Scratch

Model Variant MRP Initial Cash Card Cash

Discount Average Discount
1.2 Pet Ambient 2,499,000 50,000 67,188 (17,188)
1.2 Pet Titanium 2,899,000 75,000 67,188 7,813
Figo
1.5 Pet Titanium A/T 3,299,000 75,000 67,188 7,813
1.5 Dsl Titanium 3,099,000 75,000 67,188 7,813

Scratch
Model Variant MRP Initial Cash Card Cash
Discount Average Discount
1.2 Pet Trend 2,849,000 100,000 67,188 32,813
1.2 Pet Trend + 3,099,000 100,000 67,188 32,813
1.2 Pet Titanium 3,250,000 100,000 67,188 32,813
All New 3,599,000
Aspire 1.5 Pet Titanium A/T 100,000 67,188 32,813
1.5 Dsl Trend 3,050,000 100,000 67,188 32,813
1.5 Dsl Trend + 3,250,000 100,000 67,188 32,813
1.5 Dsl Titanium 3,450,000 100,000 67,188 32,813

Scratch
Model Variant MRP Initial Cash Card Cash
Discount Average Discount
1.5 Pet Ambiente 3,590,000 100,000 67,188 32,813
1.5 Pet Trend 3,899,000 100,000 67,188 32,813
1.5 Pet Titanium 4,390,000 100,000 67,188 32,813
1.5 Pet Titanium Signature 4,740,000 100,000 67,188 32,813
Ecosport
1.5 Pet Titanium + A/T 4,990,000 100,000 67,188 32,813
1.5 Dsl Trend 42,90,000 100,000 67,188 32,813
1.5 Dsl Titanium 47,90,000 100,000 67,188 32,813
1.5 Dsl Titanium + Sports 5,699,000 100,000 67,188 32,813

Scratch
Model Variant MRP Initial Cash Card Cash
Discount Average Discount
1.2 Pet Trend 3,249,000 75,000 67,188 7,813
1.2 Pet Titanium 3,299,000 75,000 67,188 7,813
Freestyle
1.5 Dsl Trend 3,249,000 75,000 67,188 7,813
1.5 Dsl Titanium 3,450,000 75,000 67,188 7,813
Accessories Cash+Access Insurance Total Dealer Margin

50,000 29,115 79,115

29,935 104,935 33,438 138,373
29,935 104,935 37,761 142,696
29,935 104,935 35,600 140,535

Accessories Cash+Access Insurance Total Dealer Margin

26,740 126,740 32,898 159,638

26,740 126,740 35,600 162,340
26,740 126,740 37,232 163,972
26,740 126,740 41,003 167,743
26,740 126,740 35,070 161,810
26,740 126,740 37,232 163,972
26,740 126,740 39,393 166,133

wheel cover Cash+Access Insurance Total Dealer Margin

26,500 126,500 40,906 167,406

26,500 126,500 44,246 170,746
26,500 126,500 49,552 176,052
26,500 126,500 53,335 179,835
26,500 126,500 56,036 182,536
26,500 126,500 48,471 174,971
26,500 126,500 53,875 180,375
26,500 126,500 63,699 190,199

Accessories Cash+Access Insurance Total Dealer Margin

50,000 125,000 35,059 160,059

50,000 125,000 37,761 162,761
50,000 125,000 37,221 162,221
50,000 125,000 39,393 164,393
-
Prize Quantity Total Cash
75,000.00 25 1,875,000.00
50,000.00 50 2,500,000.00
20,000.00 1125 22,500,000.00
Total 1200 26,875,000.00
Average Sales 400
Avg 67,187.50