ࡱ>  T8\p HEGDE Nitin Ba==X,8@"1Arial1Arial1Arial1Arial1Arial1Arial1Calibri1Calibri1 Calibri1Calibri14Calibri1 Calibri1Calibri1Arial1Calibri1,8Calibri18Calibri18Calibri1 Arial1>Calibri14Calibri1<Calibri1?Calibri1h8Cambria1Calibri1 Calibri1Calibri1Calibri1 Calibri1Calibri1Calibri1Calibri"$"#,##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_);_(* \(#,##0.00\);_(* "-"??_);_(@_)3" "\ #,##0;" "\ \-#,##0=" "\ #,##0;[Red]" "\ \-#,##0?" "\ #,##0.00;" "\ \-#,##0.00I"" "\ #,##0.00;[Red]" "\ \-#,##0.00u8_ " "\ * #,##0_ ;_ " "\ * \-#,##0_ ;_ " "\ * "-"_ ;_ @_ .)_ * #,##0_ ;_ * \-#,##0_ ;_ * "-"_ ;_ @_ @_ " "\ * #,##0.00_ ;_ " "\ * \-#,##0.00_ ;_ " "\ * "-"??_ ;_ @_ 61_ * #,##0.00_ ;_ * \-#,##0.00_ ;_ * "-"??_ ;_ @_  "Rs."\ #,##0;"Rs."\ \-#,##0% "Rs."\ #,##0;[Red]"Rs."\ \-#,##0&!"Rs."\ #,##0.00;"Rs."\ \-#,##0.00+&"Rs."\ #,##0.00;[Red]"Rs."\ \-#,##0.00C>_ "Rs."\ * #,##0_ ;_ "Rs."\ * \-#,##0_ ;_ "Rs."\ * "-"_ ;_ @_ KF_ "Rs."\ * #,##0.00_ ;_ "Rs."\ * \-#,##0.00_ ;_ "Rs."\ * "-"??_ ;_ @_ "Yes";"Yes";"No""True";"True";"False""On";"On";"Off"],[$ -2]\ #,##0.00_);[Red]\([$ -2]\ #,##0.00\) 0.0%0.0 0.000 0.000%4/_(* #,##0.0_);_(* \(#,##0.0\);_(* "-"??_);_(@_)0+_(* #,##0_);_(* \(#,##0\);_(* "-"??_);_(@_),'[$INR]\ #,##0.00_);\([$INR]\ #,##0.00\)*%[$INR]\ #,##0.0_);\([$INR]\ #,##0.0\)&![$INR]\ #,##0_);\([$INR]\ #,##0\) 0.0000#,##0_ ;\-#,##0\ 0+_ * #,##0_ ;_ * \-#,##0_ ;_ * "-"??_ ;_ @_  0.00000 0.000000*%#,##0.000000000_ ;\-#,##0.000000000\ (##,##0.00000000_ ;\-#,##0.00000000\ &!#,##0.0000000_ ;\-#,##0.0000000\ $#,##0.000000_ ;\-#,##0.000000\ "#,##0.00000_ ;\-#,##0.00000\  #,##0.0000_ ;\-#,##0.0000\ #,##0.000_ ;\-#,##0.000\ #,##0.00_ ;\-#,##0.00\ #,##0.0_ ;\-#,##0.0\ #[$-409]dddd\,\ mmmm\ d\,\ yyyy[$-409]h:mm:ss\ AM/PM%[$ -4009]\ #,##0                                                                      ff + ) , *       P  P         `              a>    %  "@@ "@  @  % @   @@  @    @  % @ @  %@ % @ % %  %  %" @  @@ @  @  @@  %  % @  %#@ @  @ @ @    @  %"@ %" @ %" %"  %"@       %#      @ @  @   @ @  % @ @     %     "    @@   @    @      @ @  @ @  @ @   @   @   @   @   @    @  @ @ @  @ @ @  @        @     @ @   "@    "@   "@  @  "@     0 @ @  @@  @  @  0  @     @  0 0  @<  <  ""@@ <  ""@ <  " " @ < @ @  @@  @   @  @@  @ @@ 0@ 0 @ ||G-9}A} #0 \ ef[$ -}A} #0 \ ef[$ -}A} #0 \ ef[$ -}A} #0 \ ef[$ -}A} #0 \ ef[$ -}A} #0 \ ef [$ -}A} #0 \ L[$ -}A} #0 \ L[$ -}A} #0 \ L[$ -}A} #0 \ L[$ -}A} #0 \ L[$ -}A} #0 \ L [$ -}A} #0 \ 23[$ -}A} #0 \ 23[$ -}A} #0 \ 23[$ -}A} #0 \ 23[$ -}A}  #0 \ 23[$ -}A}! #0 \ 23 [$ -}A}" #0 \ [$ -}A}# #0 \ [$ -}A}$ #0 \ [$ -}A}% #0 \ [$ -}A}& #0 \ [$ -}A}' #0 \  [$ -}A}( #0 \ [$ -}}) }#0 \ [$ -##0."\ * _ ;_ }}* #0 \ [$ -???##0.???"\ * ???_ ;_ ???}-}0 #0 \ }(}1  #0 \ }A}2 a#0 \ [$ -}A}3 #0 \ [$ -}A}4 #0 \ ?[$ -}A}5 #0 \ 23[$ -}-}6 #0 \ }(}7  #0 \ }}8 ??v#0 \ ̙[$ -##0."\ * _ ;_ }A}9 }#0 \ [$ -}A}: e#0 \ [$ -}x}<#0 \ [$## "\ _ }}= ???#0 \ [$???