Scribd
Upload
87 views1 page

Repayment Schedule Tractor

The document outlines the repayment schedule for a Rs. 745,000 loan taken by Mr. Awais Atta Bajwa over 10 installments. It shows the breakdown of principal and markup amounts for each installment, as well as cumulative totals. The repayment amount is Rs. 103,148.56 per installment.

Uploaded by

Abdul Hameed
Copyright
© © All Rights Reserved
We take content rights seriously. If you suspect this is your content, claim it here.
Available Formats
Download as XLS, PDF, TXT or read online on Scribd
87 views1 page

Repayment Schedule Tractor

The document outlines the repayment schedule for a Rs. 745,000 loan taken by Mr. Awais Atta Bajwa over 10 installments. It shows the breakdown of principal and markup amounts for each installment, as well as cumulative totals. The repayment amount is Rs. 103,148.56 per installment.

Uploaded by

Abdul Hameed
Copyright
© © All Rights Reserved
We take content rights seriously. If you suspect this is your content, claim it here.
Available Formats
Download as XLS, PDF, TXT or read online on Scribd
You are on page 1/ 1

SCHEDULE OF REPAYMENT

of Mr. Awais Atta Bajwa (Theeng Morr)


loan amount Rs. 745,000.00
Mark-up 0.06400
Installments 10

INS.NO. PRINCIPAL MARK-UP TOTAL INSTALLMENT CUMULATIVE PRINCIPAL CUMULATIVE MARK-UP CUMULATIVE PAYMENT

1 Rs.55,468.56 Rs.47,680.00 Rs.103,148.56 Rs.55,468.56 Rs.47,680.00 Rs.103,148.56


2 Rs.59,018.55 Rs.44,130.01 Rs.103,148.56 Rs.114,487.11 Rs.91,810.01 Rs.206,297.12

3 Rs.62,795.73 Rs.40,352.83 Rs.103,148.56 Rs.177,282.84 Rs.132,162.84 Rs.309,445.68


4 Rs.66,814.66 Rs.36,333.90 Rs.103,148.56 Rs.244,097.50 Rs.168,496.74 Rs.412,594.24
5 Rs.71,090.80 Rs.32,057.76 Rs.103,148.56 Rs.315,188.30 Rs.200,554.50 Rs.515,742.80

6 Rs.75,640.61 Rs.27,507.95 Rs.103,148.56 Rs.390,828.91 Rs.228,062.44 Rs.618,891.36


7 Rs.80,481.61 Rs.22,666.95 Rs.103,148.56 Rs.471,310.52 Rs.250,729.39 Rs.722,039.92
8 Rs.85,632.43 Rs.17,516.13 Rs.103,148.56 Rs.556,942.96 Rs.268,245.52 Rs.825,188.48

9 Rs.91,112.91 Rs.12,035.65 Rs.103,148.56 Rs.648,055.87 Rs.280,281.17 Rs.928,337.04


10 Rs.96,944.13 Rs.6,204.42 Rs.103,148.56 Rs.745,000.00 Rs.286,485.60 Rs.1,031,485.60
11 #NUM! #NUM! Rs.103,148.56 #NUM! #NUM! #NUM!
12 #NUM! #NUM! Rs.103,148.56 #NUM! #NUM! #NUM!
13 #NUM! #NUM! Rs.103,148.56 #NUM! #NUM! #NUM!
14 #NUM! #NUM! Rs.103,148.56 #NUM! #NUM! #NUM!
15 #NUM! #NUM! Rs.103,148.56 #NUM! #NUM! #NUM!
16 #NUM! #NUM! Rs.103,148.56 #NUM! #NUM! #NUM!
17 #NUM! #NUM! Rs.103,148.56 #NUM! #NUM! #NUM!
18 #NUM! #NUM! Rs.103,148.56 #NUM! #NUM! #NUM!
19 #NUM! #NUM! Rs.103,148.56 #NUM! #NUM! #NUM!
20 #NUM! #NUM! Rs.103,148.56 #NUM! #NUM! #NUM!
21 #NUM! #NUM! Rs.103,148.56 #NUM! #NUM! #NUM!
22 #NUM! #NUM! Rs.103,148.56 #NUM! #NUM! #NUM!
23 #NUM! #NUM! Rs.103,148.56 #NUM! #NUM! #NUM!
24 #NUM! #NUM! Rs.103,148.56 #NUM! #NUM! #NUM!
25 #NUM! #NUM! Rs.103,148.56 #NUM! #NUM! #NUM!
26 #NUM! #NUM! Rs.103,148.56 #NUM! #NUM! #NUM!
27 #NUM! #NUM! Rs.103,148.56 #NUM! #NUM! #NUM!
28 #NUM! #NUM! Rs.103,148.56 #NUM! #NUM! #NUM!
29 #NUM! #NUM! Rs.103,148.56 #NUM! #NUM! #NUM!
30 #NUM! #NUM! Rs.103,148.56 #NUM! #NUM! #NUM!
31 #NUM! #NUM! Rs.103,148.56 #NUM! #NUM! #NUM!
32 #NUM! #NUM! Rs.103,148.56 #NUM! #NUM! #NUM!
33 #NUM! #NUM! Rs.103,148.56 #NUM! #NUM! #NUM!
34 #NUM! #NUM! Rs.103,148.56 #NUM! #NUM! #NUM!
35 #NUM! #NUM! Rs.103,148.56 #NUM! #NUM! #NUM!
36 #NUM! #NUM! Rs.103,148.56 #NUM! #NUM! #NUM!
37 #NUM! #NUM! Rs.103,148.56 #NUM! #NUM! #NUM!
38 #NUM! #NUM! Rs.103,148.56 #NUM! #NUM! #NUM!
39 #NUM! #NUM! Rs.103,148.56 #NUM! #NUM! #NUM!
40 #NUM! #NUM! Rs.103,148.56 #NUM! #NUM! #NUM!
41 #NUM! #NUM! Rs.103,148.56 #NUM! #NUM! #NUM!
42 #NUM! #NUM! Rs.103,148.56 #NUM! #NUM! #NUM!
43 #NUM! #NUM! Rs.103,148.56 #NUM! #NUM! #NUM!
44 #NUM! #NUM! Rs.103,148.56 #NUM! #NUM! #NUM!
45 #NUM! #NUM! Rs.103,148.56 #NUM! #NUM! #NUM!
46 #NUM! #NUM! Rs.103,148.56 #NUM! #NUM! #NUM!
47 #NUM! #NUM! Rs.103,148.56 #NUM! #NUM! #NUM!
48 #NUM! #NUM! Rs.103,148.56 #NUM! #NUM! #NUM!
49 #NUM! #NUM! Rs.103,148.56 #NUM! #NUM! #NUM!
50 #NUM! #NUM! Rs.103,148.56 #NUM! #NUM! #NUM!
51 #NUM! #NUM! Rs.103,148.56 #NUM! #NUM! #NUM!
52 #NUM! #NUM! Rs.103,148.56 #NUM! #NUM! #NUM!
53 #NUM! #NUM! Rs.103,148.56 #NUM! #NUM! #NUM!
54 #NUM! #NUM! Rs.103,148.56 #NUM! #NUM! #NUM!
55 #NUM! #NUM! Rs.103,148.56 #NUM! #NUM! #NUM!

You might also like