Tipe Harga OTR Uang Muka Beban Hutang

11x
Revo Fit FI Rp 13,460,000 Rp 2,700,000 Rp 10,760,000 Rp 1,445,000
Revo Spoke FI Rp 14,010,000 Rp 2,850,000 Rp 11,160,000 Rp 1,504,000
Revo CW FI Rp 14,790,000 Rp 3,000,000 Rp 11,790,000 Rp 1,571,000
Blade S FI Rp 16,200,000 Rp 3,250,000 Rp 12,950,000 Rp 1,705,000
Blade R FI Rp 16,620,000 Rp 3,350,000 Rp 13,270,000 Rp 1,759,000
Blade Repsol FI Rp 16,820,000 Rp 3,400,000 Rp 13,420,000 Rp 1,762,000
Beat CW FI Rp 14,760,000 Rp 3,000,000 Rp 11,760,000 Rp 1,571,000
Beat CBS FI Rp 15,250,000 Rp 3,050,000 Rp 12,200,000 Rp 1,614,000
Spacy Helm In FI Rp 14,460,000 Rp 2,900,000 Rp 11,560,000 Rp 1,550,000
Scoopy FI MMC Rp 15,970,000 Rp 3,200,000 Rp 12,770,000 Rp 1,676,000

Cash Flow 5%
0 1 2 3
Revo Fit FI 11x
FV Cicilan Rp (1,445,000) Rp (1,445,000) Rp (1,445,000)
PV Cicilan (Rp1,384,915.99) (Rp1,327,330.31) (Rp1,272,139.08)
Total FV Cicilan Rp (20,512,916)
Total PV Cicilan (Rp15,130,927.24)
Bunga 3.635005%

Revo Spoke FI 0 1 2 3
FV Cicilan Rp (1,504,000) Rp (1,504,000) Rp (1,504,000)
PV Cicilan (Rp1,440,809.09) (Rp1,380,273.16) (Rp1,322,280.66)
Total FV Cicilan Rp (21,418,467)
Total PV Cicilan (Rp15,755,815.00)
Bunga 3.674422%

Revo CW FI 0 1 2 3
FV Cicilan Rp (1,571,000) Rp (1,571,000) Rp (1,571,000)
PV Cicilan (Rp1,507,186.59) (Rp1,445,965.25) (Rp1,387,230.70)
Total FV Cicilan Rp (22,412,018)
Total PV Cicilan (Rp16,590,685.53)
Bunga 3.578175%

Blade S FI 0 1 2 3
FV Cicilan Rp (1,705,000) Rp (1,705,000) Rp (1,705,000)
PV Cicilan (Rp1,638,239.86) (Rp1,574,093.74) (Rp1,512,459.30)
Total FV Cicilan Rp (24,313,603)
Total PV Cicilan (Rp18,126,285.42)
Bunga 3.472120%
Blade R FI 0 1 2 3
FV Cicilan Rp (1,759,000) Rp (1,759,000) Rp (1,759,000)
PV Cicilan (Rp1,688,674.24) (Rp1,621,160.15) (Rp1,556,345.30)
Total FV Cicilan Rp (25,078,637)
Total PV Cicilan (Rp18,623,820.71)
Bunga 3.530695%

Blade Repsol FI 0 1 2 3
FV Cicilan Rp (1,762,000) Rp (1,705,000) Rp (1,705,000)
PV Cicilan (Rp1,693,599.77) (Rp1,574,093.74) (Rp1,512,459.30)
Total FV Cicilan Rp (24,627,154)
Total PV Cicilan (Rp18,331,645.34)
Bunga 3.402610%

Beat CW FI 0 1 2 3
FV Cicilan Rp (1,571,000) Rp (1,571,000) Rp (1,571,000)
PV Cicilan (Rp1,506,695.24) (Rp1,445,022.62) (Rp1,385,874.41)
Total FV Cicilan Rp (22,412,018)
Total PV Cicilan (Rp16,565,958.19)
Bunga 3.600677%

Beat CBS FI 0 1 2 3
FV Cicilan Rp (1,614,000) Rp (1,614,000) Rp (1,614,000)
PV Cicilan (Rp1,549,857.61) (Rp1,488,264.31) (Rp1,429,118.81)
Total FV Cicilan Rp (22,970,535)
Total PV Cicilan (Rp17,084,303.90)
Bunga 3.508931%

Spacy Helm In FI 0 1 2 3
FV Cicilan Rp (1,550,000) Rp (1,550,000) Rp (1,550,000)
PV Cicilan (Rp1,485,849.98) (Rp1,424,354.95) (Rp1,365,405.01)
Total FV Cicilan Rp (22,009,984)
Total PV Cicilan (Rp16,249,237.44)
Bunga 3.621744%

Scoopy FI MMC 0 1 2 3
FV Cicilan Rp (1,676,000) Rp (1,676,000) Rp (1,676,000)
PV Cicilan (Rp1,611,017.96) (Rp1,548,555.40) (Rp1,488,514.65)
Total FV Cicilan Rp (23,909,086)
Total PV Cicilan (Rp17,855,986.86)
Bunga 3.445722%
 4.45%

4.20%

3.95%

3.70%

3.45%
tngkat bunga

3.20%

2.95%

2.70%

2.45%

2.20%

1.95%

1.70%
10 15 20

Bunga Deal er Revo Fi t FI Bunga Dea l er Revo Spoke Fi t FI Bunga Deal er CW FI

Bunga Deal er Beat CBS FI Bunga Dea l er Spa cy Hel m In FI Bunga Deal er Scoopy FI M
Bunga Real Bl a de R FI Bunga Rea l Bl ade Reps ol FI Bunga Real Beat CW FI
Bunga Deal er Revo Fi t FI Bunga Dea l er Revo Spoke Fi t FI Bunga Deal er CW FI
Bunga Deal er Beat CBS FI Bunga Dea l er Spa cy Hel m In FI Bunga Deal er Scoopy FI M
Bunga Real Bl a de R FI Bunga Rea l Bl ade Reps ol FI Bunga Real Beat CW FI
 Angsuran Per Bulan Ju
17x 23x 29x 35x 11
Rp 997,000 Rp 764,000 Rp 643,000 Rp 559,000 Rp 15,895,000
Rp 1,047,000 Rp 793,000 Rp 668,000 Rp 585,000 Rp 16,544,000
Rp 1,090,000 Rp 826,000 Rp 698,000 Rp 607,000 Rp 17,281,000
Rp 1,176,000 Rp 896,000 Rp 752,000 Rp 656,000 Rp 18,755,000
Rp 1,203,000 Rp 912,000 Rp 769,000 Rp 671,000 Rp 19,349,000
Rp 1,227,000 Rp 934,000 Rp 781,000 Rp 682,000 Rp 19,382,000
Rp 1,088,000 Rp 828,000 Rp 700,000 Rp 613,000 Rp 17,281,000
Rp 1,139,000 Rp 856,000 Rp 723,000 Rp 633,000 Rp 17,754,000
Rp 1,050,000 Rp 805,000 Rp 700,000 Rp 633,000 Rp 17,050,000
Rp 1,169,000 Rp 885,000 Rp 746,000 Rp 652,000 Rp 18,436,000

