Vous êtes sur la page 1sur 5

Effect from 01 Jun 2013

COMPARISON AT DIFFERENT DOWN PAYMENTS & NUMBER OF INSTALLMENTS

Control
1

No of
Instls

Down Payment 20%

D.PAY
1,534,000
1,534,000
1,534,000
1,534,000
1,534,000
1,534,000

Down Payment 80%

Down Payment 90%

Instl

INSTL
62,176
45,775
37,625
32,774
29,523
27,254

362,490
HP PRICE

D.PAY
INSTL

439,190
HP Price

D.PAY
INSTL

515,890
HP Price

D.PAY
INSTL

669,290
HP Price

D.PAY
INSTL

822,690
HP Price

D.PAY
INSTL

976,090
HP Price

D.PAY
INSTL

1,129,490
HP Price

1,852,712
2,008,399
2,166,487
2,326,930
2,448,298
2,574,118

58,423
43,088
35,463
30,923
27,875
25,747

1,839,341
1,988,344
2,139,412
2,292,547
2,406,319
2,524,267

54,669
40,399
33,301
29,071
26,226
24,241

1,825,945
1,968,252
2,112,336
2,258,163
2,364,339
2,474,415

47,163
35,023
28,976
25,369
22,931
21,229

1,799,202
1,928,105
2,058,137
2,189,456
2,280,452
2,374,796

39,657
29,645
24,652
21,667
19,634
18,216

1,772,459
1,887,922
2,003,986
2,120,689
2,196,493
2,275,177

32,150
24,269
20,328
17,964
16,338
15,203

1,745,692
1,847,775
1,949,835
2,051,922
2,112,606
2,175,474

24,644
18,893
16,004
14,261
13,042
12,191

1,718,949
1,807,628
1,895,684
1,983,155
2,028,647
2,075,855

D.PAY

394,215

D.PAY

477,665

D.PAY

561,115

D.PAY

728,015

D.PAY

894,915

D.PAY

1,061,815

D.PAY

1,228,715

67,647
49,804
40,936
35,659
32,121
29,652

2,015,753
2,185,173
2,357,140
2,531,728
2,663,752
2,800,612

63,564
46,879
38,583
33,645
30,327
28,013

2,001,202
2,163,302
2,327,661
2,494,341
2,618,049
2,746,389

59,481
43,954
36,232
31,630
28,534
26,374

1,986,651
2,141,467
2,298,230
2,456,894
2,572,418
2,692,166

51,314
38,105
31,526
27,602
24,948
23,097

1,957,548
2,097,796
2,239,271
2,382,119
2,481,083
2,583,803

43,147
32,255
26,822
23,573
21,362
19,819

1,928,446
2,054,090
2,180,361
2,307,285
2,389,821
2,475,357

34,980
26,405
22,116
19,545
17,776
16,542

1,899,343
2,010,383
2,121,402
2,232,510
2,298,486
2,366,994

26,813
20,555
17,412
15,516
14,190
13,264

1,870,217
1,966,713
2,062,492
2,157,676
2,207,224
2,258,548

24
36
48
60
72
84

D.PAY
INSTL
17,138
13,516
11,679
10,559
9,746
9,179

1,282,890 D.PAY

1,436,290

HP Price

HP Price

1,692,206
1,767,481
1,841,485
1,914,448
1,944,760
1,976,236

INSTL
9,631
8,139
7,355
6,857
6,449
6,166

1,665,439
1,727,298
1,787,334
1,845,681
1,860,801
1,876,533

24
36
48
60
72
84

D.PAY
18,646
14,705
12,708
11,488
10,603
9,986

1,395,615 D.PAY

1,562,515

1,841,114
1,923,006
2,003,581
2,082,901
2,115,889
2,150,101

10,479
8,856
8,002
7,459
7,018
6,709

1,812,012
1,879,336
1,944,623
2,008,067
2,024,627
2,041,739

D.PAY

436,515

D.PAY

528,965

D.PAY

621,415

D.PAY

806,315

D.PAY

991,215

D.PAY

1,176,115

D.PAY

1,361,015

74,943
55,176
45,351
39,504
35,585
32,849

2,233,142
2,420,836
2,611,345
2,804,731
2,951,023
3,102,631

70,420
51,935
42,745
37,273
33,599
31,034

2,217,034
2,396,616
2,578,725
2,763,339
2,900,451
3,042,579

65,895
48,695
40,138
35,041
31,612
29,218

2,200,902
2,372,432
2,546,057
2,721,887
2,849,879
2,982,527

56,848
42,214
34,926
30,579
27,639
25,587

2,168,661
2,324,027
2,480,768
2,639,042
2,748,734
2,862,422

47,800
35,734
29,714
26,115
23,666
21,956

2,136,421
2,275,623
2,415,480
2,556,138
2,647,518
2,742,318

38,753
29,253
24,503
21,653
19,693
18,325

2,104,180
2,227,218
2,350,239
2,473,293
2,546,373
2,622,213

29,705
22,772
19,290
17,190
15,720
14,694

2,071,940
2,178,814
2,284,951
2,390,389
2,445,229
2,502,109

24
36
48
60
72
84

D.PAY
20,657
16,291
14,078
12,727
11,747
11,063

1,545,915 D.PAY

1,730,815

2,039,675
2,130,409
2,219,662
2,307,544
2,344,084
2,382,004

11,609
9,811
8,866
8,264
7,774
7,432

2,007,435
2,082,005
2,154,374
2,224,640
2,242,940
2,261,900

D.PAY

448,265

D.PAY

543,215

D.PAY

638,165

D.PAY

828,065

D.PAY

1,017,965

D.PAY

1,207,865

D.PAY

1,397,765

76,969
56,667
46,578
40,573
36,547
33,738

2,293,531
2,486,283
2,681,989
2,880,629
3,030,773
3,186,521

72,324
53,340
43,901
38,281
34,507
31,873

2,276,982
2,461,454
2,648,448
2,838,064
2,978,872
3,124,840

67,678
50,012
41,224
35,989
32,466
30,008

2,260,434
2,436,590
2,614,908
2,795,500
2,926,900
3,063,160

58,385
43,355
35,871
31,405
28,386
26,280

2,227,312
2,386,860
2,547,874
2,710,370
2,823,026
2,939,882

49,093
36,700
30,518
26,822
24,306
22,551

2,194,191
2,337,167
2,480,841
2,625,301
2,719,153
2,816,521

39,800
30,044
25,164
22,238
20,226
18,821

2,161,069
2,287,437
2,413,759
2,540,171
2,615,279
2,693,159

30,508
23,388
19,812
17,655
16,146
15,092

2,127,948
2,237,744
2,346,726
2,455,042
2,511,406
2,569,798

24
36
48
60
72
84

D.PAY
21,216
16,732
14,459
13,071
12,065
11,363

1,587,665 D.PAY

1,777,565

2,094,850
2,188,014
2,279,692
2,369,912
2,407,460
2,446,436

11,923
10,077
9,105
8,488
7,984
7,633

2,061,729
2,138,321
2,212,611
2,284,843
2,303,587
2,323,075

D.PAY

470,590

