EMI CALCULATOR.xls

8/19/2019 EMI CALCULATOR.xls

1/36

Fortuner - Toyota

Input Matrix DSA Payout Calculation Sheet Rate of Int.

Car Price 0 Total Commision 0Fin. Company IRR FLAT

Finance Amount 44616 TDS Amount 0

No of Advance MI!s 0 Net Commision 0 Reliance Cap 11.01% 5.78%

Tenure 22 Plo"h#ac$ 0 ICICI 10.50% 5.67%

%ross I&& to 'an$ 15.00% Net Payout 0 Tata Cap 10.55% 5.70%

Net Cash (utflo) -44616 L T Finance

Su#vention *Manufacturer+ 0.00 MI 2332 !"FCSu#vention Dealer 0.00 Customer I&& 15.00%

DSA Plou"h#ac$ 0.00% Total Cash Discount 0 #C$ &eel loa'er Service Char"es 0 Rate of Int.

N Net I&& to 'an$ 15.00%Fin. Company IRR FLAT

Dealer Sourcin" Commission 0.00% No (f ,rs 3

-DFC 'AN. Special Discount 0.00% Flat &ate 5.00% Reliance Cap 11.01% 5.78%

ICICI 11.(5% 5.)(%

Tata Cap 10.87% 5.71%

L T Finance

!"FC 11.00% 5.)(%

7.58

Air Compre**or

Rate of Int.

Fin. Company IRR FLAT

Reliance Cap

ICICI 11.+5% 5.)8%

Tata Cap 1(.00% 6.,0%

L T Finance

!"FC 10.)1% 5.)0%

Common on Net Finance amt (Y/N)


2/36

I / La&service charges

++5, jegan

+(51 Krishna 9940122456 5470

+(5+ Dhana 8122076769

Muthukumar 9600034026

Srirangan lkesh!tata 3244 3298

9841327550

I / La&

++5, jegan

++65 "sman 8056018993

++,7 #ancha 9282404214


++5+ sun$ar 9380932326

I / La&

jegan

++6) "sman 8056018993

+,00 #ancha 9282404214


++67 sun$ar 9380932326


3/36


4/36


5/36


6/36


7/36


8/36


9/36


10/36


11/36


12/36


13/36


14/36


15/36


16/36


17/36


18/36


19/36


20/36


21/36


22/36


23/36

51308%05636

6692%056358

0%149992298

0%049997433

4%99974326


24/36

&D'( )*+K,-. the amunt is t /e asse$ n as cash $iscunt rite (

(10,


(11,


(12,


(16,


25/36

2 3pl. 4/ I Int 3pl ont& C!C 34I2T rr5((1 100000 19970 0 19970 Mar 16 'in% amunt 100000 en

2 800+0 0 867 !867 *r 16 + . *$vance M- 10

3 808)7 0 876 !876 Ma 16 ont&* 1 - 1(

4 8177+ 0 un 16 enure 60 ont&* 1+ - (,

5 (+16)1 0 ul 16 - 13%00 ont&* (5 - +6

6 656,58 0 *ug 16 :*D-+: 0%00 ont&* +7 - ,8

7 0 Se 16 $A I 1))7 ont&* ,) - 60

8 0 ;ct 16

9 0 +v 16

10 0 Dec 16

11 0 an 17


26/36

rr5(( rr,522 rr,522 rr,522

rr5(( rr,522 rr,522 rr,522

rr5(( rr,522 rr,522 rr,522

rr5(( rr,522 rr,522 rr,522

rr5(( rr,522 rr,522 rr,522

61 rr5(( 0 rr,522


27/36

1))7

1))7

1))7

1))7

1))7

;*e


28/36


29/36

2 3pl. 4/ I Int 3pl ont& C!C 34I2T 2/A1 ,,616 38461 558 37903 Mar 16 #=*( Mum/ai en

2 671+ 1997 84 1913 *r 16 'in% amunt 44616

3 ,800 1997 60 1937 Ma 16 + . *$vance M- 0

4 (86+ 1997 0 1997 un 16 ont&* 1 - 1(

5 866 1997 0 1997 ul 16 enure 22 ont&* 1+ - ((

6 -11+1 1997 0 1997 *ug 16 - 15%00 ont&*

7 -+1(8 1997 0 1997 Se 16 :*D-+: 0%00 ont&*

8 -51(5 1997 0 1997 ;ct 16 $A I +8,61 ont&*9 -71(( 1997 0 1997 +v 16

10 -)11) 1997 0 1997 Dec 16

11 -11116 1997 0 1997 an 17

12 -1+11+ 1997 0 1997 'e/ 17


30/36

2/A +>* +>* +>* +>*

2/A +>* +>* +>* +>*

2/A +>* +>* +>* +>*

2/A +>* +>* +>* +>*

2/A +>* +>* +>* +>*

2/A +>* +>* +>* +>*

2/A +>* +>* +>* +>*

2/A +>* +>* +>* +>* 2/A +>* +>* +>* +>*

61 2/A 0 +>* +>*


31/36

+8,61

+8,61

;*e


32/36


33/36

?at

159525 94005

181530 73035

)ase ate

341055 167040 , 117)0

35128%67 17205%12 1(.50

376183%7 184245%1

60546%34

436730

298000


34/36

77151 7,18+.7

2967%3

Total Amount =at 2et Amount 2on =AT Total

8)1+ (,+ 6075 (5)5 8)1+

+,10 (5+.(8 (0(6.(, 11+0.,8 +,10


35/36

C- F4R "TAIL F4R T! >AR (011 - 1(

42T! "AT ;33LIR 2A ATRIAL 3;RC!A" I2= 24

*#-= 9>4>2011 -n.racn engineering services in$ia lt$ sha.t ear ring 3


36/36

=AL; AR rica

31974

*ran

Documents

EMI CALCULATOR.xls