BOP AUTO LEASING/FINANCING-GROSS LEASE

Enter values Down payment

Client Name Equity Participation 1,375,850
CNIC Insurance-Upfront 108,103
Income Tax Status (Filer/Non-Filer) Filer Processing Charges 4,000
CFC/Branch Lahore WHT - 3% of Invoice Price (for Non Filer) -
Tentative Vehicle Registration Charges 160,000
Vehicle
Total Downpayment 1,647,953

Vehicle Price 3,931,000

Lease Key Money /Security Deposit 35.00% 1,375,850
Finance / Lease Amount 2,555,150
Markup Rate 14.80%
Insurance 2.75% 108,103
Tenure 60
Installment without Insurance (EMI) 60,519

Sr. No. Principal Markup EMI Insurance TMP Outstaning Principal Security Deposit

1 29,005 31,514 60,519 8,108 68,627 3,901,995 1,375,850

2 29,363 31,156 60,519 8,108 68,627 3,872,631 1,375,850
3 29,725 30,794 60,519 8,108 68,627 3,842,906 1,375,850
4 30,092 30,427 60,519 8,108 68,627 3,812,814 1,375,850
5 30,463 30,056 60,519 8,108 68,627 3,782,351 1,375,850
6 30,839 29,680 60,519 8,108 68,627 3,751,512 1,375,850
7 31,219 29,300 60,519 8,108 68,627 3,720,293 1,375,850
8 31,604 28,915 60,519 8,108 68,627 3,688,689 1,375,850
9 31,994 28,525 60,519 8,108 68,627 3,656,695 1,375,850
10 32,388 28,130 60,519 8,108 68,627 3,624,307 1,375,850
11 32,788 27,731 60,519 8,108 68,627 3,591,519 1,375,850
12 33,192 27,327 60,519 8,108 68,627 3,558,327 1,375,850
13 33,602 26,917 60,519 7,207 67,726 3,524,725 1,375,850
14 34,016 26,503 60,519 7,207 67,726 3,490,709 1,375,850
15 34,436 26,083 60,519 7,207 67,726 3,456,273 1,375,850
16 34,860 25,659 60,519 7,207 67,726 3,421,413 1,375,850
17 35,290 25,229 60,519 7,207 67,726 3,386,122 1,375,850
18 35,726 24,793 60,519 7,207 67,726 3,350,397 1,375,850
19 36,166 24,353 60,519 7,207 67,726 3,314,231 1,375,850
20 36,612 23,907 60,519 7,207 67,726 3,277,618 1,375,850
21 37,064 23,455 60,519 7,207 67,726 3,240,555 1,375,850
22 37,521 22,998 60,519 7,207 67,726 3,203,034 1,375,850
23 37,984 22,535 60,519 7,207 67,726 3,165,050 1,375,850
24 38,452 22,067 60,519 7,207 67,726 3,126,598 1,375,850
25 38,926 21,593 60,519 6,306 66,825 3,087,672 1,375,850
26 39,406 21,112 60,519 6,306 66,825 3,048,265 1,375,850
27 39,892 20,626 60,519 6,306 66,825 3,008,373 1,375,850
28 40,384 20,134 60,519 6,306 66,825 2,967,988 1,375,850
29 40,883 19,636 60,519 6,306 66,825 2,927,106 1,375,850
30 41,387 19,132 60,519 6,306 66,825 2,885,719 1,375,850
31 41,897 18,622 60,519 6,306 66,825 2,843,822 1,375,850
32 42,414 18,105 60,519 6,306 66,825 2,801,408 1,375,850
33 42,937 17,582 60,519 6,306 66,825 2,758,471 1,375,850
34 43,467 17,052 60,519 6,306 66,825 2,715,004 1,375,850
35 44,003 16,516 60,519 6,306 66,825 2,671,001 1,375,850
36 44,545 15,974 60,519 6,306 66,825 2,626,456 1,375,850
37 45,095 15,424 60,519 5,405 65,924 2,581,361 1,375,850
38 45,651 14,868 60,519 5,405 65,924 2,535,710 1,375,850
39 46,214 14,305 60,519 5,405 65,924 2,489,496 1,375,850
40 46,784 13,735 60,519 5,405 65,924 2,442,712 1,375,850
41 47,361 13,158 60,519 5,405 65,924 2,395,351 1,375,850
42 47,945 12,574 60,519 5,405 65,924 2,347,406 1,375,850
43 48,536 11,983 60,519 5,405 65,924 2,298,870 1,375,850
44 49,135 11,384 60,519 5,405 65,924 2,249,735 1,375,850
45 49,741 10,778 60,519 5,405 65,924 2,199,994 1,375,850
46 50,354 10,164 60,519 5,405 65,924 2,149,639 1,375,850
47 50,976 9,543 60,519 5,405 65,924 2,098,664 1,375,850
48 51,604 8,915 60,519 5,405 65,924 2,047,060 1,375,850
49 52,241 8,278 60,519 - 60,519 1,994,819 1,375,850
50 52,885 7,634 60,519 - 60,519 1,941,934 1,375,850
51 53,537 6,982 60,519 - 60,519 1,888,397 1,375,850
52 54,198 6,321 60,519 - 60,519 1,834,199 1,375,850
53 54,866 5,653 60,519 - 60,519 1,779,333 1,375,850
54 55,543 4,976 60,519 - 60,519 1,723,791 1,375,850
55 56,228 4,291 60,519 - 60,519 1,667,563 1,375,850
56 56,921 3,598 60,519 - 60,519 1,610,642 1,375,850
57 57,623 2,896 60,519 - 60,519 1,553,019 1,375,850
58 58,334 2,185 60,519 - 60,519 1,494,685 1,375,850
59 59,053 1,466 60,519 - 60,519 1,435,632 1,375,850
60 59,782 737 60,519 - 60,519 1,375,850 1,375,850
*This is a tentative amortization plan, KIBOR as on the last day of preceding month from the date of disbursement shall be taken to calculate mark-up rate and preparing
amortization plan.
*Residual value to be off-setted against Lease Key money at expiry of the lease period.

Client Signature
0