Honda Civic

Invoice Price of Vehicle: 4,340,000

Lease From: National Bank Pakistan - Aiteemad

Lease Tenure: 05 Years
Pricing: 3 MK+2.25%

Total Cost of Vehicle:

Invoice Price of Vehicle 4,340,000
Accessories and Registration Charges:
Registration Charges 135,055 135,055
Total Cost of Vehicle 4,475,055

Financial and other costs:

Markup for 5 years #REF!
Bank Documentation Charges 15,000
Insurance Cost for 5 Years @ 1.6% 347,200
Token Cost for 5 years 68,500 #REF!
Total Cost of vehicle to be distributed #REF!
Total Employee contribution @ 50% #REF!
Per Month Employee Contribution @ 50% #REF!
 Honda Civic
Invoice Price of Vehicle: 4,340,000

Lease From: National Bank Pakistan - Aiteemad

Lease Tenure: 05 Years
Pricing: 3 MK+2.25%

Total Cost of Vehicle:

Invoice Price of Vehicle 4,340,000
Accessories and Registration Charges:
Registration Charges 135,055 135,055
Total Cost of Vehicle 4,475,055

Financial and other costs:

Markup for 5 years #REF!
Bank Documentation Charges 15,000
Insurance Cost for 5 Years @ 1.6% 347,200
Token Cost for 5 years 68,500 #REF!
Total Cost of vehicle to be distributed #REF!
Total Employee contribution @ 50% #REF!
Per Month Employee Contribution @ 50% #REF!
 Audi A3
Lease from PAIR Investment Ltd
Amortization Table
Invoice Price 2,600,000
Down Payment @ 15% 1,400,000
Loan Amount (Rs.) insert amount 190,000,000
Tenure (number of months) 8
KIBOR 6 Months 16.00%
Bank Spread 3.70%
Rate of Markup 17.50%
Equal Monthly Installment (Rs.) 28,658,905
Installment Markup for the Principal
Month EMI Principal o/s
Number Period Repayment
190,000,000
1 10-Dec-17 28,658,905 8,312,500 20,346,405 169,653,595
2 10-Mar-18 28,658,905 7,422,345 21,236,560 148,417,035
3 10-Jun-18 28,658,905 6,493,245 22,165,660 126,251,375
4 10-Sep-18 28,658,905 5,523,498 23,135,407 103,115,968
5 10-Dec-18 28,658,905 4,511,324 24,147,581 78,968,386
6 10-Mar-19 28,658,905 3,454,867 25,204,038 53,764,348
7 10-Jun-19 28,658,905 2,352,190 26,306,715 27,457,634
8 10-Sep-19 28,658,905 1,201,271 27,457,634 0
9 10-Dec-19 0 0 0 0
10 10-Mar-20 0 0 0 0
11 10-Jun-20 0 0 0 0
12 10-Sep-20 0 0 0 0
13 10-Dec-20 0 0 0 0
14 10-Mar-21 0 0 0 0
15 10-Jun-21 0 0 0 0
16 10-Sep-21 0 0 0 0
17 10-Dec-21 0 0 0 0
18 10-Mar-22 0 0 0 0
19 10-Jun-22 0 0 0 0
20 10-Sep-22 0 0 0 0
21 25-Dec-20 0 0 0 0
22 25-Jan-21 0 0 0 0
23 25-Feb-21 0 0 0 0
24 25-Mar-21 0 0 0 0
25 25-Apr-21 0 0 0 0
26 25-May-21 0 0 0 0
27 25-Jun-21 0 0 0 0
28 25-Jul-21 0 0 0 0
29 25-Aug-21 0 0 0 0
30 25-Sep-21 0 0 0 0
31 25-Oct-21 0 0 0 0
32 25-Nov-21 0 0 0 0
33 25-Dec-21 0 0 0 0
34 25-Jan-22 0 0 0 0
35 25-Feb-22 0 0 0 0
36 25-Mar-22 0 0 0 0
 Installment Markup for the Principal
Month EMI Principal o/s
Number Period Repayment
37 25-Apr-22 0 0 0 0
38 25-May-22 0 0 0 0
39 25-Jun-22 0 0 0 0
40 25-Jul-22 0 0 0 0
41 25-Aug-22 0 0 0 0
42 25-Sep-22 0 0 0 0
43 25-Oct-22 0 0 0 0
44 25-Nov-22 0 0 0 0
45 25-Dec-22 0 0 0 0
46 25-Jan-23 0 0 0 0
47 25-Feb-23 0 0 0 0
48 25-Mar-23 0 0 0 0
49 25-Apr-23 0 0 0 0
50 25-May-23 0 0 0 0
51 25-Jun-23 0 0 0 0
52 25-Jul-23 0 0 0 0
53 25-Aug-23 0 0 0 0
54 25-Sep-23 0 0 0 0
55 25-Oct-23 0 0 0 0
56 25-Nov-23 0 0 0 0
57 25-Dec-23 0 0 0 0
58 25-Jan-24 0 0 0 0
59 25-Feb-24 0 0 0 0
60 25-Mar-24 0 0 0 0
Total 229,271,240 39,271,240 190,000,000

Invoice Price 2,600,000

Pay till May 13, 2022 (Principal +Markup) 229,271,240
Outstanding as on May 13, 2022 0
 Suzuki Wagon R
Cost of Vehicle: 1,074,000
Registration No. LEC-17-4980

Lease From: Habib Bank Limited

Lease Tenure: 04 Years
Pricing: 1 YK+2.5%

Total Cost of Vehicle:

Invoice Price of Vehicle 1,074,000
Accessories and Registration Charges:
Registration & Token 37,140 37,140
Total Cost of Vehicle 1,111,140

Financial and other costs:

Markup for 4 years 177,221
Bank Documentation Charges 10,000
Insurance Cost for first 3 Years @ 2.3% 74,106
Insurance Cost for 4th Year @ 1.8% 19,332 280,659
Total Cost of vehicle to be distributed 1,391,799
Total Employee contribution @ 50% 695,900
Per Month Employee Contribution @ 50% 14,498
 Suzuki Wagon R
Cost of Vehicle: 1,074,000
Registration No. LEC-17-4982

Lease From: Habib Bank Limited

Lease Tenure: 04 Years
Pricing: 1 YK+2.5%

Total Cost of Vehicle:

Invoice Price of Vehicle 1,074,000
Accessories and Registration Charges:
Registration & Token 37,140 37,140
Total Cost of Vehicle 1,111,140

Financial and other costs:

Markup for 4 years 177,221
Bank Documentation Charges 10,000
Insurance Cost for first 3 Years @ 2.3% 74,106
Insurance Cost for 4th Year @ 1.8% 19,332 280,659
Total Cost of vehicle to be distributed 1,391,799
Total Employee contribution @ 50% 695,900
Per Month Employee Contribution @ 50% 14,498