20% DP

Car Value DP Addtl: Insurance (1yr) Addtl: Chattel Mortgage

Toyota 1,697,000.00 339,400.00 44,051.00 30,500.00
Bank 1,791,000.00 358,200.00 For Estimate (FE) FE

40% DP

Car Value DP Addtl: Insurance (1yr) Addtl: Chattel Mortgage

Toyota 1,697,000.00 678,800.00 44,051.00 30,500.00
Bank 1,791,000.00 716,400.00 FE FE
 Monthly Amortization

Addtl: LTO (3 yrs) Discount Total Initial Payment 2yrs

FREE 100,000.00 313,951.00 67,128.00
FE N/A 358,200.00 -

Monthly Amortization

Addtl: LTO (3 yrs) Discount Total Initial Payment 2yrs

FREE 100,000.00 653,351.00 50,346.00
FE N/A 453,200.00 48,648.00
Monthly Amortization Schedule

3yrs 4yrs 5yrs 2YRS

N/A 37,426.00 30,803.00 3YRS
- - - 4YRS
5YRS

Monthly Amortization Schedule

3yrs 4yrs 5yrs 2YRS

N/A 27,935.00 23,147.00 3YRS
34,304.00 26,941.00 22,398.00 4YRS
5YRS
 FORTUNER G 20%
BANK
FINAL PRICE ORIG PRICE DIFFERENCE
358,200.00 1,791,000.00 (1,432,800.00)
358,200.00 1,791,000.00 (1,432,800.00)
358,200.00 1,791,000.00 (1,432,800.00)
358,200.00 1,791,000.00 (1,432,800.00)

FORTUNER G 40%
BANK
FINAL PRICE ORIG PRICE DIFFERENCE
1,620,752.00 1,791,000.00 (170,248.00)
1,688,144.00 1,791,000.00 (102,856.00)
1,746,368.00 1,791,000.00 (44,632.00)
1,797,080.00 1,791,000.00 6,080.00
TUNER G 20%
TOYOTA
FINAL PRICE ORIG PRICE DIFFERENCE
1,925,023.00 1,133,000.00 792,023.00
N/A
2,110,399.00 1,133,000.00 977,399.00
2,162,131.00 1,133,000.00 1,029,131.00

TUNER G 40%
TOYOTA
FINAL PRICE ORIG PRICE DIFFERENCE
1,861,655.00 1,133,000.00 728,655.00
1,994,231.00 1,133,000.00 861,231.00
n/a
2,042,171.00 1,697,000.00 345,171.00
20% DP

Car Value DP Addtl: Insurance (1yr) Addtl: Chattel Mortgage

Toyota 1,133,000.00 226,600.00 30,656.00 24,500.00
Bank 1,133,000.00 226,600.00 For Estimate (FE) FE

40% DP

Car Value DP Addtl: Insurance (1yr) Addtl: Chattel Mortgage

Toyota 1,133,000.00 453,200.00 30,656.00 19,500.00
Bank 1,133,000.00 453,200.00 FE FE
 Monthly Amortization

Addtl: LTO (3 yrs) Discount Total Initial Payment 2yrs

FREE 40,000.00 241,756.00 44,818.00
FE N/A 226,600.00 41,033.00

Monthly Amortization

Addtl: LTO (3 yrs) Discount Total Initial Payment 2yrs

FREE 40,000.00 463,356.00 33,613.00
FE N/A 453,200.00 30,775.00
Monthly Amortization Schedule

3yrs 4yrs 5yrs 2YRS

N/A 24,867.00 20,605.00 3YRS
28,934.00 22,724.00 18,892.00 4YRS
5YRS

Monthly Amortization Schedule

3yrs 4yrs 5yrs 2YRS

N/A 18,651.00 15,454.00 3YRS
21,701.00 17,043.00 14,169.00 4YRS
5YRS
 INNOVA J 20%
BANK
FINAL PRICE ORIG PRICE DIFFERENCE
1,211,392.00 1,133,000.00 78,392.00
1,268,224.00 1,133,000.00 135,224.00
1,317,352.00 1,133,000.00 184,352.00
1,360,120.00 1,133,000.00 227,120.00