## ???"\  ???_ ;_ ???}-}@ #0 \ }U}A #0 \ [$## }-}B #0 \ }}C}}D}}E}}F}}G}}H}}I}}J}}K}}L}}M}}N}}O}}P}}Q}}R}}S}}T}}U}}V}}W}}X}-}Y #0 \ }}Z}}[}}\}}]}}^}}_}}`}}a}}b}}c}-}d #0 \ }}g}}h}-}i #0 \ }-}j #0 \ }-}k #0 \ }-}l #0 \ }-}m #0 \ }-}n #0 \ }-}o #0 \ }-}p #0 \ }-}q #0 \ }-}r #0 \ }-}s #0 \ }-}t #0 \ }-}u #0 \ }-}v #0 \ }-}w #0 \ }-}x #0 \ }-}y #0 \ }-}z #0 \ }-}{ #0 \ }-}| #0 \ }-}} #0 \ }-}~ #0 \ }-} #0 \ }-} #0 \ }-} #0 \ }-} #0 \ }-} #0 \ }-} #0 \ }-} #0 \ }-} #0 \ }-} #0 \ }-} #0 \ }}}-} #0 \ }-} \ }-} \ }-} \ }-}  \ }-} \ }}}}}-}  \ }-}  \ }-}  \ }}}-} \ }-} \ }}}A}  \ [$}A}  \ [$}A}  \ [$}A}  \ [$}A}  \ [$}-}  \ }}}}}}}-}  \ }-}  \ }} 20% - Accent1M 20% - Accent1 ef % 20% - Accent2M" 20% - Accent2 ef % 20% - Accent3M& 20% - Accent3 ef % 20% - Accent4M* 20% - Accent4 ef % 20% - Accent5M. 20% - Accent5 ef % 20% - Accent6M2 20% - Accent6  ef % 40% - Accent1M 40% - Accent1 L % 40% - Accent2M# 40% - Accent2 L渷 % 40% - Accent3M' 40% - Accent3 L % 40% - Accent4M+ 40% - Accent4 L % 40% - Accent5M/ 40% - Accent5 L % 40% - Accent6M3 40% - Accent6  Lմ % 60% - Accent1M 60% - Accent1 23 % 60% - Accent2M$ 60% - Accent2 23ږ % 60% - Accent3M( 60% - Accent3 23כ % 60% - Accent4M, 60% - Accent4 23 % 60% - Accent5M0 60% - Accent5 23 %! 60% - Accent6M4 60% - Accent6  23 % "Accent1AAccent1 O % #Accent2A!Accent2 PM % $Accent3A%Accent3 Y % %Accent4A)Accent4 d % &Accent5A-Accent5 K % 'Accent6A1Accent6  F %(Bad9Bad  %) Calculation Calculation  }% * Check Cell Check Cell  %????????? ???+ Comma,( Comma [0]-&Currency.. Currency [0]/Excel Built-in Normal0Explanatory TextG5Explanatory Text %1 F Followed Hyperlink   2Good;Good  a%3 Heading 1G Heading 1 I}%O4 Heading 2G Heading 2 I}%?5 Heading 3G Heading 3 I}%236 Heading 49 Heading 4 I}%74 Hyperlink   8InputuInput ̙ ??v% 9 Linked CellK Linked Cell }% :NeutralANeutral  e%"Normal ;Normal 3 <Noteb Note   =OutputwOutput  ???%????????? ???>$Percent? Percent 2 @Title1Title I}% ATotalMTotal %OOB Warning Text? Warning Text %XTableStyleMedium2PivotStyleLight16`Qlease Vs. Loan-3 yr[lease Vs. Loan-4 yrlease Vs. Loan-5 yrS' Lease Rental (per month per lac) Lease RentalMonthEnd Sale Value Vehicle CostGST on rentals Gross Outflow Gross outflow`LOANFunding AmountTenure in months Interest RateEMIPersonal Tax Rate Car Allowance Allowance available for Loan EMI Tax saving Net outflow Net saving Tax @ 30%Outflow after tax savingGST rate applicable on the carFOR INTERNAL PURPOSE ONLY Option - 1 Option - 2 Option - 3 Option - 4*Basic Cost of the Car (Ex - Factory Price) Other chargesDiscountLease Option ParticularsDetailsLease Tenure (in months)1End Sale Value assumed (% of Capitalization Cost)Capitalization Cost under LeaseLease Cash FlowsRate of taxationSalary deduction*N NOOVPHccB T8 OR x"  dMbP?_*+% &ffffff?'ffffff?(?)?" B333333?333333?th&<3U} C} U%C} C} C} C} q C} C} C}  C}  C}  C} C}  C} C} C} C}  C} %C} & CO, ,                           ,@@ @       C $   rsssstuuunnnnnn oooo uuuuuuuuuqnpnnn oooo vvuuuuuwx C~ H@~ y?