c

c c

c

c
c
•
c
c  c c   c  c  c
 c 
 c 
 c c c c c 
c

 c ccc cc
c c   c
 c c  c  c  c  c c c
<
c

c c 
 
c    c c c c c
  c  c c c 
 c  c c c


 c 
c c c    c    c  c c c
 c c c
  
 c
    c
c J
J   
< 

<  c
c

Finance for Managers

Monday (6-9)


c
<     
  
  
   

c
c

½
½½ 
c c     c
r  
 c   c
 c cc! c   c

 c cc! c   c

c   c
"
 c c   c

 c 
 c   c
#  c   c$
%  c  c   c$
&c'c   c$
( c c&c
c'c  c$
)c     c*
c cc   c*
)c c   c*
cc c
 c  c

 c  c  c
  c  c   c
+
c c   c   c
 c   c   c
  c 
,   c
&-c  c   c

c   c
r  c   c
- c   
.c c   

 c   
 cc   c cc"
 c c  

 c c  c  
c c  c   $
" cc    /
" c   c   /

    *
  0c   
c
 c

c 

c
     c1cd

c
r½
½r
J



 c  c  c 
c c  c c c  c c c c c  c  c  c
c


 c c c c  c  c c c  c  c c  c    c c

   c c  c cc c

 




 c c c cc c cc   c  crc
 c c cc c

  2cc  cc c 
 c c cc

c
 c   c cc

  cc c c  cc cc c 
c c cc

 
 c  c cc
 c c c c

J

 
c  c 
c c •
c
c  c c 
c  c c 3 
c c

 c
c c ccrc cc 4 c   c
c c c5
 44r 2c

  6c
 c c2c  c  2c2c c c  c  c•
c

c  c c 
 c c c c c 
c c  2c c   c  c  c

 c  c   c cc 
 c c  cc    c  
c 7 c•
c
c

 c 
 c c  c  c  c  c c  c  c  c 
 c   c

 c





 
8c  c  c c    c  c
c   c c  c c+ c 
c 9
c



J 

 c     c 9c  c  c c c    c c c c  c c
 c 
c7 c

8c  c c  c  c  
c  c  c  c  c   c 
c  c c

 c c c  c c cc
c c c

c
     c1c

c
8c  c  cc
 c  c c cc

8c  c  c c 
c  c  c 4c c

c + c 

c 0  c c  c
 cc

8c  c  c c  7c   c  c c  c  c   c c  c   c

    c c c

 
 

