CAR LOAN PAYMENT Month Monthly Pay

Car Price $4,000 1 $500.00

Down Payment $500 2 $103.33
Loan Amount $3,500 3 $103.33
Intrest Rate 4% 4 $103.33
Number of Months 36 5 $103.33
Monthly Payment $103.33 6 $103.33
Total Amount Paid $4,220.02 7 $103.33
Cost of Finance $220.02 8 $103.33
years 3 9 $103.33
Total Loan $3,720.02 10 $103.33
11 $103.33
12 $103.33
GOAL SEEKING TOOL 13 $103.33
Car Price $2,871 14 $103.33
Down Payment $500 15 $103.33
Loan Amount $2,371 16 $103.33
Intrest Rate 4% 17 $103.33
Number of Months 36 18 $103.33
Monthly Payment $70.00 19 $103.33
Total Paid $3,020.00 20 $103.33
Cost of Finance $149.05 21 $103.33
22 $103.33
23 $103.33
24 $103.33
25 $103.33
26 $103.33
27 $103.33
28 $103.33
29 $103.33
30 $103.33
31 $103.33
32 $103.33
33 $103.33
34 $103.33
35 $103.33
36 $103.33
Loan Amount
AmountPaid
not yet paid

$3,720.02 $500.00
$3,616.69 $603.33
$3,513.35 $706.67
$3,410.02 $810.00
$3,306.68 $913.34
$3,203.35 $1,016.67
$3,100.02 $1,120.00
$2,996.68 $1,223.34
$2,893.35 $1,326.67
$2,790.01 $1,430.01
$2,686.68 $1,533.34
$2,583.35 $1,636.67
$2,480.01 $1,740.01
$2,376.68 $1,843.34
$2,273.34 $1,946.68
$2,170.01 $2,050.01
$2,066.68 $2,153.34
$1,963.34 $2,256.68
$1,860.01 $2,360.01
$1,756.67 $2,463.35
$1,653.34 $2,566.68
$1,550.01 $2,670.01
$1,446.67 $2,773.35
$1,343.34 $2,876.68
$1,240.01 $2,980.01
$1,136.67 $3,083.35
$1,033.34 $3,186.68
$930.00 $3,290.02
$826.67 $3,393.35
$723.34 $3,496.68
$620.00 $3,600.02
$516.67 $3,703.35
$413.33 $3,806.69
$310.00 $3,910.02
$206.67 $4,013.35
$103.33 $4,116.69
 Chart showing loan
35

33

31

29

27

25

23

21

19
17

15

13

11

1
0 500 1000 1500

Mon
rt showing loan amount paid and amount not yet paid

1000 1500 2000 2500 3000 3500 4000 4500

Month Loan Amount not yet paid AmountPaid

4500
Name Exam 1 Exam 2 Exam 3 Final Final Grade Letter Grade
Adamu, Bello 80 88 87 94 87.25 B
Chau, Lisa 100 90 95 100 96.25 A
Danforth, Elsie 85 99 82 95 90.25 A
Dare, William 90 90 85 89 88.5 B
Elton, Roger 56 76 74 70 69 D
McDonald, Wendy 75 88 97 89 87.25 B
Shade, Adu 99 92 96 100 96.75 A
Tom, Micheal 45 35 56 60 49 F

Grades Table Students Final Grades

0F
60 D
70 C Tom, Micheal
80 B Shade, Adu
90 A
McDonald, Wendy

Elton, Roger
Name

Dare, William

Danforth, Elsie

Chau, Lisa

Adamu, Bello
0 20 40
Final Gra
dents Final Grades in COSC110

20 40 60 80 100 120
Final Grade
 Allocation for the year 2020
S/No. Months Department Amount Max Area
1 January Health 56,000 1,500,000
Education 1,000,000
Agriculture 23,000
Electricity 12,000
Security 1,500,000
Total 2,591,000

2 February Health 56,000

Education 1,000,000
Agriculture 23,000
Electricity 12,000
Security 1,500,000
Total 2,591,000

3 March Health 56,000

Education 1,000,000
Agriculture 23,000
Electricity 12,000
Security 1,500,000
Total 2,591,000

4 April Health 56,000

Education 1,000,000
Agriculture 23,000
Electricity 12,000
Security 1,500,000
Total 2,591,000

5 May Health 56,000

Education 1,000,000
Agriculture 23,000
Electricity 12,000
Security 1,500,000
Total 2,591,000
 6 June Health 56,000
Education 1,000,000
Agriculture 23,000
Electricity 12,000
Security 1,500,000
Total 2,591,000

7 July Health 56,000

Education 1,000,000
Agriculture 23,000
Electricity 12,000
Security 1,500,000
Total 2,591,000

8 August Health 56,000

Education 1,000,000
Agriculture 23,000
Electricity 12,000
Security 1,500,000
Total 2,591,000

9 September Health 56,000

Education 1,000,000
Agriculture 23,000
Electricity 12,000
Security 1,500,000
Total 2,591,000

10 October Health 56,000

Education 1,000,000
Agriculture 23,000
Electricity 12,000
Security 1,500,000
Total 2,591,000

11 November Health 56,000

Education 1,000,000
 Agriculture 23,000
Electricity 12,000
Security 1,500,000
Total 2,591,000

12 December Health 56,000

Education 1,000,000
Agriculture 23,000
Electricity 12,000
Security 1,500,000
Total 2,591,000

