What If

You might also like

Download as xlsx, pdf, or txt
Download as xlsx, pdf, or txt
You are on page 1of 9

EMI's on a Car Loan

Purchase Price ₹ 200,000


Down Payment -71%
Loan Term 36
Interest Rate 5.00%

Loan Amount ₹ 342,857


Down Payment -₹ 142,857
Monthly Payments ₹ 10,000
Total Payments ₹ 360,000
Total Interest ₹ 17,143

EMI's on a Car Loan


Purchase Price ₹ 200,000
Down Payment 20%
Loan Term 48
Interest Rate 5.00%

Loan Amount ₹ 160,000


Down Payment ₹ 40,000
Monthly Payments ₹ 3,500
Total Payments ₹ 168,000
Total Interest ₹ 8,000
EMI's on a Car Loan
Purchase Price ₹ 200,000
Down Payment 35%
Loan Term 36
Interest Rate 5.00%

Loan Amount ₹ 130,000


Down Payment ₹ 70,000
Monthly Payments ₹ 3,792
Total Payments ₹ 136,500
Total Interest ₹ 6,500
EMI's on a Car Loan
Purchase Price ₹ 200,000 Loan Amount

Down Payment 20% Interest Rate ₹ 160,000


Loan Term 48 4.25% ₹ 160,000
Interest Rate 5.00% 4.50% ₹ 160,000
4.75% ₹ 160,000
Loan Amount ₹ 160,000 5.00% ₹ 160,000
Down Payment ₹ 40,000 5.25% ₹ 160,000
Monthly Payments ₹ 3,500 5.50% ₹ 160,000
Total Interest ₹ 8,000 5.75% ₹ 160,000
Total Payments ₹ 168,000 6.00% ₹ 160,000
6.25% ₹ 160,000
6.50% ₹ 160,000
8.00% ₹ 160,000

Downpayment
Loan Amount ₹ 160,000
Down Payment ₹ 40,000
Monthly Payments ₹ 3,500
Total Interest ₹ 8,000
Total Payments ₹ 168,000
Monthly Payments Total Interest Total Payments

₹ 3,500 ₹ 8,000 ₹ 168,000


₹ 3,475 ₹ 6,800 ₹ 166,800
₹ 3,483 ₹ 7,200 ₹ 167,200
₹ 3,492 ₹ 7,600 ₹ 167,600
₹ 3,500 ₹ 8,000 ₹ 168,000
₹ 3,508 ₹ 8,400 ₹ 168,400
₹ 3,517 ₹ 8,800 ₹ 168,800
₹ 3,525 ₹ 9,200 ₹ 169,200
₹ 3,533 ₹ 9,600 ₹ 169,600
₹ 3,542 ₹ 10,000 ₹ 170,000
₹ 3,550 ₹ 10,400 ₹ 170,400
₹ 3,600 ₹ 12,800 ₹ 172,800

10% 20% 30% 40%


₹ 180,000 ₹ 160,000 ₹ 140,000 ₹ 120,000
₹ 20,000 ₹ 40,000 ₹ 60,000 ₹ 80,000
₹ 3,938 ₹ 3,500 ₹ 3,063 ₹ 2,625
₹ 9,000 ₹ 8,000 ₹ 7,000 ₹ 6,000
₹ 189,000 ₹ 168,000 ₹ 147,000 ₹ 126,000
EMI's on a Car Loan
Purchase Price ₹ 200,000
Down Payment 20% Down Paymen
Loan Term 48 ₹ 3,500 10% 15% 20%
Interest Rate 5.00% 4.25% ₹ 3,909 ₹ 3,692 ₹ 3,475
4.50% ₹ 3,919 ₹ 3,701 ₹ 3,483
Loan Amount ₹ 160,000 4.75% ₹ 3,928 ₹ 3,710 ₹ 3,492
Down Payment ₹ 40,000 5.00% ₹ 3,938 ₹ 3,719 ₹ 3,500
Monthly Payments ₹ 3,500 5.25% ₹ 3,947 ₹ 3,728 ₹ 3,508
Total Interest ₹ 8,000 Interest Rates 5.50% ₹ 3,956 ₹ 3,736 ₹ 3,517
Total Payments ₹ 168,000 5.75% ₹ 3,966 ₹ 3,745 ₹ 3,525
6.00% ₹ 3,975 ₹ 3,754 ₹ 3,533
6.25% ₹ 3,984 ₹ 3,763 ₹ 3,542
6.50% ₹ 3,994 ₹ 3,772 ₹ 3,550
8.00% ₹ 4,050 ₹ 3,825 ₹ 3,600

Down Payments
₹ 3,500 50% 60% 70%
9.00%
9.50%
Interest Rates 10.00%
10.50%
11.00%
Down Payments
25% 30% 35% 40% 50%
₹ 3,258 ₹ 3,041 ₹ 2,823 ₹ 2,606 ₹ 2,172
₹ 3,266 ₹ 3,048 ₹ 2,830 ₹ 2,613 ₹ 2,177
₹ 3,273 ₹ 3,055 ₹ 2,837 ₹ 2,619 ₹ 2,182
₹ 3,281 ₹ 3,063 ₹ 2,844 ₹ 2,625 ₹ 2,188
₹ 3,289 ₹ 3,070 ₹ 2,851 ₹ 2,631 ₹ 2,193
₹ 3,297 ₹ 3,077 ₹ 2,857 ₹ 2,638 ₹ 2,198
₹ 3,305 ₹ 3,084 ₹ 2,864 ₹ 2,644 ₹ 2,203
₹ 3,313 ₹ 3,092 ₹ 2,871 ₹ 2,650 ₹ 2,208
₹ 3,320 ₹ 3,099 ₹ 2,878 ₹ 2,656 ₹ 2,214
₹ 3,328 ₹ 3,106 ₹ 2,884 ₹ 2,663 ₹ 2,219
₹ 3,375 ₹ 3,150 ₹ 2,925 ₹ 2,700 ₹ 2,250
Maximizing Profit
Products A B C Total Units
Units 0 35000 10000 45000
Price ₹ 150.00 ₹ 250.00 ₹ 350.00
Cost ₹ 20.00 ₹ 90.00 ₹ 170.00
Percentage Cost 13% 36% 49%
Total Profit ₹0 ₹ 5,600,000 ₹ 1,800,000
Overall Profit ₹ 7,400,000

Restrictions
Overall Units <= 45000
Product 25,000 40,000 10,000
Strategy Current Alerts Total Alters should be less than 10 9 8
S1 125 170 100 125 150
S2 128 180 50 80 128
S3 51 90 10 15 24
Total 304

Contraint
S1 >= S2
S1 >= 2*S3
Total 400
7 6 5 4 3 2 1
175 200 225 250 275 300 325
164 203 242 281 320 359 398
34 51 57 67 77 87 98

You might also like