Brio 1.2 S Rs Black Top CVT 2020 BRIO 1.2 RS CVT 2020 BRIO 1.2 V CVT 2020 BRIO 1.2 S MT 2020

HONDA-MANILA SRP
INSURANCE TABLE
April 21,2021
STANDARD
UNIT DETAILS SRP RATE
PC
BRIO 1.2 S RS BLACK TOP CVT 2020 795,000.00 17,300.00
BRIO 1.2 RS CVT 2020 790,000.00 17,200.00
BRIO 1.2 V CVT 2020 701,000.00 15,600.00
BRIO 1.2 S MT 2020 641,000.00 14,400.00
CIVIC TYPE R 2.0 L TURBO MT 2019 3,180,000.00 61,900.00
CITY RS 1.5 CVT 2021 1,058,000.00 22,200.00

CITY 1.5 V CVT 2021 978,000.00 20,700.00
CITY 1.5 S CVT 2021 888,000.00 19,100.00
CITY 1.5 S MT 2021 848,000.00 18,300.00
CITY HATCHBACK 1.5 RS CVT 2022 YM(Reg.color) 1,115,000.00 23,300.00
CITY HATCHBACK 1.5 RS CVT 2022 YM (Platinum White Pearl) 1,135,000.00 23,700.00
JAZZ 1.5 RS NAVI CVT 2020 1,090,000.00 22,800.00

JAZZ 1.5 VX NAVI CVT 2020 1,000,000.00 21,100.00
JAZZ 1.5 V CVT 2020 918,000.00 19,600.00
JAZZ 1.5 V MT 2020 868,000.00 18,700.00
CIVIC 1.5 RS TURBO CVT 2020 (PWP, WOP) 1,635,000.00 33,000.00

CIVIC 1.5 RS TURBO CVT 2020 1,615,000.00 32,700.00
CIVIC 1.8 E CVT 2020 1,188,000.00 24,700.00
CIVIC 1.8 S CVT 2020 1,115,000.00 23,300.00
ACCORD 2.4 EL TURBO CVT 2021 2,308,000.00 45,600.00

CV
MOBILIO 1.5 RS NAVI CVT 2019 1,085,000.00 18,900.00
MOBILIO 1.5 V CVT 2019 968,000.00 17,100.00
MOBILIO 1.5 E MT 2019 895,000.00 16,000.00
BRV 1.5 V NAVI CVT 2021 1,158,000.00 20,000.00

BRV 1.5 V NAVI CVT 2021 (PWP) 1,178,000.00 20,300.00
BRV 1.5 S CVT 2021 1,038,000.00 18,200.00
HRV 1.8 RS NAVI CVT 2020 1,545,000.00 25,800.00
HRV 1.8 E CVT 2020 1,296,000.00 22,000.00
CRV 1.6 SX DIESEL 9AT AWD (WOP) 2,178,000.00 35,200.00

CRV 1.6 SX DIESEL 9AT AWD 2,158,000.00 34,900.00
CRV 1.6 S DIESEL 9AT 2021 (WOP) 1,888,000.00 30,900.00
CRV 1.6 V DIESEL 9AT 2021 1,713,000.00 28,300.00
CRV 2.0 S CVT GAS 2021 1,678,000.00 27,800.00
ODYSSEY 2.4 EX-V NAVI 2020 (Super PM) 2,698,000.00 43,000.00
ODYSSEY 2.4 EX CVT 2019 2,298,000.00 37,000.00
NET
RATE AOG
15,300.00 5,000.00
15,300.00 5,000.00
13,800.00 4,400.00
12,800.00 4,000.00
54,000.00 19,900.00
19,600.00 6,600.00
18,300.00 6,100.00
16,800.00 5,600.00
16,200.00 5,300.00
20,500.00 7,000.00
20,800.00 7,100.00
20,100.00 6,800.00
18,700.00 6,300.00
17,300.00 5,800.00
16,500.00 5,500.00
28,900.00 10,200.00
28,600.00 10,100.00
21,700.00 7,500.00
20,500.00 7,000.00
39,900.00 14,400.00
16,200.00 6,800.00
14,700.00 6,100.00
13,800.00 5,600.00
17,100.00 7,300.00
17,300.00 7,400.00
15,600.00 6,500.00
21,900.00 9,700.00
18,800.00 8,100.00
29,800.00 13,600.00
29,600.00 13,500.00
26,200.00 11,800.00
24,000.00 10,700.00
23,600.00 10,500.00
36,300.00 16,900.00
31,300.00 14,400.00
HONDA INSURANCE TABLE
SPECIAL PROMO- STANDARD INSURANCE CO., INC (LOCKED IN)
USED RATES-1ST YEAR (FREE 0.7%LD/0.3%AOG), 2ND-5TH YEAR PAYABLE TO DEALER (STANDARD RATE)
1ST YEAR 1st Year

UNIT DETAILS SRP 0.7%LD 0.3%AOG TOTAL
PRIVATE CARS (PC)
CITY RS 1.5 CVT 2021 1,058,000.00 11,700 4,000 15,700
CITY 1.5 V CVT 2021 (PW) 998,000.00 11,200 3,800 15,000
CITY 1.5 V CVT 2021 978,000.00 11,000 3,700 14,700
CITY 1.5 S CVT 2021 888,000.00 10,200 3,400 13,600
CITY 1.5 S MT 2021 848,000.00 9,800 3,200 13,000
BRIO 1.2 S RS BLACK TOP CVT 2020 735,000.00 8,900 2,800 11,700
BRIO 1.2 RS CVT 2020 730,000.00 8,800 2,800 11,600
BRIO 1.2 V CVT 2020 661,000.00 8,200 2,500 10,700
BRIO 1.2 S MT 2020 601,000.00 7,700 2,300 10,000
CIVIC 1.5 RS TURBO CVT 2020 (PW) 1,635,000.00 16,700 6,200 22,900
CIVIC 1.5 RS TURBO CVT 2020 1,615,000.00 16,500 6,100 22,600
CIVIC 1.8 E CVT 2020 (PW) 1,208,000.00 13,000 4,600 17,600
CIVIC 1.8 E CVT 2020 1,188,000.00 12,800 4,500 17,300
CIVIC TYPE R 2.0L TURBO MT 2021 3,210,000.00 30,500 12,100 42,600
COMMERCIAL VEHICLE(CV)
BRV 1.5 V NAVI CVT 2021 1,158,000.00 12,800 4,400 17,200
BRV 1.5 V NAVI CVT 2021 (PW) 1,178,000.00 12,900 4,500 17,400
BRV 1.5 S CVT 2021 1,038,000.00 11,700 3,900 15,600
NOTE: STANDARD RATE PC-1.5%LD/0.5%AOG; CV-1.2%LD/0.5%AOG

ADDITIONAL UNITS
1ST YEAR 1st Year

UNIT DETAILS SRP 0.7%LD 0.3%AOG TOTAL
PRIVATE CARS (PC)
JAZZ 1.5 RS NAVI CVT 2020 1,090,000.00 12,000 4,100 16,100
COMMERCIAL VEHICLE(CV)
CR-V 1.6 S DIESEL 9AT (21YM) 1,888,000.00 19,100 7,100 26,200
CR-V 1.6 S DIESEL 9AT (21YM)-Platinum, Wh 1,908,000.00 19,300 7,200 26,500
HRV 1.8 RS NAVI CVT 2020 1,545,000.00 16,100 5,800 21,900

HRV 1.8 E CVT 2020 1,296,000.00 14,000 4,900 18,900
STANDARD RATE)
2nd Year 3rd Year

Renewal SRP STD RATE AOG TOTAL Renewal SRP STD RATE AOG TOTAL
952,200.00 20,300 6,000 26,300 856,980.00 18,500 5,400 23,900

898,200.00 19,200 5,700 24,900 808,380.00 17,600 5,100 22,700
880,200.00 18,900 5,500 24,400 792,180.00 17,300 5,000 22,300
799,200.00 17,400 5,000 22,400 719,280.00 15,900 4,500 20,400
763,200.00 16,700 4,800 21,500 686,880.00 15,300 4,300 19,600
661,500.00 14,800 4,200 19,000 595,350.00 13,600 3,800 17,400

657,000.00 14,700 4,100 18,800 591,300.00 13,500 3,700 17,200
594,900.00 13,600 3,800 17,400 535,410.00 12,500 3,400 15,900
540,900.00 12,600 3,400 16,000 486,810.00 11,600 3,100 14,700
1,471,500.00 30,000 9,200 39,200 1,324,350.00 27,200 8,300 35,500

1,453,500.00 29,600 9,100 38,700 1,308,150.00 26,900 8,200 35,100
1,087,200.00 22,800 6,800 29,600 978,480.00 20,700 6,200 26,900
1,069,200.00 22,400 6,700 29,100 962,280.00 20,400 6,000 26,400
2,889,000.00 56,500 18,100 74,600 2,600,100.00 51,100 16,300 67,400
1,042,200.00 18,200 6,500 24,700 937,980.00 16,700 5,900 22,600

1,060,200.00 18,500 6,700 25,200 954,180.00 16,900 6,000 22,900
934,200.00 16,600 5,900 22,500 840,780.00 15,200 5,300 20,500
2nd Year 3rd Year

981,000.00 20,800 6,200 27,000 882,900.00 19,000 5,600 24,600
1,699,200.00 28,100 10,600 38,700 1,529,280.00 25,500 9,600 35,100
1,717,200.00 28,300 10,800 39,100 1,545,480.00 25,800 9,700 35,500
1,390,500.00 23,500 8,700 32,200 1,251,450.00 21,400 7,900 29,300

1,166,400.00 20,100 7,300 27,400 1,049,760.00 18,400 6,600 25,000
4th Year 5th Year
771,282.00 16,900 4,900 21,800 694,153.80 15,400 4,400 19,800

