Download - Loan,Lease,Amortization.. (1)
-
8/3/2019 Loan,Lease,Amortization.. (1)
1/37
Presented by:Presented by: Zain ShaukatZain Shaukat
Zakia ArshadZakia ArshadFarah KhanFarah Khan
M. MudassarM. Mudassar
M. BilalM. Bilal
Class:Class: MBA 3MBA 3rdrd
Batch:Batch: 1515
Presented To:Presented To: Sir SanaSir Sana--ulul--lahlah
-
8/3/2019 Loan,Lease,Amortization.. (1)
2/37
LoanLoan
LeaseLease
AmortizationAmortization
-
8/3/2019 Loan,Lease,Amortization.. (1)
3/37
Todays AgendaTodays Agenda
Introduction of AmortizationIntroduction of Amortization
AmortizationAmortization
Amortization ScheduleAmortization Schedule
Methods of AmortizationMethods of Amortization
Introduction ofLoansIntroduction ofLoans
LoansLoans
Characteristics ofLoansCharacteristics ofLoans
Common types ofLoansCommon types ofLoans
-
8/3/2019 Loan,Lease,Amortization.. (1)
4/37
Amortization of loansAmortization of loans
ExampleExampleEffectsEffects
Introduction ofLeasingIntroduction ofLeasing
LeasingLeasing
Characteristics ofLeasingCharacteristics ofLeasing
Advantages & disadvantages ofLeasingAdvantages & disadvantages ofLeasing
Types ofLeasingTypes ofLeasing
Amortization ofLeaseAmortization ofLease
RealReal--Time Example of Amortization ofLoansTime Example of Amortization ofLoans
ConclusionConclusion
-
8/3/2019 Loan,Lease,Amortization.. (1)
5/37
INTRODUCTION OFINTRODUCTION OF
AMORTIZATIONAMORTIZATIONInIn accountingaccounting PreferredPreferred termtermforfor thethe apportionmentapportionment ofof
thethe costcost ofof anan assetsassets overoverthethe assetsassets estimatedestimated usefuluseful lifelife..Conceptually,Conceptually, amortizationamortization isissimilarsimilar toto depreciationdepreciation..
Amortization Amortization alsoalso appliesapplies totoassetasset balances,balances, suchsuch asas discountdiscountonon notesnotes receivable,receivable, deferreddeferredcharges,charges, andand somesome intangibleintangible
assetsassets..
-
8/3/2019 Loan,Lease,Amortization.. (1)
6/37
AMORTIZATIONAMORTIZATION
AmortizationAmortization isis aa methodmethodforfor repayingrepaying aa loanloan ininequalequal installmentsinstallments..
OROR
TheThe gradualgradual repaymentrepayment ofofborrowingsborrowings inin aa seriesseries ofofinstallmentsinstallments
-
8/3/2019 Loan,Lease,Amortization.. (1)
7/37
AMORTIZATION (Cont..)AMORTIZATION (Cont..)
TheThe repaymentrepayment ofof aa loanloan calculatedcalculated soso thatthatthethe principal principal will will bebe paid paid inin fullfull throughthrough
monthlymonthly paymentspayments ofof principalprincipal andand interestinterest
forfor aa predeterminedpredetermined periodperiod ofof timetime.. ManyMany
homehome mortgagesmortgages areare fullyfully amortizedamortized inin 1515,, 2020
oror 3030 yearsyears..
-
8/3/2019 Loan,Lease,Amortization.. (1)
8/37
EXAMPL
EEXAMPL
EThe The 1515 andand 3030 year year fixedfixed--raterate mortgagesmortgagescommoncommon inin thethe USUS areare fullyfully amortizedamortized loansloans..
ToTo paypay offoff aa $$100100,,000000,, 1515 year,year, 77%%,, fixedfixed--rateratemortgage,mortgage, aa personperson mustmust paypay $$898898..8383 eacheachmonthmonth forfor 180180 monthsmonths.. $$583583..3333 ofof thethe firstfirst
paymentpayment goesgoes towardtoward interestinterest andand $$315315..5050 isisusedused toto reducereduce principalprincipal..
-
8/3/2019 Loan,Lease,Amortization.. (1)
9/37
AMORTIZATION SCHEDULEAMORTIZATION SCHEDULE
An An amortizationamortization
scheduleschedule isis aa tabletable
detailingdetailing eacheach periodicperiodicpayment payment onon
anan amortizingamortizing loan,loan, asas
generatedgenerated byby
anan amortizationamortization
calculatorcalculator..