4 5 6 7 8

Rp (1,445,000) Rp (1,445,000) Rp (1,445,000) Rp (1,445,000) Rp (1,445,000)

(Rp1,219,242.73) (Rp1,168,545.85) (Rp1,119,956.98) (Rp1,073,388.46) (Rp1,028,756.29)

4 5 6 7 8
Rp (1,504,000) Rp (1,504,000) Rp (1,504,000) Rp (1,504,000) Rp (1,504,000)
(Rp1,266,724.73) (Rp1,213,503.00) (Rp1,162,517.39) (Rp1,113,673.95) (Rp1,066,882.68)

4 5 6 7 8
Rp (1,571,000) Rp (1,571,000) Rp (1,571,000) Rp (1,571,000) Rp (1,571,000)
(Rp1,330,881.92) (Rp1,276,822.02) (Rp1,224,958.00) (Rp1,175,200.68) (Rp1,127,464.48)

4 5 6 7 8
Rp (1,705,000) Rp (1,705,000) Rp (1,705,000) Rp (1,705,000) Rp (1,705,000)
(Rp1,453,238.19) (Rp1,396,335.90) (Rp1,341,661.66) (Rp1,289,128.22) (Rp1,238,651.74)
 4 5 6 7 8
Rp (1,759,000) Rp (1,759,000) Rp (1,759,000) Rp (1,759,000) Rp (1,759,000)
(Rp1,494,121.79) (Rp1,434,386.00) (Rp1,377,038.49) (Rp1,321,983.75) (Rp1,269,130.14)

4 5 6 7 8
Rp (1,705,000) Rp (1,705,000) Rp (1,705,000) Rp (1,705,000) Rp (1,705,000)
(Rp1,453,238.19) (Rp1,396,335.90) (Rp1,341,661.66) (Rp1,289,128.22) (Rp1,238,651.74)

4 5 6 7 8
Rp (1,571,000) Rp (1,571,000) Rp (1,571,000) Rp (1,571,000) Rp (1,571,000)
(Rp1,329,147.27) (Rp1,274,742.11) (Rp1,222,563.89) (Rp1,172,521.44) (Rp1,124,527.35)

4 5 6 7 8
Rp (1,614,000) Rp (1,614,000) Rp (1,614,000) Rp (1,614,000) Rp (1,614,000)
(Rp1,372,323.83) (Rp1,317,785.96) (Rp1,265,415.48) (Rp1,215,126.28) (Rp1,166,835.63)

4 5 6 7 8
Rp (1,550,000) Rp (1,550,000) Rp (1,550,000) Rp (1,550,000) Rp (1,550,000)
(Rp1,308,894.85) (Rp1,254,723.47) (Rp1,202,794.10) (Rp1,153,013.93) (Rp1,105,294.01)

4 5 6 7 8
Rp (1,676,000) Rp (1,676,000) Rp (1,676,000) Rp (1,676,000) Rp (1,676,000)
(Rp1,430,801.81) (Rp1,375,326.62) (Rp1,322,002.31) (Rp1,270,745.50) (Rp1,221,476.03)
 Bunga Motor

20 25 30

Tenor

FI Bunga Deal er CW FI Bunga Dea l er Bl a de S FI Bunga Dea ler Bl ade R FI Bunga Dea ler Bl a de Repsol FI
FI Bunga Deal er Scoopy FI MMC Bunga Rea l Revo Fi t FI Bunga Rea l Revo Spoke Fit FI Bunga Rea l Revo CW FI
Bunga Real Beat CW FI Bunga Rea l Beat CBS FI Bunga Rea l Spacy Hel m In FI Bunga Rea l Scoopy FI MMC
 Tenor

FI Bunga Deal er CW FI Bunga Dea l er Bl a de S FI Bunga Dea ler Bl ade R FI Bunga Dea ler Bl a de Repsol FI
FI Bunga Deal er Scoopy FI MMC Bunga Rea l Revo Fi t FI Bunga Rea l Revo Spoke Fit FI Bunga Rea l Revo CW FI
Bunga Real Beat CW FI Bunga Rea l Beat CBS FI Bunga Rea l Spacy Hel m In FI Bunga Rea l Scoopy FI MMC
 Jumlah Akhir Pembayaran Bunga Deal
17 23 29 35 11
Rp 16,949,000 Rp 17,572,000 Rp 18,647,000 Rp 19,565,000 4.34%
Rp 17,799,000 Rp 18,239,000 Rp 19,372,000 Rp 20,475,000 4.39%
Rp 18,530,000 Rp 18,998,000 Rp 20,242,000 Rp 21,245,000 4.23%
Rp 19,992,000 Rp 20,608,000 Rp 21,808,000 Rp 22,960,000 4.08%
Rp 20,451,000 Rp 20,976,000 Rp 22,301,000 Rp 23,485,000 4.16%
Rp 20,859,000 Rp 21,482,000 Rp 22,649,000 Rp 23,870,000 4.04%
Rp 18,496,000 Rp 19,044,000 Rp 20,300,000 Rp 21,455,000 4.27%
Rp 19,363,000 Rp 19,688,000 Rp 20,967,000 Rp 22,155,000 4.14%
Rp 17,850,000 Rp 18,515,000 Rp 20,300,000 Rp 22,155,000 4.32%
Rp 19,873,000 Rp 20,355,000 Rp 21,634,000 Rp 22,820,000 4.03%

9 10 11
Revo Fit FI
Rp (1,445,000) Rp (1,445,000) Rp (1,445,000) FV Cicilan
(Rp985,979.95) (Rp944,982.29) (Rp905,689.33) PV Cicilan
Total FV Cicilan
Total PV Cicilan
Bunga

9 10 11 Revo Spoke FI
Rp (1,504,000) Rp (1,504,000) Rp (1,504,000) FV Cicilan
(Rp1,022,057.35) (Rp979,115.38) (Rp937,977.62) PV Cicilan
Total FV Cicilan
Total PV Cicilan
Bunga

9 10 11 Revo CW FI
Rp (1,571,000) Rp (1,571,000) Rp (1,571,000) FV Cicilan
(Rp1,081,667.31) (Rp1,037,730.40) (Rp995,578.19) PV Cicilan
Total FV Cicilan
Total PV Cicilan
Bunga

9 10 11 Blade S FI
Rp (1,705,000) Rp (1,705,000) Rp (1,705,000) FV Cicilan
(Rp1,190,151.70) (Rp1,143,550.71) (Rp1,098,774.40) PV Cicilan
Total FV Cicilan
Total PV Cicilan
Bunga
 9 10 11 Blade R FI
Rp (1,759,000) Rp (1,759,000) Rp (1,759,000) FV Cicilan
(Rp1,218,389.64) (Rp1,169,677.77) (Rp1,122,913.43) PV Cicilan
Total FV Cicilan
Total PV Cicilan
Bunga

9 10 11 Blade Repsol FI
Rp (1,705,000) Rp (1,705,000) Rp (1,705,000) FV Cicilan
(Rp1,190,151.70) (Rp1,143,550.71) (Rp1,098,774.40) PV Cicilan
Total FV Cicilan
Total PV Cicilan
Bunga