 JJJ Jc c 5
 44r c c  c
2c  c  
c

  c c. 2c  crc cc  c
c c c c c   c

c

 c 
 c  
 2c
ccc . c 9  cc  cc  c c + c


ccc•
c
c c c c
c
c c cc
  cc c

 c c    c    c
c  c c 
c c  c c rc  c   7c c

 c c c

c  2c
c   c cc cc c   ccc


 2c c  c c   c c c   c  c  c  c  c

 
 c "c  c c
 c  c  c  2c •
c
c  c  c  c

c c c ccc
  c
 cc

 J Jc "c c c c c 
 c  c c  c

2c c  c c  c   c c 
c c
c c 2c  c ,c 
 2c  c

  c cc c c c cc c c cc
c crccc

 c  c  c c 
 c  c 
c c  c c  c c  c c  c



J 

c  c c c cc c c c c c

•
c
c  2c  c c 
c  c  c c  c 
c c   c c c

  cc c
 cc   c c    c c  c cc
c c

c
     c1c 

c
 c 
2c 
 c c   2c c 
2c   c c  2c  c


 c cc
c  c  c

‰


‰J Jc•
c
c c c c c c cc  c

 c   cc
c c 2c c c0
 c    c

  ½r   r 
· 
•
c
c c cc c cc  cc c5
 44r 2c. 2c
  c c  c c c cc   c :c

8c  c cc:c
 c  
 c

8c  c   c

8c  
 c  c

8c + c c   c

å
 ·
! 
; c c c <5
 c r c " 4$
c c  c   c c c =
 c

c 
c  c c  c c c 
 c  
 c 

c c c c

c c
c c
 

c  c c c   c
)c cc)c ccc

c c
 ccc  c c cc   04rc

c c c 
 c  c  c  c  
c 7 c  c  c  c  
c



J 

   c  c  c 
 c c c c c  c  c 
 c c  , c c

c c  
 c c  c  c   c  c c 
 c  c  c c

   c 2c
cc c
 c>cccc
ccc

c  c  c c c c   c  c c ) c   2c c
  c

c
     c1cA

c
   c c
 c c
 c cc c5
 44r c" 4$c c c c

c  cc c . c•
c

c c c  c
c  c
cc  cc c 9
c

 c  c 
c c c    c  c   c   c % 
, c  c

 ccc cc cc  c cccc

c   c   c c 
c 
 c c c  c  c  c c

 c  c 
c   c c c    c  c  c c c  
 c c c  c


 c 7 c cc cc 

c c  c c  c  c c

  c    c ( 2c c  c c c cc   c 

c c


c c c c cc
 c c  cc)c.cr c2c c cc

4  c   c )c 9c c  c c 
c  c  c  c c c >c

   c c cc/cc cc c cc c%
 2c)c-ccc c

c   c  c  4
c  c  c    c )c .c r c

c c c c
 c  c

c 

c c  
c c c   c  c  c c  c =
 c c  c

c  c  c  c  c 5
 c  c (
 c   c c c c  c

c cccc c cc"
 cc  c c c9 
2c5
c c

c  c 
 c  c c c 
c *c c c c  c  c
c c c c  c

  04rrc

 



J 

c
     c1cü

c
<
½   r 

" 
 #
c  c c•
c
c c  c c c c   :c

8c & c 
 c c   c  c c c 
c  c  c 
c

c  c
    c?c  'c

8c & c c  c c  c    c 7 c c 
 c  
 c c

  c c c c
 'c

8c & cc c c  c c 
c  cc

c c c c
cc'c

 #
$


•
c
c 
c c c   c c c 
:c 
 c c c  c c

 c c cc*4$*cc
 c  
cc
c cc
ccc c

c c c c  c
c 
c7 cc c cc c
c cc

 c  c  c  c c   c  c c c  c 0c c c  c c c 
 c

 c cc
c  c  c 2c
 c c c
 c
 c

8c 5  c c c  c cc

8c cc c  c?c
ccc0
  c c   cc

8c   c  c cc
ccc  
c ccccc



J 

c
 Page 1{

½


#  %



Residential Area
2009-10 Potential Customers
Students Inn

1024 Shaheen Public

School
512
Excellency Coaching
980
1352
2904 Sadequain Institute
18743
12000
Samdani Medical
College
15625
Fahim's School

661.5 Aptech Computer

3240 Institute
Longitech
Engineering College
Karachi University

%



 
½ e cus@Aer A@s c@ s ss @B sudens @B d BBeren ns ues, sc @@s, and

c@eges. ½ e y@ungsers need a pace @ ang @u n a spec B c  Ae s@ @B 8A) @ 12A).

W   e curren rend @B c@Apuer ne @rk gaA ng, sudens ave sared @ ake neres

n suc ac v  es. ½ ereB@re  ey requ red bes equ pAens and gadges @ BuB   e r

neress. AAb ence and B@@d s as@ an Ap@ran deAand n@ adays w ere  ey requ re

bes qua y and quan y a reas@nabe raes.

!es @B  e p@pua @n c@ns ss @B upper cass pe@pe w @ requ re aAb ence and

qua y. ½ ese pe@pe need a pace @ pass  Ae and en@y w   e r BaA y and @ved

@nes.


c



     c1c

c
 < ½r½r
   r 
 


 

r c 
c  c     c c    c  c   c 
 c  c c

 cc c  c"
 c cc   c cc  c  c

 c   c 
  cc

c cc c 

c   2cc

c   c c c c 
cc c c c
 c


 

 


ccc c   c cc :c

8c -
 
 c?c c cc*c
c cc c
c  c  c
 c  c c   c

8c 

c?c c  c  c c   c c c 
cc

c cc c
c  c

8c -  


c?c c  c  c c   c c c c
c
c cc c
c  c



  "
! 

