Sunteți pe pagina 1din 16

COMPARISON AT DIFFERENT DOWN PAYMENTS & NUMBER OF INSTALLMENTS

MarkUP Rate =

 

No of

Down Payment 20%

Down Payment 25%

Down Payment 30%

Down Payment 40%

Down Payment 50%

Down Payment 60%

Down Payment 70%

Down Payment 80%

Down Payment 90%

Control

Instls

Price

Instl

INSTL

HP PRICE

INSTL

HP Price

INSTL

HP Price

INSTL

HP Price

INSTL

HP Price

INSTL

HP Price

INSTL

HP Price

INSTL

HP Price

INSTL

HP Price

TOYOTA VARIANTS

   

1

TOYOTA COROLLA XLI 1299CC

                   
 

D.PAY

383,640

D.PAY

464,840

D.PAY

546,040

D.PAY

708,440

D.PAY

870,840

D.PAY

1,033,240

D.PAY

1,195,640

D.PAY

1,358,040

D.PAY

1,520,440

 

1,624,000

24

65,515

1,953,990

61,561

1,940,296

57,607

1,926,602

49,698

1,899,190

41,790

1,871,802

33,882

1,844,414

25,974

1,817,026

18,066

1,789,614

10,158

1,762,226

1,624,000

36

48,142

2,114,764

45,316

2,094,218

42,491

2,073,708

36,838

2,032,616

31,186

1,991,524

25,534

1,950,468

19,882

1,909,376

14,229

1,868,284

8,577

1,827,228

1,624,000

48

39,502

2,277,749

37,234

2,250,063

34,965

2,222,377

30,428

2,167,005

25,893

2,111,681

21,356

2,056,309

16,819

2,000,937

12,282

1,945,565

7,746

1,890,241

1,624,000

60

34,355

2,442,942

32,416

2,407,816

30,477

2,372,690

26,601

2,302,498

22,723

2,232,246

18,847

2,162,054

14,969

2,091,802

11,093

2,021,610

7,215

1,951,358

1,624,000

72

30,901

2,566,446

29,178

2,523,616

27,456

2,480,786

24,010

2,395,126

20,565

2,309,466

17,120

2,223,806

13,675

2,138,146

10,229

2,052,486

6,784

1,966,826

1,624,000

84

28,486

2,694,342

26,914

2,643,508

25,343

2,592,758

22,200

2,491,090

19,056

2,389,422

15,912

2,287,754

12,769

2,186,086

9,626

2,084,502

6,482

1,982,834

2

TOYOTA COROLLA GLI 1299CC

                 
 

D.PAY

413,015

D.PAY

500,465

D.PAY

587,915

D.PAY

762,815

D.PAY

937,715

D.PAY

1,112,615

D.PAY

1,287,515

D.PAY

1,462,415

D.PAY

1,637,315

 

1,749,000

24

70,558

2,104,397

66,298

2,089,626

62,040

2,074,879

53,524

2,045,384

45,007

2,015,890

36,490

1,986,371

27,973

1,956,877

19,457

1,927,382

10,940

1,897,864

1,749,000

36

51,848

2,277,556

48,804

2,255,417

45,761

2,233,314

39,674

2,189,071

33,586

2,144,829

27,499

2,100,586

21,412

2,056,344

15,325

2,012,101

9,237

1,967,859

1,749,000

48

42,543

2,453,064

40,100

2,423,245

37,656

2,393,426

32,771

2,333,835

27,885

2,274,197

22,999

2,214,558

18,114

2,154,968

13,227

2,095,329

8,342

2,035,739

1,749,000

60

36,999

2,630,976

34,911

2,593,129

32,824

2,555,342

28,648

2,479,707

24,473

2,404,073

20,297

2,328,438

16,122

2,252,864

11,947

2,177,229

7,771

2,101,595

1,749,000

72

33,279

2,763,948

31,424

2,717,833

29,569

2,671,718

25,859

2,579,487

22,147

2,487,185

18,437

2,394,954

14,727

2,302,724

11,017

2,210,493

7,306

2,118,191

1,749,000

84

30,679

2,901,756

28,987

2,847,061

27,294

2,792,282

23,908

2,682,807

20,523

2,573,333

17,137

2,463,858

13,752

2,354,384

10,367

2,244,909

6,981

2,135,435

3

TOYOTA COROLLA GLI A/T 1299CC

               
 

