Vehicle Prices List 8 TH Oct 2021

HIRE PURCHASE PRICE TOYOTA VARIANTS
TOYOTA YARIS
Yaris GLI 1.3 MT Cost Price 2,409,000
DOWN PAYMENT DOWN PAYMENT DOWN PAYMENT DOWN PAYMENT DOWN PAYMENT DOWN PAYMENT DOWN PAYMENT DOWN PAYMENT DOWN PAYMENT
10% 20% 30% 40% 50% 60% 70% 80% 90%
No of
D.PAY INSTL HP PRICE D.PAY Instl HP Price D.PAY INSTL HP Price D.PAY INSTL HP Price D.PAY INSTL HP Price D.PAY INSTL HP Price D.PAY INSTL HP Price D.PAY INSTL HP Price D.PAY INSTL HP Price
Instls
24 396,548 101,209 2,717,846 626,413 90,174 2,693,917 856,279 79,140 2,669,987 1,086,144 68,105 2,646,058 1,316,009 57,070 2,622,129 1,545,875 46,036 2,598,199 1,775,740 35,001 2,574,270 2,005,606 23,967 2,550,340 2,235,471 12,932 2,526,411
36 367,282 71,942 2,878,767 600,462 64,223 2,841,765 833,643 56,503 2,804,762 1,066,823 48,784 2,767,760 1,300,004 41,064 2,730,758 1,533,184 33,345 2,693,755 1,766,364 25,625 2,656,753 1,999,545 17,906 2,619,751 2,232,725 10,186 2,582,749
48 352,679 57,339 3,041,131 587,508 51,269 2,990,655 822,338 45,199 2,940,179 1,057,168 39,128 2,889,703 1,291,997 33,058 2,839,227 1,526,827 26,988 2,788,751 1,761,657 20,917 2,738,276 1,996,486 14,847 2,687,800 2,231,316 8,777 2,637,324
60 343,942 48,603 3,205,020 579,755 43,516 3,140,673 815,567 38,428 3,076,326 1,051,380 33,341 3,011,979 1,287,192 28,253 2,947,631 1,523,005 23,166 2,883,284 1,758,817 18,078 2,818,937 1,994,630 12,991 2,754,589 2,230,442 7,903 2,690,242
72 338,094 42,755 3,333,412 574,556 38,317 3,254,799 811,019 33,880 3,176,186 1,047,481 29,442 3,097,573 1,283,943 25,004 3,018,960 1,520,406 20,567 2,940,347 1,756,868 16,129 2,861,734 1,993,330 11,691 2,783,121 2,229,793 7,254 2,704,508
84 333,959 38,620 3,465,314 570,881 34,642 3,372,045 807,802 30,663 3,278,777 1,044,724 26,685 3,185,508 1,281,646 22,707 3,092,239 1,518,568 18,729 2,998,970 1,755,490 14,751 2,905,701 1,992,411 10,772 2,812,432 2,229,333 6,794 2,719,164
Yaris GLI 1.3 CVT Cost Price 2,589,000

10% 20% 30% 40% 50% 60% 70% 80% 90%
No of
Instls
24 425,692 108,771 2,920,923 672,733 96,912 2,895,206 919,774 85,053 2,869,488 1,166,815 73,194 2,843,771 1,413,856 61,335 2,818,053 1,660,897 49,476 2,792,336 1,907,938 37,617 2,766,619 2,154,979 25,757 2,740,901 2,402,020 13,898 2,715,184
36 394,239 77,318 3,093,868 644,843 69,022 3,054,101 895,446 60,725 3,014,334 1,146,050 52,429 2,974,566 1,396,654 44,133 2,934,799 1,647,258 35,836 2,895,032 1,897,861 27,540 2,855,265 2,148,465 19,244 2,815,498 2,399,069 10,947 2,775,731
48 378,545 61,624 3,268,363 630,921 55,100 3,214,116 883,297 48,576 3,159,869 1,135,673 42,052 3,105,621 1,388,049 35,528 3,051,374 1,640,425 29,004 2,997,126 1,892,801 22,480 2,942,879 2,145,178 15,956 2,888,632 2,397,554 9,433 2,834,384
60 369,156 52,235 3,444,499 622,588 46,767 3,375,344 876,021 41,299 3,306,188 1,129,453 35,832 3,237,033 1,382,885 30,364 3,167,878 1,636,318 24,897 3,098,722 1,889,750 19,429 3,029,567 2,143,183 13,962 2,960,412 2,396,615 8,494 2,891,256
72 362,871 45,950 3,582,484 617,002 41,180 3,497,997 871,132 36,411 3,413,510 1,125,263 31,642 3,329,023 1,379,394 26,873 3,244,536 1,633,524 22,103 3,160,049 1,887,655 17,334 3,075,562 2,141,786 12,565 2,991,075 2,395,917 7,796 2,906,588
84 358,426 41,505 3,724,242 613,051 37,230 3,624,004 867,676 32,954 3,523,766 1,122,300 28,679 3,423,528 1,376,925 24,404 3,323,290 1,631,549 20,128 3,223,053 1,886,174 15,853 3,122,815 2,140,798 11,577 3,022,577 2,395,423 7,302 2,922,339
Yaris Ativ 1.3 MT Cost Price 2,519,000

10% 20% 30% 40% 50% 60% 70% 80% 90%
No of
Instls
24 414,358 105,830 2,841,949 654,720 94,292 2,816,927 895,081 82,753 2,791,905 1,135,443 71,215 2,766,883 1,375,804 59,676 2,741,860 1,616,166 48,138 2,716,838 1,856,528 36,600 2,691,816 2,096,889 25,061 2,666,794 2,337,251 13,523 2,641,772
36 383,756 75,227 3,010,217 627,584 67,155 2,971,525 871,412 59,083 2,932,834 1,115,240 51,011 2,894,142 1,359,068 42,939 2,855,450 1,602,896 34,867 2,816,758 1,846,724 26,795 2,778,066 2,090,552 18,724 2,739,374 2,334,380 10,652 2,700,682
48 368,486 59,958 3,179,995 614,038 53,610 3,127,214 859,591 47,263 3,074,434 1,105,143 40,915 3,021,653 1,350,696 34,568 2,968,872 1,596,248 28,220 2,916,092 1,841,801 21,873 2,863,311 2,087,353 15,525 2,810,530 2,332,906 9,178 2,757,750
60 359,350 50,822 3,351,368 605,931 45,503 3,284,083 852,511 40,183 3,216,797 1,099,091 34,863 3,149,512 1,345,671 29,543 3,082,226 1,592,252 24,224 3,014,941 1,838,832 18,904 2,947,655 2,085,412 13,584 2,880,370 2,331,992 8,264 2,813,084
72 353,235 44,707 3,485,623 600,495 40,067 3,403,420 847,755 35,427 3,321,218 1,095,015 30,786 3,239,015 1,342,274 26,146 3,156,812 1,589,534 21,506 3,074,609 1,836,794 16,865 2,992,407 2,084,053 12,225 2,910,204 2,331,313 7,585 2,828,001
84 348,911 40,383 3,623,548 596,651 36,223 3,526,020 844,392 32,063 3,428,492 1,092,132 27,904 3,330,965 1,339,872 23,744 3,233,437 1,587,612 19,584 3,135,909 1,835,352 15,424 3,038,382 2,083,092 11,264 2,940,854 2,330,832 7,104 2,843,326
Yaris Ativ 1.3 CVT Cost Price 2,669,000

10% 20% 30% 40% 50% 60% 70% 80% 90%
No of
Instls
24 438,645 112,132 3,011,180 693,320 99,906 2,984,668 947,994 87,681 2,958,155 1,202,669 75,455 2,931,643 1,457,343 63,230 2,905,131 1,712,018 51,004 2,878,619 1,966,692 38,779 2,852,107 2,221,367 26,553 2,825,595 2,476,041 14,328 2,799,083
36 406,220 79,707 3,189,468 664,568 71,154 3,148,472 922,915 62,602 3,107,476 1,181,262 54,049 3,066,480 1,439,610 45,496 3,025,485 1,697,957 36,944 2,984,489 1,956,304 28,391 2,943,493 2,214,652 19,838 2,902,497 2,472,999 11,286 2,861,501
48 390,041 63,528 3,369,356 650,216 56,802 3,313,432 910,390 50,077 3,257,508 1,170,565 43,351 3,201,585 1,430,739 36,626 3,145,661 1,690,914 29,901 3,089,737 1,951,088 23,175 3,033,814 2,211,263 16,450 2,977,890 2,471,437 9,724 2,921,967
60 380,362 53,849 3,550,934 641,625 48,212 3,479,642 902,889 42,576 3,408,349 1,164,152 36,939 3,337,057 1,425,416 31,303 3,265,765 1,686,679 25,666 3,194,473 1,947,943 20,029 3,123,181 2,209,206 14,393 3,051,888 2,470,469 8,756 2,980,596
72 373,883 47,370 3,693,183 635,866 42,453 3,606,085 897,849 37,536 3,518,988 1,159,833 32,620 3,431,890 1,421,816 27,703 3,344,792 1,683,799 22,786 3,257,695 1,945,783 17,870 3,170,597 2,207,766 12,953 3,083,499 2,469,750 8,036 2,996,402
84 369,301 42,788 3,839,321 631,793 38,380 3,735,985 894,286 33,973 3,632,650 1,156,778 29,565 3,529,315 1,419,271 25,158 3,425,980 1,681,763 20,750 3,322,645 1,944,256 16,343 3,219,310 2,206,748 11,935 3,115,974 2,469,241 7,527 3,012,639
Yaris Ativ X 1.5 MT Cost Price 2,719,000

10% 20% 30% 40% 50% 60% 70% 80% 90%
No of
Instls
24 446,741 114,233 3,067,590 706,186 101,778 3,040,581 965,632 89,324 3,013,572 1,225,077 76,869 2,986,564 1,484,523 64,414 2,959,555 1,743,968 51,960 2,932,546 2,003,413 39,505 2,905,537 2,262,859 27,051 2,878,528 2,522,304 14,596 2,851,520
36 413,708 81,200 3,249,218 676,895 72,487 3,207,454 940,083 63,775 3,165,691 1,203,270 55,062 3,123,927 1,466,457 46,349 3,082,163 1,729,644 37,636 3,040,399 1,992,831 28,923 2,998,635 2,256,018 20,210 2,956,871 2,519,205 11,497 2,915,107
48 397,226 64,718 3,432,476 662,275 57,867 3,375,504 927,323 51,015 3,318,533 1,192,372 44,164 3,261,562 1,457,420 37,312 3,204,591 1,722,469 30,461 3,147,619 1,987,517 23,609 3,090,648 2,252,566 16,758 3,033,677 2,517,614 9,906 2,976,706
60 387,366 54,857 3,617,456 653,523 49,115 3,544,828 919,681 43,373 3,472,200 1,185,839 37,631 3,399,572 1,451,997 31,889 3,326,945 1,718,155 26,147 3,254,317 1,984,313 20,405 3,181,689 2,250,471 14,663 3,109,061 2,516,629 8,920 3,036,433
72 380,765 48,257 3,762,370 647,656 43,248 3,673,640 914,548 38,239 3,584,911 1,181,439 33,231 3,496,182 1,448,330 28,222 3,407,452 1,715,221 23,213 3,318,723 1,982,113 18,205 3,229,994 2,249,004 13,196 3,141,264 2,515,895 8,187 3,052,535
84 376,098 43,589 3,911,245 643,507 39,099 3,805,974 910,917 34,609 3,700,703 1,178,327 30,119 3,595,432 1,445,737 25,629 3,490,161 1,713,147 21,139 3,384,890 1,980,557 16,649 3,279,619 2,247,967 12,159 3,174,348 2,515,377 7,668 3,069,077
Yaris Ativ X 1.5 CVT Cost Price 2,899,000

10% 20% 30% 40% 50% 60% 70% 80% 90%
No of
Instls
24 475,885 121,795 3,270,667 752,506 108,516 3,241,870 1,029,127 95,237 3,213,073 1,305,748 81,958 3,184,276 1,582,369 68,679 3,155,480 1,858,990 55,400 3,126,683 2,135,611 42,121 3,097,886 2,412,232 28,842 3,069,089 2,688,853 15,563 3,040,292
36 440,666 86,576 3,464,319 721,276 77,286 3,419,791 1,001,887 67,996 3,375,262 1,282,497 58,707 3,330,733 1,563,107 49,417 3,286,204 1,843,717 40,127 3,241,676 2,124,328 30,838 3,197,147 2,404,938 21,548 3,152,618 2,685,548 12,258 3,108,090
48 423,093 69,002 3,659,708 705,688 61,697 3,598,966 988,282 54,392 3,538,223 1,270,877 47,087 3,477,480 1,553,472 39,782 3,416,737 1,836,067 32,477 3,355,994 2,118,662 25,172 3,295,252 2,401,257 17,867 3,234,509 2,683,852 10,562 3,173,766
60 412,579 58,489 3,856,934 696,357 52,367 3,779,498 980,135 46,245 3,702,063 1,263,912 40,122 3,624,627 1,547,690 34,000 3,547,191 1,831,468 27,878 3,469,755 2,115,246 21,755 3,392,319 2,399,023 15,633 3,314,884 2,682,801 9,511 3,237,448
72 405,542 51,452 4,011,442 690,101 46,111 3,916,838 974,661 40,771 3,822,235 1,259,221 35,431 3,727,632 1,543,780 30,090 3,633,028 1,828,340 24,750 3,538,425 2,112,900 19,410 3,443,822 2,397,459 14,069 3,349,219 2,682,019 8,729 3,254,615
84 400,565 46,475 4,170,173 685,678 41,688 4,057,933 970,790 36,900 3,945,692 1,255,903 32,113 3,833,452 1,541,016 27,326 3,721,212 1,826,128 22,538 3,608,972 2,111,241 17,751 3,496,732 2,396,354 12,963 3,384,492 2,681,466 8,176 3,272,252
TOYOTA ALTIS
1.6 DUAL AT SALOON Cost Price 3,249,000
10% 20% 30% 40% 50% 60% 70% 80% 90%
No of
Instls
24 516,004 135,869 3,634,494 826,022 120,987 3,602,221 1,136,040 106,105 3,569,948 1,446,057 91,222 3,537,674 1,756,075 76,340 3,505,401 2,066,093 61,458 3,473,127 2,376,111 46,576 3,440,854 2,686,129 31,694 3,408,580 2,996,146 16,811 3,376,307
36 476,344 96,209 3,837,159 790,833 85,798 3,787,254 1,105,322 75,387 3,737,349 1,419,810 64,975 3,687,445 1,734,299 54,564 3,637,540 2,048,788 44,153 3,587,635 2,363,277 33,742 3,537,731 2,677,765 23,330 3,487,826 2,992,254 12,919 3,437,921
48 456,569 76,434 4,042,488 773,282 68,247 3,974,412 1,089,995 60,060 3,906,335 1,406,708 51,873 3,838,259 1,723,421 43,686 3,770,183 2,040,134 35,499 3,702,106 2,356,847 27,312 3,634,030 2,673,560 19,125 3,565,954 2,990,273 10,938 3,497,877
60 444,750 64,615 4,250,558 762,789 57,754 4,163,773 1,080,828 50,893 4,076,989 1,398,866 44,031 3,990,204 1,716,905 37,170 3,903,419 2,034,943 30,308 3,816,635 2,352,982 23,447 3,729,850 2,671,021 16,586 3,643,065 2,989,059 9,724 3,556,280
72 436,863 56,728 4,423,719 755,778 50,743 4,317,695 1,074,693 44,758 4,211,670 1,393,608 38,773 4,105,645 1,712,523 32,788 3,999,620 2,031,438 26,803 3,893,595 2,350,353 20,818 3,787,570 2,669,268 14,833 3,681,545 2,988,183 8,848 3,575,521
84 431,286 51,151 4,601,614 750,821 45,786 4,475,823 1,070,355 40,420 4,350,032 1,389,890 35,055 4,224,241 1,709,425 29,690 4,098,450 2,028,959 24,324 3,972,660 2,348,494 18,959 3,846,869 2,668,028 13,593 3,721,078 2,987,563 8,228 3,595,287
ALTIS 1.6 MT Cost Price 3,109,000

10% 20% 30% 40% 50% 60% 70% 80% 90%
No of
Instls
24 494,050 130,015 3,477,883 790,709 115,774 3,447,001 1,087,368 101,533 3,416,118 1,384,027 87,292 3,385,235 1,680,686 73,051 3,354,352 1,977,345 58,810 3,323,469 2,274,004 44,569 3,292,587 2,570,663 30,328 3,261,704 2,867,322 16,087 3,230,821
36 456,098 92,063 3,671,815 757,036 82,101 3,624,061 1,057,973 72,138 3,576,306 1,358,910 62,175 3,528,552 1,659,848 52,213 3,480,798 1,960,785 42,250 3,433,044 2,261,723 32,288 3,385,289 2,562,660 22,325 3,337,535 2,863,597 12,362 3,289,781
48 437,176 73,141 3,868,297 740,242 65,307 3,803,154 1,043,307 57,472 3,738,011 1,346,373 49,638 3,672,868 1,649,439 41,804 3,607,725 1,952,505 33,970 3,542,582 2,255,570 26,135 3,477,439 2,558,636 18,301 3,412,296 2,861,702 10,467 3,347,153
60 425,866 61,831 4,067,401 730,200 55,265 3,984,356 1,034,535 48,700 3,901,311 1,338,869 42,134 3,818,265 1,643,203 35,568 3,735,220 1,947,537 29,002 3,652,175 2,251,872 22,437 3,569,130 2,556,206 15,871 3,486,085 2,860,540 9,305 3,403,040
72 418,319 54,284 4,233,101 723,492 48,557 4,131,644 1,028,665 42,830 4,030,188 1,333,837 37,102 3,928,732 1,639,010 31,375 3,827,276 1,944,183 25,648 3,725,819 2,249,356 19,921 3,624,363 2,554,529 14,194 3,522,907 2,859,701 8,466 3,421,451
84 412,982 48,947 4,403,330 718,748 43,813 4,282,959 1,024,514 38,679 4,162,589 1,330,279 33,544 4,042,218 1,636,045 28,410 3,921,848 1,941,811 23,276 3,801,477 2,247,577 18,142 3,681,106 2,553,343 13,008 3,560,736 2,859,108 7,873 3,440,365
ALTIS 1.6 AT SPECIAL EDITION Cost Price 3,599,000

10% 20% 30% 40% 50% 60% 70% 80% 90%
No of
Instls
24 570,891 150,506 4,026,022 914,305 134,020 3,990,272 1,257,720 117,535 3,954,522 1,601,134 101,049 3,918,772 1,944,549 84,564 3,883,021 2,287,964 68,079 3,847,271 2,631,378 51,593 3,811,521 2,974,793 35,108 3,775,771 3,318,207 18,622 3,740,021
36 526,958 106,573 4,250,519 875,325 95,040 4,195,238 1,223,693 83,508 4,139,957 1,572,060 71,975 4,084,676 1,920,427 60,442 4,029,396 2,268,794 48,909 3,974,115 2,617,161 37,376 3,918,834 2,965,529 25,844 3,863,554 3,313,896 14,311 3,808,273
48 505,053 84,668 4,477,967 855,884 75,599 4,402,557 1,206,715 66,530 4,327,147 1,557,547 57,462 4,251,737 1,908,378 48,393 4,176,327 2,259,209 39,324 4,100,917 2,610,040 30,255 4,025,507 2,960,871 21,186 3,950,098 3,311,702 12,117 3,874,688
60 491,961 71,576 4,708,451 844,261 63,976 4,612,318 1,196,560 56,375 4,516,184 1,548,859 48,774 4,420,051 1,901,159 41,174 4,323,917 2,253,458 33,573 4,227,783 2,605,758 25,973 4,131,650 2,958,057 18,372 4,035,516 3,310,357 10,772 3,939,382
72 483,224 62,839 4,900,267 836,495 56,210 4,782,820 1,189,765 49,580 4,665,374 1,543,035 42,950 4,547,927 1,896,305 36,320 4,430,481 2,249,575 29,690 4,313,034 2,602,845 23,060 4,195,588 2,956,116 16,431 4,078,142 3,309,386 9,801 3,960,695
84 477,046 56,661 5,097,325 831,003 50,718 4,957,983 1,184,960 44,775 4,818,642 1,538,916 38,831 4,679,300 1,892,873 32,888 4,539,958 2,246,829 26,944 4,400,616 2,600,786 21,001 4,261,274 2,954,743 15,058 4,121,932 3,308,699 9,114 3,982,591
ALTIS 1.8 CVT AT Cost Price 3,579,000

10% 20% 30% 40% 50% 60% 70% 80% 90%
No of
Instls
24 567,754 149,669 4,003,649 909,261 133,276 3,968,098 1,250,767 116,882 3,932,546 1,592,273 100,488 3,896,995 1,933,779 84,094 3,861,443 2,275,285 67,700 3,825,892 2,616,791 51,306 3,790,340 2,958,298 34,913 3,754,789 3,299,804 18,519 3,719,237
36 524,066 105,981 4,226,898 870,497 94,512 4,171,925 1,216,929 83,044 4,116,951 1,563,360 71,575 4,061,977 1,909,791 60,106 4,007,004 2,256,222 48,637 3,952,030 2,602,654 37,169 3,897,057 2,949,085 25,700 3,842,083 3,295,516 14,231 3,787,110
48 502,283 84,198 4,453,083 851,164 75,179 4,378,092 1,200,046 66,161 4,303,101 1,548,927 57,142 4,228,110 1,897,809 48,124 4,153,119 2,246,690 39,105 4,078,128 2,595,572 30,087 4,003,137 2,944,453 21,068 3,928,146 3,293,334 12,049 3,853,156
60 489,263 71,178 4,682,286 839,605 63,620 4,586,687 1,189,947 56,062 4,491,087 1,540,288 48,503 4,395,488 1,890,630 40,945 4,299,888 2,240,972 33,387 4,204,289 2,591,313 25,828 4,108,690 2,941,655 18,270 4,013,090 3,291,997 10,712 3,917,491
72 480,575 62,490 4,873,035 831,882 55,897 4,756,242 1,183,189 49,304 4,639,448 1,534,496 42,711 4,522,654 1,885,803 36,118 4,405,860 2,237,110 29,525 4,289,066 2,588,417 22,932 4,172,273 2,939,724 16,339 4,055,479 3,291,031 9,746 3,938,685
84 474,431 56,346 5,068,999 826,421 50,436 4,930,431 1,178,411 44,526 4,791,864 1,530,400 38,615 4,653,296 1,882,390 32,705 4,514,729 2,234,380 26,795 4,376,161 2,586,369 20,884 4,237,594 2,938,359 14,974 4,099,026 3,290,349 9,064 3,960,459
TOYOTA GRANDE
ALTIS 1.8 CVT-X GRANDE (Beige Interior) Cost Price 3,869,000
10% 20% 30% 40% 50% 60% 70% 80% 90%
No of
Instls
24 613,232 161,797 4,328,058 982,410 144,075 4,289,625 1,351,587 126,352 4,251,193 1,720,765 108,630 4,212,761 2,089,943 90,908 4,174,329 2,459,121 73,186 4,135,897 2,828,299 55,464 4,097,465 3,197,477 37,742 4,059,033 3,566,654 20,019 4,020,600
36 566,003 114,568 4,569,396 940,505 102,170 4,509,968 1,315,007 89,772 4,450,540 1,689,509 77,374 4,391,112 2,064,011 64,976 4,331,684 2,438,513 52,578 4,272,256 2,813,015 40,180 4,212,829 3,187,517 27,782 4,153,401 3,562,019 15,384 4,093,973
48 542,455 91,020 4,813,908 919,606 81,271 4,732,841 1,296,757 71,522 4,651,773 1,673,907 61,772 4,570,706 2,051,058 52,023 4,489,639 2,428,209 42,274 4,408,572 2,805,359 32,524 4,327,504 3,182,510 22,775 4,246,437 3,559,661 13,026 4,165,370
60 528,381 76,946 5,061,683 907,110 68,775 4,958,338 1,285,839 60,604 4,854,992 1,664,569 52,434 4,751,646 2,043,298 44,263 4,648,301 2,422,027 36,092 4,544,955 2,800,756 27,921 4,441,609 3,179,485 19,750 4,338,264 3,558,215 11,580 4,234,918
72 518,989 67,554 5,267,889 898,761 60,426 5,141,631 1,278,534 53,299 5,015,374 1,658,307 46,172 4,889,117 2,038,080 39,045 4,762,859 2,417,853 31,918 4,636,602 2,797,626 24,791 4,510,345 3,177,398 17,663 4,384,087 3,557,171 10,536 4,257,830
84 512,347 60,912 5,479,731 892,858 54,523 5,329,936 1,273,369 48,134 5,180,140 1,653,879 41,744 5,030,345 2,034,390 35,355 4,880,549 2,414,901 28,966 4,730,754 2,795,412 22,577 4,580,959 3,175,922 16,187 4,431,163 3,556,433 9,798 4,281,368
ALTIS 1.8 CVT-X GRANDE (Black Interior) Cost Price 3,889,000

10% 20% 30% 40% 50% 60% 70% 80% 90%
No of
Instls
24 616,368 162,633 4,350,431 987,454 144,819 4,311,800 1,358,541 127,006 4,273,169 1,729,627 109,192 4,234,538 2,100,713 91,378 4,195,907 2,471,799 73,564 4,157,277 2,842,885 55,750 4,118,646 3,213,972 37,937 4,080,015 3,585,058 20,123 4,041,384
36 568,896 115,161 4,593,017 945,334 102,699 4,533,281 1,321,771 90,236 4,473,546 1,698,209 77,774 4,413,811 2,074,647 65,312 4,354,076 2,451,085 52,850 4,294,341 2,827,523 40,388 4,234,606 3,203,961 27,926 4,174,871 3,580,399 15,464 4,115,136
48 545,226 91,491 4,838,792 924,326 81,691 4,757,306 1,303,426 71,891 4,675,820 1,682,527 62,092 4,594,333 2,061,627 52,292 4,512,847 2,440,727 42,492 4,431,361 2,819,827 32,692 4,349,875 3,198,928 22,893 4,268,388 3,578,028 13,093 4,186,902
60 531,079 77,344 5,087,849 911,766 69,131 4,983,969 1,292,453 60,918 4,880,089 1,673,140 52,705 4,776,209 2,053,827 44,492 4,672,329 2,434,514 36,279 4,568,449 2,815,201 28,066 4,464,569 3,195,888 19,853 4,360,690 3,576,575 11,640 4,256,810
72 521,638 67,903 5,295,120 903,374 60,739 5,168,210 1,285,110 53,575 5,041,300 1,666,846 46,411 4,914,390 2,048,582 39,247 4,787,480 2,430,318 32,083 4,660,570 2,812,054 24,919 4,533,660 3,193,790 17,755 4,406,750 3,575,526 10,591 4,279,840
84 514,962 61,227 5,508,057 897,440 54,805 5,357,488 1,279,917 48,382 5,206,918 1,662,395 41,960 5,056,348 2,044,873 35,538 4,905,778 2,427,351 29,116 4,755,209 2,809,828 22,693 4,604,639 3,192,306 16,271 4,454,069 3,574,784 9,849 4,303,500
TOYOTA HILUX
HILUX 4X2 S/C DECKLESS 2494 CC Cost Price 3,569,000
10% 20% 30% 40% 50% 60% 70% 80% 90%
No of
Instls
24 568,686 149,251 3,992,463 909,238 132,903 3,957,010 1,249,790 116,555 3,921,558 1,590,342 100,207 3,886,106 1,930,894 83,859 3,850,654 2,271,446 67,511 3,815,202 2,611,998 51,163 3,779,750 2,952,550 34,815 3,744,298 3,293,102 18,467 3,708,845
36 525,120 105,685 4,215,088 870,583 94,248 4,160,268 1,216,046 82,811 4,105,448 1,561,510 71,375 4,050,628 1,906,973 59,938 3,995,808 2,252,436 48,501 3,940,988 2,597,900 37,065 3,886,168 2,943,363 25,628 3,831,348 3,288,826 14,191 3,776,528
48 503,398 83,963 4,440,640 851,304 74,969 4,365,859 1,199,211 65,976 4,291,078 1,547,118 56,983 4,216,296 1,895,024 47,989 4,141,515 2,242,931 38,996 4,066,734 2,590,837 30,002 3,991,952 2,938,744 21,009 3,917,171 3,286,651 12,016 3,842,390
60 490,414 70,979 4,669,203 839,777 63,442 4,573,871 1,189,140 55,905 4,478,539 1,538,503 48,368 4,383,207 1,887,866 40,831 4,287,874 2,237,228 33,293 4,192,542 2,586,591 25,756 4,097,210 2,935,954 18,219 4,001,877 3,285,317 10,682 3,906,545
72 481,751 62,316 4,859,420 832,076 55,741 4,742,952 1,182,401 49,166 4,626,485 1,532,727 42,592 4,510,017 1,883,052 36,017 4,393,550 2,233,378 29,443 4,277,082 2,583,703 22,868 4,160,615 2,934,029 16,294 4,044,148 3,284,354 9,719 3,927,680
84 475,624 56,189 5,054,836 826,630 50,295 4,916,655 1,177,636 44,401 4,778,475 1,528,643 38,508 4,640,295 1,879,649 32,614 4,502,114 2,230,655 26,720 4,363,934 2,581,661 20,826 4,225,754 2,932,667 14,932 4,087,573 3,283,673 9,038 3,949,393
HILUX 4X2 2TR 2494 CC Cost Price 3,679,000

10% 20% 30% 40% 50% 60% 70% 80% 90%
No of
Instls
24 585,936 153,851 4,115,514 936,984 136,999 4,078,969 1,288,032 120,147 4,042,424 1,639,081 103,296 4,005,880 1,990,129 86,444 3,969,335 2,341,177 69,592 3,932,790 2,692,225 52,740 3,896,245 3,043,273 35,888 3,859,700 3,394,321 19,036 3,823,156
36 541,027 108,942 4,345,001 897,138 97,153 4,288,491 1,253,249 85,364 4,231,982 1,609,360 73,575 4,175,472 1,965,470 61,785 4,118,963 2,321,581 49,996 4,062,453 2,677,692 38,207 4,005,944 3,033,803 26,418 3,949,434 3,389,914 14,629 3,892,925
48 518,635 86,550 4,577,505 877,265 77,280 4,500,419 1,235,894 68,009 4,423,333 1,594,524 58,739 4,346,247 1,953,153 49,468 4,269,160 2,311,783 40,198 4,192,074 2,670,412 30,927 4,114,988 3,029,042 21,657 4,037,902 3,387,671 12,386 3,960,816
60 505,252 73,167 4,813,113 865,383 65,398 4,714,842 1,225,513 57,628 4,616,572 1,585,644 49,859 4,518,301 1,945,774 42,089 4,420,031 2,305,905 34,320 4,321,760 2,666,035 26,550 4,223,490 3,026,166 18,781 4,125,219 3,386,296 11,011 4,026,949
72 496,321 64,236 5,009,192 857,444 57,459 4,889,135 1,218,567 50,682 4,769,077 1,579,690 43,905 4,649,020 1,940,812 37,127 4,528,963 2,301,935 30,350 4,408,906 2,663,058 23,573 4,288,849 3,024,181 16,796 4,168,792 3,385,304 10,019 4,048,735
84 490,006 57,921 5,210,631 851,830 51,845 5,068,191 1,213,655 45,770 4,925,752 1,575,479 39,694 4,783,313 1,937,304 33,619 4,640,874 2,299,128 27,543 4,498,435 2,660,953 21,468 4,355,996 3,022,777 15,392 4,213,556 3,384,602 9,317 4,071,117
HILUX 4X2 SC U/S & POLICE 2494 CC Cost Price 3,849,000

10% 20% 30% 40% 50% 60% 70% 80% 90%
No of
Instls
24 612,595 160,960 4,305,685 979,865 143,330 4,267,451 1,347,134 125,699 4,229,218 1,714,404 108,069 4,190,984 2,081,673 90,438 4,152,751 2,448,943 72,808 4,114,517 2,816,212 55,177 4,076,284 3,183,481 37,546 4,038,050 3,550,751 19,916 3,999,817
36 565,611 113,976 4,545,775 938,177 101,642 4,486,655 1,310,743 89,308 4,427,534 1,683,309 76,974 4,368,413 2,055,875 64,640 4,309,293 2,428,442 52,307 4,250,172 2,801,008 39,973 4,191,051 3,173,574 27,639 4,131,931 3,546,140 15,305 4,072,810
48 542,185 90,550 4,789,023 917,386 80,851 4,708,375 1,292,587 71,152 4,627,727 1,667,788 61,453 4,547,079 2,042,989 51,754 4,466,431 2,418,190 42,055 4,385,782 2,793,391 32,356 4,305,134 3,168,592 22,657 4,224,486 3,543,793 12,958 4,143,838
60 528,183 76,548 5,035,518 904,955 68,420 4,932,707 1,281,726 60,291 4,829,895 1,658,497 52,162 4,727,084 2,035,269 44,034 4,624,272 2,412,040 35,905 4,521,461 2,788,812 27,777 4,418,649 3,165,583 19,648 4,315,838 3,542,355 11,520 4,213,027
72 518,839 67,204 5,240,657 896,649 60,114 5,115,053 1,274,459 53,024 4,989,448 1,652,268 45,933 4,863,843 2,030,078 38,843 4,738,239 2,407,888 31,753 4,612,634 2,785,697 24,662 4,487,029 3,163,507 17,572 4,361,425 3,541,317 10,482 4,235,820
84 512,232 60,597 5,451,405 890,776 54,241 5,302,384 1,269,320 47,885 5,153,362 1,647,864 41,529 5,004,341 2,026,407 35,172 4,855,320 2,404,951 28,816 4,706,299 2,783,495 22,460 4,557,278 3,162,039 16,104 4,408,257 3,540,583 9,748 4,259,236
HILUX 4X2 S/C STD 2494 CC Cost Price 3,819,000

10% 20% 30% 40% 50% 60% 70% 80% 90%
No of
Instls
24 607,891 159,706 4,272,125 972,298 142,213 4,234,190 1,336,705 124,720 4,196,254 1,701,111 107,226 4,158,319 2,065,518 89,733 4,120,383 2,429,925 72,240 4,082,448 2,794,332 54,747 4,044,512 3,158,739 37,254 4,006,577 3,523,146 19,761 3,968,641
36 561,273 113,088 4,510,345 930,935 100,850 4,451,685 1,300,597 88,612 4,393,025 1,670,259 76,374 4,334,365 2,039,922 64,137 4,275,705 2,409,584 51,899 4,217,045 2,779,246 39,661 4,158,385 3,148,908 27,423 4,099,725 3,518,571 15,186 4,041,065
48 538,029 89,844 4,751,697 910,306 80,221 4,671,677 1,282,582 70,597 4,591,657 1,654,859 60,974 4,511,638 2,027,136 51,351 4,431,618 2,399,412 41,727 4,351,599 2,771,689 32,104 4,271,579 3,143,966 22,481 4,191,559 3,516,242 12,857 4,111,540
60 524,136 75,951 4,996,270 897,971 67,886 4,894,260 1,271,806 59,821 4,792,250 1,645,641 51,756 4,690,240 2,019,476 43,691 4,588,230 2,393,311 35,626 4,486,220 2,767,145 27,560 4,384,209 3,140,980 19,495 4,282,199 3,514,815 11,430 4,180,189
72 514,866 66,681 5,199,811 889,731 59,646 5,075,185 1,264,595 52,610 4,950,559 1,639,460 45,575 4,825,933 2,014,325 38,540 4,701,308 2,389,190 31,505 4,576,682 2,764,055 24,470 4,452,056 3,138,920 17,435 4,327,431 3,513,785 10,400 4,202,805
84 508,310 60,125 5,408,915 883,903 53,818 5,261,055 1,259,497 47,512 5,113,196 1,635,090 41,205 4,965,336 2,010,683 34,898 4,817,477 2,386,277 28,592 4,669,617 2,761,870 22,285 4,521,758 3,137,463 15,978 4,373,898 3,513,057 9,672 4,226,039
HILUX 4X4 S/C STD 2494 CC Cost Price 5,169,000

10% 20% 30% 40% 50% 60% 70% 80% 90%
No of
Instls
24 819,596 216,161 5,782,303 1,312,819 192,484 5,730,957 1,806,042 168,807 5,679,612 2,299,265 145,130 5,628,266 2,792,489 121,454 5,576,921 3,285,712 97,777 5,525,575 3,778,935 74,100 5,474,230 4,272,158 50,423 5,422,884 4,765,381 26,746 5,371,539
36 756,499 153,064 6,104,732 1,256,835 136,500 6,025,336 1,757,171 119,936 5,945,940 2,257,507 103,372 5,866,544 2,757,844 86,809 5,787,148 3,258,180 70,245 5,707,752 3,758,516 53,681 5,628,356 4,258,852 37,117 5,548,960 4,759,189 20,554 5,469,565
48 725,038 121,603 6,431,401 1,228,913 108,578 6,323,095 1,732,788 95,553 6,214,789 2,236,663 82,528 6,106,482 2,740,538 69,503 5,998,176 3,244,413 56,478 5,889,870 3,748,288 43,453 5,781,564 4,252,163 30,428 5,673,258 4,756,037 17,402 5,564,951
60 706,235 102,800 6,762,430 1,212,219 91,884 6,624,360 1,718,203 80,968 6,486,290 2,224,186 70,051 6,348,219 2,730,170 59,135 6,210,149 3,236,154 48,219 6,072,079 3,742,138 37,303 5,934,009 4,248,122 26,387 5,795,938 4,754,106 15,471 5,657,868
72 693,687 90,252 7,037,921 1,201,065 80,730 6,869,241 1,708,443 71,208 6,700,560 2,215,821 61,686 6,531,880 2,723,199 52,164 6,363,200 3,230,577 42,642 6,194,519 3,737,955 33,120 6,025,839 4,245,333 23,598 5,857,159 4,752,711 14,076 5,688,478
84 684,814 81,379 7,320,943 1,193,178 72,843 7,120,816 1,701,542 64,307 6,920,689 2,209,906 55,771 6,720,561 2,718,270 47,235 6,520,434 3,226,634 38,699 6,320,307 3,734,997 30,162 6,120,180 4,243,361 21,626 5,920,052 4,751,725 13,090 5,719,925
HILUX 4X4 D/C REVO G (MT) Cost Price 6,429,000