9 10 11 Beat CW FI
Rp (1,571,000) Rp (1,571,000) Rp (1,571,000) FV Cicilan
(Rp1,078,497.77) (Rp1,034,352.30) (Rp992,013.80) PV Cicilan
Total FV Cicilan
Total PV Cicilan
Bunga

9 10 11 Beat CBS FI
Rp (1,614,000) Rp (1,614,000) Rp (1,614,000) FV Cicilan
(Rp1,120,464.11) (Rp1,075,935.45) (Rp1,033,176.42) PV Cicilan
Total FV Cicilan
Total PV Cicilan
Bunga

9 10 11 Blade S FI
Rp (1,550,000) Rp (1,550,000) Rp (1,550,000) FV Cicilan
(Rp1,059,549.09) (Rp1,015,697.42) (Rp973,660.64) PV Cicilan
Total FV Cicilan
Total PV Cicilan
Bunga

9 10 11 Blade S FI
Rp (1,676,000) Rp (1,676,000) Rp (1,676,000) FV Cicilan
(Rp1,174,116.83) (Rp1,128,593.85) (Rp1,084,835.90) PV Cicilan
Total FV Cicilan
Total PV Cicilan
Bunga
 30 35

Bunga Dea ler Bl a de Repsol FI Bunga Deal er Beat CW FI

Bunga Rea l Revo CW FI Bunga Real Bl a de S FI
Bunga Rea l Scoopy FI MMC
Bunga Dea ler Bl a de Repsol FI Bunga Deal er Beat CW FI
Bunga Rea l Revo CW FI Bunga Real Bl a de S FI
Bunga Rea l Scoopy FI MMC
 Bunga Dealer (Compounded Monthly) Jumlah Akhir
17 23 29 35 11
3.38% 2.75% 2.53% 2.34% Rp 15,209,466
3.50% 2.76% 2.54% 2.38% Rp 15,822,739
3.36% 2.66% 2.47% 2.29% Rp 16,553,387
3.20% 2.57% 2.36% 2.21% Rp 17,994,639
3.18% 2.52% 2.35% 2.20% Rp 18,547,531
3.26% 2.61% 2.37% 2.22% Rp 18,603,405
3.37% 2.69% 2.50% 2.36% Rp 16,547,610
3.45% 2.67% 2.48% 2.33% Rp 17,023,156
3.20% 2.62% 2.61% 2.62% Rp 16,318,180
3.27% 2.58% 2.39% 2.25% Rp 17,696,100

5%
0 1 2 3 4
11x
Rp (997,000) Rp (997,000) Rp (997,000) Rp (997,000)
(Rp964,371.02) (Rp932,809.90) (Rp902,281.69) (Rp872,752.57)
Rp (22,988,864)
(Rp15,430,336.94)
3.303263%

0 1 2 3 4
Rp (1,047,000) Rp (1,047,000) Rp (1,047,000) Rp (1,047,000)
(Rp1,011,600.39) (Rp977,397.65) (Rp944,351.33) (Rp912,422.32)
Rp (24,174,412)
(Rp16,096,594.76)
3.391618%

0 1 2 3 4
Rp (1,090,000) Rp (1,090,000) Rp (1,090,000) Rp (1,090,000)
(Rp1,054,538.30) (Rp1,020,230.30) (Rp987,038.47) (Rp954,926.49)
Rp (25,240,960)
(Rp16,940,688.85)
3.301225%

0 1 2 3 4
Rp (1,176,000) Rp (1,176,000) Rp (1,176,000) Rp (1,176,000)
(Rp1,139,548.93) (Rp1,104,227.69) (Rp1,070,001.25) (Rp1,036,835.70)
Rp (27,262,207)
(Rp18,488,473.97)
3.185814%
 0 1 2 3 4
Rp (1,203,000) Rp (1,203,000) Rp (1,203,000) Rp (1,203,000)
(Rp1,165,887.37) (Rp1,129,919.68) (Rp1,095,061.58) (Rp1,061,278.86)
Rp (27,944,905)
(Rp18,957,689.89)
3.180865%

0 1 2 3 4
Rp (1,227,000) Rp (1,227,000) Rp (1,227,000) Rp (1,227,000)
(Rp1,188,254.39) (Rp1,150,732.26) (Rp1,114,394.99) (Rp1,079,205.17)
Rp (28,464,755)
(Rp19,220,841.51)
3.232816%

0 1 2 3 4
Rp (1,088,000) Rp (1,088,000) Rp (1,088,000) Rp (1,088,000)
(Rp1,052,536.39) (Rp1,018,228.72) (Rp985,039.32) (Rp952,931.74)
Rp (25,206,960)
(Rp16,907,841.98)
3.307476%

0 1 2 3 4
Rp (1,139,000) Rp (1,139,000) Rp (1,139,000) Rp (1,139,000)
(Rp1,100,975.47) (Rp1,064,220.36) (Rp1,028,692.28) (Rp994,350.28)
Rp (26,185,809)
(Rp17,512,705.62)
3.345459%

0 1 2 3 4
Rp (1,050,000) Rp (1,050,000) Rp (1,050,000) Rp (1,050,000)
(Rp1,017,435.04) (Rp985,880.05) (Rp955,303.72) (Rp925,675.69)
Rp (24,337,261)
(Rp16,503,645.01)
3.186729%

0 1 2 3 4
Rp (1,169,000) Rp (1,169,000) Rp (1,169,000) Rp (1,169,000)
(Rp1,131,963.13) (Rp1,096,099.68) (Rp1,061,372.48) (Rp1,027,745.52)
Rp (27,031,357)
(Rp18,259,544.54)
3.230989%
 Jumlah Akhir Pembayaran Seharusnya Rasio Pem
17 23 29 35 11
Rp 16,375,989 Rp 17,089,174 Rp 18,175,807 Rp 19,107,969 3.64%
Rp 17,176,798 Rp 17,736,838 Rp 18,882,422 Rp 19,988,589 3.67%
Rp 17,907,255 Rp 18,493,718 Rp 19,743,505 Rp 20,758,549 3.58%
Rp 19,352,593 Rp 20,078,778 Rp 21,295,369 Rp 22,453,182 3.47%
Rp 19,800,017 Rp 20,446,925 Rp 21,779,392 Rp 22,968,705 3.53%
Rp 20,179,035 Rp 20,921,618 Rp 22,113,731 Rp 23,339,202 3.40%
Rp 17,873,184 Rp 18,531,915 Rp 19,793,638 Rp 20,950,076 3.60%
Rp 18,694,959 Rp 19,163,410 Rp 20,449,456 Rp 21,638,936 3.51%
Rp 17,278,756 Rp 18,031,323 Rp 19,773,048 Rp 21,575,797 3.62%
Rp 19,223,035 Rp 19,829,984 Rp 21,118,014 Rp 22,307,196 3.45%

5 6 7 8 9

Rp (997,000) Rp (997,000) Rp (997,000) Rp (997,000) Rp (997,000)

(Rp844,189.86) (Rp816,561.93) (Rp789,838.18) (Rp763,989.02) (Rp738,985.83)