 " 

+ c c c    c c   c   c
c c  c c c

 c
c c cr c  2c c c7 ccc c c•
c

c c c c   c
c
cc  c c cc c c

 crc c c 
 7cc  c c7 c c5
 44r cc   c

c
cc cc c0cccc c cc c c  c cc



J 


c  c c c    c c   c  c  c  c  c  c    c


cc  c cc c c c  cc
 cc c c cc c

   c  c c cc 2c   c  cc c  c    cc

 cc

c
     c1cÝ

c
J·


cc c c c 2c•
c
c cc c c  c c0 c

    c c c  c  c c  2c  2c  
 c  c c

&-c  c c c

J $

8c 9
c c c?    ccc c  c

8c 5 c  c

8c . c c0  c  cc

·#



8c ! c c  c c

c

8c +c c2c
c  c cc
c


   

8c 9 
 c
 c c c
cc 
c7 c c5
 44r c

 

8c   c   c c 
c c 5
 44r 2c c 
c c c  c

c  c c7 c c. c cc c   c

8c = c c< 

c
 cc

8c   c  cc
 c  
 c



J 

8c   c c

 

c
     c1c

c
½
½ 
•
c
c  c  c c c   c   c   c  c  c c c c

 c cc cc c
cc2c 
cc 
 c c  c

+ c c c  c   c 
c  c c  c  c 
c c  c c   c

 c 
 c c  c  c c 
c    c= 
2cc•
c

c c

 c c  c  c  
c  c  c  c c  c 
c  c

 c  c  c c 
c  c c c c c  c  c  c c  c


c c 
c c  c c•
c

c  c   2c c c c c  c

  c



 $
 $
 JJ‰Jc •
c
c  c  c c c  c  c  c  c

c  c c  c c   c c c  c c

c c  c   c

 c  c  c    c c 
c c  c c c c  c  c c  c

cc c ccc cc  cc c c c c cc

   c c  c  c  c c  c  c c c c   c 
 c  c

 ccc
cc  c cc  c  c
 cc c  c

 c  cc
 c c0  c c  04rrrc

 J ‰ Jc •
c

c  c  c c 
 c c


c  c c  c  c c c c  c  c  c c % c C c +c c

 2c+ c

cCcc cc cc ccc
2c
 c c



J 

cc c cc
ccc

"c    c  c  c  c  c  2c•
c

c  c  c  c c

 cc 
c c
c
  cccrc c c0
  c c

c
     c1cd

c
5
 44r c c 2c  2c  c  c c   c  c c    c c

  c

  J J‰Jc•
c

c c cc   c

 c c c cc c   c c ccc cc  c
c

 2c  c  c c c c  c   c c  2c 
2c  c

c  c c c c c
c c c c  c  c 
 c 2c

 c c c c c#c c
cc(
c#cc

&c  c  c c   c
c c c c 5
 44r 

c ) 
c )c  c

  c
cc c 2c   cc cc  ccc c c c c

 c c cc c c 4
cc c cc  c c c
 c c

   7ccccc

- c c 
c  c 2c c  c c  c  c c•
c
c  c % c

 c  c  c  c c  c  c c c c  c    2c c  c c


 c ccc cccc

 ‰ ‰  JJ‰J + c c c

   cc  c  c
c c cc c c
c c cr c

  2c  c  c 7 c c c  c  c•
c

c  c c  c    c

c 
c c  c  c  c c  c  c  c rc  c  c

 
 7c c  c  c 7 c c 5
 44r c c    c c 
c c



J 

 cc c0cccc c cc c c  c c

c 

c
 P a g e 1 dd

D  D cc
* 

&
½ e aBD w  be equay @wned by a eaA @B B@ur parners. ½ e Aa n @pera @ns @B

 e caBD w  be underaken by  s eaA. Z@uk n¶ S @k w  ave a s Ape @rgan a @n

srucure and w  ApeAen a s @r c a n @B c@AAand s@ as @ Bac  ae bus ness

c@AAun ca @n and save  Ae.