10% 20% 30% 40% 50% 60% 70% 80% 90%
No of
Instls
24 1,017,188 268,853 7,191,802 1,630,639 239,404 7,127,941 2,244,091 209,956 7,064,079 2,857,543 180,508 7,000,217 3,470,994 151,059 6,936,356 4,084,446 121,611 6,872,494 4,697,897 92,162 6,808,633 5,311,349 62,714 6,744,771 5,924,801 33,266 6,680,910
36 938,710 190,375 7,592,827 1,561,008 169,773 7,494,077 2,183,307 149,172 7,395,328 2,805,606 128,571 7,296,578 3,427,904 107,969 7,197,829 4,050,203 87,368 7,099,079 4,672,502 66,767 7,000,330 5,294,800 46,165 6,901,580 5,917,099 25,564 6,802,830
48 899,581 151,246 7,999,125 1,526,280 135,045 7,864,418 2,152,980 118,845 7,729,711 2,779,680 102,645 7,595,004 3,406,380 86,445 7,460,297 4,033,080 70,245 7,325,590 4,659,780 54,045 7,190,883 5,286,480 37,845 7,056,176 5,913,179 21,644 6,921,469
60 876,194 127,859 8,410,846 1,505,516 114,281 8,239,120 2,134,839 100,704 8,067,393 2,764,162 87,127 7,895,667 3,393,485 73,550 7,723,940 4,022,808 59,973 7,552,214 4,652,131 46,396 7,380,488 5,281,454 32,819 7,208,761 5,910,777 19,242 7,037,035
72 860,587 112,252 8,753,491 1,491,644 100,409 8,543,693 2,122,701 88,566 8,333,895 2,753,758 76,723 8,124,097 3,384,815 64,880 7,914,299 4,015,872 53,037 7,704,501 4,646,929 41,194 7,494,703 5,277,986 29,351 7,284,905 5,909,043 17,508 7,075,107
84 849,551 101,216 9,105,503 1,481,834 90,599 8,856,592 2,114,117 79,982 8,607,682 2,746,400 69,365 8,358,771 3,378,684 58,749 8,109,861 4,010,967 48,132 7,860,950 4,643,250 37,515 7,612,040 5,275,533 26,898 7,363,130 5,907,816 16,281 7,114,219
HILUX 4X4 D/C REVO G (AT) Cost Price 6,779,000
10% 20% 30% 40% 50% 60% 70% 80% 90%
No of
Instls
24 1,072,074 283,489 7,583,330 1,718,923 252,438 7,515,991 2,365,771 221,386 7,448,653 3,012,620 190,335 7,381,315 3,659,468 159,283 7,313,977 4,306,316 128,231 7,246,639 4,953,165 97,180 7,179,300 5,600,013 66,128 7,111,962 6,246,862 35,077 7,044,624
36 989,324 200,739 8,006,187 1,645,501 179,016 7,902,061 2,301,678 157,293 7,797,935 2,957,855 135,570 7,693,810 3,614,032 113,847 7,589,684 4,270,209 92,124 7,485,559 4,926,386 70,401 7,381,433 5,582,563 48,678 7,277,308 6,238,740 26,955 7,173,182
48 948,065 159,480 8,434,604 1,608,882 142,397 8,292,563 2,269,700 125,315 8,150,523 2,930,518 108,233 8,008,482 3,591,336 91,151 7,866,441 4,252,154 74,069 7,724,401 4,912,972 56,987 7,582,360 5,573,790 39,905 7,440,320 6,234,608 22,823 7,298,279
60 923,404 134,819 8,868,739 1,586,988 120,503 8,687,664 2,250,572 106,187 8,506,589 2,914,155 91,870 8,325,513 3,577,739 77,554 8,144,438 4,241,323 63,238 7,963,363 4,904,907 48,922 7,782,288 5,568,490 34,605 7,601,212 6,232,074 20,289 7,420,137
72 906,948 118,363 9,230,038 1,572,360 105,875 9,008,818 2,237,772 93,387 8,787,599 2,903,185 80,900 8,566,379 3,568,597 68,412 8,345,160 4,234,009 55,924 8,123,940 4,899,421 43,436 7,902,721 5,564,833 30,948 7,681,501 6,230,246 18,461 7,460,281
84 895,311 106,726 9,601,214 1,562,016 95,531 9,338,752 2,228,721 84,336 9,076,291 2,895,427 73,142 8,813,830 3,562,132 61,947 8,551,368 4,228,837 50,752 8,288,907 4,895,542 39,557 8,026,446 5,562,248 28,363 7,763,984 6,228,953 17,168 7,501,523
HILUX 4X4 D/C REVO V (AT) Cost Price 7,379,000

10% 20% 30% 40% 50% 60% 70% 80% 90%
No of
Instls
24 1,166,166 308,581 8,254,520 1,870,266 274,781 8,181,222 2,574,366 240,981 8,107,923 3,278,466 207,181 8,034,625 3,982,566 173,381 7,961,327 4,686,666 139,581 7,888,029 5,390,766 105,781 7,814,730 6,094,866 71,981 7,741,432 6,798,966 38,181 7,668,134
36 1,076,091 218,506 8,714,803 1,790,345 194,860 8,601,462 2,504,600 171,215 8,488,120 3,218,854 147,569 8,374,778 3,933,109 123,924 8,261,437 4,647,363 100,278 8,148,095 5,361,617 76,632 8,034,754 6,075,872 52,987 7,921,412 6,790,126 29,341 7,808,071
48 1,031,180 173,595 9,181,139 1,750,486 155,001 9,026,527 2,469,792 136,407 8,871,914 3,189,098 117,813 8,717,302 3,908,404 99,219 8,562,689 4,627,710 80,625 8,408,077 5,347,016 62,031 8,253,465 6,066,322 43,437 8,098,852 6,785,628 24,843 7,944,240
60 1,004,337 146,752 9,653,699 1,726,654 131,169 9,456,597 2,448,970 115,585 9,259,495 3,171,287 100,002 9,062,393 3,893,603 84,418 8,865,291 4,615,920 68,835 8,668,189 5,338,237 53,252 8,471,087 6,060,553 37,668 8,273,985 6,782,870 22,085 8,076,883
72 986,424 128,839 10,046,976 1,710,731 115,246 9,806,177 2,435,038 101,653 9,565,377 3,159,345 88,060 9,324,578 3,883,652 74,467 9,083,778 4,607,959 60,874 8,842,979 5,332,266 47,281 8,602,179 6,056,573 33,688 8,361,380 6,780,880 20,095 8,120,581
84 973,757 116,172 10,451,004 1,699,471 103,986 10,165,313 2,425,186 91,801 9,879,621 3,150,900 79,615 9,593,930 3,876,615 67,430 9,308,238 4,602,329 55,244 9,022,547 5,328,043 43,058 8,736,855 6,053,758 30,873 8,451,164 6,779,472 18,687 8,165,473
FORTUNER SUV
FORTUNER 4X4 AT DIESEL (S4) 2755CC Cost Price 9,269,000
10% 20% 30% 40% 50% 60% 70% 80% 90%
No of
Instls
24 1,462,553 387,618 10,368,769 2,346,996 345,161 10,276,696 3,231,439 302,704 10,184,624 4,115,882 260,247 10,092,552 5,000,324 217,789 10,000,480 5,884,767 175,332 9,908,407 6,769,210 132,875 9,816,335 7,653,653 90,418 9,724,263 8,538,096 47,961 9,632,191
36 1,349,408 274,473 10,946,945 2,246,606 244,771 10,804,573 3,143,804 215,069 10,662,201 4,041,002 185,367 10,519,829 4,938,200 155,665 10,377,457 5,835,398 125,963 10,235,085 6,732,596 96,261 10,092,713 7,629,794 66,559 9,950,341 8,526,992 36,857 9,807,969
48 1,292,993 218,058 11,532,725 2,196,537 194,702 11,338,511 3,100,080 171,345 11,144,298 4,003,624 147,989 10,950,084 4,907,167 124,632 10,755,871 5,810,710 101,275 10,561,657 6,714,254 77,919 10,367,443 7,617,797 54,562 10,173,230 8,521,341 31,206 9,979,016
60 1,259,275 184,340 12,126,323 2,166,600 164,765 11,878,737 3,073,925 145,190 11,631,151 3,981,250 125,615 11,383,564 4,888,576 106,041 11,135,978 5,795,901 86,466 10,888,392 6,703,226 66,891 10,640,806 7,610,551 47,316 10,393,220 8,517,877 27,742 10,145,634
72 1,236,774 161,839 12,620,331 2,146,599 144,764 12,317,855 3,056,425 127,690 12,015,379 3,966,250 110,615 11,712,903 4,876,075 93,540 11,410,427 5,785,901 76,466 11,107,951 6,695,726 59,391 10,805,475 7,605,551 42,316 10,502,999 8,515,377 25,242 10,200,523
84 1,220,863 145,928 13,127,843 2,132,456 130,621 12,768,977 3,044,049 115,314 12,410,111 3,955,642 100,007 12,051,245 4,867,236 84,701 11,692,378 5,778,829 69,394 11,333,512 6,690,422 54,087 10,974,646 7,602,015 38,780 10,615,780 8,513,609 23,474 10,256,914
FORTUNER 4x4 HI (V) Petrol 2694 cc Cost Price 8,899,000

10% 20% 30% 40% 50% 60% 70% 80% 90%
No of
Instls
24 1,404,530 372,145 9,954,868 2,253,668 331,383 9,866,471 3,102,805 290,620 9,778,074 3,951,943 249,858 9,689,677 4,801,081 209,096 9,601,280 5,650,218 168,333 9,512,883 6,499,356 127,571 9,424,487 7,348,494 86,809 9,336,090 8,197,631 46,046 9,247,693
36 1,295,901 263,516 10,509,965 2,157,285 235,000 10,373,276 3,018,668 206,483 10,236,588 3,880,052 177,967 10,099,899 4,741,436 149,451 9,963,210 5,602,819 120,934 9,826,521 6,464,203 92,418 9,689,832 7,325,587 63,902 9,553,144 8,186,970 35,385 9,416,455
48 1,241,739 209,354 11,072,362 2,109,214 186,929 10,885,901 2,976,690 164,505 10,699,440 3,844,166 142,081 10,512,979 4,711,642 119,657 10,326,518 5,579,118 97,233 10,140,057 6,446,594 74,809 9,953,596 7,314,069 52,384 9,767,135 8,181,545 29,960 9,580,674
60 1,209,366 176,981 11,642,264 2,080,473 158,188 11,404,561 2,951,580 139,395 11,166,858 3,822,686 120,601 10,929,155 4,693,793 101,808 10,691,452 5,564,899 83,014 10,453,749 6,436,006 64,221 10,216,046 7,307,113 45,428 9,978,343 8,178,219 26,634 9,740,640
72 1,187,764 155,379 12,116,552 2,061,271 138,986 11,826,151 2,934,777 122,592 11,535,749 3,808,284 106,199 11,245,347 4,681,791 89,806 10,954,946 5,555,298 73,413 10,664,544 6,428,805 57,020 10,374,142 7,302,312 40,627 10,083,740 8,175,819 24,234 9,793,339
84 1,172,487 140,102 12,603,806 2,047,692 125,407 12,259,265 2,922,896 110,711 11,914,724 3,798,100 96,015 11,570,183 4,673,304 81,319 11,225,642 5,548,509 66,624 10,881,101 6,423,713 51,928 10,536,560 7,298,917 37,232 10,192,019 8,174,122 22,537 9,847,478
FORTUNER 4x2 LOW (G) Petrol 2694 cc Cost Price 7,649,000
10% 20% 30% 40% 50% 60% 70% 80% 90%
No of
Instls
24 1,208,507 319,872 8,556,555 1,938,370 284,835 8,480,575 2,668,233 249,798 8,404,595 3,398,097 214,762 8,328,615 4,127,960 179,725 8,252,634 4,857,823 144,688 8,176,654 5,587,687 109,652 8,100,674 6,317,550 74,615 8,024,694 7,047,413 39,578 7,948,713
36 1,115,136 226,501 9,033,681 1,855,525 201,990 8,916,192 2,595,915 177,480 8,798,703 3,336,304 152,969 8,681,214 4,076,693 128,458 8,563,725 4,817,082 103,947 8,446,237 5,557,471 79,436 8,328,748 6,297,861 54,926 8,211,259 7,038,250 30,415 8,093,770
48 1,068,582 179,947 9,517,080 1,814,207 160,672 9,356,810 2,559,833 141,398 9,196,540 3,305,459 122,124 9,036,271 4,051,084 102,849 8,876,001 4,796,710 83,575 8,715,731 5,542,336 64,301 8,555,462 6,287,961 45,026 8,395,192 7,033,587 25,752 8,234,922
60 1,040,757 152,122 10,006,931 1,789,503 135,968 9,802,617 2,538,249 119,814 9,598,303 3,286,996 103,661 9,393,989 4,035,742 87,507 9,189,675 4,784,489 71,354 8,985,361 5,533,235 55,200 8,781,047 6,281,982 39,047 8,576,733 7,030,728 22,893 8,372,419
72 1,022,188 133,553 10,414,598 1,772,998 119,463 10,164,988 2,523,807 105,372 9,915,377 3,274,617 91,282 9,665,767 4,025,427 77,192 9,416,157 4,776,236 63,101 9,166,546 5,527,046 49,011 8,916,936 6,277,855 34,920 8,667,326 7,028,665 20,830 8,417,715
84 1,009,058 120,423 10,833,410 1,761,326 107,791 10,537,265 2,513,595 95,160 10,241,120 3,265,863 82,528 9,944,975 4,018,132 69,897 9,648,830 4,770,400 57,265 9,352,685 5,522,669 44,634 9,056,540 6,274,937 32,002 8,760,395 7,027,206 19,371 8,464,250
Freight Charges for various stations are as follows the same may be added in down payment.
Group 1. Group 2 Group 3 Group 4 Group 5 Group 6
Lahore/Faisalab
ad/Sahiwal/sar
Bahawalpur Peshwawar/M
Karachi Hyderabad Multan/Quetta/D godha/Sialkot/I
/Rahimyar ardan/Abbota
.G Khan slamabad/Raw
Khan bad
alpindi/D.I
Khan
COROLLA ALTIS 178B GRANDE MT 1798CC 6,000 11,000 27,000 29,000 34,000 37,500
COROLLA ALTIS 178B AT 1598CC 6,000 11,000 27,000 29,000 34,000 37,500
COROLLA ALTIS 178B CVT 1798CC 6,000 11,000 27,000 29,000 34,000 37,500
COROLLA ALTIS 178B GRANDE CVT 1798CC 6,000 11,000 27,000 29,000 34,000 37,500
COROLLA ALTIS 178B MT 1798CC 6,000 11,000 27,000 29,000 34,000 37,500
COROLLA GLI 178B AT 1299CC 6,000 11,000 27,000 29,000 34,000 37,500
COROLLA GLI 178B MT 1299CC 6,000 11,000 27,000 29,000 34,000 37,500
COROLLA XLI 178B AT 1299CC 6,000 11,000 27,000 29,000 34,000 37,500
COROLLA XLI 178B MT 1299CC 6,000 11,000 27,000 29,000 34,000 37,500
HILUX 591B 4X2 D/L STD 2494CC 6,500 11,000 27,000 29,000 34,000 37,500
HILUX 4x2 S/C STD 591B 2494CC 6,500 11,000 27,000 29,000 34,000 37,500
HILUX 4x2 S/C U/S 591B 2494CC 6,500 11,000 27,000 29,000 34,000 37,500
HILUX 591B 4X4 S/C STD 2755CC 6,500 11,000 27,000 29,000 34,000 37,500
HILUX 591B 4X4 D/C STD 2755CC 7,500 12,000 28,000 30,000 35,000 38,500
HILUX REVO 591B 4X4 G AT 2755CC 7,500 12,000 28,000 30,000 35,000 38,500
HILUX REVO 591B 4X4 G MT 2755CC 7,500 12,000 28,000 30,000 35,000 38,500
HILUX REVO 591B 4X4 V AT 2755CC 7,500 12,000 28,000 30,000 35,000 38,500
FORTUNER 591B 4X2 AT HI 2694CC 9,000 18,000 33,000 36,000 40,000 43,000
FORTUNER 591B 4X4 AT 2755CC 9,000 18,000 33,000 36,000 40,000 43,000
HIRE PURCHASE PRICE HONDA VARIANTS
HONDA CITY 1200 CC

CITY MT DEXIRE 1200 CC Cost Price 2,599,000
10% 20% 30% 40% 50% 60% 70% 80% 90%
No of
Instls
24 427,311 109,191 2,932,205 675,306 97,286 2,906,389 923,301 85,381 2,880,572 1,171,297 73,476 2,854,755 1,419,292 61,572 2,828,938 1,667,287 49,667 2,803,121 1,915,282 37,762 2,777,305 2,163,277 25,857 2,751,488 2,411,272 13,952 2,725,671
36 395,737 77,617 3,105,818 647,308 69,288 3,065,897 898,880 60,960 3,025,976 1,150,452 52,632 2,986,056 1,402,023 44,303 2,946,135 1,653,595 35,975 2,906,214 1,905,167 27,646 2,866,294 2,156,738 19,318 2,826,373 2,408,310 10,990 2,786,452
48 379,982 61,862 3,280,987 633,333 55,313 3,226,530 886,684 48,764 3,172,073 1,140,035 42,215 3,117,617 1,393,386 35,665 3,063,160 1,646,736 29,116 3,008,703 1,900,087 22,567 2,954,246 2,153,438 16,018 2,899,789 2,406,789 9,469 2,845,332
60 370,556 52,436 3,457,803 624,968 46,948 3,388,381 879,379 41,459 3,318,958 1,133,790 35,970 3,249,536 1,388,202 30,482 3,180,114 1,642,613 24,993 3,110,691 1,897,024 19,504 3,041,269 2,151,436 14,015 2,971,846 2,405,847 8,527 2,902,424
72 364,247 46,127 3,596,322 619,360 41,340 3,511,508 874,472 36,552 3,426,695 1,129,584 31,764 3,341,882 1,384,697 26,976 3,257,068 1,639,809 22,189 3,172,255 1,894,921 17,401 3,087,442 2,150,033 12,613 3,002,628 2,405,146 7,826 2,917,815
84 359,786 41,666 3,738,627 615,394 37,374 3,638,002 871,002 33,082 3,537,377 1,126,610 28,790 3,436,752 1,382,218 24,498 3,336,127 1,637,826 20,206 3,235,502 1,893,434 15,914 3,134,877 2,149,042 11,622 3,034,251 2,404,650 7,330 2,933,626
CITY CVT DEXIRE 1200 CC Cost Price 2,799,000

10% 20% 30% 40% 50% 60% 70% 80% 90%
No of
Instls
24 459,694 117,594 3,157,846 726,773 104,773 3,130,043 993,852 91,952 3,102,239 1,260,931 79,131 3,074,436 1,528,010 66,310 3,046,633 1,795,089 53,489 3,018,829 2,062,168 40,668 2,991,026 2,329,247 27,847 2,963,222 2,596,326 15,026 2,935,419
36 425,690 83,589 3,344,819 696,620 74,620 3,301,826 967,551 65,651 3,258,833 1,238,482 56,682 3,215,841 1,509,413 47,712 3,172,848 1,780,343 38,743 3,129,855 2,051,274 29,774 3,086,863 2,322,205 20,805 3,043,870 2,593,136 11,835 3,000,877
48 408,722 66,622 3,533,468 681,569 59,569 3,474,821 954,416 52,516 3,416,173 1,227,263 45,463 3,357,526 1,500,110 38,410 3,298,878 1,772,957 31,357 3,240,230 2,045,804 24,304 3,181,583 2,318,651 17,251 3,122,935 2,591,498 10,198 3,064,288
60 398,572 56,472 3,723,891 672,561 50,560 3,649,126 946,549 44,649 3,574,361 1,220,538 38,738 3,499,597 1,494,527 32,827 3,424,832 1,768,516 26,916 3,350,067 2,042,505 21,005 3,275,303 2,316,494 15,094 3,200,538 2,590,483 9,183 3,125,773
72 391,777 49,677 3,873,068 666,521 44,521 3,781,728 941,265 39,365 3,690,388 1,216,009 34,208 3,599,048 1,490,752 29,052 3,507,708 1,765,496 23,896 3,416,368 2,040,240 18,740 3,325,028 2,314,984 13,584 3,233,688 2,589,728 8,428 3,142,348
84 386,972 44,872 4,026,324 662,250 40,250 3,917,956 937,528 35,628 3,809,587 1,212,805 31,005 3,701,219 1,488,083 26,383 3,592,850 1,763,361 21,761 3,484,482 2,038,639 17,139 3,376,114 2,313,916 12,516 3,267,745 2,589,194 7,894 3,159,377
HONDA CITY 1500 CC

CITY CVT STD 1500 CC Cost Price 2,899,000
10% 20% 30% 40% 50% 60% 70% 80% 90%
No of
Instls
24 475,885 121,795 3,270,667 752,506 108,516 3,241,870 1,029,127 95,237 3,213,073 1,305,748 81,958 3,184,276 1,582,369 68,679 3,155,480 1,858,990 55,400 3,126,683 2,135,611 42,121 3,097,886 2,412,232 28,842 3,069,089 2,688,853 15,563 3,040,292
36 440,666 86,576 3,464,319 721,276 77,286 3,419,791 1,001,887 67,996 3,375,262 1,282,497 58,707 3,330,733 1,563,107 49,417 3,286,204 1,843,717 40,127 3,241,676 2,124,328 30,838 3,197,147 2,404,938 21,548 3,152,618 2,685,548 12,258 3,108,090
48 423,093 69,002 3,659,708 705,688 61,697 3,598,966 988,282 54,392 3,538,223 1,270,877 47,087 3,477,480 1,553,472 39,782 3,416,737 1,836,067 32,477 3,355,994 2,118,662 25,172 3,295,252 2,401,257 17,867 3,234,509 2,683,852 10,562 3,173,766
60 412,579 58,489 3,856,934 696,357 52,367 3,779,498 980,135 46,245 3,702,063 1,263,912 40,122 3,624,627 1,547,690 34,000 3,547,191 1,831,468 27,878 3,469,755 2,115,246 21,755 3,392,319 2,399,023 15,633 3,314,884 2,682,801 9,511 3,237,448
72 405,542 51,452 4,011,442 690,101 46,111 3,916,838 974,661 40,771 3,822,235 1,259,221 35,431 3,727,632 1,543,780 30,090 3,633,028 1,828,340 24,750 3,538,425 2,112,900 19,410 3,443,822 2,397,459 14,069 3,349,219 2,682,019 8,729 3,254,615
84 400,565 46,475 4,170,173 685,678 41,688 4,057,933 970,790 36,900 3,945,692 1,255,903 32,113 3,833,452 1,541,016 27,326 3,721,212 1,826,128 22,538 3,608,972 2,111,241 17,751 3,496,732 2,396,354 12,963 3,384,492 2,681,466 8,176 3,272,252
HONDA CITY ASPIRE

CITY MT ASPIRE 1500 CC Cost Price 3,019,000
10% 20% 30% 40% 50% 60% 70% 80% 90%
No of
Instls
24 479,936 126,251 3,377,205 768,007 112,422 3,347,216 1,056,078 98,593 3,317,227 1,344,150 84,765 3,287,239 1,632,221 70,936 3,257,250 1,920,292 57,107 3,227,261 2,208,364 43,279 3,197,272 2,496,435 29,450 3,167,283 2,784,506 15,621 3,137,295
36 443,083 89,398 3,565,523 735,309 79,724 3,519,151 1,027,535 70,050 3,472,779 1,319,761 60,376 3,426,407 1,611,986 50,701 3,380,035 1,904,212 41,027 3,333,663 2,196,438 31,353 3,287,291 2,488,664 21,679 3,240,919 2,780,890 12,005 3,194,547
48 424,709 71,024 3,756,316 719,001 63,416 3,693,059 1,013,294 55,809 3,629,802 1,307,586 48,201 3,566,545 1,601,879 40,594 3,503,288 1,896,171 32,986 3,440,030 2,190,464 25,379 3,376,773 2,484,756 17,771 3,313,516 2,779,049 10,164 3,250,259
60 413,726 60,041 3,949,657 709,251 53,666 3,869,016 1,004,775 47,290 3,788,375 1,300,299 40,914 3,707,733 1,595,823 34,538 3,627,092 1,891,348 28,163 3,546,451 2,186,872 21,787 3,465,810 2,482,396 15,411 3,385,169 2,777,921 9,036 3,304,528
72 406,397 52,712 4,110,560 702,736 47,151 4,012,041 999,075 41,590 3,913,521 1,295,413 36,028 3,815,002 1,591,752 30,467 3,716,483 1,888,091 24,906 3,617,964 2,184,429 19,344 3,519,444 2,480,768 13,783 3,420,925 2,777,106 8,221 3,322,406
84 401,215 47,530 4,275,861 698,129 42,544 4,158,975 995,044 37,559 4,042,089 1,291,958 32,573 3,925,203 1,588,873 27,588 3,808,317 1,885,787 22,602 3,691,431 2,182,702 17,617 3,574,545 2,479,616 12,631 3,457,659 2,776,531 7,646 3,340,773
CITY CVT ASPIRE 1500 CC Cost Price 3,174,000

10% 20% 30% 40% 50% 60% 70% 80% 90%
No of
Instls
24 504,243 132,733 3,550,596 807,104 118,194 3,519,067 1,109,965 103,655 3,487,539 1,412,827 89,117 3,456,010 1,715,688 74,578 3,424,482 2,018,549 60,039 3,392,953 2,321,411 45,501 3,361,425 2,624,272 30,962 3,329,896 2,927,133 16,423 3,298,368
36 465,498 93,988 3,748,582 772,727 83,817 3,699,829 1,079,956 73,646 3,651,076 1,387,185 63,475 3,602,324 1,694,414 53,304 3,553,571 2,001,644 43,134 3,504,818 2,308,873 32,963 3,456,066 2,616,102 22,792 3,407,313 2,923,331 12,621 3,358,560
48 446,180 74,670 3,949,171 755,582 66,672 3,882,666 1,064,984 58,674 3,816,161 1,374,386 50,676 3,749,657 1,683,788 42,678 3,683,152 1,993,190 34,680 3,616,647 2,302,592 26,682 3,550,142 2,611,994 18,684 3,483,637 2,921,396 10,686 3,417,132
60 434,634 63,124 4,152,438 745,331 56,421 4,067,657 1,056,028 49,718 3,982,875 1,366,725 43,015 3,898,094 1,677,422 36,312 3,813,313 1,988,119 29,609 3,728,531 2,298,816 22,906 3,643,750 2,609,513 16,203 3,558,969 2,920,210 9,500 3,474,187
72 426,929 55,419 4,321,602 738,482 49,572 4,218,025 1,050,035 43,725 4,114,447 1,361,588 37,878 4,010,870 1,673,141 32,031 3,907,293 1,984,694 26,184 3,803,715 2,296,247 20,337 3,700,138 2,607,800 14,490 3,596,561 2,919,354 8,644 3,492,983
84 421,480 49,970 4,495,391 733,639 44,729 4,372,503 1,045,797 39,487 4,249,616 1,357,956 34,246 4,126,729 1,670,114 29,004 4,003,842 1,982,273 23,763 3,880,955 2,294,431 18,521 3,758,067 2,606,590 13,280 3,635,180 2,918,748 8,038 3,512,293
HONDA CIVIC 10th Generation
CIVIC 1.8L I.VTEC CVT (6 Speed) Cost Price 3,614,000
10% 20% 30% 40% 50% 60% 70% 80% 90%
No of
Instls
24 573,243 151,133 4,042,802 918,089 134,579 4,006,903 1,262,935 118,025 3,971,004 1,607,781 101,471 3,935,104 1,952,626 84,916 3,899,205 2,297,472 68,362 3,863,306 2,642,318 51,808 3,827,407 2,987,164 35,254 3,791,508 3,332,010 18,700 3,755,609
36 529,127 107,017 4,268,234 878,946 95,436 4,212,723 1,228,766 83,856 4,157,212 1,578,585 72,275 4,101,701 1,928,404 60,694 4,046,190 2,278,223 49,113 3,990,678 2,628,042 37,532 3,935,167 2,977,861 25,951 3,879,656 3,327,680 14,370 3,824,145
48 507,131 85,021 4,496,630 859,425 75,915 4,420,906 1,211,718 66,808 4,345,182 1,564,011 57,701 4,269,458 1,916,304 48,594 4,193,734 2,268,597 39,487 4,118,009 2,620,891 30,381 4,042,285 2,973,184 21,274 3,966,561 3,325,477 12,167 3,890,837
60 493,984 71,874 4,728,075 847,752 64,242 4,631,541 1,201,520 56,610 4,535,007 1,555,288 48,978 4,438,473 1,909,055 41,345 4,341,938 2,262,823 33,713 4,245,404 2,616,591 26,081 4,148,870 2,970,359 18,449 4,052,335 3,324,127 10,817 3,955,801
72 485,211 63,101 4,920,690 839,954 56,444 4,802,754 1,194,696 49,786 4,684,818 1,549,439 43,129 4,566,882 1,904,181 36,471 4,448,946 2,258,924 29,814 4,331,010 2,613,667 23,157 4,213,074 2,968,409 16,499 4,095,139 3,323,152 9,842 3,977,203
84 479,007 56,897 5,118,570 834,439 50,929 4,978,647 1,189,871 44,961 4,838,725 1,545,303 38,993 4,698,802 1,900,735 33,025 4,558,880 2,256,167 27,057 4,418,957 2,611,599 21,089 4,279,034 2,967,031 15,121 4,139,112 3,322,462 9,152 3,999,189
CIVIC 1.8L I.VTEC CVT (6 Speed) NV Cost Price 3,696,500

10% 20% 30% 40% 50% 60% 70% 80% 90%
No of
Instls
24 586,181 154,583 4,135,090 938,899 137,651 4,098,372 1,291,616 120,719 4,061,653 1,644,334 103,787 4,024,935 1,997,052 86,855 3,988,216 2,349,770 69,923 3,951,497 2,702,488 52,991 3,914,779 3,055,206 36,059 3,878,060 3,407,924 19,127 3,841,341
36 541,058 109,460 4,365,669 898,863 97,615 4,308,890 1,256,667 85,770 4,252,112 1,614,472 73,925 4,195,334 1,972,277 62,079 4,138,556 2,330,082 50,234 4,081,777 2,687,886 38,389 4,024,999 3,045,691 26,544 3,968,221 3,403,496 14,698 3,911,442
48 518,560 86,962 4,599,279 878,895 77,647 4,521,826 1,239,230 68,333 4,444,373 1,599,566 59,018 4,366,920 1,959,901 49,704 4,289,468 2,320,236 40,389 4,212,015 2,680,572 31,074 4,134,562 3,040,907 21,760 4,057,109 3,401,242 12,445 3,979,656
60 505,113 73,515 4,836,007 866,956 65,709 4,737,269 1,228,800 57,902 4,638,531 1,590,643 50,096 4,539,794 1,952,487 42,289 4,441,056 2,314,330 34,483 4,342,318 2,676,174 26,676 4,243,580 3,038,017 18,870 4,144,842 3,399,861 11,063 4,046,104
72 496,139 64,542 5,033,019 858,980 57,732 4,912,391 1,221,820 50,923 4,791,763 1,584,661 44,113 4,671,135 1,947,502 37,304 4,550,506 2,310,342 30,495 4,429,878 2,673,183 23,685 4,309,250 3,036,023 16,876 4,188,622 3,398,864 10,066 4,067,994
84 489,794 58,196 5,235,416 853,339 52,092 5,092,299 1,216,885 45,988 4,949,183 1,580,431 39,883 4,806,066 1,943,976 33,779 4,662,949 2,307,522 27,674 4,519,833 2,671,068 21,570 4,376,716 3,034,613 15,466 4,233,599 3,398,159 9,361 4,090,482
CIVIC I.VTEC STD WITH LEATHER INT Cost Price 3,673,500

10% 20% 30% 40% 50% 60% 70% 80% 90%
No of
Instls
24 582,574 153,621 4,109,362 933,097 136,795 4,072,871 1,283,620 119,968 4,036,381 1,634,144 103,141 3,999,891 1,984,667 86,315 3,963,401 2,335,190 69,488 3,926,911 2,685,714 52,661 3,890,420 3,036,237 35,834 3,853,930 3,386,760 19,008 3,817,440
36 537,732 108,779 4,338,505 893,310 97,008 4,282,080 1,248,889 85,236 4,225,655 1,604,467 73,465 4,169,230 1,960,046 61,693 4,112,805 2,315,624 49,922 4,056,380 2,671,203 38,150 3,999,955 3,026,781 26,379 3,943,530 3,382,360 14,607 3,887,105
48 515,374 86,421 4,570,662 873,467 77,164 4,493,691 1,231,560 67,908 4,416,720 1,589,653 58,651 4,339,749 1,947,747 49,394 4,262,778 2,305,840 40,138 4,185,807 2,663,933 30,881 4,108,836 3,022,027 21,624 4,031,865 3,380,120 12,368 3,954,894
60 502,010 73,058 4,805,917 861,602 65,300 4,707,794 1,221,194 57,542 4,609,670 1,580,787 49,784 4,511,546 1,940,379 42,026 4,413,423 2,299,971 34,268 4,315,299 2,659,563 26,510 4,217,176 3,019,155 18,752 4,119,052 3,378,747 10,995 4,020,928
72 493,093 64,140 5,001,703 853,676 57,373 4,881,825 1,214,259 50,606 4,761,948 1,574,842 43,839 4,642,070 1,935,424 37,072 4,522,193 2,296,007 30,305 4,402,315 2,656,590 23,538 4,282,437 3,017,173 16,771 4,162,560 3,377,756 10,004 4,042,682
84 486,787 57,834 5,202,841 848,070 51,768 5,060,615 1,209,354 45,701 4,918,388 1,570,638 39,635 4,776,162 1,931,921 33,569 4,633,936 2,293,205 27,502 4,491,710 2,654,488 21,436 4,349,483 3,015,772 15,369 4,207,257 3,377,056 9,303 4,065,031
CIVIC I.VTEC STD WITH LEATHER + NAV Cost Price 3,756,000

10% 20% 30% 40% 50% 60% 70% 80% 90%
No of
Instls
24 595,511 157,071 4,201,650 953,907 139,867 4,164,340 1,312,302 122,662 4,127,031 1,670,698 105,458 4,089,721 2,029,093 88,253 4,052,411 2,387,488 71,048 4,015,102 2,745,884 53,844 3,977,792 3,104,279 36,639 3,940,482 3,462,675 19,435 3,903,173
36 549,662 111,222 4,435,940 913,226 99,186 4,378,248 1,276,790 87,150 4,320,555 1,640,355 75,115 4,262,863 2,003,919 63,079 4,205,171 2,367,483 51,043 4,147,479 2,731,047 39,007 4,089,787 3,094,611 26,971 4,032,094 3,458,175 14,935 3,974,402
48 526,802 88,362 4,673,310 892,937 78,897 4,594,611 1,259,073 69,433 4,515,911 1,625,208 59,968 4,437,212 1,991,344 50,504 4,358,512 2,357,479 41,039 4,279,813 2,723,614 31,574 4,201,113 3,089,750 22,110 4,122,414 3,455,885 12,645 4,043,714
60 513,138 74,698 4,913,849 880,806 66,766 4,813,522 1,248,474 58,834 4,713,195 1,616,142 50,902 4,612,867 1,983,810 42,970 4,512,540 2,351,478 35,038 4,412,213 2,719,146 27,106 4,311,886 3,086,814 19,174 4,211,558 3,454,482 11,242 4,111,231
72 504,021 65,581 5,114,032 872,702 58,662 4,991,462 1,241,383 51,743 4,868,892 1,610,064 44,824 4,746,323 1,978,745 37,905 4,623,753 2,347,425 30,985 4,501,183 2,716,106 24,066 4,378,613 3,084,787 17,147 4,256,043 3,453,468 10,228 4,133,473
84 497,573 59,133 5,319,687 866,970 52,930 5,174,267 1,236,368 46,728 5,028,846 1,605,765 40,525 4,883,426 1,975,163 34,323 4,738,006 2,344,560 28,120 4,592,585 2,713,957 21,917 4,447,165 3,083,355 15,715 4,301,744 3,452,752 9,512 4,156,324
HONDA CIVIC 1800CC ORIEL
CIVIC I-VTEC-S ORIEL BASIC CVT 6 Speed Cost Price 3,864,000
10% 20% 30% 40% 50% 60% 70% 80% 90%
No of
Instls
24 612,448 161,588 4,322,464 981,148 143,888 4,284,082 1,349,849 126,189 4,245,699 1,718,550 108,490 4,207,317 2,087,251 90,791 4,168,934 2,455,951 73,091 4,130,552 2,824,652 55,392 4,092,169 3,193,353 37,693 4,053,787 3,562,054 19,994 4,015,404
36 565,280 114,420 4,563,491 939,298 102,038 4,504,140 1,313,316 89,656 4,444,789 1,687,334 77,274 4,385,438 2,061,352 64,892 4,326,086 2,435,370 52,510 4,266,735 2,809,388 40,128 4,207,384 3,183,406 27,746 4,148,033 3,557,425 15,365 4,088,682
48 541,763 90,903 4,807,687 918,426 81,166 4,726,724 1,295,089 71,429 4,645,762 1,671,752 61,692 4,564,799 2,048,416 51,956 4,483,837 2,425,079 42,219 4,402,874 2,801,742 32,482 4,321,912 3,178,406 22,746 4,240,949 3,555,069 13,009 4,159,987
60 527,706 76,846 5,055,142 905,946 68,686 4,951,930 1,284,186 60,526 4,848,718 1,662,426 52,366 4,745,506 2,040,666 44,206 4,642,294 2,418,905 36,045 4,539,082 2,797,145 27,885 4,435,869 3,175,385 19,725 4,332,657 3,553,625 11,565 4,229,445
72 518,326 67,466 5,261,081 897,608 60,348 5,134,987 1,276,890 53,230 5,008,892 1,656,172 46,112 4,882,798 2,035,454 38,994 4,756,704 2,414,736 31,876 4,630,610 2,794,018 24,758 4,504,516 3,173,301 17,641 4,378,422 3,552,583 10,523 4,252,327
84 511,693 60,833 5,472,649 891,712 54,452 5,323,048 1,271,731 48,071 5,173,446 1,651,750 41,690 5,023,844 2,031,769 35,309 4,874,242 2,411,788 28,928 4,724,640 2,791,807 22,547 4,575,039 3,171,826 16,166 4,425,437 3,551,846 9,786 4,275,835
CIVIC I-VTEC-S ORIEL WITH NV Cost Price 3,946,500