-
8/3/2019 Loan,Lease,Amortization.. (1)
10/37
EXAMPLEEXAMPLE
HereHere areare thethe firstfirst fewfew lineslines ofof ananamortizationamortization scheduleschedule forfor aa 1515--year, year, 1010%%
fixedfixed raterate loanloan withwith anan initialinitial principalprincipal ofof
$$187187,,000000..
-
8/3/2019 Loan,Lease,Amortization.. (1)
11/37
-
8/3/2019 Loan,Lease,Amortization.. (1)
12/37
METHODS OF AMORTIZATIONMETHODS OF AMORTIZATION
There There areare differentdifferent methodsmethods ofofamortizationamortization throughthrough which which we we cancan
understandunderstand amortizationamortization scheduleschedule.. ItItincludesincludes::
StraightStraight lineline (linear)(linear)
DecliningDeclining balancebalance
-
8/3/2019 Loan,Lease,Amortization.. (1)
13/37
BulletBullet (all(all atat once)once)
IncreasingIncreasing balancebalance(negative(negativeamortization)amortization)
-
8/3/2019 Loan,Lease,Amortization.. (1)
14/37
INTRODUCTION OF LOANSINTRODUCTION OF LOANS
TheThe actact ofof givinggiving money,money, propertyproperty
oror otherother materialmaterial goodsgoods toto anotheranother
party party inin exchangeexchange forfor futurefuture
repaymentrepayment ofof thethe principalprincipal amountamountalongalong withwith interestinterest oror otherother financefinance
chargescharges.. A A loanloan maymay bebe forfor aa
specific,specific, oneone--timetime amountamount oror cancan bebeavailableavailable asas openopen--endedended creditcredit upup
toto aa specifiedspecified ceilingceiling amountamount..
-
8/3/2019 Loan,Lease,Amortization.. (1)
15/37
LOANSLOANS
AA loanloan isis thethe purchasepurchase ofofthethe presentpresent useuse ofof moneymoney
withwith thethe promisepromise toto repayrepaythethe amountamount inin thethe futurefutureaccordingaccording toto aa prepre--arrangedarranged scheduleschedule andand atataa specifiedspecified raterate ofof interestinterest..
-
8/3/2019 Loan,Lease,Amortization.. (1)
16/37
CHARACTERISTICS OF LOANSCHARACTERISTICS OF LOANS
LoansLoans havehave thethe followingfollowingdistinguishingdistinguishing characteristicscharacteristics::
TimeTime toto maturitymaturity
RepaymentRepayment ScheduleSchedule
InterestInterest
SecuritySecurity
-
8/3/2019 Loan,Lease,Amortization.. (1)
17/37
COMMON TYPES OF LOANSCOMMON TYPES OF LOANS
FollowingFollowing areare examplesexamples ofof somesomecommoncommon typestypes ofof loansloans::
ShortShort--TermTerm LoansLoans
IntermediateIntermediate--TermTerm LoanLoan
LongLong--termterm loansloans
-
8/3/2019 Loan,Lease,Amortization.. (1)
18/37
AMORTIZATION OF LOANSAMORTIZATION OF LOANS
InIn bankingbanking andand finance,finance, anan amortizingamortizing loanloan isis aa loanloan
wherewhere thethe principalprincipal ofof thethe loanloan isis paidpaid downdown overover thethelifelife ofof thethe loan,loan, accordingaccording toto somesome amortizationamortization
schedule,schedule, typicallytypically throughthrough equalequal paymentspayments..
Similarly,Similarly, anan amortizingamortizing bondbond isis aa bondbond thatthat repaysrepays
part part ofof thethe principal principal (face(face value) value) alongalong withwiththethe couponcoupon paymentspayments..
-
8/3/2019 Loan,Lease,Amortization.. (1)
19/37
EXAMPL
EEXAMPL
E
ConstructConstruct anan amortizationamortization scheduleschedule forfor aa$$11,,000000,, 1010%% annualannual raterate loanloan with with 33 equalequal
paymentspayments..
StepStep 11 FindFind TheThe RequiredRequired AnnualAnnual PaymentPayment::
All All inputinput informationinformation isis alreadyalreadygiven,given, justjust rememberremember thatthat thethe FVFV == 00becausebecause thethe reasonreason forfor amortizingamortizing thethe loanloanandand makingmaking paymentspayments isis toto retireretire thethe loanloan..
