16666.

66667

Sep-19 Mar-20 20 lac to be paid in 30K per month installmen

Sher Zareen 900,000 400,000 15000
45%
Laiq Khan 1,100,000 400,000 15000
55%
5 Months

Peshawar to Punjab Trip

Received 74000
Expenses 43000
Gross Margin 31000

Max 3 round trips for Punjab per month

Gross Margin 186,000
Driver Cost per driver 40000
Overll driver cost 80000 2 drivers
Envine Oil / Maintenance 10000
Misc Expenses - Toll etc 10000

Expenses 100000
Net Margin 86,000

Sher Zareen Margin 43,000 Based on 50%

Laiq Khan Margin 43,000 Based on 50%

Amount in 5 months 215,000

Qarza
Taj 250000
Taj Susral 100000
Sher Zareen Susral 200000
550000
22
in 30K per month installments for approx 5.5 Year