INNOVA J 40%
BANK
FINAL PRICE ORIG PRICE DIFFERENCE
1,191,800.00 1,133,000.00 58,800.00
1,234,436.00 1,133,000.00 101,436.00
1,271,264.00 1,133,000.00 138,264.00
1,303,340.00 1,133,000.00 170,340.00
INNOVA J 20%
TOYOTA
% FINAL PRICE ORIG PRICE
0.07 1,317,388.00 1,133,000.00
0.12 N/A
0.16 1,435,372.00 1,133,000.00
0.20 1,478,056.00 1,133,000.00

INNOVA J 40%
TOYOTA
FINAL PRICE ORIG PRICE
0.05 1,270,068.00 1,133,000.00
0.09 1,358,604.00 1,133,000.00
0.12 n/a
0.15 1,390,596.00 1,133,000.00
DIFFERENCE %
184,388.00 0.16

302,372.00 0.27
345,056.00 0.30

DIFFERENCE
137,068.00 0.12
225,604.00 0.20

257,596.00 0.23
15% DP

Car Value DP Addtl: Insurance (1yr) Addtl: Chattel Mortgage

Honda 1,868,000.00 111,000.00 INCLUSIVE INCLUSIVE
Bank 1,133,000.00 226,600.00 For Estimate (FE) FE

20% DP

Car Value DP Addtl: Insurance (1yr) Addtl: Chattel Mortgage

Honda 1,133,000.00 217,000.00 INCLUSIVE INCLUSIVE
Bank 1,133,000.00 453,200.00 FE FE

40% DP

Car Value DP Addtl: Insurance (1yr) Addtl: Chattel Mortgage

Honda 1,133,000.00 453,200.00 N/A N/A
Bank 1,133,000.00 453,200.00 FE FE
 Monthly Amortization

Addtl: LTO (3 yrs) Discount Total Initial Payment 2yrs

INCLUSIVE 10,000.00 111,000.00 N/A
FE N/A 226,600.00 41,033.00

Monthly Amortization

Addtl: LTO (3 yrs) Discount Total Initial Payment 2yrs

INCLUSIVE 10,000.00 217,000.00 N/A
FE N/A 453,200.00 30,775.00

Monthly Amortization

Addtl: LTO (3 yrs) Discount Total Initial Payment 2yrs

N/A N/A N/A N/A
FE N/A 453,200.00 30,775.00
Monthly Amortization Schedule

3yrs 4yrs 5yrs 2YRS

59,133.00 46,758.00 40,196.00 3YRS
28,934.00 22,724.00 18,892.00 4YRS
5YRS

Monthly Amortization Schedule

3yrs 4yrs 5yrs 2YRS

55,655.00 44,008.00 37,832.00 3YRS
21,701.00 17,043.00 14,169.00 4YRS
5YRS

Monthly Amortization Schedule

3yrs 4yrs 5yrs 2YRS

N/A N/A N/A 3YRS
21,701.00 17,043.00 14,169.00 4YRS
5YRS
 CRV 15%
BANK
FINAL PRICE ORIG PRICE DIFFERENCE
1,211,392.00 1,133,000.00 78,392.00
1,268,224.00 1,133,000.00 135,224.00
1,317,352.00 1,133,000.00 184,352.00
1,360,120.00 1,133,000.00 227,120.00

CRV 20%
BANK
FINAL PRICE ORIG PRICE DIFFERENCE
1,191,800.00 1,133,000.00 58,800.00
1,234,436.00 1,133,000.00 101,436.00
1,271,264.00 1,133,000.00 138,264.00
1,303,340.00 1,133,000.00 170,340.00

CRV 40%
BANK
FINAL PRICE ORIG PRICE DIFFERENCE
1,191,800.00 1,133,000.00 58,800.00
1,234,436.00 1,133,000.00 101,436.00
1,271,264.00 1,133,000.00 138,264.00
1,303,340.00 1,133,000.00 170,340.00
CRV 15%
HONDA
FINAL PRICE ORIG PRICE DIFFERENCE
N/A 1,868,000.00 N/A
2,239,788.00 1,868,000.00 371,788.00
2,355,384.00 1,868,000.00 487,384.00
2,522,760.00 1,868,000.00 654,760.00

CRV 20%
HONDA
FINAL PRICE ORIG PRICE DIFFERENCE
N/A 1,868,000.00 N/A
2,329,384.00 1,868,000.00 461,384.00
2,329,384.00 1,868,000.00 461,384.00
2,486,920.00 1,868,000.00 618,920.00

CRV 40%
HONDA
FINAL PRICE ORIG PRICE DIFFERENCE

N/A