727,542.00 16,100 4,600 20,700 654,787.80 14,700 4,100 18,800
712,962.00 15,800 4,500 20,300 641,665.80 14,400 4,100 18,500
647,352.00 14,600 4,100 18,700 582,616.80 13,300 3,700 17,000
618,192.00 14,000 3,900 17,900 556,372.80 12,900 3,500 16,400
535,815.00 12,500 3,400 15,900 482,233.50 11,500 3,100 14,600

532,170.00 12,400 3,400 15,800 478,953.00 11,400 3,000 14,400
481,869.00 11,500 3,100 14,600 433,682.10 10,600 2,800 13,400
438,129.00 10,600 2,800 13,400 394,316.10 9,800 2,500 12,300
1,191,915.00 24,700 7,500 32,200 1,072,723.50 22,500 6,700 29,200

1,177,335.00 24,500 7,400 31,900 1,059,601.50 22,300 6,700 29,000
880,632.00 18,900 5,500 24,400 792,568.80 17,300 5,000 22,300
866,052.00 18,600 5,400 24,000 779,446.80 17,000 4,900 21,900
2,340,090.00 46,200 14,600 60,800 2,106,081.00 41,800 13,200 55,000
844,182.00 15,300 5,300 20,600 759,763.80 14,000 4,800 18,800

858,762.00 15,500 5,400 20,900 772,885.80 14,200 4,900 19,100
756,702.00 14,000 4,800 18,800 681,031.80 12,800 4,300 17,100
4th Year 5th Year

794,610.00 17,300 5,000 22,300 715,149.00 15,800 4,500 20,300
1,376,352.00 23,200 8,600 31,800 1,238,716.80 21,200 7,800 29,000
1,390,932.00 23,500 8,700 32,200 1,251,838.80 21,400 7,900 29,300
1,126,305.00 19,500 7,100 26,600 1,013,674.50 17,800 6,400 24,200

944,784.00 16,800 5,900 22,700 850,305.60 15,400 5,400 20,800
HONDA CARS KALOOKAN
598 EFIPANIO DE LOS SANTOS AVENUE, BALINTAWAK, KALOOKAN CITY 0

UNITS VARIANTS SRP
BRIO 1.2 S MT (2021YR) 601,000
BRIO 1.2 V CVT (2021YM) 661,000
BRIO
BRIO 1.2 RS CVT (2021YM) 730,000
BRIO 1.2 RS BLACK TOP CVT (2021YM) 735,000
ALL NEW
CITY 1.5 S MT (21YM) 848,000
CITY
CITY 1.5 S CVT (21YM) 888,000
CITY 1.5 V CVT (21YM) 978,000
CITY 1.5 RS CVT (21YM) 1,058,000

CITY 1.5 HB (2022) 1,115,000
CIVIC 1.8 E CVT (20YM) 1,188,000

CIVIC 1.5 RS TURBO CVT (20YM) 1,615,000
CIVIC
CIVIC TYPE R 2.0 VTEC TURBO MT (19YM)
3,210,000
BR-V 1.5 S CVT (21YM) 1,038,000
BR-V
BR-V 1.5 V CVT (21YM) 1,158,000
HR-V 1.8 E CVT (21YM) 1,296,000
HR-V
HR-V 1.8 RS NAVI CVT (21YM) 1,545,000
HR-V
HR-V 1.8 RS NAVI CVT (21YM) 1,545,000
NEW CR-V 2.0 S CVT (22M) 1,678,000
CR-V
CR-V 1.6 S Diesel 9AT (22M) Honda Sensing 1,888,000
CR-V 1.6 SX Diesel 9AT AWD Honda Sensing 2,158,000
ACCORD ACCORD 1.5 EL TURBO CVT 2,308,000
ODYSSEY 2.4 EX CVT 2,298,000
ODYSSEY
ODYSSEY 2.4 EX-V NAVI CVT 2,698,000
Prices and specifications and Promo are subject to change without prior notice.

S KALOOKAN
UE, BALINTAWAK, KALOOKAN CITY 0
DISCOUNT
10,000
10,000
10,000
10,000
10,000
35,000
30,000
10,000
10,000
55,000
20,000
100,000
60,000
10,000
10,000
20,000
20,000
10,000
10,000
10,000
150,000
250,000
100,000
otice.
AN
TY 0
COLOR
TAFFETTA WHITE ,MODERN STEEL,RALLYE RED
TAFFETTA WHITE ,MODERN STEEL,RALLYE RED,CARNIVAL YELLOW
TAFFETTA WHITE, MODERN STEEL
TAFFETTA WHITE, CARNIVAL YELLOW PHOENIX ORANGE
MODERN STEEL, TAFFETA WHITE,

CRYSTAL BLACK
IGNITE RED, MODERN STEEL, TAFFETA WHITE, CRYSTAL BLACK, LUNAR SILVER
IGNITE RED, MODERN STEEL, CRYSTAL BLACK, LUNAR SILVER, PLATINUM WHITE(+20K)
IGNITE RED, MODERN STEEL, CRYSTAL BLACK, PLATINUM WHITE(+20K)

IGNITE RED, MODERN STEEL, PLATINUM WHITE(+20K)
COSMIC BLUE, LUNAR SILVER,PLATINUM WHITE PEARL(+20)

COSMIC BLUE, LUNAR SILVER,MODERN STEEL,PLATINUM WHITE PEARL(+20)
COSMIC BLUE,MODERN STEEL,PLATINUM WHITE PEARL(+20)AND IGNITE RED (NEW COLOR)
TEFFETA WHITE,LUNAR SILVER,MODERN STEEL,PREMIUM UMBER METALLIC,
PREMIUM UMBER METALLIC,LUNAR SILVERMODERN STEEL,PASSION RED,WHITE ORCHID PEARL(+20K)
PASSION RED,TAFFETA WHITE,MODERN STEEL LUNAR SILVER.

PASSION RED,TAFFETA WHITE,MODERN STEEL,
PHOENIX RED.
IGNITE RED,MODERN STEEL,PLATINUM WHITE(+20K)
COSMIC BLUE , IGNITE RED,MODERN STEEL,PLATINUM WHITE(+20K)
COSMIC BLUE , IGNITE RED,MODERN STEEL,PLATINUM WHITE(+20K) METROID GRAY
MODERN STEEL,CRYSTAL BLACK,PLATINUM WHITE PEARL(+20K)
CRYSTAL BLACK,SUPER PLATINUM,PLATINUMWHITE PEARL (+20K)

CRYSTAL BLACK,SUPER PLATINUM,PLATINUMWHITE
PEARL (+20K) PREMIUM TWINKLE BLACK PEARL(+20K)

UNIT/VARIANT BRIO 2021
UNIT/VARIANT BRIO MT 20%
% DP 20%
SRP 601,000.00
GROSS DP 120,200.00
AMT FIN 480,800.00 480,800.00
PROMO CASH -OUT 59,000.00 59,000.00
TERM 24 36
NMI 25,515 18,038
AOR 27.36% 35.05%
DI RATE 15% 15%
DI (PHP) 72,120.00 72,120.00
PLANT SUBSIDY 10,000.00 10,000.00
UNIT MARGIN 10,000.00 10,000.00
TOTAL SUBSIDY 92,120.00 92,120.00
LESS:
CMF 22,000.00 22,000.00
ADV-LRF 1,360.00 1,360.00
LTO 6,750.00 6,750.00
TPL 1,800.00 1,800.00
D/P SUBSIDY 61,200.00 61,200.00
NET SAVINGS (990.00) (990.00)
UNIT/VARIANT BRIO V AT 20%
% DP 20%
SRP 661,000.00
GROSS DP 132,200.00
AMT FIN 528,800.00 528,800.00
PROMO CASH -OUT 75,000.00 75,000.00
TERM 24 36
NMI 28,063 19,838
AOR 27.36% 35.05%
DI RATE 15% 15%
DI (PHP) 79,320.00 79,320.00
PLANT SUBSIDY 10,000.00 10,000.00
UNIT MARGIN 10,000.00 10,000.00
TOTAL SUBSIDY 99,320.00 99,320.00
LESS:
CMF 24,000.00 24,000.00
ADV-LRF 1,360.00 1,360.00
LTO 6,750.00 6,750.00
TPL 1,800.00 1,800.00
D/P SUBSIDY 57,200.00 57,200.00
NET SAVINGS 8,210.00 8,210.00
INSURANCE FREE 1 YEAR -LOCK-IN

2ND ,3RD
UNIT/VARIANT BRIO RS 20%
% DP 20%
SRP 730,000.00
GROSS DP 146,000.00
AMT FIN 584,000.00 584,000.00
PROMO CASH -OUT 74,000.00 74,000.00
TERM 24 36
NMI 30,992 21,909
AOR 27.36% 35.05%
DI RATE 15% 15%
DI (PHP) 87,600.00 87,600.00
PLANT SUBSIDY 10,000.00 10,000.00
UNIT MARGIN 10,000.00 10,000.00
TOTAL SUBSIDY 107,600.00 107,600.00
LESS:
CMF 26,000.00 26,000.00
ADV-LRF 1,360.00 1,360.00
LTO 6,750.00 6,750.00
TPL 1,800.00 1,800.00
D/P SUBSIDY 72,000.00 72,000.00
NET SAVINGS (310.00) (310.00)
UNIT/VARIANT BRIO RS BT 20%

% DP 20%
SRP 735,000.00
GROSS DP 147,000.00
AMT FIN 588,000.00 588,000.00
PROMO CASH -OUT 75,000.00 75,000.00
TERM 24 36
NMI 31,204 22,059
AOR 27.36% 35.05%
DI RATE 15% 15%
DI (PHP) 88,200.00 88,200.00
PLANT SUBSIDY 10,000.00 10,000.00
UNIT MARGIN 10,000.00 10,000.00
TOTAL SUBSIDY 108,200.00 108,200.00
LESS:
CMF 26,000.00 26,000.00
INSURANCE-ADV-LRF 1,360.00 1,360.00
LTO 6,750.00 6,750.00
TPL 1,800.00 1,800.00
D/P SUBSIDY 72,000.00 72,000.00
NET SAVINGS 290.00 290.00