5 6 7 8 9
Rp (1,047,000) Rp (1,047,000) Rp (1,047,000) Rp (1,047,000) Rp (1,047,000)
(Rp881,572.84) (Rp851,766.41) (Rp822,967.74) (Rp795,142.77) (Rp768,258.58)

5 6 7 8 9
Rp (1,090,000) Rp (1,090,000) Rp (1,090,000) Rp (1,090,000) Rp (1,090,000)
(Rp923,859.23) (Rp893,802.70) (Rp864,724.02) (Rp836,591.37) (Rp809,373.99)

5 6 7 8 9
Rp (1,176,000) Rp (1,176,000) Rp (1,176,000) Rp (1,176,000) Rp (1,176,000)
(Rp1,004,698.14) (Rp973,556.71) (Rp943,380.53) (Rp914,139.68) (Rp885,805.18)
 5 6 7 8 9
Rp (1,203,000) Rp (1,203,000) Rp (1,203,000) Rp (1,203,000) Rp (1,203,000)
(Rp1,028,538.34) (Rp996,807.87) (Rp966,056.29) (Rp936,253.39) (Rp907,369.91)

5 6 7 8 9
Rp (1,227,000) Rp (1,227,000) Rp (1,227,000) Rp (1,227,000) Rp (1,227,000)
(Rp1,045,126.55) (Rp1,012,124.04) (Rp980,163.68) (Rp949,212.54) (Rp919,238.77)

5 6 7 8 9
Rp (1,088,000) Rp (1,088,000) Rp (1,088,000) Rp (1,088,000) Rp (1,088,000)
(Rp921,870.71) (Rp891,822.12) (Rp862,752.97) (Rp834,631.34) (Rp807,426.34)

5 6 7 8 9
Rp (1,139,000) Rp (1,139,000) Rp (1,139,000) Rp (1,139,000) Rp (1,139,000)
(Rp961,154.76) (Rp929,067.44) (Rp898,051.33) (Rp868,070.66) (Rp839,090.87)

5 6 7 8 9
Rp (1,050,000) Rp (1,050,000) Rp (1,050,000) Rp (1,050,000) Rp (1,050,000)
(Rp896,966.56) (Rp869,147.81) (Rp842,191.85) (Rp816,071.90) (Rp790,762.04)

5 6 7 8 9
Rp (1,169,000) Rp (1,169,000) Rp (1,169,000) Rp (1,169,000) Rp (1,169,000)
(Rp995,183.95) (Rp963,654.01) (Rp933,123.02) (Rp903,559.33) (Rp874,932.29)
 Rasio Pembayaran Selisih Pem
17 23 29 35 11
3.30% 2.56% 2.50% 2.25% Rp 685,534
3.39% 2.58% 2.04% 1.90% Rp 721,261
3.30% 2.51% 2.01% 2.22% Rp 727,613
3.19% 2.45% 1.95% 2.16% Rp 760,361
3.18% 2.42% 1.95% 2.15% Rp 801,469
3.23% 2.48% 1.96% 2.17% Rp 778,595
3.31% 2.53% 2.02% 2.27% Rp 733,390
3.35% 2.51% 2.00% 2.24% Rp 730,844
3.19% 2.47% 2.06% 2.44% Rp 731,820
3.23% 2.45% 1.96% 2.18% Rp 739,900

10 11 12 13 14

Rp (997,000) Rp (997,000) Rp (997,000) Rp (997,000) Rp (997,000)

(Rp714,800.92) (Rp691,407.52) (Rp668,779.72) (Rp646,892.46) (Rp625,721.51)

10 11 12 13 14
Rp (1,047,000) Rp (1,047,000) Rp (1,047,000) Rp (1,047,000) Rp (1,047,000)
(Rp742,283.36) (Rp717,186.37) (Rp692,937.93) (Rp669,509.34) (Rp646,872.88)

10 11 12 13 14
Rp (1,090,000) Rp (1,090,000) Rp (1,090,000) Rp (1,090,000) Rp (1,090,000)
(Rp783,042.08) (Rp757,566.85) (Rp732,920.42) (Rp709,075.83) (Rp686,006.99)

10 11 12 13 14
Rp (1,176,000) Rp (1,176,000) Rp (1,176,000) Rp (1,176,000) Rp (1,176,000)
(Rp858,348.93) (Rp831,743.71) (Rp805,963.14) (Rp780,981.66) (Rp756,774.51)
 10 11 12 13 14
Rp (1,203,000) Rp (1,203,000) Rp (1,203,000) Rp (1,203,000) Rp (1,203,000)
(Rp879,377.49) (Rp852,248.64) (Rp825,956.72) (Rp800,475.90) (Rp775,781.17)

10 11 12 13 14
Rp (1,227,000) Rp (1,227,000) Rp (1,227,000) Rp (1,227,000) Rp (1,227,000)
(Rp890,211.49) (Rp862,100.82) (Rp834,877.82) (Rp808,514.45) (Rp782,983.57)

10 11 12 13 14
Rp (1,088,000) Rp (1,088,000) Rp (1,088,000) Rp (1,088,000) Rp (1,088,000)
(Rp781,108.09) (Rp755,647.69) (Rp731,017.18) (Rp707,189.51) (Rp684,138.50)

10 11 12 13 14
Rp (1,139,000) Rp (1,139,000) Rp (1,139,000) Rp (1,139,000) Rp (1,139,000)
(Rp811,078.55) (Rp784,001.40) (Rp757,828.19) (Rp732,528.75) (Rp708,073.91)

10 11 12 13 14
Rp (1,050,000) Rp (1,050,000) Rp (1,050,000) Rp (1,050,000) Rp (1,050,000)
(Rp766,237.15) (Rp742,472.88) (Rp719,445.64) (Rp697,132.57) (Rp675,511.53)

10 11 12 13 14
Rp (1,169,000) Rp (1,169,000) Rp (1,169,000) Rp (1,169,000) Rp (1,169,000)
(Rp847,212.22) (Rp820,370.40) (Rp794,379.00) (Rp769,211.07) (Rp744,840.52)
 Selisih Pembayaran
17 23 29 35
Rp 573,011 Rp 482,826 Rp 471,193 Rp 457,031
Rp 622,202 Rp 502,162 Rp 489,578 Rp 486,411
Rp 622,745 Rp 504,282 Rp 498,495 Rp 486,451
Rp 639,407 Rp 529,222 Rp 512,631 Rp 506,818
Rp 650,983 Rp 529,075 Rp 521,608 Rp 516,295
Rp 679,965 Rp 560,382 Rp 535,269 Rp 530,798
Rp 622,816 Rp 512,085 Rp 506,362 Rp 504,924
Rp 668,041 Rp 524,590 Rp 517,544 Rp 516,064
Rp 571,244 Rp 483,677 Rp 526,952 Rp 579,203
Rp 649,965 Rp 525,016 Rp 515,986 Rp 512,804

15 16 17
Revo Fit FI
Rp (997,000) Rp (997,000) Rp (997,000) FV Cicilan
(Rp605,243.42) (Rp585,435.52) (Rp566,275.88) PV Cicilan
Total FV Cicilan
Total PV Cicilan
Bunga