@yףp= ?(Duuuuu z~ {? C1SnG1ADdddD~ yE@yQ?( Duuuuu z~ {4@UC ?GST @ Dd@% on the Basic Cost of the Car@)&GST @ 48% on the Basic Cost of the Car!Z7" A DD  i i! jm,SA D D~ yF@y?(Duuuuu |~ }.@ C~ C9A~ yH@yQ?(Duuuuuuu C~ C@DA~ ~?~?("Duuuuu w~ 8@ C uuuuuuu z~ B@ C ) Ch D D   ~  K"@z( 240.56@ D z( 240.5ܮ@ D -Rate of GST payableRate of GST payable-Q?D%Bf   4 [KNzc@ D  D D B;z( D L36~ \@z( D L36~  @ %~ >@    ~  \>@z( 360.31\@ Dz( 360.31 @ D Dz( 360.43~ @z( 360.43~ \@ DDDz( 360.45@ Duz( 360.45\@ Duuuu  YeCA D? dd     YUFA<D? z( 360.48@ Duz( 360.48\@ Duuuu  Y= ףN=A=D? dd kkkd llmz(360.5@ Duz(360.5\@ Duuuu DDDz( D L48~ t@uz( D L48~ $@uuuu S T T U& e f  S  T  T  Uz( 480.31t@ Duz( 480.31$@ Duuuu~ E?:M%@ $DDj@A"Ma@> DDNffffV@<$-1!D ףp@ DD!gzW@ DD~  E?& ]8G@ D D # ])RCDU D D  ^KNzc@D z( 480.43~ ģ@uz( 480.43~ t@uuuuF@<# LO%@DMa@<# LDPffffV@D ףp@<# LDhzW@ <# LL F@  < # L& _8G@ D D # _)RCDU D D  `KNzc@D z( 480.45ģ@  Duz( 480.45t@ DuuuuF@O%@ <"LMa@PffffV@D ףp@ hzW@ F@   _8G@  0 LD  _)RCDU 0  LD  `KNzc@  < "Lz"( 480.48ģ@ Duz( 480.48t@ DuuuuF@O%@Ma@PffffV@D ףp@hzW@  F@   _8G@   _)RCDU   `KNzc@ z(480.5ģ@ Duz(480.5t@ DuuuuF@O%@ Ma@PffffV@D ףp@hzW@ F@   _8G@   _)RCDU   `KNzc@  z(" D L60~ @uz( " D L60~ ̠@uuuuF@O%@Ma@PffffV@D ףp@hzW@!  F@   _8G@  _)RCDU   `KNzc@ z(  600.31@ Duz( 600.31̠@ DuuuuF@ O%@Ma@PffffV@ D ףp@" hzW@ F@   _8G@   _)RCDU  `KNzc@  z(  600.43~ l@uz(  600.43~ @uuuuD$lvDDzFbzBo:@{K  ! " # $ % & ' ( ) * + , - . / 0 1 2 3 4 5 6 7 8 9 : ; < = > ?  F @! O%@ Ma@  PffffV@  D ףp@! hzW@  F @!   _8G@   _)RCDU  `KNzc@   z(! 600.45 l@ D u z(! 600.45 @ D uuuu!F"@"!O%@ !Ma@!!PffffV@"!D ףp@$ !hzW@!! F"@"  ! _8G@!  ! _)RCDU! ! `KNzc@  !z( 600.48!l@ D!u!z(" 600.48!@ !D!uuuu"F$@#"O%@" "Ma@""PffffV@""D ףp@#"hzW@"" F$@#  " _8G@"  " _)RCDU#  " `KNzc@!  "|(600.5"l@ !D"u"|(600.5"@ "D"uuuu#F&@$#O%@"#Ma@##PffffV@$#D ףp@% #hzW@## F&@$  # _8G@#  # _)RCDU# # `KNzc@! $F(@%$O%@$ $Ma@$$PffffV@%$D ףp@$$hzW@%$ F(@%  $ _8G@$  $ _)RCDU%  $ `KNzc@#  %F*@&%O%@$%Ma@&%PffffV@%%D ףp@%%hzW@(% F*@&  % _8G@%  % _)RCDU&  % `KNzc@# &F,@'&O%@' &Ma@'&PffffV@( &D ףp@&&hzW@'& F,@'  & _8G@&  & _)RCDU& & `KNzc@$ 'F.@('O%@&'Ma@''PffffV@) 'D ףp@''hzW@) ' F.@(  ' _8G@'  ' _)RCDU% ' `KNzc@&  (F0@)(O%@'(Ma@((PffffV@)(D ףp@((hzW@+ ( F0@)  ( _8G@(  ( _)RCDU& ( `KNzc@'  )F1@*)O%@()Ma@))PffffV@*)D ףp@))hzW@*) F1@*  ) _8G@)  ) _)RCDU*  ) `KNzc@(  *F2@+*O%@+*Ma@**PffffV@+ *D ףp@**hzW@, * F2@+  * _8G@*  * _)RCDU) * `KNzc@( +F3@,+O%@*+Ma@++PffffV@- +D ףp@-+hzW@++ F3@,  + _8G@+  + _)RCDU,  + `KNzc@*  ,F4@-,O%@+,Ma@,,PffffV@,,D ףp@,,hzW@., F4@-  , _8G@,  , _)RCDU-  , `KNzc@) -F5@.-O%@,-Ma@--PffffV@. -D ףp@--hzW@/- F5@.  - _8G@-  - _)RCDU.  - `KNzc@, .F6@/.O%@-.Ma@..PffffV@/ .D ףp@..hzW@/. F6@/  . _8G@.  . _)RCDU/  . `KNzc@+ /F7@0/O%@./Ma@0/PffffV@//D ףp@//hzW@1/ F7@0  / _8G@/  / _)RCDU0  / `KNzc@- 0F8@10O%@1 0Ma@00PffffV@00D ףp@00hzW@10 F8@1  0 _8G@0  0 _)RCDU1  0 `KNzc@. 