2ND ,3RD
UNIT/VARIANT BRIO MT 30%
% DP 40%
SRP 601,000.00
GROSS DP 240,400.00
480,800.00 480,800.00 AMT FIN 360,600.00
59,000.00 59,000.00 PROMO CASH -OUT 198,000.00
48 60 TERM 24
14,358 12,329 NMI 19,137
43.33% 53.84% AOR 27.36%
15% 15% DI RATE 15%
72,120.00 72,120.00 DI (PHP) 54,090.00
10,000.00 10,000.00 PLANT SUBSIDY 10,000.00
10,000.00 10,000.00 UNIT MARGIN 10,000.00
92,120.00 92,120.00 TOTAL SUBSIDY 74,090.00
LESS:
22,000.00 22,000.00 CMF 22,000.00
1,360.00 1,360.00 ADV-LRF 1,360.00
6,750.00 6,750.00 LTO 6,750.00
1,800.00 1,800.00 TPL 1,800.00
61,200.00 61,200.00 D/P SUBSIDY 42,400.00
(990.00) (990.00) NET SAVINGS (220.00)
UNIT/VARIANT BRIO V AT 30%
% DP 30%
SRP 661,000.00
GROSS DP 198,300.00
528,800.00 528,800.00 AMT FIN 462,700.00
75,000.00 75,000.00 PROMO CASH -OUT 143,000.00
48 60 TERM 24
15,791 13,559 NMI 24,555
43.33% 53.84% AOR 27.36%
15% 15% DI RATE 15%
79,320.00 79,320.00 DI (PHP) 69,405.00
10,000.00 30,000.00 PLANT SUBSIDY 10,000.00
10,000.00 20,000.00 UNIT MARGIN 10,000.00
99,320.00 129,320.00 TOTAL SUBSIDY 89,405.00
LESS:
24,000.00 24,000.00 CMF 24,000.00
1,360.00 1,360.00 ADV-LRF 1,360.00
6,750.00 6,750.00 LTO 6,750.00
1,800.00 1,800.00 TPL 1,800.00
57,200.00 57,200.00 D/P SUBSIDY 55,300.00
8,210.00 38,210.00 NET SAVINGS 195.00
UNIT/VARIANT BRIO RS 30%
% DP 30%
SRP 730,000.00
GROSS DP 219,000.00
584,000.00 584,000.00 AMT FIN 511,000.00
74,000.00 74,000.00 PROMO CASH -OUT 158,000.00
48 60 TERM 24
17,439 14,975 NMI 27,118
43.33% 53.84% AOR 27.36%
15% 15% DI RATE 15%
87,600.00 87,600.00 DI (PHP) 76,650.00
10,000.00 10,000.00 PLANT SUBSIDY 10,000.00
10,000.00 10,000.00 UNIT MARGIN 10,000.00
107,600.00 107,600.00 TOTAL SUBSIDY 96,650.00
LESS:
26,000.00 26,000.00 CMF 26,000.00
1,360.00 1,360.00 ADV-LRF 1,360.00
6,750.00 6,750.00 LTO 6,750.00
1,800.00 1,800.00 TPL 1,800.00
72,000.00 72,000.00 D/P SUBSIDY 61,000.00
(310.00) (310.00) NET SAVINGS (260.00)
T 20% UNIT/VARIANT BRIO RS BT 30%

% DP 30%
SRP 735,000.00
GROSS DP 220,500.00
588,000.00 588,000.00 AMT FIN 514,500.00
75,000.00 75,000.00 PROMO CASH -OUT 159,000.00
48 60 TERM 24
17,559 15,077 NMI 27,304
43.33% 53.84% AOR 27.36%
15% 15% DI RATE 15%
88,200.00 88,200.00 DI (PHP) 77,175.00
10,000.00 10,000.00 PLANT SUBSIDY 10,000.00
10,000.00 10,000.00 UNIT MARGIN 10,000.00
108,200.00 108,200.00 TOTAL SUBSIDY 97,175.00
LESS:
26,000.00 26,000.00 CMF 26,000.00
1,360.00 1,360.00 INSURANCE-ADV-LRF 1,360.00
6,750.00 6,750.00 LTO 6,750.00
1,800.00 1,800.00 TPL 1,800.00
72,000.00 72,000.00 D/P SUBSIDY 61,500.00
290.00 290.00 NET SAVINGS (235.00)
O MT 30%
360,600.00 360,600.00 360,600.00

198,000.00 198,000.00 198,000.00
36 48 60
13,529 10,769 9,247
35.05% 43.33% 53.84%
15% 15% 15%
54,090.00 54,090.00 54,090.00
10,000.00 10,000.00 10,000.00
10,000.00 10,000.00 10,000.00
74,090.00 74,090.00 74,090.00
22,000.00 22,000.00 22,000.00

1,360.00 1,360.00 1,360.00
6,750.00 6,750.00 6,750.00
1,800.00 1,800.00 1,800.00
42,400.00 42,400.00 42,400.00
(220.00) (220.00) (220.00)
O V AT 30%
462,700.00 462,700.00 462,700.00

143,000.00 143,000.00 143,000.00
36 48 60
17,359 13,817 11,865
35.05% 43.33% 53.84%
15% 15% 15%
69,405.00 69,405.00 69,405.00
10,000.00 10,000.00 10,000.00
10,000.00 10,000.00 10,000.00
89,405.00 89,405.00 89,405.00
24,000.00 24,000.00 24,000.00

1,360.00 1,360.00 1,360.00
6,750.00 6,750.00 6,750.00
1,800.00 1,800.00 1,800.00
55,300.00 55,300.00 55,300.00
195.00 195.00 195.00
O RS 30%
511,000.00 511,000.00 511,000.00

158,000.00 158,000.00 158,000.00
36 48 60
19,171 15,260 13,103
35.05% 43.33% 53.84%
15% 15% 15%
76,650.00 76,650.00 76,650.00
10,000.00 10,000.00 10,000.00
10,000.00 10,000.00 10,000.00
96,650.00 96,650.00 96,650.00
26,000.00 26,000.00 26,000.00

1,360.00 1,360.00 1,360.00
6,750.00 6,750.00 6,750.00
1,800.00 1,800.00 1,800.00
61,000.00 61,000.00 61,000.00
(260.00) (260.00) (260.00)
O RS BT 30%
514,500.00 514,500.00 514,500.00
159,000.00 159,000.00 159,000.00
36 48 60
19,302 15,364 13,193
35.05% 43.33% 53.84%
15% 15% 15%
77,175.00 77,175.00 77,175.00
10,000.00 10,000.00 10,000.00
10,000.00 10,000.00 10,000.00
97,175.00 97,175.00 97,175.00
26,000.00 26,000.00 26,000.00

1,360.00 1,360.00 1,360.00
6,750.00 6,750.00 6,750.00
1,800.00 1,800.00 1,800.00
61,500.00 61,500.00 61,500.00
(235.00) (235.00) (235.00)
UNIT/VARIANT CITY 2021
UNIT/VARIANT CITY MT 20%
% DP 20%
SRP 848,000.00
GROSS DP 169,600.00
AMT FIN 678,400.00 678,400.00
PROMO CASH -OUT 86,000.00 86,000.00
TERM 24 36
NMI 36,001 25,450
AOR 27.36% 35.05%
DI RATE 15% 15%
DI (PHP) 101,760.00 101,760.00
PLANT SUBSIDY 10,000.00 10,000.00
UNIT MARGIN 10,000.00 10,000.00
TOTAL SUBSIDY 121,760.00 121,760.00
LESS:
CMF 29,000.00 29,000.00
ADV-LRF 1,360.00 1,360.00
LTO 6,750.00 6,750.00
TPL 1,800.00 1,800.00
D/P SUBSIDY 83,600.00 83,600.00
NET SAVINGS (750.00) (750.00)
UNIT/VARIANT CITY S 20%
% DP 20%
SRP 888,000.00
GROSS DP 177,600.00
AMT FIN 710,400.00 710,400.00
PROMO CASH -OUT 65,000.00 65,000.00
TERM 24 36
NMI 37,700 26,651
AOR 27.36% 35.05%
DI RATE 15% 15%
DI (PHP) 106,560.00 106,560.00
PLANT SUBSIDY 35,000.00 35,000.00
UNIT MARGIN 10,000.00 10,000.00
TOTAL SUBSIDY 151,560.00 151,560.00
LESS:
CMF 30,000.00 30,000.00
ADV-LRF 1,360.00 1,360.00
LTO 6,750.00 6,750.00
TPL 1,800.00 1,800.00
D/P SUBSIDY 112,600.00 112,600.00
NET SAVINGS (950.00) (950.00)