 '
(½
½ ½ 

º

Æ FO 


   
 SuppeAenary ab@r suc as wa ers, k c en saBB,

an @rs and secur y pers@nne w  be eAp@yed and pa d a A@n y saary. (Append E

 %



AD½ secur y syseA as been nsaed B@r  e secur y @B  e cus@Aers. ½ e

caAeras ave been nsaed and  e A@n y payAen s @ be Aade @  eA. En add  @n @




 e syseA, ½
as as@ been nsaed n gaA ng r@@A @ av@ d pey  eBs and @ er

d screpanc es. (Append


     c1cd

c

 ½r½r r  ½
 r    




!




· :c rc 
c  c c 
 2c   2c


 2c c  2c  c  c c  c   c c c 
 c c

 c c c 0c c  c c  c c   c  c  c  c  c


c ccc cc   c
2c cd ü c

‰ )JJc"c ccc c cc
c 
 c

c c c c c  c  c 0 6c 
 c   2c 2c  c

  
c c 0 c c c c c c 
 c c c 
 c c c c

  c c cc
cc c cc
c0 2c cAü c

*‰c 5  c c c  0c  c c  c  2c c  c

 c"4 c cc
cc  :c

ÿ
 
   
"4 cFc cFc cFc cFc!c2
*2/**c
 
    

 2c c cc  
c   c cc
c 
c c c!c


c)  cc cc
 c  2c  c cc
c cc c

 cc!c*c)  c c
c
c c
c
c cc cc c!c*/c

)  c

Ú ·å  JJ ‰c  c cc
 c  c



J 


c c

c0 c
cdc c c
c c0c

c
     c1cd 

c
J‰  ‰cc cc c cc 0ccc cc cc

&C#
c c c  c c c
c c 
 c  c &  c  c


 ccc c c c c c  cc




+ 

  c cc ccc
c  c 2cc 4c c

c c  c c c 0c = c  c  c  c c   c  c c  c  c

c   04#rc

+c c c  c cc  cc  c  c c c
c c  c

 c c  c  c 
c  c 
 c c +#c  c r!!c c c 
 c  c

  c c c  c c 
c  c  c   c
 c 
c  c

 
c  c c c  c  c c   c   c c  c  c c  c c

 cccc c cc  c   04#rrc

)
c c 
 c   c 
c c +#c  c r!!c c  c  c  c

 c
crc c  c
cc c cc c c cc c c
c c

c  c c c 
 c c r c  
2c c c

cc c  c  c  c

 c c c 
 c c  c   c  c  c  c  c  c c c


 c

‰ r cc

2ccc2c2c2c c$c c cc c

c c cc  0cc  c  c cc 
c  c cc  c



J 

c $cc  c c  c c 7c - cc  c c
c c  cdüc  
c

 c  c c  c  c c 
c c  c #
c c c r  c  c c  c  c


c  c c  c
 c c +#c c !c 2*2$/*c   c c c 
 c

 c c c  c

c
     c1cdA

c
crc cc 
ccccc c c
c
cc(ccr!!c

c  d 2c c ccc  c cc c c c  c 
c

J J Jc (c c   c c c   2c c c c

  c  c c  c c   c (c dc   c c c c  c  c

0 c c  c r c  c c   c c c c  c c c  c

0 c c c c d2c  c c c c c   c 2c   c

  c
ccc c
cc c  2c
c cc c c
c cc

c ccGc   ccc c
c 
c c+#c c!c*c)  ccc

 c   c c c !c $c )  2c  c c     c c   c c $2c c c

 c c c Gc    c c 
c c c  c c !c 
c )  c c 0c

+#c c!cc)  c

 J
+ 


" cc  c 
cc  cc cc 0ccrc

 c 
c c   7c  4c c c c  c  c c c c  c c /c

;c=
 cc
c c ccc c40c c   04#rrrc

#  $

c%  c /4c
c c!cc)  c c  c cccGcc

  04r
c

c 



J 

c
     c1cdü

c
 r
c c cc 
c cc c  c c c c c

c c

rc   c  c c 
   c 
 c c 
 c c c    c  c c   c c c

c c  c  c c 

c 0  c  
 c c c c  c  c

c  c
c c  c  c  c c
c c 
 c  c


 c 
c c   c & c c
 c  c 
 2c c     c  c

 c c 
cc
 c  c cccc 
 c cc c

c 
c  
c  c  c  2c c  
 7 c c 
c  c c 
c

 c c  c c  
c c c c

 