1F9@21O%@01Ma@21PffffV@2 1D ףp@31hzW@11 F9@2  1 _8G@1 1 1< LD 1 _)RCDU2 1 1< LD 1 `KNzc@0  2F:@32O%@12Ma@22PffffV@3 2D ףp@22hzW@32 F:@3  2 _8G@2 1 2 _)RCDU3 1 2 `KNzc@/ 3F;@43O%@23Ma@33PffffV@23D ףp@33hzW@5 3 F;@4  3 _8G@3 1 3 _)RCDU4 1 3 `KNzc@1 4F<@54O%@34Ma@44PffffV@64D ףp@44hzW@7 4 F<@5  4 _8G@4 1 4 _)RCDU41 4 `KNzc@5  5F=@65O%@45Ma@55PffffV@45D ףp@55hzW@65 F=@6  5 _8G@5 1 5 _)RCDU6 1 5 `KNzc@4  6F>@76O%@56Ma@66PffffV@76D ףp@66hzW@8 6 F>@7  6 _8G@6 1 6 _)RCDU51 6 `KNzc@5 7F?@87O%@8 7Ma@77PffffV@97D ףp@77hzW@: 7 F?@8  7 _8G@7 1 7 _)RCDU61 7 `KNzc@6  8F@@98O%@78Ma@78PffffV@88D ףp@88hzW@98 F@@9  8 _8G@8 1 8 _)RCDU9 1 8 `KNzc@7  9F@@:9O%@89Ma@99PffffV@:9D ףp@99hzW@; 9 F@@:  9 _8G@9 1 9 _)RCDU; 1 9 `KNzc@8 :FA@;:O%@;:Ma@::PffffV@9:D ףp@::hzW@< : FA@;  : _8G@: 1 : _)RCDU81 : `KNzc@9  ;FA@<;O%@:;Ma@;;PffffV@;;D ףp@;;hzW@<; FA@<  ; _8G@; 1 ; _)RCDU< 1 ; `KNzc@:  <FB@<O%@;<Ma@=<PffffV@<<D ףp@=<hzW@=< FB@ < _8G@= 1 < _)RCDU= 1 < `KNzc@: =I#=N5A< %<#=Nefff$A= %<#=N.333?A? %<#=NQ #A? %<#=N= ף"Q6A? %<= I#= aUFA? %< #= a=o_+= %< #= a[?A< %<  >J(>WpADDdA (>MA>DD>A ">QTA> D>D>~ >J>HTA D>> Jbbc ?V ?GX"?ReCA D=D>"?RQ #A< D=D>!?R= ףN=A D=D> ? V ? GX ? RUFA D= D*l66666666666666o66666666666L@ N@@D2 \ U?  >   Cos CarJ  o    ow  utf  LO  ing Te ont res EMI al  C  nce nce e f  MI  vin  out  t s  ax   utf#!  ta !  G!" ppl$"  th%" OR "" PUR!#  #  1 %$  2 &% - 3(%  - $% Co&&  Ca(& act&& ) $&  arg'' oun(' Op+( icu() tai*) e T(*  mo-* nd ,+ e a-,  of., zat+, .- ati/- nde+.  Le0/ Flo-/  of00 10 duc20 /0  .0  53 43 23  64 74 24  65 55 66 66  66 77 97 77 98 ;9 89  79  :: 9: =: ;:  <; >< :<  <= ;=  >@U         T &Select GST rate applicable for the car % Select your optionSOption - 1 = 2 Years Option - 2 = 3 Years Option - 3 = 4 Years Option - 4 = 5 Years %K&Select GST rate applicable for the car - =ggD T8 [y   dMbP?_*+% &ffffff?'ffffff?(?)?" 333333?333333?pp&<3U} C} U%C} C} C} C} q C} C} C}  C}  C}  C} C}  C} C} C}  C} C}  C[, ,                           ,@@ @       C $   rsssstuuunnnnnn oooo uuuuuuuuuqnpnnn oooo vvuuuuuwx C~ H@~ y?@yףp= ?Duuuuu z~ {? C1SnG1ADdddD~ yE@yQ?Duuuuu z~ {4@UC?GST @ Dd@% on the Basic Cost of the Car@)&GST @ 48% on the Basic Cost of the Car!Z7" A DD  i i! jI)"A D D~ yF@y?Duuuuu |~ }.@ C~ C9A~ yH@yQ?Duuuuuuu C~ C@DA~ ~?~?Duuuuu w~ 8@ C uuuuuuu z~ B@ C ) Ch@    ~  \>@z( 360.31\@Dz( 360.31 @D Dz( 360.43~ @z( 360.43~ \@ DDDz( 360.45@Duz( 360.45\@Duuuu  YkfffDA DK dd     Y*nGAHDK z( 360.48@Duz( 360.48\@Duuuu  Y(@>AIDK dd kkkd llmz(360.5@Duz(360.5\@Duuuu DDDz( D L48~ t@uz( D L48~ $@uuuu S T T U& e f  S  T  T  Uz( 480.31t@Duz( 480.31$@Duuuu~ E?:M@ $DDj@A"M̬@ DDN33333@<$-1!Dp= _@ DD!g ףp=@ DD~  E?& ](j㒼@ D D # ]?  D D  ^OJ37@JD z( 480.43~ ģ@uz(  480.43~ t@uuuuF@H/ LO@ DM̬@H/ LDP33333@Dp= _@ H/ LDh ףp=@<# LL F@  H / L& _(j㒼@ D D # _?  D D  `OJ37@ D z( 480.45ģ@ Duz( 480.45t@DuuuuF@O@ H.LM̬@P33333@ Dp= _@h ףp=@ F@   _(j㒼@ < "LD  _?  < " LD  `OJ37@J H .Lz.( 480.48ģ@Duz( 480.48t@DuuuuF@O@M̬@P33333@ Dp= _@h ףp=@  F@   _(j㒼@   _?    `OJ37@  z(480.5ģ@Duz(480.5t@DuuuuF@O@M̬@P33333@ Dp= _@h ףp=@ F@   _(j㒼@   _?   `OJ37@ z(" D L60~ @uz("" D L60~ ̠@uuuuF@O@M̬@P33333@Dp= _@h ףp=@  F@   _(j㒼@   _?    `OJ37@  z( 600.31@Duz( 600.31̠@DuuuuF@ O@M̬@P33333@ Dp= _@h ףp=@  F@   _(j㒼@   _?    `OJ37@ z(  600.43~ l@uz( 600.43~ @uuuuD$lvDDzFbzBo:@{K  ! " # $ % & ' ( ) * + , - . / 0 1 2 3 4 5 6 7 8 9 : ; < = > ?  F @! O@ M̬@  P33333@! Dp= _@"  h ףp=@  F @!   _(j㒼@!   _?    `OJ37@  z( 600.45 l@D u z(  600.45 @ D uuuu!F"@"!O@! !M̬@ !P33333@"!Dp= _@!!h ףp=@"! F"@"  ! _(j㒼@!  ! _? "  ! `OJ37@ !z(! 600.48!l@ D!u!z(  600.48!@!D!uuuu"F$@#"O@!"M̬@""P33333@#"Dp= _@#"h ףp=@"" F$@#  " _(j㒼@"  " _? #  " `OJ37@! "|( 600.5"l@!D"u"|("600.5"@"D"uuuu#F&@$#O@"#M̬@##P33333@$#Dp= _@& #h ףp=@## F&@$  # _(j㒼@#  # _? $  # `OJ37@#  $F(@%$O@% $M̬@$$P33333@$$Dp= _@%$h ףp=@$$ F(@%  $ _(j㒼@$  $ _? # $ `OJ37@! %F*@&%O@$%M̬@%%P33333@&%Dp= _@&%h ףp=@%% F*@&  % _(j㒼@%  % _? % % `OJ37@$  &F,@'&O@& &M̬@'&P33333@&&Dp= _@&&h ףp=@'& F,@'  & _(j㒼@&  & _? '  & `OJ37@%  'F.@('O@( 'M̬@''P33333@('Dp= _@''h ףp=@(' F.@(  ' _(j㒼@'  ' _? (  ' `OJ37@% (F0@)(O@'(M̬@)(P33333@((Dp= _@((h ףp=@*( F0@)  ( _(j㒼@(  ( _? )  ( `OJ37@'  )F1@*)O@* )M̬@))P33333@* )Dp= _@))h ףp=@*) F1@*  ) _(j㒼@)  ) _? ( ) `OJ37@& *F2@+*O@)*M̬@+*P33333@+ *Dp= _@**h ףp=@+* F2@+  * _(j㒼@*  * _? +  * `OJ37@)  +F3@,+O@*+M̬@++P33333@,+Dp= _@++h ףp=@-+ F3@,  + _(j㒼@+  + _? ,  + `OJ37@) ,F4@-,O@*,M̬@- ,P33333@,,Dp= _@,,h ףp=@-, F4@-  , _(j㒼@,  , _? + , `OJ37@-  -F5@.-O@,-M̬@--P33333@. -Dp= _@--h ףp=@/- F5@.  - _(j㒼@-  - _? .  - `OJ37@,  .F6@/.O@-.M̬@..P33333@/ .Dp= _@..h ףp=@1 . F6@/  . _(j㒼@.  . _? /  . `OJ37@. /F7@0/O@./M̬@//P33333@0/Dp= _@//h ףp=@1 / F7@0  / _(j㒼@/  / _? 0  / `OJ37@, 0F8@10O@/0M̬@00P33333@10Dp= _@00h ףp=@3 0 F8@1  0 _(j㒼@0  0 _? / 0 `OJ37@. 1F9@21O@01M̬@11P33333@11Dp= _@11h ףp=@21 F9@2  1 _(j㒼@1  1 _? 2  1 `OJ37@0  2F:@32O@12M̬@22P33333@32Dp= _@22h ףp=@4 2 F:@3  2 _(j㒼@2  2 _? 2 2 `OJ37@0 3F;@43O@4 3M̬@33P33333@33Dp= _@33h ףp=@6 3 F;@4  3 _(j㒼@3  3 _? 2 3 `OJ37@2  4F<@54O@34M̬@44P33333@54Dp= _@44h ףp=@7 4 F<@5  4 _(j㒼@4  4 _? 5  4 `OJ37@3  5F=@65O@45M̬@55P33333@55Dp= _@55h ףp=@75 F=@6  5 _(j㒼@5  5 _? 4 5 `OJ37@4 6F>@76O@56M̬@66P33333@7 6Dp= _@66h ףp=@8 6 F>@7  6 _(j㒼@6  6 _? 6 6 `OJ37@5  7F?@87O@67M̬@77P33333@87Dp= _@77h ףp=@9 7 F?@8  7 _(j㒼@7  7 _? 8  7 `OJ37@6  8F@@98O@78M̬@98P33333@88Dp= _@88h ףp=@:8 F@@9  8 _(j㒼@8  8 _? 9  8 `OJ37@6 9F@@:9O@: 9M̬@99P33333@< 9Dp= _@99h ףp=@;9 F@@:  9 _(j㒼@9  9 _? :  9 `OJ37@7 :FA@;:O@9:M̬@::P33333@::Dp= _@::h ףp=@< : FA@;  : _(j㒼@:  : _? ;  : `OJ37@8 ;FA@<;O@:;M̬@<;P33333@;;Dp= _@;;h ףp=@<; FA@<  ; _(j㒼@;  ; _? 9 ; `OJ37@8 <FB@=<O@;<M̬@=<P33333@> <Dp= _@<<h ףp=@> < FB@=  < _(j㒼@<  < _? =  < `OJ37@;  =FB@>=O@<=M̬@==P33333@===H -1=Dp= _@==h ףp=@>==H LL= FB@>  = _(j㒼@= = =H LD = _? <= =H LD = `OJ37@; >FC@?