Advertisement
Not a member of Pastebin yet?
Sign Up,
it unlocks many cool features!
- <!doctype html>
- <html lang='en'>
- <head>
- <title>Report</title>
- <style>
- body { font: normal 13px helvetica, arial, sanserif; background-color:#fff; color:#000; line-height: 1.4em; margin: 20px 10px; }
- hr { height: 1px; color: #1e427d; background-color: #1e427d; border: 0; }
- table, th, td { border: none }
- table { table-layout: fixed; width:100%; border: 0px solid #d8d8d8; border-bottom: none; margin-bottom: 1em; font: normal 13px arial}
- td { font-size: 90%; text-align: left; vertical-align: top; padding: .5em .3em; border-bottom: 1px solid #d8d8d8; }
- th { font-size: 90%; text-align: center; vertical-align: top; padding: .5em .3em; border-bottom: 1px solid #d8d8d8; background-color: #d0d0d0;}
- tr { background: #f8f8f8; color: #484848; }
- td.data { text-align: center; }
- tr.blank { background: #fff; color: #484848; }
- tr.heading { background: #eaeaea; color: #484848; }
- </style>
- </head>
- <body>
- <hr>
- <table>
- <th>
- </th>
- <th>
- A1 25 Sportback 5Dr 1.0TFSI 95 SS S line Technology ST7
- </th>
- <th>
- A1 25 Sportback 5Dr 1.0TFSI 95 SS Black Edition
- </th>
- <th>
- A1 25 Sportback 5Dr 1.0TFSI 95 SS Black Edition ST7
- </th>
- <th>
- A1 25 Sportback 5Dr 1.0TFSI 95 SS Black Edition Technology
- </th>
- <th>
- A1 25 Sportback 5Dr 1.0TFSI 95 SS Black Edition Technology ST7
- </th>
- <th>
- A1 25 Sportback 5Dr 1.0TFSI 95 SS S line
- </th>
- <tr class='heading'>
- <td>
- </td>
- <td class='data'>
- Audi
- </td>
- <td class='data'>
- Audi
- </td>
- <td class='data'>
- Audi
- </td>
- <td class='data'>
- Audi
- </td>
- <td class='data'>
- Audi
- </td>
- <td class='data'>
- Audi
- </td>
- </tr>
- <tr class='heading'>
- <td>
- </td>
- <td class='data'>
- A1
- </td>
- <td class='data'>
- A1
- </td>
- <td class='data'>
- A1
- </td>
- <td class='data'>
- A1
- </td>
- <td class='data'>
- A1
- </td>
- <td class='data'>
- A1
- </td>
- </tr>
- <tr class='heading'>
- <td>
- </td>
- <td class='data'>
- 25 Sportback 5Dr
- </td>
- <td class='data'>
- 25 Sportback 5Dr
- </td>
- <td class='data'>
- 25 Sportback 5Dr
- </td>
- <td class='data'>
- 25 Sportback 5Dr
- </td>
- <td class='data'>
- 25 Sportback 5Dr
- </td>
- <td class='data'>
- 25 Sportback 5Dr
- </td>
- </tr>
- <tr class='heading'>
- <td>
- </td>
- <td class='data'>
- 1.0 T S Tr
- </td>
- <td class='data'>
- 1.0 T
- </td>
- <td class='data'>
- 1.0 T S Tr
- </td>
- <td class='data'>
- 1.0 T
- </td>
- <td class='data'>
- 1.0 T S Tr
- </td>
- <td class='data'>
- 1.0 T
- </td>
- </tr>
- <tr class='heading'>
- <td>
- </td>
- <td class='data'>
- S line 1.0TFSI 95 GPF SS €6
- </td>
- <td class='data'>
- Black Edition 1.0TFSI 95 GPF SS €6
- </td>
- <td class='data'>
- Black Edition 1.0TFSI 95 GPF SS €6
- </td>
- <td class='data'>
- Black Edition 1.0TFSI 95 GPF SS €6
- </td>
- <td class='data'>
- Black Edition 1.0TFSI 95 GPF SS €6
- </td>
- <td class='data'>
- S line 1.0TFSI 95 GPF SS €6
- </td>
- </tr>
- <tr>
- <td>
- Retail Price
- </td>
- <td class='data'>
- £ 24,365
- </td>
- <td class='data'>
- £ 22,920
- </td>
- <td class='data'>