D.PAY

570,290

D.PAY

669,990

D.PAY

869,390

D.PAY

1,068,790

D.PAY

1,268,190

D.PAY

1,467,590

80,820
59,503
48,907
42,602
38,375
35,425

2,408,267
2,610,692
2,816,136
3,024,733
3,182,413
3,345,937

75,942
56,008
46,097
40,196
36,233
33,467

2,390,901
2,584,578
2,780,938
2,980,055
3,127,895
3,281,171

71,063
52,513
43,286
37,789
34,091
31,510

2,373,510
2,558,463
2,745,739
2,935,316
3,073,376
3,216,404

61,306
45,524
37,666
32,976
29,807
27,595

2,338,729
2,506,270
2,675,342
2,845,959
2,964,267
3,086,955

51,548
38,536
32,045
28,164
25,522
23,679

2,303,948
2,454,077
2,604,945
2,756,602
2,855,158
2,957,422

41,792
31,547
26,423
23,351
21,238
19,763

2,269,191
2,401,884
2,534,500
2,667,245
2,746,121
2,827,889

32,034
24,558
20,802
18,538
16,953
15,847

2,234,410
2,349,691
2,464,103
2,577,888
2,637,012
2,698,356

24
36
48
60
72
84

D.PAY
22,277
17,569
15,182
13,725
12,668
11,931

1,666,990 D.PAY

1,866,390

2,199,629
2,297,462
2,393,706
2,488,471
2,527,903
2,568,823

12,520
10,580
9,561
8,912
8,384
8,015

2,164,872
2,245,269
2,323,309
2,399,114
2,418,866
2,439,290

1,742,140 D.PAY

1,950,540

TOYOTA 1.6 DUAL VVT-I ALTIS A/T SR 1599CC


2,084,000
2,084,000
2,084,000
2,084,000
2,084,000
2,084,000

Down Payment 70%

TOYOTA 1.6 DUAL VVT-I ALTIS A/T 1599CC


1,994,000
1,994,000
1,994,000
1,994,000
1,994,000
1,994,000

Down Payment 60%

TOYOTA 1.6 DUAL VVT-I ALTIS M/T 1599CC


1,899,000
1,899,000
1,899,000
1,899,000
1,899,000
1,899,000

Down Payment 50%

TOYOTA COROLLA GLI A/T 1599CC


1,849,000
1,849,000
1,849,000
1,849,000
1,849,000
1,849,000

Down Payment 40%

TOYOTA COROLLA GLI 1300CC


1,669,000
1,669,000
1,669,000
1,669,000
1,669,000
1,669,000

Down Payment 30%

TOYOTA COROLLA XLI 1300CC

Price

Down Payment 25%

MarkUP Rate =

D.PAY

491,740

D.PAY

595,940

D.PAY

700,140

D.PAY

908,540

D.PAY

1,116,940

D.PAY

1,325,340

D.PAY

1,533,740

84,469
62,188
51,115
44,524
40,107
37,025

2,516,985
2,728,505
2,943,238
3,161,204
3,326,048
3,496,988

79,369
58,535
48,178
42,010
37,869
34,979

2,498,792
2,701,216
2,906,469
3,114,523
3,269,095
3,429,307

74,270
54,884
45,240
39,495
35,630
32,932

2,480,623
2,673,963
2,869,652
3,067,842
3,212,070
3,361,626

64,073
47,579
39,365
34,465
31,151
28,840

2,444,285
2,619,385
2,796,066
2,974,420
3,098,020
3,226,264

53,875
40,275
33,490
29,434
26,674
24,747

2,407,947
2,564,843
2,722,480
2,880,998
2,984,042
3,090,902

43,678
32,971
27,617
24,405
22,196
20,655

2,371,609
2,510,301
2,648,942
2,787,636
2,870,064
2,955,540

33,480
25,666
21,742
19,375
17,718
16,562

2,335,271
2,455,723
2,575,356
2,694,214
2,756,014
2,820,094

24
36
48
60
72
84

TOYOTA 2.OD 2000 CC

D.PAY
23,282
18,362
15,867
14,344
13,240
12,469

2,298,909
2,401,181
2,501,770
2,600,792
2,642,036
2,684,732

13,085
11,057
9,993
9,315
8,762
8,377

2,262,571
2,346,603
2,428,184
2,507,430
2,527,986
2,549,370

Control

1,654,000
1,654,000
1,654,000
1,654,000
1,654,000
1,654,000

24
36
48
60
72
84

Effect from 01 Jun 2013

Down Payment 20%

Down Payment 25%

Down Payment 30%

Down Payment 40%

Down Payment 50%

Down Payment 60%

Down Payment 70%

D.PAY

390,690

D.PAY

473,390

D.PAY

556,090

D.PAY

721,490

D.PAY

886,890

D.PAY

1,052,290

D.PAY

1,217,690

67,039
49,357
40,568
35,338
31,832
29,385

1,997,630
2,165,531
2,335,957
2,508,952
2,639,812
2,775,436

62,993
46,458
38,236
33,342
30,055
27,761

1,983,221
2,143,886
2,306,740
2,471,899
2,594,515
2,721,727

58,946
43,560
35,906
31,346
28,278
26,137

1,968,787
2,122,240
2,277,570
2,434,845
2,549,289
2,668,017

50,852
37,762
31,243
27,353
24,724
22,890

1,939,944
2,078,913
2,219,135
2,360,678
2,458,838
2,560,598

42,759
31,965
26,580
23,361
21,170
19,641

1,911,101
2,035,622
2,160,748
2,286,571
2,368,315
2,453,095

34,665
26,168
21,918
19,370
17,616
16,393

1,882,258
1,992,331
2,102,361
2,212,464
2,277,864
2,345,676

26,572
20,371
17,256
15,377
14,062
13,145

1,853,415
1,949,040
2,043,974
2,138,297
2,187,341
2,238,257

Down Payment 80%

D.PAY
18,478
14,573
12,593
11,385
10,508
9,897

Down Payment 90%

1,383,090 D.PAY
1,824,572
1,905,713
1,985,539
2,064,190
2,096,890
2,130,838

1,548,490

10,385
8,776
7,930
7,392
6,954
6,648

1,795,729
1,862,422
1,927,152
1,990,023
2,006,367
2,023,335

2,714,915 D.PAY

3,039,815

TOYOTA HILUX 4x4 D/C VIGO CHAMP-V MT


3,249,000
3,249,000
3,249,000
3,249,000
3,249,000
3,249,000

No of
Instls

24
36
48
60
72
84

D.PAY

765,515

D.PAY

927,965

D.PAY

1,090,415

D.PAY

1,415,315

D.PAY

1,740,215

D.PAY

2,065,115

D.PAY

2,390,015

131,688
96,953
79,689
69,415
62,528
57,722

3,924,020
4,253,808
4,588,568
4,928,426
5,185,382
5,451,878

123,739
91,259
75,110
65,495
59,038
54,533

3,895,698
4,211,290
4,531,230
4,855,644
5,096,532
5,346,396

115,789
85,564
70,530
61,573
55,548
51,342

3,867,352
4,168,736
4,473,844
4,782,802
5,007,682
5,240,830