>O@=>M̬@>>P33333@?=>Dp= _@>>h ףp=@@ => FC@?  > _(j㒼@> = > _? ? = > `OJ37@=  ?FC@@?O@? ?M̬@@?P33333@?=?Dp= _@??h ףp=@@=? FC@@  ? _(j㒼@? = ? _? @ = ? `OJ37@> D+l666666666666666666666666666@ A B C D E F G H I J K L Z@@FD@A@O@?@M̬@A@P33333@A =@Dp= _@@@h ףp=@B =@ FD@A  @ _(j㒼@@ = @ _? A = @ `OJ37@> AFD@BAO@@AM̬@AAP33333@B=ADp= _@AAh ףp=@C =A FD@B  A _(j㒼@A = A _? B = A `OJ37@? BFE@CBO@ABM̬@BBP33333@C=BDp= _@BBh ףp=@E =B FE@C  B _(j㒼@B = B _? C = B `OJ37@@ CFE@DCO@BCM̬@CCP33333@D=CDp= _@CCh ףp=@D=C FE@D  C _(j㒼@C = C _? D = C `OJ37@A DFF@EDO@CDM̬@DDP33333@E=DDp= _@DDh ףp=@E=D FF@E  D _(j㒼@D = D _? C= D `OJ37@B EFF@FEO@F EM̬@EEP33333@F=EDp= _@EEh ףp=@G =E FF@F  E _(j㒼@E = E _? D= E `OJ37@D  FFG@GFO@F FM̬@FFP33333@G=FDp= _@FFh ףp=@G=F FG@G  F _(j㒼@F = F _? G = F `OJ37@E  GFG@HGO@FGM̬@HGP33333@G=GDp= _@GGh ףp=@H=G FG@H  G _(j㒼@G = G _? H = G `OJ37@E HFH@HO@H HM̬@IHP33333@I=HDp= _@IHh ףp=@I=H FH@ H _(j㒼@I = H _? I = H `OJ37@F II#IN7AH %H#IN'AH %H#INkfffAAK %H#IN~GG%AK %H#IN(8AK %HI I#I N*nGAK %H #I N,I %H #I Nxf@AG %H  JJ(JWADDdA (JMo@JDDJA "JQuAJ DJDJ~ JJJHuADJJ Jbbc KV KGX"KRkfffDA DIDJ"KR~GG%AH DIDJ!KR(@>A DIDJ K V K GX K R*nGA DI LD 666666666L  LJ " I  >  Cos  Car  o      LO  ing Te ont res EMI  al  C nce nce  e f MI  vin out  t s ax !   utf"!  ta"! G#! ppl!! th"" OR !"  PUR""  ## 1 "# 2 #$ - 3&$  - $$  Co#$  Ca$$ act%& ) (& arg&' oun''  Op(' icu(( tai)( e T*)  mo))  nd ()  e a+*  of,* zat++ ,, ati-, nde),  Le.- Flo.-  of0. /. duc,.  0/ //  10 10 /0  11 21 21 02  12 43 33 53 54 65 65 85 55  55  86 96 66 97 88 68  99 :9 <9 89  ;: :: 8:  <; ;;  ;; << << ?< <= >= >= <= @> <? @? A@ @@  BA @A BB AB  CC DC CC  DD  EF HF GG JG FG IH FH  JI  J >@U          S&Select GST rate applicable for the car   Select your optionSOption - 1 = 2 Years Option - 2 = 3 Years Option - 3 = 4 Years Option - 4 = 5 Years %T &Select GST rate applicable for the car -%ggD T8  g:f  dMbP?_*+% &ffffff?'ffffff?(?)?" 333333?333333?pp&<3U} C} U%C} C} C} C} q C} C} C}  C}  C}  C} C}  C} C} C}  C} C}  Cg, ,                           ,@@ @       C $   rsssstuuunnnnnn oooo uuuuuuuuuqnpnnn oooo vvuuuuuwx C~ H@~ y?@yףp= ?Duuuuu z~ {? C1SnG1ADdddD~ yE@yQ?Duuuuu z~ {4@UC?GST @ Dd@% on the Basic Cost of the Car@)&GST @ 48% on the Basic Cost of the Car!Z7" A DD  i i! jX-d!AT D D~ yF@y? Duuuuu |~ }.@ C~ C9A~ yH@yQ?!Duuuuuuu C~ C@DA~ ~?~?"Duuuuu w~ 8@ C uuuuuuu z~ B@ C ) Ch@    ~  \>@z( 360.31\@Dz( 360.31 @D Dz( 360.43~ @z( 360.43~ \@ DDDz( 360.45@Duz( 360.45\@Duuuu  YnEATDW dd     Yl HA DW z( 360.48@Duz( 360.48\@Duuuu  YA?ADW dd kkkd llmz(360.5@Duz(360.5\@Duuuu DDDz( D L48~ t@uz( D L48~ $@uuuu S T T U& e f  S  T  T  Uz( 480.31t@Duz( 480.31$@Duuuu~ E?:M@&@V$DDj@A"M@ DDN@ H0-1!Dffff&@ DD!g̬)@ DD~  E?