- £ 24,460
- </td>
- <td class='data'>
- £ 24,615
- </td>
- <td class='data'>
- £ 26,155
- </td>
- <td class='data'>
- £ 21,130
- </td>
- </tr>
- <tr>
- <td>
- Delivery
- </td>
- <td class='data'>
- £ 660
- </td>
- <td class='data'>
- £ 660
- </td>
- <td class='data'>
- £ 660
- </td>
- <td class='data'>
- £ 660
- </td>
- <td class='data'>
- £ 660
- </td>
- <td class='data'>
- £ 660
- </td>
- </tr>
- <tr>
- <td>
- <b>
- P11D
- </b>
- </td>
- <td class='data'>
- <b>
- £ 25,025
- </b>
- </td>
- <td class='data'>
- <b>
- £ 23,580
- </b>
- </td>
- <td class='data'>
- <b>
- £ 25,120
- </b>
- </td>
- <td class='data'>
- <b>
- £ 25,275
- </b>
- </td>
- <td class='data'>
- <b>
- £ 26,815
- </b>
- </td>
- <td class='data'>
- <b>
- £ 21,790
- </b>
- </td>
- </tr>
- <tr class='blank'>
- <td>
- </td>
- <td class='data'>
- </td>
- <td class='data'>
- </td>
- <td class='data'>
- </td>
- <td class='data'>
- </td>
- <td class='data'>
- </td>
- <td class='data'>
- </td>
- </tr>
- <tr>
- <td>
- CO2
- </td>
- <td class='data'>
- 137 g/km
- </td>
- <td class='data'>
- 133 g/km
- </td>
- <td class='data'>
- 140 g/km
- </td>
- <td class='data'>
- 133 g/km
- </td>
- <td class='data'>
- 140 g/km
- </td>
- <td class='data'>
- 130 g/km
- </td>
- </tr>
- <tr>
- <td>
- Annual Carbon Footprint (Tonnes)
- </td>
- <td class='data'>
- 5.07 tonnes
- </td>
- <td class='data'>
- 4.92 tonnes
- </td>
- <td class='data'>
- 5.18 tonnes
- </td>
- <td class='data'>
- 4.92 tonnes
- </td>
- <td class='data'>
- 5.18 tonnes
- </td>
- <td class='data'>
- 4.81 tonnes
- </td>
- </tr>
- <tr>
- <td>
- BIK %
- </td>
- <td class='data'>
- 30 %
- </td>
- <td class='data'>
- 29 %
- </td>
- <td class='data'>
- 31 %
- </td>
- <td class='data'>
- 29 %
- </td>
- <td class='data'>
- 31 %
- </td>
- <td class='data'>
- 29 %
- </td>
- </tr>
- <tr>
- <td>
- BIK Value
- </td>
- <td class='data'>
- £ 7,508
- </td>
- <td class='data'>
- £ 6,838
- </td>
- <td class='data'>
- £ 7,787
- </td>
- <td class='data'>
- £ 7,330
- </td>
- <td class='data'>
- £ 8,313
- </td>
- <td class='data'>
- £ 6,319
- </td>
- </tr>
- <tr>
- <td>
- Monthly BIK @ 20 %
- </td>
- <td class='data'>
- £ 125
- </td>
- <td class='data'>
- £ 114
- </td>
- <td class='data'>
- £ 130
- </td>
- <td class='data'>
- £ 122
- </td>
- <td class='data'>
- £ 139
- </td>
- <td class='data'>
- £ 105
- </td>
- </tr>
- <tr>
- <td>
- Monthly BIK @ 40 %
- </td>
- <td class='data'>
- £ 250
- </td>
- <td class='data'>
- £ 228
- </td>
- <td class='data'>
- £ 260
- </td>
- <td class='data'>
- £ 244
- </td>
- <td class='data'>
- £ 277
- </td>
- <td class='data'>
- £ 211
- </td>
- </tr>
- <tr class='blank'>
- <td>
- </td>
- <td class='data'>
- </td>
- <td class='data'>
- </td>
- <td class='data'>
- </td>
- <td class='data'>
- </td>
- <td class='data'>
- </td>
- <td class='data'>
- </td>
- </tr>
- <tr>
- <td>
- Residual Value % (of P11d Value)
- </td>
- <td class='data'>
- 41.39 %
- </td>
- <td class='data'>
- 43.50 %
- </td>
- <td class='data'>
- 42.03 %
- </td>
- <td class='data'>
- 42.56 %
- </td>
- <td class='data'>
- 41.23 %
- </td>
- <td class='data'>
- 43.86 %
- </td>
- </tr>
- <tr>