99,891
74,177
61,372
53,731
48,566
44,962

3,810,707
4,083,699
4,359,167
4,637,177
4,829,909
5,029,781

83,993
62,789
52,213
45,889
41,585
38,581

3,754,039
3,998,627
4,244,443
4,491,553
4,652,209
4,818,733

68,094
51,402
43,054
38,048
34,604
32,201

3,697,370
3,913,590
4,129,718
4,345,988
4,474,436
4,607,684

52,196
40,014
33,895
30,206
27,623
25,821

3,640,726
3,828,518
4,014,994
4,200,364
4,296,736
4,396,636

D.PAY
36,298
28,627
24,738
22,364
20,642
19,440

3,584,057
3,743,481
3,900,317
4,054,739
4,118,963
4,185,587

20,400
17,239
15,579
14,522
13,661
13,060

3,527,413
3,658,409
3,785,593
3,909,115
3,941,263
3,974,539

2,881,915 D.PAY

3,226,815

TOYOTA HILUX 4x4 D/C VIGO CHAMP-G AT


3,449,000
3,449,000
3,449,000
3,449,000
3,449,000
3,449,000

24
36
48
60
72
84

D.PAY

812,515

D.PAY

984,965

D.PAY

1,157,415

D.PAY

1,502,315

D.PAY

1,847,215

D.PAY

2,192,115

D.PAY

2,537,015

139,794
102,921
84,594
73,689
66,377
61,276

4,165,574
4,515,672
4,871,050
5,231,837
5,504,597
5,787,521

131,355
96,876
79,734
69,526
62,672
57,889

4,135,490
4,470,504
4,810,174
5,154,545
5,410,289
5,675,441

122,917
90,832
74,872
65,364
58,966
54,502

4,105,430
4,425,372
4,749,250
5,077,253
5,315,909
5,563,445

106,040
78,743
65,150
57,039
51,555
47,729

4,045,285
4,335,071
4,627,497
4,922,668
5,127,220
5,339,368

89,163
66,654
55,427
48,714
44,145
40,956

3,985,117
4,244,771
4,505,697
4,768,084
4,938,532
5,115,376

72,286
54,566
45,705
40,390
36,735
34,183

3,924,972
4,154,506
4,383,944
4,613,499
4,749,915
4,891,299

55,409
42,478
35,982
32,065
29,324
27,410

3,864,828
4,064,206
4,262,144
4,458,915
4,561,227
4,667,307

D.PAY
38,532
30,389
26,260
23,740
21,913
20,637

3,804,683
3,973,905
4,140,391
4,304,330
4,372,538
4,443,230

21,655
18,301
16,537
15,416
14,502
13,864

3,744,539
3,883,641
4,018,591
4,149,746
4,183,850
4,219,238

4,323,125 D.PAY

4,840,625

10 TOYOTA FORTUNER 4x4 A/T 2700CC


5,175,000
5,175,000
5,175,000
5,175,000
5,175,000
5,175,000

24
36
48
60
72
84

D.PAY

1,218,125

D.PAY

1,476,875

D.PAY

1,735,625

D.PAY

2,253,125

D.PAY

2,770,625

D.PAY

3,288,125

D.PAY

3,805,625

209,752
154,425
126,928
110,564
99,595
91,940

6,250,174
6,775,439
7,308,659
7,849,979
8,259,275
8,683,715

197,090
145,356
119,634
104,319
94,036
86,858

6,205,038
6,707,707
7,217,299
7,733,995
8,117,779
8,515,627

184,429
136,288
112,340
98,074
88,476
81,778

6,159,927
6,639,976
7,125,940
7,618,072
7,976,212
8,347,624

159,106
118,150
97,752
85,583
77,356
71,615

6,069,679
6,504,512
6,943,220
7,386,104
7,693,076
8,011,448

133,784
100,011
83,165
73,093
66,237
61,452

5,979,432
6,369,013
6,760,549
7,154,197
7,410,013
7,675,273

108,461
81,873
68,577
60,602
55,117
51,289

5,889,184
6,233,549
6,577,829
6,922,229
7,126,877
7,339,097

83,138
63,735
53,989
48,112
43,998
41,127

5,798,937
6,098,086
6,395,110
6,690,322
6,843,814
7,002,922

D.PAY

353,090

D.PAY

427,790

D.PAY

502,490

D.PAY

651,890

D.PAY

801,290

D.PAY

950,690

D.PAY

1,100,090

60,555
44,582
36,644
31,919
28,752
26,543

1,804,406
1,956,033
2,109,981
2,266,236
2,384,412
2,506,956

56,899
41,963
34,538
30,117
27,147
25,076

1,791,373
1,936,472
2,083,604
2,232,803
2,343,539
2,458,475

53,244
39,346
32,432
28,314
25,542
23,609

1,778,339
1,916,946
2,057,226
2,199,309
2,302,665
2,409,909

45,934
34,109
28,220
24,707
22,333
20,675

1,752,296
1,877,823
2,004,471
2,132,322
2,220,990
2,312,862

38,622
28,873
24,009
21,102
19,122
17,741

1,726,229
1,838,700
1,951,716
2,065,395
2,139,243
2,215,815

31,312
23,637
19,798
17,495
15,912
14,807

1,700,186
1,799,613
1,899,009
1,998,408
2,057,496
2,118,768

24,001
18,400
15,587
13,890
12,702
11,873

1,674,119
1,760,490
1,846,254
1,931,481
1,975,749
2,021,721

D.PAY

386,225

D.PAY

467,975

D.PAY

549,725

D.PAY

713,225

D.PAY

876,725

D.PAY

1,040,225

D.PAY

1,203,725

66,270
48,789
40,102
34,932
31,466
29,047

1,974,697
2,140,642
2,309,118
2,480,168
2,609,456
2,743,520

62,269
45,924
37,797
32,959
29,710
27,442

1,960,422
2,119,239
2,280,251
2,443,489
2,564,725
2,690,461

58,269
43,059
35,493
30,986
27,953
25,837

1,946,172
2,097,837
2,251,385
2,406,871
2,519,995
2,637,319

50,269
37,328
30,884
27,039
24,441
22,626

1,917,670
2,055,031
2,193,651
2,333,573
2,430,605
2,531,117

42,267
31,597
26,275
23,093
20,927
19,415

1,889,145
2,012,226
2,135,918
2,260,276
2,341,144
2,424,916

34,267
25,868
21,666
19,147
17,414
16,204

1,860,643
1,969,456
2,078,184
2,187,038
2,251,682
2,318,714

26,266
20,137
17,058
15,200
13,900
12,994

1,832,118
1,926,651
2,020,499
2,113,741
2,162,221
2,212,513

D.PAY
57,815
45,597
39,401
35,620
32,878
30,965

5,708,689
5,962,622
6,212,390
6,458,354
6,560,678
6,666,830

32,492
27,458
24,813
23,130
21,759
20,802

5,618,442
5,827,123
6,029,671
6,226,447
6,277,615
6,330,655

1,249,490 D.PAY

1,398,890

11 HONDA CITY M/T I- VTEC 1300 CC