2ND ,3RD
UNIT/VARIANT CITY V 20%
% DP 20%
SRP 978,000.00
GROSS DP 195,600.00
AMT FIN 782,400.00 782,400.00
PROMO CASH -OUT 81,000.00 81,000.00
TERM 24 36
NMI 41,520 29,352
AOR 27.36% 35.05%
DI RATE 15% 15%
DI (PHP) 117,360.00 117,360.00
PLANT SUBSIDY 30,000.00 30,000.00
UNIT MARGIN 10,000.00 10,000.00
TOTAL SUBSIDY 157,360.00 157,360.00
LESS:
CMF 33,000.00 33,000.00
ADV-LRF 1,360.00 1,360.00
LTO 6,750.00 6,750.00
TPL 1,800.00 1,800.00
D/P SUBSIDY 114,600.00 114,600.00
NET SAVINGS (150.00) (150.00)
UNIT/VARIANT CITY RS 20%
% DP 20%
SRP 1,058,000.00
GROSS DP 211,600.00
AMT FIN 846,400.00 846,400.00
PROMO CASH -OUT 109,000.00 109,000.00
TERM 24 36
NMI 44,917 31,753
AOR 27.36% 35.05%
DI RATE 15% 15%
DI (PHP) 126,960.00 126,960.00
PLANT SUBSIDY 10,000.00 10,000.00
UNIT MARGIN 10,000.00 10,000.00
TOTAL SUBSIDY 146,960.00 146,960.00
LESS:
CMF 35,000.00 35,000.00
ADV-LRF 1,360.00 1,360.00
LTO 6,750.00 6,750.00
TPL 1,800.00 1,800.00
D/P SUBSIDY 102,600.00 102,600.00
NET SAVINGS (550.00) (550.00)

2ND ,3RD
UNIT/VARIANT CITY HB 20% 2022
% DP 20%
SRP 1,115,000.00
GROSS DP 223,000.00
AMT FIN 892,000.00 892,000.00
PROMO CASH -OUT 126,000.00 126,000.00
TERM 24 36
NMI 47,336 33,463
AOR 27.36% 35.05%
DI RATE 15% 15%
DI (PHP) 133,800.00 133,800.00
PLANT SUBSIDY - -
UNIT MARGIN 10,000.00 10,000.00
TOTAL SUBSIDY 143,800.00 143,800.00
LESS:
CMF 37,000.00 37,000.00
ADV-LRF 1,360.00 1,360.00
LTO 6,750.00 6,750.00
TPL 1,800.00 1,800.00
D/P SUBSIDY 97,000.00 97,000.00
NET SAVINGS (110.00) (110.00)

2ND ,3RD
UNIT/VARIANT CITY MT 30%
% DP 30%
SRP 848,000.00
GROSS DP 254,400.00
678,400.00 678,400.00 AMT FIN 593,600.00
86,000.00 86,000.00 PROMO CASH -OUT 184,000.00
48 60 TERM 24
20,258 17,395 NMI 31,501
43.33% 53.84% AOR 27.36%
15% 15% DI RATE 15%
101,760.00 101,760.00 DI (PHP) 89,040.00
10,000.00 10,000.00 PLANT SUBSIDY 10,000.00
10,000.00 10,000.00 UNIT MARGIN 10,000.00
121,760.00 121,760.00 TOTAL SUBSIDY 109,040.00
LESS:
29,000.00 29,000.00 CMF 29,000.00
1,360.00 1,360.00 ADV-LRF 1,360.00
6,750.00 6,750.00 LTO 6,750.00
1,800.00 1,800.00 TPL 1,800.00
83,600.00 83,600.00 D/P SUBSIDY 70,400.00
(750.00) (750.00) NET SAVINGS (270.00)
UNIT/VARIANT CITY S 30%
% DP 30%
SRP 888,000.00
GROSS DP 266,400.00
710,400.00 710,400.00 AMT FIN 621,600.00
65,000.00 65,000.00 PROMO CASH -OUT 170,000.00
48 60 TERM 24
21,214 18,216 NMI 32,987
43.33% 53.84% AOR 27.36%
15% 15% DI RATE 15%
106,560.00 106,560.00 DI (PHP) 93,240.00
35,000.00 35,000.00 PLANT SUBSIDY 35,000.00
10,000.00 10,000.00 UNIT MARGIN 10,000.00
151,560.00 151,560.00 TOTAL SUBSIDY 138,240.00
LESS:
30,000.00 30,000.00 CMF 30,000.00
1,360.00 1,360.00 ADV-LRF 1,360.00
6,750.00 6,750.00 LTO 6,750.00
1,800.00 1,800.00 TPL 1,800.00
112,600.00 112,600.00 D/P SUBSIDY 96,400.00
(950.00) (950.00) NET SAVINGS 1,930.00
UNIT/VARIANT CITY V 30%
% DP 30%
SRP 978,000.00
GROSS DP 293,400.00
782,400.00 782,400.00 AMT FIN 684,600.00
81,000.00 81,000.00 PROMO CASH -OUT 189,000.00
48 60 TERM 24
23,364 20,062 NMI 36,330
43.33% 53.84% AOR 27.36%
15% 15% DI RATE 15%
117,360.00 117,360.00 DI (PHP) 102,690.00
30,000.00 30,000.00 PLANT SUBSIDY 30,000.00
10,000.00 10,000.00 UNIT MARGIN 10,000.00
157,360.00 157,360.00 TOTAL SUBSIDY 142,690.00
LESS:
33,000.00 33,000.00 CMF 29,000.00
1,360.00 1,360.00 ADV-LRF 1,360.00
6,750.00 6,750.00 LTO 6,750.00
1,800.00 1,800.00 TPL 1,800.00
114,600.00 114,600.00 D/P SUBSIDY 104,400.00
(150.00) (150.00) NET SAVINGS (620.00)
UNIT/VARIANT CITY RS 30%
% DP 30%
SRP 1,058,000.00
GROSS DP 317,400.00
846,400.00 846,400.00 AMT FIN 740,600.00
109,000.00 109,000.00 PROMO CASH -OUT 227,000.00
48 60 TERM 24
25,275 21,703 NMI 39,302
43.33% 53.84% AOR 27.36%
15% 15% DI RATE 15%
126,960.00 126,960.00 DI (PHP) 111,090.00
10,000.00 10,000.00 PLANT SUBSIDY 10,000.00
10,000.00 10,000.00 UNIT MARGIN 10,000.00
146,960.00 146,960.00 TOTAL SUBSIDY 131,090.00
LESS:
35,000.00 35,000.00 CMF 31,000.00
1,360.00 1,360.00 ADV-LRF 1,360.00
6,750.00 6,750.00 LTO 6,750.00
1,800.00 1,800.00 TPL 1,800.00
102,600.00 102,600.00 D/P SUBSIDY 90,400.00
(550.00) (550.00) NET SAVINGS (220.00)
UNIT/VARIANT CITY HB 30% 20
% DP 30%
SRP 1,115,000.00
GROSS DP 334,500.00
892,000.00 892,000.00 AMT FIN 780,500.00
126,000.00 126,000.00 PROMO CASH -OUT 250,000.00
48 60 TERM 24
26,636 22,872 NMI 41,420
43.33% 53.84% AOR 27.36%
15% 15% DI RATE 15%
133,800.00 133,800.00 DI (PHP) 117,075.00
- - PLANT SUBSIDY -
10,000.00 10,000.00 UNIT MARGIN 10,000.00
143,800.00 143,800.00 TOTAL SUBSIDY 127,075.00
LESS:
37,000.00 37,000.00 CMF 33,000.00
1,360.00 1,360.00 ADV-LRF 1,360.00
6,750.00 6,750.00 LTO 6,750.00
1,800.00 1,800.00 TPL 1,800.00
97,000.00 97,000.00 D/P SUBSIDY 84,500.00
(110.00) (110.00) NET SAVINGS (335.00)
Y MT 30%
593,600.00 593,600.00 593,600.00

184,000.00 184,000.00 184,000.00
36 48 60
22,269 17,726 15,221
35.05% 43.33% 53.84%
15% 15% 15%
89,040.00 89,040.00 89,040.00
10,000.00 10,000.00 10,000.00
10,000.00 10,000.00 10,000.00
109,040.00 109,040.00 109,040.00
29,000.00 29,000.00 29,000.00

1,360.00 1,360.00 1,360.00
6,750.00 6,750.00 6,750.00
1,800.00 1,800.00 1,800.00
70,400.00 70,400.00 70,400.00
(270.00) (270.00) (270.00)
Y S 30%
621,600.00 621,600.00 621,600.00

170,000.00 170,000.00 170,000.00
36 48 60
23,320 18,562 15,939
35.05% 43.33% 53.84%
15% 15% 15%
93,240.00 93,240.00 93,240.00
35,000.00 35,000.00 35,000.00
10,000.00 10,000.00 10,000.00
138,240.00 138,240.00 138,240.00
30,000.00 30,000.00 30,000.00

1,360.00 1,360.00 1,360.00
6,750.00 6,750.00 6,750.00
1,800.00 1,800.00 1,800.00
96,400.00 96,400.00 96,400.00
1,930.00 1,930.00 1,930.00
Y V 30%
684,600.00 684,600.00 684,600.00

189,000.00 189,000.00 189,000.00
36 48 60
25,683 20,443 17,554
35.05% 43.33% 53.84%
15% 15% 15%
102,690.00 102,690.00 102,690.00
30,000.00 30,000.00 30,000.00
10,000.00 10,000.00 10,000.00
142,690.00 142,690.00 142,690.00
29,000.00 29,000.00 29,000.00

1,360.00 1,360.00 1,360.00
6,750.00 6,750.00 6,750.00
1,800.00 1,800.00 1,800.00
104,400.00 104,400.00 104,400.00
(620.00) (620.00) (620.00)
Y RS 30%
740,600.00 740,600.00 740,600.00

227,000.00 227,000.00 227,000.00
36 48 60
27,784 22,116 18,990
35.05% 43.33% 53.84%
15% 15% 15%
111,090.00 111,090.00 111,090.00
10,000.00 10,000.00 10,000.00
10,000.00 10,000.00 10,000.00
131,090.00 131,090.00 131,090.00
31,000.00 31,000.00 31,000.00

1,360.00 1,360.00 1,360.00
6,750.00 6,750.00 6,750.00
1,800.00 1,800.00 1,800.00
90,400.00 90,400.00 90,400.00
(220.00) (220.00) (220.00)
Y HB 30% 2022
780,500.00 780,500.00 780,500.00

