Tractor Loan

Monthly Repayment
Amount of loan $2,160,000 $32,570.41
7.00%
Interest Rate 13.25% 7.97%
8.50%
Term of Loan (Years) 10 8.97%

9.50%
Number of Payments (per Year) 12 10.75%

Amount of Payment $32,570.41

Total Paid $7,816,897.40

Interest Paid $5,656,897.40
TERM OF LOAN
$32,570.41 10
7.50%
7.97%
8.50%
8.97%
9.50%
10.75%
12.00%

13.25%
14.50%
15.75%
17.00%
18.25%
19.50%
Total Repayment Total Interest
$7,816,897.40 $5,656,897.40

TERM OF LOAN
12 14 20 25 30
gsarun.prasad@timesgrou
esgroup.com
 SALES PRICE 300
RAW MATERIAL COST 1500
MARKETING EXPENSES 50000 USING GOAL SEEK
FACTORY RENT 15000 Assumptions
TRANSPORT COST 17500 items sold
PROFIT 40000 revenue
expenses
Through Assumptions profit
Items Sold

revenueexpense profit
0 0 0
500
550
600
650
413
750
800
850
900
950
 SALES PRICE
qty Profit RAW MATERIAL COST
0 MARKETING EXPENSES
500 FACTORY RENT
550 TRANSPORT COST
600 PROFIT
650
413.33333
750 ITEM QTY
800 REVENUE
850 EXPENSES
900 PROFIT
950
 Tractor Loan
Monthly Repayment
Amount of loan $2,160,000
7.00%
Interest Rate 7.50% 7.97%
8.50%
Term of Loan (Years) 10 8.97%
9.50%
Number of Payments (per Year) 12 10.75%

Amount of Payment

Total Paid
Interest Paid
TERM OF LOAN
$0 10
7.50%
7.97%
8.50%
8.97%
9.50%
10.75%
Total Repayment Total Interest

TERM OF LOAN
12 14 20