D.PAY

430,640

D.PAY

521,840

D.PAY

613,040

D.PAY

795,440

D.PAY

977,840

D.PAY

1,160,240

D.PAY

1,342,640

D.PAY

1,525,040

D.PAY

1,707,440

 

1,824,000

24

73,583

2,194,632

69,142

2,179,248

64,701

2,163,864

55,819

2,133,096

46,937

2,102,328

38,055

2,071,560

29,173

2,040,792

20,291

2,010,024

11,409

1,979,256

1,824,000

36

54,072

2,375,224

50,897

2,352,136

47,723

2,329,084

41,375

2,282,944

35,027

2,236,804

28,678

2,190,664

22,330

2,144,524

15,982

2,098,384

9,633

2,052,244

1,824,000

48

44,367

2,558,262

41,819

2,527,134

39,271

2,496,054

34,176

2,433,894

29,081

2,371,734

23,985

2,309,526

18,890

2,247,366

13,795

2,185,206

8,699

2,122,998

1,824,000

60

38,586

2,743,772

36,409

2,704,376

34,231

2,664,920

29,877

2,586,068

25,522

2,507,156

21,168

2,428,304

16,814

2,349,452

12,459

2,270,600

8,104

2,191,688

1,824,000

72

34,706

2,882,492

32,771

2,834,348

30,837

2,786,276

26,967

2,690,060

23,097

2,593,844

19,228

2,497,628

15,359

2,401,484

11,489

2,305,268

7,620

2,209,052

1,824,000

84

31,995

3,026,204

30,229

2,969,108

28,464

2,912,012

24,933

2,797,820

21,403

2,683,712

17,872

2,569,520

14,342

2,455,328

10,811

2,341,136

7,281

2,227,028

4

TOYOTA 1.6 DUAL VVT-I ALTIS A/T 1598CC

               
 

D.PAY

460,015

D.PAY

557,465

D.PAY

654,915

D.PAY

849,815

D.PAY

1,044,715

D.PAY

1,239,615

D.PAY

1,434,515

D.PAY

1,629,415

D.PAY

1,824,315

 

1,949,000

24

78,625

2,345,015

73,880

2,328,578

69,134

2,312,141

59,644

2,279,266

50,153

2,246,392

40,663

2,213,517

31,172

2,180,643

21,681

2,147,768

12,191

2,114,894

1,949,000

36

57,777

2,537,979

54,385

2,513,334

50,994

2,488,689

44,211

2,439,398

37,427

2,390,072

30,644

2,340,781

23,860

2,291,491

17,077

2,242,200

10,293

2,192,874

1,949,000

48

47,408

2,733,577

44,685

2,700,364

41,962

2,667,103

36,518

2,600,676

31,074

2,534,250

25,629

2,467,823

20,185

2,401,397

14,740

2,334,922

9,295

2,268,496

1,949,000

60

41,230

2,931,807

38,904

2,889,690

36,578

2,847,573

31,924

2,763,278

27,271

2,678,984

22,619

2,594,749

17,966

2,510,455

13,312

2,426,160

8,660

2,341,926

1,949,000

72

37,084

3,079,995

35,017

3,028,638

32,950

2,977,209

28,815

2,874,422

24,681

2,771,636

20,546

2,668,849

16,411

2,565,991

12,276

2,463,204

8,141

2,360,418

1,949,000

84

34,187

3,233,535

32,301

3,172,578

30,415

3,111,621

26,643

2,989,622

22,870

2,867,624

19,097

2,745,625

15,325

2,623,627

11,552

2,501,628

7,780

2,379,630

5

TOYOTA 1.8 SR DUAL VVT-I ALTIS M/T

               
 