J 

c
     c1cd

c
r



J 

c
 c







Residen ia Area Residen ia Area

r c

Car Park
Pe ro
P

J
den s Jaeen Exceency Jadeq
ain
Inn P
ic Café Nia Bank Coacing Ins i
e
Jcoo

Yaseenaad(Ed
ca ion) J ree To Karaci Universi y

Yaseenaad(Ed
ca ion) J ree Fro Karaci Universi y

Jadani Hosi a Fais Jcoo A ec Co
er Longi ec

Coex & ʹ
eves Ins i
e Engineering Coege
Medica Coege sec ion

c
c c

c
S

P
   
      
rt m R qui d
Ar
#  #$%
B r T
 #$%
T
Und g ound L v l


Qu ntity Unit






 ic
, 
&, 
&, 



EE
KR
!", 
&, 
&, 
S % #$%
k rT &  ,   , 
F $# (#$%
T &  ,  , 
 ' % #$%
ArH k T
  &,   &, 
#
S f ( S %# %
r)  ,   !), 
* 
    !, 
N% wrk #+%r#  ,  ", 
Tot l 347,5

G ound L v l
      Unit KR
  
rt m R qui d
     
Qu ntity
 ,   !", 
S Ar

# *  * % #$%  ,#r    & ,   !, 
fé F r
fé F r
r -T
# *  * %  #
r -S f ( &
&
" S%# %r)   ,   !), 
K  ',% % - 
S   "&,   "&, 
,%% ,# # # *   )  ), 
. %  % % #$'  ,%+%
S A r
r rD
 r - Ar
   ,   , 
Wr  %% * %  ',
r/Sw   ,  , 
Tot l ,

Upp L v l
      Unit KR
      
rt m R qui d Qu ntity
S Ar   ,   , 
G#+   , # #''% r%
P w &  /, )  !!, 
- 0 
PS WATT &  ,,   /, 
%%   )
,  "),, 
+* % #$% # ,#r
S r r
rT &   
Tot l , 3 ,

Mi c ll n ou
   
rt m R qui d

Qu ntity  Unit KR
* *  ,    !&,   !&, 
+* %  % # , (  %+ *',S'r%%)
S z k H f
r S (T   &,   &, 
*%   ,   , 
* % (  ' % (  ',% 1 '
S
r / r k r /K   ,   , 
, %   ,),   ,), 
%'* ( (  %+ $(
S
  ",   ", 
2  % . % % # %'  (Yr)

S r S ADT
k N r TV   ",   ", 
* 3 , $# 
Z k S k r   ,   , 
Tot l , 8 ,


, ,



 c
c

c
c
rrr
c



J 


r 4556r4w7h R  Ý

•
 
-
 
E

r     
&' s 8 ü



s 8 ü

s 8 9ü s 8 

H
 ly  s8 



s 8 ü

s 8  s8 ü


r!
 $$%  s8 



s 8 

s 8 
s8 ü 

&l   s8 




s 8  


s 8  
s8 

ssi &i" s8 



s 8  

s 8 
ü s8  

H  s8 



s 8 ü

s 8  s8 


:
ssis   s8 



s 8  

s 8 
ü s8  
;
  is  s8 



s 8 

s 8  s8 üü

i  s8  


s 8 

s 8  s8 
ü

i  s8  


s 8 

s 8  s8 
ü

i  s8 



s 8  

s 8  s8 üü

!"i"l #s l s8 



s 8 

s 8  s8 üü

"iy  s8 


s 8 ü
s 8 üü s8 
 

"iy  s8 


s 8 ü
s 8 üü s8 
 

= O= A> AYRO>> <
R . 
 
