Effect from 01-Jun-2013

COMPARISON AT DIFFERENT DOWN PAYMENTS & NUMBER OF INSTALLMENTS

Control
1

No of
Instls

Down Payment 20%

Down Payment 25%

Down Payment 30%

Down Payment 40%

Down Payment 50%

Down Payment 60%

Down Payment 70%

SUZUKI MEHRAN VX PET EURO-II 800CC

D.PAY
Price
595,000
595,000
595,000
595,000
595,000
595,000

Instl
24
36
48
60
72
84

INSTL
24,116
17,755
14,593
12,712
11,451
10,571

141,825

D.PAY

HP PRICE

INSTL

718,621
778,995
840,302
902,540
949,640
998,396

171,575
HP Price

22,660
16,713
13,755
11,994
10,812
9,987

713,422
771,228
829,823
889,241
933,377
979,109

SUZUKI MEHRAN VX PET EURO-II 800CC METALIC

143,000

D.PAY

173,000

22,851
16,853
13,870
12,095
10,903
10,070

719,424
777,713
836,781
896,702
941,198
987,302

600,000
24
24,319
724,662
600,000
36
17,904
785,555
600,000
48
14,717
847,395
600,000
60
12,820
910,172
600,000
72
11,547
957,572
600,000
84
10,660
1,006,844
SUZUKI MEHRAN VXR PET EURO-II 800CC

155,220

D.PAY

187,820
781,768
845,095
909,288
974,411
1,022,747
1,072,907

652,000
24
26,427
787,467
24,831
652,000
36
19,456
853,626
18,313
652,000
48
15,992
920,819
15,072
652,000
60
13,930
989,014
13,143
652,000
72
12,548
1,040,566
11,847
652,000
84
11,583
1,094,062
10,944
SUZUKI MEHRAN VXR PET EURO-II 800CC METALIC

156,395

D.PAY

189,245

25,022
18,454
15,189
13,244
11,938
11,027

787,770
851,579
916,295
981,872
1,030,568
1,081,100

657,000
24
26,630
793,508
657,000
36
19,605
860,185
657,000
48
16,114
927,865
657,000
60
14,037
996,586
657,000
72
12,644
1,048,570
657,000
84
11,672
1,102,426
SUZUKI CULTUS VXR PET EURO-II 1000CC

