Vehicle Rate Breakup

After 3 Years
New Inova Crysta VX base Price 1816000.00
New Inova Crysta VX on Road Price 2247082.00
Down Payemnt 1200000.00
Every Month Intreast Rate 33500.00 402000.00 1206000.00 2406000.00

Monthly rent on Vehicle 70000.00 840000.00 2520000.00

Deduction 1) Driver Salary 15000.00 180000.00 540000.00

2) Maintenance 6000.00 72000.00 216000.00
7000.00 84000.00 252000.00

Balance amount after deduction 8500.00 102000.00 306000.00

Vehicle Sold after 3 years (every year 10% deduction) 1634400.00 1st Year
1470960.00 2nd Year
1323864.00 3rd Year
1.5% interest rate 18000 648000 1848000.00

1629864.00
Vehicle Rate Breakup
After 3 Years
New Hyundai SX Plus base Price 1410000.00
New Hyundai SX Plus on Road Price 1677900.00
Down Payemnt 800000.00
Every Month Intreast Rate 28000.00 336000.00 1008000.00 1808000.00

Monthly rent on Vehicle 55000.00 660000.00 1980000.00

Deduction 1) Driver Salary 15000.00 180000.00 540000.00

2) Maintenance 6000.00 72000.00 216000.00
TDS 5500.00 66000.00 198000.00

Balance amount after deduction 500.00 6000.00 18000.00

Vehicle Sold after 3 years (every year 10% deduction) 1269000.00 1st Year
1142100.00 2nd Year
1027890.00 3rd Year
1.5% interest rate 12000 432000 1232000.00

1045890.00
Vehicle Rate Breakup
After 3 Years
New Nissan Terrano V base Price 1360000.00
New Nissan Terrano V on Road Price 1618400.00
Down Payemnt 800000.00
Every Month Intreast Rate 26500.00 318000.00 954000.00 1754000.00

Monthly rent on Vehicle 55000.00 660000.00 1980000.00

Deduction 1) Driver Salary 15000.00 180000.00 540000.00

2) Maintenance 5000.00 60000.00 180000.00
TDS 5500.00 66000.00 198000.00

Balance amount after deduction 3000.00 36000.00 108000.00

Vehicle Sold after 3 years (every year 10% deduction) 1224000.00 1st Year
1101600.00 2nd Year
991440.00 3rd Year
1.5% interest rate 12000 432000 1232000.00

1099440.00