1,494,000
1,494,000
1,494,000
1,494,000
1,494,000
1,494,000

24
36
48
60
72
84

D.PAY
16,691
13,163
11,375
10,283
9,492
8,939

1,648,076
1,721,367
1,793,499
1,864,494
1,894,074
1,924,674

9,380
7,928
7,164
6,678
6,282
6,005

1,622,009
1,682,280
1,740,744
1,797,567
1,812,327
1,827,627

1,367,225 D.PAY

1,530,725

12 HONDA CITY A/T I- VTEC 1300 CC


1,635,000
1,635,000
1,635,000
1,635,000
1,635,000
1,635,000

24
36
48
60
72
84

D.PAY
18,266
14,406
12,449
11,254
10,388
9,783

1,803,616
1,883,845
1,962,765
2,040,443
2,072,831
2,106,311

10,265
8,675
7,840
7,308
6,875
6,572

1,775,091
1,841,040
1,905,032
1,967,206
1,983,370
2,000,110

1,366,390 D.PAY

1,529,790

13 HONDA CITY ASPIRE MT 1.5 WITH NAVIGATION 1300 CC


1,634,000
1,634,000
1,634,000
1,634,000
1,634,000
1,634,000

24
36
48
60
72
84

D.PAY

385,990

D.PAY

467,690

D.PAY

549,390

D.PAY

712,790

D.PAY

876,190

D.PAY

1,039,590

D.PAY

1,202,990

66,229
48,759
40,078
34,910
31,447
29,030

1,973,489
2,139,330
2,307,728
2,478,605
2,607,869
2,741,897

62,231
45,896
37,774
32,938
29,691
27,425

1,959,237
2,117,950
2,278,860
2,441,997
2,563,161
2,688,789

58,233
43,033
35,471
30,967
27,936
25,821

1,944,984
2,096,569
2,249,991
2,405,388
2,518,452
2,635,764

50,238
37,305
30,865
27,023
24,425
22,613

1,916,503
2,053,772
2,192,302
2,332,171
2,429,107
2,529,631

42,242
31,578
26,259
23,078
20,914
19,404

1,887,998
2,011,011
2,134,613
2,258,894
2,339,690
2,423,498

34,246
25,852
21,653
19,135
17,403
16,194

1,859,493
1,968,250
2,076,924
2,185,677
2,250,273
2,317,281

26,251
20,124
17,047
15,191
13,892
12,986

1,831,012
1,925,453
2,019,235
2,112,460
2,160,928
2,211,148

507,875

D.PAY

596,625

D.PAY

774,125

D.PAY

951,625

D.PAY

1,129,125

D.PAY

1,298,190

D.PAY
18,255
14,397
12,441
11,248
10,381
9,777

1,802,507
1,882,692
1,961,546
2,039,243
2,071,511
2,105,015

10,260
8,670
7,835
7,303
6,871
6,568

1,774,026
1,839,895
1,903,857
1,965,966
1,982,166
1,998,882

1,484,125 D.PAY

1,661,625

14 HONDA CITY ASPIRE AT 1.5 WITH NAVIGATION 1300 CC

D.PAY

419,125

D.PAY

D.PAY

Control
1,775,000
1,775,000
1,775,000
1,775,000
1,775,000
1,775,000

No of
Instls
24
36
48
60
72
84

Effect from 01 Jun 2013

Down Payment 20%

Down Payment 50%

Down Payment 60%

Down Payment 70%

2,143,780
2,323,940
2,506,816
2,692,537
2,832,913
2,978,461

67,601
49,857
41,034
35,781
32,254
29,792

2,128,310
2,300,718
2,475,506
2,652,743
2,784,347
2,920,859

63,258
46,746
38,532
33,639
30,346
28,049

2,112,817
2,277,497
2,444,149
2,612,950
2,735,782
2,863,174

54,573
40,525
33,528
29,355
26,533
24,564

2,081,877
2,231,017
2,381,481
2,533,422
2,638,722
2,747,886

45,887
34,303
28,525
25,070
22,719
21,078

2,050,914
2,184,538
2,318,814
2,453,835
2,541,591
2,632,599

37,201
28,082
23,521
20,786
18,905
17,592

2,019,950
2,138,094
2,256,146
2,374,307
2,444,459
2,517,311

28,516
21,861
18,518
16,502
15,091
14,106

1,989,011
2,091,615
2,193,479
2,294,720
2,347,400
2,401,940

D.PAY

464,715

D.PAY

563,165

D.PAY

661,615

D.PAY

858,515

D.PAY

1,055,415

D.PAY

1,252,315

D.PAY

1,449,215

79,807
58,756
48,294
42,068
37,894
34,982

2,378,084
2,577,932
2,780,814
2,986,814
3,142,538
3,304,034

74,990
55,305
45,518
39,692
35,779
33,048

2,360,914
2,552,158
2,746,052
2,942,692
3,088,648
3,240,040

70,172
51,855
42,743
37,316
33,664
31,115

2,343,744
2,526,384
2,711,290
2,898,570
3,034,830
3,176,130

60,537
44,953
37,193
32,562
29,433
27,248

2,309,403
2,474,835
2,641,765
2,810,265
2,927,121
3,048,225

50,902
38,053
31,643
27,810
25,202
23,382

2,275,063
2,423,323
2,572,289
2,722,021
2,819,413
2,920,321

41,267
31,152
26,093
23,058
20,971
19,515

2,240,722
2,371,774
2,502,764
2,633,776
2,711,632
2,792,416

31,633
24,250
20,542
18,305
16,740
15,648

2,206,406
2,320,226
2,433,240
2,545,532
2,603,924
2,664,512

D.PAY

492,915

D.PAY

597,365

D.PAY

701,815

D.PAY

910,715

D.PAY

1,119,615

D.PAY

1,328,515

D.PAY

1,537,415

84,670
62,337
51,237
44,632
40,204
37,113

2,523,002
2,735,065
2,950,284
3,168,836
3,334,052
3,505,352

79,560
58,676
48,293
42,110
37,960
35,062

2,504,794
2,707,701
2,913,428
3,121,984
3,276,916
3,437,500

74,449
55,015
45,348
39,590
35,715
33,011

2,486,586
2,680,373
2,876,524
3,075,192
3,219,780
3,369,648

64,226
47,693
39,460
34,547
31,227
28,908

2,450,145
2,625,680
2,802,811
2,981,547
3,105,507
3,233,943

54,005
40,371
33,572
29,506
26,738
24,807

2,413,729
2,570,988
2,729,051
2,887,963
2,991,235
3,098,323

43,782
33,049
27,683
24,463
22,249
20,704

2,377,288
2,516,295
2,655,290
2,794,318
2,876,890
2,962,618

33,561
25,728
21,794
19,421
17,760
16,602

2,340,872
2,461,639
2,581,530
2,700,674
2,762,618
2,826,914

71,944
52,967
43,535
37,924
34,161
31,535

Down Payment 25%

Down Payment 30%

Down Payment 40%

Down Payment 80%


19,830
15,639
13,514
12,218
11,277
10,620

1,958,047
2,045,135