D.PAY

477,640

D.PAY

578,840

D.PAY

680,040

D.PAY

882,440

D.PAY

1,084,840

D.PAY

1,287,240

D.PAY

1,489,640

D.PAY

1,692,040

D.PAY

1,894,440

 

2,024,000

24

81,651

2,435,274

76,723

2,418,200

71,795

2,401,126

61,939

2,366,978

52,083

2,332,830

42,228

2,298,706

32,372

2,264,558

22,515

2,230,410

12,660

2,196,286

2,024,000

36

60,000

2,635,647

56,478

2,610,053

52,956

2,584,459

45,912

2,533,271

38,867

2,482,047

31,823

2,430,859

24,779

2,379,671

17,735

2,328,483

10,689

2,277,259

2,024,000

48

49,232

2,838,776

46,404

2,804,254

43,578

2,769,780

37,924

2,700,784

32,270

2,631,788

26,616

2,562,792

20,962

2,493,796

15,307

2,424,800

9,653

2,355,804

2,024,000

60

42,817

3,044,663

40,401

3,000,877

37,985

2,957,151

33,152

2,869,579

28,320

2,782,067

23,489

2,694,555

18,657

2,607,043

13,825

2,519,531

8,993

2,432,019

2,024,000

72

38,512

3,198,539

36,365

3,145,153

34,218

3,091,767

29,924

2,985,067

25,630

2,878,295

21,336

2,771,523

17,042

2,664,751

12,749

2,558,051

8,455

2,451,279

2,024,000

84

35,503

3,357,983

33,543

3,294,625

31,585

3,231,351

27,667

3,104,635

23,749

2,977,919

19,832

2,851,287

15,914

2,724,571

11,996

2,597,855

8,079

2,471,223

6

TOYOTA 1.8 DUAL VVT-I ALTIS A/T SR

               
 

D.PAY

507,015

D.PAY

614,465

D.PAY

721,915

D.PAY

936,815

D.PAY

1,151,715

D.PAY

1,366,615

D.PAY

1,581,515

D.PAY

1,796,415

D.PAY

2,011,315

 

2,149,000

24

86,693

2,585,657

81,461

2,567,530

76,229

2,549,403

65,765

2,513,172

55,300

2,476,918

44,835

2,440,663

34,371

2,404,409

23,907

2,368,178

13,442

2,331,924

2,149,000

36

63,706

2,798,439

59,966

2,771,252

56,226

2,744,065

48,747

2,689,690

41,268

2,635,352

33,788

2,580,977

26,309

2,526,639

18,829

2,472,264

11,350

2,417,926

2,149,000

48

52,272

3,014,090

49,270

2,977,435

46,269

2,940,828

40,266

2,867,565

34,262

2,794,303

28,259

2,721,040

22,255

2,647,778

16,253

2,574,563

10,250

2,501,301

2,149,000

60

45,461

3,232,697

42,895

3,186,190

40,330

3,139,743

35,201

3,046,848

30,070

2,953,894

24,940

2,860,999

19,809

2,768,045

14,679

2,675,150

9,548

2,582,196

2,149,000

72

40,890

3,396,113

38,610

3,339,370

36,331

3,282,699

31,772

3,169,356

27,213

3,056,014

22,654

2,942,671

18,095

2,829,329

13,536

2,715,986

8,977

2,602,644

2,149,000

84

37,695

3,565,397

35,616

3,498,178

33,536

3,430,875

29,376

3,296,352

25,216

3,161,830

21,056

3,027,307

16,897

2,892,869

12,738

2,758,346

8,578

2,623,824

7

TOYOTA HILUX 4x4 D/C VIGO MT (V)

               
 

D.PAY

805,465

D.PAY

976,415

D.PAY

1,147,365

D.PAY

1,489,265

D.PAY

1,831,165

D.PAY

2,173,065

D.PAY

2,514,965

D.PAY

2,856,865

D.PAY

3,198,765

 

