Per Lakh EMIs

All cells marked in yellow are instructions for the

Spark44 Team and need to be ignored by others 1,083 8,000
filling the sheets
Annul
Current Jaguar Finance Residual Actual Onroad
Remarks Retail Overall Retail Ex-showroom On-Road Down * LTV % Loan Amount Rate of Interest EMI Bullet EMI
Products Models Ex showroom Special Launch Value Price as per
e.g. BU, KD, Mfg. Yr. Offer_Aug'18 Offer_Aug'18 Price* Price* Payment (On-road) Assumed* (%) (7 years) (Every 12
Price* offer Assumed pricelist
month)
Jaguar XE Pure 2.0 l Petrol 39,72,982 (2,00,000) (50,000) (2,50,000) 37,22,982 42,51,729 12,00,000 3,72,745 63% 26,78,984 9.50% 29,000 2,14,319 4501729
XE (Petrol) Jaguar XE Prestige 2.0 l Petrol 44,03,368 (2,00,000) (50,000) (2,50,000) 41,53,368 47,38,711 12,00,000 5,82,591 62% 29,56,120 9.50% 32,000 2,36,490 4988711
Jaguar XE Portfolio 2.0 I Petrol 2018 Manufactured 46,50,631 (2,00,000) (50,000) (2,50,000) 44,00,631 50,18,489 12,00,000 4,92,854 66% 33,25,635 9.50% 36,000 2,66,051 5268489
Jaguar XE Pure 2.0 l Diesel vehicles 40,46,383 (2,00,000) (50,000) (2,50,000) 37,96,383 44,35,942 12,00,000 4,64,579 62% 27,71,363 9.50% 30,000 2,21,709 4685942
XE (Diesel) Jaguar XE Prestige 2.0 l Diesel 44,74,045 (2,00,000) (50,000) (2,50,000) 42,24,045 49,30,533 12,00,000 5,89,655 64% 31,40,878 9.50% 34,000 2,51,270 5180533
Jaguar XE Portfolio 2.0 I Diesel 46,99,431 (2,00,000) (50,000) (2,50,000) 44,49,431 51,91,192 12,00,000 5,73,178 66% 34,18,014 9.50% 37,000 2,73,441 5441192
Jaguar XF Pure 2.0Li4D Diesel 49,57,713 (2,25,000) (50,000) (2,75,000) 46,82,713 54,64,895 15,00,000 3,62,124 66% 36,02,771 9.50% 39,000 2,88,222 5739895
XF (Diesel) Jaguar XF Prestige 2.0Li4D Diesel 54,75,277 (2,25,000) (50,000) (2,75,000) 52,00,277 60,63,458 15,00,000 4,98,793 67% 40,64,665 9.50% 44,000 3,25,173 6338458
2018 Manufactured
Jaguar XF Portfolio 2.0Li4D Diesel 61,40,143 (2,25,000) (50,000) (2,75,000) 58,65,143 68,32,375 15,00,000 7,13,438 68% 46,18,938 9.50% 50,000 3,69,515 7107375
vehicles
Jaguar XF Prestige 2.0L GT Di Petrol 53,24,689 (2,25,000) (50,000) (2,75,000) 50,49,689 57,56,186 15,00,000 4,68,657 66% 37,87,529 9.50% 41,000 3,03,002 6031186
XF (Petrol)
Jaguar XF Portfolio 2.0L GT Di Petrol 60,74,413 (2,25,000) (50,000) (2,75,000) 57,99,413 66,04,498 15,00,000 5,77,939 69% 45,26,559 9.50% 49,000 3,62,125 6879498
Jaguar XJ Portfolio 2.0 I Petrol Manufacturing 1,00,79,120 (20,50,000) (50,000) (21,00,000) 79,79,120 93,10,824 45,00,000 99,508 51% 47,11,316 9.50% 51,000 3,76,905 11410824
XJ
2017
Jaguar XJ Portfolio 3.0 Diesel 1,07,25,145 (20,50,000) (50,000) (21,00,000) 86,25,145 1,04,17,182 45,00,000 7,43,971 50% 51,73,210 9.50% 56,000 4,13,857 12517182
F-Pace Jaguar F-PACE Prestige 2.0 l Diesel LM Model 62,98,673 (1,00,000) (50,000) (1,50,000) 61,48,673 71,40,715 22,00,000 8,76,050 57% 40,64,665 9.50% 44,000 3,25,173 7290715

Prepared by:
Rahim Rajani
23-08-2018 Manager - Financial Services