250,000.00 250,000.00 250,000.00
36 48 60
29,281 23,307 20,013
35.05% 43.33% 53.84%
15% 15% 15%
117,075.00 117,075.00 117,075.00
- - -
10,000.00 10,000.00 10,000.00
127,075.00 127,075.00 127,075.00
33,000.00 33,000.00 33,000.00

1,360.00 1,360.00 1,360.00
6,750.00 6,750.00 6,750.00
1,800.00 1,800.00 1,800.00
84,500.00 84,500.00 84,500.00
(335.00) (335.00) (335.00)
UNIT/VARIANT CIVIC 2020
UNIT/VARIANT CIVIC E 20%
% DP 20%
SRP 1,188,000.00
GROSS DP 237,600.00
AMT FIN 950,400.00 950,400.00
PROMO CASH -OUT 87,000.00 87,000.00
TERM 24 36
NMI 50,436 35,654
AOR 27.36% 35.05%
DI RATE 15% 15%
DI (PHP) 142,560.00 142,560.00
PLANT SUBSIDY 55,000.00 55,000.00
UNIT MARGIN 10,000.00 10,000.00
TOTAL SUBSIDY 207,560.00 207,560.00
LESS:
CMF 39,000.00 39,000.00
ADV-LRF 2,860.00 2,860.00
LTO 12,850.00 12,850.00
TPL 1,800.00 1,800.00
D/P SUBSIDY 150,600.00 150,600.00
UNIT/VARIANT CIVIC RS 20%
% DP 20%
SRP 1,615,000.00
GROSS DP 323,000.00
AMT FIN 1,292,000.00 1,292,000.00
PROMO CASH -OUT 168,000.00 168,000.00
TERM 24 36
NMI 68,563 48,469
AOR 27.36% 35.05%
DI RATE 15% 15%
DI (PHP) 193,800.00 193,800.00
PLANT SUBSIDY 20,000.00 20,000.00
UNIT MARGIN 10,000.00 10,000.00
TOTAL SUBSIDY 223,800.00 223,800.00
LESS:
CMF 51,000.00 51,000.00
ADV-LRF 2,860.00 2,860.00
LTO 12,850.00 12,850.00
TPL 1,800.00 1,800.00
D/P SUBSIDY 155,000.00 155,000.00

2ND ,3RD
UNIT/VARIANT CIVIC TYPE R 20%
% DP 20%
SRP 3,210,000.00
GROSS DP 642,000.00
AMT FIN 2,568,000.00 2,568,000.00
PROMO CASH -OUT 270,000.00 270,000.00
TERM 24 36
NMI 136,276 96,337
AOR 27.36% 35.05%
DI RATE 15% 15%
DI (PHP) 385,200.00 385,200.00
PLANT SUBSIDY 100,000.00 100,000.00
UNIT MARGIN - -
TOTAL SUBSIDY 485,200.00 485,200.00
LESS:
CMF 95,000.00 95,000.00
ADV-LRF 2,860.00 2,860.00
LTO 12,850.00 12,850.00
TPL 1,800.00 1,800.00
D/P SUBSIDY 372,000.00 372,000.00
UNIT/VARIANT CIVIC E 30%
% DP 30%
SRP 1,188,000.00
GROSS DP 356,400.00
950,400.00 950,400.00 AMT FIN 831,600.00
87,000.00 87,000.00 PROMO CASH -OUT 219,000.00
48 60 TERM 24
28,380 24,369 NMI 44,131
43.33% 53.84% AOR 27.36%
15% 15% DI RATE 15%
142,560.00 142,560.00 DI (PHP) 124,740.00
55,000.00 55,000.00 PLANT SUBSIDY 55,000.00
10,000.00 10,000.00 UNIT MARGIN 10,000.00
207,560.00 207,560.00 TOTAL SUBSIDY 189,740.00
LESS:
39,000.00 39,000.00 CMF 35,000.00
2,860.00 2,860.00 ADV-LRF 2,860.00
12,850.00 12,850.00 LTO 12,850.00
1,800.00 1,800.00 TPL 1,800.00
150,600.00 150,600.00 D/P SUBSIDY 137,400.00
450.00 450.00 NET SAVINGS (170.00)
UNIT/VARIANT CIVIC RS 30%
% DP 30%
SRP 1,615,000.00
GROSS DP 484,500.00
1,292,000.00 1,292,000.00 AMT FIN 1,130,500.00
168,000.00 168,000.00 PROMO CASH -OUT 348,000.00
48 60 TERM 24
38,581 33,128 NMI 59,993
43.33% 53.84% AOR 27.36%
15% 15% DI RATE 15%
193,800.00 193,800.00 DI (PHP) 169,575.00
20,000.00 20,000.00 PLANT SUBSIDY 20,000.00
10,000.00 10,000.00 UNIT MARGIN 10,000.00
223,800.00 223,800.00 TOTAL SUBSIDY 199,575.00
LESS:
51,000.00 51,000.00 CMF 45,000.00
2,860.00 2,860.00 ADV-LRF 2,860.00
12,850.00 12,850.00 LTO 12,850.00
1,800.00 1,800.00 TPL 1,800.00
155,000.00 155,000.00 D/P SUBSIDY 136,500.00
290.00 290.00 NET SAVINGS 565.00
R 20% UNIT/VARIANT CIVIC TPYE R 30
% DP 30%
SRP 3,210,000.00
GROSS DP 963,000.00
2,568,000.00 2,568,000.00 AMT FIN 2,247,000.00
270,000.00 270,000.00 PROMO CASH -OUT 628,000.00
48 60 TERM 24
76,683 65,845 NMI 119,242
43.33% 53.84% AOR 27.36%
15% 15% DI RATE 15%
385,200.00 385,200.00 DI (PHP) 337,050.00
100,000.00 100,000.00 PLANT SUBSIDY 100,000.00
- - UNIT MARGIN
485,200.00 485,200.00 TOTAL SUBSIDY 437,050.00
LESS:
95,000.00 95,000.00 CMF 84,000.00
2,860.00 2,860.00 ADV-LRF 2,860.00
12,850.00 12,850.00 LTO 12,850.00
1,800.00 1,800.00 TPL 1,800.00
372,000.00 372,000.00 D/P SUBSIDY 335,000.00
690.00 690.00 NET SAVINGS 540.00
IC E 30%
831,600.00 831,600.00 831,600.00

219,000.00 219,000.00 219,000.00
36 48 60
31,198 24,833 21,323
35.05% 43.33% 53.84%
15% 15% 15%
124,740.00 124,740.00 124,740.00
55,000.00 55,000.00 55,000.00
10,000.00 10,000.00 10,000.00
189,740.00 189,740.00 189,740.00
35,000.00 35,000.00 35,000.00

2,860.00 2,860.00 2,860.00
12,850.00 12,850.00 12,850.00
1,800.00 1,800.00 1,800.00
137,400.00 137,400.00 137,400.00
(170.00) (170.00) (170.00)
IC RS 30%
1,130,500.00 1,130,500.00 1,130,500.00

348,000.00 348,000.00 348,000.00
36 48 60
42,410 33,758 28,987
35.05% 43.33% 53.84%
15% 15% 15%
169,575.00 169,575.00 169,575.00
20,000.00 20,000.00 20,000.00
10,000.00 10,000.00 10,000.00
199,575.00 199,575.00 199,575.00
45,000.00 45,000.00 45,000.00

2,860.00 2,860.00 2,860.00
12,850.00 12,850.00 12,850.00
1,800.00 1,800.00 1,800.00
136,500.00 136,500.00 136,500.00
565.00 565.00 565.00
IC TPYE R 30%
2,247,000.00 2,247,000.00 2,247,000.00

628,000.00 628,000.00 628,000.00
36 48 60
84,295 67,097 57,614
35.05% 43.33% 53.84%
15% 15% 15%
337,050.00 337,050.00 337,050.00
100,000.00 100,000.00 100,000.00
437,050.00 437,050.00 437,050.00
84,000.00 84,000.00 84,000.00

2,860.00 2,860.00 2,860.00
12,850.00 12,850.00 12,850.00
1,800.00 1,800.00 1,800.00
335,000.00 335,000.00 335,000.00
540.00 540.00 540.00
UNIT/VARIANT ACCORD
UNIT/VARIANT ACCORD 20%
% DP 20%
SRP 2,308,000.00
GROSS DP 461,600.00
AMT FIN 1,846,400.00 1,846,400.00
PROMO CASH -OUT 113,000.00 113,000.00
TERM 24 36
NMI 97,983 69,267
AOR 27.36% 35.05%
DI RATE 15% 15%
DI (PHP) 276,960.00 276,960.00
PLANT SUBSIDY 150,000.00 150,000.00
UNIT MARGIN 10,000.00 10,000.00
TOTAL SUBSIDY 436,960.00 436,960.00
LESS:
CMF 70,000.00 70,000.00
ADV-LRF 2,860.00 2,860.00
LTO 12,850.00 12,850.00
TPL 1,800.00 1,800.00
D/P SUBSIDY 348,600.00 348,600.00

2ND ,3RD
2ND ,3RD
UNIT/VARIANT ACCORD 30%
% DP 30%
SRP 2,308,000.00
GROSS DP 692,400.00
1,846,400.00 1,846,400.00 AMT FIN 1,615,600.00
113,000.00 113,000.00 PROMO CASH -OUT 370,000.00
48 60 TERM 24
55,135 47,343 NMI 85,736
43.33% 53.84% AOR 27.36%
15% 15% DI RATE 15%
276,960.00 276,960.00 DI (PHP) 242,340.00
150,000.00 150,000.00 PLANT SUBSIDY 150,000.00
10,000.00 10,000.00 UNIT MARGIN 10,000.00
436,960.00 436,960.00 TOTAL SUBSIDY 402,340.00
LESS:
70,000.00 70,000.00 CMF 62,000.00
2,860.00 2,860.00 ADV-LRF 2,860.00
12,850.00 12,850.00 LTO 12,850.00
1,800.00 1,800.00 TPL 1,800.00
348,600.00 348,600.00 D/P SUBSIDY 322,400.00
850.00 850.00 NET SAVINGS 430.00
CORD 30%
1,615,600.00 1,615,600.00 1,615,600.00

