Está en la página 1de 1

Faysal Bank Limited

INSTALLMENT CALCULATION SHEET

NAME OF APPLs
LOAN REFERENCE #
CNIC
DOB
City
FACILITY TYPE
MAKE & MODEL
YEAR OF MANUFACTURE
TOTAL COST OF VEHICLE
DOWN PAYMENT (IN %age)
DOWN PAYMENT (IN Rs.)
FINANCE AMOUNT
TENOR IN YEARS
I.R.R
FACTOR USED
Ready Delivery/Booking

Hasan Abid
5050
3750
4852
800
2000
2700
2800
3000

Autos
Suzuki Cultus vxr
2015
Rs.1,034,000
50%
Rs.517,000
Rs.517,000
3
14.35%
0.03435
Advance Booking

1.20%
0.6518464133

REPAYMENT SCHEDULE:
YEAR
(**)
(**)
(**)

1
2
3

29.11388878
0.0343478677

Rs.517,000
Rs.36,190
Rs.3,480
Rs.20,000
Rs.576,670

MONTHLY
MONTHLY
TOTAL MONTHLY
INSTALLMENT INS. INSTALMENT
INSTALLMENT
Rs.17,758
Rs.2,714
Rs.20,472
Rs.17,758
Rs.2,563
Rs.20,321
Rs.17,758
Rs.0
Rs.17,758

(**)

Rs.639,288

DANISH

3002176014

(**)

TOTAL

0.3481535867

UP-FRONT PAYMENTS:
(A) DOWN PAYMENT
(B) 1ST YEAR INSURANCE @ 3.50%
(C) DOCUMENTATION CHARGES
(D) FILER / NON-FILER Withholding Tax (*)
PAYABLE IN FORM OF CROSS CHQ. OR PAY-ORDER

5050
3385
5082.5
800
4750
6475
6270
5650
37462.5

Rs.63,324

Rs.702,612

(*)

Withholding tax of filer/non filer categories paid to the manufacturer is not refundable.

(**)
(**)

Subject to Annual Revision based on Change in the KIBOR rate


This Offer is Subject to Approval of Facility