15 16 17 Revo Spoke FI
Rp (1,047,000) Rp (1,047,000) Rp (1,047,000) FV Cicilan
(Rp625,001.77) (Rp603,870.13) (Rp583,452.97) PV Cicilan
Total FV Cicilan
Total PV Cicilan
Bunga

15 16 17 Revo CW FI
Rp (1,090,000) Rp (1,090,000) Rp (1,090,000) FV Cicilan
(Rp663,688.67) (Rp642,096.44) (Rp621,206.69) PV Cicilan
Total FV Cicilan
Total PV Cicilan
Bunga

15 16 17 Blade S FI
Rp (1,176,000) Rp (1,176,000) Rp (1,176,000) FV Cicilan
(Rp733,317.67) (Rp710,587.89) (Rp688,562.64) PV Cicilan
Total FV Cicilan
Total PV Cicilan
Bunga
 15 16 17 Blade R FI
Rp (1,203,000) Rp (1,203,000) Rp (1,203,000) FV Cicilan
(Rp751,848.27) (Rp728,653.71) (Rp706,174.69) PV Cicilan
Total FV Cicilan
Total PV Cicilan
Bunga

15 16 17 Blade Repsol FI
Rp (1,227,000) Rp (1,227,000) Rp (1,227,000) FV Cicilan
(Rp758,258.89) (Rp734,314.96) (Rp711,127.12) PV Cicilan
Total FV Cicilan
Total PV Cicilan
Bunga

15 16 17 Beat CW FI
Rp (1,088,000) Rp (1,088,000) Rp (1,088,000) FV Cicilan
(Rp661,838.85) (Rp640,266.06) (Rp619,396.44) PV Cicilan
Total FV Cicilan
Total PV Cicilan
Bunga

15 16 17 Beat CBS FI
Rp (1,139,000) Rp (1,139,000) Rp (1,139,000) FV Cicilan
(Rp684,435.48) (Rp661,586.19) (Rp639,499.71) PV Cicilan
Total FV Cicilan
Total PV Cicilan
Bunga

15 16 17 Blade S FI
Rp (1,050,000) Rp (1,050,000) Rp (1,050,000) FV Cicilan
(Rp654,561.04) (Rp634,260.32) (Rp614,589.22) PV Cicilan
Total FV Cicilan
Total PV Cicilan
Bunga

15 16 17 Blade S FI
Rp (1,169,000) Rp (1,169,000) Rp (1,169,000) FV Cicilan
(Rp721,242.09) (Rp698,391.32) (Rp676,264.52) PV Cicilan
Total FV Cicilan
Total PV Cicilan
Bunga
 4%
0 1 2 3 4
11x
Rp (764,000) Rp (764,000) Rp (764,000) Rp (764,000)
(Rp743,533.89) (Rp723,616.03) (Rp704,231.73) (Rp685,366.70)
Rp (23,528,509)
(Rp15,592,345.04)
2.563526%

0 1 2 3 4
Rp (793,000) Rp (793,000) Rp (793,000) Rp (793,000)
(Rp771,716.76) (Rp751,004.73) (Rp730,848.60) (Rp711,233.43)
Rp (24,526,426)
(Rp16,224,165.08)
2.576502%

0 1 2 3 4
Rp (826,000) Rp (826,000) Rp (826,000) Rp (826,000)
(Rp804,612.51) (Rp783,778.79) (Rp763,484.53) (Rp743,715.74)
Rp (25,616,343)
(Rp17,078,110.69)
2.509990%

0 1 2 3 4
Rp (896,000) Rp (896,000) Rp (896,000) Rp (896,000)
(Rp873,540.46) (Rp851,643.91) (Rp830,296.22) (Rp809,483.65)
Rp (27,777,872)
(Rp18,662,602.47)
2.446395%
 0 1 2 3 4
Rp (912,000) Rp (912,000) Rp (912,000) Rp (912,000)
(Rp889,540.71) (Rp867,634.51) (Rp846,267.78) (Rp825,427.23)
Rp (28,366,484)
(Rp19,115,172.12)
2.420162%

0 1 2 3 4
Rp (934,000) Rp (934,000) Rp (934,000) Rp (934,000)
(Rp910,225.50) (Rp887,056.16) (Rp864,476.59) (Rp842,471.77)
Rp (28,982,789)
(Rp19,396,818.02)
2.477892%

0 1 2 3 4
Rp (828,000) Rp (828,000) Rp (828,000) Rp (828,000)
(Rp806,286.78) (Rp785,142.95) (Rp764,553.60) (Rp744,504.17)
Rp (25,662,343)
(Rp17,060,301.92)
2.533888%

0 1 2 3 4
Rp (856,000) Rp (856,000) Rp (856,000) Rp (856,000)
(Rp833,750.80) (Rp812,079.90) (Rp790,972.27) (Rp770,413.27)
Rp (26,416,649)
(Rp17,623,308.14)
2.507011%

0 1 2 3 4
Rp (805,000) Rp (805,000) Rp (805,000) Rp (805,000)
(Rp784,479.26) (Rp764,481.63) (Rp744,993.78) (Rp726,002.69)
Rp (24,912,732)
(Rp16,681,702.74)
2.474902%

0 1 2 3 4
Rp (885,000) Rp (885,000) Rp (885,000) Rp (885,000)
(Rp862,720.42) (Rp841,001.73) (Rp819,829.79) (Rp799,190.85)
Rp (27,414,566)
(Rp18,404,998.94)
2.452851%
 5 6 7 8 9 10

Rp (764,000) Rp (764,000) Rp (764,000) Rp (764,000) Rp (764,000) Rp (764,000)

(Rp667,007.02) (Rp649,139.17) (Rp631,749.97) (Rp614,826.58) (Rp598,356.55) (Rp582,327.71)

5 6 7 8 9 10
Rp (793,000) Rp (793,000) Rp (793,000) Rp (793,000) Rp (793,000) Rp (793,000)
(Rp692,144.71) (Rp673,568.31) (Rp655,490.48) (Rp637,897.84) (Rp620,777.37) (Rp604,116.39)

5 6 7 8 9 10
Rp (826,000) Rp (826,000) Rp (826,000) Rp (826,000) Rp (826,000) Rp (826,000)
(Rp724,458.82) (Rp705,700.51) (Rp687,427.91) (Rp669,628.44) (Rp652,289.86) (Rp635,400.21)

5 6 7 8 9 10
Rp (896,000) Rp (896,000) Rp (896,000) Rp (896,000) Rp (896,000) Rp (896,000)
(Rp789,192.77) (Rp769,410.51) (Rp750,124.12) (Rp731,321.17) (Rp712,989.55) (Rp695,117.44)
 5 6 7 8 9 10
Rp (912,000) Rp (912,000) Rp (912,000) Rp (912,000) Rp (912,000) Rp (912,000)
(Rp805,099.92) (Rp785,273.19) (Rp765,934.73) (Rp747,072.50) (Rp728,674.78) (Rp710,730.13)

5 6 7 8 9 10
Rp (934,000) Rp (934,000) Rp (934,000) Rp (934,000) Rp (934,000) Rp (934,000)
(Rp821,027.08) (Rp800,128.24) (Rp779,761.38) (Rp759,912.94) (Rp740,569.74) (Rp721,718.91)