3,419,000

24

137,928

4,113,727

129,603

4,084,886

121,278

4,056,046

104,630

3,998,388

87,981

3,940,707

71,332

3,883,025

54,683

3,825,368

38,034

3,767,686

21,386

3,710,029

3,419,000

36

101,355

4,452,232

95,405

4,408,991

89,455

4,365,751

77,555

4,279,233

65,655

4,192,752

53,756

4,106,270

41,856

4,019,789

29,957

3,933,307

18,057

3,846,826

3,419,000

48

83,164

4,795,322

78,388

4,737,033

73,612

4,678,745

64,061

4,562,215

54,511

4,445,686

44,959

4,329,108

35,409

4,212,579

25,858

4,096,049

16,306

3,979,472

3,419,000

60

72,327

5,143,086

68,246

5,069,161

64,165

4,995,237

56,003

4,847,447

47,841

4,699,598

39,678

4,551,748

31,516

4,403,899

23,354

4,256,109

15,192

4,108,260

3,419,000

72

65,055

5,403,078

61,428

5,312,893

57,801

5,222,709

50,549

5,042,411

43,295

4,862,042

36,042

4,681,744

28,788

4,501,375

21,536

4,321,077

14,282

4,140,708

3,419,000

84

59,972

5,672,406

56,664

5,565,469

53,355

5,458,449

46,736

5,244,407

40,119

5,030,450

33,500

4,816,408

26,883

4,602,451

20,265

4,388,409

13,647

4,174,452

   

No of

Down Payment 20%

Down Payment 25%

Down Payment 30%

Down Payment 40%

Down Payment 50%

Down Payment 60%

Down Payment 70%

Down Payment 80%

Down Payment 90%

Control

Instls

Price

Instl

INSTL

HP PRICE

INSTL

HP Price

INSTL

HP Price

INSTL

HP Price

INSTL

HP Price

INSTL

HP Price

INSTL

HP Price

INSTL

HP Price

INSTL

HP Price

8

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

                 
 

D.PAY

852,465

D.PAY

1,033,415

D.PAY

1,214,365

D.PAY

1,576,265

D.PAY

1,938,165

D.PAY

2,300,065

D.PAY

2,661,965

D.PAY

3,023,865

D.PAY

3,385,765

 

3,619,000

24

145,996

4,354,369

137,184

4,323,838

128,373

4,293,308

110,750

4,232,270

93,128

4,171,233

75,504

4,110,171

57,882

4,049,134

40,260

3,988,096

22,636

3,927,035

3,619,000

36

107,283

4,712,656

100,985

4,666,873

94,688

4,621,127

82,092

4,529,561

69,496

4,438,032

56,901

4,346,502

44,305

4,254,937

31,709

4,163,407

19,113

4,071,842

3,619,000

48

88,029

5,075,835

82,974

5,014,152

77,919

4,952,470

67,809

4,829,104

57,699

4,705,739

47,590

4,582,373

37,480

4,459,008

27,370

4,335,642

17,261

4,212,277

3,619,000

60

76,559

5,443,977

72,238

5,365,722

67,918

5,287,468

59,278

5,130,958

50,639

4,974,509

41,999

4,817,999

33,360

4,661,550

24,720

4,505,040

16,080

4,348,591

3,619,000

72

68,860

5,719,125

65,022

5,623,698

61,183

5,528,272

53,505

5,337,346

45,828

5,146,493

38,151

4,955,639

30,473

4,764,714

22,796

4,573,860

15,117

4,382,935

3,619,000

84

63,481

6,004,269

59,978

5,890,986

56,475

5,777,704

49,471

5,551,222

42,465

5,324,657

35,460

5,098,175

28,455

4,871,610

21,450

4,645,128

14,445

4,418,563

9

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

             
 

D.PAY

875,965

D.PAY

1,061,915

D.PAY

1,247,865

D.PAY

1,619,765

D.PAY

1,991,665

D.PAY

2,363,565

D.PAY

2,735,465

D.PAY

3,107,365

D.PAY

3,479,265

 