370,000.00 370,000.00 370,000.00
36 48 60
60,608 48,243 41,425
35.05% 43.33% 53.84%
15% 15% 15%
242,340.00 242,340.00 242,340.00
150,000.00 150,000.00 150,000.00
10,000.00 10,000.00 10,000.00
402,340.00 402,340.00 402,340.00
62,000.00 62,000.00 62,000.00

2,860.00 2,860.00 2,860.00
12,850.00 12,850.00 12,850.00
1,800.00 1,800.00 1,800.00
322,400.00 322,400.00 322,400.00
430.00 430.00 430.00
UNIT/VARIANT BRV S & V
UNIT/VARIANT BRV S 20%
% DP 20%
SRP 1,038,000.00
GROSS DP 207,600.00
AMT FIN 830,400.00 830,400.00
PROMO CASH -OUT 59,000.00 59,000.00
TERM 24 36
NMI 44,068 31,153
AOR 27.36% 35.05%
DI RATE 15% 15%
DI (PHP) 124,560.00 124,560.00
PLANT SUBSIDY 60,000.00 60,000.00
UNIT MARGIN 10,000.00 10,000.00
TOTAL SUBSIDY 194,560.00 194,560.00
LESS:
CMF 35,000.00 35,000.00
ADV-LRF 1,885.00 1,885.00
LTO 8,850.00 6,750.00
TPL 1,800.00 1,800.00
D/P SUBSIDY 148,600.00 148,600.00
NET SAVINGS (1,575.00) 525.00
UNIT/VARIANT BRV V 20%
% DP 20%
SRP 1,158,000.00
GROSS DP 231,600.00
AMT FIN 926,400.00 926,400.00
PROMO CASH -OUT 124,000.00 124,000.00
TERM 24 36
NMI 49,162 34,754
AOR 27.36% 35.05%
DI RATE 15% 15%
DI (PHP) 138,960.00 138,960.00
PLANT SUBSIDY 10,000.00 10,000.00
UNIT MARGIN 10,000.00 10,000.00
TOTAL SUBSIDY 158,960.00 158,960.00
LESS:
CMF 38,000.00 38,000.00
ADV-LRF 1,885.00 1,885.00
LTO 8,850.00 8,850.00
TPL 1,800.00 1,800.00
D/P SUBSIDY 107,600.00 107,600.00

2ND ,3RD
UNIT/VARIANT BRV S 30%
% DP 30%
SRP 1,038,000.00
GROSS DP 311,400.00
830,400.00 830,400.00 AMT FIN 726,600.00
59,000.00 59,000.00 PROMO CASH -OUT 176,000.00
48 60 TERM 24
24,797 21,292 NMI 38,559
43.33% 53.84% AOR 27.36%
15% 15% DI RATE 15%
124,560.00 124,560.00 DI (PHP) 108,990.00
60,000.00 60,000.00 PLANT SUBSIDY 60,000.00
10,000.00 10,000.00 UNIT MARGIN 10,000.00
194,560.00 194,560.00 TOTAL SUBSIDY 178,990.00
LESS:
35,000.00 35,000.00 CMF 31,000.00
1,885.00 1,885.00 ADV-LRF 1,885.00
6,750.00 6,750.00 LTO 8,850.00
1,800.00 1,800.00 TPL 1,800.00
148,600.00 148,600.00 D/P SUBSIDY 135,400.00
525.00 525.00 NET SAVINGS 55.00
UNIT/VARIANT BRV V 30%
% DP 30%
SRP 1,158,000.00
GROSS DP 347,400.00
926,400.00 926,400.00 AMT FIN 810,600.00
124,000.00 124,000.00 PROMO CASH -OUT 253,000.00
48 60 TERM 24
27,664 23,754 NMI 43,017
43.33% 53.84% AOR 27.36%
15% 15% DI RATE 15%
138,960.00 138,960.00 DI (PHP) 121,590.00
10,000.00 10,000.00 PLANT SUBSIDY 10,000.00
10,000.00 10,000.00 UNIT MARGIN 10,000.00
158,960.00 158,960.00 TOTAL SUBSIDY 141,590.00
LESS:
38,000.00 38,000.00 CMF 34,000.00
1,885.00 1,885.00 ADV-LRF 1,885.00
8,850.00 8,850.00 LTO 8,850.00
1,800.00 1,800.00 TPL 1,800.00
107,600.00 107,600.00 D/P SUBSIDY 94,400.00
825.00 825.00 NET SAVINGS 655.00
V S 30%
726,600.00 726,600.00 726,600.00

176,000.00 176,000.00 176,000.00
36 48 60
27,259 21,698 18,631
35.05% 43.33% 53.84%
15% 15% 15%
108,990.00 108,990.00 108,990.00
60,000.00 60,000.00 60,000.00
10,000.00 10,000.00 10,000.00
178,990.00 178,990.00 178,990.00
31,000.00 31,000.00 31,000.00

1,885.00 1,885.00 1,885.00
8,850.00 8,850.00 8,850.00
1,800.00 1,800.00 1,800.00
135,400.00 135,400.00 135,400.00
55.00 55.00 55.00
V V 30%
810,600.00 810,600.00 810,600.00

253,000.00 253,000.00 253,000.00
36 48 60
30,410 24,206 20,785
35.05% 43.33% 53.84%
15% 15% 15%
121,590.00 121,590.00 121,590.00
10,000.00 10,000.00 10,000.00
10,000.00 10,000.00 10,000.00
141,590.00 141,590.00 141,590.00
34,000.00 34,000.00 34,000.00

1,885.00 1,885.00 1,885.00
8,850.00 8,850.00 8,850.00
1,800.00 1,800.00 1,800.00
94,400.00 94,400.00 94,400.00
655.00 655.00 655.00
UNIT/VARIANT HR-V E & RS
UNIT/VARIANT HR-V E 20%
% DP 20%
SRP 1,296,000.00
GROSS DP 259,200.00
AMT FIN 1,036,800.00 1,036,800.00
PROMO CASH -OUT -
TERM 24 36
NMI 55,021 38,895
AOR 27.36% 35.05%
DI RATE 15% 15%
DI (PHP) 155,520.00 155,520.00
PLANT SUBSIDY 10,000.00 10,000.00
UNIT MARGIN 10,000.00 10,000.00
TOTAL SUBSIDY 175,520.00 175,520.00
LESS:
CMF - -
ADV-LRF - -
LTO - -
TPL 1,800.00 1,800.00
D/P SUBSIDY 259,200.00 259,200.00
NET SAVINGS (85,480.00) (85,480.00)
UNIT/VARIANT HR-V RS 20%
% DP 20%
SRP 1,545,000.00
GROSS DP 309,000.00
AMT FIN 1,236,000.00 1,236,000.00
PROMO CASH -OUT -
TERM 24 36
NMI 65,591 46,368
AOR 27.36% 35.05%
DI RATE 15% 15%
DI (PHP) 185,400.00 185,400.00
PLANT SUBSIDY 20,000.00 20,000.00
UNIT MARGIN 10,000.00 10,000.00
TOTAL SUBSIDY 215,400.00 215,400.00
LESS:
CMF - -
ADV-LRF - -
LTO - -
TPL 1,800.00 1,800.00
D/P SUBSIDY 309,000.00 309,000.00
NET SAVINGS (95,400.00) (95,400.00)

2ND ,3RD
UNIT/VARIANT HR-V E 30%
% DP 30%
SRP 1,296,000.00
GROSS DP 388,800.00
1,036,800.00 1,036,800.00 AMT FIN 907,200.00
- - PROMO CASH -OUT
48 60 TERM 24
30,960 26,585 NMI 48,143
43.33% 53.84% AOR 27.36%
15% 15% DI RATE 15%
155,520.00 155,520.00 DI (PHP) 136,080.00
10,000.00 10,000.00 PLANT SUBSIDY 10,000.00
10,000.00 10,000.00 UNIT MARGIN 10,000.00
175,520.00 175,520.00 TOTAL SUBSIDY 156,080.00
LESS:
- - CMF -
- - ADV-LRF -
- - LTO -
1,800.00 1,800.00 TPL 1,800.00
259,200.00 259,200.00 D/P SUBSIDY 388,800.00
(85,480.00) (85,480.00) NET SAVINGS (234,520.00)
UNIT/VARIANT HR-V RS 30%
% DP 30%
SRP 1,545,000.00
GROSS DP 463,500.00
1,236,000.00 1,236,000.00 AMT FIN 1,081,500.00
- - PROMO CASH -OUT
48 60 TERM 24
36,908 31,692 NMI 57,393
43.33% 53.84% AOR 27.36%
15% 15% DI RATE 15%
185,400.00 185,400.00 DI (PHP) 162,225.00
20,000.00 20,000.00 PLANT SUBSIDY 20,000.00
10,000.00 10,000.00 UNIT MARGIN 10,000.00
215,400.00 215,400.00 TOTAL SUBSIDY 192,225.00
LESS:
- - CMF -
- - ADV-LRF -
- - LTO -
1,800.00 1,800.00 TPL 1,800.00
309,000.00 309,000.00 D/P SUBSIDY 463,500.00
(95,400.00) (95,400.00) NET SAVINGS (273,075.00)
V E 30%
907,200.00 907,200.00 907,200.00

- - -
36 48 60
34,034 27,090 23,262
35.05% 43.33% 53.84%
15% 15% 15%
136,080.00 136,080.00 136,080.00
10,000.00 10,000.00 10,000.00
10,000.00 10,000.00 10,000.00
156,080.00 156,080.00 156,080.00
- - -
- - -
- - -
1,800.00 1,800.00 1,800.00
388,800.00 388,800.00 388,800.00
(234,520.00) (234,520.00) (234,520.00)
V RS 30%
1,081,500.00 1,081,500.00 1,081,500.00