- <td>
- <b>
- Residual Value
- </b>
- </td>
- <td class='data'>
- <b>
- £ 10,357
- </b>
- </td>
- <td class='data'>
- <b>
- £ 10,257
- </b>
- </td>
- <td class='data'>
- <b>
- £ 10,557
- </b>
- </td>
- <td class='data'>
- <b>
- £ 10,757
- </b>
- </td>
- <td class='data'>
- <b>
- £ 11,057
- </b>
- </td>
- <td class='data'>
- <b>
- £ 9,557
- </b>
- </td>
- </tr>
- <tr class='blank'>
- <td>
- </td>
- <td class='data'>
- </td>
- <td class='data'>
- </td>
- <td class='data'>
- </td>
- <td class='data'>
- </td>
- <td class='data'>
- </td>
- <td class='data'>
- </td>
- </tr>
- <tr>
- <td>
- Depreciation
- </td>
- <td class='data'>
- £ 14,668
- </td>
- <td class='data'>
- £ 13,323
- </td>
- <td class='data'>
- £ 14,563
- </td>
- <td class='data'>
- £ 14,518
- </td>
- <td class='data'>
- £ 15,758
- </td>
- <td class='data'>
- £ 12,233
- </td>
- </tr>
- <tr>
- <td>
- SMR
- </td>
- <td class='data'>
- £ 1,834
- </td>
- <td class='data'>
- £ 2,126
- </td>
- <td class='data'>
- £ 2,126
- </td>
- <td class='data'>
- £ 2,153
- </td>
- <td class='data'>
- £ 2,153
- </td>
- <td class='data'>
- £ 1,834
- </td>
- </tr>
- <td>
- Insurance
- </td>
- <td class='data'>
- £ 2,838
- </td>
- <td class='data'>
- £ 2,967
- </td>
- <td class='data'>
- £ 2,838
- </td>
- <td class='data'>
- £ 2,967
- </td>
- <td class='data'>
- £ 2,838
- </td>
- <td class='data'>
- £ 2,967
- </td>
- </tr>
- <tr>
- <td>
- Finance
- </td>
- <td class='data'>
- £ 3,378
- </td>
- <td class='data'>
- £ 3,183
- </td>
- <td class='data'>
- £ 3,391
- </td>
- <td class='data'>
- £ 3,412
- </td>
- <td class='data'>
- £ 3,620
- </td>
- <td class='data'>
- £ 2,942
- </td>
- </tr>
- <tr>
- <td>
- Employer NI
- </td>
- <td class='data'>
- £ 3,212
- </td>
- <td class='data'>
- £ 2,929
- </td>
- <td class='data'>
- £ 3,328
- </td>
- <td class='data'>
- £ 3,139
- </td>
- <td class='data'>
- £ 3,552
- </td>
- <td class='data'>
- £ 2,706
- </td>
- </tr>
- <tr>
- <td>
- VED
- </td>
- <td class='data'>
- £ 515
- </td>
- <td class='data'>
- £ 515
- </td>
- <td class='data'>
- £ 515
- </td>
- <td class='data'>
- £ 515
- </td>
- <td class='data'>
- £ 515
- </td>
- <td class='data'>
- £ 475
- </td>
- </tr>
- <tr>
- <td>
- Reg Fee
- </td>
- <td class='data'>
- £ 55
- </td>
- <td class='data'>
- £ 55
- </td>
- <td class='data'>
- £ 55
- </td>
- <td class='data'>
- £ 55
- </td>
- <td class='data'>
- £ 55
- </td>
- <td class='data'>
- £ 55
- </td>
- </tr>
- <tr>
- <td>
- Writing Down Allowance
- </td>
- <td class='data'>
- -£ 1,062
- </td>
- <td class='data'>
- -£ 1,000
- </td>
- <td class='data'>
- -£ 1,066
- </td>
- <td class='data'>
- -£ 1,072
- </td>
- <td class='data'>
- -£ 1,138
- </td>
- <td class='data'>
- -£ 924
- </td>
- </tr>
- <tr>
- <td>
- Corporation Tax Allowance
- </td>
- <td class='data'>
- -£ 16,766
- </td>
- <td class='data'>
- -£ 16,720
- </td>
- <td class='data'>
- -£ 16,925
- </td>
- <td class='data'>
- -£ 16,837
- </td>
- <td class='data'>
- -£ 17,045
- </td>
- <td class='data'>
- -£ 16,467
- </td>
- </tr>
- <tr class='blank'>
- <td>
- </td>
- <td class='data'>
- </td>
- <td class='data'>
- </td>
- <td class='data'>