10% 20% 30% 40% 50% 60% 70% 80% 90%
No of
Instls
24 625,385 165,038 4,414,753 1,001,958 146,961 4,375,551 1,378,531 128,883 4,336,349 1,755,104 110,806 4,297,147 2,131,677 92,729 4,257,945 2,508,249 74,652 4,218,743 2,884,822 56,575 4,179,541 3,261,395 38,498 4,140,339 3,637,968 20,420 4,101,137
36 577,211 116,863 4,660,926 959,214 104,217 4,600,307 1,341,218 91,571 4,539,689 1,723,222 78,924 4,479,071 2,105,225 66,278 4,418,452 2,487,229 53,632 4,357,834 2,869,233 40,985 4,297,216 3,251,236 28,339 4,236,597 3,633,240 15,693 4,175,979
48 553,191 92,843 4,910,335 937,896 82,899 4,827,644 1,322,602 72,954 4,744,953 1,707,307 63,010 4,662,262 2,092,013 53,065 4,579,571 2,476,718 43,120 4,496,880 2,861,423 33,176 4,414,189 3,246,129 23,231 4,331,498 3,630,834 13,287 4,248,806
60 538,835 78,487 5,163,074 925,150 70,153 5,057,658 1,311,466 61,818 4,952,243 1,697,781 53,484 4,846,827 2,084,097 45,149 4,741,411 2,470,412 36,815 4,635,995 2,856,728 28,481 4,530,579 3,243,044 20,146 4,425,164 3,629,359 11,812 4,319,748
72 529,254 68,907 5,373,410 916,634 61,637 5,244,623 1,304,014 54,367 5,115,837 1,691,394 47,097 4,987,051 2,078,774 39,827 4,858,264 2,466,155 32,557 4,729,478 2,853,535 25,287 4,600,691 3,240,915 18,017 4,471,905 3,628,295 10,747 4,343,118
84 522,480 62,132 5,589,495 910,612 55,615 5,436,700 1,298,745 49,098 5,283,904 1,686,878 42,581 5,131,108 2,075,011 36,063 4,978,312 2,463,144 29,546 4,825,516 2,851,276 23,029 4,672,720 3,239,409 16,512 4,519,924 3,627,542 9,994 4,367,128
CIVIC I-VTEC-S ORIEL WITH LEATHER INT Cost Price 3,923,500

10% 20% 30% 40% 50% 60% 70% 80% 90%
No of
Instls
24 621,778 164,076 4,389,024 996,157 146,104 4,350,051 1,370,535 128,132 4,311,077 1,744,913 110,160 4,272,103 2,119,291 92,189 4,233,130 2,493,669 74,217 4,194,156 2,868,048 56,245 4,155,183 3,242,426 38,273 4,116,209 3,616,804 20,301 4,077,236
36 573,885 116,182 4,633,762 953,662 103,610 4,573,497 1,333,439 91,037 4,513,232 1,713,217 78,464 4,452,967 2,092,994 65,892 4,392,702 2,472,772 53,319 4,332,437 2,852,549 40,746 4,272,172 3,232,326 28,174 4,211,907 3,612,104 15,601 4,151,642
48 550,005 92,302 4,881,718 932,468 82,416 4,799,509 1,314,932 72,529 4,717,300 1,697,395 62,642 4,635,091 2,079,858 52,756 4,552,881 2,462,322 42,869 4,470,672 2,844,785 32,983 4,388,463 3,227,248 23,096 4,306,254 3,609,712 13,209 4,224,045
60 535,732 78,030 5,132,984 919,796 69,744 5,028,183 1,303,860 61,458 4,923,381 1,687,925 53,172 4,818,580 2,071,989 44,886 4,713,778 2,456,053 36,600 4,608,977 2,840,117 28,315 4,504,175 3,224,181 20,029 4,399,374 3,608,245 11,743 4,294,573
72 526,208 68,505 5,342,094 911,330 61,278 5,214,058 1,296,453 54,050 5,086,022 1,681,575 46,822 4,957,986 2,066,697 39,595 4,829,950 2,451,820 32,367 4,701,915 2,836,942 25,140 4,573,879 3,222,065 17,912 4,445,843 3,607,187 10,685 4,317,807
84 519,473 61,770 5,556,920 905,343 55,291 5,405,015 1,291,214 48,812 5,253,109 1,677,085 42,332 5,101,204 2,062,956 35,853 4,949,298 2,448,826 29,374 4,797,393 2,834,697 22,895 4,645,487 3,220,568 16,415 4,493,582 3,606,439 9,936 4,341,677
CIVIC I-VTEC-S ORIEL LEATHER + NAV Cost Price 4,006,000

10% 20% 30% 40% 50% 60% 70% 80% 90%
No of
Instls
24 634,716 167,526 4,481,313 1,016,966 149,176 4,441,520 1,399,217 130,827 4,401,727 1,781,467 112,477 4,361,934 2,163,717 94,127 4,322,141 2,545,967 75,777 4,282,348 2,928,218 57,428 4,242,555 3,310,468 39,078 4,202,762 3,692,718 20,728 4,162,969
36 585,815 118,625 4,731,197 973,578 105,788 4,669,665 1,361,341 92,951 4,608,132 1,749,104 80,114 4,546,600 2,136,867 67,277 4,485,068 2,524,630 54,440 4,423,536 2,912,393 41,603 4,362,003 3,300,156 28,766 4,300,471 3,687,919 15,929 4,238,939
48 561,433 94,243 4,984,367 951,939 84,149 4,900,429 1,342,444 74,054 4,816,491 1,732,950 63,960 4,732,553 2,123,455 53,865 4,648,616 2,513,961 43,771 4,564,678 2,904,466 33,676 4,480,740 3,294,972 23,582 4,396,802 3,685,477 13,487 4,312,864
60 546,860 79,670 5,240,916 939,000 71,210 5,133,911 1,331,140 62,750 5,026,906 1,723,280 54,290 4,919,901 2,115,420 45,830 4,812,896 2,507,560 37,370 4,705,890 2,899,700 28,910 4,598,885 3,291,840 20,450 4,491,880 3,683,980 11,990 4,384,875
72 537,136 69,946 5,454,423 930,356 62,566 5,323,695 1,323,577 55,187 5,192,967 1,716,797 47,807 5,062,239 2,110,017 40,427 4,931,511 2,503,238 33,048 4,800,782 2,896,458 25,668 4,670,054 3,289,679 18,289 4,539,326 3,682,899 10,909 4,408,598
84 530,259 63,069 5,673,766 924,243 56,453 5,518,667 1,318,228 49,838 5,363,567 1,712,212 43,222 5,208,468 2,106,197 36,607 5,053,368 2,500,182 29,992 4,898,268 2,894,166 23,376 4,743,169 3,288,151 16,761 4,588,069 3,682,135 10,145 4,432,970
HONDA CIVIC 1.8 CC Rear Entertainmet

CIVIC I-VTEC NAV WITH REAR ENTERTAINMENT Cost Price 3,749,000
10% 20% 30% 40% 50% 60% 70% 80% 90%
No of
Instls
24 594,414 156,779 4,193,820 952,141 139,606 4,156,579 1,309,869 122,434 4,119,339 1,667,596 105,261 4,082,099 2,025,323 88,088 4,044,859 2,383,051 70,916 4,007,619 2,740,778 53,743 3,970,379 3,098,506 36,571 3,933,139 3,456,233 19,398 3,895,898
36 548,650 111,015 4,427,673 911,536 99,001 4,370,088 1,274,423 86,988 4,312,503 1,637,310 74,975 4,254,919 2,000,196 62,961 4,197,334 2,363,083 50,948 4,139,749 2,725,969 38,934 4,082,164 3,088,856 26,921 4,024,580 3,451,742 14,907 3,966,995
48 525,832 88,197 4,664,601 891,285 78,750 4,586,048 1,256,738 69,303 4,507,495 1,622,191 59,856 4,428,942 1,987,644 50,409 4,350,389 2,353,098 40,963 4,271,836 2,718,551 31,516 4,193,284 3,084,004 22,069 4,114,731 3,449,457 12,622 4,036,178
60 512,194 74,559 4,904,691 879,177 66,642 4,804,551 1,246,160 58,725 4,704,411 1,613,142 50,807 4,604,270 1,980,125 42,890 4,504,130 2,347,108 34,973 4,403,990 2,714,090 27,055 4,303,850 3,081,073 19,138 4,203,709 3,448,056 11,221 4,103,569
72 503,093 65,458 5,104,501 871,087 58,552 4,982,160 1,239,081 51,646 4,859,818 1,607,075 44,740 4,737,477 1,975,069 37,834 4,615,136 2,343,063 30,928 4,492,794 2,711,057 24,022 4,370,453 3,079,050 17,115 4,248,111 3,447,044 10,209 4,125,770
84 496,658 59,023 5,309,773 865,367 52,832 5,164,623 1,234,076 46,641 5,019,474 1,602,785 40,450 4,874,325 1,971,494 34,259 4,729,175 2,340,202 28,067 4,584,026 2,708,911 21,876 4,438,877 3,077,620 15,685 4,293,727 3,446,329 9,494 4,148,578
CIVIC I-VTEC LEATHER + NAV WITH REAR ENTERTAINMENT Cost Price 3,808,500
10% 20% 30% 40% 50% 60% 70% 80% 90%
No of
Instls
24 603,744 159,267 4,260,379 967,149 141,822 4,222,548 1,330,554 124,377 4,184,717 1,693,959 106,932 4,146,886 2,057,364 89,487 4,109,055 2,420,769 72,041 4,071,223 2,784,174 54,596 4,033,392 3,147,579 37,151 3,995,561 3,510,984 19,706 3,957,730
36 557,254 112,777 4,497,944 925,900 100,573 4,439,445 1,294,546 88,369 4,380,947 1,663,192 76,164 4,322,448 2,031,838 63,960 4,263,949 2,400,484 51,756 4,205,451 2,769,130 39,552 4,146,952 3,137,775 27,348 4,088,453 3,506,421 15,144 4,029,955
48 534,074 89,597 4,738,632 905,328 80,000 4,658,833 1,276,581 70,403 4,579,033 1,647,834 60,806 4,499,233 2,019,087 51,210 4,419,434 2,390,340 41,613 4,339,634 2,761,593 32,016 4,259,835 3,132,846 22,419 4,180,035 3,504,100 12,822 4,100,236
60 520,220 75,743 4,982,533 893,027 67,700 4,880,804 1,265,834 59,657 4,779,074 1,638,641 51,614 4,677,344 2,011,448 43,571 4,575,615 2,384,255 35,528 4,473,885 2,757,062 27,485 4,372,155 3,129,869 19,442 4,270,426 3,502,676 11,399 4,168,696
72 510,975 66,497 5,185,514 884,809 59,482 5,061,231 1,258,643 52,466 4,936,948 1,632,478 45,450 4,812,665 2,006,312 38,434 4,688,382 2,380,146 31,419 4,564,099 2,753,980 24,403 4,439,816 3,127,815 17,387 4,315,533 3,501,649 10,371 4,191,250
84 504,437 59,960 5,394,044 878,998 53,670 5,246,591 1,253,558 47,381 5,099,138 1,628,119 41,092 4,951,685 2,002,680 34,802 4,804,232 2,377,240 28,513 4,656,779 2,751,801 22,224 4,509,326 3,126,362 15,934 4,361,873 3,500,922 9,645 4,214,420
CIVIC I-VTEC ORIEL NAV WITH REAR ENTERTAINMENT Cost Price 3,999,000
10% 20% 30% 40% 50% 60% 70% 80% 90%
No of
Instls
24 633,618 167,233 4,473,482 1,015,201 148,916 4,433,759 1,396,783 130,598 4,394,035 1,778,365 112,280 4,354,312 2,159,948 93,963 4,314,588 2,541,530 75,645 4,274,865 2,923,112 57,327 4,235,141 3,304,695 39,010 4,195,418 3,686,277 20,692 4,155,694
36 584,803 118,418 4,722,930 971,888 105,603 4,661,505 1,358,974 92,789 4,600,080 1,746,059 79,974 4,538,655 2,133,145 67,160 4,477,231 2,520,230 54,345 4,415,806 2,907,315 41,530 4,354,381 3,294,401 28,716 4,292,957 3,681,486 15,901 4,231,532
48 560,464 94,079 4,975,657 950,287 84,002 4,891,866 1,340,110 73,925 4,808,075 1,729,933 63,848 4,724,284 2,119,756 53,771 4,640,493 2,509,579 43,694 4,556,701 2,899,402 33,617 4,472,910 3,289,225 23,540 4,389,119 3,679,048 13,463 4,305,328
60 545,916 79,531 5,231,758 937,371 71,086 5,124,940 1,328,826 62,641 5,018,122 1,720,280 54,195 4,911,304 2,111,735 45,750 4,804,486 2,503,190 37,305 4,697,667 2,894,644 28,859 4,590,849 3,286,099 20,414 4,484,031 3,677,554 11,969 4,377,213
72 536,208 69,823 5,444,892 928,742 62,457 5,314,392 1,321,275 55,090 5,183,893 1,713,808 47,723 5,053,393 2,106,342 40,357 4,922,893 2,498,875 32,990 4,792,394 2,891,408 25,623 4,661,894 3,283,942 18,257 4,531,394 3,676,475 10,890 4,400,895
84 529,344 62,959 5,663,852 922,640 56,355 5,509,024 1,315,936 49,751 5,354,195 1,709,232 43,147 5,199,366 2,102,528 36,543 5,044,538 2,495,824 29,939 4,889,709 2,889,120 23,335 4,734,881 3,282,416 16,731 4,580,052 3,675,712 10,127 4,425,224
CIVIC I-VTEC ORIEL LEATHER + NAV WITH REAR ENTERTAINMENT Cost Price 4,058,500
10% 20% 30% 40% 50% 60% 70% 80% 90%
No of
Instls
24 642,949 169,721 4,540,042 1,030,209 151,131 4,499,727 1,417,469 132,541 4,459,413 1,804,728 113,951 4,419,098 2,191,988 95,361 4,378,784 2,579,248 76,770 4,338,469 2,966,508 58,180 4,298,155 3,353,768 39,590 4,257,840 3,741,027 21,000 4,217,526
36 593,407 120,180 4,793,201 986,252 107,175 4,730,862 1,379,097 94,169 4,668,524 1,771,942 81,164 4,606,185 2,164,786 68,159 4,543,846 2,557,631 55,154 4,481,508 2,950,476 42,148 4,419,169 3,343,321 29,143 4,356,830 3,736,165 16,138 4,294,492
48 568,706 95,478 5,049,689 964,329 85,252 4,964,651 1,359,952 75,025 4,879,613 1,755,575 64,798 4,794,575 2,151,199 54,571 4,709,537 2,546,822 44,344 4,624,499 2,942,445 34,117 4,539,462 3,338,068 23,891 4,454,424 3,733,691 13,664 4,369,386
60 553,942 80,715 5,309,600 951,221 72,144 5,201,193 1,348,500 63,573 5,092,785 1,745,779 55,002 4,984,378 2,143,058 46,431 4,875,970 2,540,337 37,860 4,767,563 2,937,616 29,289 4,659,155 3,334,895 20,718 4,550,748 3,732,174 12,147 4,442,340
72 544,090 70,862 5,525,905 942,464 63,386 5,393,464 1,340,837 55,910 5,261,022 1,739,211 48,434 5,128,581 2,137,585 40,957 4,996,140 2,535,958 33,481 4,863,698 2,934,332 26,005 4,731,257 3,332,706 18,528 4,598,816 3,731,080 11,052 4,466,374
84 537,123 63,895 5,748,123 936,271 57,193 5,590,991 1,335,419 50,491 5,433,859 1,734,566 43,789 5,276,726 2,133,714 37,087 5,119,594 2,532,862 30,385 4,962,462 2,932,010 23,682 4,805,330 3,331,158 16,980 4,648,197 3,730,306 10,278 4,491,065
CIVIC TURBO 1.5L RS

CIVIC TURBO 1.5L RS Cost Price 4,564,000
10% 20% 30% 40% 50% 60% 70% 80% 90%
No of
Instls
24 722,221 190,861 5,105,520 1,157,715 169,955 5,060,184 1,593,209 149,049 5,014,848 2,028,704 128,144 4,969,512 2,464,198 107,238 4,924,176 2,899,693 86,333 4,878,840 3,335,187 65,427 4,833,505 3,770,681 44,521 4,788,169 4,206,176 23,616 4,742,833
36 666,509 135,149 5,390,210 1,108,284 120,524 5,320,107 1,550,058 105,898 5,250,004 1,991,833 91,273 5,179,901 2,433,608 76,648 5,109,798 2,875,383 62,023 5,039,695 3,317,158 47,398 4,969,592 3,758,933 32,773 4,899,488 4,200,708 18,148 4,829,385
48 638,731 107,371 5,678,645 1,083,630 95,870 5,583,015 1,528,529 84,369 5,487,385 1,973,429 72,869 5,391,756 2,418,328 61,368 5,296,126 2,863,227 49,867 5,200,497 3,308,127 38,367 5,104,867 3,753,026 26,866 5,009,237 4,197,926 15,366 4,913,608
60 622,128 90,768 5,970,929 1,068,889 81,129 5,849,019 1,515,651 71,491 5,727,109 1,962,412 61,852 5,605,199 2,409,174 52,214 5,483,289 2,855,935 42,575 5,361,379 3,302,697 32,937 5,239,469 3,749,458 23,298 5,117,559 4,196,220 13,660 4,995,649
72 611,048 79,688 6,214,175 1,059,041 71,281 6,065,238 1,507,034 62,874 5,916,301 1,955,026 54,466 5,767,363 2,403,019 46,059 5,618,426 2,851,011 37,651 5,469,489 3,299,004 29,244 5,320,551 3,746,996 20,836 5,171,614 4,194,989 12,429 5,022,676
84 603,214 71,854 6,464,071 1,052,077 64,317 6,287,368 1,500,940 56,780 6,110,664 1,949,803 49,243 5,933,961 2,398,666 41,706 5,757,257 2,847,529 34,169 5,580,553 3,296,392 26,632 5,403,850 3,745,255 19,095 5,227,146 4,194,118 11,558 5,050,443
HONDA BRV I-VTEC 1.5CC
CIVIC I-VTEC ORIEL NAV WITH REAR ENTERTAINMENT Cost Price 3,374,000
10% 20% 30% 40% 50% 60% 70% 80% 90%
No of
Instls
24 535,606 141,096 3,774,326 857,552 125,642 3,740,811 1,179,497 110,187 3,707,295 1,501,442 94,732 3,673,780 1,823,387 79,277 3,640,265 2,145,333 63,823 3,606,750 2,467,278 48,368 3,573,235 2,789,223 32,913 3,539,720 3,111,168 17,458 3,506,205
36 494,420 99,910 3,984,787 821,009 89,099 3,932,963 1,147,597 78,287 3,881,138 1,474,185 67,475 3,829,313 1,800,773 56,663 3,777,489 2,127,361 45,851 3,725,664 2,453,950 35,040 3,673,839 2,780,538 24,228 3,622,014 3,107,126 13,416 3,570,190
48 473,885 79,375 4,198,016 802,783 70,873 4,127,321 1,131,681 62,371 4,056,625 1,460,579 53,869 3,985,930 1,789,477 45,367 3,915,234 2,118,375 36,865 3,844,539 2,447,273 28,363 3,773,843 2,776,171 19,861 3,703,148 3,105,069 11,359 3,632,452
60 461,611 67,101 4,414,091 791,886 59,976 4,323,968 1,122,161 52,851 4,233,844 1,452,435 45,725 4,143,721 1,782,710 38,600 4,053,597 2,112,984 31,474 3,963,473 2,443,259 24,349 3,873,350 2,773,534 17,224 3,783,226 3,103,808 10,098 3,693,103
72 453,421 58,911 4,593,915 784,605 52,695 4,483,811 1,115,790 46,480 4,373,707 1,446,975 40,265 4,263,603 1,778,159 34,049 4,153,499 2,109,344 27,834 4,043,395 2,440,529 21,619 3,933,291 2,771,713 15,403 3,823,187 3,102,898 9,188 3,713,083
84 447,629 53,119 4,778,654 779,457 47,547 4,648,023 1,111,285 41,975 4,517,393 1,443,114 36,404 4,386,762 1,774,942 30,832 4,256,132 2,106,770 25,260 4,125,501 2,438,598 19,688 3,994,871 2,770,426 14,116 3,864,240 3,102,255 8,545 3,733,609
Destination Rates Destination Rates
Karachi 18,000 Peshawar 17,500

Hyderabad 15,000 Sialkiot 12,500
Multan 13,500 Gujranwala 12,000
D.G Khan 16,500 Mirpur 16,000
Rahim Yar Khan 14,600 Faisalabad 12,500
Sahiwal 11,500 Sargodha 14,500
Rawalpindi 16,000 Jhelum 15,500
Mardan 17,000 Lahore 6,000
HIRE PURCHASE PRICE SUZUKI VARIANTS
ALTO 660CC
ALTO VX 660CC Cost Price 1,113,000
10% 20% 30% 40% 50% 60% 70% 80% 90%
No of
Instls
24 189,209 46,760 1,255,692 295,411 41,662 1,244,637 401,613 36,564 1,233,581 507,814 31,466 1,222,525 614,016 26,368 1,211,469 720,218 21,269 1,200,413 826,420 16,171 1,189,357 932,622 11,073 1,178,302 1,038,824 5,975 1,167,246
36 175,687 33,239 1,330,040 283,421 29,672 1,312,945 391,154 26,106 1,295,849 498,888 22,539 1,278,753 606,621 18,972 1,261,658 714,355 15,406 1,244,562 822,088 11,839 1,227,466 929,822 8,273 1,210,371 1,037,555 4,706 1,193,275
48 168,941 26,492 1,405,055 277,436 23,687 1,381,735 385,931 20,883 1,358,414 494,427 18,078 1,335,093 602,922 15,273 1,311,772 711,418 12,469 1,288,452 819,913 9,664 1,265,131 928,408 6,860 1,241,810 1,036,904 4,055 1,218,490
60 164,904 22,455 1,480,775 273,854 20,105 1,451,046 382,803 17,754 1,421,316 491,753 15,404 1,391,587 600,702 13,053 1,361,857 709,652 10,703 1,332,127 818,601 8,352 1,302,398 927,551 6,002 1,272,668 1,036,500 3,652 1,242,939
72 162,202 19,754 1,540,095 271,452 17,703 1,503,774 380,702 15,653 1,467,453 489,951 13,603 1,431,133 599,201 11,552 1,394,812 708,451 9,502 1,358,492 817,701 7,452 1,322,171 926,950 5,402 1,285,850 1,036,200 3,351 1,249,530
84 160,292 17,843 1,601,036 269,754 16,005 1,557,944 379,216 14,167 1,514,852 488,678 12,329 1,471,760 598,140 10,491 1,428,668 707,602 8,653 1,385,576 817,064 6,815 1,342,485 926,526 4,977 1,299,393 1,035,988 3,139 1,256,301
ALTO VXR 660CC Cost Price 1,335,000

10% 20% 30% 40% 50% 60% 70% 80% 90%
No of
Instls
24 225,153 56,087 1,506,154 352,538 49,972 1,492,893 479,923 43,857 1,479,632 607,308 37,742 1,466,371 734,693 31,627 1,453,110 862,078 25,512 1,439,849 989,463 19,397 1,426,588 1,116,848 13,282 1,413,327 1,244,233 7,167 1,400,066
36 208,935 39,868 1,595,332 338,157 35,591 1,574,826 467,379 31,313 1,554,320 596,601 27,035 1,533,815 725,823 22,757 1,513,309 855,045 18,479 1,492,803 984,267 14,201 1,472,298 1,113,489 9,923 1,451,792 1,242,712 5,645 1,431,287
48 200,842 31,776 1,685,309 330,978 28,412 1,657,337 461,114 25,048 1,629,364 591,250 21,684 1,601,392 721,386 18,320 1,573,420 851,522 14,956 1,545,448 981,658 11,592 1,517,475 1,111,794 8,228 1,489,503 1,241,930 4,864 1,461,531
60 196,001 26,934 1,776,132 326,682 24,115 1,740,473 457,362 21,296 1,704,813 588,043 18,476 1,669,154 718,724 15,657 1,633,494 849,404 12,838 1,597,835 980,085 10,018 1,562,175 1,110,766 7,199 1,526,516 1,241,446 4,380 1,490,856
72 192,760 23,694 1,847,283 323,801 21,234 1,803,718 454,842 18,775 1,760,153 585,882 16,316 1,716,588 716,923 13,857 1,673,023 847,964 11,397 1,629,458 979,005 8,938 1,585,892 1,110,045 6,479 1,542,327 1,241,086 4,020 1,498,762
84 190,468 21,402 1,920,380 321,764 19,197 1,868,693 453,059 16,993 1,817,006 584,355 14,788 1,765,319 715,650 12,584 1,713,632 846,945 10,379 1,661,945 978,241 8,174 1,610,258 1,109,536 5,970 1,558,571 1,240,832 3,765 1,506,884
ALTO VXL 660CC Cost Price 1,521,000

10% 20% 30% 40% 50% 60% 70% 80% 90%
No of
Instls
24 255,269 63,901 1,716,000 400,402 56,934 1,700,891 545,535 49,967 1,685,783 690,668 43,000 1,670,674 835,801 36,033 1,655,566 980,934 29,066 1,640,457 1,126,067 22,099 1,625,348 1,271,200 15,132 1,610,240 1,416,333 8,165 1,595,131
36 236,791 45,423 1,817,602 384,017 40,549 1,794,240 531,243 35,675 1,770,877 678,469 30,801 1,747,515 825,695 25,927 1,724,152 972,921 21,053 1,700,790 1,120,147 16,179 1,677,427 1,267,373 11,305 1,654,064 1,414,599 6,431 1,630,702
48 227,571 36,203 1,920,116 375,838 32,370 1,888,247 524,106 28,538 1,856,377 672,373 24,705 1,824,507 820,640 20,872 1,792,638 968,907 17,040 1,760,768 1,117,175 13,207 1,728,899 1,265,442 9,374 1,697,029 1,413,709 5,541 1,665,160
60 222,055 30,687 2,023,593 370,943 27,475 1,982,965 519,831 24,263 1,942,338 668,719 21,051 1,901,710 817,606 17,839 1,861,082 966,494 14,626 1,820,455 1,115,382 11,414 1,779,827 1,264,270 8,202 1,739,199 1,413,158 4,990 1,698,571
72 218,363 26,995 2,104,658 367,661 24,193 2,055,023 516,959 21,391 2,005,388 666,257 18,589 1,955,753 815,555 15,787 1,906,118 964,853 12,985 1,856,483 1,114,151 10,184 1,806,848 1,263,450 7,382 1,757,213 1,412,748 4,580 1,707,578
84 215,752 24,384 2,187,938 365,340 21,872 2,129,050 514,928 19,360 2,070,162 664,516 16,849 2,011,273 814,105 14,337 1,952,385 963,693 11,825 1,893,497 1,113,281 9,313 1,834,608 1,262,869 6,801 1,775,720 1,412,458 4,290 1,716,832
BOLAN
BOLAN VX Cost Price 1,049,000
10% 20% 30% 40% 50% 60% 70% 80% 90%
No of
Instls
24 178,846 44,071 1,183,487 278,941 39,266 1,173,067 379,036 34,461 1,162,647 479,131 29,656 1,152,227 579,226 24,851 1,141,807 679,321 20,046 1,131,387 779,416 15,241 1,120,967 879,511 10,436 1,110,547 979,606 5,631 1,100,127
36 166,102 31,327 1,253,560 267,641 27,966 1,237,447 369,180 24,604 1,221,335 470,718 21,243 1,205,222 572,257 17,882 1,189,110 673,795 14,520 1,172,997 775,334 11,159 1,156,884 876,872 7,797 1,140,772 978,411 4,436 1,124,659
48 159,744 24,968 1,324,262 262,000 22,325 1,302,282 364,257 19,682 1,280,302 466,514 17,038 1,258,322 568,770 14,395 1,236,343 671,027 11,752 1,214,363 773,284 9,109 1,192,383 875,540 6,465 1,170,403 977,797 3,822 1,148,424
60 155,939 21,164 1,395,627 258,624 18,949 1,367,607 361,309 16,734 1,339,587 463,993 14,518 1,311,567 566,678 12,303 1,283,547 669,363 10,088 1,255,527 772,047 7,872 1,227,507 874,732 5,657 1,199,487 977,417 3,442 1,171,467
72 153,393 18,618 1,451,536 256,360 16,685 1,417,304 359,328 14,753 1,383,072 462,296 12,821 1,348,839 565,263 10,888 1,314,607 668,231 8,956 1,280,375 771,198 7,023 1,246,143 874,166 5,091 1,211,911 977,134 3,159 1,177,679
84 151,592 16,817 1,508,972 254,760 15,085 1,468,358 357,927 13,352 1,427,745 461,095 11,620 1,387,131 564,263 9,888 1,346,517 667,431 8,155 1,305,903 770,598 6,423 1,265,289 873,766 4,691 1,224,675 976,934 2,959 1,184,061
PICKUP
PICK UP VX Cost Price 1,020,000
10% 20% 30% 40% 50% 60% 70% 80% 90%
No of
Instls
24 174,151 42,853 1,150,769 271,479 38,181 1,140,637 368,807 33,509 1,130,505 466,134 28,836 1,120,373 563,462 24,164 1,110,241 660,790 19,492 1,100,109 758,118 14,820 1,089,977 855,446 10,148 1,079,845 952,774 5,476 1,069,713
36 161,759 30,461 1,218,905 260,491 27,193 1,203,238 359,222 23,924 1,187,571 457,954 20,656 1,171,903 556,685 17,387 1,156,236 655,417 14,119 1,140,569 754,148 10,850 1,124,902 852,880 7,582 1,109,234 951,611 4,313 1,093,567
48 155,576 24,278 1,287,652 255,006 21,708 1,266,280 354,436 19,138 1,244,908 453,865 16,567 1,223,536 553,295 13,997 1,202,163 652,725 11,427 1,180,791 752,155 8,857 1,159,419 851,584 6,286 1,138,047 951,014 3,716 1,116,675
60 151,877 20,579 1,357,045 251,723 18,425 1,329,799 351,569 16,271 1,302,554 451,415 14,117 1,275,308 551,261 11,963 1,248,063 651,107 9,809 1,220,818 750,953 7,655 1,193,572 850,798 5,500 1,166,327 950,644 3,346 1,139,081
72 149,401 18,103 1,411,407 249,522 16,224 1,378,122 349,643 14,345 1,344,836 449,764 12,466 1,311,550 549,885 10,587 1,278,265 650,006 8,708 1,244,979 750,127 6,829 1,211,693 850,248 4,950 1,178,407 950,369 3,071 1,145,122
84 147,650 16,352 1,467,256 247,966 14,668 1,427,765 348,281 12,983 1,388,274 448,597 11,299 1,348,783 548,912 9,614 1,309,292 649,228 7,930 1,269,801 749,544 6,246 1,230,309 849,859 4,561 1,190,818 950,175 2,877 1,151,327
VARIANTS 1000cc
WAGON-R
WAGONR VXR Cost Price 1,530,000
10% 20% 30% 40% 50% 60% 70% 80% 90%
No of
Instls
24 256,726 64,279 1,726,154 402,718 57,271 1,710,956 548,710 50,263 1,695,758 694,702 43,255 1,680,560 840,693 36,246 1,665,362 986,685 29,238 1,650,164 1,132,677 22,230 1,634,966 1,278,669 15,222 1,619,768 1,424,660 8,213 1,604,570
36 238,139 45,692 1,828,358 386,236 40,789 1,804,857 534,333 35,886 1,781,356 682,431 30,984 1,757,855 830,528 26,081 1,734,354 978,625 21,178 1,710,853 1,126,722 16,275 1,687,353 1,274,819 11,372 1,663,852 1,422,917 6,470 1,640,351
48 228,864 36,417 1,931,478 378,009 32,562 1,899,420 527,154 28,707 1,867,361 676,298 24,851 1,835,303 825,443 20,996 1,803,245 974,587 17,140 1,771,187 1,123,732 13,285 1,739,129 1,272,877 9,430 1,707,071 1,422,021 5,574 1,675,013
60 223,316 30,869 2,035,567 373,085 27,638 1,994,699 522,853 24,406 1,953,831 672,622 21,175 1,912,963 822,391 17,944 1,872,095 972,160 14,713 1,831,226 1,121,929 11,482 1,790,358 1,271,698 8,251 1,749,490 1,421,467 5,020 1,708,622
72 219,602 27,155 2,117,111 369,783 24,336 2,067,183 519,965 21,518 2,017,254 670,146 18,699 1,967,325 820,328 15,881 1,917,397 970,509 13,062 1,867,468 1,120,691 10,244 1,817,540 1,270,872 7,425 1,767,611 1,421,054 4,607 1,717,682
84 216,975 24,528 2,200,884 367,448 22,001 2,141,648 517,922 19,475 2,082,411 668,395 16,948 2,023,174 818,869 14,422 1,963,938 969,342 11,895 1,904,701 1,119,815 9,368 1,845,464 1,270,289 6,842 1,786,227 1,420,762 4,315 1,726,991
WAGONR VXL Cost Price 1,610,000

10% 20% 30% 40% 50% 60% 70% 80% 90%
No of
Instls
24 269,679 67,640 1,816,410 423,305 60,266 1,800,418 576,930 52,891 1,784,425 730,555 45,516 1,768,432 884,181 38,142 1,752,440 1,037,806 30,767 1,736,447 1,191,431 23,392 1,720,454 1,345,057 16,018 1,704,461 1,498,682 8,643 1,688,469
36 250,120 48,081 1,923,958 405,961 42,922 1,899,228 561,802 37,763 1,874,499 717,643 32,604 1,849,769 873,483 27,444 1,825,039 1,029,324 22,285 1,800,310 1,185,165 17,126 1,775,580 1,341,006 11,967 1,750,851 1,496,847 6,808 1,726,121
48 240,360 38,321 2,032,470 397,304 34,265 1,998,736 554,247 30,208 1,965,001 711,190 26,151 1,931,267 868,133 22,094 1,897,533 1,025,076 18,037 1,863,798 1,182,019 13,980 1,830,064 1,338,962 9,923 1,796,329 1,495,905 5,866 1,762,595
60 234,522 32,483 2,142,002 392,122 29,083 2,098,997 549,722 25,683 2,055,992 707,321 22,282 2,012,987 864,921 18,882 1,969,982 1,022,521 15,482 1,926,977 1,180,121 12,082 1,883,972 1,337,721 8,682 1,840,967 1,495,321 5,282 1,797,962
72 230,613 28,574 2,227,810 388,648 25,609 2,175,271 546,682 22,643 2,122,731 704,716 19,677 2,070,192 862,750 16,711 2,017,653 1,020,784 13,745 1,965,114 1,178,818 10,779 1,912,574 1,336,853 7,814 1,860,035 1,494,887 4,848 1,807,496
84 227,850 25,811 2,315,963 386,191 23,152 2,253,629 544,532 20,493 2,191,295 702,873 17,834 2,128,961 861,215 15,176 2,066,627 1,019,556 12,517 2,004,293 1,177,897 9,858 1,941,959 1,336,238 7,199 1,879,625 1,494,580 4,541 1,817,291
WAGONR AGS Cost Price 1,760,000