-
8/3/2019 Loan,Lease,Amortization.. (1)
20/37
StepStep 22 FindFind thethe interestinterest paidpaid inin YearYear 11::TheThe borrowerborrower willwill oweowe interestinterest uponupon
thethe initialinitial balancebalance atat thethe endend ofof thethe firstfirst yearyear..
InterestInterest toto bebe paidpaid inin thethe firstfirst yearyear cancan bebefoundfound byby multiplyingmultiplying thethe beginningbeginning balancebalance
byby thethe interestinterest raterate..
INT1 = balance (I)INT1 = balance (I)
INT1 = $1,000 (0.10) = $100INT1 = $1,000 (0.10) = $100
-
8/3/2019 Loan,Lease,Amortization.. (1)
21/37
StepStep 33 FindFind thethe principalprincipal repaidrepaid inin YearYear 11::IfIf aa paymentpayment ofof $$402402..1111 waswas mademade atat
thethe endend ofof thethe firstfirst yearyear andand $$100100 waswas paidpaid
towardtoward interest,interest, thethe remainingremaining value value mustmustrepresentrepresent thethe amountamount ofof principalprincipal repaidrepaid..
PRINPRIN = PMT= PMT INTINT= $402.11= $402.11 -- $100$100
= $302.11= $302.11
-
8/3/2019 Loan,Lease,Amortization.. (1)
22/37
EFFECTSEFFECTS
Amortization of debt has two majorAmortization of debt has two majoreffects:effects:
11.. CreditCredit riskrisk::
FirstFirst andand mostmost importantly,importantly, itit
substantiallysubstantially reducesreduces thethe creditcredit riskrisk ofofthethe loanloan oror bondbond..
22.. InterestInterest raterate riskrisk::
A A secondarysecondary effecteffect isis thatthatamortizationamortization reducesreduces thethe durationduration ofof
thethe debt,debt, reducingreducing thethe debt'sdebt'ssensitivitysensitivity toto interestinterest raterate risk,risk, asascomparedcompared toto debtdebt with with thethesamesame maturitymaturity andand couponcoupon raterate..
-
8/3/2019 Loan,Lease,Amortization.. (1)
23/37
LEASINGLEASING
AA leaselease isis aa contractcontract wherebywhereby
thethe ownerowner ofof anan assetasset grantsgrantstoto anotheranother partyparty thethe exclusiveexclusive
rightsrights toto useuse thethe assetasset usuallyusually
forfor anan agreedagreed periodperiod ofof timetime
inin returnreturn forfor thethe paymentpayment ofof aa
specificspecific amountamount..
-
8/3/2019 Loan,Lease,Amortization.. (1)
24/37
CHARACTERISTICS OFCHARACTERISTICS OF
LEASINGLEASING
The characteristics of leasing are given below:The characteristics of leasing are given below:
The The rightright toto useuse thethe laser'slaser's assetasset isis grantedgranted ininexchangeexchange forfor aa feefee calledcalled thethe leaselease paymentpayment..
The The leaselease payments payments areare usuallyusually paid paid inin
installmentsinstallments.. LeasesLeases maymay bebe longlong-- oror shortshort--termterm..
-
8/3/2019 Loan,Lease,Amortization.. (1)
25/37
ADVANTAGES OFADVANTAGES OF
L
EASINGL
EASINGForFor businesses,businesses, leasingleasing propertyproperty maymay havehave significantsignificantfinancialfinancial benefitsbenefits::
LeasingLeasing isis lessless capitalcapital--intensiveintensive thanthan purchasing,purchasing, soso ifif
aa businessbusiness hashas constraintsconstraints onon itsits capital,capital, itit cancan growgrowmoremore rapidlyrapidly byby leasingleasing property property thanthan itit couldcould byby
purchasingpurchasing thethe propertyproperty outrightoutright..
CapitalCapital assetsassets maymay fluctuatefluctuate inin valuevalue.. LeasingLeasing shiftsshifts
risksrisks toto thethe lesser,lesser, butbut ifif thethe propertyproperty marketmarket hashasshownshown steadysteady growthgrowth overover time,time, aa businessbusiness thatthat
dependsdepends onon leasedleased propertyproperty willwill enjoyenjoy capitalcapital gainsgains..
