Bikes Repayment Calculator

Client Name XYZ Applicant Equity Participation 32,500

CNIC XYZ Tentative Physical Verification Charges 1,500
Applied Bike Category Electric Legal Stamping Charges 2,000
Insurance Upfront 17,500
Vehicle Registration (Tentative) 10,000
Total Downpayment 63,500

Collateral FSV Without Insurance TMP With Insurance

Gross Loan Amount 175,000 Interest-Only Payment - 6,417
Equity Deposit 30.00% 52,500 Installment (EMI) 5,104 6,417
GoPb Capital Subsidy 20,000 Tenure (Month) 24
Insurance Rate 10.00% 17,500 Grace Period (Month) -
Net Finance Amount 122,500
Markup Rate 0.00%

Sr. No. Principal Markup EMI Asset Insurance TMP Outstanding Principal Security Deposit
Balance
122,500
1 - - - 1,313 - 175,000 52,500 122,500
2 - - - 1,313 - 175,000 52,500 122,500
3 - - - 1,313 - 175,000 52,500 122,500
4 - - - 1,313 - 175,000 52,500 122,500
5 - - - 1,313 - 175,000 52,500 122,500
6 - - - 1,313 - 175,000 52,500 122,500
7 - - - 1,313 - 175,000 52,500 122,500
8 - - - 1,313 - 175,000 52,500 122,500
9 - - - 1,313 - 175,000 52,500 122,500
10 - - - 1,313 - 175,000 52,500 122,500
11 - - - 1,313 - 175,000 52,500 122,500
12 - - - 1,313 - 175,000 52,500 122,500
13 - - - - - 175,000 52,500 122,500
14 - - - - - 175,000 52,500 122,500
15 - - - - - 175,000 52,500 122,500
16 - - - - - 175,000 52,500 122,500
17 - - - - - 175,000 52,500 122,500
18 - - - - - 175,000 52,500 122,500
19 - - - - - 175,000 52,500 122,500
20 - - - - - 175,000 52,500 122,500
21 - - - - - 175,000 52,500 122,500
22 - - - - - 175,000 52,500 122,500
23 - - - - - 175,000 52,500 122,500
24 - - - - - 175,000 52,500 122,500
This is a tentative instalment plan and be used for reference only. Actual plan shall be shared at the time of loan approval.
This has been generated for convenience without any risk and liability on the part of the bank or any of its staff.
*Equity deposit to be off-settled against Lease Key money at expiry of the lease period.

Client Signature
XYZ