One Tonne Lorry

Alternative Hino XZU600 Daihatsu Wooden Cargo Isuzu NLR130

Price RM 88,000.00 RM 65,164.00 RM 99,600.00

Deposit RM 8,800.00 RM 6,516.00 RM 9,960.00

90% balance RM 79,200.00 RM 58,647.78 RM 89,640.00

Interest rate 2.5 % 2.5% 2.5%

Monthly payment RM 2,365.00 RM 1,751.29 RM 2,676.75

Annual payment RM 28,380.00 RM 21,015.45 RM 32,121.00

One Tonne Lorry:
The service cost is calculated by year:
Daihatsu
Year Total distance Month Hino XZU600 Wooden Cargo Isuzu NLR130 km
(km)

1 26,000 6 RM 410 RM 380 RM 353 10,000

12 RM 480 RM 460 RM 471 20,000

Total RM 890 RM 840 RM 824 -

2 52,000 18 RM 410 RM 380 RM 508 30,000

24 RM 480 RM 460 RM 780 40,000

Total RM 890 RM 840 RM 1,288 --
3 78,000 30 RM 410 RM 380 RM 353 50,000
36 RM 480 RM 460 RM 471 60,000
Total RM 890 RM 840 RM 824 -
One Tonne Lorry: Fuel consumption
Alternative Hino XZU600 Daihatsu Wooden Isuzu NLR130
Cargo

Diesel consumption 13.0 14.5 10.1

(L/100km)

Annual diesel 3380 3770 2626

consumption (L)

Annual diesel cost RM 7368.40 RM 8218.60 RM 5,724.70

consumption
 One Tonne Lorry: salvage value
Price Hino XZU600 Daihatsu Wooden Cargo Isuzu NLR130

New price in 2017 RM 85,000 RM 59,000 RM 96 000

Second price in 2019-1 RM 69,800 RM 44,800 RM68,700
Second price in 2019-2 RM 71,800 RM 38,800 RM80,888
Second price in 2019-3 RM 69,800 RM 33,800 RM 96 000
Average second price in 2019 RM 70,466.70 RM 39133.30 RM81,862.67

Depreciation percentage % 17% 33.67% 14.73%

New price in 2019 RM 88,000.00 RM 65,164.00 RM 99,600.00

Salvage value after 3 years RM 73,040.00 RM 43,223.28 RM 84,928.92
 One Tonne Lorry:
HINO XZU600
FLOW DIAGRAM
HINO XZU600
RM 73,040.00

0 1 2 3

(Deposit) RM 8,800.00 RM 32,121.00 RM 32,121.00 RM 32,121.00

RM 890.00 RM 890.00 RM 890.00

RM 7368.40 RM 7368.40 RM 7368.40

DAIHATSU WOODEN
DAIHATSU WOODEN CARGO
CARGO

RM 43,223.28

0 1 2 3

(Deposit) RM 6,516.00 RM 21,015.45 RM 21,015.45 RM 21,015.45

RM 840.00 RM 840.00 RM 840.00

RM 8218.60 RM 8218.60 RM 8218.60

 ISUZU

ISUZU RM 84,928.92

0 1 2 3

(Deposit) RM 9,960.00 RM 21,015.45 RM 21,015.45 RM 21,015.45

RM 824 RM 1,288 RM 824

RM 5,724.70 RM 5,724.70 RM 5,724.70