- - -
36 48 60
40,572 32,295 27,731
35.05% 43.33% 53.84%
15% 15% 15%
162,225.00 162,225.00 162,225.00
20,000.00 20,000.00 20,000.00
10,000.00 10,000.00 10,000.00
192,225.00 192,225.00 192,225.00
- - -
- - -
- - -
1,800.00 1,800.00 1,800.00
463,500.00 463,500.00 463,500.00
(273,075.00) (273,075.00) (273,075.00)
UNIT/VARIANT CR-V S GAS ,CR-V S DSL
UNIT/VARIANT CR-V S GAS
% DP 20%
SRP 1,678,000.00
GROSS DP 335,600.00
AMT FIN 1,342,400.00 1,342,400.00
PROMO CASH -OUT 179,000.00 179,000.00
TERM 24 36
NMI 71,238 50,360
AOR 27.36% 35.05%
DI RATE 15% 15%
DI (PHP) 201,360.00 201,360.00
PLANT SUBSIDY 10,000.00 10,000.00
UNIT MARGIN 10,000.00 10,000.00
TOTAL SUBSIDY 221,360.00 221,360.00
LESS:
CMF 52,000.00 52,000.00
ADV-LRF 1,885.00 1,885.00
LTO 9,200.00 9,200.00
TPL 1,800.00 1,800.00
D/P SUBSIDY 156,600.00 156,600.00
NET SAVINGS (125.00) (125.00)
UNIT/VARIANT CR-V S DSL 20%
% DP 20%
SRP 1,888,000.00
GROSS DP 377,600.00
AMT FIN 1,510,400.00 1,510,400.00
PROMO CASH -OUT 192,000.00 192,000.00
TERM 24 36
NMI 80,153 56,662
AOR 27.36% 35.05%
DI RATE 15% 15%
DI (PHP) 226,560.00 226,560.00
PLANT SUBSIDY 20,000.00 20,000.00
UNIT MARGIN 10,000.00 10,000.00
TOTAL SUBSIDY 256,560.00 256,560.00
LESS:
CMF 58,000.00 58,000.00
ADV-LRF 1,885.00 1,885.00
LTO 9,200.00 9,200.00
TPL 1,800.00 1,800.00
D/P SUBSIDY 185,600.00 185,600.00

2ND ,3RD
UNIT/VARIANT CR-V SX DSL 20%
% DP 20%
SRP 2,158,000.00
GROSS DP 431,600.00
AMT FIN 1,726,400.00 1,726,400.00
PROMO CASH -OUT 231,000.00 231,000.00
TERM 24 36
NMI 91,615 64,765
AOR 27.36% 35.05%
DI RATE 15% 15%
DI (PHP) 258,960.00 258,960.00
PLANT SUBSIDY 10,000.00 10,000.00
UNIT MARGIN 10,000.00 10,000.00
TOTAL SUBSIDY 278,960.00 278,960.00
LESS:
CMF 65,000.00 65,000.00
ADV-LRF 1,885.00 1,885.00
LTO 9,200.00 9,200.00
TPL 1,800.00 1,800.00
D/P SUBSIDY 200,600.00 200,600.00
2ND ,3RD
,CR-V S DSL & SX
UNIT/VARIANT CR-V S GAS
% DP 30%
SRP 1,678,000.00
GROSS DP 503,400.00
1,342,400.00 1,342,400.00 AMT FIN 1,174,600.00
179,000.00 179,000.00 PROMO CASH -OUT 367,000.00
48 60 TERM 24
40,086 34,420 NMI 62,333
43.33% 53.84% AOR 27.36%
15% 15% DI RATE 15%
201,360.00 201,360.00 DI (PHP) 176,190.00
10,000.00 10,000.00 PLANT SUBSIDY 10,000.00
10,000.00 10,000.00 UNIT MARGIN 10,000.00
221,360.00 221,360.00 TOTAL SUBSIDY 196,190.00
LESS:
52,000.00 52,000.00 CMF 47,000.00
1,885.00 1,885.00 ADV-LRF 1,885.00
9,200.00 9,200.00 LTO 9,200.00
1,800.00 1,800.00 TPL 1,800.00
156,600.00 156,600.00 D/P SUBSIDY 136,400.00
(125.00) (125.00) NET SAVINGS (95.00)
UNIT/VARIANT CR-V S DSL 30%
% DP 30%
SRP 1,888,000.00
GROSS DP 566,400.00
1,510,400.00 1,510,400.00 AMT FIN 1,321,600.00
192,000.00 192,000.00 PROMO CASH -OUT 413,000.00
48 60 TERM 24
45,102 38,728 NMI 70,134
43.33% 53.84% AOR 27.36%
15% 15% DI RATE 15%
226,560.00 226,560.00 DI (PHP) 198,240.00
20,000.00 20,000.00 PLANT SUBSIDY 10,000.00
10,000.00 10,000.00 UNIT MARGIN 10,000.00
256,560.00 256,560.00 TOTAL SUBSIDY 218,240.00
LESS:
58,000.00 58,000.00 CMF 52,000.00
1,885.00 1,885.00 ADV-LRF 1,885.00
9,200.00 9,200.00 LTO 9,200.00
1,800.00 1,800.00 TPL 1,800.00
185,600.00 185,600.00 D/P SUBSIDY 153,400.00
75.00 75.00 NET SAVINGS (45.00)
UNIT/VARIANT CR-V SX DSL 30%
% DP 30%
SRP 2,158,000.00
GROSS DP 647,400.00
1,726,400.00 1,726,400.00 AMT FIN 1,510,600.00
231,000.00 231,000.00 PROMO CASH -OUT 472,000.00
48 60 TERM 24
51,552 44,266 NMI 80,164
43.33% 53.84% AOR 27.36%
15% 15% DI RATE 15%
258,960.00 258,960.00 DI (PHP) 226,590.00
10,000.00 10,000.00 PLANT SUBSIDY 10,000.00
10,000.00 10,000.00 UNIT MARGIN 10,000.00
278,960.00 278,960.00 TOTAL SUBSIDY 246,590.00
LESS:
65,000.00 65,000.00 CMF 58,000.00
1,885.00 1,885.00 ADV-LRF 1,885.00
9,200.00 9,200.00 LTO 9,200.00
1,800.00 1,800.00 TPL 1,800.00
200,600.00 200,600.00 D/P SUBSIDY 175,400.00
475.00 475.00 NET SAVINGS 305.00
V S GAS
1,174,600.00 1,174,600.00 1,174,600.00

367,000.00 367,000.00 367,000.00
36 48 60
44,065 35,075 30,118
35.05% 43.33% 53.84%
15% 15% 15%
176,190.00 176,190.00 176,190.00
10,000.00 10,000.00 10,000.00
10,000.00 10,000.00 10,000.00
196,190.00 196,190.00 196,190.00
47,000.00 47,000.00 47,000.00

1,885.00 1,885.00 1,885.00
9,200.00 9,200.00 9,200.00
1,800.00 1,800.00 1,800.00
136,400.00 136,400.00 136,400.00
(95.00) (95.00) (95.00)
V S DSL 30%
1,321,600.00 1,321,600.00 1,321,600.00

413,000.00 413,000.00 413,000.00
36 48 60
49,579 39,465 33,887
35.05% 43.33% 53.84%
15% 15% 15%
198,240.00 198,240.00 198,240.00
10,000.00 10,000.00 10,000.00
10,000.00 10,000.00 10,000.00
218,240.00 218,240.00 218,240.00
52,000.00 52,000.00 52,000.00

1,885.00 1,885.00 1,885.00
9,200.00 9,200.00 9,200.00
1,800.00 1,800.00 1,800.00
153,400.00 153,400.00 153,400.00
(45.00) (45.00) (45.00)
V SX DSL 30%
1,510,600.00 1,510,600.00 1,510,600.00

472,000.00 472,000.00 472,000.00
36 48 60
56,669 45,108 38,733
35.05% 43.33% 53.84%
15% 15% 15%
226,590.00 226,590.00 226,590.00
10,000.00 10,000.00 10,000.00
10,000.00 10,000.00 10,000.00
246,590.00 246,590.00 246,590.00
58,000.00 58,000.00 58,000.00

1,885.00 1,885.00 1,885.00
9,200.00 9,200.00 9,200.00
1,800.00 1,800.00 1,800.00
175,400.00 175,400.00 175,400.00
305.00 305.00 305.00
UNIT/VARIANT ODYSSEY
UNIT/VARIANT ODYSSEY EX 20%
% DP 20%
SRP 2,298,000.00
GROSS DP 459,600.00
AMT FIN 1,838,400.00 1,838,400.00
PROMO CASH -OUT 5,000.00 5,000.00
TERM 24 36
NMI 97,559 68,967
AOR 27.36% 35.05%
DI RATE 15% 15%
DI (PHP) 275,760.00 275,760.00
PLANT SUBSIDY 250,000.00 250,000.00
UNIT MARGIN 10,000.00 10,000.00
TOTAL SUBSIDY 535,760.00 535,760.00
LESS:
CMF 70,000.00 70,000.00
ADV-LRF 1,885.00 1,885.00
LTO 8,850.00 6,750.00
TPL 1,800.00 1,800.00
D/P SUBSIDY 454,600.00 454,600.00
NET SAVINGS (1,375.00) 725.00
UNIT/VARIANT ODYSSEY EX-V 20%
% DP 20%
SRP 2,698,000.00
GROSS DP 539,600.00
AMT FIN 2,158,400.00 2,158,400.00
PROMO CASH -OUT 199,000.00 199,000.00
TERM 24 36
NMI 114,540 80,971
AOR 27.36% 35.05%
DI RATE 15% 15%
DI (PHP) 323,760.00 323,760.00
PLANT SUBSIDY 100,000.00 100,000.00
UNIT MARGIN 10,000.00 10,000.00
TOTAL SUBSIDY 433,760.00 433,760.00
LESS:
CMF 81,000.00 81,000.00
ADV-LRF 1,885.00 1,885.00
LTO 8,850.00 8,850.00
TPL 1,800.00 1,800.00
D/P SUBSIDY 340,600.00 340,600.00
NET SAVINGS (375.00) (375.00)