-
8/3/2019 Loan,Lease,Amortization.. (1)
26/37
DISADVANTAGES OFDISADVANTAGES OF
LEASINGLEASING
LeasingLeasing propertyproperty maymay havehave significantsignificant drawbacksdrawbacks::
A A netnet leaselease maymay shiftshift somesome oror allall ofof thethemaintenancemaintenance costscosts ontoonto thethe lesseelessee..
IfIf thethe businessbusiness isis successful,successful, lesserlesser maymay demanddemand
higherhigher rentalrental paymentspayments whenwhen leasesleases comecome upup forforrenewalrenewal.. IfIf thethe valuevalue ofof thethe businessbusiness isis tiedtied toto thetheuseuse ofof thatthat particular particular property, property, thethe lesserlesser hashas aasignificantsignificant advantageadvantage overover thethe lesseelessee ininnegotiationsnegotiations..
-
8/3/2019 Loan,Lease,Amortization.. (1)
27/37
TYPES OF LEASINGTYPES OF LEASING
FollowingFollowing areare thethe typestypes ofofLeasingLeasing::
11.. FinanceFinance leasingleasing::
AA longlong--termterm leaselease overover thethe expectedexpectedlifelife ofof thethe equipment,equipment, usuallyusually threethree yearsyears
oror more,more, afterafter whichwhich youyou paypay aa nominalnominalrentrent oror cancan sellsell oror scrapscrap thethe equipmentequipment..
22.. OperatingOperating leasingleasing::
AnAn operatingoperating leaselease isis aa leaselease whosewhose
termterm isis shortshort comparedcompared toto thethe usefuluseful lifelifeofof thethe assetasset oror piecepiece ofof equipmentequipment (an(anairliner,airliner, aa ship,ship, etcetc..)) beingbeing leasedleased.. AnAnoperatingoperating leaselease isis commonlycommonly usedused totoacquireacquire equipmentequipment onon aa relativelyrelatively shortshort--
termterm basisbasis..
-
8/3/2019 Loan,Lease,Amortization.. (1)
28/37
AMORTIZATION OFAMORTIZATION OF
LEASELEASEInIn amortizationamortization ofof leaselease thethe
gradualgradual reductionreduction ofof aa termterm debtdebt
byby periodicperiodic paymentspayments areare enoughenoughtoto pay pay thethe interestinterest andand toto
eliminateeliminate thethe principal principal atat
maturitymaturity.. TheThe amountamount ofof periodicperiodic
ratesrates dependsdepends onon thethe principal,principal,thethe interestinterest raterate andand thethe lengthlength ofof
timetime ofof thethe loanloan..
-
8/3/2019 Loan,Lease,Amortization.. (1)
29/37
REALREAL--TIME EXAMPLE OFTIME EXAMPLE OF
JK GROUPJK GROUPOF COMPANIESOF COMPANIES
ORIX LEASING PAKISTAN LTD. C#2005/MP/32596ORIX LEASING PAKISTAN LTD. C#2005/MP/32596
TWO DRAWING FRAMESTWO DRAWING FRAMES 05 05--230230--0202 09 09--410410--002002
PRINCIPALPRINCIPAL 4,700,000 4,700,000 3204002632040026
M/UP Or IRR %M/UP Or IRR % 14.0250 14.0250 w. e. f 01w. e. f 01--0909--0606 00
K+400 PointsK+400 Points
INSTALMENTINSTALMENT 134,380 134,380 Monthly in arrearMonthly in arrear 3737--100100--00020002 84050062 84050062
PERIODPERIOD 36 36 MonthsMonths 47 47--100100--00020002 84050002 84050002
Due DateDue Date 30th of every month 30th of every month
-
8/3/2019 Loan,Lease,Amortization.. (1)
30/37
INSTALMEINSTALME--
NTNT PRINCIPAL PRINCIPAL INTREST INTREST IRR %IRR % BALANCE BALANCE
4,700,0004,700,000
L.K MoneyL.K Money 705,000 705,000 705,000705,000 00 3,995,0003,995,000