<
R .  

<
R .  

<
R .  






 •
 
]
c  
 

  


"iy ys$ (y D! s% 



s% 



s% 



s% 


)i*   N r  !+  "i s% 



s% 



s% 



s% 


?
  , * -  * i .ü

s /s% 




s% 




s% 




s% 



s% 



s% 



s% 



s% 






 ·
 

r

r   






 
@ A

 
@AC
*$
/


E
 

+'
,-

0

*$
.-


(
r
 @A B 
BAC
B C
123


*$ @ C
•
 
-
 


r

    

r


D 
½


4-5
6 

 

 

!"&
#' 

  





   

D
 
 
D





º

)' 

 






 





  




 


   
+'
,- 

  



 

   


 

    

 

    

4-5
,- 

 



 

   
 

   

 
 

 
   

   


 

   
 

    

 




 

 








    


  
 

    

    

    

  
 r


 
 

 
 


   

  

r
,- 

   



 

 
 

 



.- 

    

   

     

  


   


  

 
  

  



  

     

   

 
 

   

   

   

  


 

   

   


 

    

!"
# 

 

 

 
 

    


 



  


 

 
 

 


 

     

  


  
½
 
 
 

$

%&
!"&
#' 

 
(
)'*&
+'$ 

  








 

 
 

 º º  º º º



   







 
 

    

  


 
   

 
 

    

  
 

  




B
STU VSTU

Y
Y[ Y
Di0 Z \]
&E ]Z

DE E ^ Z_0
 0
&l
d

PVD& PV &R

EE
FGGH G .0

,d, / d .0

,d, /

FGd d 0

 ,d   0

,
dd  0

d,d,d  d 0

,d

d  0

d, d ,d   0

 ,

M N5,345
d  0

,d ,  d 0

,d, d
KL
M 3Ld6%
NPV R d,

I
W
WXT VSTU
Y[ Y
Di0 Z \]
&E ]Z d

Y
DE E ^ Z_0
 0
&l PVD& PV &R
  .0

,d, / d .0

,d, /
d d .0

,d/   .0

,/

dd  0

d,   d 0

d,

OOP,
d  0

,   0

dd,

Q
J
d  0 ,  d 0

,,
KL
M L6N%
NPV (R d,767, 37)

I
xy z{yx
B
Di0 
&  d

Y
`a |
 0
&l!0 PVD& PV&
  .0

,d, / d .0

,d, /
d d 0

,dd   0

d,d
dd  0

d,d,  d 0

 ,
d  0

d, ,d   0

d,,

wu v
d  0

,d,   d 0

,, d

t4up %
NPV R d,46 ,34

b
S cd ef gih ief ljk ik
S
‚}nlim Plmbn bilio PV D
}~in im €i}w Plmbn blio
` ` p%
0
 0 d % 0