10% 20% 30% 40% 50% 60% 70% 80% 90%
No of
Instls
24 293,966 73,942 1,985,641 461,905 65,881 1,968,158 629,843 57,819 1,950,676 797,781 49,757 1,933,193 965,719 41,695 1,915,710 1,133,657 33,633 1,898,228 1,301,596 25,572 1,880,745 1,469,534 17,510 1,863,262 1,637,472 9,448 1,845,780
36 272,585 52,561 2,103,209 442,945 46,921 2,076,175 613,305 41,281 2,049,141 783,665 35,641 2,022,108 954,025 30,001 1,995,074 1,124,386 24,362 1,968,040 1,294,746 18,722 1,941,007 1,465,106 13,082 1,913,973 1,635,466 7,442 1,886,940
48 261,916 41,892 2,221,831 433,481 37,457 2,184,953 605,046 33,022 2,148,076 776,611 28,587 2,111,199 948,176 24,152 2,074,321 1,119,741 19,717 2,037,444 1,291,306 15,282 2,000,567 1,462,871 10,847 1,963,689 1,634,436 6,412 1,926,812
60 255,533 35,509 2,341,567 427,816 31,792 2,294,556 600,099 28,075 2,247,544 772,382 24,358 2,200,532 944,666 20,642 2,153,521 1,116,949 16,925 2,106,509 1,289,232 13,208 2,059,497 1,461,515 9,491 2,012,485 1,633,798 5,774 1,965,474
72 251,261 31,237 2,435,370 424,018 27,994 2,377,936 596,776 24,752 2,320,501 769,534 21,510 2,263,067 942,292 18,268 2,205,633 1,115,050 15,026 2,148,199 1,287,808 11,784 2,090,765 1,460,566 8,542 2,033,330 1,633,323 5,299 1,975,896
84 248,239 28,215 2,531,736 421,333 25,309 2,463,595 594,426 22,402 2,395,453 767,520 19,496 2,327,312 940,614 16,590 2,259,170 1,113,707 13,683 2,191,028 1,286,801 10,777 2,122,887 1,459,894 7,870 2,054,745 1,632,988 4,964 1,986,604
CULTUS
CULTUS VXR Cost Price 1,655,000
10% 20% 30% 40% 50% 60% 70% 80% 90%
No of
Instls
24 276,966 69,531 1,867,180 434,885 61,950 1,850,740 592,804 54,369 1,834,300 750,723 46,789 1,817,860 908,642 39,208 1,801,421 1,066,561 31,627 1,784,981 1,224,481 24,046 1,768,541 1,382,400 16,465 1,752,102 1,540,319 8,884 1,735,662
36 256,859 49,425 1,977,733 417,056 44,122 1,952,312 577,253 38,818 1,926,891 737,449 33,515 1,901,471 897,646 28,212 1,876,050 1,057,843 22,908 1,850,629 1,218,039 17,605 1,825,208 1,378,236 12,301 1,799,787 1,538,433 6,998 1,774,366
48 246,827 39,393 2,089,278 408,157 35,222 2,054,601 569,486 31,052 2,019,924 730,816 26,881 1,985,246 892,146 22,711 1,950,569 1,053,475 18,541 1,915,892 1,214,805 14,370 1,881,215 1,376,135 10,200 1,846,537 1,537,464 6,030 1,811,860
60 240,825 33,391 2,201,872 402,830 29,896 2,157,665 564,835 26,400 2,113,458 726,840 22,905 2,069,251 888,845 19,410 2,025,043 1,050,850 15,915 1,980,836 1,212,854 12,420 1,936,629 1,374,859 8,925 1,892,422 1,536,864 5,430 1,848,215
72 236,808 29,373 2,290,078 399,259 26,324 2,236,070 561,710 23,276 2,182,062 724,161 20,227 2,128,055 886,613 17,178 2,074,047 1,049,064 14,129 2,020,039 1,211,515 11,081 1,966,031 1,373,966 8,032 1,912,024 1,536,418 4,983 1,858,016
84 233,967 26,532 2,380,695 396,733 23,799 2,316,619 559,500 21,066 2,252,543 722,267 18,333 2,188,466 885,034 15,600 2,124,390 1,047,801 12,867 2,060,314 1,210,568 10,134 1,996,237 1,373,335 7,401 1,932,161 1,536,102 4,668 1,868,085
CULTUS VXL Cost Price 1,830,000

10% 20% 30% 40% 50% 60% 70% 80% 90%
No of
Instls
24 305,300 76,883 2,064,616 479,918 68,501 2,046,437 654,535 60,118 2,028,259 829,153 51,736 2,010,081 1,003,771 43,354 1,991,903 1,178,388 34,971 1,973,725 1,353,006 26,589 1,955,547 1,527,623 18,206 1,937,369 1,702,241 9,824 1,919,191
36 283,068 54,651 2,186,859 460,204 48,787 2,158,750 637,340 42,923 2,130,641 814,476 37,059 2,102,532 991,612 31,195 2,074,424 1,168,747 25,330 2,046,315 1,345,883 19,466 2,018,206 1,523,019 13,602 1,990,097 1,700,155 7,738 1,961,988
48 271,975 43,558 2,310,199 450,364 38,947 2,271,855 628,752 34,335 2,233,511 807,141 29,724 2,195,167 985,530 25,113 2,156,823 1,163,918 20,501 2,118,479 1,342,307 15,890 2,080,135 1,520,696 11,279 2,041,791 1,699,084 6,667 2,003,447
60 265,338 36,921 2,434,698 444,474 33,057 2,385,816 623,609 29,192 2,336,935 802,744 25,327 2,288,053 981,880 21,463 2,239,172 1,161,015 17,598 2,190,290 1,340,150 13,733 2,141,409 1,519,286 9,869 2,092,527 1,698,421 6,004 2,043,646
72 260,896 32,479 2,532,231 440,525 29,108 2,472,513 620,154 25,737 2,412,794 799,783 22,366 2,353,076 979,412 18,995 2,293,357 1,159,040 15,623 2,233,638 1,338,669 12,252 2,173,920 1,518,298 8,881 2,114,201 1,697,927 5,510 2,054,483
84 257,755 29,338 2,632,430 437,732 26,315 2,561,579 617,710 23,293 2,490,727 797,688 20,271 2,419,875 977,666 17,249 2,349,023 1,157,644 14,227 2,278,172 1,337,622 11,205 2,207,320 1,517,600 8,183 2,136,468 1,697,578 5,161 2,065,616
CULTUS VXL AGS Cost Price 1,975,000 (22,327)

10% 20% 30% 40% 50% 60% 70% 80% 90%
No of
Instls
24 328,778 82,975 2,228,205 517,231 73,929 2,208,587 705,684 64,882 2,188,969 894,138 55,835 2,169,350 1,082,591 46,789 2,149,732 1,271,045 37,742 2,130,113 1,459,498 28,696 2,110,495 1,647,951 19,649 2,090,877 1,836,405 10,602 2,071,258
36 304,784 58,981 2,360,135 495,955 52,653 2,329,799 687,126 46,324 2,299,463 878,298 39,995 2,269,127 1,069,469 33,666 2,238,791 1,260,640 27,338 2,208,455 1,451,811 21,009 2,178,118 1,642,982 14,680 2,147,782 1,834,154 8,351 2,117,446
48 292,812 47,009 2,493,247 485,335 42,033 2,451,865 677,858 37,056 2,410,483 870,382 32,079 2,369,101 1,062,905 27,102 2,327,718 1,255,428 22,126 2,286,336 1,447,951 17,149 2,244,954 1,640,475 12,172 2,203,572 1,832,998 7,196 2,162,190
60 285,649 39,847 2,627,611 478,978 35,676 2,574,857 672,307 31,505 2,522,102 865,637 27,334 2,469,347 1,058,966 23,163 2,416,593 1,252,295 18,992 2,363,838 1,445,624 14,821 2,311,083 1,638,953 10,650 2,258,329 1,832,282 6,480 2,205,574
72 280,855 35,052 2,732,872 474,717 31,414 2,668,422 668,579 27,776 2,603,972 862,440 24,138 2,539,521 1,056,302 20,500 2,475,071 1,250,164 16,861 2,410,621 1,444,026 13,223 2,346,170 1,637,888 9,585 2,281,720 1,831,749 5,947 2,217,270
84 277,465 31,662 2,841,011 471,703 28,401 2,764,545 665,942 25,139 2,688,080 860,180 21,878 2,611,614 1,054,419 18,616 2,535,148 1,248,657 15,355 2,458,682 1,442,896 12,093 2,382,217 1,637,134 8,832 2,305,751 1,831,373 5,570 2,229,285
VARIANTS 1300cc & Above
SUZUKI APV
SUZUKI APV 1.5L GLX MT 1500 CC Cost Price 4,575,000
10% 20% 30% 40% 50% 60% 70% 80% 90%
No of
Instls
24 726,446 191,321 5,117,825 1,162,990 170,365 5,072,380 1,599,534 149,409 5,026,934 2,036,078 128,453 4,981,489 2,472,622 107,497 4,936,044 2,909,166 86,541 4,890,599 3,345,710 65,585 4,845,154 3,782,253 44,628 4,799,709 4,218,797 23,672 4,754,264
36 670,599 135,474 5,403,202 1,113,439 120,814 5,332,929 1,556,279 106,154 5,262,657 1,999,118 91,493 5,192,385 2,441,958 76,833 5,122,113 2,884,798 62,173 5,051,841 3,327,637 47,512 4,981,569 3,770,477 32,852 4,911,297 4,213,317 18,192 4,841,025
48 642,754 107,629 5,692,331 1,088,726 96,101 5,596,471 1,534,698 84,573 5,500,611 1,980,669 73,044 5,404,751 2,426,641 61,516 5,308,891 2,872,613 49,988 5,213,031 3,318,584 38,459 5,117,170 3,764,556 26,931 5,021,310 4,210,528 15,403 4,925,450
60 626,112 90,987 5,985,320 1,073,950 81,325 5,863,116 1,521,788 71,663 5,740,912 1,969,626 62,001 5,618,708 2,417,465 52,340 5,496,505 2,865,303 42,678 5,374,301 3,313,141 33,016 5,252,097 3,760,979 23,354 5,129,893 4,208,818 13,693 5,007,689
72 615,006 79,881 6,229,152 1,064,078 71,453 6,079,856 1,513,150 63,025 5,930,560 1,962,222 54,597 5,781,264 2,411,295 46,170 5,631,967 2,860,367 37,742 5,482,671 3,309,439 29,314 5,333,375 3,758,511 20,886 5,184,078 4,207,584 12,459 5,034,782
84 607,152 72,027 6,479,651 1,057,097 64,472 6,302,521 1,507,042 56,917 6,125,392 1,956,987 49,362 5,948,262 2,406,932 41,807 5,771,133 2,856,876 34,251 5,594,003 3,306,821 26,696 5,416,874 3,756,766 19,141 5,239,745 4,206,711 11,586 5,062,615
SUZUKI JIMNY
JIMNY 1.5L MT Cost Price 4,490,000
10% 20% 30% 40% 50% 60% 70% 80% 90%
No of
Instls
24 713,116 187,766 5,022,739 1,141,550 167,200 4,978,139 1,569,983 146,633 4,933,538 1,998,416 126,066 4,888,937 2,426,849 105,499 4,844,336 2,855,283 84,933 4,799,736 3,283,716 64,366 4,755,135 3,712,149 43,799 4,710,534 4,140,583 23,233 4,665,933
36 658,307 132,957 5,302,814 1,092,919 118,569 5,233,848 1,527,531 104,181 5,164,881 1,962,143 89,793 5,095,915 2,396,756 75,406 5,026,948 2,831,368 61,018 4,957,982 3,265,980 46,630 4,889,015 3,700,592 32,242 4,820,049 4,135,204 17,854 4,751,082
48 630,980 105,630 5,586,572 1,068,665 94,315 5,492,493 1,506,351 83,001 5,398,414 1,944,037 71,687 5,304,335 2,381,723 60,373 5,210,256 2,819,409 49,059 5,116,176 3,257,095 37,745 5,022,097 3,694,781 26,431 4,928,018 4,132,466 15,116 4,833,939
60 614,646 89,296 5,874,117 1,054,164 79,814 5,754,184 1,493,682 70,332 5,634,250 1,933,199 60,849 5,514,317 2,372,717 51,367 5,394,384 2,812,235 41,885 5,274,450 3,251,753 32,403 5,154,517 3,691,271 22,921 5,034,584 4,130,788 13,438 4,914,650
72 603,746 78,396 6,113,420 1,044,475 70,125 5,966,897 1,485,204 61,854 5,820,375 1,925,933 53,583 5,673,852 2,366,662 45,312 5,527,330 2,807,391 37,041 5,380,807 3,248,120 28,770 5,234,285 3,688,848 20,498 5,087,762 4,129,577 12,227 4,941,240
84 596,039 70,689 6,359,264 1,037,624 63,274 6,185,425 1,479,209 55,859 6,011,587 1,920,795 48,445 5,837,748 2,362,380 41,030 5,663,910 2,803,965 33,615 5,490,071 3,245,550 26,200 5,316,233 3,687,136 18,786 5,142,394 4,128,721 11,371 4,968,556
SWIFT
SWIFT DLX Cost Price 1,972,000
10% 20% 30% 40% 50% 60% 70% 80% 90%
No of
Instls
24 328,292 82,849 2,224,821 516,459 73,816 2,205,232 704,626 64,783 2,185,643 892,793 55,751 2,166,055 1,080,960 46,718 2,146,466 1,269,128 37,685 2,126,878 1,457,295 28,652 2,107,289 1,645,462 19,619 2,087,701 1,833,629 10,586 2,068,112
36 304,335 58,892 2,356,550 495,215 52,573 2,326,260 686,096 46,254 2,295,970 876,977 39,934 2,265,680 1,067,858 33,615 2,235,390 1,258,739 27,296 2,205,100 1,449,620 20,977 2,174,810 1,640,500 14,658 2,144,520 1,831,381 8,339 2,114,230
48 292,381 46,938 2,489,460 484,612 41,969 2,448,141 676,842 37,000 2,406,821 869,073 32,030 2,365,502 1,061,304 27,061 2,324,183 1,253,535 22,092 2,282,863 1,445,766 17,123 2,241,544 1,637,997 12,154 2,200,225 1,830,227 7,185 2,158,905
60 285,229 39,786 2,623,620 478,265 35,622 2,570,945 671,300 31,457 2,518,271 864,335 27,293 2,465,596 1,057,371 23,128 2,412,922 1,250,406 18,963 2,360,247 1,443,442 14,799 2,307,573 1,636,477 10,634 2,254,898 1,829,512 6,470 2,202,224
72 280,442 34,999 2,728,721 474,009 31,366 2,664,369 667,577 27,734 2,600,016 861,144 24,101 2,535,664 1,054,711 20,468 2,471,311 1,248,279 16,836 2,406,959 1,441,846 13,203 2,342,607 1,635,413 9,570 2,278,254 1,828,981 5,938 2,213,902
84 277,057 31,614 2,836,696 471,000 28,357 2,760,346 664,944 25,101 2,683,996 858,887 21,844 2,607,647 1,052,831 18,588 2,531,297 1,246,774 15,331 2,454,948 1,440,718 12,075 2,378,598 1,634,661 8,818 2,302,249 1,828,604 5,562 2,225,899
SWIFT AT & NAV Cost Price 2,148,000

10% 20% 30% 40% 50% 60% 70% 80% 90%
No of
Instls
24 356,789 90,243 2,423,385 561,749 80,404 2,402,048 766,710 70,565 2,380,711 971,671 60,726 2,359,374 1,176,632 50,887 2,338,037 1,381,593 41,048 2,316,701 1,586,554 31,209 2,295,364 1,791,515 21,370 2,274,027 1,996,476 11,531 2,252,690
36 330,693 64,148 2,566,871 538,610 57,265 2,533,877 746,527 50,382 2,500,884 954,444 43,498 2,467,891 1,162,361 36,615 2,434,897 1,370,277 29,732 2,401,904 1,578,194 22,849 2,368,911 1,786,111 15,966 2,335,917 1,994,028 9,083 2,302,924
48 317,672 51,127 2,711,643 527,060 45,714 2,666,636 736,447 40,302 2,621,629 945,834 34,889 2,576,622 1,155,222 29,476 2,531,615 1,364,609 24,064 2,486,608 1,573,996 18,651 2,441,601 1,783,384 13,239 2,396,594 1,992,771 7,826 2,351,586
60 309,882 43,337 2,857,777 520,146 38,801 2,800,401 730,410 34,265 2,743,025 940,674 29,728 2,685,650 1,150,937 25,192 2,628,274 1,361,201 20,656 2,570,898 1,571,465 16,120 2,513,523 1,781,729 11,583 2,456,147 1,991,992 7,047 2,398,771
72 304,668 38,123 2,972,258 515,511 34,166 2,902,162 726,354 30,209 2,832,066 937,197 26,252 2,761,971 1,148,040 22,295 2,691,875 1,358,884 18,338 2,621,779 1,569,727 14,381 2,551,683 1,780,570 10,425 2,481,587 1,991,413 6,468 2,411,491
84 300,981 34,436 3,089,869 512,234 30,888 3,006,705 723,486 27,341 2,923,542 934,739 23,794 2,840,378 1,145,992 20,247 2,757,214 1,357,245 16,700 2,674,051 1,568,498 13,152 2,590,887 1,779,750 9,605 2,507,723 1,991,003 6,058 2,424,559
VITARA
VITARA GLX AT 1.6 VVT Cost Price 6,500,000
10% 20% 30% 40% 50% 60% 70% 80% 90%
No of
Instls
24 1,028,322 271,822 7,271,226 1,648,548 242,048 7,206,659 2,268,775 212,275 7,142,093 2,889,001 182,501 7,077,526 3,509,227 152,727 7,012,959 4,129,454 122,954 6,948,392 4,749,680 93,180 6,883,825 5,369,907 63,407 6,819,259 5,990,133 33,633 6,754,692
36 948,977 192,477 7,676,680 1,578,148 171,648 7,576,840 2,207,319 150,819 7,477,000 2,836,491 129,991 7,377,159 3,465,662 109,162 7,277,319 4,094,833 88,333 7,177,479 4,724,004 67,504 7,077,639 5,353,175 46,675 6,977,799 5,982,346 25,846 6,877,959
48 909,416 152,916 8,087,465 1,543,037 136,537 7,951,270 2,176,658 120,158 7,815,076 2,810,279 103,779 7,678,881 3,443,900 87,400 7,542,686 4,077,521 71,021 7,406,492 4,711,142 54,642 7,270,297 5,344,763 38,263 7,134,102 5,978,383 21,883 6,997,908
60 885,771 129,271 8,503,733 1,522,043 115,543 8,330,110 2,158,316 101,816 8,156,487 2,794,589 88,089 7,982,864 3,430,862 74,362 7,809,241 4,067,135 60,635 7,635,619 4,703,408 46,908 7,461,996 5,339,681 33,181 7,288,373 5,975,954 19,454 7,114,750
72 869,991 113,491 8,850,162 1,508,018 101,518 8,638,047 2,146,044 89,544 8,425,932 2,784,070 77,570 8,213,817 3,422,096 65,596 8,001,702 4,060,122 53,622 7,789,587 4,698,149 41,649 7,577,472 5,336,175 29,675 7,365,357 5,974,201 17,701 7,153,242
84 858,833 102,333 9,206,061 1,498,099 91,599 8,954,402 2,137,365 80,865 8,702,743 2,776,631 70,131 8,451,083 3,415,897 59,397 8,199,424 4,055,163 48,663 7,947,765 4,694,429 37,929 7,696,105 5,333,695 27,195 7,444,446 5,972,961 16,461 7,192,787
HIRE PURCHASE PRICE KIA VARIANTS
PICANTO 998cc
PICANTO MT Cost Price 1,781,000
10% 20% 30% 40% 50% 60% 70% 80% 90%
No of
Instls
24 294,367 74,825 2,009,333 464,309 66,667 1,991,642 634,251 58,509 1,973,951 804,193 50,351 1,956,260 974,135 42,193 1,938,568 1,144,077 34,035 1,920,877 1,314,019 25,877 1,903,186 1,483,961 17,719 1,885,494 1,653,903 9,561 1,867,803
36 272,730 53,188 2,128,304 445,123 47,481 2,100,948 617,515 41,774 2,073,591 789,908 36,066 2,046,235 962,301 30,359 2,018,879 1,134,694 24,652 1,991,523 1,307,087 18,945 1,964,167 1,479,480 13,238 1,936,810 1,651,873 7,531 1,909,454
48 261,934 42,392 2,248,341 435,546 37,904 2,211,024 609,158 33,416 2,173,706 782,770 28,928 2,136,389 956,382 24,440 2,099,072 1,129,994 19,952 2,061,754 1,303,606 15,464 2,024,437 1,477,219 10,977 1,987,120 1,650,831 6,489 1,949,802
60 255,475 35,933 2,369,507 429,813 32,172 2,321,934 604,152 28,410 2,274,361 778,491 24,649 2,226,789 952,830 20,888 2,179,216 1,127,169 17,127 2,131,643 1,301,507 13,365 2,084,071 1,475,846 9,604 2,036,498 1,650,185 5,843 1,988,925
72 251,151 31,609 2,464,428 425,970 28,328 2,406,309 600,790 25,048 2,348,189 775,609 21,767 2,290,070 950,428 18,486 2,231,950 1,125,247 15,205 2,173,831 1,300,066 11,924 2,115,711 1,474,885 8,643 2,057,592 1,649,705 5,363 1,999,472
84 248,094 28,552 2,561,945 423,253 25,611 2,492,990 598,412 22,670 2,424,035 773,571 19,729 2,355,081 948,729 16,787 2,286,126 1,123,888 13,846 2,217,171 1,299,047 10,905 2,148,217 1,474,206 7,964 2,079,262 1,649,365 5,023 2,010,307
PICANTO AT Cost Price 1,922,000

10% 20% 30% 40% 50% 60% 70% 80% 90%
No of
Instls
24 317,196 80,748 2,168,410 500,592 71,945 2,149,318 683,989 63,141 2,130,227 867,385 54,337 2,111,135 1,050,781 45,533 2,092,043 1,234,177 36,729 2,072,951 1,417,573 27,925 2,053,859 1,600,969 19,122 2,034,767 1,784,366 10,318 2,015,675
36 293,846 57,399 2,296,799 479,888 51,240 2,267,277 665,929 45,081 2,237,756 851,970 38,922 2,208,234 1,038,011 32,763 2,178,712 1,224,052 26,604 2,149,190 1,410,093 20,445 2,119,668 1,596,134 14,286 2,090,146 1,782,175 8,127 2,060,624
48 282,196 45,748 2,426,340 469,552 40,905 2,386,068 656,909 36,061 2,345,797 844,266 31,218 2,305,525 1,031,623 26,375 2,265,253 1,218,980 21,532 2,224,981 1,406,337 16,689 2,184,710 1,593,693 11,846 2,144,438 1,781,050 7,002 2,104,166
60 275,225 38,778 2,557,098 463,366 34,719 2,505,759 651,507 30,660 2,454,420 839,648 26,601 2,403,081 1,027,789 22,542 2,351,742 1,215,930 18,483 2,300,403 1,404,071 14,424 2,249,064 1,592,212 10,365 2,197,726 1,780,353 6,306 2,146,387
72 270,560 34,112 2,659,535 459,219 30,571 2,596,814 647,878 27,031 2,534,093 836,538 23,490 2,471,372 1,025,197 19,949 2,408,651 1,213,857 16,409 2,345,931 1,402,516 12,868 2,283,210 1,591,176 9,328 2,220,489 1,779,835 5,787 2,157,768
84 267,260 30,812 2,764,771 456,286 27,638 2,690,357 645,312 24,464 2,615,944 834,338 21,291 2,541,530 1,023,364 18,117 2,467,116 1,212,390 14,943 2,392,703 1,401,416 11,769 2,318,289 1,590,442 8,595 2,243,875 1,779,468 5,421 2,169,461
SPORTAGE
SPORTAGE 2.0L ALPHA Cost Price 4,294,000
10% 20% 30% 40% 50% 60% 70% 80% 90%
No of
Instls
24 682,380 179,570 4,803,484 1,092,111 159,901 4,760,830 1,501,842 140,232 4,718,176 1,911,573 120,563 4,675,522 2,321,304 100,894 4,632,869 2,731,035 81,225 4,590,215 3,140,766 61,556 4,547,561 3,550,497 41,887 4,504,907 3,960,228 22,218 4,462,253
36 629,963 127,153 5,071,333 1,045,604 113,394 5,005,377 1,461,244 99,634 4,939,421 1,876,884 85,874 4,873,465 2,292,524 72,114 4,807,509 2,708,164 58,354 4,741,553 3,123,804 44,594 4,675,597 3,539,444 30,834 4,609,641 3,955,084 17,074 4,543,685
48 603,829 101,019 5,342,704 1,022,408 90,198 5,252,731 1,440,988 79,378 5,162,759 1,859,568 68,558 5,072,787 2,278,148 57,738 4,982,815 2,696,727 46,917 4,892,842 3,115,307 36,097 4,802,870 3,533,887 25,277 4,712,898 3,952,467 14,457 4,622,925
60 588,208 85,398 5,617,697 1,008,540 76,330 5,502,999 1,428,872 67,262 5,388,301 1,849,203 58,193 5,273,603 2,269,535 49,125 5,158,905 2,689,867 40,057 5,044,207 3,110,198 30,988 4,929,509 3,530,530 21,920 4,814,811 3,950,862 12,852 4,700,113
72 577,784 74,974 5,846,553 999,274 67,064 5,706,427 1,420,764 59,154 5,566,300 1,842,254 51,244 5,426,174 2,263,744 43,334 5,286,047 2,685,234 35,424 5,145,921 3,106,724 27,514 5,005,795 3,528,214 19,604 4,865,668 3,949,704 11,694 4,725,542
84 570,413 67,603 6,081,666 992,722 60,512 5,915,416 1,415,031 53,421 5,749,166 1,837,340 46,330 5,582,916 2,259,649 39,239 5,416,666 2,681,958 32,148 5,250,416 3,104,267 25,057 5,084,165 3,526,576 17,966 4,917,915 3,948,884 10,874 4,751,665
SPORTAGE FWD Cost Price 4,782,000

10% 20% 30% 40% 50% 60% 70% 80% 90%
No of
Instls
24 758,907 199,977 5,349,385 1,215,203 178,073 5,301,884 1,671,499 156,169 5,254,383 2,127,795 134,265 5,206,881 2,584,090 112,360 5,159,380 3,040,386 90,456 5,111,879 3,496,682 68,552 5,064,377 3,952,978 46,648 5,016,876 4,409,274 24,744 4,969,375
36 700,534 141,604 5,647,674 1,163,410 126,280 5,574,223 1,626,287 110,957 5,500,771 2,089,163 95,633 5,427,319 2,552,039 80,309 5,353,868 3,014,916 64,986 5,280,416 3,477,792 49,662 5,206,965 3,940,668 34,338 5,133,513 4,403,545 19,015 5,060,061
48 671,429 112,499 5,949,886 1,137,579 100,449 5,849,688 1,603,729 88,399 5,749,491 2,069,879 76,349 5,649,294 2,536,029 64,299 5,549,096 3,002,179 52,249 5,448,899 3,468,329 40,199 5,348,701 3,934,479 28,149 5,248,504 4,400,630 16,100 5,148,307
60 654,033 95,103 6,256,131 1,122,134 85,004 6,128,398 1,590,236 74,906 6,000,665 2,058,337 64,807 5,872,932 2,526,438 54,708 5,745,199 2,994,539 44,609 5,617,466 3,462,640 34,510 5,489,733 3,930,741 24,411 5,362,000 4,398,842 14,312 5,234,267
72 642,425 83,495 6,510,996 1,111,816 74,686 6,354,945 1,581,207 65,877 6,198,893 2,050,598 57,068 6,042,842 2,519,989 48,259 5,886,791 2,989,380 39,450 5,730,739 3,458,771 30,641 5,574,688 3,928,161 21,831 5,418,637 4,397,552 13,022 5,262,585
84 634,216 75,286 6,772,828 1,104,519 67,389 6,587,685 1,574,822 59,492 6,402,541 2,045,125 51,595 6,217,397 2,515,428 43,698 6,032,253 2,985,731 35,801 5,847,109 3,456,034 27,904 5,661,965 3,926,337 20,007 5,476,822 4,396,640 12,110 5,291,678
SPORTAGE AWD Cost Price 5,270,000

10% 20% 30% 40% 50% 60% 70% 80% 90%
No of
Instls
24 835,435 220,385 5,895,287 1,338,295 196,245 5,842,938 1,841,156 172,106 5,790,589 2,344,016 147,966 5,738,240 2,846,877 123,827 5,685,891 3,349,737 99,687 5,633,543 3,852,598 75,548 5,581,194 4,355,458 51,408 5,528,845 4,858,319 27,269 5,476,496
36 771,105 156,055 6,224,016 1,281,217 139,167 6,143,068 1,791,330 122,280 6,062,121 2,301,442 105,392 5,981,174 2,811,555 88,505 5,900,227 3,321,667 71,617 5,819,279 3,831,780 54,730 5,738,332 4,341,893 37,843 5,657,385 4,852,005 20,955 5,576,437
48 739,030 123,980 6,557,068 1,252,750 110,700 6,446,645 1,766,470 97,420 6,336,223 2,280,191 84,141 6,225,800 2,793,911 70,861 6,115,378 3,307,631 57,581 6,004,955 3,821,352 44,302 5,894,533 4,335,072 31,022 5,784,111 4,848,792 17,742 5,673,688
60 719,859 104,809 6,894,565 1,235,729 93,679 6,753,797 1,751,600 82,550 6,613,029 2,267,470 71,420 6,472,261 2,783,341 60,291 6,331,493 3,299,211 49,161 6,190,725 3,815,082 38,032 6,049,957 4,330,952 26,902 5,909,188 4,846,823 15,773 5,768,420
72 707,065 92,015 7,175,439 1,224,357 82,307 7,003,463 1,741,649 72,599 6,831,486 2,258,941 62,891 6,659,510 2,776,233 53,183 6,487,534 3,293,525 43,475 6,315,558 3,810,817 33,767 6,143,581 4,328,109 24,059 5,971,605 4,845,401 14,351 5,799,629
84 698,019 82,969 7,463,991 1,216,316 74,266 7,259,954 1,734,613 65,563 7,055,916 2,252,910 56,860 6,851,878 2,771,208 48,158 6,647,841 3,289,505 39,455 6,443,803 3,807,802 30,752 6,239,765 4,326,099 22,049 6,035,728 4,844,396 13,346 5,831,690
GC-GRAND CARNIVAL 3.5L
GLS Grand Carnival Cost Price 8,699,000
10% 20% 30% 40% 50% 60% 70% 80% 90%
No of
Instls
24 1,373,166 363,781 9,731,138 2,203,220 323,935 9,644,728 3,033,274 284,089 9,558,318 3,863,328 244,243 9,471,907 4,693,381 204,396 9,385,497 5,523,435 164,550 9,299,087 6,353,489 124,704 9,212,677 7,183,543 84,858 9,126,266 8,013,596 45,011 9,039,856
36 1,266,979 257,594 10,273,760 2,109,003 229,718 10,140,143 2,951,028 201,843 10,006,526 3,793,052 173,967 9,872,909 4,635,077 146,092 9,739,292 5,477,101 118,216 9,605,676 6,319,126 90,341 9,472,059 7,161,150 62,465 9,338,442 8,003,175 34,590 9,204,825
48 1,214,034 204,649 10,823,516 2,062,013 182,728 10,641,246 2,909,993 160,808 10,458,976 3,757,973 138,888 10,276,705 4,605,953 116,968 10,094,435 5,453,932 95,047 9,912,165 6,301,912 73,127 9,729,894 7,149,892 51,207 9,547,624 7,997,872 29,287 9,365,353
60 1,182,389 173,004 11,380,611 2,033,918 154,633 11,148,250 2,885,447 136,262 10,915,889 3,736,976 117,891 10,683,529 4,588,505 99,520 10,451,168 5,440,034 81,149 10,218,807 6,291,563 62,778 9,986,446 7,143,092 44,407 9,754,085 7,994,621 26,036 9,521,725
72 1,161,272 151,887 11,844,240 2,015,147 135,862 11,560,365 2,869,022 119,837 11,276,490 3,722,898 103,813 10,992,614 4,576,773 87,788 10,708,739 5,430,648 71,763 10,424,864 6,284,524 55,739 10,140,989 7,138,399 39,714 9,857,114 7,992,274 23,689 9,573,239
84 1,146,339 136,954 12,320,543 2,001,873 122,588 11,983,745 2,857,408 108,223 11,646,947 3,712,942 93,857 11,310,150 4,568,477 79,492 10,973,352 5,424,011 65,126 10,636,554 6,279,546 50,761 10,299,757 7,135,081 36,396 9,962,959 7,990,615 22,030 9,626,162
GLS PLUS Grand Carnival Cost Price 9,499,000

10% 20% 30% 40% 50% 60% 70% 80% 90%
No of
Instls
24 1,498,621 397,236 10,626,058 2,405,011 353,726 10,531,701 3,311,400 310,215 10,437,344 4,217,789 266,704 10,342,987 5,124,179 223,194 10,248,630 6,030,568 179,683 10,154,274 6,936,957 136,172 10,059,917 7,843,346 92,661 9,965,560 8,749,736 49,151 9,871,203
36 1,382,668 281,283 11,218,582 2,302,129 250,844 11,072,677 3,221,590 220,405 10,926,772 4,141,051 189,966 10,780,867 5,060,512 159,527 10,634,963 5,979,973 129,088 10,489,058 6,899,434 98,649 10,343,153 7,818,895 68,210 10,197,248 8,738,356 37,771 10,051,343
48 1,324,854 223,469 11,818,897 2,250,818 199,533 11,619,864 3,176,782 175,597 11,420,831 4,102,746 151,661 11,221,798 5,028,710 127,725 11,022,766 5,954,673 103,788 10,823,733 6,880,637 79,852 10,624,700 7,806,601 55,916 10,425,667 8,732,565 31,980 10,226,634
60 1,290,299 188,914 12,427,224 2,220,138 168,853 12,173,495 3,149,978 148,793 11,919,765 4,079,818 128,733 11,666,035 5,009,657 108,672 11,412,305 5,939,497 88,612 11,158,576 6,869,336 68,551 10,904,846 7,799,176 48,491 10,651,116 8,729,015 28,430 10,397,386
72 1,267,240 165,855 12,933,490 2,199,641 148,356 12,623,509 3,132,043 130,858 12,313,527 4,064,445 113,360 12,003,546 4,996,846 95,861 11,693,564 5,929,248 78,363 11,383,583 6,861,650 60,865 11,073,601 7,794,051 43,366 10,763,620 8,726,453 25,868 10,453,638
84 1,250,934 149,549 13,453,596 2,185,147 133,862 13,085,825 3,119,360 118,175 12,718,054 4,053,574 102,489 12,350,283 4,987,787 86,802 11,982,512 5,922,001 71,116 11,614,741 6,856,214 55,429 11,246,970 7,790,428 39,743 10,879,199 8,724,641 24,056 10,511,428
SORENTO
Sorento FWD CVT 2.4CC Cost Price 6,836,000
10% 20% 30% 40% 50% 60% 70% 80% 90%
No of
Instls
24 1,081,013 285,873 7,647,093 1,733,300 254,560 7,579,188 2,385,588 223,248 7,511,284 3,037,875 191,935 7,443,379 3,690,162 160,622 7,375,475 4,342,450 129,310 7,307,571 4,994,737 97,997 7,239,666 5,647,024 66,684 7,171,762 6,299,312 35,372 7,103,857
36 997,567 202,427 8,073,505 1,659,261 180,521 7,968,504 2,320,956 158,616 7,863,503 2,982,650 136,710 7,758,502 3,644,344 114,804 7,653,501 4,306,039 92,899 7,548,500 4,967,733 70,993 7,443,499 5,629,428 49,088 7,338,498 6,291,122 27,182 7,233,496
48 955,961 160,821 8,505,525 1,622,335 143,595 8,362,290 2,288,709 126,369 8,219,055 2,955,083 109,143 8,075,820 3,621,458 91,918 7,932,585 4,287,832 74,692 7,789,350 4,954,206 57,466 7,646,115 5,620,580 40,240 7,502,880 6,286,955 23,015 7,359,646
60 931,093 135,953 8,943,310 1,600,256 121,516 8,760,713 2,269,420 107,080 8,578,115 2,938,583 92,643 8,395,517 3,607,746 78,206 8,212,919 4,276,910 63,770 8,030,321 4,946,073 49,333 7,847,724 5,615,236 34,896 7,665,126 6,284,400 20,460 7,482,528
72 914,498 119,358 9,307,647 1,585,505 106,765 9,084,568 2,256,513 94,173 8,861,488 2,927,520 81,580 8,638,408 3,598,527 68,987 8,415,328 4,269,534 56,394 8,192,249 4,940,541 43,801 7,969,169 5,611,549 31,209 7,746,089 6,282,556 18,616 7,523,010
84 902,763 107,623 9,681,944 1,575,074 96,334 9,417,276 2,247,386 85,046 9,152,607 2,919,697 73,757 8,887,939 3,592,008 62,468 8,623,271 4,264,319 51,179 8,358,603 4,936,630 39,890 8,093,935 5,608,941 28,601 7,829,266 6,281,252 17,312 7,564,598
Sorento AWD CVT 2.4CC Cost Price 7,812,000

