| Name: | ||
| Email Address: | ||
| Phone Number: | ||
| Annual Salary: | ||
| Annual Kilometres: | ||
| Lease Term (months): | ||
| Business Use(%): | ||
| Make: | ||
| Model: | ||
| Vehicle: | ||
VEHICLE DETAILS
| Annual Km | |
| Base Price | |
| GST | |
| Vehicle Base Value | |
| Luxury Car Tax | |
| Registration & CTP | |
| Stamp Duty | |
| Total Onroad Cost |
LEASE DETAILS
| Establishment Fee inc GST | |
| Finance Type | Fully Maintained Novated Lease |
| Term | |
| Residual % | |
| Residual Payment (ex GST) | |
| Residual Payment (inc GST) |
MONTHLY RENTAL DETAILS
| Finance | |
| Lease Payment | |
| Administration Cost | |
| Maintenance | |
| Management | |
| Registration & CTP | |
| Fuel | |
| Tyres | |
| GST | |
| Total Monthly Rental |
ANNUAL BUDGETS incl. GST
| Maintenance | |
| Tyres | |
| Fuel | |
| Registration & CTP |
PACKAGE SAVINGS
| Monthly Difference to Take Home Pay | |
| Annual Difference to Take Home Pay | |
| Annual Gross Rental | |
| Annual Saving | |
| Saving Over Term |
SALARY COMPARISON
| WITHOUT CAR | WITH CAR | |
| Gross Salary | ||
| Salary Sacrifice | ||
| Superannuation | ||
| Taxable Income | ||
| Income Tax | ||
| Employee Contribution | ||
| Take Home Pay | ||
| Monthly Take Home Pay | ||
FBT CALCULATIONS
| Employer FBT Status | |
| Fringe Benefit Value Method | |
| Fringe Benefit Tax Method | |
| Vehicle Base Value | |
| Private Use % | |
| Fringe Benefit Value | |
| Employee Contribution | |
| FBT Payable | $0.00 |
PAYROLL CALCULATIONS
| Total Annual Rental inc GST | |
| Employee Contribution inc GST | |
| Tax Effective Portion inc GST | |
| GST | |
| Salary Sacrifice ex GST | |
| Fringe Benefit Tax | $0.00 |
| Total Salary Sacrifice |