5 6 7 8 9 10
Rp (828,000) Rp (828,000) Rp (828,000) Rp (828,000) Rp (828,000) Rp (828,000)
(Rp724,980.52) (Rp705,968.85) (Rp687,455.73) (Rp669,428.10) (Rp651,873.22) (Rp634,778.69)

5 6 7 8 9 10
Rp (856,000) Rp (856,000) Rp (856,000) Rp (856,000) Rp (856,000) Rp (856,000)
(Rp750,388.65) (Rp730,884.50) (Rp711,887.31) (Rp693,383.89) (Rp675,361.42) (Rp657,807.39)

5 6 7 8 9 10
Rp (805,000) Rp (805,000) Rp (805,000) Rp (805,000) Rp (805,000) Rp (805,000)
(Rp707,495.73) (Rp689,460.53) (Rp671,885.08) (Rp654,757.66) (Rp638,066.84) (Rp621,801.49)

5 6 7 8 9 10
Rp (885,000) Rp (885,000) Rp (885,000) Rp (885,000) Rp (885,000) Rp (885,000)
(Rp779,071.49) (Rp759,458.63) (Rp740,339.52) (Rp721,701.72) (Rp703,533.12) (Rp685,821.91)
 11 12 13 14 15 16

Rp (764,000) Rp (764,000) Rp (764,000) Rp (764,000) Rp (764,000) Rp (764,000)

(Rp566,728.26) (Rp551,546.68) (Rp536,771.79) (Rp522,392.70) (Rp508,398.79) (Rp494,779.75)

11 12 13 14 15 16
Rp (793,000) Rp (793,000) Rp (793,000) Rp (793,000) Rp (793,000) Rp (793,000)
(Rp587,902.57) (Rp572,123.92) (Rp556,768.74) (Rp541,825.69) (Rp527,283.68) (Rp513,131.97)

11 12 13 14 15 16
Rp (826,000) Rp (826,000) Rp (826,000) Rp (826,000) Rp (826,000) Rp (826,000)
(Rp618,947.89) (Rp602,921.56) (Rp587,310.21) (Rp572,103.07) (Rp557,289.69) (Rp542,859.87)

11 12 13 14 15 16
Rp (896,000) Rp (896,000) Rp (896,000) Rp (896,000) Rp (896,000) Rp (896,000)
(Rp677,693.31) (Rp660,705.95) (Rp644,144.40) (Rp627,997.99) (Rp612,256.31) (Rp596,909.22)
 11 12 13 14 15 16
Rp (912,000) Rp (912,000) Rp (912,000) Rp (912,000) Rp (912,000) Rp (912,000)
(Rp693,227.39) (Rp676,155.69) (Rp659,504.39) (Rp643,263.16) (Rp627,421.90) (Rp611,970.74)

11 12 13 14 15 16
Rp (934,000) Rp (934,000) Rp (934,000) Rp (934,000) Rp (934,000) Rp (934,000)
(Rp703,347.91) (Rp685,444.54) (Rp667,996.90) (Rp650,993.37) (Rp634,422.66) (Rp618,273.75)

11 12 13 14 15 16
Rp (828,000) Rp (828,000) Rp (828,000) Rp (828,000) Rp (828,000) Rp (828,000)
(Rp618,132.44) (Rp601,922.72) (Rp586,138.08) (Rp570,767.37) (Rp555,799.74) (Rp541,224.61)

11 12 13 14 15 16
Rp (856,000) Rp (856,000) Rp (856,000) Rp (856,000) Rp (856,000) Rp (856,000)
(Rp640,709.62) (Rp624,056.26) (Rp607,835.75) (Rp592,036.85) (Rp576,648.59) (Rp561,660.31)

11 12 13 14 15 16
Rp (805,000) Rp (805,000) Rp (805,000) Rp (805,000) Rp (805,000) Rp (805,000)
(Rp605,950.78) (Rp590,504.13) (Rp575,451.23) (Rp560,782.06) (Rp546,486.83) (Rp532,556.01)

11 12 13 14 15 16
Rp (885,000) Rp (885,000) Rp (885,000) Rp (885,000) Rp (885,000) Rp (885,000)
(Rp668,556.58) (Rp651,725.89) (Rp635,318.91) (Rp619,324.97) (Rp603,733.68) (Rp588,534.88)
 17 18 19 20 21 22

Rp (764,000) Rp (764,000) Rp (764,000) Rp (764,000) Rp (764,000) Rp (764,000)

(Rp481,525.54) (Rp468,626.38) (Rp456,072.77) (Rp443,855.45) (Rp431,965.40) (Rp420,393.87)

17 18 19 20 21 22
Rp (793,000) Rp (793,000) Rp (793,000) Rp (793,000) Rp (793,000) Rp (793,000)
(Rp499,360.08) (Rp485,957.81) (Rp472,915.23) (Rp460,222.71) (Rp447,870.84) (Rp435,850.49)

17 18 19 20 21 22
Rp (826,000) Rp (826,000) Rp (826,000) Rp (826,000) Rp (826,000) Rp (826,000)
(Rp528,803.68) (Rp515,111.45) (Rp501,773.74) (Rp488,781.39) (Rp476,125.45) (Rp463,797.20)

17 18 19 20 21 22
Rp (896,000) Rp (896,000) Rp (896,000) Rp (896,000) Rp (896,000) Rp (896,000)
(Rp581,946.83) (Rp567,359.49) (Rp553,137.80) (Rp539,272.60) (Rp525,754.95) (Rp512,576.15)
 17 18 19 20 21 22
Rp (912,000) Rp (912,000) Rp (912,000) Rp (912,000) Rp (912,000) Rp (912,000)
(Rp596,900.10) (Rp582,200.59) (Rp567,863.07) (Rp553,878.64) (Rp540,238.59) (Rp526,934.45)

17 18 19 20 21 22
Rp (934,000) Rp (934,000) Rp (934,000) Rp (934,000) Rp (934,000) Rp (934,000)
(Rp602,535.90) (Rp587,198.65) (Rp572,251.80) (Rp557,685.42) (Rp543,489.82) (Rp529,655.55)

17 18 19 20 21 22
Rp (828,000) Rp (828,000) Rp (828,000) Rp (828,000) Rp (828,000) Rp (828,000)
(Rp527,031.70) (Rp513,210.98) (Rp499,752.69) (Rp486,647.32) (Rp473,885.63) (Rp461,458.59)

17 18 19 20 21 22
Rp (856,000) Rp (856,000) Rp (856,000) Rp (856,000) Rp (856,000) Rp (856,000)
(Rp547,061.60) (Rp532,842.34) (Rp518,992.68) (Rp505,502.99) (Rp492,363.92) (Rp479,566.37)

17 18 19 20 21 22
Rp (805,000) Rp (805,000) Rp (805,000) Rp (805,000) Rp (805,000) Rp (805,000)
(Rp518,980.31) (Rp505,750.67) (Rp492,858.28) (Rp480,294.53) (Rp468,051.06) (Rp456,119.69)

