Customer Name : _______________________________

CNIC # _______________________
Schedule for Solar Fiancing
Input Fields
Total Price 1,120,000
Down Payment 224,000
Financing 896,000
Profit Rate * 6.00%
Tenure in Years 5
Musawamah Price 1,256,640

Months Installment Period* Monthly Payment Outstanding Musawamah Balance

0 896,000
1 19,413 881,067
2 19,339 866,133
3 19,264 851,200
4 19,189 836,267
5 19,115 821,333
6 19,040 806,400
7 18,965 791,467
8 18,891 776,533
9 18,816 761,600
10 18,741 746,667
11 18,667 731,733
12 18,592 716,800
13 18,517 701,867
14 18,443 686,933
15 18,368 672,000
16 18,293 657,067
17 18,219 642,133
18 18,144 627,200
19 18,069 612,267
20 17,995 597,333
21 17,920 582,400
22 17,845 567,467
23 17,771 552,533
24 17,696 537,600
25 17,621 522,667
26 17,547 507,733
27 17,472 492,800
28 17,397 477,867
29 17,323 462,933
30 17,248 448,000
31 17,173 433,067
32 17,099 418,133
33 17,024 403,200
34 16,949 388,267
35 16,875 373,333
36 16,800 358,400
37 16,725 343,467
38 16,651 328,533
39 16,576 313,600
40 16,501 298,667
41 16,427 283,733
42 16,352 268,800
43 16,277 253,867
44 16,203 238,933
45 16,128 224,000
46 16,053 209,067
47 15,979 194,133
48 15,904 179,200
49 15,829 164,267
50 15,755 149,333
51 15,680 134,400
52 15,605 119,467
53 15,531 104,533
54 15,456 89,600
55 15,381 74,667
56 15,307 59,733
57 15,232 44,800
58 15,157 29,867
59 15,083 14,933
60 15,008 0
1,032,640