EMI CALCULATOR.xls
-
Upload
rajalakshmi-murugesan -
Category
Documents
-
view
233 -
download
0
Transcript of 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)
-
8/19/2019 EMI CALCULATOR.xls
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
Muthukumar 9600034026
++5+ sun$ar 9380932326
I / La&
jegan
++6) "sman 8056018993
+,00 #ancha 9282404214
Muthukumar 9600034026
++67 sun$ar 9380932326
-
8/19/2019 EMI CALCULATOR.xls
3/36
-
8/19/2019 EMI CALCULATOR.xls
4/36
-
8/19/2019 EMI CALCULATOR.xls
5/36
-
8/19/2019 EMI CALCULATOR.xls
6/36
-
8/19/2019 EMI CALCULATOR.xls
7/36
-
8/19/2019 EMI CALCULATOR.xls
8/36
-
8/19/2019 EMI CALCULATOR.xls
9/36
-
8/19/2019 EMI CALCULATOR.xls
10/36
-
8/19/2019 EMI CALCULATOR.xls
11/36
-
8/19/2019 EMI CALCULATOR.xls
12/36
-
8/19/2019 EMI CALCULATOR.xls
13/36
-
8/19/2019 EMI CALCULATOR.xls
14/36
-
8/19/2019 EMI CALCULATOR.xls
15/36
-
8/19/2019 EMI CALCULATOR.xls
16/36
-
8/19/2019 EMI CALCULATOR.xls
17/36
-
8/19/2019 EMI CALCULATOR.xls
18/36
-
8/19/2019 EMI CALCULATOR.xls
19/36
-
8/19/2019 EMI CALCULATOR.xls
20/36
-
8/19/2019 EMI CALCULATOR.xls
21/36
-
8/19/2019 EMI CALCULATOR.xls
22/36
-
8/19/2019 EMI CALCULATOR.xls
23/36
51308%05636
6692%056358
0%149992298
0%049997433
4%99974326
-
8/19/2019 EMI CALCULATOR.xls
24/36
&D'( )*+K,-. the amunt is t /e asse$ n as cash $iscunt rite (
(10,
&D'( )*+K,-. the amunt is t /e asse$ n as cash $iscunt rite (
(11,
&D'( )*+K,-. the amunt is t /e asse$ n as cash $iscunt rite (
(12,
&D'( )*+K,-. the amunt is t /e asse$ n as cash $iscunt rite (
(16,
-
8/19/2019 EMI CALCULATOR.xls
25/36
2 3pl. 4/ I Int 3pl ont& C!C 34I2T rr5((1 100000 19970 0 19970 Mar 16 'in% amunt 100000 en
2 800+0 0 867 !867 *r 16 + . *$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 $A I 1))7 ont&* ,) - 60
8 0 ;ct 16
9 0 +v 16
10 0 Dec 16
11 0 an 17
-
8/19/2019 EMI CALCULATOR.xls
26/36
rr5(( rr,522 rr,522 rr,522
rr5(( rr,522 rr,522 rr,522
rr5(( rr,522 rr,522 rr,522
rr5(( rr,522 rr,522 rr,522
rr5(( rr,522 rr,522 rr,522
61 rr5(( 0 rr,522
-
8/19/2019 EMI CALCULATOR.xls
27/36
1))7
1))7
1))7
1))7
1))7
;*e
-
8/19/2019 EMI CALCULATOR.xls
28/36
-
8/19/2019 EMI CALCULATOR.xls
29/36
2 3pl. 4/ I Int 3pl ont& C!C 34I2T 2/A1 ,,616 38461 558 37903 Mar 16 #=*( Mum/ai en
2 671+ 1997 84 1913 *r 16 'in% amunt 44616
3 ,800 1997 60 1937 Ma 16 + . *$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 $A I +8,61 ont&*9 -71(( 1997 0 1997 +v 16
10 -)11) 1997 0 1997 Dec 16
11 -11116 1997 0 1997 an 17
12 -1+11+ 1997 0 1997 'e/ 17
-
8/19/2019 EMI CALCULATOR.xls
30/36
2/A +>* +>* +>* +>*
2/A +>* +>* +>* +>*
2/A +>* +>* +>* +>*
2/A +>* +>* +>* +>*
2/A +>* +>* +>* +>*
2/A +>* +>* +>* +>*
2/A +>* +>* +>* +>*
2/A +>* +>* +>* +>* 2/A +>* +>* +>* +>*
61 2/A 0 +>* +>*
-
8/19/2019 EMI CALCULATOR.xls
31/36
+8,61
+8,61
;*e
-
8/19/2019 EMI CALCULATOR.xls
32/36
-
8/19/2019 EMI CALCULATOR.xls
33/36
?at
159525 94005
181530 73035
)ase ate
341055 167040 , 117)0
35128%67 17205%12 1(.50
376183%7 184245%1
60546%34
436730
298000
-
8/19/2019 EMI CALCULATOR.xls
34/36
77151 7,18+.7
2967%3
Total Amount =at 2et Amount 2on =AT Total
8)1+ (,+ 6075 (5)5 8)1+
+,10 (5+.(8 (0(6.(, 11+0.,8 +,10
-
8/19/2019 EMI CALCULATOR.xls
35/36
C- F4R "TAIL F4R T! >AR (011 - 1(
42T! "AT ;33LIR 2A ATRIAL 3;RC!A" I2= 24
*#-= 9>4>2011 -n.racn engineering services in$ia lt$ sha.t ear ring 3
-
8/19/2019 EMI CALCULATOR.xls
36/36
=AL; AR rica
31974
*ran