17 18 19 20 21 22
Rp (885,000) Rp (885,000) Rp (885,000) Rp (885,000) Rp (885,000) Rp (885,000)
(Rp573,718.72) (Rp559,275.54) (Rp545,195.97) (Rp531,470.84) (Rp518,091.24) (Rp505,048.47)
 3%
23 0 1 2 3
Revo Fit FI11x
Rp (764,000) FV Cicilan Rp (643,000) Rp (643,000) Rp (643,000)
(Rp409,132.32) PV Cicilan (Rp627,148.44) (Rp611,687.67) (Rp596,608.04)
Total FV Ci Rp (25,569,661)
Total PV Ci (Rp15,804,771.83)
Bunga 2.501637%

23 Revo Spoke 0 1 2 3
Rp (793,000) FV Cicilan Rp (668,000) Rp (668,000) Rp (668,000)
(Rp424,152.74) PV Cicilan (Rp651,469.69) (Rp635,348.44) (Rp619,626.13)
Total FV Ci Rp (26,679,254)
Total PV Ci (Rp18,389,870.09)
Bunga 2.040263%

23 Revo CW F 0 1 2 3
Rp (826,000) FV Cicilan Rp (698,000) Rp (698,000) Rp (698,000)
(Rp451,788.17) PV Cicilan (Rp681,161.71) (Rp664,729.63) (Rp648,693.94)
Total FV Ci Rp (27,933,846)
Total PV Ci (Rp19,321,983.16)
Bunga 2.007848%

23 Blade S FI 0 1 2 3
Rp (896,000) FV Cicilan Rp (752,000) Rp (752,000) Rp (752,000)
(Rp499,727.68) PV Cicilan (Rp734,671.49) (Rp717,742.29) (Rp701,203.20)
Total FV Ci Rp (30,140,833)
Total PV Ci (Rp20,994,144.03)
Bunga 1.946933%
 23 Blade R FI 0 1 2 3
Rp (912,000) FV Cicilan Rp (769,000) Rp (769,000) Rp (769,000)
(Rp513,957.94) PV Cicilan (Rp751,367.28) (Rp734,138.88) (Rp717,305.51)
Total FV Ci Rp (30,890,228)
Total PV Ci (Rp21,512,596.47)
Bunga 1.945647%

23 Blade Reps 0 1 2 3
Rp (934,000) FV Cicilan Rp (781,000) Rp (781,000) Rp (781,000)
(Rp516,173.44) PV Cicilan (Rp762,908.42) (Rp745,235.92) (Rp727,972.80)
Total FV Ci Rp (31,366,425)
Total PV Ci (Rp21,809,691.64)
Bunga 1.959230%

23 Beat CW FI 0 1 2 3
Rp (828,000) FV Cicilan Rp (700,000) Rp (700,000) Rp (700,000)
(Rp449,357.44) PV Cicilan (Rp682,899.48) (Rp666,216.71) (Rp649,941.49)
Total FV Ci Rp (27,991,846)
Total PV Ci (Rp19,327,173.30)
Bunga 2.024267%

23 Beat CBS F 0 1 2 3
Rp (856,000) FV Cicilan Rp (723,000) Rp (723,000) Rp (723,000)
(Rp467,101.46) PV Cicilan (Rp705,517.60) (Rp688,457.93) (Rp671,810.77)
Total FV Ci Rp (28,787,043)
Total PV Ci (Rp19,948,596.79)
Bunga 1.998518%

23 Blade S FI 0 1 2 3
Rp (805,000) FV Cicilan Rp (700,000) Rp (700,000) Rp (700,000)
(Rp444,492.47) PV Cicilan (Rp682,214.08) (Rp664,880.08) (Rp647,986.50)
Total FV Ci Rp (27,735,451)
Total PV Ci (Rp19,095,210.55)
Bunga 2.060438%

23 Blade S FI 0 1 2 3
Rp (885,000) FV Cicilan Rp (746,000) Rp (746,000) Rp (746,000)
(Rp492,334.05) PV Cicilan (Rp728,561.58) (Rp711,530.80) (Rp694,898.13)
Total FV Ci Rp (29,838,636)
Total PV Ci (Rp20,753,609.60)
Bunga 1.961658%
 4 5 6 7 8 9

Rp (643,000) Rp (643,000) Rp (643,000) Rp (643,000) Rp (643,000) Rp (643,000)

(Rp581,900.16) (Rp567,554.87) (Rp553,563.22) (Rp539,916.50) (Rp526,606.21) (Rp513,624.05)

4 5 6 7 8 9
Rp (668,000) Rp (668,000) Rp (668,000) Rp (668,000) Rp (668,000) Rp (668,000)
(Rp604,292.88) (Rp589,339.06) (Rp574,755.30) (Rp560,532.42) (Rp546,661.50) (Rp533,133.83)

4 5 6 7 8 9
Rp (698,000) Rp (698,000) Rp (698,000) Rp (698,000) Rp (698,000) Rp (698,000)
(Rp633,045.09) (Rp617,773.75) (Rp602,870.81) (Rp588,327.39) (Rp574,134.80) (Rp560,284.59)

4 5 6 7 8 9
Rp (752,000) Rp (752,000) Rp (752,000) Rp (752,000) Rp (752,000) Rp (752,000)
(Rp685,045.21) (Rp669,259.56) (Rp653,837.66) (Rp638,771.14) (Rp624,051.79) (Rp609,671.62)
 4 5 6 7 8 9
Rp (769,000) Rp (769,000) Rp (769,000) Rp (769,000) Rp (769,000) Rp (769,000)
(Rp700,858.11) (Rp684,787.85) (Rp669,086.07) (Rp653,744.32) (Rp638,754.35) (Rp624,108.09)

4 5 6 7 8 9
Rp (781,000) Rp (781,000) Rp (781,000) Rp (781,000) Rp (781,000) Rp (781,000)
(Rp711,109.58) (Rp694,636.98) (Rp678,545.97) (Rp662,827.70) (Rp647,473.53) (Rp632,475.04)

4 5 6 7 8 9
Rp (700,000) Rp (700,000) Rp (700,000) Rp (700,000) Rp (700,000) Rp (700,000)
(Rp634,063.87) (Rp618,574.12) (Rp603,462.78) (Rp588,720.60) (Rp574,338.56) (Rp560,307.86)

4 5 6 7 8 9
Rp (723,000) Rp (723,000) Rp (723,000) Rp (723,000) Rp (723,000) Rp (723,000)
(Rp655,566.15) (Rp639,714.32) (Rp624,245.80) (Rp609,151.31) (Rp594,421.82) (Rp580,048.48)

4 5 6 7 8 9
Rp (700,000) Rp (700,000) Rp (700,000) Rp (700,000) Rp (700,000) Rp (700,000)
(Rp631,522.17) (Rp615,476.17) (Rp599,837.87) (Rp584,596.91) (Rp569,743.21) (Rp555,266.92)

4 5 6 7 8 9
Rp (746,000) Rp (746,000) Rp (746,000) Rp (746,000) Rp (746,000) Rp (746,000)
(Rp678,654.26) (Rp662,790.11) (Rp647,296.80) (Rp632,165.65) (Rp617,388.21) (Rp602,956.21)
 10 11 12 13 14 15