10% 20% 30% 40% 50% 60% 70% 80% 90%
No of
Instls
24 1,234,068 326,688 8,738,895 1,979,485 290,905 8,661,296 2,724,902 255,122 8,583,697 3,470,318 219,338 8,506,097 4,215,735 183,555 8,428,498 4,961,152 147,772 8,350,898 5,706,568 111,988 8,273,299 6,451,985 76,205 8,195,700 7,197,402 40,422 8,118,100
36 1,138,708 231,328 9,226,188 1,894,875 206,295 9,106,196 2,651,042 181,262 8,986,203 3,407,209 156,229 8,866,211 4,163,376 131,196 8,746,218 4,919,542 106,162 8,626,226 5,675,709 81,129 8,506,233 6,431,876 56,096 8,386,241 7,188,043 31,063 8,266,248
48 1,091,161 183,781 9,719,889 1,852,676 164,096 9,556,203 2,614,191 144,411 9,392,518 3,375,706 124,726 9,228,833 4,137,221 105,041 9,065,148 4,898,736 85,356 8,901,463 5,660,251 65,671 8,737,778 6,421,766 45,986 8,574,093 7,183,281 26,301 8,410,408
60 1,062,743 155,363 10,220,179 1,827,446 138,866 10,011,511 2,592,148 122,368 9,802,843 3,356,850 105,870 9,594,175 4,121,552 89,372 9,385,507 4,886,254 72,874 9,176,839 5,650,957 56,377 8,968,171 6,415,659 39,879 8,759,503 7,180,361 23,381 8,550,835
72 1,043,779 136,399 10,636,533 1,810,589 122,009 10,381,603 2,577,398 107,618 10,126,674 3,344,207 93,227 9,871,744 4,111,017 78,837 9,616,815 4,877,826 64,446 9,361,885 5,644,635 50,055 9,106,956 6,411,444 35,664 8,852,026 7,178,254 21,274 8,597,097
84 1,030,369 122,989 11,064,269 1,798,668 110,088 10,761,813 2,566,968 97,188 10,459,358 3,335,267 84,287 10,156,902 4,103,566 71,386 9,854,446 4,871,866 58,486 9,551,990 5,640,165 45,585 9,249,534 6,408,464 32,684 8,947,079 7,176,764 19,784 8,644,623
Sorento FWD 3.5CC Cost Price 8,203,000

10% 20% 30% 40% 50% 60% 70% 80% 90%
No of
Instls
24 1,295,384 343,039 9,176,288 2,078,110 305,465 9,094,804 2,860,836 267,891 9,013,321 3,643,561 230,316 8,931,838 4,426,287 192,742 8,850,354 5,209,013 155,168 8,768,871 5,991,738 117,593 8,687,388 6,774,464 80,019 8,605,904 7,557,190 42,445 8,524,421
36 1,195,251 242,906 9,687,970 1,989,265 216,620 9,561,972 2,783,279 190,334 9,435,973 3,577,293 164,048 9,309,975 4,371,307 137,762 9,183,977 5,165,321 111,476 9,057,979 5,959,335 85,190 8,931,981 6,753,349 58,904 8,805,982 7,547,363 32,618 8,679,984
48 1,145,325 192,980 10,206,381 1,944,955 172,310 10,034,503 2,744,584 151,639 9,862,625 3,544,214 130,969 9,690,748 4,343,843 110,298 9,518,870 5,143,473 89,628 9,346,992 5,943,103 68,958 9,175,115 6,742,732 48,287 9,003,237 7,542,362 27,617 8,831,359
60 1,115,484 163,139 10,731,711 1,918,461 145,816 10,512,599 2,721,437 128,492 10,293,487 3,524,414 111,169 10,074,375 4,327,390 93,845 9,855,263 5,130,367 76,522 9,636,151 5,933,343 59,198 9,417,039 6,736,320 41,875 9,197,927 7,539,296 24,551 8,978,815
72 1,095,571 143,226 11,168,904 1,900,760 128,115 10,901,215 2,705,949 113,004 10,633,526 3,511,138 97,893 10,365,837 4,316,327 82,782 10,098,148 5,121,516 67,671 9,830,459 5,926,706 52,561 9,562,770 6,731,895 37,450 9,295,081 7,537,084 22,339 9,027,392
84 1,081,490 129,145 11,618,049 1,888,243 115,598 11,300,455 2,694,997 102,052 10,982,861 3,501,751 88,506 10,665,267 4,308,504 74,959 10,347,673 5,115,258 61,413 10,030,079 5,922,012 47,867 9,712,485 6,728,765 34,320 9,394,891 7,535,519 20,774 9,077,297
Sportage
Station DEALER Gran Carnival GLS/GLS PP PICANTO MT/AT
AWD/FWD/ALPHA
Abbotabad SILK ROUTE Rs. 42,000 Rs. 40,000 Rs. 34,000
Chakwal MARSHALS Rs. 39,000 Rs. 36,000 Rs. 30,000
D.G Khan AVENUE Rs. 36,000 Rs. 30,000 Rs. 25,000
Faisalabad CANAL ROAD, TEXTILE CITY Rs. 37,000 Rs. 33,000 Rs. 27,000
Gujranwala GREEN FIELD Rs. 38,000 Rs. 34,000 Rs. 26,000
Gujrat CHENAB Rs. 39,000 Rs. 36,000 Rs. 30,000
Hyderabad CROSS ROADS Rs. 19,000 Rs. 13,000 Rs. 10,000
Islamabad MURREE ROAD, 9TH AVENUE, METROPOLIS Rs. 39,000 Rs. 36,000 Rs. 30,000
Karachi SHAHRAH-E-FAISAL, LUCKY ONE, SOCIETY, CLIFTON, SOUTH, PORT QASIM, MACCA, SITE Rs. 6,000 Rs. 6,000 Rs. 5,000
Lahore TOWNSHIP, SAMAA LAHORE, FEROZPUR ROAD, DEFENCE ROAD, KINGS GATE Rs. 37,000 Rs. 33,000 Rs. 25,000
Mirpur (AK) CHINAR MOTORS Rs. 39,000 Rs. 36,000 Rs. 30,000
Multan CITY OF SAINTS Rs. 31,000 Rs. 28,000 Rs. 24,000
Peshawar KHYBER Rs. 41,000 Rs. 38,000 Rs. 32,000
Rahim Yar Khan UNITED Rs. 30,000 Rs. 25,000 Rs. 22,000
Rawalpindi POTHOHAR ROAD Rs. 39,000 Rs. 36,000 Rs. 30,000
Sahiwal GREEN MEADOWS Rs. 34,000 Rs. 29,000 Rs. 24,000
Sargodha CITRUS CITY Rs. 39,000 Rs. 39,000 Rs. 27,000
Sialkot SPORT CITY Rs. 39,000 Rs. 39,000 Rs. 27,000
HIRE PURCHASE PRICE HYUNDAI VARIANTS
PORTER
Hyundai Porter (H-100) 206L DIESEL Cost Price 2,549,000
10% 20% 30% 40% 50% 60% 70% 80% 90%
No of
Instls
24 421,716 107,090 2,875,795 664,940 95,415 2,850,475 908,164 83,739 2,825,155 1,151,388 72,063 2,799,835 1,394,612 60,387 2,774,515 1,637,836 48,711 2,749,194 1,881,060 37,035 2,723,874 2,124,285 25,360 2,698,554 2,367,509 13,684 2,673,234
36 390,749 76,123 3,046,068 637,480 67,955 3,006,915 884,212 59,787 2,967,762 1,130,944 51,619 2,928,609 1,377,676 43,451 2,889,457 1,624,408 35,283 2,850,304 1,871,140 27,115 2,811,151 2,117,872 18,946 2,771,999 2,364,603 10,778 2,732,846
48 375,297 60,672 3,217,867 623,774 54,249 3,164,458 872,251 47,825 3,111,049 1,120,727 41,402 3,057,639 1,369,204 34,979 3,004,230 1,617,681 28,556 2,950,821 1,866,158 22,133 2,897,412 2,114,635 15,710 2,844,002 2,363,112 9,287 2,790,593
60 366,053 51,428 3,391,282 615,570 46,044 3,323,195 865,086 40,661 3,255,108 1,114,603 35,278 3,187,021 1,364,120 29,895 3,118,934 1,613,637 24,512 3,050,847 1,863,154 19,129 2,982,760 2,112,671 13,746 2,914,673 2,362,188 8,363 2,846,587
72 359,865 45,240 3,527,135 610,069 40,544 3,443,953 860,274 35,849 3,360,772 1,110,478 31,153 3,277,590 1,360,683 26,457 3,194,408 1,610,887 21,762 3,111,227 1,861,091 17,066 3,028,045 2,111,296 12,371 2,944,863 2,361,500 7,675 2,861,681
84 355,489 40,864 3,666,702 606,180 36,655 3,568,013 856,870 32,445 3,469,324 1,107,561 28,236 3,370,635 1,358,252 24,027 3,271,946 1,608,942 19,817 3,173,256 1,859,633 15,608 3,074,567 2,110,323 11,398 2,975,878 2,361,014 7,189 2,877,189
TUCSON
GLS Sport 2.OL MPI FWD AT 6-SPEED Cost Price 4,979,000
10% 20% 30% 40% 50% 60% 70% 80% 90%
No of
Instls
24 789,801 208,216 5,569,759 1,264,894 185,409 5,520,301 1,739,987 162,602 5,470,843 2,215,081 139,796 5,421,385 2,690,174 116,989 5,371,927 3,165,268 94,183 5,322,468 3,640,361 71,376 5,273,010 4,115,454 48,569 5,223,552 4,590,548 25,763 5,174,094
36 729,023 147,438 5,880,337 1,210,968 131,483 5,803,859 1,692,913 115,528 5,727,382 2,174,858 99,573 5,650,904 2,656,803 83,618 5,574,427 3,138,748 67,663 5,497,949 3,620,693 51,708 5,421,472 4,102,638 35,753 5,344,994 4,584,583 19,798 5,268,516
48 698,719 117,134 6,194,998 1,184,072 104,587 6,090,673 1,669,426 92,041 5,986,348 2,154,780 79,495 5,882,023 2,640,133 66,948 5,777,698 3,125,487 54,402 5,673,373 3,610,840 41,855 5,569,047 4,096,194 29,309 5,464,722 4,581,548 16,763 5,360,397
60 680,606 99,021 6,513,859 1,167,991 88,506 6,380,864 1,655,376 77,991 6,247,869 2,142,761 67,476 6,114,874 2,630,147 56,962 5,981,879 3,117,532 46,447 5,848,884 3,604,917 35,932 5,715,889 4,092,302 25,417 5,582,894 4,579,687 14,902 5,449,899
72 668,519 86,934 6,779,224 1,157,248 77,763 6,616,744 1,645,976 68,591 6,454,264 2,134,704 59,419 6,291,784 2,623,432 50,247 6,129,304 3,112,160 41,075 5,966,824 3,600,888 31,903 5,804,344 4,089,616 22,731 5,641,864 4,578,344 13,559 5,479,383
84 659,972 78,387 7,051,843 1,149,650 70,165 6,859,072 1,639,328 61,943 6,666,301 2,129,006 53,721 6,473,530 2,618,683 45,498 6,280,759 3,108,361 37,276 6,087,988 3,598,039 29,054 5,895,217 4,087,717 20,832 5,702,446 4,577,394 12,609 5,509,674
GLS ULTIMATE 2.OL MPI AWD AT 6-SPEED Cost Price 5,469,000

10% 20% 30% 40% 50% 60% 70% 80% 90%
No of
Instls
24 866,642 228,707 6,117,898 1,388,491 203,656 6,063,572 1,910,340 178,605 6,009,247 2,432,189 153,554 5,954,921 2,954,038 128,503 5,900,596 3,475,886 103,451 5,846,270 3,997,735 78,400 5,791,945 4,519,584 53,349 5,737,619 5,041,433 28,298 5,683,294
36 799,882 161,947 6,459,040 1,329,257 144,422 6,375,036 1,858,632 126,897 6,291,032 2,388,007 109,372 6,207,028 2,917,382 91,847 6,123,025 3,446,757 74,322 6,039,021 3,976,132 56,797 5,955,017 4,505,507 39,272 5,871,013 5,034,881 21,746 5,787,009
48 766,596 128,661 6,804,669 1,299,715 114,880 6,690,076 1,832,834 101,099 6,575,484 2,365,953 87,318 6,460,892 2,899,072 73,537 6,346,300 3,432,191 59,756 6,231,708 3,965,310 45,975 6,117,116 4,498,429 32,194 6,002,524 5,031,547 18,412 5,887,932
60 746,701 108,766 7,154,910 1,282,052 97,217 7,008,826 1,817,402 85,667 6,862,743 2,352,752 74,117 6,716,659 2,888,102 62,567 6,570,576 3,423,453 51,018 6,424,492 3,958,803 39,468 6,278,408 4,494,153 27,918 6,132,325 5,029,503 16,368 5,986,241
72 733,425 95,490 7,446,390 1,270,250 85,415 7,267,920 1,807,076 75,341 7,089,450 2,343,901 65,266 6,910,979 2,880,727 55,192 6,732,509 3,417,552 45,117 6,554,039 3,954,377 35,042 6,375,568 4,491,203 24,968 6,197,098 5,028,028 14,893 6,018,628
84 724,037 86,102 7,745,838 1,261,905 77,070 7,534,096 1,799,774 68,039 7,322,354 2,337,642 59,007 7,110,611 2,875,511 49,976 6,898,869 3,413,380 40,945 6,687,127 3,951,248 31,913 6,475,385 4,489,117 22,882 6,263,642 5,026,985 13,850 6,051,900
SONATA
SONATA 2.O DOHC 16-VALVE DUAL CVVT Cost Price 6,399,000
10% 20% 30% 40% 50% 60% 70% 80% 90%
No of
Instls
24 1,012,483 267,598 7,158,243 1,623,072 238,287 7,094,679 2,233,661 208,976 7,031,116 2,844,250 179,665 6,967,552 3,454,839 150,354 6,903,988 4,065,428 121,043 6,840,425 4,676,017 91,732 6,776,861 5,286,606 62,421 6,713,298 5,897,195 33,110 6,649,734
36 934,371 189,486 7,557,396 1,553,766 168,981 7,459,107 2,173,161 148,476 7,360,819 2,792,556 127,971 7,262,530 3,411,950 107,465 7,164,241 4,031,345 86,960 7,065,952 4,650,740 66,455 6,967,663 5,270,135 45,950 6,869,375 5,889,529 25,444 6,771,086
48 895,425 150,540 7,961,798 1,519,200 134,415 7,827,720 2,142,976 118,291 7,693,641 2,766,751 102,166 7,559,563 3,390,527 86,042 7,425,484 4,014,302 69,917 7,291,406 4,638,078 53,793 7,157,328 5,261,853 37,668 7,023,249 5,885,628 21,543 6,889,171
60 872,147 127,262 8,371,598 1,498,533 113,748 8,200,673 2,124,919 100,234 8,029,748 2,751,306 86,721 7,858,823 3,377,692 73,207 7,687,898 4,004,078 59,693 7,516,973 4,630,464 46,179 7,346,048 5,256,851 32,666 7,175,123 5,883,237 19,152 7,004,198
72 856,613 111,728 8,712,644 1,484,725 99,940 8,503,825 2,112,837 88,152 8,295,006 2,740,950 76,365 8,086,187 3,369,062 64,577 7,877,368 3,997,174 52,789 7,668,549 4,625,286 41,001 7,459,730 5,253,399 29,214 7,250,911 5,881,511 17,426 7,042,092
84 845,628 100,743 9,063,013 1,474,961 90,176 8,815,264 2,104,294 79,609 8,567,515 2,733,627 69,042 8,319,766 3,362,959 58,474 8,072,017 3,992,292 47,907 7,824,268 4,621,625 37,340 7,576,520 5,250,958 26,773 7,328,771 5,880,290 16,205 7,081,022
SONATA 2.5 SMART STREAM 2.5 MPi Cost Price 7,099,000

10% 20% 30% 40% 50% 60% 70% 80% 90%
No of
Instls
24 1,122,256 296,871 7,941,298 1,799,639 264,354 7,870,781 2,477,022 231,837 7,800,264 3,154,404 199,319 7,729,747 3,831,787 166,802 7,659,230 4,509,170 134,285 7,588,713 5,186,552 101,767 7,518,196 5,863,935 69,250 7,447,680 6,541,317 36,732 7,377,163
36 1,035,600 210,215 8,384,115 1,722,751 187,466 8,275,075 2,409,903 164,718 8,166,034 3,097,055 141,970 8,056,993 3,784,206 119,221 7,947,952 4,471,358 96,473 7,838,912 5,158,510 73,725 7,729,871 5,845,661 50,976 7,620,830 6,532,813 28,228 7,511,789
48 992,393 167,008 8,832,756 1,684,404 149,119 8,684,010 2,376,416 131,231 8,535,265 3,068,427 113,342 8,386,519 3,760,439 95,454 8,237,774 4,452,450 77,565 8,089,028 5,144,462 59,677 7,940,283 5,836,474 41,789 7,791,537 6,528,485 23,900 7,642,792
60 966,568 141,183 9,287,384 1,661,476 126,191 9,097,762 2,356,384 111,199 8,908,139 3,051,292 96,207 8,718,516 3,746,200 81,215 8,528,893 4,441,108 66,223 8,339,270 5,136,016 51,231 8,149,647 5,830,924 36,239 7,960,024 6,525,832 21,247 7,770,402
72 949,335 123,950 9,665,738 1,646,158 110,873 9,434,076 2,342,981 97,796 9,202,414 3,039,803 84,718 8,970,752 3,736,626 71,641 8,739,090 4,433,449 58,564 8,507,427 5,130,272 45,487 8,275,765 5,827,094 32,409 8,044,103 6,523,917 19,332 7,812,441
84 937,149 111,764 10,054,435 1,635,326 100,041 9,779,584 2,333,502 88,317 9,504,734 3,031,679 76,594 9,229,883 3,729,856 64,871 8,955,032 4,428,033 53,148 8,680,182 5,126,210 41,425 8,405,331 5,824,386 29,701 8,130,480 6,522,563 17,978 7,855,629
ELANTRA
Hyundai ELANTRA GLS 2.O Cost Price 3,899,000
10% 20% 30% 40% 50% 60% 70% 80% 90%
No of
Instls
24 620,436 163,051 4,361,617 992,477 145,192 4,322,887 1,364,517 127,332 4,284,157 1,736,558 109,473 4,245,427 2,108,598 91,613 4,206,697 2,480,638 73,753 4,167,966 2,852,679 55,894 4,129,236 3,224,719 38,034 4,090,506 3,596,760 20,175 4,051,776
36 572,842 115,457 4,604,827 950,248 102,963 4,544,938 1,327,653 90,468 4,485,049 1,705,059 77,974 4,425,161 2,082,465 65,480 4,365,272 2,459,871 52,986 4,305,383 2,837,277 40,492 4,245,495 3,214,683 27,998 4,185,606 3,592,089 15,504 4,125,717
48 549,111 91,726 4,851,235 929,186 81,901 4,769,539 1,309,261 72,076 4,687,843 1,689,336 62,251 4,606,147 2,069,411 52,426 4,524,451 2,449,486 42,601 4,442,755 2,829,562 32,777 4,361,060 3,209,637 22,952 4,279,364 3,589,712 13,127 4,197,668
60 534,927 77,542 5,100,931 916,593 69,308 4,996,784 1,298,259 61,074 4,892,637 1,679,925 52,840 4,788,490 2,061,591 44,606 4,684,343 2,443,257 36,372 4,580,196 2,824,923 28,138 4,476,049 3,206,589 19,904 4,371,902 3,588,255 11,670 4,267,755
72 525,462 68,077 5,308,736 908,180 60,895 5,181,499 1,290,898 53,713 5,054,263 1,673,615 46,530 4,927,027 2,056,333 39,348 4,799,790 2,439,050 32,165 4,672,554 2,821,768 24,983 4,545,317 3,204,485 17,800 4,418,081 3,587,203 10,618 4,290,845
84 518,769 61,384 5,522,220 902,231 54,946 5,371,264 1,285,692 48,507 5,220,307 1,669,153 42,068 5,069,350 2,052,614 35,629 4,918,393 2,436,075 29,190 4,767,436 2,819,537 22,752 4,616,479 3,202,998 16,313 4,465,522 3,586,459 9,874 4,314,565
Freight Charges for Rawalpindi/Islamabad station are as follows the same may be added in down payment.
1 Hyundai Porter (H-100) 206L DIESEL 16,500 6,000 3%

2 SONATA 2.O DOHC 16-VALVE DUAL CVVT 19,000
3 SONATA 2.5 SMART STREAM 2.5 MPi 20,500
HIRE PURCHASE PRICE FAW VARIANTS
MINI VAN 1000CC

FAW XPV MINI VAN PE (Power Editon) Cost Price 1,265,000
10% 20% 30% 40% 50% 60% 70% 80% 90%
No of
Instls
24 210,820 53,146 1,427,180 331,525 47,352 1,414,614 452,231 41,557 1,402,048 572,936 35,763 1,389,482 693,642 29,968 1,376,917 814,348 24,174 1,364,351 935,053 18,380 1,351,785 1,055,759 12,585 1,339,220 1,176,464 6,791 1,326,654
36 195,451 37,778 1,511,681 317,898 33,724 1,492,251 440,344 29,671 1,472,820 562,791 25,617 1,453,390 685,237 21,564 1,433,960 807,683 17,510 1,414,529 930,130 13,456 1,395,099 1,052,576 9,403 1,375,668 1,175,023 5,349 1,356,238
48 187,783 30,110 1,596,941 311,096 26,922 1,570,435 434,408 23,735 1,543,930 557,720 20,547 1,517,424 681,033 17,359 1,490,918 804,345 14,172 1,464,413 927,658 10,984 1,437,907 1,050,970 7,796 1,411,402 1,174,282 4,609 1,384,896
60 183,196 25,522 1,683,002 307,024 22,851 1,649,212 430,853 20,179 1,615,422 554,681 17,508 1,581,633 678,510 14,836 1,547,843 802,338 12,165 1,514,053 926,167 9,493 1,480,264 1,049,995 6,822 1,446,474 1,173,824 4,150 1,412,684
72 180,125 22,451 1,750,422 304,294 20,121 1,709,141 428,464 17,791 1,667,860 552,634 15,460 1,626,580 676,804 13,130 1,585,299 800,973 10,800 1,544,018 925,143 8,470 1,502,737 1,049,313 6,139 1,461,456 1,173,482 3,809 1,420,175
84 177,953 20,280 1,819,686 302,364 18,191 1,770,709 426,775 16,102 1,721,732 551,186 14,013 1,672,755 675,597 11,924 1,623,778 800,008 9,835 1,574,802 924,419 7,746 1,525,825 1,048,830 5,657 1,476,848 1,173,241 3,568 1,427,871
FAW CARRIER PICKUP STD

FAW CARRIER STANDARD Cost Price 1,024,000
10% 20% 30% 40% 50% 60% 70% 80% 90%
No of
Instls
24 171,799 43,021 1,155,282 269,508 38,331 1,145,110 367,218 33,640 1,134,939 464,927 28,950 1,124,767 562,637 24,259 1,114,595 660,346 19,569 1,104,423 758,056 14,878 1,094,252 855,765 10,188 1,084,080 953,475 5,497 1,073,908
36 159,358 30,581 1,223,685 258,477 27,299 1,207,956 357,596 24,018 1,192,228 456,714 20,737 1,176,499 555,833 17,455 1,160,770 654,952 14,174 1,145,042 754,070 10,893 1,129,313 853,189 7,611 1,113,584 952,308 4,330 1,097,856
48 153,151 24,373 1,292,701 252,971 21,793 1,271,246 352,790 19,213 1,249,790 452,610 16,632 1,228,334 552,430 14,052 1,206,878 652,249 11,472 1,185,422 752,069 8,891 1,163,966 851,889 6,311 1,142,510 951,708 3,731 1,121,054
60 149,437 20,660 1,362,367 249,675 18,497 1,335,014 349,912 16,335 1,307,662 450,150 14,172 1,280,310 550,387 12,010 1,252,957 650,625 9,847 1,225,605 750,862 7,685 1,198,253 851,100 5,522 1,170,901 951,337 3,360 1,143,548
72 146,952 18,174 1,416,942 247,465 16,288 1,383,526 347,979 14,401 1,350,110 448,493 12,515 1,316,694 549,006 10,629 1,283,277 649,520 8,742 1,249,861 750,034 6,856 1,216,445 850,547 4,970 1,183,029 951,061 3,083 1,149,612
84 145,194 16,416 1,473,010 245,903 14,725 1,433,364 346,612 13,034 1,393,718 447,321 11,343 1,354,072 548,030 9,652 1,314,426 648,739 7,961 1,274,780 749,448 6,270 1,235,134 850,157 4,579 1,195,488 950,866 2,888 1,155,842
FAW CARRIER FLAT BED Cost Price 1,014,000

10% 20% 30% 40% 50% 60% 70% 80% 90%
No of
Instls
24 170,179 42,601 1,144,000 266,935 37,956 1,133,928 363,690 33,312 1,123,855 460,445 28,667 1,113,783 557,201 24,022 1,103,710 653,956 19,377 1,093,638 750,711 14,733 1,083,566 847,467 10,088 1,073,493 944,222 5,443 1,063,421
36 157,861 30,282 1,211,735 256,011 27,033 1,196,160 354,162 23,784 1,180,585 452,313 20,534 1,165,010 550,463 17,285 1,149,435 648,614 14,036 1,133,860 746,765 10,786 1,118,285 844,916 7,537 1,102,710 943,066 4,288 1,087,135
48 151,714 24,135 1,280,077 250,559 21,580 1,258,831 349,404 19,025 1,237,585 448,249 16,470 1,216,338 547,093 13,915 1,195,092 645,938 11,360 1,173,846 744,783 8,805 1,152,599 843,628 6,249 1,131,353 942,473 3,694 1,110,106
60 148,037 20,458 1,349,062 247,295 18,317 1,321,977 346,554 16,175 1,294,892 445,812 14,034 1,267,807 545,071 11,892 1,240,722 644,330 9,751 1,213,636 743,588 7,610 1,186,551 842,847 5,468 1,159,466 942,105 3,327 1,132,381
72 145,575 17,997 1,403,105 245,107 16,129 1,370,015 344,639 14,261 1,336,925 444,171 12,393 1,303,835 543,703 10,525 1,270,745 643,236 8,657 1,237,655 742,768 6,789 1,204,565 842,300 4,921 1,171,476 941,832 3,053 1,138,386
84 143,834 16,256 1,458,625 243,560 14,581 1,419,367 343,285 12,907 1,380,108 443,011 11,232 1,340,849 542,736 9,558 1,301,590 642,462 7,883 1,262,331 742,187 6,209 1,223,072 841,913 4,534 1,183,813 941,638 2,860 1,144,555
FAW CARRIER DECKLESS Cost Price 1,004,000

10% 20% 30% 40% 50% 60% 70% 80% 90%
No of
Instls
24 168,560 42,181 1,132,718 264,361 37,582 1,122,745 360,163 32,983 1,112,772 455,964 28,384 1,102,799 551,765 23,785 1,092,826 647,566 19,186 1,082,853 743,367 14,587 1,072,879 839,168 9,989 1,062,906 934,969 5,390 1,052,933
36 156,363 29,983 1,199,785 253,546 26,766 1,184,363 350,729 23,549 1,168,942 447,911 20,332 1,153,521 545,094 17,114 1,138,099 642,277 13,897 1,122,678 739,460 10,680 1,107,256 836,642 7,463 1,091,835 933,825 4,245 1,076,413
48 150,277 23,897 1,267,453 248,147 21,367 1,246,417 346,017 18,838 1,225,380 443,887 16,308 1,204,343 541,757 13,778 1,183,306 639,627 11,248 1,162,269 737,497 8,718 1,141,232 835,367 6,188 1,120,195 933,237 3,658 1,099,159
60 146,636 20,256 1,335,758 244,916 18,136 1,308,940 343,195 16,016 1,282,122 441,475 13,895 1,255,304 539,755 11,775 1,228,486 638,034 9,655 1,201,668 736,314 7,534 1,174,849 834,594 5,414 1,148,031 932,873 3,294 1,121,213
72 144,199 17,819 1,389,268 242,749 15,970 1,356,504 341,300 14,120 1,323,741 439,850 12,271 1,290,977 538,401 10,421 1,258,213 636,951 8,572 1,225,450 735,502 6,722 1,192,686 834,052 4,873 1,159,923 932,603 3,023 1,127,159
84 142,475 16,096 1,444,241 241,217 14,438 1,405,369 339,959 12,780 1,366,497 438,701 11,122 1,327,625 537,443 9,464 1,288,754 636,185 7,806 1,249,882 734,927 6,148 1,211,010 833,669 4,490 1,172,139 932,411 2,832 1,133,267
FAW V2 1300CC
FAW V2 Cost Price 1,609,000
10% 20% 30% 40% 50% 60% 70% 80% 90%
No of
Instls
24 267,018 67,598 1,815,282 420,547 60,228 1,799,299 574,077 52,858 1,783,317 727,607 45,488 1,767,334 881,137 38,118 1,751,351 1,034,667 30,748 1,735,368 1,188,197 23,378 1,719,386 1,341,727 16,008 1,703,403 1,495,257 8,638 1,687,420
36 247,470 48,051 1,922,763 403,214 42,895 1,898,049 558,958 37,739 1,873,334 714,702 32,583 1,848,620 870,447 27,427 1,823,906 1,026,191 22,271 1,799,192 1,181,935 17,116 1,774,477 1,337,679 11,960 1,749,763 1,493,423 6,804 1,725,049
48 237,717 38,298 2,031,208 394,562 34,243 1,997,494 551,408 30,189 1,963,781 708,253 26,134 1,930,067 865,099 22,080 1,896,354 1,021,945 18,025 1,862,641 1,178,790 13,971 1,828,927 1,335,636 9,917 1,795,214 1,492,481 5,862 1,761,500
60 231,882 32,463 2,140,672 389,384 29,065 2,097,693 546,886 25,667 2,054,715 704,388 22,269 2,011,737 861,890 18,871 1,968,758 1,019,392 15,473 1,925,780 1,176,894 12,075 1,882,802 1,334,396 8,677 1,839,823 1,491,898 5,279 1,796,845
72 227,976 28,557 2,226,426 385,912 25,593 2,173,920 543,848 22,629 2,121,413 701,784 19,665 2,068,906 859,720 16,701 2,016,400 1,017,656 13,737 1,963,893 1,175,592 10,773 1,911,386 1,333,528 7,809 1,858,880 1,491,464 4,845 1,806,373
84 225,214 25,795 2,314,525 383,457 23,137 2,252,230 541,700 20,480 2,189,934 699,942 17,823 2,127,639 858,185 15,166 2,065,343 1,016,428 12,509 2,003,048 1,174,671 9,852 1,940,753 1,332,914 7,195 1,878,457 1,491,157 4,538 1,816,162
HIRE PURCHASE PRICE MITSUBISHI VARIANTS
FUSO CANTER TRUCK (EURO-II)

FUSO CANTER TRUCK 16 FT WITHOUT DECK Cost Price 4,500,000
10% 20% 30% 40% 50% 60% 70% 80% 90%
No of
Instls
24 714,684 188,184 5,033,926 1,144,072 167,572 4,989,226 1,573,459 146,959 4,944,526 2,002,847 126,347 4,899,826 2,432,234 105,734 4,855,125 2,861,622 85,122 4,810,425 3,291,009 64,509 4,765,725 3,720,397 43,897 4,721,025 4,149,784 23,284 4,676,325
36 659,753 133,253 5,314,624 1,095,333 118,833 5,245,504 1,530,913 104,413 5,176,384 1,966,493 89,993 5,107,264 2,402,073 75,573 5,038,144 2,837,653 61,153 4,969,024 3,273,233 46,733 4,899,904 3,708,813 32,313 4,830,784 4,144,393 17,893 4,761,664
48 632,365 105,865 5,599,014 1,071,026 94,526 5,504,726 1,509,686 83,186 5,410,437 1,948,347 71,847 5,316,148 2,387,007 60,507 5,221,860 2,825,668 49,168 5,127,571 3,264,329 37,829 5,033,282 3,702,989 26,489 4,938,994 4,141,650 15,150 4,844,705
60 615,995 89,495 5,887,200 1,056,492 79,992 5,766,999 1,496,988 70,488 5,646,799 1,937,485 60,985 5,526,598 2,377,982 51,482 5,406,398 2,818,478 41,978 5,286,197 3,258,975 32,475 5,165,997 3,699,472 22,972 5,045,797 4,139,968 13,468 4,925,596
72 605,071 78,571 6,127,035 1,046,781 70,281 5,980,186 1,488,492 61,992 5,833,338 1,930,202 53,702 5,686,489 2,371,913 45,413 5,539,640 2,813,623 37,123 5,392,791 3,255,334 28,834 5,245,942 3,697,044 20,544 5,099,093 4,138,754 12,254 4,952,245
84 597,346 70,846 6,373,427 1,039,915 63,415 6,199,201 1,482,484 55,984 6,024,976 1,925,052 48,552 5,850,750 2,367,621 41,121 5,676,524 2,810,190 33,690 5,502,299 3,252,759 26,259 5,328,073 3,695,327 18,827 5,153,847 4,137,896 11,396 4,979,621

10% 20% 30% 40% 50% 60% 70% 80% 90%
No of
Instls
24 727,230 191,530 5,123,418 1,164,251 170,551 5,077,923 1,601,272 149,572 5,032,428 2,038,293 128,593 4,986,934 2,475,314 107,614 4,941,439 2,912,335 86,635 4,895,944 3,349,356 65,656 4,850,449 3,786,377 44,677 4,804,955 4,223,398 23,698 4,759,460
36 671,322 135,622 5,409,107 1,114,646 120,946 5,338,758 1,557,970 106,270 5,268,409 2,001,293 91,593 5,198,060 2,444,617 76,917 5,127,711 2,887,941 62,241 5,057,362 3,331,264 47,564 4,987,013 3,774,588 32,888 4,916,665 4,217,912 18,212 4,846,316
48 643,447 107,747 5,698,552 1,089,906 96,206 5,602,587 1,536,365 84,665 5,506,622 1,982,824 73,124 5,410,658 2,429,283 61,583 5,314,693 2,875,742 50,042 5,218,728 3,322,201 38,501 5,122,763 3,768,660 26,960 5,026,798 4,215,119 15,419 4,930,833
60 626,786 91,086 5,991,861 1,075,114 81,414 5,869,524 1,523,441 71,741 5,747,186 1,971,769 62,069 5,624,849 2,420,097 52,397 5,502,512 2,868,425 42,725 5,380,174 3,316,752 33,052 5,257,837 3,765,080 23,380 5,135,500 4,213,408 13,708 5,013,162
72 615,668 79,968 6,235,960 1,065,231 71,531 6,086,501 1,514,794 63,094 5,937,041 1,964,357 54,657 5,787,582 2,413,920 46,220 5,638,122 2,863,483 37,783 5,488,663 3,313,046 29,346 5,339,203 3,762,609 20,909 5,189,744 4,212,172 12,472 5,040,284
84 607,806 72,106 6,486,732 1,058,242 64,542 6,309,409 1,508,679 56,979 6,132,086 1,959,116 49,416 5,954,763 2,409,552 41,852 5,777,440 2,859,989 34,289 5,600,117 3,310,426 26,726 5,422,794 3,760,862 19,162 5,245,471 4,211,299 11,599 5,068,148

10% 20% 30% 40% 50% 60% 70% 80% 90%
No of
Instls
24 730,366 192,366 5,145,791 1,169,296 171,296 5,100,097 1,608,225 150,225 5,054,404 2,047,155 129,155 5,008,711 2,486,084 108,084 4,963,017 2,925,013 87,013 4,917,324 3,363,943 65,943 4,871,630 3,802,872 44,872 4,825,937 4,241,802 23,802 4,780,243
36 674,215 136,215 5,432,727 1,119,474 121,474 5,362,071 1,564,734 106,734 5,291,415 2,009,993 91,993 5,220,759 2,455,253 77,253 5,150,103 2,900,512 62,512 5,079,447 3,345,772 47,772 5,008,791 3,791,032 33,032 4,938,135 4,236,291 18,291 4,867,479
48 646,217 108,217 5,723,437 1,094,626 96,626 5,627,053 1,543,035 85,035 5,530,669 1,991,443 73,443 5,434,285 2,439,852 61,852 5,337,901 2,888,261 50,261 5,241,517 3,336,669 38,669 5,145,133 3,785,078 27,078 5,048,749 4,233,487 15,487 4,952,365
60 629,484 91,484 6,018,026 1,079,769 81,769 5,895,155 1,530,055 72,055 5,772,283 1,980,340 62,340 5,649,412 2,430,626 52,626 5,526,540 2,880,911 42,911 5,403,669 3,331,197 33,197 5,280,797 3,781,482 23,482 5,157,925 4,231,768 13,768 5,035,054
72 618,317 80,317 6,263,192 1,069,843 71,843 6,113,079 1,521,369 63,369 5,962,967 1,972,896 54,896 5,812,855 2,424,422 46,422 5,662,743 2,875,948 37,948 5,512,631 3,327,474 29,474 5,362,519 3,779,001 21,001 5,212,407 4,230,527 12,527 5,062,294
84 610,421 72,421 6,515,059 1,062,824 64,824 6,336,961 1,515,228 57,228 6,158,864 1,967,631 49,631 5,980,767 2,420,035 42,035 5,802,669 2,872,439 34,439 5,624,572 3,324,842 26,842 5,446,474 3,777,246 19,246 5,268,377 4,229,649 11,649 5,090,280
FUSO CANTER BUS