D.PAY

238,175

D.PAY

288,425

40,735
29,990
24,650
21,472
19,342
17,855

1,213,811
1,315,805
1,419,355
1,524,505
1,604,005
1,686,409

38,275
28,229
23,233
20,259
18,262
16,868

1,205,034
1,302,660
1,401,626
1,501,964
1,576,460
1,653,752

D.PAY

D.PAY

D.PAY

1,005,000
1,005,000
1,005,000
1,005,000
1,005,000
1,005,000

24
36
48
60
72
84

D.PAY
INSTL
21,205
15,669
12,916
11,276
10,172
9,402

D.PAY
21,383
15,801
13,025
11,371
10,258
9,482

D.PAY
23,236
17,171
14,154
12,356
11,147
10,304

D.PAY
23,414
17,302
14,262
12,451
11,233
10,382

D.PAY
35,817
26,468
21,817
19,046
17,182
15,881

201,325
HP Price

D.PAY
INSTL

260,825
HP Price

D.PAY
INSTL

320,325
HP Price

D.PAY
INSTL

379,825
HP Price

D.PAY
INSTL

439,325
HP Price

708,248
763,426
819,297
875,883
917,043
959,739

18,294
13,584
11,239
9,840
8,894
8,234

697,874
747,856
798,291
849,225
884,517
921,081

15,382
11,499
9,562
8,404
7,616
7,066

687,501
732,287
777,286
822,568
851,992
882,508

12,470
9,414
7,884
6,968
6,337
5,897

677,103
716,717
756,280
795,910
819,394
843,850

9,559
7,328
6,207
5,531
5,059
4,729

666,730
701,148
735,275
769,193
786,869
805,193

203,000

D.PAY

263,000

D.PAY

323,000

D.PAY

383,000

D.PAY

443,000

714,186
769,835
826,215
883,232
924,752
967,844

18,447
13,699
11,334
9,923
8,969
8,303

703,734
754,151
805,035
856,352
891,932
928,844

15,511
11,595
9,642
8,475
7,679
7,125

693,258
738,431
783,807
829,472
859,112
889,928

12,575
9,493
7,951
7,027
6,390
5,947

682,806
722,747
762,627
802,592
826,292
850,928

9,639
7,390
6,259
5,579
5,101
4,768

672,330
707,027
741,447
775,712
793,472
811,928

220,420

D.PAY

285,620

D.PAY

350,820

D.PAY

416,020

D.PAY

481,220

776,093
836,564
897,805
959,808
1,004,928
1,051,752

20,046
14,886
12,316
10,783
9,747
9,023

764,719
819,502
874,791
930,602
969,290
1,009,358

16,855
12,601
10,478
9,209
8,345
7,743

753,345
802,440
851,777
901,336
933,580
967,048

13,665
10,316
8,640
7,635
6,945
6,462

741,971
785,378
828,763
872,130
897,942
924,654

10,475
8,030
6,802
6,062
5,543
5,182

730,621
768,316
805,701
842,924
862,232
882,344

222,095

D.PAY

287,795

D.PAY

353,495

D.PAY

419,195

D.PAY

484,895

782,032
842,973
904,677
967,158
1,012,638
1,059,774

20,199
15,000
12,410
10,866
9,821
9,092

770,579
825,796
881,488
937,729
976,705
1,017,121

16,985
12,697
10,558
9,279
8,410
7,801

759,127
808,584
858,300
908,241
940,773
974,385

13,770
10,395
8,707
7,694
6,998
6,511

747,674
791,407
835,111
878,812
904,840
931,732

10,555
8,092
6,855
6,108
5,585
5,221

736,222
774,195
811,923
849,384
868,836
889,080

338,675

D.PAY

439,175

D.PAY

539,675

D.PAY

640,175

D.PAY

740,675

1,196,281
1,289,515
1,383,897
1,479,423
1,548,987
1,621,095

30,899
22,945
18,984
16,620
15,023
13,908

1,178,750
1,263,188
1,348,390
1,434,400
1,494,040
1,555,864

25,981
19,423
16,151
14,195
12,863
11,934

1,161,220
1,236,898
1,312,932
1,389,378
1,439,022
1,490,550

21,063
15,900
13,318
11,769
10,704
9,960

1,143,689
1,210,571
1,277,425
1,344,295
1,384,075
1,425,235

16,145
12,378
10,485
9,343
8,544
7,987

1,126,159
1,184,281
1,241,967
1,299,273
1,329,057
1,360,005

Effect from 01-Jun-2013

Control
6

Down Payment 30%

Down Payment 40%

Down Payment 50%

Down Payment 60%

Down Payment 70%

24
36
48
60
72
84

D.PAY

239,350

D.PAY

289,850

40,937
30,139
24,773
21,579
19,438
17,944

1,219,829
1,322,364
1,426,448
1,532,077
1,611,937
1,694,773

38,466
28,369
23,349
20,360
18,353
16,953

1,211,037
1,309,144
1,408,584
1,509,425
1,584,353
1,662,029

D.PAY

160,390

D.PAY

194,090

27,318
20,113
16,531
14,400
12,971
11,975

814,025
882,450
951,876
1,022,366
1,075,682
1,131,014

25,669
18,931
15,581
13,587
12,248
11,313

808,149
873,610
940,000
1,007,298
1,057,302
1,109,106

D.PAY
35,995
26,599
21,925
19,141
17,268
15,961

340,350

D.PAY

441,350

D.PAY

542,350

D.PAY

643,350

D.PAY

744,350

1,202,220
1,295,923
1,390,767
1,486,832
1,556,696
1,629,200

31,053
23,059
19,078
16,703
15,098
13,977

1,184,611
1,269,482
1,355,086
1,441,527
1,501,455
1,563,543

26,110
19,519
16,231
14,266
12,928
11,994

1,167,002
1,243,041
1,319,453
1,396,282
1,446,214
1,497,970

21,168
15,979
13,384
11,827
10,758
10,010

1,149,393
1,216,600
1,283,772
1,350,977
1,390,973
1,432,397

16,226
12,439
10,537
9,390
8,586
8,026