11 134,380134,380 91,49491,494 42,88642,886 12.881812.8818 3,903,5063,903,506 3030--SepSep--0505
22 134,380134,380 92,47792,477 41,90341,903 12.881812.8818 3,811,0293,811,029 3030--OctOct--0505
33 134,380134,380 93,46993,469 40,91140,911 12.881812.8818 3,717,5603,717,560 3030--NovNov--0505
44 134,380134,380 94,47394,473 39,90739,907 12.881812.8818 3,623,0873,623,087 3030--DecDec--0505
55 134,380134,380 95,48795,487 38,89338,893 12.881812.8818 3,527,6013,527,601 3030--JanJan--0606
66 134,380134,380 96,51296,512 37,86837,868 12.881812.8818 3,431,0893,431,089 2828--FebFeb--0606
77 135,080135,080 95,10995,109 39,97139,971 13.979713.9797 3,335,9803,335,980 3030--MarMar--0606
88 135,080135,080 96,21796,217 38,86338,863 13.979713.9797 3,239,7633,239,763 3030--AprApr--0606
99 135,080135,080 97,33897,338 37,74237,742 13.979713.9797 3,142,4263,142,426 3030--MayMay--0606
1010 135,080135,080 98,47298,472 36,60836,608 13.979713.9797 3,043,9543,043,954 3030--JunJun--0606
1111 135,080135,080 99,61999,619 35,46135,461 13.979713.9797 2,944,3352,944,335 3030--JulJul--0606
1212 135,080135,080 100,779100,779 34,30134,301 13.979713.9797 2,843,5562,843,556 3030--AugAug--0606
1313 136,500136,500 103,266103,266 33,23433,234 14.025014.0250 2,740,2902,740,290 3030--SepSep--0606
raterate
revisrevis
eded 00
1414 136,500136,500 104,473104,473 32,02732,027 14.025014.0250 2,635,8172,635,817 3030--OctOct--0606
1515 136,500136,500 105,694105,694 30,80630,806 14.025014.0250 2,530,1232,530,123 3030--NovNov--0606
1616 136,500136,500 106,929106,929 29,57129,571 14.025014.0250 2,423,1942,423,194 3030--DecDec--0606
1717 136,500136,500 108,179108,179 28,32128,321 14.025014.0250 2,315,0152,315,015 3030--JanJan--0707
-
8/3/2019 Loan,Lease,Amortization.. (1)
31/37
1818 136,500136,500 109,443109,443 27,05727,057 14.025014.0250 2,205,5722,205,572 2828--FebFeb--0707
1919 136,500136,500 110,722110,722 25,77825,778 14.025014.0250 2,094,8492,094,849 3030--MarMar--0707
2020 136,590136,590 112,106112,106 24,48424,484 14.025014.0250 1,982,7431,982,743 3030--AprApr--0707
2121 136,590136,590 113,417113,417 23,17323,173 14.025014.0250 1,869,3261,869,326 3030--MayMay--0707
2222 136,590136,590 114,742114,742 21,84821,848 14.025014.0250 1,754,5841,754,584 3030--JunJun--0707 2,459,584 2,459,584
2323 136,590136,590 116,083116,083 20,50720,507 14.025014.0250 1,638,5011,638,501 3030--JulJul--0707
2424 136,590136,590 117,440117,440 19,15019,150 14.025014.0250 1,521,0611,521,061 3030--AugAug--0707
2525 136,590136,590 118,813118,813 17,77717,777 14.025014.0250 1,402,2481,402,248 3030--SepSep--0707
2626 136,325136,325 120,404120,404 15,92115,921 13.624413.6244 1,281,8441,281,844 3030--OctOct--0707 00
2727 136,325136,325 121,771121,771 14,55414,554 13.624413.6244 1,160,0721,160,072 3030--NovNov--0707
2828 136,325136,325 123,154123,154 13,17113,171 13.624413.6244 1,036,9191,036,919 3030--DecDec--0707
2929 136,325136,325 124,552124,552 11,77311,773 13.624413.6244 912,366912,366 3030--JanJan--0808
3030 136,325136,325 125,966125,966 10,35910,359 13.624413.6244 786,400786,400 2929--FebFeb--0808
3131 136,395136,395 127,349127,349 9,0469,046 13.804413.8044 659,052659,052 3030--MarMar--0808
3232 136,395136,395 128,813128,813 7,5827,582 13.804413.8044 530,238530,238 3030--AprApr--0808