2,130,811
2,215,192
2,250,268
2,286,652

Down Payment 90%


11,145
9,419
8,511
7,933
7,464
7,135

1,927,108
1,998,692
2,068,144
2,135,605
2,153,209
2,171,365

1,646,115 D.PAY

1,843,015

15 HONDA CIVIC I-VTEC MT 1800 CC


1,969,000
1,969,000
1,969,000
1,969,000
1,969,000
1,969,000

24
36
48
60
72
84

D.PAY
21,998
17,349
14,992
13,553
12,509
11,781

2,172,065
2,268,677
2,363,715
2,457,287
2,496,215
2,536,607

12,363
10,448
9,441
8,800
8,279
7,915

2,137,725
2,217,129
2,294,191
2,369,043
2,388,507
2,408,703

1,746,315 D.PAY

1,955,215

16 HONDA CIVIC I-VTEC PT 1800 CC


2,089,000
2,089,000
2,089,000
2,089,000
2,089,000
2,089,000

24
36
48
60
72
84

D.PAY
23,338
18,406
15,905
14,379
13,272
12,500

2,304,431
2,406,946
2,507,769
2,607,029
2,648,345
2,691,209

13,117
11,084
10,017
9,337
8,783
8,397

2,268,015
2,352,254
2,434,009
2,513,445
2,534,073
2,555,505

1,696,215 D.PAY

1,899,115

17 HONDA CIVIC I-VTEC MT 1800 CC WITH NAVIGATION


2,029,000
2,029,000
2,029,000
2,029,000
2,029,000
2,029,000

24
36
48
60
72
84

D.PAY

478,815

D.PAY

580,265

D.PAY

681,715

D.PAY

884,615

D.PAY

1,087,515

D.PAY

1,290,415

D.PAY

1,493,315

82,239
60,547
49,765
43,350
39,049
36,048

2,450,555
2,656,498
2,865,549
3,077,795
3,238,295
3,404,735

77,275
56,991
46,906
40,901
36,869
34,055

2,432,866
2,629,929
2,829,740
3,032,338
3,182,782
3,338,770

72,310
53,436
44,046
38,453
34,689
32,063

2,415,153
2,603,396
2,793,931
2,986,881
3,127,269
3,272,889

62,382
46,323
38,327
33,555
30,330
28,079

2,379,774
2,550,257
2,722,312
2,895,906
3,016,314
3,141,126

52,453
39,212
32,607
28,658
25,970
24,094

2,344,396
2,497,155
2,650,646
2,804,992
2,905,288
3,009,280

42,525
32,101
26,888
23,761
21,610
20,110

2,309,017
2,444,052
2,579,027
2,714,077
2,794,261
2,877,517

32,597
24,989
21,168
18,863
17,251
16,125

2,273,639
2,390,914
2,507,361
2,623,103
2,683,307
2,745,671

D.PAY
22,668
17,878
15,448
13,966
12,891
12,141

2,238,236
2,337,811
2,435,742
2,532,188
2,572,280
2,613,908

12,739
10,765
9,728
9,068
8,531
8,155

2,202,858
2,284,673
2,364,076
2,441,214
2,461,326
2,482,062

1,796,415 D.PAY

2,011,315

18 HONDA CIVIC I-VTEC PT 1800 CC WITH NAVIGATION


2,149,000
2,149,000
2,149,000
2,149,000
2,149,000
2,149,000
19

507,015

D.PAY

614,465

D.PAY

721,915

D.PAY

936,815

D.PAY

1,151,715

D.PAY

1,366,615

D.PAY

1,581,515

87,102
64,127
52,708
45,913
41,358
38,179

2,595,473
2,813,595
3,035,018
3,259,817
3,429,809
3,606,053

81,845
60,361
49,680
43,320
39,050
36,069

2,576,746
2,785,472
2,997,115
3,211,690
3,371,050
3,536,230

76,587
56,595
46,651
40,726
36,741
33,960

2,557,995
2,757,349
2,959,164
3,163,503
3,312,219
3,466,491

66,071
49,064
40,594
35,540
32,124
29,739

2,520,516
2,701,102
2,883,309
3,067,188
3,194,700
3,326,844

55,556
41,532
34,535
30,353
27,506
25,519

2,483,062
2,644,856
2,807,407
2,970,874
3,077,110
3,187,282

45,040
33,999
28,478
25,166
22,888
21,299

2,445,583
2,588,573
2,731,552
2,874,559
2,959,519
3,047,719

34,525
26,467
22,419
19,979
18,271
17,078

2,408,105
2,532,327
2,655,650
2,778,245
2,842,001
2,908,073

D.PAY
24,009
18,935
16,362
14,792
13,653
12,859

2,370,626
2,476,080
2,579,795
2,681,930
2,724,410
2,768,510

13,493
11,402
10,304
9,605
9,036
8,638

2,333,148
2,419,798
2,503,893
2,585,616
2,606,892
2,628,864

24
36
48
60
72
84

D.PAY

518,765

D.PAY

628,715

D.PAY

738,665

D.PAY

958,565

D.PAY

1,178,465

D.PAY

1,398,365

D.PAY

1,618,265

89,129
65,620
53,935
46,981
42,321
39,068

2,655,862
2,879,079
3,105,663
3,335,655
3,509,631
3,689,943

83,749
61,766
50,836
44,328
39,958
36,909

2,636,694
2,850,275
3,066,839
3,286,415
3,449,471
3,618,575

78,369
57,912
47,736
41,674
37,596
34,750

2,617,527
2,821,508
3,028,016
3,237,116
3,389,312
3,547,124

67,608
50,205
41,538
36,367
32,871
30,431

2,579,167
2,763,936
2,950,368
3,138,576
3,268,992
3,404,304

56,849
42,497
35,339
31,059
28,146
26,112

2,540,832
2,706,365
2,872,721
3,039,977
3,148,745
3,261,401

46,088
34,790
29,140
25,751
23,421
21,794

2,502,472
2,648,793
2,795,073
2,941,437
3,028,425
3,118,581

35,328
27,083
22,942
20,444
18,696
17,476

2,464,137
2,591,258
2,717,474
2,842,898
2,908,106
2,975,762

D.PAY
24,567
19,376
16,743
15,137
13,970
13,158

1,838,165 D.PAY

2,058,065

2,425,777
2,533,686
2,639,826
2,744,358
2,787,786
2,832,942

13,807
11,668
10,544
9,828
9,246
8,839

2,387,442
2,476,115
2,562,179
2,645,759
2,667,539
2,690,039

1,938,365 D.PAY

2,170,265

HONDA CIVIC I-VTEC ORIEL PT 1800 CC


2,319,000
2,319,000
2,319,000
2,319,000
2,319,000
2,319,000

21

D.PAY

HONDA CIVIC I-VTEC ORIEL MT 1800 CC


2,199,000
2,199,000
2,199,000
2,199,000
2,199,000
2,199,000

20

24
36
48
60
72
84

24
36
48
60
72
84

D.PAY

546,965

D.PAY

662,915

D.PAY

778,865

D.PAY

1,010,765

D.PAY

1,242,665

D.PAY

1,474,565

D.PAY

1,706,465

93,993
69,200
56,878
49,545
44,630
