8/16/2019 2153569 a4 Muhammad Adil

1/18

MEHRAN

#1 CALCULATE THE INSTALLMENT PER MONT

VAHICAL COST   750,000DOWN PAYMENT 30%

RATE 18%

YEAR  3

LOAN AMOUNT   525,000

RATE PER MONTH 1.50%

 NO OF PERIOD'S FOR INSTALLMENT 3

INSTALLMENT $18,980.01

#2 CALCULATE THE AMORTIZATON TABLE

Period! I"!#%%&e"# Pri"'i(%0

1 !18,"80.01 !11,105.01

2 !18,"80.01 !11,271.58

3 !18,"80.01 !11,##0.# !18,"80.01 !11,12.27

5 !18,"80.01 !11,78.#5

!18,"80.01 !11,"3.25

7 !18,"80.01 !12,1#2.70

8 !18,"80.01 !12,32#.8#

" !18,"80.01 !12,50".71

10 !18,"80.01 !12,"7.35

11 !18,"80.01 !12,887.81

8/16/2019 2153569 a4 Muhammad Adil

2/18

12 !18,"80.01 !13,081.13

13 !18,"80.01 !13,277.35

1# !18,"80.01 !13,#7.51

15 !18,"80.01 !13,78.

1 !18,"80.01 !13,883.8#

17 !18,"80.01 !1#,0"2.0"

18 !18,"80.01 !1#,303.#81" !18,"80.01 !1#,518.03

20 !18,"80.01 !1#,735.80

21 !18,"80.01 !1#,"5.8#

22 !18,"80.01 !15,181.1"

23 !18,"80.01 !15,#08."1

2# !18,"80.01 !15,#0.0#

25 !18,"80.01 !15,87#.#

2 !18,"80.01 !1,112.7

27 !18,"80.01 !1,35#.#5

28 !18,"80.01 !1,5"".772" !18,"80.01 !1,8#8.7

30 !18,"80.01 !17,101.50

31 !18,"80.01 !17,358.02

32 !18,"80.01 !17,18.3"

33 !18,"80.01 !17,882.

3# !18,"80.01 !18,150."0

35 !18,"80.01 !18,#23.17

3 !18,"80.01 !18,"".51

SU$UI WA&ONR

#1 CALCULATE THE INSTALLMENT PER MONT

VAHICAL COST   1,050,000

DOWN PAYMENT 30%

RATE 18%

8/16/2019 2153569 a4 Muhammad Adil

3/18

YEAR  3

LOAN AMOUNT   735,000

RATE PER MONTH 1.50%

 NO OF PERIOD'S FOR INSTALLMENT 3

INSTALLMENT $)*,+).01

#2 CALCULATE THE AMORTIZATON TABLE

Period! I"!#%%&e"#! Pri"'i(%0

1 !2,572.01 !15,5#7.01

2 !2,572.01 !15,780.22

3 !2,572.01 !1,01."2

# !2,572.01 !1,257.17

5 !2,572.01 !1,501.03

!2,572.01 !1,7#8.55

7 !2,572.01 !1,""".77

8 !2,572.01 !17,25#.77

" !2,572.01 !17,513.5"

10 !2,572.01 !17,77.30

11 !2,572.01 !18,0#2."#

12 !2,572.01 !18,313.58

13 !2,572.01 !18,588.2"

1# !2,572.01 !18,87.11

15 !2,572.01 !1",150.12

1 !2,572.01 !1",#37.37

17 !2,572.01 !1",728."3

18 !2,572.01 !20,02#.87

1" !2,572.01 !20,325.2#

20 !2,572.01 !20,30.12

21 !2,572.01 !20,"3".57

22 !2,572.01 !21,253.

23 !2,572.01 !21,572.#7

2# !2,572.01 !21,8".05

8/16/2019 2153569 a4 Muhammad Adil

4/18

25 !2,572.01 !22,22#.50

2 !2,572.01 !22,557.8

27 !2,572.01 !22,8".23

28 !2,572.01 !23,23".7

2" !2,572.01 !23,588.27

30 !2,572.01 !23,"#2.0"

31 !2,572.01 !2#,301.2232 !2,572.01 !2#,5.7#

33 !2,572.01 !25,035.73

3# !2,572.01 !25,#11.27

35 !2,572.01 !25,7"2.#3

3 !2,572.01 !2,17".32

SU$UI CULTUS

#1 CALCULATE THE INSTALLMENT PER MONT

VAHICAL COST   1,100,000

DOWN PAYMENT 30%

RATE 18%

YEAR  3

LOAN AMOUNT   770,000

RATE PER MONTH 1.50%

 NO OF PERIOD'S FOR INSTALLMENT 3

INSTALLMENT $),8-.-

8/16/2019 2153569 a4 Muhammad Adil

5/18

 

Period! I"!#%%&e"#! Pri"'i(%0

1 !27,837.3# !1,287.3#

2 !27,837.3# !1,531.5

3 !27,837.3# !1,77".3

# !27,837.3# !17,031.32

5 !27,837.3# !17,28.7"

!27,837.3# !17,5#.10

7 !27,837.3# !17,80".2"

8 !27,837.3# !18,07.#3

" !27,837.3# !18,3#7.57

10 !27,837.3# !18,22.7"

11 !27,837.3# !18,"02.13

12 !27,837.3# !1",185.