Total for the year 31092000

S/No. Months Department Amount Max Area
1 January Health 86,000 7,000,000
Education 5,500,000
Agriculture 59,000
Electricity 69,000
Security 7,000,000
Total 12,714,000

2 February Health 86,000

Education 5,500,000
Agriculture 59,000
Electricity 69,000
Security 7,000,000
Total 12,714,000

3 March Health 86,000

Education 5,500,000
Agriculture 59,000
Electricity 69,000
Security 7,000,000
Total 12,714,000

4 April Health 86,000

Education 5,500,000
Agriculture 59,000
Electricity 69,000
Security 7,000,000
Total 12,714,000

5 May Health 86,000

Education 5,500,000
Agriculture 59,000
Electricity 69,000
Security 7,000,000
Total 12,714,000
 6 June Health 86,000
Education 5,500,000
Agriculture 59,000
Electricity 69,000
Security 7,000,000
Total 12,714,000

7 July Health 86,000

Education 5,500,000
Agriculture 59,000
Electricity 69,000
Security 7,000,000
Total 12,714,000

8 August Health 86,000

Education 5,500,000
Agriculture 59,000
Electricity 69,000
Security 7,000,000
Total 12,714,000

9 September Health 86,000

Education 5,500,000
Agriculture 59,000
Electricity 69,000
Security 7,000,000
Total 12,714,000

10 October Health 86,000

Education 5,500,000
Agriculture 59,000
Electricity 69,000
Security 7,000,000
Total 12,714,000

11 November Health 86,000

Education 5,500,000
 Agriculture 59,000
Electricity 69,000
Security 7,000,000
Total 12,714,000

12 December Health 86,000

Education 5,500,000
Agriculture 59,000
Electricity 69,000
Security 7,000,000
Total 12,714,000

Total for the year 152568000

S/No. Months Department Amount Max Area
1 January Health 199,000 21,000,000
Education 19,000,000
Agriculture 183,000
Electricity 200,000
Security 21,000,000
Total 40,582,000

2 February Health 199,000

Education 19,000,000
Agriculture 183,000
Electricity 200,000
Security 21,000,000
Total 40,582,000

3 March Health 199,000

Education 19,000,000
Agriculture 183,000
Electricity 200,000
Security 21,000,000
Total 40,582,000

4 April Health 199,000

Education 19,000,000
Agriculture 183,000
Electricity 200,000
Security 21,000,000
Total 40,582,000

5 May Health 199,000

Education 19,000,000
Agriculture 183,000
Electricity 200,000
Security 21,000,000
Total 40,582,000
 6 June Health 199,000
Education 19,000,000
Agriculture 183,000
Electricity 200,000
Security 21,000,000
Total 40,582,000

7 July Health 199,000

Education 19,000,000
Agriculture 183,000
Electricity 200,000
Security 21,000,000
Total 40,582,000

8 August Health 199,000

Education 19,000,000
Agriculture 183,000
Electricity 200,000
Security 21,000,000
Total 40,582,000

9 SeptemberHealth 199,000
Education 19,000,000
Agriculture 183,000
Electricity 200,000
Security 21,000,000
Total 40,582,000

10 October Health 199,000

Education 19,000,000
Agriculture 183,000
Electricity 200,000
Security 21,000,000
Total 40,582,000

11 November Health 199,000

Education 19,000,000
 Agriculture 183,000
Electricity 200,000
Security 21,000,000
Total 40,582,000

12 December Health 199,000

Education 19,000,000
Agriculture 183,000
Electricity 200,000
Security 21,000,000
Total 40,582,000

Total for the year 486984000

S/No. Months Department Total Allocation Max Area
1 January Health 341,000 29,500,000
Education 25,500,000
Agriculture 265,000
Electricity 281,000
Security 29,500,000
Grand Total 55,887,000

2 February Health 341,000

Education 25,500,000
Agriculture 265,000
Electricity 281,000
Security 29,500,000
Grand Total 55,887,000

3 March Health 341,000

Education 25,500,000
Agriculture 265,000
Electricity 281,000
Security 29,500,000
Grand Total 55,887,000

4 April Health 341,000

Education 25,500,000
Agriculture 265,000
Electricity 281,000
Security 29,500,000
Grand Total 55,887,000

5 May Health 341,000

Education 25,500,000
Agriculture 265,000
Electricity 281,000
Security 29,500,000
Grand Total 55,887,000
 6 June Health 341,000
Education 25,500,000
Agriculture 265,000
Electricity 281,000
Security 29,500,000
Grand Total 55,887,000

7 July Health 341,000

Education 25,500,000
Agriculture 265,000
Electricity 281,000
Security 29,500,000
Grand Total 55,887,000

8 August Health 341,000

Education 25,500,000
Agriculture 265,000
Electricity 281,000
Security 29,500,000
Grand Total 55,887,000

9 September Health 341,000

Education 25,500,000
Agriculture 265,000
Electricity 281,000
Security 29,500,000
Grand Total 55,887,000

10 October Health 341,000

Education 25,500,000
Agriculture 265,000
Electricity 281,000
Security 29,500,000
Grand Total 55,887,000

11 November Health 341,000

Education 25,500,000
 Agriculture 265,000
Electricity 281,000
Security 29,500,000
Grand Total 55,887,000

12 December Health 341,000

Education 25,500,000
Agriculture 265,000
Electricity 281,000
Security 29,500,000
Grand Total 55,887,000

Grand Total for the year 670644000