3333 136,395136,395 130,295130,295 6,1006,100 13.804413.8044 399,943399,943 3030--MayMay--0808
3434 136,395136,395 131,794131,794 4,6014,601 13.804413.8044 268,149268,149 3030--JunJun--0808
3535 136,395136,395 133,310133,310 3,0853,085 13.804413.8044 134,838134,838 3030--JulJul--0808
3636 136,395136,395 134,838134,838 1,5571,557 13.804413.8044 00 3030--AugAug--0808
5,596,7955,596,795 4,700,0004,700,000 896,795896,795
-
8/3/2019 Loan,Lease,Amortization.. (1)
32/37
ORIX LEASING PAKISTAN LTD. C#2004/MP/32251ORIX LEASING PAKISTAN LTD. C#2004/MP/32251
LAB EQUIPMENT LEASELAB EQUIPMENT LEASE 05 05--240240--0101 09 09--420420--0101
PRINCIPALPRINCIPAL 14,000,000 14,000,000
M/UP Or IRR %M/UP Or IRR % 10.72352 10.72352 K+4%K+4% (0) (0)
INSTALMENTINSTALMENT
PERIODPERIOD 60 60 MONTHLY MONTHLY 47 47--100100--007007 09 09--650650--00030003
Due DateDue Date 25th of every month 25th of every month
-
8/3/2019 Loan,Lease,Amortization.. (1)
33/37
S.#S.#
INSTALMINSTALM
ENTENT PRINCIPAL PRINCIPAL C.M.C.M. INTREST INTREST IRR %IRR % BALANCE BALANCE
PaymentPayment
DatDatee
14,000,00014,000,000
00 1,400,0001,400,000 1,400,0001,400,000 00 12,600,00012,600,000 16,076,31016,076,310
11 905,855905,855 905,855905,855 00 11,694,14511,694,145 2525--AprApr--0404 13,770,455 13,770,455
22 905,855905,855 679,281679,281 226,574226,574 7.750007.75000 11,014,86411,014,864 2525--JulJul--0404 11,958,745 11,958,745
33 905,855905,855 692,442692,442 213,413213,413 7.750007.75000 10,322,42210,322,422 2525--OctOct--0404 10,373,609 10,373,609
44 905,855905,855 705,858705,858 199,997199,997 7.750007.75000 9,616,5649,616,564 2525--JanJan--0505 8,775,312 8,775,312
55 905,855905,855 719,534719,534 186,321186,321 7.750007.75000 8,897,0308,897,030 2626--AprApr--0505 7,163,599 7,163,599
66 905,855905,855 733,475733,475 172,380172,380 7.750007.75000 8,163,5558,163,555 2626--JulJul--0505 5,538,210 5,538,210
77 905,855905,855 747,686747,686 158,169158,169 7.750007.75000 7,415,8697,415,869 2525--OctOct--0505 3,898,880 3,898,880
88 905,855905,855 762,173762,173 143,682143,682 7.750007.75000 6,653,6966,653,696 2525--JanJan--0606 2,245,339 2,245,339
99 905,855905,855 776,939776,939 128,916128,916 7.750007.75000 5,876,7575,876,757 2525--AprApr--0606 577,311577,311
1010 931,945931,945 774,396774,396
3,224,3903,224,390
157,549157,549 10.7235210.72352 5,102,3615,102,361 2525--JulJul--0606
1111 931,945931,945 795,157795,157 136,788136,788 10.7235210.72352 4,307,2044,307,204 2525--OctOct--0606
1212 931,945931,945 816,474816,474 115,471115,471 10.7235210.72352 3,490,7303,490,730 2525--JanJan--0707
1313 931,945931,945 838,363838,363 93,58293,582 10.7235210.72352 2,652,3672,652,367 2525--AprApr--0707
1414 931,945931,945 860,838860,838 71,10771,107 10.7235210.72352 1,791,5291,791,529 2525--JulJul--0707
1515 931,945931,945 883,916883,916 48,02948,029 10.7235210.72352 907,613907,613 2525--OctOct--0707
1616 931,945931,945 907,613907,613 24,33224,332 10.7235210.72352 (0)(0) 25 25--JanJan--0808
16,076,31016,076,310 14,000,00014,000,000 2,076,3102,076,310
-
8/3/2019 Loan,Lease,Amortization.. (1)
34/37
UNION LEASING LTD. C#1464/JKF/07/2003UNION LEASING LTD. C#1464/JKF/07/2003
6 DRAWING FRAMES RSB D6 DRAWING FRAMES RSB D--3535 05 05--230230--11 0909--410410--001001
PRINCIPALPRINCIPAL 19,800,000 19,800,000
UPTOUPTO
INSTAL.INSTAL.