d,,  "d



 0
 0 0

d, ,  "d

pd76
dd
#0
 0
d % .0

d,,/ "dd


NPV

. qrs
f
NPV/

.P ili
is0/ 0

,d

rs




  
Di i




f
Di ii
P ili
0 0

 , 
ffii
f
V i i


D
/

NPV 
ñ
 riial

•
‹ Œ Ž

M





2010

EEE
2011 2012
[


[ash ƒs

50,000 ƒs

825,041 ƒs

1,952,361 ƒs

3,470,771
nven ‘1 ƒs

65,000 ƒs

257,500 ƒs

469,250 ƒs

702,175
Dff™"e
šupp›™es ƒs

15,000 ƒs

15,000 ƒs

15,000 ƒs

15,000
“
Pepa’d
E penses
.2$1/ ƒs

1,920,000 ƒs

1,920,000 ƒs

1,920,000 ƒs

1,920,000
–
ñ —˜˜
 ñ
 ƒs

2,050,000 ƒs

3,017,541 ƒs

4,356,611 ƒs

6,107,946
F

A4
[ nd44 nes
.2$2/ ƒs

190,000 ƒs

152,000 ƒs

121,600 ƒs

97,280
K ™"hen
Equ™p$en
.2$3/ ƒs

612,000 ƒs

583,900 ƒs

555,800 ƒs

527,700
[œ"*e1
&
[u%e1 ƒs

100,000 ƒs

75,000 ƒs

50,000 ƒs

25,000
un4ue,
'45ue
and
Dhe
.2$4ƒs

419,000 ƒs

380,600 ƒs

342,200 ƒs

303,800
[%4en
&
ševe
Equ4p$en
.2$5/ƒs

898,750 ƒs

761,458 ƒs

624,167 ƒs

486,875
ž
[ $pue
š f ae
.6n"%
š1se$ƒs

10,000 ƒs

7,500 ƒs

5,000 ƒs

2,500
P%a1
 ab%es
.2$6/ ƒs

180,000 ƒs

138,750 ƒs

97,500 ƒs

56,250
34g4a%
[ash
&eg4se ƒs

25,000 ƒs

18,750 ƒs

12,500 ƒs

6,250
Au œ$œb4%e
.2$7/ ƒs

72,000 ƒs

59,000 ƒs

46,000 ƒs

33,000
(enea 
.2$8/ ƒs

500,000 ƒs

455,000 ƒs

410,000 ƒs

365,000
ñ Fr
 ñ
 ƒs

3,006,750 ƒs

2,631,958 ƒs

2,264,767 ƒs

1,903,655
‡s „,0„…,†„0 ‡s „,…ˆ9,„00 ‡s …,…21,‰†Š ‡s Š,011,…01
rñrrr

[






”upp•’e
[ed’ ƒs

125,000 ƒs

125,000 ƒs

125,000 ƒs

125,000
9 [






L ng$e$
%4ab4%41 ƒs

1,000,000 ƒs

817,263 ƒs

595,528 ƒs

326,473
ñ rñrrr
ƒs

1,125,000 ƒs

942,263 ƒs

720,528 ƒs

451,473

Q r
6nves$en ƒs

3,931,750 ƒs

3,931,750 ƒs

4,707,237 ƒs

5,900,850
Add:
2e
P f4 $ ƒs

775,487 ƒs

1,193,613 ƒs

1,659,278
ñ
Q r Ÿ ƒs

3,931,750 ƒs

4,707,237 ƒs

5,900,850 ƒs

7,560,128
‡s „,0„…,†„0 ‡s „,…ˆ9,„00 ‡s …,…21,‰†Š ‡s Š,011,…01




 Long-Term Debt
Interest Rate
Loan Period (Yr)
PMT
d






d




d

EH
•
 
ñ

 


Month Payments Interest Prinicipal Unpaid Balance Balance Paid

   d






d 

d d 
d
d 



d d
d d d d  



d d  d
d  


d d d d 
 

 

d d

d  d   d 
 

d d
 d

d


 

d d 
 d
  d
 

d d  d   d
 

d d

 d 


d
d


d d
 d
 

dd 

d d
d d
 


d 

d d

d d d 
Rs. 182,737
d


d d
d d  



d 

d d


 d d 


d 

d d   d
  

d 

d d d  d  

d 

d d d d

 



d 

d dd 
d

d dd 
d 

d dd  d  
d



d dd  d 
d  

d 

d d
 d
 



d d
 d 

  



d d

 d 
 d 


d d


 
d
   Rs. 221,735
 

d   
 
d
 

d 




 

d 

  d d 


 

d    d 
dd 
 

d 
d
 d    





d   
   
d

d 

d      



d 

 
 d 



d   


 
 



d   
 




 

d 
 
d 




 

d  

  
 
Rs. 269,055

 

d 

   

d d

 

d  
d   
 




 

d  d     




d 

 
d  
d 

d 

  d d




d 
d     dd d






d  d  
 d




d 

     dd d
 

d d    d  
d
 

d d    d  

 

d   
   
 

d      
Rs. 326,473
 c
c

c


c



J