FUSO CANTER BUS CHASSIS WITHOUT DECK Cost Price 4,850,000
10% 20% 30% 40% 50% 60% 70% 80% 90%
No of
Instls
24 769,571 202,821 5,425,453 1,232,355 180,605 5,377,277 1,695,140 158,390 5,329,100 2,157,924 136,174 5,280,923 2,620,708 113,958 5,232,746 3,083,492 91,742 5,184,570 3,546,277 69,527 5,136,393 4,009,061 47,311 5,088,216 4,471,845 25,095 5,040,039
36 710,368 143,618 5,727,984 1,179,826 128,076 5,653,488 1,649,284 112,534 5,578,992 2,118,743 96,993 5,504,496 2,588,201 81,451 5,430,000 3,057,660 65,910 5,355,504 3,527,118 50,368 5,281,008 3,996,577 34,827 5,206,512 4,466,035 19,285 5,132,015
48 680,849 114,099 6,034,493 1,153,628 101,878 5,932,871 1,626,406 89,656 5,831,249 2,099,185 77,435 5,729,626 2,571,964 65,214 5,628,004 3,044,742 52,992 5,526,382 3,517,521 40,771 5,424,760 3,990,300 28,550 5,323,138 4,463,078 16,328 5,221,516
60 663,206 96,456 6,345,093 1,137,963 86,213 6,215,544 1,612,721 75,971 6,085,994 2,087,478 65,728 5,956,445 2,562,236 55,486 5,826,896 3,036,993 45,243 5,697,346 3,511,751 35,001 5,567,797 3,986,508 24,758 5,438,247 4,461,266 14,516 5,308,698
72 651,432 84,682 6,603,582 1,127,498 75,748 6,445,312 1,603,563 66,813 6,287,042 2,079,629 57,879 6,128,771 2,555,695 48,945 5,970,501 3,031,761 40,011 5,812,230 3,507,826 31,076 5,653,960 3,983,892 22,142 5,495,690 4,459,958 13,208 5,337,419
84 643,107 76,357 6,869,138 1,120,097 68,347 6,681,361 1,597,088 60,338 6,493,585 2,074,079 52,329 6,305,808 2,551,070 44,320 6,118,032 3,028,060 36,310 5,930,255 3,505,051 28,301 5,742,478 3,982,042 20,292 5,554,702 4,459,033 12,283 5,366,925
FUSO CANTER NON AC BUS 28-30 SEATS Cost Price 7,200,000

10% 20% 30% 40% 50% 60% 70% 80% 90%
No of
Instls
24 1,138,095 301,095 8,054,281 1,825,115 268,115 7,982,761 2,512,135 235,135 7,911,241 3,199,155 202,155 7,839,721 3,886,175 169,175 7,768,201 4,573,195 136,195 7,696,681 5,260,215 103,215 7,625,160 5,947,235 70,235 7,553,640 6,634,255 37,255 7,482,120
36 1,050,206 213,206 8,503,399 1,747,134 190,134 8,392,807 2,444,062 167,062 8,282,215 3,140,990 143,990 8,171,623 3,837,918 120,918 8,061,031 4,534,846 97,846 7,950,439 5,231,774 74,774 7,839,846 5,928,702 51,702 7,729,254 6,625,630 28,630 7,618,662
48 1,006,384 169,384 8,958,423 1,708,241 151,241 8,807,561 2,410,098 133,098 8,656,699 3,111,955 114,955 8,505,837 3,813,812 96,812 8,354,975 4,515,669 78,669 8,204,114 5,217,526 60,526 8,053,252 5,919,383 42,383 7,902,390 6,621,240 24,240 7,751,528
60 980,192 143,192 9,419,519 1,684,987 127,987 9,227,199 2,389,781 112,781 9,034,878 3,094,576 97,576 8,842,557 3,799,371 82,371 8,650,237 4,504,165 67,165 8,457,916 5,208,960 51,960 8,265,595 5,913,755 36,755 8,073,275 6,618,549 21,549 7,880,954
72 962,714 125,714 9,803,256 1,669,450 112,450 9,568,298 2,376,187 99,187 9,333,340 3,082,924 85,924 9,098,382 3,789,660 72,660 8,863,424 4,496,397 59,397 8,628,466 5,203,134 46,134 8,393,508 5,909,871 32,871 8,158,549 6,616,607 19,607 7,923,591
84 950,354 113,354 10,197,483 1,658,464 101,464 9,918,722 2,366,574 89,574 9,639,961 3,074,684 77,684 9,361,200 3,782,794 65,794 9,082,439 4,490,904 53,904 8,803,678 5,199,014 42,014 8,524,917 5,907,124 30,124 8,246,155 6,615,234 18,234 7,967,394
FUSO CANTER AC BUS 25-28 FIXED SEATS Cost Price 9,500,000

10% 20% 30% 40% 50% 60% 70% 80% 90%
No of
Instls
24 1,498,778 397,278 10,627,177 2,405,263 353,763 10,532,810 3,311,748 310,248 10,438,443 4,218,232 266,732 10,344,076 5,124,717 223,217 10,249,709 6,031,202 179,702 10,155,343 6,937,686 136,186 10,060,976 7,844,171 92,671 9,966,609 8,750,656 49,156 9,872,242
36 1,382,813 281,313 11,219,763 2,302,371 250,871 11,073,843 3,221,928 220,428 10,927,922 4,141,486 189,986 10,782,002 5,061,044 159,544 10,636,082 5,980,602 129,102 10,490,162 6,900,159 98,659 10,344,242 7,819,717 68,217 10,198,322 8,739,275 37,775 10,052,401
48 1,324,993 223,493 11,820,141 2,251,054 199,554 11,621,087 3,177,115 175,615 11,422,033 4,103,177 151,677 11,222,980 5,029,238 127,738 11,023,926 5,955,299 103,799 10,824,872 6,881,361 79,861 10,625,818 7,807,422 55,922 10,426,765 8,733,484 31,984 10,227,711
60 1,290,434 188,934 12,428,533 2,220,371 168,871 12,174,776 3,150,309 148,809 11,921,020 4,080,246 128,746 11,667,263 5,010,183 108,683 11,413,507 5,940,121 88,621 11,159,750 6,870,058 68,558 10,905,994 7,799,996 48,496 10,652,237 8,729,933 28,433 10,398,481
72 1,267,372 165,872 12,934,852 2,199,872 148,372 12,624,838 3,132,372 130,872 12,314,824 4,064,872 113,372 12,004,809 4,997,371 95,871 11,694,795 5,929,871 78,371 11,384,781 6,862,371 60,871 11,074,767 7,794,871 43,371 10,764,753 8,727,371 25,871 10,454,739
84 1,251,064 149,564 13,455,013 2,185,376 133,876 13,087,203 3,119,688 118,188 12,719,393 4,054,000 102,500 12,351,583 4,988,311 86,811 11,983,773 5,922,623 71,123 11,615,964 6,856,935 55,435 11,248,154 7,791,247 39,747 10,880,344 8,725,559 24,059 10,512,534
FUSO RIGID TRUCK
FUSO FM-65 4X2 RIGID TRUCK WITHOUT DECK Cost Price 10,300,000
10% 20% 30% 40% 50% 60% 70% 80% 90%
No of
Instls
24 1,624,233 430,733 11,522,097 2,607,053 383,553 11,419,783 3,589,874 336,374 11,317,470 4,572,694 289,194 11,215,156 5,555,514 242,014 11,112,843 6,538,335 194,835 11,010,529 7,521,155 147,655 10,908,216 8,503,975 100,475 10,805,902 9,486,795 53,295 10,703,589
36 1,498,502 305,002 12,164,585 2,495,497 271,997 12,006,377 3,492,491 238,991 11,848,169 4,489,485 205,985 11,689,960 5,486,479 172,979 11,531,752 6,483,473 139,973 11,373,544 7,480,468 106,968 11,215,336 8,477,462 73,962 11,057,128 9,474,456 40,956 10,898,919
48 1,435,813 242,313 12,815,521 2,439,858 216,358 12,599,705 3,443,904 190,404 12,383,889 4,447,949 164,449 12,168,073 5,451,995 138,495 11,952,257 6,456,040 112,540 11,736,440 7,460,086 86,586 11,520,624 8,464,131 60,631 11,304,808 9,468,177 34,677 11,088,992
60 1,398,344 204,844 13,475,146 2,406,592 183,092 13,200,020 3,414,840 161,340 12,924,895 4,423,088 139,588 12,649,770 5,431,336 117,836 12,374,644 6,439,584 96,084 12,099,519 7,447,832 74,332 11,824,393 8,456,079 52,579 11,549,268 9,464,327 30,827 11,274,142
72 1,373,340 179,840 14,024,103 2,384,366 160,866 13,687,982 3,395,393 141,893 13,351,861 4,406,419 122,919 13,015,741 5,417,445 103,945 12,679,620 6,428,471 84,971 12,343,499 7,439,497 65,997 12,007,379 8,450,523 47,023 11,671,258 9,461,549 28,049 11,335,138
84 1,355,659 162,159 14,588,066 2,368,650 145,150 14,189,283 3,381,641 128,141 13,790,500 4,394,631 111,131 13,391,716 5,407,622 94,122 12,992,933 6,420,613 77,113 12,594,150 7,433,603 60,103 12,195,367 8,446,594 43,094 11,796,583 9,459,585 26,085 11,397,800
FUSO FN-62 6X4 RIGID TRUCK WITHOUT DECK Cost Price 13,500,000
10% 20% 30% 40% 50% 60% 70% 80% 90%
No of
Instls
24 2,126,053 564,553 15,101,778 3,414,216 502,716 14,967,677 4,702,378 440,878 14,833,577 5,990,541 379,041 14,699,477 7,278,703 317,203 14,565,376 8,566,866 255,366 14,431,276 9,855,028 193,528 14,297,176 11,143,191 131,691 14,163,076 12,431,353 69,853 14,028,975
36 1,961,260 399,760 15,943,873 3,268,000 356,500 15,736,513 4,574,740 313,240 15,529,153 5,881,480 269,980 15,321,793 7,188,220 226,720 15,114,432 8,494,960 183,460 14,907,072 9,801,700 140,200 14,699,712 11,108,440 96,940 14,492,352 12,415,180 53,680 14,284,991
48 1,879,095 317,595 16,797,042 3,195,077 283,577 16,514,177 4,511,059 249,559 16,231,311 5,827,041 215,541 15,948,445 7,143,022 181,522 15,665,579 8,459,004 147,504 15,382,713 9,774,986 113,486 15,099,847 11,090,968 79,468 14,816,981 12,406,950 45,450 14,534,116
60 1,829,985 268,485 17,661,599 3,151,475 239,975 17,300,998 4,472,965 211,465 16,940,396 5,794,455 182,955 16,579,795 7,115,945 154,445 16,219,194 8,437,435 125,935 15,858,592 9,758,925 97,425 15,497,991 11,080,415 68,915 15,137,390 12,401,905 40,405 14,776,789
72 1,797,213 235,713 18,381,106 3,122,344 210,844 17,940,559 4,447,476 185,976 17,500,013 5,772,607 161,107 17,059,466 7,097,738 136,238 16,618,920 8,422,870 111,370 16,178,373 9,748,001 86,501 15,737,827 11,073,132 61,632 15,297,280 12,398,263 36,763 14,856,734
84 1,774,039 212,539 19,120,281 3,101,745 190,245 18,597,604 4,429,451 167,951 18,074,927 5,757,157 145,657 17,552,250 7,084,864 123,364 17,029,573 8,412,570 101,070 16,506,896 9,740,276 78,776 15,984,218 11,067,982 56,482 15,461,541 12,395,689 34,189 14,938,864
FUSO FN-62 6X4 PRIME MOVER WITHOUT DECK Cost Price 13,600,000
10% 20% 30% 40% 50% 60% 70% 80% 90%
No of
Instls
24 2,141,735 568,735 15,213,643 3,439,440 506,440 15,078,549 4,737,144 444,144 14,943,455 6,034,848 381,848 14,808,362 7,332,553 319,553 14,673,268 8,630,257 257,257 14,538,175 9,927,962 194,962 14,403,081 11,225,666 132,666 14,267,987 12,523,371 70,371 14,132,894
36 1,975,722 402,722 16,061,976 3,292,141 359,141 15,853,080 4,608,561 315,561 15,644,184 5,924,980 271,980 15,435,287 7,241,400 228,400 15,226,391 8,557,819 184,819 15,017,495 9,874,239 141,239 14,808,599 11,190,658 97,658 14,599,702 12,507,078 54,078 14,390,806
48 1,892,947 319,947 16,921,465 3,218,677 285,677 16,636,504 4,544,407 251,407 16,351,543 5,870,137 217,137 16,066,581 7,195,867 182,867 15,781,620 8,521,597 148,597 15,496,659 9,847,327 114,327 15,211,698 11,173,057 80,057 14,926,737 12,498,787 45,787 14,641,776
60 1,843,474 270,474 17,792,426 3,174,753 241,753 17,429,153 4,506,031 213,031 17,065,881 5,837,310 184,310 16,702,608 7,168,589 155,589 16,339,336 8,499,868 126,868 15,976,063 9,831,147 98,147 15,612,791 11,162,425 69,425 15,249,519 12,493,704 40,704 14,886,246
72 1,810,459 237,459 18,517,262 3,145,406 212,406 18,073,452 4,480,353 187,353 17,629,642 5,815,300 162,300 17,185,832 7,150,247 137,247 16,742,023 8,485,195 112,195 16,298,213 9,820,142 87,142 15,854,403 11,155,089 62,089 15,410,593 12,490,036 37,036 14,966,784
84 1,787,113 214,113 19,261,913 3,124,654 191,654 18,735,364 4,462,195 169,195 18,208,815 5,799,736 146,736 17,682,266 7,137,277 124,277 17,155,718 8,474,819 101,819 16,629,169 9,812,360 79,360 16,102,620 11,149,901 56,901 15,576,071 12,487,442 34,442 15,049,523
FUSO PRIME MOVER FV-517WITH IMPORTED TYRE Cost Price 13,600,000

10% 20% 30% 40% 50% 60% 70% 80% 90%
No of
Instls
24 2,141,735 568,735 15,213,643 3,439,440 506,440 15,078,549 4,737,144 444,144 14,943,455 6,034,848 381,848 14,808,362 7,332,553 319,553 14,673,268 8,630,257 257,257 14,538,175 9,927,962 194,962 14,403,081 11,225,666 132,666 14,267,987 12,523,371 70,371 14,132,894
36 1,975,722 402,722 16,061,976 3,292,141 359,141 15,853,080 4,608,561 315,561 15,644,184 5,924,980 271,980 15,435,287 7,241,400 228,400 15,226,391 8,557,819 184,819 15,017,495 9,874,239 141,239 14,808,599 11,190,658 97,658 14,599,702 12,507,078 54,078 14,390,806
48 1,892,947 319,947 16,921,465 3,218,677 285,677 16,636,504 4,544,407 251,407 16,351,543 5,870,137 217,137 16,066,581 7,195,867 182,867 15,781,620 8,521,597 148,597 15,496,659 9,847,327 114,327 15,211,698 11,173,057 80,057 14,926,737 12,498,787 45,787 14,641,776
60 1,843,474 270,474 17,792,426 3,174,753 241,753 17,429,153 4,506,031 213,031 17,065,881 5,837,310 184,310 16,702,608 7,168,589 155,589 16,339,336 8,499,868 126,868 15,976,063 9,831,147 98,147 15,612,791 11,162,425 69,425 15,249,519 12,493,704 40,704 14,886,246
72 1,810,459 237,459 18,517,262 3,145,406 212,406 18,073,452 4,480,353 187,353 17,629,642 5,815,300 162,300 17,185,832 7,150,247 137,247 16,742,023 8,485,195 112,195 16,298,213 9,820,142 87,142 15,854,403 11,155,089 62,089 15,410,593 12,490,036 37,036 14,966,784
84 1,787,113 214,113 19,261,913 3,124,654 191,654 18,735,364 4,462,195 169,195 18,208,815 5,799,736 146,736 17,682,266 7,137,277 124,277 17,155,718 8,474,819 101,819 16,629,169 9,812,360 79,360 16,102,620 11,149,901 56,901 15,576,071 12,487,442 34,442 15,049,523
Destination Rates
Freight Charges For Multan 30,000 Freight Charges For Destination Rates
Lahore 40,000
Gujranwala/Sialkot 40,000 Karachi 15,000
Quetta 35,000 1. 6X4 FUSO FN-62 RIGID & Lahore 85,000
Rawalpindi 45,000 PRIME MOVER Islamabad 90,000
MITSUBISHI FUSO CANTER Peshawar 45,000 2. 6X2 FUSO FM-65 Peshawar 90,000
AND Jhelum 40,000 Multan 75,000
CANTER BUS Karachi 7,000
HIRE PURCHASE PRICE MG VARIANTS
MG
MGHS 1.5 TURBO DCT LUX 2WD (TOPHY GRADE) Cost Price 5,749,000
10% 20% 30% 40% 50% 60% 70% 80% 90%
No of
Instls
24 908,051 240,416 6,431,120 1,456,617 214,082 6,374,013 2,005,184 187,749 6,316,906 2,553,750 161,415 6,259,799 3,102,317 135,082 6,202,693 3,650,883 108,748 6,145,586 4,199,449 82,414 6,088,479 4,748,016 56,081 6,031,372 5,296,582 29,747 5,974,265
36 837,874 170,239 6,789,728 1,394,351 151,816 6,701,423 1,950,829 133,394 6,613,119 2,507,307 114,972 6,524,814 3,063,784 96,549 6,436,509 3,620,262 78,127 6,348,204 4,176,740 59,705 6,259,900 4,733,217 41,282 6,171,595 5,289,695 22,860 6,083,290
48 802,883 135,248 7,153,052 1,363,297 120,762 7,032,593 1,923,710 106,275 6,912,134 2,484,123 91,788 6,791,675 3,044,537 77,302 6,671,216 3,604,950 62,815 6,550,757 4,165,363 48,328 6,430,298 4,725,777 33,842 6,309,839 5,286,190 19,355 6,189,380
60 781,970 114,335 7,521,225 1,344,729 102,194 7,367,662 1,907,488 90,053 7,214,099 2,470,247 77,912 7,060,536 3,033,006 65,771 6,906,974 3,595,765 53,630 6,753,411 4,158,524 41,489 6,599,848 4,721,283 29,348 6,446,285 5,284,041 17,206 6,292,723
72 768,014 100,379 7,827,628 1,332,323 89,788 7,640,020 1,896,633 79,198 7,452,413 2,460,943 68,608 7,264,805 3,025,252 58,017 7,077,198 3,589,562 47,427 6,889,590 4,153,872 36,837 6,701,983 4,718,181 26,246 6,514,375 5,282,491 15,656 6,326,768
84 758,145 90,510 8,142,407 1,323,551 81,016 7,919,824 1,888,957 71,522 7,697,241 2,454,363 62,028 7,474,658 3,019,770 52,535 7,252,075 3,585,176 43,041 7,029,492 4,150,582 33,547 6,806,909 4,715,988 24,053 6,584,326 5,281,394 14,559 6,361,743
MG ZS Cost Price 4,099,000

10% 20% 30% 40% 50% 60% 70% 80% 90%
No of
Instls
24 649,300 171,415 4,585,347 1,040,424 152,639 4,544,630 1,431,549 133,864 4,503,914 1,822,673 115,088 4,463,197 2,213,797 96,312 4,422,480 2,604,922 77,537 4,381,763 2,996,046 58,761 4,341,046 3,387,170 39,985 4,300,329 3,778,294 21,209 4,259,613
36 599,264 121,379 4,841,032 996,029 108,244 4,778,072 1,392,794 95,109 4,715,111 1,789,559 81,974 4,652,150 2,186,324 68,839 4,589,190 2,583,089 55,704 4,526,229 2,979,854 42,569 4,463,268 3,376,619 29,434 4,400,307 3,773,384 16,299 4,337,347
48 574,316 96,431 5,100,080 973,887 86,102 5,014,193 1,373,458 75,773 4,928,307 1,773,029 65,444 4,842,420 2,172,601 55,116 4,756,534 2,572,172 44,787 4,670,647 2,971,743 34,458 4,584,761 3,371,314 24,129 4,498,875 3,770,885 13,800 4,412,988
60 559,405 81,520 5,362,585 960,649 72,864 5,253,095 1,361,892 64,207 5,143,606 1,763,136 55,551 5,034,117 2,164,379 46,894 4,924,628 2,565,623 38,238 4,815,139 2,966,866 29,581 4,705,649 3,368,110 20,925 4,596,160 3,769,353 12,268 4,486,671
72 549,454 71,569 5,581,048 951,804 64,019 5,447,285 1,354,153 56,468 5,313,522 1,756,502 48,917 5,179,759 2,158,851 41,366 5,045,996 2,561,200 33,815 4,912,233 2,963,549 26,264 4,778,470 3,365,898 18,713 4,644,708 3,768,247 11,162 4,510,945
84 542,418 64,533 5,805,484 945,549 57,764 5,646,784 1,348,680 50,995 5,488,083 1,751,811 44,226 5,329,383 2,154,942 37,457 5,170,683 2,558,073 30,688 5,011,983 2,961,204 23,919 4,853,282 3,364,335 17,150 4,694,582 3,767,466 10,381 4,535,882
HIRE PURCHASE PRICE CHANGAN VARIANTS (EURO-IV)
CHANGAN 999CC
CHANGAN M-9 Pick Up Cost Price 1,234,000
10% 20% 30% 40% 50% 60% 70% 80% 90%
No of
Instls
24 205,800 51,844 1,392,205 323,548 46,191 1,379,947 441,295 40,539 1,367,690 559,043 34,886 1,355,432 676,791 29,234 1,343,174 794,538 23,582 1,330,916 912,286 17,929 1,318,659 1,030,033 12,277 1,306,401 1,147,781 6,624 1,294,143
36 190,809 36,852 1,474,636 310,255 32,898 1,455,682 429,700 28,944 1,436,728 549,146 24,989 1,417,773 668,592 21,035 1,398,819 788,037 17,081 1,379,865 907,483 13,126 1,360,910 1,026,929 9,172 1,341,956 1,146,375 5,218 1,323,002
48 183,328 29,372 1,557,806 303,619 26,262 1,531,950 423,909 23,153 1,506,094 544,200 20,043 1,480,238 664,490 16,934 1,454,382 784,781 13,824 1,428,526 905,071 10,715 1,402,670 1,025,362 7,605 1,376,814 1,145,652 4,496 1,350,958
60 178,853 24,897 1,641,758 299,647 22,291 1,608,796 420,441 19,685 1,575,835 541,235 17,079 1,542,873 662,029 14,473 1,509,912 782,823 11,867 1,476,950 903,617 9,261 1,443,988 1,024,411 6,655 1,411,027 1,145,205 4,048 1,378,065
72 175,858 21,901 1,707,526 296,985 19,628 1,667,257 418,111 17,355 1,626,988 539,238 15,082 1,586,719 660,365 12,808 1,546,449 781,492 10,535 1,506,180 902,619 8,262 1,465,911 1,023,745 5,989 1,425,642 1,144,872 3,716 1,385,373
84 173,739 19,783 1,775,092 295,102 17,745 1,727,316 416,464 15,707 1,679,539 537,826 13,669 1,631,763 659,188 11,632 1,583,986 780,550 9,594 1,536,210 901,912 7,556 1,488,433 1,023,275 5,518 1,440,657 1,144,637 3,480 1,392,880
CHANGAN CARVAN Van Cost Price 1,399,000

10% 20% 30% 40% 50% 60% 70% 80% 90%
No of
Instls
24 232,516 58,776 1,578,359 366,008 52,368 1,564,462 499,499 45,959 1,550,566 632,991 39,551 1,536,669 766,483 33,143 1,522,772 899,975 26,735 1,508,875 1,033,467 20,327 1,494,978 1,166,959 13,918 1,481,082 1,300,450 7,510 1,467,185
36 215,520 41,780 1,671,812 350,937 37,297 1,650,323 486,354 32,814 1,628,835 621,771 28,331 1,607,346 757,188 23,848 1,585,857 892,605 19,365 1,564,369 1,028,022 14,882 1,542,880 1,163,439 10,399 1,521,391 1,298,856 5,916 1,499,903
48 207,039 33,299 1,766,103 343,414 29,774 1,736,790 479,789 26,249 1,707,476 616,163 22,723 1,678,163 752,538 19,198 1,648,850 888,913 15,673 1,619,536 1,025,288 12,148 1,590,223 1,161,662 8,622 1,560,910 1,298,037 5,097 1,531,597
60 201,966 28,226 1,861,280 338,911 25,271 1,823,911 475,857 22,317 1,786,542 612,802 19,362 1,749,173 749,748 16,408 1,711,804 886,693 13,453 1,674,435 1,023,639 10,499 1,637,066 1,160,584 7,544 1,599,697 1,297,530 4,590 1,562,328
72 198,570 24,830 1,935,842 335,892 22,252 1,890,189 473,215 19,675 1,844,535 610,538 17,098 1,798,881 747,861 14,521 1,753,228 885,184 11,944 1,707,574 1,022,507 9,367 1,661,920 1,159,830 6,790 1,616,267 1,297,153 4,212 1,570,613
84 196,168 22,428 2,012,443 333,758 20,118 1,958,278 471,347 17,807 1,904,113 608,937 15,497 1,849,948 746,527 13,187 1,795,783 884,117 10,877 1,741,619 1,021,706 8,566 1,687,454 1,159,296 6,256 1,633,289 1,296,886 3,946 1,579,124
CHANGAN CARVAN Plus Cost Price 1,539,000

10% 20% 30% 40% 50% 60% 70% 80% 90%
No of
Instls
24 255,184 64,658 1,736,308 402,034 57,608 1,721,020 548,885 50,559 1,705,733 695,735 43,509 1,690,445 842,586 36,460 1,675,158 989,436 29,410 1,659,871 1,136,287 22,361 1,644,583 1,283,137 15,311 1,629,296 1,429,988 8,262 1,614,008
36 236,487 45,961 1,839,113 385,455 41,029 1,815,473 534,424 36,097 1,791,834 683,392 31,166 1,768,195 832,360 26,234 1,744,556 981,329 21,303 1,720,917 1,130,297 16,371 1,697,278 1,279,265 11,439 1,673,639 1,428,234 6,508 1,650,000
48 227,158 36,632 1,942,839 377,180 32,753 1,910,593 527,202 28,875 1,878,346 677,223 24,997 1,846,099 827,245 21,119 1,813,853 977,267 17,241 1,781,606 1,127,289 13,363 1,749,359 1,277,311 9,485 1,717,112 1,427,333 5,607 1,684,866
60 221,576 31,050 2,047,541 372,226 27,800 2,006,433 522,876 24,550 1,965,324 673,526 21,300 1,924,215 824,176 18,050 1,883,107 974,826 14,800 1,841,998 1,125,475 11,549 1,800,890 1,276,125 8,299 1,759,781 1,426,775 5,049 1,718,673
72 217,840 27,314 2,129,565 368,905 24,479 2,079,343 519,970 21,644 2,029,120 671,035 18,809 1,978,898 822,100 15,974 1,928,676 973,165 13,139 1,878,453 1,124,230 10,304 1,828,231 1,275,295 7,469 1,778,009 1,426,360 4,634 1,727,786
84 215,198 24,672 2,213,831 366,557 22,131 2,154,246 517,915 19,589 2,094,660 669,274 17,048 2,035,075 820,633 14,506 1,975,490 971,991 11,965 1,915,905 1,123,350 9,423 1,856,320 1,274,708 6,882 1,796,735 1,426,067 4,340 1,737,149
ALSVIN
ALSVIN MT 1.37L Cost Price 2,149,000
10% 20% 30% 40% 50% 60% 70% 80% 90%
No of
Instls
24 354,450 90,285 2,424,513 559,507 80,442 2,403,166 764,563 70,598 2,381,819 969,620 60,754 2,360,473 1,174,676 50,911 2,339,126 1,379,732 41,067 2,317,779 1,584,789 31,224 2,296,432 1,789,845 21,380 2,275,086 1,994,902 11,536 2,253,739
36 328,343 64,178 2,568,066 536,357 57,291 2,535,057 744,370 50,405 2,502,048 952,384 43,519 2,469,040 1,160,397 36,632 2,436,031 1,368,411 29,746 2,403,022 1,576,425 22,860 2,370,013 1,784,438 15,973 2,337,005 1,992,452 9,087 2,303,996
48 315,316 51,151 2,712,906 524,801 45,736 2,667,878 734,286 40,321 2,622,850 943,770 34,905 2,577,821 1,153,255 29,490 2,532,793 1,362,740 24,075 2,487,765 1,572,225 18,660 2,442,737 1,781,710 13,245 2,397,709 1,991,195 7,830 2,352,681
60 307,522 43,357 2,859,107 517,884 38,819 2,801,705 728,246 34,281 2,744,302 938,607 29,742 2,686,900 1,148,969 25,204 2,629,498 1,359,331 20,666 2,572,095 1,569,692 16,127 2,514,693 1,780,054 11,589 2,457,290 1,990,415 7,050 2,399,888
72 302,306 38,141 2,973,642 513,247 34,182 2,903,513 724,188 30,223 2,833,385 935,129 26,264 2,763,256 1,146,071 22,306 2,693,128 1,357,012 18,347 2,623,000 1,567,953 14,388 2,552,871 1,778,895 10,429 2,482,743 1,989,836 6,471 2,412,614
84 298,617 34,452 3,091,308 509,968 30,903 3,008,105 721,319 27,354 2,924,903 932,670 23,805 2,841,700 1,144,021 20,256 2,758,498 1,355,372 16,707 2,675,295 1,566,724 13,159 2,592,093 1,778,075 9,610 2,508,891 1,989,426 6,061 2,425,688
ALSVIN DCT 1.5L Cost Price 2,399,000

10% 20% 30% 40% 50% 60% 70% 80% 90%
No of
Instls
24 394,929 100,789 2,706,564 623,840 89,800 2,682,734 852,751 78,811 2,658,904 1,081,662 67,822 2,635,074 1,310,574 56,833 2,611,244 1,539,485 45,845 2,587,414 1,768,396 34,856 2,563,584 1,997,307 23,867 2,539,753 2,226,219 12,878 2,515,923
36 365,784 71,644 2,866,817 597,996 63,956 2,829,968 830,209 56,269 2,793,119 1,062,422 48,581 2,756,271 1,294,634 40,894 2,719,422 1,526,847 33,206 2,682,573 1,759,059 25,519 2,645,725 1,991,272 17,832 2,608,876 2,223,484 10,144 2,572,027
48 351,241 57,101 3,028,507 585,096 51,056 2,978,240 818,951 45,011 2,927,974 1,052,806 38,966 2,877,708 1,286,661 32,921 2,827,441 1,520,516 26,876 2,777,175 1,754,371 20,831 2,726,909 1,988,226 14,785 2,676,642 2,222,080 8,740 2,626,376
60 342,541 48,401 3,191,716 577,375 43,335 3,127,636 812,209 38,269 3,063,556 1,047,042 33,202 2,999,476 1,281,876 28,136 2,935,395 1,516,710 23,070 2,871,315 1,751,543 18,003 2,807,235 1,986,377 12,937 2,743,155 2,221,211 7,871 2,679,075
72 336,718 42,578 3,319,575 572,198 38,158 3,241,288 807,679 33,739 3,163,002 1,043,160 29,320 3,084,715 1,278,641 24,901 3,006,428 1,514,121 20,481 2,928,141 1,749,602 16,062 2,849,855 1,985,083 11,643 2,771,568 2,220,564 7,223 2,693,281
84 332,600 38,459 3,450,929 568,538 34,498 3,358,048 804,476 30,536 3,265,166 1,040,414 26,574 3,172,284 1,276,353 22,613 3,079,403 1,512,291 18,651 2,986,521 1,748,229 14,689 2,893,639 1,984,168 10,728 2,800,758 2,220,106 6,766 2,707,876
ALSVIN DCT LUMIERE 1.5L Cost Price 2,589,000

10% 20% 30% 40% 50% 60% 70% 80% 90%
No of
Instls
24 425,692 108,771 2,920,923 672,733 96,912 2,895,206 919,774 85,053 2,869,488 1,166,815 73,194 2,843,771 1,413,856 61,335 2,818,053 1,660,897 49,476 2,792,336 1,907,938 37,617 2,766,619 2,154,979 25,757 2,740,901 2,402,020 13,898 2,715,184
36 394,239 77,318 3,093,868 644,843 69,022 3,054,101 895,446 60,725 3,014,334 1,146,050 52,429 2,974,566 1,396,654 44,133 2,934,799 1,647,258 35,836 2,895,032 1,897,861 27,540 2,855,265 2,148,465 19,244 2,815,498 2,399,069 10,947 2,775,731
48 378,545 61,624 3,268,363 630,921 55,100 3,214,116 883,297 48,576 3,159,869 1,135,673 42,052 3,105,621 1,388,049 35,528 3,051,374 1,640,425 29,004 2,997,126 1,892,801 22,480 2,942,879 2,145,178 15,956 2,888,632 2,397,554 9,433 2,834,384
60 369,156 52,235 3,444,499 622,588 46,767 3,375,344 876,021 41,299 3,306,188 1,129,453 35,832 3,237,033 1,382,885 30,364 3,167,878 1,636,318 24,897 3,098,722 1,889,750 19,429 3,029,567 2,143,183 13,962 2,960,412 2,396,615 8,494 2,891,256
72 362,871 45,950 3,582,484 617,002 41,180 3,497,997 871,132 36,411 3,413,510 1,125,263 31,642 3,329,023 1,379,394 26,873 3,244,536 1,633,524 22,103 3,160,049 1,887,655 17,334 3,075,562 2,141,786 12,565 2,991,075 2,395,917 7,796 2,906,588
84 358,426 41,505 3,724,242 613,051 37,230 3,624,004 867,676 32,954 3,523,766 1,122,300 28,679 3,423,528 1,376,925 24,404 3,323,290 1,631,549 20,128 3,223,053 1,886,174 15,853 3,122,815 2,140,798 11,577 3,022,577 2,395,423 7,302 2,922,339
HIRE PURCHASE PRICE FOTON VARIANTS
FOTON
M-280 2800CC (6 & 4 Wheel) Without Deck (11 Feet) Cost Price 2,350,000
10% 20% 30% 40% 50% 60% 70% 80% 90%
No
of
Instls
24 389,495 98,730 2,651,282 613,731 87,966 2,627,939 837,966 77,201 2,604,595 1,062,202 66,437 2,581,252 1,286,438 55,673 2,557,909 1,510,673 44,908 2,534,565 1,734,909 34,144 2,511,222 1,959,145 23,380 2,487,879 2,183,380 12,615 2,464,535
36 360,945 70,180 2,808,262 588,415 62,650 2,772,166 815,885 55,120 2,736,069 1,043,354 47,589 2,699,973 1,270,824 40,059 2,663,877 1,498,293 32,528 2,627,781 1,725,763 24,998 2,591,685 1,953,232 17,467 2,555,589 2,180,702 9,937 2,519,493
48 346,700 55,935 2,966,649 575,778 50,013 2,917,409 804,857 44,092 2,868,170 1,033,935 38,170 2,818,930 1,263,013 32,248 2,769,690 1,492,092 26,327 2,720,451 1,721,170 20,405 2,671,211 1,950,248 14,483 2,621,972 2,179,327 8,562 2,572,732
60 338,178 47,413 3,126,525 568,215 42,450 3,063,753 798,252 37,487 3,000,982 1,028,289 32,524 2,938,211 1,258,326 27,561 2,875,439 1,488,363 22,598 2,812,668 1,718,401 17,636 2,749,897 1,948,438 12,673 2,687,125 2,178,475 7,710 2,624,354
72 332,473 41,708 3,251,772 563,144 37,379 3,175,084 793,815 33,050 3,098,397 1,024,486 28,721 3,021,709 1,255,157 24,392 2,945,021 1,485,828 20,063 2,868,334 1,716,499 15,734 2,791,646 1,947,170 11,405 2,714,958 2,177,841 7,076 2,638,270
84 328,439 37,674 3,380,443 559,558 33,793 3,289,459 790,677 29,912 3,198,474 1,021,797 26,032 3,107,490 1,252,916 22,151 3,016,505 1,484,035 18,270 2,925,521 1,715,154 14,389 2,834,536 1,946,273 10,508 2,743,552 2,177,393 6,628 2,652,567
M-280 2.8 CC (6 & 4 Wheel) With Deck (11 Feet) Cost Price 2,400,000
10% 20% 30% 40% 50% 60% 70% 80% 90%
No
of
Instls
24 397,591 100,831 2,707,692 626,597 89,837 2,683,852 855,604 78,844 2,660,012 1,084,611 67,851 2,636,172 1,313,617 56,857 2,612,332 1,542,624 45,864 2,588,492 1,771,631 34,871 2,564,652 2,000,637 23,877 2,540,812 2,229,644 12,884 2,516,972
36 368,434 71,674 2,868,012 600,743 63,983 2,831,148 833,052 56,292 2,794,284 1,065,362 48,602 2,757,420 1,297,671 40,911 2,720,556 1,529,980 33,220 2,683,692 1,762,290 25,530 2,646,828 1,994,599 17,839 2,609,963 2,226,908 10,148 2,573,099
48 353,885 57,125 3,029,769 587,838 51,078 2,979,482 821,790 45,030 2,929,194 1,055,742 38,982 2,878,907 1,289,695 32,935 2,828,620 1,523,647 26,887 2,778,333 1,757,599 20,839 2,728,045 1,991,552 14,792 2,677,758 2,225,504 8,744 2,627,471
60 345,181 48,421 3,193,047 580,113 43,353 3,128,940 815,045 38,285 3,064,833 1,049,976 33,216 3,000,726 1,284,908 28,148 2,936,619 1,519,839 23,079 2,872,512 1,754,771 18,011 2,808,405 1,989,702 12,942 2,744,298 2,224,634 7,874 2,680,191
72 339,355 42,595 3,320,959 574,934 38,174 3,242,639 810,513 33,753 3,164,320 1,046,092 29,332 3,086,001 1,281,671 24,911 3,007,681 1,517,250 20,490 2,929,362 1,752,829 16,069 2,851,043 1,988,408 11,648 2,772,723 2,223,987 7,227 2,694,404
84 335,235 38,475 3,452,368 571,272 34,512 3,359,447 807,309 30,549 3,266,527 1,043,345 26,585 3,173,607 1,279,382 22,622 3,080,686 1,515,419 18,659 2,987,766 1,751,455 14,695 2,894,846 1,987,492 10,732 2,801,925 2,223,529 6,769 2,709,005
M-280 2.8 CC TURBO Without Deck (11 Feet) Cost Price 2,450,000
10% 20% 30% 40% 50% 60% 70% 80% 90%
No
of
Instls
24 405,686 102,931 2,764,103 639,464 91,709 2,739,766 873,241 80,486 2,715,429 1,107,019 69,264 2,691,093 1,340,797 58,042 2,666,756 1,574,574 46,819 2,642,419 1,808,352 35,597 2,618,082 2,042,130 24,375 2,593,746 2,275,907 13,152 2,569,409
36 375,922 73,167 2,927,762 613,071 65,316 2,890,130 850,220 57,465 2,852,498 1,087,369 49,614 2,814,866 1,324,518 41,763 2,777,234 1,561,667 33,912 2,739,602 1,798,817 26,062 2,701,970 2,035,966 18,211 2,664,338 2,273,115 10,360 2,626,706
48 361,070 58,315 3,092,889 599,897 52,142 3,041,554 838,723 45,968 2,990,219 1,077,549 39,794 2,938,884 1,316,376 33,621 2,887,550 1,555,202 27,447 2,836,215 1,794,028 21,273 2,784,880 2,032,855 15,100 2,733,545 2,271,681 8,926 2,682,210
60 352,185 49,430 3,259,568 592,011 44,256 3,194,126 831,837 39,082 3,128,683 1,071,663 33,908 3,063,241 1,311,489 28,734 2,997,799 1,551,315 23,560 2,932,356 1,791,141 18,386 2,866,914 2,030,967 13,212 2,801,471 2,270,793 8,038 2,736,029
72 346,238 43,483 3,390,145 586,725 38,970 3,310,194 827,211 34,456 3,230,243 1,067,698 29,943 3,150,292 1,308,185 25,430 3,070,341 1,548,672 20,917 2,990,390 1,789,158 16,403 2,910,439 2,029,645 11,890 2,830,488 2,270,132 7,377 2,750,537
84 342,032 39,277 3,524,292 582,986 35,231 3,429,436 823,940 31,185 3,334,580 1,064,894 27,139 3,239,723 1,305,848 23,093 3,144,867 1,546,802 19,047 3,050,011 1,787,757 15,002 2,955,155 2,028,711 10,956 2,860,299 2,269,665 6,910 2,765,442
M-280 2.8 CC TURBO With Deck (11 Feet) Cost Price 2,500,000
10% 20% 30% 40% 50% 60% 70% 80% 90%
No
of
Instls
24 413,782 105,032 2,820,513 652,330 93,580 2,795,680 890,879 82,129 2,770,846 1,129,428 70,678 2,746,013 1,367,976 59,226 2,721,179 1,606,525 47,775 2,696,346 1,845,073 36,323 2,671,513 2,083,622 24,872 2,646,679 2,322,171 13,421 2,621,846
36 383,410 74,660 2,987,512 625,399 66,649 2,949,112 867,388 58,638 2,910,712 1,109,377 50,627 2,872,312 1,351,366 42,616 2,833,912 1,593,355 34,605 2,795,512 1,835,343 26,593 2,757,112 2,077,332 18,582 2,718,712 2,319,321 10,571 2,680,312
48 368,255 59,505 3,156,009 611,956 53,206 3,103,627 855,656 46,906 3,051,244 1,099,356 40,606 2,998,862 1,343,057 34,307 2,946,479 1,586,757 28,007 2,894,097 1,830,458 21,708 2,841,714 2,074,158 15,408 2,789,331 2,317,858 9,108 2,736,949
60 359,189 50,439 3,326,090 603,909 45,159 3,259,312 848,630 39,880 3,192,534 1,093,350 34,600 3,125,756 1,338,070 29,320 3,058,978 1,582,791 24,041 2,992,200 1,827,511 18,761 2,925,422 2,072,232 13,482 2,858,644 2,316,952 8,202 2,791,866
72 353,120 44,370 3,459,332 598,515 39,765 3,377,749 843,910 35,160 3,296,167 1,089,304 30,554 3,214,584 1,334,699 25,949 3,133,001 1,580,094 21,344 3,051,419 1,825,488 16,738 2,969,836 2,070,883 12,133 2,888,253 2,316,278 7,528 2,806,671
84 348,829 40,079 3,596,216 594,700 35,950 3,499,424 840,572 31,822 3,402,632 1,086,443 27,693 3,305,840 1,332,315 23,565 3,209,048 1,578,186 19,436 3,112,256 1,824,058 15,308 3,015,464 2,069,929 11,179 2,918,672 2,315,801 7,051 2,821,880
M-280 2.8 CC Without Deck (14 Feet) Cost Price 2,420,000