41,200

2,800,804
3,036,175
3,275,132
3,517,677
3,701,145
3,891,345

88,319
65,136
53,610
46,748
42,138
38,923

2,780,574
3,005,817
3,234,214
3,465,767
3,637,667
3,816,035

82,646
61,073
50,341
43,949
39,647
36,646

2,760,369
2,975,496
3,193,249
3,413,798
3,574,262
3,740,726

71,298
52,945
43,804
38,352
34,664
32,091

2,719,909
2,914,780
3,111,365
3,309,858
3,447,378
3,590,022

59,950
44,817
37,267
32,754
29,682
27,538

2,679,474
2,854,065
3,029,482
3,205,919
3,320,567
3,439,403

48,603
36,688
30,731
27,157
24,699
22,984

2,639,038
2,793,349
2,947,646
3,101,979
3,193,683
3,288,783

37,256
28,560
24,194
21,560
19,716
18,430

2,598,603
2,732,634
2,865,763
2,998,040
3,066,800
3,138,164

D.PAY
25,907
20,433
17,657
15,962
14,733
13,875

2,558,143
2,671,954
2,783,879
2,894,100
2,939,916
2,987,460

14,560
12,305
11,119
10,365
9,751
9,321

2,517,708
2,611,239
2,701,996
2,790,161
2,813,105
2,836,841

1,888,265 D.PAY

2,114,165

HONDA CIVIC I-VTEC ORIEL MT 1800 CC WITH NAVIGATION


2,259,000

24

D.PAY

532,865

D.PAY

645,815

D.PAY

758,765

D.PAY

984,665

D.PAY

1,210,565

D.PAY

1,436,465

D.PAY

1,662,365

91,561

2,728,333

86,035

2,708,646

80,507

2,688,936

69,453

2,649,538

58,399

2,610,141

47,345

2,570,743

36,292

2,531,370

D.PAY
25,238

2,491,972

14,184

2,452,575

Control
2,259,000
2,259,000
2,259,000
2,259,000
2,259,000
22

Down Payment 50%

Down Payment 60%

Down Payment 70%

59,492
49,039
42,811
38,621
35,697

2,898,484
3,110,656
3,325,427
3,481,751
3,643,883

51,575
42,671
37,359
33,767
31,261

2,839,358
3,030,866
3,224,217
3,358,185
3,497,121

43,657
36,303
31,906
28,914
26,825

2,780,233
2,951,125
3,122,948
3,234,620
3,350,444

35,739
29,935
26,454
24,060
22,389

2,721,071
2,871,335
3,021,678
3,111,054
3,203,682

27,822
23,567
21,002
19,206
17,953

2,661,946
2,791,594
2,920,469
2,987,489
3,056,921

Down Payment 80%


19,904
17,200
15,549
14,352
13,516

2,602,820
2,711,852
2,819,199
2,863,851
2,910,159

Down Payment 90%


11,986
10,831
10,097
9,498
9,081

2,543,659
2,632,063
2,717,990
2,740,286
2,763,482

24
36
48
60
72
84

D.PAY

561,065

D.PAY

680,015

D.PAY

798,965

D.PAY

1,036,865

D.PAY

1,274,765

D.PAY

1,512,665

D.PAY

1,750,565

96,425
70,991
58,350
50,828
45,785
42,266

2,873,275
3,114,741
3,359,867
3,608,719
3,796,903
3,992,047

90,605
66,821
54,997
47,957
43,229
39,930

2,852,526
3,083,588
3,317,854
3,555,414
3,731,802
3,914,766

84,784
62,653
51,644
45,086
40,674
37,594

2,831,778
3,052,472
3,275,890
3,502,110
3,666,774
3,837,486

73,142
54,315
44,937
39,344
35,561
32,922

2,790,280
2,990,202
3,191,864
3,395,500
3,536,572
3,682,924

61,502
45,976
38,232
33,601
30,450
28,250

2,748,807
2,927,897
3,107,887
3,288,831
3,406,443
3,528,363

49,860
37,638
31,526
27,859
25,338
23,579

2,707,309
2,865,627
3,023,909
3,182,221
3,276,313
3,373,885

38,220
29,300
24,819
22,117
20,227
18,906

2,665,836
2,803,358
2,939,884
3,075,612
3,146,184
3,219,324

D.PAY
26,578
20,962
18,113
16,376
15,114
14,234

1,988,465 D.PAY

2,226,365

2,624,338
2,741,088
2,855,906
2,969,002
3,015,982
3,064,762

14,937
12,623
11,407
10,633
10,002
9,563

2,582,865
2,678,783
2,771,881
2,862,333
2,885,853
2,910,285

24
36
48
60
72
84

D.PAY

545,790

D.PAY

661,490

D.PAY

777,190

D.PAY

1,008,590

D.PAY

1,239,990

D.PAY

1,471,390

D.PAY

1,702,790

93,791
69,052
56,756
49,439
44,534
41,111

2,794,763
3,029,652
3,268,087
3,510,106
3,693,142
3,882,898

88,128
64,996
53,494
46,646
42,048
38,839

2,774,573
2,999,334
3,227,209
3,458,248
3,629,848
3,807,760

82,467
60,941
50,233
43,853
39,562
36,567

2,754,406
2,969,051
3,186,378
3,406,389
3,566,553
3,732,621

71,144
52,830
43,710
38,268
34,590
32,023

2,714,049
2,908,486
3,104,669
3,302,672
3,439,964
3,582,344

59,821
44,720
37,187
32,684
29,618
27,478

2,673,692
2,847,921
3,022,960
3,199,015
3,313,375
3,431,983

48,498
36,609
30,664
27,098
24,646
22,934

2,633,335
2,787,320
2,941,251
3,095,298
3,186,786
3,281,706

37,175
28,499
24,142
21,513
19,674
18,390

2,593,002
2,726,755
2,859,590
2,991,581
3,060,197
3,131,345

D.PAY
25,852
20,389
17,619
15,928
14,701
13,846

1,934,190 D.PAY

2,165,590

2,552,645
2,666,190
2,777,881
2,887,864
2,933,608
2,981,068

14,529
12,278
11,095
10,343
9,729
9,301

2,512,288
2,605,589
2,696,172
2,784,147
2,807,019
2,830,707

24
36
48
60
72
84

D.PAY

573,990

D.PAY

695,690

D.PAY

817,390

D.PAY

1,060,790

D.PAY

1,304,190

D.PAY

1,547,590

D.PAY

1,790,990

98,654
72,632
59,699
52,002
46,843
43,243

2,939,681
3,186,748
3,437,556
3,692,128
3,884,656
4,084,300

92,699
68,366
56,269
49,065
44,229
40,853

2,918,477
3,154,876
3,394,584
3,637,600
3,818,116
4,005,220

86,744
64,101
52,838
46,128
41,613
38,463

2,897,248
3,123,039
3,351,611
3,583,071
3,751,503
3,926,223

74,833
55,571
45,977
40,253
36,383
33,683

2,854,791
3,059,330
3,265,666
3,473,954
