Professional Documents
Culture Documents
Faraz 1
Faraz 1
Faraz 1
16 Quarterly Installments
PRINCIPAL
Markup 6 months KIBOR plus 2.5% per
annum
Equal installment
9,580,000
15.00%
1,383,925
Due Dates Beginning Balance Charge for the year Ending Balance Interest Charged
3/31/2009
6/30/2009
9/30/2009
12/31/2009
9,580,000
20,758,875
19,374,950
17,991,025
1,383,925
1,383,925
1,383,925
1,383,925
8,196,075
19,374,950
17,991,025
16,607,100
359250.00
856303.59
799216.69
742129.78
3/31/2010
6/30/2010
9/30/2010
12/31/2010
16,607,100
15,223,175
13,839,250
12,455,325
1,383,925
1,383,925
1,383,925
1,383,925
15,223,175
13,839,250
12,455,325
11,071,400
685042.88
627955.97
570869.06
513782.16
3/31/2011
6/30/2011
9/30/2011
12/31/2011
11,071,400
9,687,475
8,303,550
6,919,625
1,383,925
1,383,925
1,383,925
1,383,925
9,687,475
8,303,550
6,919,625
5,535,700
456695.25
399608.34
342521.44
285434.53
3/31/2012
6/30/2012
9/30/2012
12/31/2012
5,535,700
4,151,775
2,767,850
1,383,925
1,383,925
1,383,925
1,383,925
1,383,925
4,151,775
2,767,850
1,383,925
0
228347.63
171260.72
114173.81
57086.91
Input
Loan
Down Payment
Iterest
Life (Years 1-5)
Instalment Frequency
100,000
0.00%
15.00%
1
0.00%
1500%
Monthaly
Data
Loan
Down payment
Net Loan
# of Instalments
Interest Rate / Instalment
100,000
100,000
12
1.25%
Instalment amount
$9,026