10% 20% 30% 40% 50% 60% 70% 80% 90%
No
of
Instls
24 400,829 101,671 2,730,257 631,744 90,586 2,706,218 862,659 79,501 2,682,179 1,093,574 68,416 2,658,140 1,324,489 57,331 2,634,102 1,555,404 46,246 2,610,063 1,786,319 35,161 2,586,024 2,017,234 24,076 2,561,986 2,248,149 12,991 2,537,947
36 371,429 72,271 2,891,912 605,674 64,516 2,854,741 839,919 56,761 2,817,569 1,074,165 49,007 2,780,398 1,308,410 41,252 2,743,227 1,542,655 33,497 2,706,056 1,776,900 25,742 2,668,884 2,011,146 17,988 2,631,713 2,245,391 10,233 2,594,542
48 356,759 57,601 3,055,017 592,661 51,503 3,004,311 828,563 45,405 2,953,604 1,064,465 39,307 2,902,898 1,300,367 33,209 2,852,192 1,536,269 27,111 2,801,485 1,772,171 21,013 2,750,779 2,008,073 14,915 2,700,073 2,243,975 8,817 2,649,366
60 347,983 48,825 3,219,655 584,872 43,714 3,155,014 821,762 38,604 3,090,373 1,058,651 33,493 3,025,732 1,295,540 28,382 2,961,091 1,532,430 23,272 2,896,450 1,769,319 18,161 2,831,809 2,006,208 13,050 2,767,167 2,243,097 7,939 2,702,526
72 342,108 42,950 3,348,633 579,650 38,492 3,269,661 817,192 34,034 3,190,689 1,054,734 29,576 3,111,717 1,292,277 25,119 3,032,745 1,529,819 20,661 2,953,773 1,767,361 16,203 2,874,801 2,004,903 11,745 2,795,829 2,242,445 7,287 2,716,857
84 337,954 38,796 3,481,138 575,958 34,800 3,387,443 813,961 30,803 3,293,748 1,051,965 26,807 3,200,053 1,289,969 22,811 3,106,359 1,527,972 18,814 3,012,664 1,765,976 14,818 2,918,969 2,003,980 10,822 2,825,275 2,241,983 6,825 2,731,580
M-280 2.8 CC With Deck (14 Feet) Cost Price 2,470,000

10% 20% 30% 40% 50% 60% 70% 80% 90%
No
of
Instls
24 408,924 103,771 2,786,667 644,610 92,457 2,762,131 880,296 81,143 2,737,596 1,115,982 69,829 2,713,061 1,351,669 58,516 2,688,525 1,587,355 47,202 2,663,990 1,823,041 35,888 2,639,455 2,058,727 24,574 2,614,919 2,294,413 13,260 2,590,384
36 378,917 73,764 2,951,662 618,002 65,849 2,913,723 857,087 57,934 2,875,784 1,096,172 50,019 2,837,844 1,335,257 42,104 2,799,905 1,574,342 34,189 2,761,966 1,813,427 26,274 2,724,027 2,052,512 18,359 2,686,087 2,291,597 10,444 2,648,148
48 363,944 58,791 3,118,137 604,720 52,567 3,066,383 845,496 46,343 3,014,629 1,086,272 40,119 2,962,875 1,327,048 33,895 2,911,121 1,567,824 27,671 2,859,367 1,808,600 21,447 2,807,613 2,049,376 15,223 2,755,859 2,290,152 8,999 2,704,105
60 354,987 49,834 3,286,177 596,770 44,617 3,220,200 838,554 39,401 3,154,224 1,080,338 34,185 3,088,247 1,322,122 28,969 3,022,270 1,563,905 23,752 2,956,294 1,805,689 18,536 2,890,317 2,047,473 13,320 2,824,340 2,289,257 8,104 2,758,364
72 348,991 43,838 3,417,820 591,441 39,288 3,337,216 833,891 34,738 3,256,613 1,076,341 30,188 3,176,009 1,318,790 25,637 3,095,405 1,561,240 21,087 3,014,802 1,803,690 16,537 2,934,198 2,046,140 11,987 2,853,594 2,288,590 7,437 2,772,991
84 344,751 39,598 3,553,062 587,672 35,519 3,457,431 830,593 31,440 3,361,801 1,073,514 27,361 3,266,170 1,316,435 23,282 3,170,540 1,559,356 19,203 3,074,909 1,802,277 15,124 2,979,279 2,045,198 11,045 2,883,648 2,288,119 6,966 2,788,017
M-280 2.8 CC TURBO Without Deck (14 Feet) Cost Price 2,520,000
10% 20% 30% 40% 50% 60% 70% 80% 90%
No
of
Instls
24 417,020 105,872 2,843,077 657,477 94,329 2,818,045 897,934 82,786 2,793,013 1,138,391 71,243 2,767,981 1,378,848 59,700 2,742,949 1,619,305 48,157 2,717,917 1,859,762 36,614 2,692,885 2,100,219 25,071 2,667,853 2,340,676 13,528 2,642,821
36 386,405 75,257 3,011,412 630,330 67,182 2,972,705 874,255 59,107 2,933,998 1,118,180 51,032 2,895,291 1,362,105 42,957 2,856,583 1,606,029 34,881 2,817,876 1,849,954 26,806 2,779,169 2,093,879 18,731 2,740,462 2,337,804 10,656 2,701,754
48 371,129 59,981 3,181,257 616,779 53,631 3,128,456 862,429 47,281 3,075,654 1,108,079 40,931 3,022,853 1,353,729 34,581 2,970,051 1,599,379 28,231 2,917,249 1,845,029 21,881 2,864,448 2,090,679 15,531 2,811,646 2,336,329 9,181 2,758,844
60 361,991 50,843 3,352,699 608,669 45,521 3,285,387 855,347 40,199 3,218,074 1,102,025 34,877 3,150,762 1,348,703 29,555 3,083,450 1,595,381 24,233 3,016,138 1,842,059 18,911 2,948,825 2,088,737 13,589 2,881,513 2,335,416 8,268 2,814,201
72 355,873 44,725 3,487,007 603,231 40,083 3,404,771 850,589 35,441 3,322,536 1,097,947 30,799 3,240,301 1,345,304 26,156 3,158,065 1,592,662 21,514 3,075,830 1,840,020 16,872 2,993,595 2,087,378 12,230 2,911,359 2,334,736 7,588 2,829,124
84 351,547 40,399 3,624,986 599,386 36,238 3,527,420 847,224 32,076 3,429,853 1,095,063 27,915 3,332,287 1,342,901 23,753 3,234,721 1,590,740 19,592 3,137,154 1,838,578 15,430 3,039,588 2,086,417 11,269 2,942,021 2,334,255 7,107 2,844,455
M-280 2.8 CC TURBO With Deck (14 Feet) Cost Price 2,570,000
10% 20% 30% 40% 50% 60% 70% 80% 90%
No
of
Instls
24 425,116 107,973 2,899,487 670,344 96,201 2,873,959 915,572 84,429 2,848,430 1,160,800 72,657 2,822,901 1,406,028 60,885 2,797,372 1,651,256 49,113 2,771,844 1,896,484 37,341 2,746,315 2,141,711 25,568 2,720,786 2,386,939 13,796 2,695,258
36 393,894 76,751 3,071,163 642,658 68,515 3,031,687 891,423 60,280 2,992,212 1,140,187 52,044 2,952,737 1,388,952 43,809 2,913,262 1,637,716 35,573 2,873,786 1,886,481 27,338 2,834,311 2,135,246 19,103 2,794,836 2,384,010 10,867 2,755,361
48 378,315 61,172 3,244,378 628,839 54,696 3,190,528 879,363 48,220 3,136,679 1,129,886 41,743 3,082,830 1,380,410 35,267 3,028,981 1,630,934 28,791 2,975,131 1,881,458 22,315 2,921,282 2,131,982 15,839 2,867,433 2,382,506 9,363 2,813,583
60 368,994 51,851 3,419,221 620,567 46,424 3,350,573 872,139 40,996 3,281,925 1,123,712 35,569 3,213,277 1,375,284 30,141 3,144,629 1,626,857 24,714 3,075,982 1,878,430 19,287 3,007,334 2,130,002 13,859 2,938,686 2,381,575 8,432 2,870,038
72 362,755 45,612 3,556,193 615,021 40,878 3,472,326 867,287 36,144 3,388,459 1,119,553 31,410 3,304,592 1,371,818 26,675 3,220,725 1,624,084 21,941 3,136,858 1,876,350 17,207 3,052,991 2,128,616 12,473 2,969,124 2,380,881 7,738 2,885,257
84 358,344 41,201 3,696,911 611,100 36,957 3,597,408 863,856 32,713 3,497,906 1,116,612 28,469 3,398,404 1,369,367 24,224 3,298,902 1,622,123 19,980 3,199,399 1,874,879 15,736 3,099,897 2,127,635 11,492 3,000,395 2,380,391 7,248 2,900,893
FOTON DAIMLER
DAIMLER M-600 WITHOUT DECK Cost Price 6,900,000
10% 20% 30% 40% 50% 60% 70% 80% 90%
No
of
Instls
24 1,091,049 288,549 7,718,686 1,749,444 256,944 7,650,146 2,407,838 225,338 7,581,606 3,066,232 193,732 7,513,066 3,724,626 162,126 7,444,526 4,383,020 130,520 7,375,986 5,041,414 98,914 7,307,445 5,699,809 67,309 7,238,905 6,358,203 35,703 7,170,365
36 1,006,822 204,322 8,149,091 1,674,711 182,211 8,043,107 2,342,601 160,101 7,937,123 3,010,490 137,990 7,831,139 3,678,379 115,879 7,725,154 4,346,269 93,769 7,619,170 5,014,158 71,658 7,513,186 5,682,047 49,547 7,407,202 6,349,937 27,437 7,301,218
48 964,826 162,326 8,585,155 1,637,439 144,939 8,440,579 2,310,052 127,552 8,296,003 2,982,665 110,165 8,151,427 3,655,278 92,778 8,006,851 4,327,891 75,391 7,862,276 5,000,504 58,004 7,717,700 5,673,117 40,617 7,573,124 6,345,730 23,230 7,428,548
60 939,726 137,226 9,027,039 1,615,154 122,654 8,842,732 2,290,582 108,082 8,658,425 2,966,010 93,510 8,474,117 3,641,439 78,939 8,289,810 4,316,867 64,367 8,105,503 4,992,295 49,795 7,921,195 5,667,723 35,223 7,736,888 6,343,151 20,651 7,552,581
72 922,976 120,476 9,394,787 1,600,265 107,765 9,169,619 2,277,554 95,054 8,944,451 2,954,844 82,344 8,719,283 3,632,133 69,633 8,494,114 4,309,422 56,922 8,268,946 4,986,712 44,212 8,043,778 5,664,001 31,501 7,818,610 6,341,290 18,790 7,593,442
84 911,131 108,631 9,772,588 1,589,736 97,236 9,505,442 2,268,342 85,842 9,238,296 2,946,947 74,447 8,971,150 3,625,553 63,053 8,704,004 4,304,158 51,658 8,436,858 4,982,763 40,263 8,169,712 5,661,369 28,869 7,902,566 6,339,974 17,474 7,635,420
DAIMLER MP-600 WITHOUT DECK Cost Price 6,700,000

10% 20% 30% 40% 50% 60% 70% 80% 90%
No
of
Instls
24 1,059,686 280,186 7,494,956 1,698,996 249,496 7,428,403 2,338,306 218,806 7,361,849 2,977,616 188,116 7,295,296 3,616,927 157,427 7,228,742 4,256,237 126,737 7,162,189 4,895,547 96,047 7,095,635 5,534,858 65,358 7,029,082 6,174,168 34,668 6,962,528
36 977,900 198,400 7,912,885 1,626,430 176,930 7,809,973 2,274,960 155,460 7,707,061 2,923,490 133,990 7,604,149 3,572,020 112,520 7,501,237 4,220,551 91,051 7,398,325 4,869,081 69,581 7,295,413 5,517,611 48,111 7,192,500 6,166,141 26,641 7,089,588
48 937,121 157,621 8,336,310 1,590,238 140,738 8,195,925 2,243,355 123,855 8,055,539 2,896,472 106,972 7,915,154 3,549,589 90,089 7,774,769 4,202,706 73,206 7,634,384 4,855,823 56,323 7,493,998 5,508,940 39,440 7,353,613 6,162,057 22,557 7,213,228
60 912,748 133,248 8,765,386 1,568,599 119,099 8,586,421 2,224,449 104,949 8,407,456 2,880,300 90,800 8,228,491 3,536,150 76,650 8,049,526 4,192,001 62,501 7,870,561 4,847,852 48,352 7,691,596 5,503,702 34,202 7,512,631 6,159,553 20,053 7,333,665
72 896,484 116,984 9,122,475 1,554,141 104,641 8,903,833 2,211,799 92,299 8,685,191 2,869,457 79,957 8,466,550 3,527,115 67,615 8,247,908 4,184,772 55,272 8,029,267 4,842,430 42,930 7,810,625 5,500,088 30,588 7,591,983 6,157,746 18,246 7,373,342
84 884,982 105,482 9,489,325 1,543,918 94,418 9,229,922 2,202,854 83,354 8,970,519 2,861,789 72,289 8,711,117 3,520,725 61,225 8,451,714 4,179,661 50,161 8,192,311 4,838,596 39,096 7,932,908 5,497,532 28,032 7,673,506 6,156,468 16,968 7,414,103

10% 20% 30% 40% 50% 60% 70% 80% 90%
No
of
Instls
24 1,247,868 330,368 8,837,337 2,001,682 294,182 8,758,863 2,755,495 257,995 8,680,390 3,509,309 221,809 8,601,916 4,263,123 185,623 8,523,443 5,016,936 149,436 8,444,969 5,770,750 113,250 8,366,496 6,524,563 77,063 8,288,022 7,278,377 40,877 8,209,549
36 1,151,434 233,934 9,330,119 1,916,119 208,619 9,208,774 2,680,804 183,304 9,087,430 3,445,489 157,989 8,966,086 4,210,173 132,673 8,844,742 4,974,858 107,358 8,723,398 5,739,543 82,043 8,602,054 6,504,228 56,728 8,480,710 7,268,913 31,413 8,359,365
48 1,103,352 185,852 9,829,380 1,873,445 165,945 9,663,851 2,643,538 146,038 9,498,323 3,413,631 126,131 9,332,794 4,183,724 106,224 9,167,265 4,953,817 86,317 9,001,736 5,723,911 66,411 8,836,207 6,494,004 46,504 8,670,678 7,264,097 26,597 8,505,149
60 1,074,613 157,113 10,335,306 1,847,930 140,430 10,124,287 2,621,246 123,746 9,913,269 3,394,563 107,063 9,702,250 4,167,879 90,379 9,491,232 4,941,195 73,695 9,280,213 5,714,512 57,012 9,069,195 6,487,828 40,328 8,858,176 7,261,144 23,644 8,647,158
72 1,055,436 137,936 10,756,351 1,830,883 123,383 10,498,549 2,606,330 108,830 10,240,748 3,381,777 94,277 9,982,947 4,157,225 79,725 9,725,146 4,932,672 65,172 9,467,344 5,708,119 50,619 9,209,543 6,483,566 36,066 8,951,742 7,259,013 21,513 8,693,940
84 1,041,875 124,375 11,188,905 1,818,829 111,329 10,883,042 2,595,783 98,283 10,577,179 3,372,737 85,237 10,271,317 4,149,691 72,191 9,965,454 4,926,645 59,145 9,659,591 5,703,599 46,099 9,353,728 6,480,553 33,053 9,047,865 7,257,507 20,007 8,742,002

10% 20% 30% 40% 50% 60% 70% 80% 90%
No
of
Instls
24 1,216,504 322,004 8,613,607 1,951,234 286,734 8,537,120 2,685,964 251,464 8,460,633 3,420,694 216,194 8,384,146 4,155,423 180,923 8,307,659 4,890,153 145,653 8,231,172 5,624,883 110,383 8,154,686 6,359,612 75,112 8,078,199 7,094,342 39,842 8,001,712
36 1,122,511 228,011 9,093,913 1,867,837 203,337 8,975,641 2,613,163 178,663 8,857,369 3,358,489 153,989 8,739,097 4,103,815 129,315 8,620,824 4,849,140 104,640 8,502,552 5,594,466 79,966 8,384,280 6,339,792 55,292 8,266,008 7,085,118 30,618 8,147,736
48 1,075,647 181,147 9,580,535 1,826,244 161,744 9,419,197 2,576,841 142,341 9,257,859 3,327,438 122,938 9,096,520 4,078,035 103,535 8,935,182 4,828,632 84,132 8,773,844 5,579,229 64,729 8,612,505 6,329,826 45,326 8,451,167 7,080,424 25,924 8,289,829
60 1,047,636 153,136 10,073,653 1,801,375 136,875 9,867,976 2,555,113 120,613 9,662,300 3,308,852 104,352 9,456,624 4,062,591 88,091 9,250,948 4,816,330 71,830 9,045,271 5,570,068 55,568 8,839,595 6,323,807 39,307 8,633,919 7,077,546 23,046 8,428,242
72 1,028,944 134,444 10,484,038 1,784,759 120,259 10,232,763 2,540,575 106,075 9,981,489 3,296,391 91,891 9,730,214 4,052,206 77,706 9,478,939 4,808,022 63,522 9,227,665 5,563,838 49,338 8,976,390 6,319,653 35,153 8,725,115 7,075,469 20,969 8,473,841
84 1,015,726 121,226 10,905,642 1,773,010 108,510 10,607,522 2,530,294 95,794 10,309,403 3,287,579 83,079 10,011,283 4,044,863 70,363 9,713,164 4,802,147 57,647 9,415,044 5,559,432 44,932 9,116,925 6,316,716 32,216 8,818,805 7,074,000 19,500 8,520,686
10% 20% 30% 40% 50% 60% 70% 80% 90%
No
of
Instls
24 1,530,142 405,642 10,850,907 2,455,711 361,211 10,754,553 3,381,279 316,779 10,658,200 4,306,848 272,348 10,561,846 5,232,416 227,916 10,465,493 6,157,985 183,485 10,369,139 7,083,554 139,054 10,272,786 8,009,122 94,622 10,176,432 8,934,691 50,191 10,080,079
36 1,411,735 287,235 11,455,968 2,350,652 256,152 11,306,976 3,289,569 225,069 11,157,984 4,228,486 193,986 11,008,992 5,167,403 162,903 10,860,000 6,106,320 131,820 10,711,007 7,045,237 100,737 10,562,015 7,984,153 69,653 10,413,023 8,923,070 38,570 10,264,031
48 1,352,698 228,198 12,068,986 2,298,255 203,755 11,865,742 3,243,812 179,312 11,662,497 4,189,370 154,870 11,459,253 5,134,927 130,427 11,256,009 6,080,485 105,985 11,052,764 7,026,042 81,542 10,849,520 7,971,599 57,099 10,646,276 8,917,157 32,657 10,443,031
60 1,317,411 192,911 12,690,186 2,266,926 172,426 12,431,087 3,216,441 151,941 12,171,988 4,165,956 131,456 11,912,890 5,115,472 110,972 11,653,791 6,064,987 90,487 11,394,692 7,014,502 70,002 11,135,594 7,964,017 49,517 10,876,495 8,913,532 29,032 10,617,396
72 1,293,864 169,364 13,207,165 2,245,996 151,496 12,890,624 3,198,127 133,627 12,574,083 4,150,258 115,758 12,257,542 5,102,390 97,890 11,941,001 6,054,521 80,021 11,624,461 7,006,652 62,152 11,307,920 7,958,784 44,284 10,991,379 8,910,915 26,415 10,674,838
84 1,277,213 152,713 13,738,276 2,231,195 136,695 13,362,723 3,185,176 120,676 12,987,170 4,139,158 104,658 12,611,616 5,093,139 88,639 12,236,063 6,047,121 72,621 11,860,510 7,001,102 56,602 11,484,957 7,955,084 40,584 11,109,404 8,909,065 24,565 10,733,851
FOTON DUMP
FOTON DUMP TRUCK D-330 WITHOUT DECK Cost Price 14,000,000
10% 20% 30% 40% 50% 60% 70% 80% 90%
No
of
Instls
24 2,204,463 585,463 15,661,103 3,540,335 521,335 15,522,036 4,876,207 457,207 15,382,969 6,212,079 393,079 15,243,902 7,547,951 328,951 15,104,835 8,883,824 264,824 14,965,768 10,219,696 200,696 14,826,701 11,555,568 136,568 14,687,634 12,891,440 72,440 14,548,567
36 2,033,566 414,566 16,534,387 3,388,704 369,704 16,319,347 4,743,842 324,842 16,104,307 6,098,980 279,980 15,889,267 7,454,117 235,117 15,674,226 8,809,255 190,255 15,459,186 10,164,393 145,393 15,244,146 11,519,531 100,531 15,029,106 12,874,668 55,668 14,814,065
48 1,948,357 329,357 17,419,155 3,313,079 294,079 17,125,813 4,677,801 258,801 16,832,470 6,042,523 223,523 16,539,128 7,407,246 188,246 16,245,786 8,771,968 152,968 15,952,443 10,136,690 117,690 15,659,101 11,501,412 82,412 15,365,759 12,866,134 47,134 15,072,416
60 1,897,429 278,429 18,315,732 3,267,863 248,863 17,941,775 4,638,297 219,297 17,567,818 6,008,731 189,731 17,193,861 7,379,165 160,165 16,819,905 8,749,599 130,599 16,445,948 10,120,033 101,033 16,071,991 11,490,467 71,467 15,698,034 12,860,901 41,901 15,324,077
72 1,863,443 244,443 19,061,887 3,237,653 218,653 18,605,024 4,611,864 192,864 18,148,161 5,986,074 167,074 17,691,298 7,360,284 141,284 17,234,435 8,734,494 115,494 16,777,572 10,108,705 89,705 16,320,709 11,482,915 63,915 15,863,846 12,857,125 38,125 15,406,983
84 1,839,411 220,411 19,828,440 3,216,291 197,291 19,286,404 4,593,172 174,172 18,744,369 5,970,052 151,052 18,202,333 7,346,933 127,933 17,660,298 8,723,813 104,813 17,118,262 10,100,694 81,694 16,576,227 11,477,574 58,574 16,034,191 12,854,455 35,455 15,492,156
YUTONG MASTER
YUTONG MASTER LUXURY 8.5 METER BUS Cost Price 12,500,000
10% 20% 30% 40% 50% 60% 70% 80% 90%
No
of
Instls
24 1,969,234 522,734 13,983,127 3,161,978 465,478 13,858,961 4,354,721 408,221 13,734,794 5,547,464 350,964 13,610,627 6,740,207 293,707 13,486,460 7,932,950 236,450 13,362,293 9,125,693 179,193 13,238,126 10,318,436 121,936 13,113,959 11,511,179 64,679 12,989,792
36 1,816,648 370,148 14,762,846 3,026,593 330,093 14,570,846 4,236,537 290,037 14,378,845 5,446,482 249,982 14,186,845 6,656,426 209,926 13,994,845 7,866,371 169,871 13,802,845 9,076,315 129,815 13,610,844 10,286,260 89,760 13,418,844 11,496,204 49,704 13,226,844
48 1,740,569 294,069 15,552,817 2,959,071 262,571 15,290,904 4,177,573 231,073 15,028,991 5,396,075 199,575 14,767,079 6,614,576 168,076 14,505,166 7,833,078 136,578 14,243,253 9,051,580 105,080 13,981,340 10,270,082 73,582 13,719,427 11,488,584 42,084 13,457,514
60 1,695,097 248,597 16,353,332 2,918,699 222,199 16,019,442 4,142,301 195,801 15,685,552 5,365,903 169,403 15,351,662 6,589,505 143,005 15,017,772 7,813,106 116,606 14,683,882 9,036,708 90,208 14,349,992 10,260,310 63,810 14,016,102 11,483,912 37,412 13,682,212
72 1,664,753 218,253 17,019,542 2,891,726 195,226 16,611,629 4,118,700 172,200 16,203,715 5,345,673 149,173 15,795,802 6,572,647 126,147 15,387,889 7,799,620 103,120 14,979,975 9,026,593 80,093 14,572,062 10,253,567 57,067 14,164,148 11,480,540 34,040 13,756,235
84 1,643,295 196,795 17,703,964 2,872,653 176,153 17,220,004 4,102,010 155,510 16,736,043 5,331,368 134,868 16,252,083 6,560,726 114,226 15,768,123 7,790,083 93,583 15,284,163 9,019,441 72,941 14,800,202 10,248,798 52,298 14,316,242 11,478,156 31,656 13,832,282
HIRE PURCHASE PRICE PROTON VARIANTS
PROTON SAGA
PROTON SAGA STANDARD 1.3L MT Cost Price 1,925,000
10% 20% 30% 40% 50% 60% 70% 80% 90%
No of
Instls
24 318,182 80,874 2,171,795 501,864 72,057 2,152,673 685,547 63,239 2,133,552 869,229 54,422 2,114,430 1,052,912 45,604 2,095,308 1,236,594 36,787 2,076,186 1,420,277 27,969 2,057,065 1,603,959 19,151 2,037,943 1,787,641 10,334 2,018,821
36 294,796 57,488 2,300,384 481,127 51,320 2,270,816 667,459 45,151 2,241,248 853,790 38,983 2,211,680 1,040,122 32,814 2,182,112 1,226,453 26,645 2,152,544 1,412,784 20,477 2,122,976 1,599,116 14,308 2,093,408 1,785,447 8,140 2,063,840
48 283,127 45,819 2,430,127 470,776 40,968 2,389,793 658,425 36,118 2,349,458 846,074 31,267 2,309,123 1,033,724 26,416 2,268,789 1,221,373 21,566 2,228,454 1,409,022 16,715 2,188,120 1,596,672 11,864 2,147,785 1,784,321 7,013 2,107,451
60 276,146 38,838 2,561,089 464,580 34,773 2,509,670 653,015 30,707 2,458,251 841,450 26,642 2,406,832 1,029,884 22,577 2,355,413 1,218,319 18,511 2,303,994 1,406,754 14,446 2,252,575 1,595,188 10,381 2,201,156 1,783,623 6,315 2,149,737
72 271,473 34,165 2,663,686 460,426 30,619 2,600,867 649,380 27,073 2,538,048 838,334 23,527 2,475,230 1,027,288 19,981 2,412,411 1,216,242 16,435 2,349,592 1,405,196 12,888 2,286,774 1,594,150 9,342 2,223,955 1,783,104 5,796 2,161,136
84 268,168 30,861 2,769,087 457,489 27,682 2,694,557 646,810 24,503 2,620,027 836,131 21,324 2,545,497 1,025,452 18,145 2,470,967 1,214,773 14,966 2,396,437 1,404,094 11,787 2,321,907 1,593,416 8,608 2,247,378 1,782,737 5,429 2,172,848
PROTON SAGA 1.3L STANDARD AT Cost Price 2,075,000

10% 20% 30% 40% 50% 60% 70% 80% 90%
No of
Instls
24 342,469 87,176 2,341,026 540,464 77,672 2,320,414 738,460 68,167 2,299,802 936,455 58,662 2,279,191 1,134,450 49,158 2,258,579 1,332,446 39,653 2,237,967 1,530,441 30,148 2,217,356 1,728,436 20,644 2,196,744 1,926,432 11,139 2,176,132
36 317,260 61,968 2,479,635 518,111 55,319 2,447,763 718,962 48,669 2,415,891 919,813 42,020 2,384,019 1,120,663 35,371 2,352,147 1,321,514 28,722 2,320,275 1,522,365 22,073 2,288,403 1,723,216 15,423 2,256,531 1,924,067 8,774 2,224,659
48 304,682 49,389 2,619,488 506,953 44,161 2,576,010 709,225 38,932 2,532,533 911,496 33,703 2,489,055 1,113,767 28,475 2,445,578 1,316,038 23,246 2,402,100 1,518,310 18,017 2,358,623 1,720,581 12,789 2,315,145 1,922,852 7,560 2,271,668
60 297,157 41,864 2,760,655 500,275 37,482 2,705,229 703,393 33,100 2,649,803 906,511 28,718 2,594,378 1,109,628 24,336 2,538,952 1,312,746 19,954 2,483,526 1,515,864 15,572 2,428,100 1,718,982 11,190 2,372,675 1,922,100 6,808 2,317,249
72 292,120 36,827 2,871,246 495,797 33,005 2,803,532 699,475 29,182 2,735,818 903,152 25,360 2,668,105 1,106,830 21,538 2,600,391 1,310,508 17,715 2,532,678 1,514,185 13,893 2,464,964 1,717,863 10,070 2,397,250 1,921,540 6,248 2,329,537
84 288,558 33,265 2,984,860 492,631 29,839 2,904,522 696,704 26,412 2,824,185 900,778 22,985 2,743,847 1,104,851 19,559 2,663,510 1,308,925 16,132 2,583,173 1,512,998 12,705 2,502,835 1,717,071 9,279 2,422,498 1,921,145 5,852 2,342,160
PROTON SAGA 1.3L ACE AT Cost Price 2,175,000
10% 20% 30% 40% 50% 60% 70% 80% 90%
No of
Instls
24 358,660 91,378 2,453,846 566,197 81,415 2,432,241 773,735 71,452 2,410,636 981,272 61,490 2,389,031 1,188,809 51,527 2,367,426 1,396,347 41,564 2,345,821 1,603,884 31,601 2,324,216 1,811,421 21,639 2,302,611 2,018,958 11,676 2,281,006
36 332,237 64,954 2,599,136 542,767 57,985 2,565,728 753,297 51,015 2,532,320 963,828 44,045 2,498,912 1,174,358 37,076 2,465,504 1,384,888 30,106 2,432,095 1,595,419 23,136 2,398,687 1,805,949 16,167 2,365,279 2,016,479 9,197 2,331,871
48 319,052 51,770 2,745,728 531,072 46,289 2,700,155 743,091 40,808 2,654,582 955,110 35,328 2,609,010 1,167,129 29,847 2,563,437 1,379,149 24,366 2,517,864 1,591,168 18,886 2,472,291 1,803,187 13,405 2,426,718 2,015,207 7,924 2,381,145
60 311,164 43,882 2,893,698 524,071 39,289 2,835,602 736,978 34,695 2,777,505 949,885 30,102 2,719,408 1,162,791 25,509 2,661,311 1,375,698 20,916 2,603,214 1,588,605 16,322 2,545,117 1,801,511 11,729 2,487,020 2,014,418 7,136 2,428,923
72 305,885 38,602 3,009,619 519,378 34,595 2,938,642 732,871 30,589 2,867,665 946,365 26,582 2,796,688 1,159,858 22,576 2,725,711 1,373,351 18,569 2,654,734 1,586,845 14,562 2,583,757 1,800,338 10,556 2,512,780 2,013,832 6,549 2,441,803
84 302,151 34,868 3,128,708 516,059 31,277 3,044,499 729,967 27,685 2,960,290 943,876 24,093 2,876,081 1,157,784 20,501 2,791,872 1,371,692 16,909 2,707,663 1,585,600 13,318 2,623,454 1,799,508 9,726 2,539,245 2,013,417 6,134 2,455,036
PROTON X-70
PROTON X-70 FWD/2WD PREMIUM 1.5CC Cost Price 4,890,000
10% 20% 30% 40% 50% 60% 70% 80% 90%
No of
Instls
24 773,344 204,494 5,470,199 1,239,945 182,095 5,421,625 1,706,546 159,696 5,373,051 2,173,147 137,297 5,324,477 2,639,748 114,898 5,275,903 3,106,349 92,499 5,227,329 3,572,950 70,100 5,178,755 4,039,551 47,701 5,130,181 4,506,152 25,302 5,081,607
36 713,652 144,802 5,775,225 1,186,982 129,132 5,700,115 1,660,313 113,463 5,625,004 2,133,643 97,793 5,549,894 2,606,973 82,123 5,474,783 3,080,303 66,453 5,399,673 3,553,634 50,784 5,324,562 4,026,964 35,114 5,249,452 4,500,294 19,444 5,174,341
48 683,890 115,040 6,084,262 1,160,568 102,718 5,981,802 1,637,246 90,396 5,879,341 2,113,924 78,074 5,776,881 2,590,601 65,751 5,674,421 3,067,279 53,429 5,571,961 3,543,957 41,107 5,469,500 4,020,635 28,785 5,367,040 4,497,313 16,463 5,264,580
60 666,101 97,251 6,397,424 1,144,774 86,924 6,266,806 1,623,447 76,597 6,136,188 2,102,120 66,270 6,005,570 2,580,793 55,943 5,874,952 3,059,466 45,616 5,744,335 3,538,139 35,289 5,613,717 4,016,812 24,962 5,483,099 4,495,486 14,636 5,352,481
72 654,231 85,381 6,658,045 1,134,223 76,373 6,498,469 1,614,215 67,365 6,338,893 2,094,207 58,357 6,179,318 2,574,199 49,349 6,019,742 3,054,191 40,341 5,860,166 3,534,183 31,333 5,700,591 4,014,175 22,325 5,541,015 4,494,167 13,317 5,381,439
84 645,836 76,986 6,925,791 1,126,761 68,911 6,736,465 1,607,686 60,836 6,547,140 2,088,610 52,760 6,357,815 2,569,535 44,685 6,168,490 3,050,460 36,610 5,979,164 3,531,384 28,534 5,789,839 4,012,309 20,459 5,600,514 4,493,234 12,384 5,411,189
PROTON X-70 AWD EXECUTIVE 1.5CC Cost Price 4,590,000