13 !27,837.3# !1",#73.#5

1# !27,837.3# !1",75.55

15 !27,837.3# !20,02.03

1 !27,837.3# !20,32."

17 !27,837.3# !20,8.#0

18 !27,837.3# !20,"78.#3

1" !27,837.3# !21,2"3.11

20 !27,837.3# !21,12.50

21 !27,837.3# !21,"3."

22 !27,837.3# !22,25.7#23 !27,837.3# !22,5"".73

2# !27,837.3# !22,"38.72

25 !27,837.3# !23,282.80

2 !27,837.3# !23,32.05

27 !27,837.3# !23,"8.53

28 !27,837.3# !2#,3#.33

2" !27,837.3# !2#,711.52

30 !27,837.3# !25,082.1"

31 !27,837.3# !25,#58.#3

32 !27,837.3# !25,8#0.3033 !27,837.3# !2,227."1

3# !27,837.3# !2,21.33

35 !27,837.3# !27,020.5

3 !27,837.3# !27,#25."

8/16/2019 2153569 a4 Muhammad Adil

6/18

8/16/2019 2153569 a4 Muhammad Adil

7/18

ABC CORPORATION

H = ?

  ?

I"#ere!# B%"'e  525,000

7,875 513,8"#.""

7,708 502,23.#1

7,53" #"1,182.757,38 #7",570.#"

7,1"# #7,78#.0#

7,017 #55,820.7"

,837 ##3,78.0"

,55 #31,353.2

,#70 #18,8#3.55

,283 #0,1#.1"

,0"2 3"3,258.38

8/16/2019 2153569 a4 Muhammad Adil

8/18

  5,8"" 380,177.25

5,703 3,8""."0

5,503 353,#23.3"

5,301 33",7##.73

5,0" 325,80."0

#,888 311,78.80

#,77 2"7,#5.33#,#2 282,"#7.30

#,2## 28,211.50

#,023 253,25#.

3,7"" 238,073.#8

3,571 222,#.57

3,3#0 207,02#.53

3,105 1"1,1#".8"

2,87 175,037.13

2,2 158,82.8

2,380 1#2,082."22,131 125,23#.15

1,87" 108,132.

1,22 "0,77#.#

1,32 73,15.25

1,0"7 55,273.5"

82" 37,122.8

557 18,"".51

280 /0.00

H = ?

8/16/2019 2153569 a4 Muhammad Adil

9/18

  ?

I"#ere!# B%"'e  735,000

11,025 71",#52.""

10,7"2 703,72.77

10,555 87,55.85

10,315 71,3"8.8

10,071 5#,8"7.5

",823 38,1#".10

",572 21,1#".33

",317 03,8"#.5

",058 58,380."7

8,7" 58,0#.7

8,52" 550,51.73

8,258 532,2#8.15

7,"8# 513,5".8

7,705 #"#,7"2.7#

7,#22 #75,#2.3

7,135 #5,205.25

,8#3 #3,#7.32

,5#7 #1,#51.#

,2#7 3",12.22

5,"#2 375,#".10

5,32 35#,55.53

5,318 333,302.87

5,000 311,730.#0

#,7 28",83#.35

8/16/2019 2153569 a4 Muhammad Adil

10/18

  #,3#8 27,0".85

#,01# 2#5,051.""

3,7 222,155.7

3,332 1"8,"1.08

2,"8# 175,327.81

2,30 151,385.72

2,271 127,08#.#"1,"0 102,#18.75

1,53 77,383.02

1,11 51,"71.7

780 2,17".32

3"3 /0.00

H = ?

 

8/16/2019 2153569 a4 Muhammad Adil

11/18

 

I"#ere!# B%"'e  770,000

11,550.00 753,712.

11,305." 737,181.00

11,057.72 720,#01.37

10,80.02 703,370.05

10,550.55 8,083.25

10,2"1.25 8,537.1

10,028.0 50,727.87

",70."2 32,51.##

",#8".77 1#,303.87

",21#.5 5"5,81.08

8,"35.22 57,778."

8,51.8 557,5"3.30

8,33."0 538,11".85

8,071.80 518,35#.30

7,775.31 #"8,2"2.27

7,#7#.38 #77,"2".31

7,18."# #57,20."1

,858."1 #3,282.#8

,5##.2# #1#,"8".37

,22#.8# 3"3,37.87

5,"00.5 371,##0.17

5,571.0 3#",17#.#35,237.2 32,57#.70

#,8"8.2 303,35."8

#,55#.5# 280,353.18

#,205.30 25,721.13

3,850.82 232,73#.0

3,#"1.02 208,388.28

3,125.82 183,7.7

2,755.15 158,5"#.5

2,378."2 133,13.1#

1,""7.0# 107,2"5.831,0".## 81,07."3

1,21.02 5#,##.0

81.70 27,#25."

#11.3"

8/16/2019 2153569 a4 Muhammad Adil

12/18

8/16/2019 2153569 a4 Muhammad Adil

13/18

8/16/2019 2153569 a4 Muhammad Adil

14/18

8/16/2019 2153569 a4 Muhammad Adil

15/18

8/16/2019 2153569 a4 Muhammad Adil

16/18

8/16/2019 2153569 a4 Muhammad Adil

17/18

8/16/2019 2153569 a4 Muhammad Adil

18/18