} % | |||
| Monthly amortization | PhP {{ amort.price | amort: amort.term:amort.rate | number: 2 }} | |||
| Net income | PhP {{ ( ((amort.price | amort: amort.term:amort.rate) * ((amort.term * 12) + 1)) - amort.price ) | number: 2 }} | |||
| Total gross income | PhP {{ ((amort.price | amort: amort.term:amort.rate) * ((amort.term * 12) + 1)) | number: 2 }} | |||
| Month | Amortization | Payments credited to | Balance | |
|---|---|---|---|---|
| (Interest) | (Principal) | |||
| {{ row[0] }} | P{{ amort.price | amort: amort.term:amort.rate | number: 2 }} | P{{ row[2] | number: 2 }} | P{{ row[1] | number: 2 }} | P{{ row[3] | number: 2 }} |