3,618,350
3,768,062

62,924
47,039
39,115
34,378
31,154
28,903

2,812,358
2,995,585
3,179,721
3,364,897
3,485,197
3,609,985

51,013
38,508
32,254
28,503
25,924
24,123

2,769,901
2,931,876
3,093,776
3,255,780
3,352,044
3,451,824

39,103
29,977
25,394
22,629
20,694
19,343

2,727,468
2,868,167
3,007,879
3,146,723
3,218,891
3,293,747

D.PAY

518,765

D.PAY

628,715

D.PAY

738,665

D.PAY

958,565

D.PAY

1,178,465

D.PAY

1,398,365

D.PAY

1,618,265

89,129
65,620
53,935
46,981
42,321
39,068

2,655,862
2,879,079
3,105,663
3,335,655
3,509,631
3,689,943

83,749
61,766
50,836
44,328
39,958
36,909

2,636,694
2,850,275
3,066,839
3,286,415
3,449,471
3,618,575

78,369
57,912
47,736
41,674
37,596
34,750

2,617,527
2,821,508
3,028,016
3,237,116
3,389,312
3,547,124

67,608
50,205
41,538
36,367
32,871
30,431

2,579,167
2,763,936
2,950,368
3,138,576
3,268,992
3,404,304

56,849
42,497
35,339
31,059
28,146
26,112

2,540,832
2,706,365
2,872,721
3,039,977
3,148,745
3,261,401

46,088
34,790
29,140
25,751
23,421
21,794

2,502,472
2,648,793
2,795,073
2,941,437
3,028,425
3,118,581

35,328
27,083
22,942
20,444
18,696
17,476

2,464,137
2,591,258
2,717,474
2,842,898
2,908,106
2,975,762

D.PAY
27,193
21,446
18,532
16,754
15,464
14,564

2,034,390 D.PAY

2,277,790

2,685,011
2,804,458
2,921,934
3,037,606
3,085,738
3,135,670

15,283
12,915
11,671
10,879
10,234
9,784

2,642,578
2,740,713
2,835,989
2,928,549
2,952,585
2,977,509

24
36
48
60
72
84

D.PAY
24,567
19,376
16,743
15,137
13,970
13,158

1,838,165 D.PAY

2,058,065

2,425,777
2,533,686
2,639,826
2,744,358
2,787,786
2,832,942

13,807
11,668
10,544
9,828
9,246
8,839

2,387,442
2,476,115
2,562,179
2,645,759
2,667,539
2,690,039

24
36
48
60
72
84

D.PAY

536,390

D.PAY

650,090

D.PAY

763,790

D.PAY

991,190

D.PAY

1,218,590

D.PAY

1,445,990

D.PAY

1,673,390

92,169
67,858
55,775
48,585
43,764
40,400

2,746,457
2,977,286
3,211,581
3,449,471
3,629,327
3,815,819

86,606
63,872
52,570
45,840
41,322
38,168

2,726,629
2,947,498
3,171,449
3,398,503
3,567,139
3,741,967

81,042
59,888
49,364
43,096
38,878
35,935

2,706,800
2,917,745
3,131,268
3,347,534
3,504,878
3,668,114

69,915
51,917
42,954
37,607
33,992
31,469

2,667,143
2,858,204
3,051,003
3,245,597
3,380,501
3,520,409

58,787
43,946
36,544
32,118
29,106
27,004

2,627,486
2,798,663
2,970,690
3,143,660
3,256,124
3,372,704

47,660
35,977
30,134
26,630
24,219
22,537

2,587,829
2,739,158
2,890,425
3,041,783
3,131,675
3,224,915

36,533
28,006
23,723
21,141
19,333
18,072

2,548,172
2,679,617
2,810,112
2,939,846
3,007,298
3,077,210

D.PAY

501,140

D.PAY

607,340

D.PAY

713,540

D.PAY

925,940

D.PAY

1,138,340

D.PAY

1,350,740

D.PAY

1,563,140

86,090
63,381
52,096
45,379
40,878
37,736

2,565,291
2,780,871
2,999,744
3,221,898
3,389,934
3,564,150

80,893
59,660
49,102
42,816
38,595
35,650

2,546,760
2,753,088
2,962,229
3,174,327
3,331,803
3,495,099

75,696
55,937
46,109
40,253
36,314
33,564

2,528,253
2,725,269
2,924,762
3,126,696
3,273,744
3,426,132

65,303
48,492
40,121
35,126
31,749
29,394

2,491,215
2,669,667
2,849,732
3,031,494
3,157,482
3,288,198

54,909
41,048
34,134
29,999
27,185
25,222

2,454,153
2,614,065
2,774,750
2,936,292
3,041,292
3,150,180

44,516
33,603
28,146
24,874
22,622
21,051

2,417,115
2,558,463
2,699,768
2,841,150
2,925,102
3,012,246

34,122
26,159
22,159
19,747
18,058
16,880

2,380,077
2,502,861
2,624,786
2,745,948
2,808,912
2,874,228

D.PAY

536,155

D.PAY

649,805

D.PAY

763,455

D.PAY

990,755

D.PAY

1,218,055

D.PAY

1,445,355

D.PAY

1,672,655

92,129
67,828

2,745,248
2,975,975

86,567
63,845

2,725,418
2,946,209

81,007
59,861

2,705,612
2,916,443

69,884
51,894

2,665,975
2,856,946

58,761
43,928

2,626,315
2,797,450

47,638
35,961

2,586,678
2,737,953

36,516
27,994

2,547,042
2,678,457

D.PAY
25,405
20,036
17,314
15,652
14,448
13,606

1,900,790 D.PAY

2,128,190

2,508,515
2,620,076
2,729,847
2,837,909
2,882,921
2,929,505

14,278
12,066
10,903
10,164
9,561
9,141

2,468,858
2,560,571
2,649,534
2,736,032
2,758,472
2,781,800

1,775,540 D.PAY

1,987,940

SUZUKI JIMNY JL / SX 1328 CC


2,124,000
2,124,000
2,124,000
2,124,000
2,124,000
2,124,000

28

2,928,046
3,150,526
3,376,061
3,543,605
3,717,305

SUZUKI APV 1.5 LGLX MT CNG 1500 CC


2,274,000
2,274,000
2,274,000
2,274,000
2,274,000
2,274,000

27

63,451
52,223
45,537
41,049
37,916

Down Payment 40%

SUZUKI APV 1.5 LGLX MT 1500 CC


2,199,000
2,199,000
2,199,000
2,199,000
2,199,000
2,199,000

26

2,957,645
3,190,397
3,426,696
3,605,388
3,790,644

Down Payment 30%

HONDA CIVIC I-VTEC ORIEL PT 1800 CC WITH NAVIGATION & LEATHER INTERIOR
2,434,000
2,434,000
2,434,000
2,434,000
2,434,000
2,434,000

25

67,411
55,407
48,264
43,476
40,134

Down Payment 25%

HONDA CIVIC I-VTEC ORIEL MT 1800 CC WITH NAVIGATION & LEATHER INTERIOR
2,314,000
2,314,000
2,314,000
2,314,000
2,314,000
2,314,000