M/UP Or IRR %M/UP Or IRR % 13.4400 13.4400 66 00
INSTALMENTINSTALMENT 134,380 134,380 3737--100100--00010001
PERIODPERIOD 20 20 QuartersQuarters
Due DateDue Date 30th of every month 30th of every month
-
8/3/2019 Loan,Lease,Amortization.. (1)
35/37
INSTALMENTINSTALMENT PRINCIPAL PRINCIPAL INTREST INTREST IRR %IRR % BALANCE BALANCE
19,800,00019,800,000
L.K .MoneyL.K .Money 990,000990,000 990,000990,000 00 18,810,00018,810,000
11 1,206,6071,206,607 736,357736,357 470,250470,250 10.000010.0000 18,073,64318,073,643 2828--OctOct--0303
22 1,206,6071,206,607 754,766754,766 451,841451,841 10.000010.0000 17,318,87717,318,877 2828--JanJan--0404
33 1,206,6071,206,607 773,635773,635 432,972432,972 10.000010.0000 16,545,24216,545,242 2828--AprApr--0404
44 1,206,6071,206,607 792,976792,976 413,631413,631 10.000010.0000 15,752,26615,752,266 2828--JulJul--0404
55 1,206,6071,206,607 812,800812,800 393,807393,807 10.000010.0000 14,939,46614,939,466 2828--OctOct--0404
66 1,206,6071,206,607 833,120833,120 373,487373,487 10.000010.0000 14,106,34514,106,345 2828--JanJan--0505
77 1,206,6071,206,607 853,948853,948 352,659352,659 10.000010.0000 13,252,39713,252,397 2828--AprApr--0505
88 1,206,6071,206,607 875,297875,297 331,310331,310 10.000010.0000 12,377,10012,377,100 2828--JulJul--0505
99 1,244,9141,244,914 871,126871,126 373,788373,788 12.080012.0800 11,505,97411,505,974 2828--OctOct--0505
1010 1,244,9141,244,914 897,434897,434 347,480347,480 12.080012.0800 10,608,54110,608,541 2828--JanJan--0606
1111 1,247,1371,247,137 923,046923,046 324,091324,091 12.220012.2200 9,685,4959,685,495 2828--AprApr--0606
1212 1,247,1371,247,137 951,245951,245
3,958,6103,958,610
295,892295,892 12.220012.2200 8,734,2508,734,250 2828--JulJul--0606
1313 1,263,2161,263,216 969,745969,745 293,471293,471 13.440013.4400 7,764,5047,764,504 2828--OctOct--0606
1414 1,263,2161,263,216 1,002,3291,002,329 260,887260,887 13.440013.4400 6,762,1766,762,176 2828--JanJan--0707
1515 1,264,3601,264,360 1,035,2911,035,291 229,069229,069 13.550013.5500 5,726,8845,726,884 2828--AprApr--0707
1616 1,264,3601,264,360 1,070,3621,070,362 193,998193,998 13.550013.5500 4,656,5234,656,523 2828--JulJul--0707
1717 1,259,8531,259,853 1,109,0981,109,098 150,755150,755 12.950012.9500 3,547,4243,547,424 2828--OctOct--0707
1818 1,259,8531,259,853 1,145,0051,145,005 114,848114,848 12.950012.9500 2,402,4192,402,419 2828--JanJan--0808
1919 1,259,8531,259,853 1,182,0751,182,075 77,77877,778 12.950012.9500 1,220,3451,220,345 2828--AprApr--0808
2020 1,259,8531,259,853 1,220,3441,220,344 39,50939,509 12.950012.9500 00 2828--JulJul--0808
47,215,64247,215,642 19,800,00019,800,000 5,921,5225,921,522
-
8/3/2019 Loan,Lease,Amortization.. (1)
36/37
CONCLUSIONCONCLUSION
AmortizationAmortization isis thethe gradualgradual repaymentrepayment ofof aa
debtdebt overover aa periodperiod ofof timetime..
AmortizationAmortization isis aa methodmethod forfor repayingrepaying aa
loanloan inin equalequal installmentsinstallments..
AmortizationAmortization alsoalso appliesapplies toto assetasset balances,balances,
suchsuch asas discountdiscount onon notesnotes receivable,receivable,
deferreddeferred charges,charges, andand somesome intangibleintangibleassetsassets..
-
8/3/2019 Loan,Lease,Amortization.. (1)
37/37