Scribd
Upload
51 views

Calculation Using VLOOKUP

This document summarizes Proton's 2021 car price promotion by SMARTCAR SDN BHD. It provides the original price, promotional price, rebate percentage, cash price after rebate, additional promotion amount, on-the-road price, deposit amount for 10% down payment, and loan amount and monthly payments for 7 and 9 year loans for various Proton models. It also outlines the rebate categories based on price and an additional promotion for Perdana and Persona models.

Uploaded by

faeeez
Copyright
© © All Rights Reserved
Available Formats
Download as XLSX, PDF, TXT or read online on Scribd
51 views

Calculation Using VLOOKUP

This document summarizes Proton's 2021 car price promotion by SMARTCAR SDN BHD. It provides the original price, promotional price, rebate percentage, cash price after rebate, additional promotion amount, on-the-road price, deposit amount for 10% down payment, and loan amount and monthly payments for 7 and 9 year loans for various Proton models. It also outlines the rebate categories based on price and an additional promotion for Perdana and Persona models.

Uploaded by

faeeez
Copyright
© © All Rights Reserved
Available Formats
Download as XLSX, PDF, TXT or read online on Scribd
You are on page 1/ 1

Promosi Harga Kereta Proton 2021 oleh SMARTCAR SDN BHD

Deposit 10% Tanpa Deposit


Model Variant Harga Asal Harga Jualan % Rebat Harga - Rebat Promosi Harga OTR Deposit (10%) Loan (90%) 7 tahun 9 tahun Full Loan (9 tahun)
Exora Executive 60,488.00 63,028.50 30% 44,119.95 800.00 43,319.95 4,331.99 38,987.95 RM464.14 RM361.00 RM401.11
Exora Premium 67,354.00 70,182.87 0.35 45,618.86 800.00 44,818.86 4,481.89 40,336.98 RM480.20 RM373.49 RM414.99
Iriz 1.3L Standard MT 37,254.00 38,818.67 0% 38,818.67 800.00 38,018.67 3,801.87 34,216.80 RM407.34 RM316.82 RM352.02
Iriz 1.3L Standard CVT 39,802.00 41,473.68 15% 35,252.63 800.00 34,452.63 3,445.26 31,007.37 RM369.14 RM287.11 RM319.01
Iriz 1.3L Executive CVT 44,923.00 46,809.77 0.15 39,788.30 800.00 38,988.30 3,898.83 35,089.47 RM417.73 RM324.90 RM361.00
Iriz 1.6L Executive CVT 47,254.00 49,238.67 0.15 41,852.87 800.00 41,052.87 4,105.29 36,947.58 RM439.85 RM342.11 RM380.12
Iriz 1.6L Premium CVT 51,014.00 53,156.59 0.3 37,209.61 800.00 36,409.61 3,640.96 32,768.65 RM390.10 RM303.41 RM337.13
Perdana 2.0L, Solid 104,481.68 108,869.91 0.35 70,765.44 3,000.00 67,765.44 6,776.54 60,988.90 RM726.06 RM564.71 RM627.46
Perdana 2.0L, Metallic 104,880.21 109,285.18 0.35 71,035.37 3,000.00 68,035.37 6,803.54 61,231.83 RM728.95 RM566.96 RM629.96
Perdana 2.4L, Solid 126,916.21 132,246.69 0.35 85,960.35 3,000.00 82,960.35 8,296.03 74,664.31 RM888.86 RM691.34 RM768.15
Perdana 2.4L, Metallic 131,596.74 137,123.80 0.35 89,130.47 3,000.00 86,130.47 8,613.05 77,517.42 RM922.83 RM717.75 RM797.50
Persona Standard MT 43,154.00 44,966.47 0.15 38,221.50 3,000.00 35,221.50 3,522.15 31,699.35 RM377.37 RM293.51 RM326.12
Persona Standard CVT 45,154.00 47,050.47 0.15 39,992.90 3,000.00 36,992.90 3,699.29 33,293.61 RM396.35 RM308.27 RM342.53
Persona Executive CVT 48,657.00 50,700.59 0.3 35,490.42 3,000.00 32,490.42 3,249.04 29,241.37 RM348.11 RM270.75 RM300.84
Persona Premium CVT 55,154.00 57,470.47 0.3 40,229.33 3,000.00 37,229.33 3,722.93 33,506.39 RM398.89 RM310.24 RM344.72
Saga Standard MT 33,102.50 34,492.81 0 34,492.81 800.00 33,692.81 3,369.28 30,323.52 RM360.99 RM280.77 RM311.97
Saga Standard AT 36,289.00 37,813.14 0 37,813.14 800.00 37,013.14 3,701.31 33,311.82 RM396.57 RM308.44 RM342.71
Saga Premium AT 40,365.00 42,060.33 0.15 35,751.28 800.00 34,951.28 3,495.13 31,456.15 RM374.48 RM291.26 RM323.62
X70 Standard 2WD 95,354.00 99,358.87 0.35 64,583.26 800.00 63,783.26 6,378.33 57,404.94 RM683.39 RM531.53 RM590.59
X70 Executive 2WD 107,781.00 112,307.80 0.35 73,000.07 800.00 72,200.07 7,220.01 64,980.06 RM773.57 RM601.67 RM668.52
X70 Premium 2WD 120,418.00 125,475.56 0.35 81,559.11 800.00 80,759.11 8,075.91 72,683.20 RM865.28 RM672.99 RM747.77
X70 Premium X 2WD 125,548.00 130,821.02 0.35 85,033.66 800.00 84,233.66 8,423.37 75,810.29 RM902.50 RM701.95 RM779.94

Rebat % Rebat Bilangan Kategori Cukai jualan 4.20%


0 0 3 Kategori 1 - (Bagi kereta yang berhargaRM39,999.99 dan kebawah, tiada rebat)
40000 0.15 6 Kategori 2 - (Bagi kereta yang berharga RM40,000.00 – RM49,999.99 , rebat adalah 15%)
50000 0.30 4 Kategori 3 - (Bagi kereta yang berhargaRM50,000.00 – RM69,999.99 rebat adalah 30%)
70000 0.35 9 Kategori 4 - (Bagi kereta yang berharga RM70,000.00 dan keatas rebat adalah 35%)
Promosi Tambahan
Perdana dan Persona RM3,000
Lain-lain model RM800

Kadar faedah (interest rate) pinjaman kereta oleh Bank ABC 2.30% setahun

Soalan guna if or and jika perdana atau pesona rebat 3000 dan lain model 800

You might also like