10% 20% 30% 40% 50% 60% 70% 80% 90%
No of
Instls
24 726,298 191,948 5,134,604 1,164,273 170,923 5,089,010 1,602,249 149,899 5,043,416 2,040,224 128,874 4,997,822 2,478,199 107,849 4,952,228 2,916,174 86,824 4,906,634 3,354,150 65,800 4,861,040 3,792,125 44,775 4,815,446 4,230,100 23,750 4,769,852
36 670,269 135,919 5,420,917 1,114,560 121,210 5,350,414 1,558,852 106,502 5,279,912 2,003,143 91,793 5,209,410 2,447,435 77,085 5,138,907 2,891,727 62,377 5,068,405 3,336,018 47,668 4,997,902 3,780,310 32,960 4,927,400 4,224,601 18,251 4,856,897
48 642,332 107,982 5,710,994 1,089,766 96,416 5,614,820 1,537,200 84,850 5,518,646 1,984,634 73,284 5,422,471 2,432,068 61,718 5,326,297 2,879,502 50,152 5,230,122 3,326,935 38,585 5,133,948 3,774,369 27,019 5,037,774 4,221,803 15,453 4,941,599
60 625,635 91,285 6,004,944 1,074,941 81,591 5,882,339 1,524,248 71,898 5,759,735 1,973,555 62,205 5,637,130 2,422,861 52,511 5,514,526 2,872,168 42,818 5,391,921 3,321,474 33,124 5,269,317 3,770,781 23,431 5,146,713 4,220,088 13,738 5,024,108
72 614,492 80,142 6,249,576 1,065,037 71,687 6,099,790 1,515,582 63,232 5,950,004 1,966,126 54,776 5,800,218 2,416,671 46,321 5,650,433 2,867,216 37,866 5,500,647 3,317,760 29,410 5,350,861 3,768,305 20,955 5,201,075 4,218,850 12,500 5,051,289
84 606,613 72,263 6,500,896 1,058,033 64,683 6,323,185 1,509,453 57,103 6,145,475 1,960,874 49,524 5,967,765 2,412,294 41,944 5,790,055 2,863,714 34,364 5,612,344 3,315,134 26,784 5,434,634 3,766,554 19,204 5,256,924 4,217,974 11,624 5,079,214
PROTON X-70 Rs.55000/- TRANSPORTATION CHARGES Transportation charges will be added in down payment
PROTON SAGA Rs.35000/- TRANSPORTATION CHARGES
UNITED BRAVO HIRE PURCHASE PRICE
UNITED
UNITED Bravo Cost Price 1,030,000
10% 20% 30% 40% 50% 60% 70% 80% 90%
No of
Instls
24 172,770 43,273 1,162,051 271,052 38,555 1,151,820 369,334 33,837 1,141,589 467,616 29,119 1,131,357 565,898 24,401 1,121,126 664,180 19,683 1,110,895 762,462 14,965 1,100,663 860,744 10,247 1,090,432 959,026 5,529 1,080,201
36 160,257 30,760 1,230,855 259,956 27,459 1,215,034 359,656 24,159 1,199,213 459,355 20,858 1,183,393 559,055 17,558 1,167,572 658,754 14,257 1,151,751 758,453 10,956 1,135,930 858,153 7,656 1,120,109 957,852 4,355 1,104,289
48 154,013 24,516 1,300,276 254,418 21,921 1,278,694 354,822 19,325 1,257,113 455,227 16,730 1,235,531 555,631 14,134 1,213,949 656,036 11,539 1,192,368 756,441 8,944 1,170,786 856,845 6,348 1,149,205 957,250 3,753 1,127,623
60 150,278 20,781 1,370,349 251,103 18,606 1,342,837 351,927 16,430 1,315,324 452,752 14,255 1,287,812 553,577 12,080 1,260,299 654,402 9,905 1,232,786 755,227 7,730 1,205,274 856,051 5,554 1,177,761 956,876 3,379 1,150,249
72 147,777 18,280 1,425,245 248,880 16,383 1,391,633 349,983 14,486 1,358,021 451,085 12,588 1,324,409 552,188 10,691 1,290,797 653,291 8,794 1,257,185 754,393 6,896 1,223,572 855,496 4,999 1,189,960 956,598 3,101 1,156,348
84 146,009 16,512 1,481,641 247,308 14,811 1,441,763 348,608 13,111 1,401,885 449,907 11,410 1,362,006 551,206 9,709 1,322,128 652,505 8,008 1,282,250 753,804 6,307 1,242,371 855,103 4,606 1,202,493 956,402 2,905 1,162,615
Freight Charges for various station are as follows the same may be added in down payment.
1 Lahore 4,000
2 Rawalpindi/Islamabad 10,000
3 Peshawar 12,000
4 Karachi 14,000
5 Faisalabad 8,000
6 Multan 10,000
HIRE PURCHASE PRICE AGRICULTURE TRACTOR
MASSEY FERGUSON
MF 240 (50 HP) WITH STD TOOL KIT Cost Price 1,085,700
10% 20% 30% 40% 50% 60% 70% 80% 90%
No of
Instls
24 181,789 45,613 1,224,892 285,386 40,640 1,214,108 388,982 35,667 1,203,323 492,579 30,694 1,192,538 596,176 25,721 1,181,754 699,773 20,748 1,170,969 803,370 15,775 1,160,185 906,967 10,801 1,149,400 1,010,564 5,828 1,138,615
36 168,599 32,423 1,297,417 273,690 28,944 1,280,740 378,781 25,465 1,264,064 483,872 21,986 1,247,388 588,963 18,507 1,230,711 694,053 15,028 1,214,035 799,144 11,549 1,197,359 904,235 8,070 1,180,682 1,009,326 4,591 1,164,006
48 162,017 25,842 1,370,592 267,852 23,106 1,347,843 373,686 20,370 1,325,094 479,520 17,635 1,302,346 585,354 14,899 1,279,597 691,188 12,163 1,256,848 797,023 9,427 1,234,100 902,857 6,691 1,211,351 1,008,691 3,956 1,188,602
60 158,080 21,905 1,444,454 264,357 19,612 1,415,454 370,634 17,319 1,386,454 476,912 15,026 1,357,453 583,189 12,733 1,328,453 689,466 10,440 1,299,453 795,743 8,148 1,270,452 902,020 5,855 1,241,452 1,008,297 3,562 1,212,452
72 155,444 19,269 1,502,319 262,014 17,269 1,466,889 368,584 15,269 1,431,459 475,155 13,269 1,396,030 581,725 11,269 1,360,600 688,295 9,269 1,325,170 794,865 7,269 1,289,740 901,435 5,269 1,254,311 1,008,005 3,269 1,218,881
84 153,581 17,405 1,561,765 260,358 15,612 1,519,730 367,135 13,820 1,477,695 473,912 12,027 1,435,660 580,689 10,234 1,393,625 687,466 8,441 1,351,591 794,243 6,648 1,309,556 901,020 4,855 1,267,521 1,007,797 3,062 1,225,486
MF 350 (50 HP) HYDROSTATIC PS STD TOOL KIT Cost Price 1,186,500
10% 20% 30% 40% 50% 60% 70% 80% 90%
No of
Instls
24 198,109 49,848 1,338,615 311,325 44,413 1,326,830 424,540 38,978 1,315,044 537,755 33,544 1,303,258 650,970 28,109 1,291,472 764,185 22,674 1,279,686 877,400 17,239 1,267,900 990,616 11,804 1,256,114 1,103,831 6,369 1,244,328
36 183,695 35,434 1,417,873 298,543 31,632 1,399,649 413,391 27,830 1,381,424 528,239 24,027 1,363,199 643,087 20,225 1,344,975 757,935 16,423 1,326,750 872,783 12,621 1,308,525 987,630 8,819 1,290,301 1,102,478 5,017 1,272,076
48 176,503 28,241 1,497,842 292,163 25,251 1,472,981 407,823 22,262 1,448,121 523,483 19,272 1,423,260 639,143 16,282 1,398,399 754,804 13,292 1,373,538 870,464 10,302 1,348,677 986,124 7,313 1,323,817 1,101,784 4,323 1,298,956
60 172,200 23,938 1,578,562 288,344 21,433 1,546,870 404,488 18,927 1,515,177 520,633 16,421 1,483,484 636,777 13,915 1,451,791 752,921 11,410 1,420,098 869,065 8,904 1,388,405 985,210 6,398 1,356,712 1,101,354 3,893 1,325,020
72 169,319 21,058 1,641,799 285,784 18,872 1,603,080 402,248 16,687 1,564,361 518,712 14,501 1,525,642 635,177 12,315 1,486,922 751,641 10,130 1,448,203 868,105 7,944 1,409,484 984,570 5,758 1,370,765 1,101,034 3,573 1,332,046
84 167,283 19,021 1,706,764 283,973 17,062 1,660,827 400,664 15,103 1,614,889 517,355 13,143 1,568,952 634,045 11,184 1,523,014 750,736 9,224 1,477,077 867,426 7,265 1,431,139 984,117 5,306 1,385,202 1,100,808 3,346 1,339,264
10% 20% 30% 40% 50% 60% 70% 80% 90%
No of
Instls
24 207,460 52,274 1,403,769 326,186 46,575 1,391,410 444,911 40,876 1,379,050 563,637 35,176 1,366,691 682,362 29,477 1,354,331 801,088 23,778 1,341,971 919,814 18,078 1,329,612 1,038,539 12,379 1,317,252 1,157,265 6,679 1,304,893
36 192,344 37,158 1,486,885 312,782 33,171 1,467,773 433,220 29,184 1,448,661 553,657 25,197 1,429,550 674,095 21,210 1,410,438 794,533 17,223 1,391,326 914,971 13,236 1,372,215 1,035,409 9,248 1,353,103 1,155,847 5,261 1,333,991
48 184,801 29,616 1,570,746 306,091 26,481 1,544,675 427,381 23,345 1,518,604 548,670 20,210 1,492,533 669,960 17,075 1,466,463 791,250 13,939 1,440,392 912,539 10,804 1,414,321 1,033,829 7,669 1,388,250 1,155,119 4,533 1,362,179
60 180,289 25,103 1,655,395 302,086 22,476 1,622,160 423,884 19,848 1,588,924 545,681 17,220 1,555,689 667,478 14,593 1,522,453 789,276 11,965 1,489,218 911,073 9,337 1,455,983 1,032,870 6,710 1,422,747 1,154,668 4,082 1,389,512
72 177,269 22,083 1,721,710 299,402 19,791 1,681,106 421,534 17,499 1,640,502 543,667 15,207 1,599,898 665,800 12,915 1,559,295 787,933 10,623 1,518,691 910,066 8,331 1,478,087 1,032,199 6,039 1,437,484 1,154,332 3,746 1,396,880
84 175,133 19,947 1,789,837 297,503 17,892 1,741,664 419,873 15,838 1,693,490 542,243 13,783 1,645,317 664,614 11,728 1,597,143 786,984 9,673 1,548,970 909,354 7,619 1,500,796 1,031,724 5,564 1,452,623 1,154,095 3,509 1,404,450
MF 360 (60 HP) WITH PW STREEING &STD TOOL KIT Cost Price 1,286,250
10% 20% 30% 40% 50% 60% 70% 80% 90%
No of
Instls
24 214,260 54,039 1,451,154 336,993 48,147 1,438,377 459,727 42,255 1,425,600 582,460 36,364 1,412,824 705,193 30,472 1,400,047 827,927 24,580 1,387,270 950,660 18,688 1,374,493 1,073,393 12,797 1,361,716 1,196,126 6,905 1,348,940
36 198,634 38,413 1,537,075 323,137 34,291 1,517,318 447,641 30,169 1,497,561 572,144 26,047 1,477,805 696,647 21,926 1,458,048 821,150 17,804 1,438,291 945,654 13,682 1,418,534 1,070,157 9,561 1,398,777 1,194,660 5,439 1,379,020
48 190,837 30,616 1,623,767 316,221 27,374 1,596,816 441,605 24,133 1,569,865 566,988 20,892 1,542,914 692,372 17,651 1,515,963 817,756 14,410 1,489,013 943,140 11,169 1,462,062 1,068,524 7,927 1,435,111 1,193,908 4,686 1,408,160
60 186,172 25,951 1,711,273 312,081 23,234 1,676,916 437,989 20,518 1,642,559 563,898 17,802 1,608,202 689,807 15,085 1,573,844 815,715 12,369 1,539,487 941,624 9,653 1,505,130 1,067,533 6,936 1,470,772 1,193,441 4,220 1,436,415
72 183,050 22,828 1,779,826 309,305 20,459 1,737,852 435,561 18,090 1,695,878 561,817 15,720 1,653,903 688,072 13,351 1,611,929 814,328 10,981 1,569,955 940,583 8,612 1,527,981 1,066,839 6,242 1,486,006 1,193,094 3,873 1,444,032
84 180,842 20,620 1,850,253 307,343 18,496 1,800,454 433,844 16,372 1,750,654 560,345 14,248 1,700,855 686,845 12,124 1,651,055 813,346 10,000 1,601,256 939,847 7,876 1,551,456 1,066,348 5,752 1,501,657 1,192,849 3,628 1,451,857
10% 20% 30% 40% 50% 60% 70% 80% 90%
No of
Instls
24 268,313 67,935 1,824,308 422,606 60,528 1,808,246 576,899 53,121 1,792,183 731,193 45,714 1,776,121 885,486 38,308 1,760,059 1,039,779 30,901 1,743,997 1,194,072 23,494 1,727,934 1,348,366 16,087 1,711,872 1,502,659 8,680 1,695,810
36 248,668 48,290 1,932,323 405,187 43,109 1,907,486 561,705 37,927 1,882,649 718,224 32,745 1,857,811 874,742 27,564 1,832,974 1,031,260 22,382 1,808,137 1,187,779 17,201 1,783,300 1,344,297 12,019 1,758,463 1,500,816 6,837 1,733,626
48 238,866 38,488 2,041,307 396,492 34,413 2,007,426 554,117 30,339 1,973,545 711,743 26,264 1,939,664 869,368 22,190 1,905,783 1,026,993 18,115 1,871,902 1,184,619 14,040 1,838,021 1,342,244 9,966 1,804,140 1,499,870 5,891 1,770,259
60 233,002 32,624 2,151,315 391,287 29,209 2,108,123 549,573 25,794 2,064,931 707,858 22,379 2,021,739 866,143 18,964 1,978,547 1,024,428 15,550 1,935,355 1,182,713 12,135 1,892,163 1,340,998 8,720 1,848,971 1,499,283 5,305 1,805,779
72 229,077 28,699 2,237,496 387,798 25,720 2,184,728 546,519 22,741 2,131,961 705,241 19,762 2,079,193 863,962 16,784 2,026,425 1,022,683 13,805 1,973,658 1,181,405 10,826 1,920,890 1,340,126 7,848 1,868,122 1,498,847 4,869 1,815,355
84 226,301 25,923 2,326,033 385,331 23,253 2,263,428 544,361 20,582 2,200,823 703,390 17,912 2,138,217 862,420 15,242 2,075,612 1,021,450 12,571 2,013,007 1,180,479 9,901 1,950,402 1,339,509 7,231 1,887,797 1,498,539 4,560 1,825,192
10% 20% 30% 40% 50% 60% 70% 80% 90%
No of
Instls
24 280,213 71,022 1,907,231 441,520 63,279 1,890,439 602,827 55,536 1,873,646 764,133 47,792 1,856,854 925,440 40,049 1,840,062 1,086,746 32,305 1,823,269 1,248,053 24,562 1,806,477 1,409,359 16,818 1,789,685 1,570,666 9,075 1,772,892
36 259,676 50,485 2,020,156 423,309 45,068 1,994,190 586,942 39,651 1,968,224 750,575 34,234 1,942,257 914,208 28,817 1,916,291 1,077,841 23,400 1,890,325 1,241,473 17,982 1,864,359 1,405,106 12,565 1,838,393 1,568,739 7,148 1,812,427
48 249,429 40,238 2,134,094 414,219 35,978 2,098,672 579,009 31,718 2,063,251 743,799 27,458 2,027,830 908,589 23,198 1,992,409 1,073,379 18,938 1,956,988 1,238,170 14,679 1,921,567 1,402,960 10,419 1,886,146 1,567,750 6,159 1,850,725
60 243,298 34,107 2,249,102 408,778 30,537 2,203,947 574,258 26,967 2,158,792 739,738 23,397 2,113,636 905,217 19,827 2,068,481 1,070,697 16,256 2,023,326 1,236,177 12,686 1,978,170 1,401,657 9,116 1,933,015 1,567,137 5,546 1,887,860
72 239,194 30,003 2,339,200 405,130 26,889 2,284,034 571,066 23,775 2,228,868 737,002 20,661 2,173,702 902,938 17,547 2,118,536 1,068,873 14,433 2,063,369 1,234,809 11,318 2,008,203 1,400,745 8,204 1,953,037 1,566,681 5,090 1,897,871
84 236,292 27,101 2,431,762 402,550 24,309 2,366,311 568,809 21,518 2,300,860 735,067 18,726 2,235,409 901,325 15,934 2,169,958 1,067,584 13,143 2,104,508 1,233,842 10,351 2,039,057 1,400,100 7,559 1,973,606 1,566,359 4,768 1,908,155
MF 385 4WD (85 HP) WITH STD TOOL KIT Cost Price 2,226,000
10% 20% 30% 40% 50% 60% 70% 80% 90%
No of
Instls
24 366,918 93,520 2,511,385 579,321 83,324 2,489,273 791,725 73,128 2,467,161 1,004,129 62,931 2,445,050 1,216,532 52,735 2,422,938 1,428,936 42,539 2,400,827 1,641,340 32,342 2,378,715 1,853,743 22,146 2,356,603 2,066,147 11,950 2,334,492
36 339,875 66,477 2,660,081 555,342 59,344 2,625,890 770,809 52,211 2,591,698 986,275 45,078 2,557,507 1,201,742 37,945 2,523,315 1,417,209 30,812 2,489,124 1,632,676 23,679 2,454,933 1,848,143 16,546 2,420,741 2,063,610 9,413 2,386,550
48 326,381 52,984 2,810,111 543,372 47,374 2,763,469 760,363 41,765 2,716,828 977,353 36,156 2,670,186 1,194,344 30,547 2,623,545 1,411,335 24,938 2,576,904 1,628,326 19,328 2,530,262 1,845,317 13,719 2,483,621 2,062,307 8,110 2,436,979
60 318,308 44,911 2,961,551 536,207 40,210 2,902,092 754,106 35,509 2,842,632 972,005 30,808 2,783,173 1,189,904 26,107 2,723,714 1,407,803 21,406 2,664,255 1,625,702 16,705 2,604,796 1,843,601 12,004 2,545,337 2,061,500 7,303 2,485,877
72 312,905 39,507 3,080,189 531,404 35,407 3,007,548 749,903 31,306 2,934,907 968,403 27,205 2,862,266 1,186,902 23,105 2,789,624 1,405,402 19,004 2,716,983 1,623,901 14,904 2,644,342 1,842,401 10,803 2,571,701 2,060,900 6,703 2,499,060
84 309,083 35,686 3,202,071 528,007 32,010 3,115,887 746,931 28,334 3,029,704 965,855 24,658 2,943,520 1,184,779 20,982 2,857,337 1,403,703 17,306 2,771,153 1,622,627 13,630 2,684,969 1,841,551 9,954 2,598,786 2,060,475 6,278 2,512,602
FIAT AL-GHAZI TRACTOR

AL-GHAZI TRACTOR 480-S (55 HP) Cost Price 1,088,850
10% 20% 30% 40% 50% 60% 70% 80% 90%
No of
Instls
24 182,299 45,746 1,228,446 286,196 40,758 1,217,630 390,094 35,770 1,206,814 493,991 30,783 1,195,998 597,889 25,795 1,185,182 701,786 20,808 1,174,367 805,683 15,820 1,163,551 909,581 10,833 1,152,735 1,013,478 5,845 1,141,919
36 169,071 32,517 1,301,181 274,466 29,028 1,284,456 379,862 25,539 1,267,732 485,258 22,050 1,251,007 590,654 18,561 1,234,282 696,050 15,072 1,217,557 801,446 11,582 1,200,833 906,841 8,093 1,184,108 1,012,237 4,604 1,167,383
48 162,470 25,917 1,374,568 268,611 23,173 1,351,754 374,753 20,429 1,328,939 480,894 17,686 1,306,124 587,035 14,942 1,283,310 693,176 12,198 1,260,495 799,318 9,455 1,237,680 905,459 6,711 1,214,865 1,011,600 3,967 1,192,051
60 158,521 21,968 1,448,645 265,107 19,669 1,419,561 371,692 17,369 1,390,476 478,278 15,070 1,361,392 584,863 12,770 1,332,307 691,449 10,471 1,303,223 798,034 8,171 1,274,138 904,620 5,872 1,245,054 1,011,205 3,572 1,215,969
72 155,878 19,325 1,506,678 262,757 17,319 1,471,145 369,636 15,313 1,435,612 476,516 13,308 1,400,080 583,395 11,302 1,364,547 690,274 9,296 1,329,015 797,153 7,290 1,293,482 904,032 5,284 1,257,950 1,010,912 3,279 1,222,417
84 154,009 17,456 1,566,296 261,096 15,658 1,524,139 368,183 13,860 1,481,982 475,270 12,061 1,439,826 582,356 10,263 1,397,669 689,443 8,465 1,355,512 796,530 6,667 1,313,355 903,617 4,869 1,271,198 1,010,704 3,071 1,229,042
AL-GHAZI TRACTOR 480-PW (55 HP) Cost Price 1,142,925

10% 20% 30% 40% 50% 60% 70% 80% 90%
No of
Instls
24 191,055 48,017 1,289,454 300,111 42,782 1,278,101 409,169 37,547 1,266,748 518,226 32,312 1,255,395 627,284 27,076 1,244,042 736,340 21,841 1,232,689 845,398 16,606 1,221,335 954,455 11,371 1,209,982 1,063,513 6,136 1,198,629
36 177,170 34,132 1,365,801 287,799 30,470 1,348,246 398,430 26,807 1,330,690 509,059 23,145 1,313,135 619,690 19,483 1,295,580 730,319 15,820 1,278,024 840,950 12,158 1,260,469 951,579 8,495 1,242,914 1,062,210 4,833 1,225,358
48 170,241 27,204 1,442,833 281,653 24,324 1,418,885 393,066 21,444 1,394,937 504,478 18,564 1,370,990 615,891 15,684 1,347,042 727,303 12,804 1,323,094 838,716 9,924 1,299,146 950,128 7,044 1,275,199 1,061,541 4,164 1,251,251
60 166,096 23,059 1,520,588 277,975 20,646 1,490,060 389,854 18,232 1,459,531 501,732 15,818 1,429,002 613,612 13,404 1,398,473 725,490 10,991 1,367,944 837,369 8,577 1,337,415 949,248 6,163 1,306,886 1,061,127 3,750 1,276,357
72 163,322 20,285 1,581,503 275,508 18,179 1,544,206 387,696 16,074 1,506,908 499,883 13,968 1,469,611 612,070 11,863 1,432,314 724,257 9,758 1,395,017 836,444 7,652 1,357,720 948,631 5,547 1,320,423 1,060,819 3,441 1,283,125
84 161,360 18,323 1,644,082 273,765 16,435 1,599,832 386,170 14,548 1,555,581 498,575 12,660 1,511,331 610,980 10,773 1,467,080 723,385 8,886 1,422,830 835,790 6,998 1,378,580 948,195 5,111 1,334,329 1,060,601 3,223 1,290,079
AL-GHAZI TRACTOR (65 HP) Cost Price 1,244,250

10% 20% 30% 40% 50% 60% 70% 80% 90%
No of
Instls
24 207,460 52,274 1,403,769 326,186 46,575 1,391,410 444,911 40,876 1,379,050 563,637 35,176 1,366,691 682,362 29,477 1,354,331 801,088 23,778 1,341,971 919,814 18,078 1,329,612 1,038,539 12,379 1,317,252 1,157,265 6,679 1,304,893
36 192,344 37,158 1,486,885 312,782 33,171 1,467,773 433,220 29,184 1,448,661 553,657 25,197 1,429,550 674,095 21,210 1,410,438 794,533 17,223 1,391,326 914,971 13,236 1,372,215 1,035,409 9,248 1,353,103 1,155,847 5,261 1,333,991
48 184,801 29,616 1,570,746 306,091 26,481 1,544,675 427,381 23,345 1,518,604 548,670 20,210 1,492,533 669,960 17,075 1,466,463 791,250 13,939 1,440,392 912,539 10,804 1,414,321 1,033,829 7,669 1,388,250 1,155,119 4,533 1,362,179
60 180,289 25,103 1,655,395 302,086 22,476 1,622,160 423,884 19,848 1,588,924 545,681 17,220 1,555,689 667,478 14,593 1,522,453 789,276 11,965 1,489,218 911,073 9,337 1,455,983 1,032,870 6,710 1,422,747 1,154,668 4,082 1,389,512
72 177,269 22,083 1,721,710 299,402 19,791 1,681,106 421,534 17,499 1,640,502 543,667 15,207 1,599,898 665,800 12,915 1,559,295 787,933 10,623 1,518,691 910,066 8,331 1,478,087 1,032,199 6,039 1,437,484 1,154,332 3,746 1,396,880
84 175,133 19,947 1,789,837 297,503 17,892 1,741,664 419,873 15,838 1,693,490 542,243 13,783 1,645,317 664,614 11,728 1,597,143 786,984 9,673 1,548,970 909,354 7,619 1,500,796 1,031,724 5,564 1,452,623 1,154,095 3,509 1,404,450
AL-GHAZI TRACTOR 640 (75 HP) Cost Price 1,599,150

10% 20% 30% 40% 50% 60% 70% 80% 90%
No of
Instls
24 265,423 67,185 1,804,169 418,013 59,860 1,788,284 570,603 52,535 1,772,399 723,193 45,210 1,756,515 875,783 37,885 1,740,630 1,028,373 30,560 1,724,745 1,180,963 23,235 1,708,860 1,333,553 15,910 1,692,975 1,486,143 8,585 1,677,090
36 245,995 47,757 1,910,992 400,786 42,633 1,886,429 555,576 37,508 1,861,866 710,367 32,384 1,837,303 865,158 27,260 1,812,740 1,019,948 22,135 1,788,177 1,174,739 17,011 1,763,614 1,329,529 11,886 1,739,051 1,484,320 6,762 1,714,488
48 236,301 38,063 2,018,773 392,187 34,034 1,985,266 548,072 30,004 1,951,759 703,957 25,974 1,918,252 859,843 21,945 1,884,745 1,015,728 17,915 1,851,238 1,171,614 13,885 1,817,731 1,327,499 9,856 1,784,224 1,483,384 5,826 1,750,717
60 230,502 32,264 2,127,567 387,040 28,887 2,084,852 543,578 25,509 2,042,136 700,115 22,132 1,999,421 856,653 18,755 1,956,706 1,013,191 15,378 1,913,991 1,169,729 12,001 1,871,275 1,326,267 8,624 1,828,560 1,482,805 5,246 1,785,845
72 226,620 28,382 2,212,796 383,589 25,436 2,160,611 540,558 22,490 2,108,426 697,527 19,544 2,056,241 854,497 16,598 2,004,056 1,011,466 13,653 1,951,870 1,168,435 10,707 1,899,685 1,325,404 7,761 1,847,500 1,482,373 4,815 1,795,315
84 223,875 25,637 2,300,356 381,149 22,996 2,238,442 538,423 20,355 2,176,528 695,697 17,714 2,114,614 852,971 15,073 2,052,700 1,010,246 12,433 1,990,786 1,167,520 9,792 1,928,872 1,324,794 7,151 1,866,958 1,482,068 4,510 1,805,044
AL-GHAZI TRACTOR 70-56 (4 x 4) HPS (85 HP) Cost Price 2,189,250

10% 20% 30% 40% 50% 60% 70% 80% 90%
No of
Instls
24 360,967 91,976 2,469,923 569,864 81,948 2,448,177 778,761 71,920 2,426,430 987,658 61,892 2,404,683 1,196,555 51,864 2,382,937 1,405,452 41,836 2,361,190 1,614,350 31,808 2,339,444 1,823,247 21,780 2,317,697 2,032,144 11,752 2,295,950
36 334,371 65,380 2,616,165 546,281 58,364 2,582,538 758,190 51,349 2,548,911 970,100 44,334 2,515,284 1,182,010 37,318 2,481,657 1,393,919 30,303 2,448,030 1,605,829 23,288 2,414,403 1,817,739 16,272 2,380,776 2,029,648 9,257 2,347,149
48 321,100 52,109 2,763,717 534,508 46,592 2,717,846 747,917 41,076 2,671,975 961,325 35,559 2,626,103 1,174,734 30,043 2,580,232 1,388,142 24,526 2,534,360 1,601,550 19,009 2,488,489 1,814,959 13,493 2,442,618 2,028,367 7,976 2,396,746
60 313,161 44,169 2,912,657 527,462 39,546 2,854,180 741,764 34,923 2,795,702 956,065 30,299 2,737,225 1,170,367 25,676 2,678,747 1,384,669 21,053 2,620,270 1,598,970 16,429 2,561,792 1,813,272 11,806 2,503,315 2,027,574 7,182 2,444,837
72 307,846 38,855 3,029,337 522,738 34,822 2,957,895 737,630 30,789 2,886,453 952,522 26,756 2,815,011 1,167,415 22,723 2,743,569 1,382,307 18,691 2,672,127 1,597,199 14,658 2,600,685 1,812,091 10,625 2,529,243 2,026,983 6,592 2,457,801
84 304,088 35,097 3,149,207 519,398 31,482 3,064,446 734,707 27,866 2,979,685 950,017 24,251 2,894,924 1,165,327 20,636 2,810,164 1,380,636 17,020 2,725,403 1,595,946 13,405 2,640,642 1,811,256 9,790 2,555,881 2,026,565 6,174 2,471,120
AL-GHAZI TRACTOR DABUNG (85 HP) Cost Price 1,659,000

10% 20% 30% 40% 50% 60% 70% 80% 90%
No of
Instls
24 275,113 69,699 1,871,692 433,414 62,100 1,855,213 591,715 54,501 1,838,734 750,016 46,902 1,822,254 908,317 39,303 1,805,775 1,066,617 31,703 1,789,295 1,224,918 24,104 1,772,816 1,383,219 16,505 1,756,336 1,541,520 8,906 1,739,857
36 254,959 49,544 1,982,513 415,542 44,228 1,957,031 576,126 38,912 1,931,549 736,710 33,596 1,906,066 897,294 28,280 1,880,584 1,057,878 22,964 1,855,102 1,218,461 17,647 1,829,620 1,379,045 12,331 1,804,137 1,539,629 7,015 1,778,655
48 244,902 39,488 2,094,328 406,621 35,307 2,059,567 568,341 31,127 2,024,806 730,061 26,946 1,990,045 891,780 22,766 1,955,284 1,053,500 18,586 1,920,522 1,215,219 14,405 1,885,761 1,376,939 10,225 1,851,000 1,538,658 6,044 1,816,239
60 238,885 33,471 2,207,193 401,282 29,968 2,162,880 563,678 26,464 2,118,566 726,075 22,961 2,074,252 888,471 19,457 2,029,938 1,050,868 15,953 1,985,624 1,213,264 12,450 1,941,310 1,375,660 8,946 1,896,996 1,538,057 5,443 1,852,682
72 234,858 29,444 2,295,613 397,702 26,388 2,241,475 560,546 23,332 2,187,336 723,390 20,276 2,133,198 886,234 17,220 2,079,060 1,049,078 14,164 2,024,921 1,211,922 11,107 1,970,783 1,374,766 8,051 1,916,645 1,537,609 4,995 1,862,507
84 232,010 26,596 2,386,449 395,171 23,856 2,322,218 558,331 21,117 2,257,987 721,491 18,377 2,193,756 884,652 15,638 2,129,524 1,047,812 12,898 2,065,293 1,210,972 10,158 2,001,062 1,374,133 7,419 1,936,831 1,537,293 4,679 1,872,600

Vehicle Prices List 8 TH Oct 2021

Uploaded by

Copyright:

Available Formats

Vehicle Prices List 8 TH Oct 2021

Uploaded by

Document Information

Original Title

Copyright

Available Formats

Share this document

Share or Embed Document

Sharing Options

Did you find this document useful?

Is this content inappropriate?

Copyright:

Available Formats

Vehicle Prices List 8 TH Oct 2021

Uploaded by

Copyright:

Available Formats

HIRE PURCHASE PRICE TOYOTA VARIANTS

Yaris GLI 1.3 CVT Cost Price 2,589,000

Yaris Ativ 1.3 MT Cost Price 2,519,000

Yaris Ativ 1.3 CVT Cost Price 2,669,000

Yaris Ativ X 1.5 MT Cost Price 2,719,000

Yaris Ativ X 1.5 CVT Cost Price 2,899,000

ALTIS 1.6 MT Cost Price 3,109,000

ALTIS 1.6 AT SPECIAL EDITION Cost Price 3,599,000

ALTIS 1.8 CVT AT Cost Price 3,579,000

ALTIS 1.8 CVT-X GRANDE (Black Interior) Cost Price 3,889,000

HILUX 4X2 2TR 2494 CC Cost Price 3,679,000

HILUX 4X2 SC U/S & POLICE 2494 CC Cost Price 3,849,000

HILUX 4X2 S/C STD 2494 CC Cost Price 3,819,000

HILUX 4X4 S/C STD 2494 CC Cost Price 5,169,000

HILUX 4X4 D/C REVO G (MT) Cost Price 6,429,000

HILUX 4X4 D/C REVO V (AT) Cost Price 7,379,000

FORTUNER 4x4 HI (V) Petrol 2694 cc Cost Price 8,899,000

HONDA CITY 1200 CC

CITY CVT DEXIRE 1200 CC Cost Price 2,799,000

HONDA CITY 1500 CC

HONDA CITY ASPIRE

CITY CVT ASPIRE 1500 CC Cost Price 3,174,000

CIVIC 1.8L I.VTEC CVT (6 Speed) NV Cost Price 3,696,500

CIVIC I.VTEC STD WITH LEATHER INT Cost Price 3,673,500

CIVIC I.VTEC STD WITH LEATHER + NAV Cost Price 3,756,000

CIVIC I-VTEC-S ORIEL WITH NV Cost Price 3,946,500

CIVIC I-VTEC-S ORIEL WITH LEATHER INT Cost Price 3,923,500

CIVIC I-VTEC-S ORIEL LEATHER + NAV Cost Price 4,006,000

HONDA CIVIC 1.8 CC Rear Entertainmet

CIVIC TURBO 1.5L RS

Karachi 18,000 Peshawar 17,500

ALTO VXR 660CC Cost Price 1,335,000

ALTO VXL 660CC Cost Price 1,521,000

WAGONR VXL Cost Price 1,610,000

WAGONR AGS Cost Price 1,760,000

CULTUS VXL Cost Price 1,830,000

CULTUS VXL AGS Cost Price 1,975,000 (22,327)

SWIFT AT & NAV Cost Price 2,148,000

PICANTO AT Cost Price 1,922,000

SPORTAGE FWD Cost Price 4,782,000

SPORTAGE AWD Cost Price 5,270,000

GLS PLUS Grand Carnival Cost Price 9,499,000

Sorento AWD CVT 2.4CC Cost Price 7,812,000

Sorento FWD 3.5CC Cost Price 8,203,000

GLS ULTIMATE 2.OL MPI AWD AT 6-SPEED Cost Price 5,469,000

SONATA 2.5 SMART STREAM 2.5 MPi Cost Price 7,099,000

1 Hyundai Porter (H-100) 206L DIESEL 16,500 6,000 3%

MINI VAN 1000CC

FAW CARRIER PICKUP STD

FAW CARRIER FLAT BED Cost Price 1,014,000

FAW CARRIER DECKLESS Cost Price 1,004,000

FUSO CANTER TRUCK (EURO-II)

FUSO CANTER TRUCK 18 FT WITHOUT DECK Cost Price 4,580,000

FUSO CANTER TRUCK 20 FT WITHOUT DECK Cost Price 4,600,000

FUSO CANTER BUS

FUSO CANTER NON AC BUS 28-30 SEATS Cost Price 7,200,000

FUSO CANTER AC BUS 25-28 FIXED SEATS Cost Price 9,500,000

FUSO PRIME MOVER FV-517WITH IMPORTED TYRE Cost Price 13,600,000

MG ZS Cost Price 4,099,000