Option 1 Option 2 Option 3 Option 4

Down Payment 178,800 35,000 100,000 20,000

Discount 85,000 97,850
3 years 39,550 43,505
5 years 26,456 29,102 28,110 29,102
Total Payment 3 years 1,423,800 1,566,180
Total Payment 5 years 1,587,360 1,746,120
Loanable Amount 1,140,200 1,284,000
Total Interest In Amount
In 3 years 283,600 282,180
In 5 years 447,160 462,120
Interest Rate
In 3 years 25% 22%
In 5 years 39% 36%
Interest Per Annum
In 3 years 8% 7%
In 5 years 8% 7%
 Employees Number of Employees
Incentive 1
Day 1 300 Employee 1 1250 90%
2 200 2 350 90%
3 300 3 63 70%
Perfect Attendance 500 4 872 80%
4 200 5 346 70%
5 200
6 400 Employees Number of Employees
7 300 1
8 200 Employee 1 1250 1,125
Perfect Attendance 500 2 350 315
3 63 44.10
4 872 697.60
5 346 242.20

Employees Number of Employees

1
Employee 1 1250 1,125
2 350 315
3 63 45
4 872 698
5 346 243

Employee Day 1 Day 2

1 337,500 225000
2 94,500 63000
3 13,500 9000
4 209,400 139600
5 72,900 48600
 Attendance Rate
2 3 4 5 6 7 8
90% 80% 90% 90% 75% 80% 75%
90% 70% 90% 90% 60% 70% 70%
70% 50% 70% 70% 60% 50% 80%
80% 60% 80% 80% 75% 60% 60%
70% 50% 70% 70% 40% 50% 70%

Attendance Rate
2 3 4 5 6 7 8
1125 1000 1125 1125 937.50 1000 937.50
315 245 315 315 210 245 245
44.10 31.50 44.10 44.10 37.80 31.50 50.40
697.60 523.20 697.60 697.60 654.00 523.20 523.20
242.20 173 242.20 242.20 138.40 173 242.20

Attendance Rate
2 3 4 5 6 7 8
1125 1000 1125 1125 938 1000 938
315 245 315 315 210 245 245
45 32 45 45 38 32 51
698 524 698 698 654 524 524
243 173 243 243 139 173 243

Day 3 P/A Day 4 Day 5 Day 6 Day 7 Day 8

300000 312500 225000 225000 375200 300000 187600
73500 105000 63000 63000 84000 73500 49000
9600 16000 9000 9000 15200 9600 10200
157200 262000 139600 139600 261600 157200 104800
51900 69500 48600 48600 55600 51900 48600
Perfect Attendance
50%
60%
50%
60%
40%

Perfect Attendance
625
210
31.50
523.20
138.40

Perfect Attendance
625
210
32
524
139

Perfect Attendance
312500
105000
16000
262000
69500