3,719,000

24

150,029

4,474,666

140,974

4,443,302

131,920

4,411,939

113,810

4,349,211

95,701

4,286,484

77,591

4,223,756

59,482

4,161,029

41,371

4,098,277

23,262

4,035,550

3,719,000

36

110,247

4,842,868

103,775

4,795,832

97,304

4,748,797

84,360

4,654,725

71,416

4,560,654

58,473

4,466,582

45,529

4,372,511

32,585

4,278,439

19,642

4,184,368

3,719,000

48

90,460

5,216,068

85,266

5,152,688

80,072

5,089,309

69,683

4,962,549

59,293

4,835,742

48,905

4,708,982

38,516

4,582,223

28,127

4,455,463

17,737

4,328,656

3,719,000

60

78,674

5,594,392

74,234

5,513,972

69,795

5,433,553

60,917

5,272,773

52,038

5,111,934

43,160

4,951,154

34,281

4,790,315

25,403

4,629,535

16,524

4,468,696

3,719,000

72

70,763

5,877,184

66,819

5,779,100

62,874

5,681,017

54,984

5,484,849

47,094

5,288,682

39,204

5,092,514

31,314

4,896,347

23,426

4,700,251

15,536

4,504,084

3,719,000

84

65,235

6,170,200

61,635

6,053,744

58,036

5,937,373

50,838

5,704,629

43,639

5,471,802

36,440

5,239,058

29,241

5,006,231

22,043

4,773,487

14,844

4,540,660

10

TOYOTA COROLLA (MT) GRANDE

               
 

D.PAY

507,015

D.PAY

614,465

D.PAY

721,915

D.PAY

936,815

D.PAY

1,151,715

D.PAY

1,366,615

D.PAY

1,581,515

D.PAY

1,796,415

D.PAY

2,011,315

 

2,149,000

24

86,693

2,585,657

81,461

2,567,530

76,229

2,549,403

65,765

2,513,172

55,300

2,476,918

44,835

2,440,663

34,371

2,404,409

23,907

2,368,178

13,442

2,331,924

2,149,000

36

63,706

2,798,439

59,966

2,771,252

56,226

2,744,065

48,747

2,689,690

41,268

2,635,352

33,788

2,580,977

26,309

2,526,639

18,829

2,472,264

11,350

2,417,926

2,149,000

48

52,272

3,014,090

49,270

2,977,435

46,269

2,940,828

40,266

2,867,565

34,262

2,794,303

28,259

2,721,040

22,255

2,647,778

16,253

2,574,563

10,250

2,501,301

2,149,000

60

45,461

3,232,697

42,895

3,186,190

40,330

3,139,743

35,201

3,046,848

30,070

2,953,894

24,940

2,860,999

19,809

2,768,045

14,679

2,675,150

9,548

2,582,196

2,149,000

72

40,890

3,396,113

38,610

3,339,370

36,331

3,282,699

31,772

3,169,356

27,213

3,056,014

22,654

2,942,671

18,095

2,829,329

13,536

2,715,986

8,977

2,602,644

2,149,000

84

37,695

3,565,397

35,616

3,498,178

33,536

3,430,875

29,376

3,296,352

25,216

3,161,830

21,056

3,027,307

16,897

2,892,869

12,738

2,758,346

8,578

2,623,824

11

TOYOTA COROLLA (CVT) GRANDE

               
 

D.PAY

542,265

D.PAY

657,215

D.PAY

772,165

D.PAY

1,002,065

D.PAY

1,231,965

D.PAY

1,461,865

D.PAY

1,691,765

D.PAY

1,921,665

D.PAY

2,151,565

 

