Repayment Schedule — Loan #1
Borrower: Boitumelo Keolopile
Loan #1
Principal: P 5,000.00
Rate 24.0000% • Term 12 mo • Monthly
| # | Due | Interest | Principal | Total | Paid | Status |
|---|---|---|---|---|---|---|
| 1 | 2025-09-21 | 100.00 | 372.80 | 472.80 | 400.00 | partial |
| 2 | 2025-10-21 | 92.54 | 380.26 | 472.80 | 0.00 | upcoming |
| 3 | 2025-11-21 | 84.94 | 387.86 | 472.80 | 0.00 | upcoming |
| 4 | 2025-12-21 | 77.18 | 395.62 | 472.80 | 0.00 | upcoming |
| 5 | 2026-01-21 | 69.27 | 403.53 | 472.80 | 0.00 | upcoming |
| 6 | 2026-02-21 | 61.20 | 411.60 | 472.80 | 0.00 | upcoming |
| 7 | 2026-03-21 | 52.97 | 419.83 | 472.80 | 0.00 | upcoming |
| 8 | 2026-04-21 | 44.57 | 428.23 | 472.80 | 0.00 | upcoming |
| 9 | 2026-05-21 | 36.01 | 436.79 | 472.80 | 0.00 | upcoming |
| 10 | 2026-06-21 | 27.27 | 445.53 | 472.80 | 0.00 | upcoming |
| 11 | 2026-07-21 | 18.36 | 454.44 | 472.80 | 0.00 | upcoming |
| 12 | 2026-08-21 | 9.27 | 463.51 | 472.78 | 0.00 | upcoming |