- </td>
- <td class='data'>
- </td>
- <td class='data'>
- </td>
- <td class='data'>
- </td>
- </tr>
- <tr>
- <td>
- CPM
- </td>
- <td class='data'>
- 25.85 p
- </td>
- <td class='data'>
- 23.50 p
- </td>
- <td class='data'>
- 26.48 p
- </td>
- <td class='data'>
- 25.96 p
- </td>
- <td class='data'>
- 28.95 p
- </td>
- <td class='data'>
- 20.52 p
- </td>
- </tr>
- <tr>
- <td>
- Monthly
- </td>
- <td class='data'>
- £ 431
- </td>
- <td class='data'>
- £ 392
- </td>
- <td class='data'>
- £ 441
- </td>
- <td class='data'>
- £ 433
- </td>
- <td class='data'>
- £ 483
- </td>
- <td class='data'>
- £ 342
- </td>
- </tr>
- <tr>
- <td>
- Annual
- </td>
- <td class='data'>
- £ 5,170
- </td>
- <td class='data'>
- £ 4,701
- </td>
- <td class='data'>
- £ 5,296
- </td>
- <td class='data'>
- £ 5,191
- </td>
- <td class='data'>
- £ 5,790
- </td>
- <td class='data'>
- £ 4,105
- </td>
- </tr>
- <tr>
- <td>
- <b>
- Total
- </b>
- </td>
- <td class='data'>
- <b>
- £ 15,510
- </b>
- </td>
- <td class='data'>
- <b>
- £ 14,102
- </b>
- </td>
- <td class='data'>
- <b>
- £ 15,888
- </b>
- </td>
- <td class='data'>
- <b>
- £ 15,574
- </b>
- </td>
- <td class='data'>
- <b>
- £ 17,371
- </b>
- </td>
- <td class='data'>
- <b>
- £ 12,315
- </b>
- </td>
- </tr>
- <tr class='blank'>
- <td>
- </td>
- <td class='data'>
- </td>
- <td class='data'>
- </td>
- <td class='data'>
- </td>
- <td class='data'>
- </td>
- <td class='data'>
- </td>
- <td class='data'>
- </td>
- </tr>
- <tr>
- <td>
- Data Source: KWIKcarcost
- </td>
- <td class='data'>
- 02 February 2021
- </td>
- <td class='data'>
- </td>
- <td class='data'>
- </td>
- <td class='data'>
- </td>
- <td class='data'>
- </td>
- <td class='data'>
- </td>
- </tr>
- <tr>
- <td>
- Petrol
- </td>
- <td class='data'>
- 118.10 ppl
- </td>
- <td class='data'>
- </td>
- <td class='data'>
- </td>
- <td class='data'>
- </td>
- <td class='data'>
- </td>
- <td class='data'>
- </td>
- </tr>
- <tr>
- <td>
- Diesel
- </td>
- <td class='data'>
- 122.70 ppl
- </td>
- <td class='data'>
- </td>
- <td class='data'>
- </td>
- <td class='data'>
- </td>
- <td class='data'>
- </td>
- <td class='data'>
- </td>
- </tr>
- <tr class='blank'>
- <td>
- </td>
- <td class='data'>
- </td>
- <td class='data'>
- </td>
- <td class='data'>
- </td>
- <td class='data'>
- </td>
- <td class='data'>
- </td>
- <td class='data'>
- </td>
- </tr>
- <tr>
- <td>
- Finance Rate
- </td>
- <td class='data'>
- 4.50 %
- </td>
- <td class='data'>
- </td>
- <td class='data'>
- </td>
- <td class='data'>
- </td>
- <td class='data'>
- </td>
- <td class='data'>
- </td>
- </tr>
- <tr class='blank'>
- <td>
- </td>
- <td class='data'>
- </td>
- <td class='data'>
- </td>
- <td class='data'>
- </td>
- <td class='data'>
- </td>
- <td class='data'>
- </td>
- <td class='data'>
- </td>
- </tr>
- <tr>
- <td>
- Corporation Tax Rate
- </td>
- <td class='data'>
- 26.00 %
- </td>
- <td class='data'>
- </td>
- <td class='data'>
- </td>
- <td class='data'>
- </td>
- <td class='data'>
- </td>
- <td class='data'>
- </td>
- </tr>
- </table>
- <hr>
- </body>
- </html>
Advertisement
Add Comment
Please, Sign In to add comment
Advertisement