2ND ,3RD
UNIT/VARIANT ODYSSEY EX 30
% DP 30%
SRP 2,298,000.00
GROSS DP 689,400.00
1,838,400.00 1,838,400.00 AMT FIN 1,608,600.00
5,000.00 5,000.00 PROMO CASH -OUT -
48 60 TERM 24
54,896 47,138 NMI 85,364
43.33% 53.84% AOR 27.36%
15% 15% DI RATE 15%
275,760.00 275,760.00 DI (PHP) 241,290.00
250,000.00 250,000.00 PLANT SUBSIDY 250,000.00
10,000.00 10,000.00 UNIT MARGIN 10,000.00
535,760.00 535,760.00 TOTAL SUBSIDY 501,290.00
LESS:
70,000.00 70,000.00 CMF 62,000.00
1,885.00 1,885.00 ADV-LRF 1,885.00
6,750.00 6,750.00 LTO 8,850.00
1,800.00 1,800.00 TPL 1,800.00
454,600.00 454,600.00 D/P SUBSIDY 689,400.00
725.00 725.00 NET SAVINGS (262,645.00)
-V 20% UNIT/VARIANT ODYSSEY EX-V 2
% DP 30%
SRP 2,698,000.00
GROSS DP 809,400.00
2,158,400.00 2,158,400.00 AMT FIN 1,888,600.00
199,000.00 199,000.00 PROMO CASH -OUT 499,000.00
48 60 TERM 24
64,452 55,342 NMI 100,223
43.33% 53.84% AOR 27.36%
15% 15% DI RATE 15%
323,760.00 323,760.00 DI (PHP) 283,290.00
100,000.00 100,000.00 PLANT SUBSIDY 100,000.00
10,000.00 10,000.00 UNIT MARGIN 10,000.00
433,760.00 433,760.00 TOTAL SUBSIDY 393,290.00
LESS:
81,000.00 81,000.00 CMF 72,000.00
1,885.00 1,885.00 ADV-LRF 1,885.00
8,850.00 8,850.00 LTO 8,850.00
1,800.00 1,800.00 TPL 1,800.00
340,600.00 340,600.00 D/P SUBSIDY 310,400.00
(375.00) (375.00) NET SAVINGS (1,645.00)
YSSEY EX 30%
1,608,600.00 1,608,600.00 1,608,600.00

- - -
36 48 60
60,346 48,034 41,246
35.05% 43.33% 53.84%
15% 15% 15%
241,290.00 241,290.00 241,290.00
250,000.00 250,000.00 250,000.00
10,000.00 10,000.00 10,000.00
501,290.00 501,290.00 501,290.00
62,000.00 62,000.00 62,000.00

1,885.00 1,885.00 1,885.00
8,850.00 8,850.00 8,850.00
1,800.00 1,800.00 1,800.00
689,400.00 689,400.00 689,400.00
(262,645.00) (262,645.00) (262,645.00)
YSSEY EX-V 20%
1,888,600.00 1,888,600.00 1,888,600.00

499,000.00 499,000.00 499,000.00
36 48 60
70,850 56,395 48,425
35.05% 43.33% 53.84%
15% 15% 15%
283,290.00 283,290.00 283,290.00
100,000.00 100,000.00 100,000.00
10,000.00 10,000.00 10,000.00
393,290.00 393,290.00 393,290.00
72,000.00 72,000.00 72,000.00

1,885.00 1,885.00 1,885.00
8,850.00 8,850.00 8,850.00
1,800.00 1,800.00 1,800.00
310,400.00 310,400.00 310,400.00
(1,645.00) (1,645.00) (1,645.00)

Brio 1.2 S Rs Black Top CVT 2020 BRIO 1.2 RS CVT 2020 BRIO 1.2 V CVT 2020 BRIO 1.2 S MT 2020

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

Brio 1.2 S Rs Black Top CVT 2020 BRIO 1.2 RS CVT 2020 BRIO 1.2 V CVT 2020 BRIO 1.2 S MT 2020

Uploaded by

Copyright:

Available Formats

HONDA-MANILA SRP

CIVIC TYPE R 2.0 L TURBO MT 2019 3,180,000.00 61,900.00

CITY RS 1.5 CVT 2021 1,058,000.00 22,200.00

JAZZ 1.5 RS NAVI CVT 2020 1,090,000.00 22,800.00

CIVIC 1.5 RS TURBO CVT 2020 (PWP, WOP) 1,635,000.00 33,000.00

ACCORD 2.4 EL TURBO CVT 2021 2,308,000.00 45,600.00

BRV 1.5 V NAVI CVT 2021 1,158,000.00 20,000.00

CRV 1.6 SX DIESEL 9AT AWD (WOP) 2,178,000.00 35,200.00

1ST YEAR 1st Year

NOTE: STANDARD RATE PC-1.5%LD/0.5%AOG; CV-1.2%LD/0.5%AOG

1ST YEAR 1st Year

CR-V 1.6 S DIESEL 9AT (21YM)-Platinum, Wh 1,908,000.00 19,300 7,200 26,500

HRV 1.8 RS NAVI CVT 2020 1,545,000.00 16,100 5,800 21,900

2nd Year 3rd Year

952,200.00 20,300 6,000 26,300 856,980.00 18,500 5,400 23,900

661,500.00 14,800 4,200 19,000 595,350.00 13,600 3,800 17,400

1,471,500.00 30,000 9,200 39,200 1,324,350.00 27,200 8,300 35,500

1,042,200.00 18,200 6,500 24,700 937,980.00 16,700 5,900 22,600

2nd Year 3rd Year

981,000.00 20,800 6,200 27,000 882,900.00 19,000 5,600 24,600

1,699,200.00 28,100 10,600 38,700 1,529,280.00 25,500 9,600 35,100

1,717,200.00 28,300 10,800 39,100 1,545,480.00 25,800 9,700 35,500

1,390,500.00 23,500 8,700 32,200 1,251,450.00 21,400 7,900 29,300

771,282.00 16,900 4,900 21,800 694,153.80 15,400 4,400 19,800

535,815.00 12,500 3,400 15,900 482,233.50 11,500 3,100 14,600

1,191,915.00 24,700 7,500 32,200 1,072,723.50 22,500 6,700 29,200

844,182.00 15,300 5,300 20,600 759,763.80 14,000 4,800 18,800

4th Year 5th Year

794,610.00 17,300 5,000 22,300 715,149.00 15,800 4,500 20,300

1,376,352.00 23,200 8,600 31,800 1,238,716.80 21,200 7,800 29,000

1,390,932.00 23,500 8,700 32,200 1,251,838.80 21,400 7,900 29,300

1,126,305.00 19,500 7,100 26,600 1,013,674.50 17,800 6,400 24,200

UNITS VARIANTS SRP

BRIO 1.2 S MT (2021YR) 601,000

BRIO 1.2 V CVT (2021YM) 661,000

BRIO 1.2 RS CVT (2021YM) 730,000

BRIO 1.2 RS BLACK TOP CVT (2021YM) 735,000

CITY 1.5 V CVT (21YM) 978,000

CITY 1.5 RS CVT (21YM) 1,058,000

CIVIC 1.8 E CVT (20YM) 1,188,000

CIVIC TYPE R 2.0 VTEC TURBO MT (19YM)

HR-V 1.8 E CVT (21YM) 1,296,000

NEW CR-V 2.0 S CVT (22M) 1,678,000

CR-V 1.6 S Diesel 9AT (22M) Honda Sensing 1,888,000

CR-V 1.6 SX Diesel 9AT AWD Honda Sensing 2,158,000

ACCORD ACCORD 1.5 EL TURBO CVT 2,308,000

ODYSSEY 2.4 EX CVT 2,298,000

TAFFETTA WHITE ,MODERN STEEL,RALLYE RED

TAFFETTA WHITE ,MODERN STEEL,RALLYE RED,CARNIVAL YELLOW

TAFFETTA WHITE, MODERN STEEL

TAFFETTA WHITE, CARNIVAL YELLOW PHOENIX ORANGE

MODERN STEEL, TAFFETA WHITE,

IGNITE RED, MODERN STEEL, CRYSTAL BLACK, PLATINUM WHITE(+20K)

COSMIC BLUE, LUNAR SILVER,PLATINUM WHITE PEARL(+20)

COSMIC BLUE,MODERN STEEL,PLATINUM WHITE PEARL(+20)AND IGNITE RED (NEW COLOR)

TEFFETA WHITE,LUNAR SILVER,MODERN STEEL,PREMIUM UMBER METALLIC,

PREMIUM UMBER METALLIC,LUNAR SILVERMODERN STEEL,PASSION RED,WHITE ORCHID PEARL(+20K)

PASSION RED,TAFFETA WHITE,MODERN STEEL LUNAR SILVER.

IGNITE RED,MODERN STEEL,PLATINUM WHITE(+20K)

COSMIC BLUE , IGNITE RED,MODERN STEEL,PLATINUM WHITE(+20K)

COSMIC BLUE , IGNITE RED,MODERN STEEL,PLATINUM WHITE(+20K) METROID GRAY

MODERN STEEL,CRYSTAL BLACK,PLATINUM WHITE PEARL(+20K)

CRYSTAL BLACK,SUPER PLATINUM,PLATINUMWHITE PEARL (+20K)