ࡱ> (' - \p rupen.shah Ba==x[,8X@"1%Arial1%Arial1%Arial1%Arial1%Arial1%Arial1%Arial1%Arial1%Arial1 %Arial1 %Arial"$"#,##0_);\("$"#,##0\)!"$"#,##0_);[Red]\("$"#,##0\)""$"#,##0.00_);\("$"#,##0.00\)'""$"#,##0.00_);[Red]\("$"#,##0.00\)7*2_("$"* #,##0_);_("$"* \(#,##0\);_("$"* "-"_);_(@_).))_(* #,##0_);_(* \(#,##0\);_(* "-"_);_(@_)?,:_("$"* #,##0.00_);_("$"* \(#,##0.00\);_("$"* "-"??_);_(@_)6+1_(* #,##0.00_);_(* \(#,##0.00\);_(* "-"??_);_(@_)0.00_);[Red]\(0.00\)0_);[Red]\(0\)                + ) , *     h@ @      `@ @   `@ @ +  h@ @ +   h@ @ +  h@ @ +  l@ @ + "p@ @ + (x@ @ +   H  `@ @  l@ @  h@ @  @  h@ @ (x@ @  (x@ @   h@ @  (p@ @  (p@ @ + (x@ @ (x@ @ + (p@ @ ( "x@@  "x@  "x @  *x@@  *x@  *x @   )8@  ) ` Total Cost of Ownership"1!Kotak Ex Show Room Loan Amount RegistrationEMIBalanceEMIs Total EMITCOHDFCAxisExtended WarrantyRateEMI / lac (Quoted))Waxing/Polishing + 2 free service couponsLoan Tenure (in years)Y Insurance Costs Factors Loan FactorsLoan CalculationsTotal Cost of Ownership (TCODealer Discount (in negative)*EMI / lac (Calculated from the data below)Total Cost at time of delivery50% cost of Antirust CoatingOther Freebies&Freebies: Mudflaps, Matts and Sunfilms21 Advance EMI (e.g. SBI sometimes waives this off)>Down Payment (Sum of balance + Discount + Stamp Duty + 1 EMI)%Difference of loan vs complete buyout#Only enter fields marked in yellow.Stamp Duty/Processing Fee*  c : x cc -   +  dMbP?_*+%MnMicrosoft Office Document Imag/dLetterwidm"_??U} (.} } } Column B             $  $ @  $ $  )             ) ~ #@%@#@#@"@   #@"@"@ /000000000001 * @@B@@@@ @@@@  5 66 +,#@ DDj@,#@DDj@#,#Ʒ4B@ DDj@,#@ DDj@,#@DDj@,#@DDj@#, #@DD D j@, #@D D j@, #@ D D j@, #Tr ^@ D D j@  566 /$000000000001566 *(G#A(G#A(G#A(G#A(G#A(G#A (G#A(G#A(G#A(G#A  566 *@@@@@@@@@@@@ @@@@@@@@  566 ,`@`@`@`@`@`@ `@`@`@`@  566 ,  @@  @@@@  @@@@ 566 , @@  @@@@  @@@@ 566 , X@     X@   X@  X@(  X@  X@   X@   X@   X@   X@   566 ,$ 566 ,$ 566 ,$566 d%A -d%Ad%Ad%A(d%Ad%A# d%A %  d%A  d%A  d%A  * /000000000001 ,@A@AG"A@A?"A@A U!A@A@A@A -!! A DD!! A DD!!!}@ DD!! LA  DD!! @ DD!! A DD!! !A D D ! ! A D D ! ! A D D ! ! A D D  ,pppppp pppp * 2@!D333333?dx2@!D333333?dx 2@ !D333333?dxH@H@ ̶@̶@D@^@ -+!@DDj@+! @DDj@!~ !@+! @ DDj@)!ףp=~@_ Dj@)!ffff&O@_ Dj@!~  !@) !ffff&O@ _ D j@) !ffff&O@ _ D j@~  !<@ *              'J" A4DY %%B" A> 4LY --B""J@"?A("(\ X@"ffff" A" "A  "ffffb1 A  "ffff"- A  " A  2333333333334 ,@@@@@@ @@@@ -I!A@3DY D D B!A@= 3LY L L B!B@!A@!(!A@!A@! !A@  !A@  !A@  !A@  '!% A DD!%ð A DD%!%d$A DD!%  DD!%3333:$A DD!%I A DD%! %j#A D D ! %I A D D ! %I A D D ! %Ј A D D  &2'A LL3333 'AX(A?A(R(AQ'A! )(A D D ! 'A D D ! 'A D D ! 'A D D  &!p@ DD0333S:@  LL  @n!( (@ A @  *     7 Oh+'0HP`t Aarenes rupen.shahMicrosoft Excel@_8@72@[s;՜.+,0 PXl t|  Accenture' Total Cost of Ownership  Worksheets  !"#$%&Root Entry F y[Q=Workbook,SummaryInformation(DocumentSummaryInformation8