& ]RJFy@VD D # ]/Y  D D  ^4J@ D z4( 480.43~ ģ@uz( 480.43~ t@uuuuF@T; LO@&@DM@T; LDP@Dffff&@T; LDh̬)@ H/ LL F@  T ; L& _RJFy@ D D # _/Y  D D  `4J@ D z4( 480.45ģ@ Duz( 480.45t@DuuuuF@O@&@T:LM@P@ Dffff&@h̬)@ F@   _RJFy@  H .LD  _/Y  H . LD  `4J@ T :Lz:( 480.48ģ@Duz( 480.48t@DuuuuF@O@&@M@P@Dffff&@ h̬)@ F@   _RJFy@   _/Y    `4J@ z4(480.5ģ@Duz(480.5t@DuuuuF@O@&@M@P@Dffff&@h̬)@  F@   _RJFy@  _/Y    `4J@ z4(" D L60~ @uz( " D L60~ ̠@uuuuF@O@&@M@P@Dffff&@ h̬)@ F@   _RJFy@   _/Y   `4J@  z4(  600.31@Duz(  600.31̠@DuuuuF@ O@&@M@P@ Dffff&@ h̬)@ F@   _RJFy@   _/Y   `4J@  z4( 600.43~ l@uz(  600.43~ @uuuuD$lvDDzFbzBo:@{K  ! " # $ % & ' ( ) * + , - . / 0 1 2 3 4 5 6 7 8 9 : ; < = > ?  F @! O@&@ M@  P@! Dffff&@  h̬)@! F @!   _RJFy@   _/Y !   `4J@   z4( 600.45 l@D u z(! 600.45 @ D uuuu!F"@"!O@&@ !M@!!P@"!Dffff&@!!h̬)@" ! F"@"  ! _RJFy@!  ! _/Y   ! `4J@! !z4(" 600.48!l@ D!u!z( 600.48!@!D!uuuu"F$@#"O@&@" "M@""P@#"Dffff&@""h̬)@#" F$@#  " _RJFy@"  " _/Y #  " `4J@!  "|4(600.5"l@!D"u"|(600.5"@"D"uuuu#F&@$#O@&@"#M@$#P@##Dffff&@##h̬)@$# F&@$  # _RJFy@#  # _/Y % # `4J@" $F(@%$O@&@$ $M@$$P@$ $Dffff&@$$h̬)@& $ F(@%  $ _RJFy@$  $ _/Y %  $ `4J@#  %F*@&%O@&@$%M@%%P@%%Dffff&@'%h̬)@%% F*@&  % _RJFy@%  % _/Y & % `4J@# &F,@'&O@&@%&M@& &P@&&Dffff&@&&h̬)@'& F,@'  & _RJFy@&  & _/Y '  & `4J@%  'F.@('O@&@&'M@( 'P@('Dffff&@''h̬)@( ' F.@(  ' _RJFy@'  ' _/Y ' ' `4J@& (F0@)(O@&@'(M@((P@)(Dffff&@((h̬)@* ( F0@)  ( _RJFy@(  ( _/Y )  ( `4J@'  )F1@*)O@&@()M@+)P@*)Dffff&@))h̬)@* ) F1@*  ) _RJFy@)  ) _/Y ) ) `4J@( *F2@+*O@&@)*M@**P@)*Dffff&@**h̬)@+* F2@+  * _RJFy@*  * _/Y +  * `4J@)  +F3@,+O@&@*+M@++P@,+Dffff&@++h̬)@, + F3@,  + _RJFy@+  + _/Y ,  + `4J@+  ,F4@-,O@&@*,M@,,P@,,Dffff&@,,h̬)@. , F4@-  , _RJFy@,  , _/Y -  , `4J@+ -F5@.-O@&@,-M@.-P@--Dffff&@.-h̬)@-- F5@.  - _RJFy@-  - _/Y - - `4J@- .F6@/.O@&@/.M@..P@/ .Dffff&@/.h̬)@.. F6@/  . _RJFy@.  . _/Y - . `4J@-  /F7@0/O@&@./M@//P@0/Dffff&@0 /h̬)@// F7@0  / _RJFy@/  / _/Y / / `4J@.  0F8@10O@&@0 0M@00P@00Dffff&@00h̬)@20 F8@1  0 _RJFy@0  0 _/Y 1  0 `4J@/  1F9@21O@&@01M@11P@2 1Dffff&@11h̬)@2 1 F9@2  1 _RJFy@1  1 _/Y 1 1 `4J@1 2F:@32O@&@12M@22P@32Dffff&@22h̬)@42 F:@3  2 _RJFy@2  2 _/Y 3  2 `4J@1  3F;@43O@&@23M@33P@4 3Dffff&@33h̬)@43 F;@4  3 _RJFy@3  3 _/Y 5 3 `4J@2 4F<@54O@&@34M@44P@5 4Dffff&@44h̬)@64 F<@5  4 _RJFy@4  4 _/Y 3 4 `4J@3  5F=@65O@&@45M@55P@6 5Dffff&@65h̬)@55 F=@6  5 _RJFy@5  5 _/Y 5 5 `4J@4  6F>@76O@&@56M@66P@76Dffff&@66h̬)@8 6 F>@7  6 _RJFy@6  6 _/Y 7  6 `4J@5  7F?@87O@&@6 7M@77P@97Dffff&@77h̬)@87 F?@8  7 _RJFy@7  7 _/Y 8 7 `4J@6 8F@@98O@&@78M@88P@9 8Dffff&@88h̬)@9 8 F@@9  8 _RJFy@8  8 _/Y 7 8 `4J@7  9F@@:9O@&@89M@99P@:9Dffff&@99h̬)@;9 F@@:  9 _RJFy@9  9 _/Y :  9 `4J@8  :FA@;:O@&@9:M@::P@: :Dffff&@::h̬)@<: FA@;  : _RJFy@:  : _/Y ;  : `4J@9 ;FA@<;O@&@:;M@;;P@; ;Dffff&@;;h̬)@<; FA@<  ; _RJFy@;  ; _/Y <  ; `4J@: <FB@=<O@&@;<M@<<P@< <Dffff&@<<h̬)@> < FB@=  < _RJFy@<  < _/Y =  < `4J@= =FB@>=O@&@<=M@==P@==Dffff&@==h̬)@?= FB@>  = _RJFy@=  = _/Y > = `4J@; >FC@?>O@&@=>M@>>P@> >Dffff&@>>h̬)@? > FC@?  > _RJFy@>  > _/Y ?  > `4J@=  ?FC@@?O@&@>?M@??P@??Dffff&@??h̬)@@? FC@@  ? _RJFy@?  ? _/Y @  ? `4J@> DZ+l6666666666666666666666666666@ A B C D E F G H I J K L M N O P Q R S T U V W X @FD@A@O@&@?@M@A@P@@ @Dffff&@@@h̬)@A @ FD@A  @ _RJFy@@  @ _/Y A  @ `4J@@ AFD@BAO@&@@AM@AAP@AADffff&@AAh̬)@CA FD@B  A _RJFy@A  A _/Y B  A `4J@@ BFE@CBO@&@ABM@B BP@BBDffff&@BBh̬)@CB FE@C  B _RJFy@B  B _/Y C  B `4J@B CFE@DCO@&@BCM@CCP@DCDffff&@CCh̬)@DC FE@D  C _RJFy@C  C _/Y C C `4J@B DFF@EDO@&@D DM@DDP@EDDffff&@DDh̬)@ED FF@E  D _RJFy@D  D _/Y E  D `4J@C  EFF@FEO@&@D EM@FEP@E EDffff&@EEh̬)@FE FF@F  E _RJFy@E  E _/Y F  E `4J@D FFG@GFO@&@EFM@GFP@FFDffff&@FFh̬)@GF FG@G  F _RJFy@F  F _/Y G  F `4J@E GFG@HGO@&@F GM@GGP@HGDffff&@GGh̬)@HG FG@H  G _RJFy@G  G _/Y H  G `4J@F HFH@IHO@&@G HM@IHP@I HDffff&@IHh̬)@HH FH@I  H _RJFy@H  H _/Y J H `4J@G IFH@JIO@&@HIM@IIP@J IIT -1IDffff&@IIh̬)@J IIT LLI FH@J  I _RJFy@I I IT LD I _/Y HI IT LD I `4J@H  JFI@KJO@&@IJM@JJP@KIJDffff&@JJh̬)@K IJ FI@K  J _RJFy@J I J _/Y K I J `4J@I  KFI@LKO@&@JKM@KKP@KIKDffff&@KKh̬)@L IK FI@L  K _RJFy@K I K _/Y L I K `4J@J LFJ@MLO@&@KLM@MLP@M ILDffff&@LLh̬)@MIL FJ@M  L _RJFy@L I L _/Y M I L `4J@L MFJ@NMO@&@LMM@NMP@MIMDffff&@MMh̬)@NIM FJ@N  M _RJFy@M I M _/Y N I M `4J@L NFK@ONO@&@MNM@N NP@OINDffff&@NNh̬)@QIN FK@O  N _RJFy@N I N _/Y O I N `4J@L OFK@POO@&@NOM@NOP@PIODffff&@OOh̬)@P IO FK@P  O _RJFy@O I O _/Y P I O `4J@O  PFL@QPO@&@OPM@PPP@OIPDffff&@PPh̬)@Q IP FL@Q  P _RJFy@P I P _/Y Q I P `4J@O QFL@RQO@&@PQM@QQP@QIQDffff&@QQh̬)@R IQ FL@R  Q _RJFy@Q I Q _/Y R I Q `4J@P RFM@SRO@&@QRM@RRP@T IRDffff&@RRh̬)@SIR FM@S  R _RJFy@R I R _/Y S I R `4J@R SFM@TSO@&@RSM@SSP@TISDffff&@SSh̬)@T IS FM@T  S _RJFy@S I S _/Y RI S `4J@S TFN@TO@&@TTM@UTP@UITDffff&@UTh̬)@UIT FN@ T _RJFy@U I T _/Y U I T `4J@S  UI#UNc:AS %T72#UNU)AT %T72#UNVCAW %T72#UN4o'AW %T72#UNW;AW %T72U I#U Nl HAW %T 72#U NZo-U %T 72#U NI_AAT %T 72 VJ(VWA DDdA (VM@VDDVA "VQAV DVDV~ VJVHADVV Jbbc WV WGX"WRnEA DUDV"WR4o'AU DUDV!WRA?A DUDV W V W GX W Rl HA DU XD666666666666666666666Lf@ X"  J     Cos Car o   >    LO  ing  Te ont res  EMI al  C nce nce  e f MI   vin  out!  t s ! ax !!  utf!  ta"" G!" ppl##  th"#  OR #$ PUR#$  &$ 1 $%  2 $%  - 3%% - %&  Co&'  Ca&' act%'  ) '' arg'( oun')  Op() icu*) tai)) e T+*  mo*+ nd *+  e a+,  of*, zat.- -- ati-. nde,.  Le./ Flo// of-0 /0 duc01 11 11 12 13 23 43 13  54 34 44  45 65 45  56 47 67 87 77  77 78 88 :9 8: <: :: 9; <; ;< ;<  <= >> >? =?  @@ @@ >@  AA @A ?A  AB CB BC AC  CE  FF DF  FG FG EG  GH HH HH GI HI >@U           T &Select GST rate applicable for the car % Select your optionSOption - 1 = 2 Years Option - 2 = 3 Years Option - 3 = 4 Years Option - 4 = 5 Years %K&Select GST rate applicable for the car - =ggD Oh+'0HP`t 007169 HEGDE NitinMicrosoft Excel@Z4@o{E@d՜.+,0HP X`hp x  lease Vs. Loan-3 yrlease Vs. Loan-4 yrlease Vs. Loan-5 yr  Worksheets  !"#$%&'()*+,-./0123456789:;<=>?@ABCDEFGHIJKLMNOPQRSTUVWXYZ[\]^_`abcdefghijklmnopqrstuvwxyz{|}~Root Entry F" WorkbookˍSummaryInformation(DocumentSummaryInformation8