2,299,000

24

92,745

2,766,151

87,147

2,746,750

81,550

2,727,374

70,354

2,688,572

59,160

2,649,795

47,965

2,611,017

36,770

2,572,240

25,575

2,533,462

14,380

2,494,685

2,299,000

36

68,152

2,993,738

64,152

2,964,689

60,151

2,935,605

52,149

2,877,435

44,148

2,819,302

36,146

2,761,132

28,145

2,702,999

20,143

2,644,829

12,143

2,586,696

2,299,000

48

55,920

3,224,439

52,709

3,185,262

49,498

3,146,086

43,076

3,067,732

36,653

2,989,331

30,232

2,910,977

23,810

2,832,624

17,388

2,754,270

10,965

2,675,869

2,299,000

60

48,634

3,458,290

45,890

3,408,625

43,146

3,358,901

37,657

3,259,511

32,169

3,160,122

26,680

3,060,672

21,192

2,961,283

15,704

2,861,893

10,215

2,762,444

2,299,000

72

43,744

3,633,130

41,305

3,572,473

38,867

3,511,889

33,989

3,390,575

29,112

3,269,334

24,235

3,148,092

19,358

3,026,851

14,480

2,905,537

9,603

2,784,296

2,299,000

84

40,327

3,814,294

38,101

3,742,273

35,876

3,670,337

31,427

3,526,463

26,977

3,382,590

22,526

3,238,632

18,077

3,094,759

13,627

2,950,885

9,176

2,806,928

12

TOYOTA PRIUS HYBRID 1800CC CVT A/T

               
 

D.PAY

1,065,305

D.PAY

1,291,540

D.PAY

1,517,775

D.PAY

1,970,245

D.PAY

2,422,715

D.PAY

2,875,185

D.PAY

3,327,655

D.PAY

3,780,125

D.PAY

4,232,595

 

4,524,700

24

182,533

5,444,090

171,517

5,405,938

160,499

5,367,761

138,467

5,291,457

116,434

5,215,129

94,401

5,138,800

72,367

5,062,472

50,335

4,986,168

28,302

4,909,839

4,524,700

36

134,132

5,892,054

126,258

5,834,846

118,384

5,777,601

102,636

5,663,149

86,888

5,548,697

71,141

5,434,244

55,393

5,319,792

39,645

5,205,340

23,897

5,090,887

4,524,700

48

110,059

6,346,120

103,738

6,268,968

97,419

6,191,863

84,778

6,037,607

72,139

5,883,399

59,499

5,729,142

46,860

5,574,934

34,220

5,420,678

21,581

5,266,469

4,524,700

60

95,718

6,806,380

90,317

6,708,564

84,916

6,610,747

74,114

6,415,055

63,312

6,219,423

52,510

6,023,790

41,708

5,828,158

30,906

5,632,466

20,104

5,436,833

4,524,700

72

86,094

7,150,420

81,294

7,031,076

76,494

6,911,731

66,896

6,673,115

57,296

6,434,427

47,698

6,195,810

38,099

5,957,122

28,500

5,718,506

18,901

5,479,817

4,524,700

84

79,368

7,506,940

74,988

7,365,300

70,609

7,223,659

61,851

6,940,463

53,093

6,657,267

44,335

6,374,070

35,577

6,090,874

26,818

5,807,594

18,060

5,524,397

13

TOYOTA FORTUNER 4x4 A/T 2700CC

               
 

D.PAY

1,141,515

D.PAY

1,383,965

D.PAY

1,626,415

D.PAY

2,111,315

D.PAY

2,596,215

D.PAY

3,081,115

D.PAY

3,566,015

D.PAY

4,050,915

D.PAY

4,535,815

 

4,849,000

24

195,615

5,834,276

183,810

5,793,394

172,003

5,752,488

148,391

5,670,699

124,779

5,588,911

101,167

5,507,122

77,555

5,425,334

53,942

5,343,521

30,330

5,261,733

4,849,000

36

143,746

6,314,372

135,307

6,253,030

126,870

6,191,724

109,992

6,069,039

93,116

5,946,391

76,240

5,823,742

59,363

5,701,094

42,486

5,578,409

25,610

5,455,761

4,849,000

48

117,946

6,800,945

111,173

6,718,279

104,401

6,635,661

90,855

6,470,376

77,310

6,305,092

63,764

6,139,807

50,218

5,974,475

36,672

5,809,190

23,127

5,643,906

4,849,000

60

102,578