1,131,784
1,190,159
1,248,139
1,305,732
1,335,660
1,366,740

24
36
48
60
72
84

D.PAY
24,020
17,750
14,631
12,773
11,523
10,651

227,790

D.PAY

295,190

D.PAY

362,590

D.PAY

429,990

D.PAY

497,390

802,272
864,805
928,075
992,169
1,038,849
1,087,197

20,722
15,388
12,732
11,146
10,075
9,327

790,519
847,160
904,322
961,972
1,001,944
1,043,380

17,424
13,026
10,832
9,520
8,627
8,004

778,766
829,515
880,521
931,775
965,111
999,647

14,126
10,663
8,932
7,893
7,178
6,680

767,013
811,870
856,720
901,578
928,206
955,830

10,828
8,301
7,032
6,267
5,731
5,357

755,260
794,225
832,919
871,381
891,373
912,097

229,465

D.PAY

297,365

D.PAY

365,265

D.PAY

433,165

D.PAY

501,065

808,235
871,215
934,994
999,519
1,046,559
1,095,303

20,876
15,502
12,826
11,229
10,149
9,396

796,379
853,455
911,018
969,099
1,009,359
1,051,143

17,553
13,122
10,912
9,590
8,691
8,063

784,548
835,660
887,043
938,680
972,232
1,007,068

14,231
10,743
8,998
7,952
7,232
6,729

772,716
817,900
863,067
908,260
935,104
962,908

10,908
8,362
7,084
6,313
5,773
5,396

760,861
800,105
839,092
877,841
897,977
918,833

210,370

D.PAY

272,570

D.PAY

334,770

D.PAY

396,970

D.PAY

459,170

740,389
798,076
856,485
915,653
958,673
1,003,289

19,123
14,201
11,749
10,287
9,298
8,608

729,534
781,809
834,518
887,782
924,658
962,950

16,080
12,020
9,995
8,786
7,961
7,386

718,679
765,506
812,551
859,911
890,643
922,527

13,037
9,841
8,243
7,283
6,625
6,165

707,848
749,239
790,632
831,980
856,628
882,104

9,993
7,660
6,489
5,782
5,289
4,943

696,993
732,936
768,665
804,109
822,613
841,681

212,045

D.PAY

274,745

D.PAY

337,445

D.PAY

400,145

D.PAY

462,845

746,328
804,485
863,356
923,003
966,383
1,011,395

19,277
14,315
11,844
10,369
9,372
8,676

735,394
788,067
841,262
894,909
932,073
970,629

16,209
12,117
10,077
8,856
8,025
7,446

724,461
771,650
819,121
866,816
897,764
929,948

13,141
9,920
8,309
7,343
6,678
6,214

713,527
755,268
796,979
838,722
863,526
889,182

10,073
7,722
6,542
5,829
5,331
4,983

702,594
738,851
774,838
810,569
829,217
848,501

SUZUKI BOLAN VX PET EURO-II 800CC METALIC

679,000
679,000
679,000
679,000
679,000
679,000

Down Payment 25%

SUZUKI BOLAN VX PET EURO-II 800CC

674,000
674,000
674,000
674,000
674,000
674,000

Down Payment 20%

SUZUKI CULTUS VXR PET EURO-II 1000CC METALIC

1,010,000
1,010,000
1,010,000
1,010,000
1,010,000
1,010,000

No of
Instls

24
36
48
60
72
84

D.PAY

161,565

D.PAY

195,515

27,521
20,261
16,654
14,507
13,068
12,063

820,066
888,974
958,969
1,029,998
1,083,686
1,139,378

25,860
19,072
15,697
13,687
12,338
11,396

814,150
880,094
946,957
1,014,758
1,065,122
1,117,298

D.PAY
24,199
17,882
14,740
12,868
11,609
10,730

SUZUKI PICK UP VX PET EURO-II 800CC

622,000
622,000
622,000
622,000
622,000
622,000

24
36
48
60
72
84

D.PAY

148,170

D.PAY

179,270

25,210
18,561
15,256
13,289
11,970
11,050

751,220
814,379
878,452
943,524
992,688
1,043,712

23,689
17,471
14,380
12,539
11,302
10,440

745,805
806,228
867,493
929,589
975,681
1,023,501

D.PAY
22,167
16,381
13,502
11,788
10,634
9,829

10 SUZUKI PICK UP VX PET EURO-II 800CC METALIC

627,000
627,000
627,000
627,000
627,000
627,000

24
36
48
60
72
84

D.PAY

149,345

D.PAY

180,695

25,413
18,710
15,378
13,396
12,067
11,139

757,261
820,902
885,497
951,096
1,000,692
1,052,076

23,880
17,612
14,495
12,639
11,394
10,524

751,806
812,711
874,450
937,049
983,573
1,031,777

D.PAY
22,345
16,512
13,611
11,883
10,720
9,908

1. Down Payment include 1 Year advance Insurance Premium & Service Charges Rs 2000/2. Remaining Insurance Premium has been distributed 3 to 5 years included in each Installment on average basis.
3. The rate of monthly installment and insurance has been rounded upto the nearest Rupee. Hence there is a slight difference in the HP Price listed and the price calculated by adding down payment and installments.
The final difference will be adjusted in the last installment.
Note:-

1st instl will be paid after issue of Delivery Order i.e (Next Month)

Effect from 01-Jun-2013

Control

No of
Down Payment 20%
Down Payment 25%
Down Payment 30%
Down Payment 40%
Instls
Customer will provide his own and his surety official E-mail address for quick and early correspondence.

Down Payment 50%

Down Payment 60%

Down Payment 70%