Medical Equipment Leasing & Bank Loans
Original Principal
EGP 4.50M
Remaining Principal (GL 2410)
EGP 3.40M
Monthly Debt Service
EGP 112,500
LOAN-CIB-MED01
Active
CIB Medical Equipment Leasing
Candela GentleMax Pro Plus & Sofwave New Cairo Expansion
Interest Rate
16.5% p.a.
Monthly Installment
EGP 112,500
Remaining Principal
EGP 3,400,000
Maturity Date
01 May 2029
Principal Repaid Progress24%
Next 12-Month Amortization Schedule Preview
| # | Installment Date | Opening Principal | Total Installment | Interest (6250) | Principal Paid (2410) | Closing Principal |
|---|---|---|---|---|---|---|
| 1 | 07 Nov 2026 | EGP 3,400,000 | EGP 112,500 | EGP 46,750 | EGP 65,750 | EGP 3,334,250 |
| 2 | 07 Dec 2026 | EGP 3,334,250 | EGP 112,500 | EGP 45,845.94 | EGP 66,654.06 | EGP 3,267,595.94 |
| 3 | 07 Jan 2027 | EGP 3,267,595.94 | EGP 112,500 | EGP 44,929.44 | EGP 67,570.56 | EGP 3,200,025.38 |
| 4 | 07 Feb 2027 | EGP 3,200,025.38 | EGP 112,500 | EGP 44,000.35 | EGP 68,499.65 | EGP 3,131,525.73 |
| 5 | 07 Mar 2027 | EGP 3,131,525.73 | EGP 112,500 | EGP 43,058.48 | EGP 69,441.52 | EGP 3,062,084.21 |
| 6 | 07 Apr 2027 | EGP 3,062,084.21 | EGP 112,500 | EGP 42,103.66 | EGP 70,396.34 | EGP 2,991,687.87 |
| 7 | 07 May 2027 | EGP 2,991,687.87 | EGP 112,500 | EGP 41,135.71 | EGP 71,364.29 | EGP 2,920,323.58 |
| 8 | 07 Jun 2027 | EGP 2,920,323.58 | EGP 112,500 | EGP 40,154.45 | EGP 72,345.55 | EGP 2,847,978.03 |
| 9 | 07 Jul 2027 | EGP 2,847,978.03 | EGP 112,500 | EGP 39,159.70 | EGP 73,340.30 | EGP 2,774,637.73 |
| 10 | 07 Aug 2027 | EGP 2,774,637.73 | EGP 112,500 | EGP 38,151.27 | EGP 74,348.73 | EGP 2,700,289 |
| 11 | 07 Sept 2027 | EGP 2,700,289 | EGP 112,500 | EGP 37,128.97 | EGP 75,371.03 | EGP 2,624,917.97 |
| 12 | 07 Oct 2027 | EGP 2,624,917.97 | EGP 112,500 | EGP 36,092.62 | EGP 76,407.38 | EGP 2,548,510.59 |
Showing 12 of 12
1 / 1