24

36
48
60
72
84

Effect from 01 Jun 2013

Down Payment 20%

HONDA CIVIC I-VTEC ORIEL PT 1800 CC WITH NAVIGATION


2,379,000
2,379,000
2,379,000
2,379,000
2,379,000
2,379,000

23

No of
Instls

24
36
48
60
72
84

D.PAY
23,729
18,714
16,171
14,620
13,494
12,709

2,343,039
2,447,259
2,549,756
2,650,746
2,692,722
2,736,294

13,336
11,270
10,184
9,493
8,930
8,537

2,306,001
2,391,657
2,474,774
2,555,544
2,576,532
2,598,276

1,899,955 D.PAY

2,127,255

SUZUKI JIMNY JL / DX 1328


2,273,000
2,273,000

24
36

D.PAY
25,394
20,027

2,507,405
2,618,924

14,271
12,060

2,467,769
2,559,428

Control
2,273,000
2,273,000
2,273,000
2,273,000
29

Down Payment 40%

Down Payment 60%

Down Payment 70%

52,547
45,820
41,302
38,151

3,170,057
3,397,011
3,565,503
3,740,295

49,343
43,077
38,861
35,919

3,129,923
3,346,053
3,503,337
3,666,477

42,935
37,591
33,977
31,455

3,049,654
3,244,196
3,379,004
3,518,840

36,528
32,104
29,093
26,992

2,969,386
3,142,280
3,254,672
3,371,204

30,121
26,618
24,209
22,528

2,889,165
3,040,423
3,130,339
3,223,567

23,713
21,132
19,325
18,064

2,808,897
2,938,567
3,006,007
3,075,847

D.PAY

343,220

D.PAY

415,820

D.PAY

488,420

D.PAY

633,620

D.PAY

778,820

D.PAY

924,020

D.PAY

1,069,220

58,852
43,328
35,613
31,022
27,945
25,796

1,753,659
1,901,044
2,050,648
2,202,537
2,317,425
2,436,465

55,300
40,784
33,567
29,270
26,385
24,371

1,741,008
1,882,057
2,025,013
2,170,014
2,277,702
2,389,338

51,747
38,239
31,520
27,518
24,825
22,945

1,728,357
1,863,034
1,999,378
2,137,491
2,237,979
2,342,127

44,642
33,150
27,428
24,013
21,705
20,094

1,703,031
1,825,024
1,948,156
2,072,385
2,158,533
2,247,873

37,537
28,061
23,335
20,509
18,585
17,242

1,677,705
1,787,014
1,896,886
2,007,339
2,079,087
2,153,535

30,432
22,972
19,242
17,004
15,464
14,391

1,652,379
1,749,004
1,845,616
1,942,233
1,999,641
2,059,197

23,326
17,883
15,148
13,499
12,344
11,539

1,627,053
1,710,994
1,794,346
1,877,187
1,920,195
1,964,859

D.PAY

361,785

D.PAY

438,335

D.PAY

514,885

D.PAY

667,985

D.PAY

821,085

D.PAY

974,185

D.PAY

1,127,285

62,054
45,687
37,551
32,710
29,465
27,200

1,849,087
2,004,499
2,162,222
2,322,363
2,443,467
2,569,083

58,308
43,003
35,393
30,862
27,820
25,697

1,835,734
1,984,438
2,135,189
2,288,070
2,401,626
2,519,334

54,562
40,320
33,236
29,015
26,175
24,193

1,822,382
1,964,414
2,108,205
2,253,778
2,359,714
2,469,586

47,070
34,954
28,920
25,319
22,885
21,187

1,795,676
1,924,328
2,054,139
2,185,132
2,275,960
2,370,172

39,580
29,588
24,604
21,624
19,596
18,180

1,768,995
1,884,243
2,000,074
2,116,547
2,192,207
2,270,675

32,088
24,221
20,288
17,929
16,306
15,174

1,742,289
1,844,157
1,946,008
2,047,901
2,108,453
2,171,261

24,596
18,855
15,972
14,234
13,016
12,167

1,715,584
1,804,072
1,891,943
1,979,316
2,024,700
2,071,764

D.PAY

295,985

D.PAY

358,535

D.PAY

421,085

D.PAY

546,185

D.PAY

671,285

D.PAY

796,385

D.PAY

921,485

50,706
37,331
30,683
26,727
24,076
22,225

1,510,921
1,637,905
1,766,777
1,897,624
1,996,624
2,099,200

47,645
35,138
28,921
25,218
22,732
20,997

1,500,006
1,621,518
1,744,726
1,869,621
1,962,381
2,058,537

44,584
32,946
27,157
23,708
21,388
19,769

1,489,092
1,605,132
1,722,628
1,841,559
1,928,139
2,017,959

38,463
28,561
23,630
20,688
18,700
17,313

1,467,286
1,572,394
1,678,430
1,785,493
1,859,725
1,936,717

32,340
24,177
20,104
17,669
16,012
14,855

1,445,457
1,539,657
1,634,281
1,729,428
1,791,312
1,855,392

26,219
19,792
16,578
14,650
13,324
12,399

1,423,651
1,506,883
1,590,131
1,673,362
1,722,826
1,774,150

20,097
15,407
13,051
11,630
10,636
9,942

1,401,822
1,474,146
1,545,934
1,617,297
1,654,413
1,692,909

D.PAY

277,185

D.PAY

335,735

D.PAY

394,285

D.PAY

511,385

D.PAY

628,485

D.PAY

745,585

D.PAY

862,685

47,462
34,943
28,721
25,019
22,537
20,804

1,414,285
1,533,138
1,653,813
1,776,296
1,868,924
1,964,960

44,597
32,891
27,071
23,606
21,278
19,655

1,404,070
1,517,811
1,633,158
1,750,073
1,836,893
1,926,953

41,733
30,839
25,420
22,192
20,020
18,504

1,393,880
1,502,485
1,612,456
1,723,791
1,804,863
1,888,863

36,003
26,735
22,119
19,366
17,504
16,205

1,373,450
1,471,831
1,571,098
1,671,345
1,740,801
1,812,849

30,272
22,630
18,819
16,539
14,988
13,905

1,353,021
1,441,178
1,529,789
1,618,840
1,676,740
1,736,752

24,543
18,526
15,518
13,713
12,472
11,605

1,332,615
1,410,524
1,488,431
1,566,394
1,612,678
1,660,654

18,813
14,422
12,216
10,887
9,956
9,306

1,312,186
1,379,871
1,447,074
1,513,889
1,548,617
1,584,641

D.PAY

327,710

D.PAY

397,010

D.PAY

466,310

D.PAY

604,910

D.PAY

743,510

D.PAY

882,110

D.PAY

1,020,710

56,177
41,359
33,994
29,612
26,674
24,623

1,673,963
1,814,643
1,957,430
2,102,422
2,212,078
2,325,694

52,786
38,931
32,041
27,939
25,185
23,263

1,661,869
1,796,513
1,932,976
2,071,356
2,174,112
2,280,744

49,395
36,501
30,088
26,266
23,696
21,902

1,649,798
1,778,346
1,908,521
2,040,289
2,136,217
2,235,709

42,612
31,644
26,180
22,922
20,718
19,180

1,625,609
1,742,085
1,859,564
1,978,216
2,060,428
2,145,640

35,831
26,785
22,274
19,576
17,740
16,459

1,601,444
1,705,788
1,810,655
1,916,083
1,984,567
2,055,655

29,049
21,927
18,366
16,231
14,762
13,736

1,577,279
1,669,491
1,761,698
1,853,950
1,908,778
1,965,586

22,267
17,070
14,460
12,885
11,783
11,015

1,553,114
1,633,230
1,712,789
1,791,817
1,832,917
1,875,601

Down Payment 80%


17,306
15,646
14,441
13,600

2,728,628
2,836,710
2,881,602
2,928,210

Down Payment 90%


10,899
10,159
9,557
9,137

2,648,408
2,734,794
2,757,270
2,780,574

24
36
48
60
72
84

D.PAY
16,222
12,793
11,055
9,994
9,225
8,688

1,214,420 D.PAY

1,359,620

1,601,751
1,672,984
1,743,076
1,812,081
1,840,821
1,870,605

9,117
7,704
6,962
6,490
6,105
5,837

1,576,425
1,634,974
1,691,806
1,747,035
1,761,375
1,776,267

24
36
48
60
72
84

D.PAY
17,104
13,490
11,657
10,538
9,727
9,161

1,280,385 D.PAY

1,433,485

1,688,878
1,764,022
1,837,925
1,910,670
1,940,946
1,972,350

9,613
8,124
7,341
6,843
6,437
6,154

1,662,197
1,723,937
1,783,860
1,842,085
1,857,193
1,872,853

24
36
48
60
72
84

D.PAY
13,976
11,023
9,525
8,611
7,948
7,486

1,046,585 D.PAY

1,171,685

1,380,016
1,441,408
1,501,784
1,561,231
1,585,999
1,611,667

7,854
6,637
5,998
5,591
5,260
5,028

1,358,187
1,408,635
1,457,587
1,505,166
1,517,514
1,530,342

979,785 D.PAY

1,096,885

SUZUKI SWIFT DX
1,171,000
1,171,000
1,171,000
1,171,000
1,171,000
1,171,000

33

Down Payment 30%

SUZUKI SWIFT DLX


1,251,000
1,251,000
1,251,000
1,251,000
1,251,000
1,251,000

32

Down Payment 50%

3,210,191
3,447,909
3,627,741
3,814,113

55,751
48,563
43,745
40,382

Down Payment 25%

SUZUKI LIANA RH413 Rxi CNG


1,531,000
1,531,000
1,531,000
1,531,000
1,531,000
1,531,000

31

48
60
72
84

Effect from 01 Jun 2013

Down Payment 20%

SUZUKI LIANA RH413 Rxi


1,452,000
1,452,000
1,452,000
1,452,000
1,452,000
1,452,000

30

No of
Instls

24
36
48
60
72
84

D.PAY
13,082
10,318
8,915
8,060
7,440
7,006

1,291,756
1,349,217
1,405,716
1,461,383
1,484,555
1,508,543

7,353
6,213
5,615
5,234
4,924
4,707

1,271,351
1,318,564
1,364,407
1,408,938
1,420,494
1,432,530

1,159,310 D.PAY

1,297,910

SUZUKI SWIFT A/T


1,386,000
1,386,000
1,386,000
1,386,000
1,386,000
1,386,000

Note:-

24
36
48
60
72
84

D.PAY
15,484
12,212
10,553
9,541
8,806
8,293

1. Down Payment include 1 Year advance Insurance Premium & Service Charges Rs 2000/2. Remaining Insurance Premium has been distributed 3 to 5 years included in each Installment on average basis.
3. The rate of monthly installment and insurance has been rounded upto the nearest Rupee. Hence there is a slight difference in the HP Price listed and the price calculated by adding down payment and installments.
The final difference will be adjusted in the last installment.
1st instl will be paid after issue of Delivery Order i.e (Next Month)
Customer will provide his own and his surety official E-mail address for quick and early correspondence.

1,528,925
1,596,933
1,663,832
1,729,744
1,757,128
1,785,532

8,702
7,354
6,646
6,195
5,827
5,572

1,504,760
1,560,672
1,614,923
1,667,611
1,681,267
1,695,547