Rp (643,000) Rp (643,000) Rp (643,000) Rp (643,000) Rp (643,000) Rp (643,000)

(Rp500,961.94) (Rp488,611.97) (Rp476,566.47) (Rp464,817.91) (Rp453,358.99) (Rp442,182.56)

10 11 12 13 14 15
Rp (668,000) Rp (668,000) Rp (668,000) Rp (668,000) Rp (668,000) Rp (668,000)
(Rp519,940.91) (Rp507,074.47) (Rp494,526.42) (Rp482,288.88) (Rp470,354.18) (Rp458,714.81)

10 11 12 13 14 15
Rp (698,000) Rp (698,000) Rp (698,000) Rp (698,000) Rp (698,000) Rp (698,000)
(Rp546,768.50) (Rp533,578.46) (Rp520,706.62) (Rp508,145.29) (Rp495,886.98) (Rp483,924.39)

10 11 12 13 14 15
Rp (752,000) Rp (752,000) Rp (752,000) Rp (752,000) Rp (752,000) Rp (752,000)
(Rp595,622.82) (Rp581,897.75) (Rp568,488.95) (Rp555,389.13) (Rp542,591.18) (Rp530,088.13)
 10 11 12 13 14 15
Rp (769,000) Rp (769,000) Rp (769,000) Rp (769,000) Rp (769,000) Rp (769,000)
(Rp609,797.66) (Rp595,815.36) (Rp582,153.67) (Rp568,805.23) (Rp555,762.86) (Rp543,019.55)

10 11 12 13 14 15
Rp (781,000) Rp (781,000) Rp (781,000) Rp (781,000) Rp (781,000) Rp (781,000)
(Rp617,823.99) (Rp603,512.32) (Rp589,532.17) (Rp575,875.88) (Rp562,535.92) (Rp549,504.98)

10 11 12 13 14 15
Rp (700,000) Rp (700,000) Rp (700,000) Rp (700,000) Rp (700,000) Rp (700,000)
(Rp546,619.92) (Rp533,266.37) (Rp520,239.04) (Rp507,529.96) (Rp495,131.35) (Rp483,035.63)

10 11 12 13 14 15
Rp (723,000) Rp (723,000) Rp (723,000) Rp (723,000) Rp (723,000) Rp (723,000)
(Rp566,022.70) (Rp552,336.07) (Rp538,980.39) (Rp525,947.65) (Rp513,230.05) (Rp500,819.96)

10 11 12 13 14 15
Rp (700,000) Rp (700,000) Rp (700,000) Rp (700,000) Rp (700,000) Rp (700,000)
(Rp541,158.44) (Rp527,408.44) (Rp514,007.81) (Rp500,947.67) (Rp488,219.36) (Rp475,814.46)

10 11 12 13 14 15
Rp (746,000) Rp (746,000) Rp (746,000) Rp (746,000) Rp (746,000) Rp (746,000)
(Rp588,861.57) (Rp575,096.40) (Rp561,653.01) (Rp548,523.86) (Rp535,701.62) (Rp523,179.12)
 16 17 18 19 20 21

Rp (643,000) Rp (643,000) Rp (643,000) Rp (643,000) Rp (643,000) Rp (643,000)

(Rp431,281.65) (Rp420,649.48) (Rp410,279.42) (Rp400,165.01) (Rp390,299.94) (Rp380,678.07)

16 17 18 19 20 21
Rp (668,000) Rp (668,000) Rp (668,000) Rp (668,000) Rp (668,000) Rp (668,000)
(Rp447,363.46) (Rp436,293.02) (Rp425,496.53) (Rp414,967.20) (Rp404,698.43) (Rp394,683.78)

16 17 18 19 20 21
Rp (698,000) Rp (698,000) Rp (698,000) Rp (698,000) Rp (698,000) Rp (698,000)
(Rp472,250.39) (Rp460,858.00) (Rp449,740.43) (Rp438,891.07) (Rp428,303.42) (Rp417,971.19)

16 17 18 19 20 21
Rp (752,000) Rp (752,000) Rp (752,000) Rp (752,000) Rp (752,000) Rp (752,000)
(Rp517,873.19) (Rp505,939.72) (Rp494,281.23) (Rp482,891.40) (Rp471,764.03) (Rp460,893.06)
 16 17 18 19 20 21
Rp (769,000) Rp (769,000) Rp (769,000) Rp (769,000) Rp (769,000) Rp (769,000)
(Rp530,568.43) (Rp518,402.81) (Rp506,516.14) (Rp494,902.02) (Rp483,554.21) (Rp472,466.60)

16 17 18 19 20 21
Rp (781,000) Rp (781,000) Rp (781,000) Rp (781,000) Rp (781,000) Rp (781,000)
(Rp536,775.90) (Rp524,341.68) (Rp512,195.49) (Rp500,330.67) (Rp488,740.69) (Rp477,419.19)

16 17 18 19 20 21
Rp (700,000) Rp (700,000) Rp (700,000) Rp (700,000) Rp (700,000) Rp (700,000)
(Rp471,235.40) (Rp459,723.44) (Rp448,492.71) (Rp437,536.34) (Rp426,847.63) (Rp416,420.03)

16 17 18 19 20 21
Rp (723,000) Rp (723,000) Rp (723,000) Rp (723,000) Rp (723,000) Rp (723,000)
(Rp488,709.95) (Rp476,892.77) (Rp465,361.33) (Rp454,108.73) (Rp443,128.22) (Rp432,413.22)

16 17 18 19 20 21
Rp (700,000) Rp (700,000) Rp (700,000) Rp (700,000) Rp (700,000) Rp (700,000)
(Rp463,724.75) (Rp451,942.22) (Rp440,459.07) (Rp429,267.69) (Rp418,360.66) (Rp407,730.76)

16 17 18 19 20 21
Rp (746,000) Rp (746,000) Rp (746,000) Rp (746,000) Rp (746,000) Rp (746,000)
(Rp510,949.34) (Rp499,005.44) (Rp487,340.74) (Rp475,948.71) (Rp464,822.98) (Rp453,957.33)
 22 23 24 25 26 27

Rp (643,000) Rp (643,000) Rp (643,000) Rp (643,000) Rp (643,000) Rp (643,000)

(Rp371,293.41) (Rp362,140.10) (Rp353,212.44) (Rp344,504.87) (Rp336,011.96) (Rp327,728.43)

22 23
Rp (668,000) Rp (668,000) Rp (668,000) Rp (668,000) Rp (668,000) Rp (668,000)
(Rp384,916.95) (Rp375,391.80) (Rp668,000.00) (Rp668,000.00) (Rp668,000.00) (Rp668,000.00)

22 23
Rp (698,000) Rp (698,000) Rp (698,000) Rp (698,000) Rp (698,000) Rp (698,000)
(Rp407,888.22) (Rp398,048.48) (Rp698,000.00) (Rp698,000.00) (Rp698,000.00) (Rp698,000.00)

22 23
Rp (752,000) Rp (752,000) Rp (752,000) Rp (752,000) Rp (752,000) Rp (752,000)
(Rp450,272.60) (Rp439,896.87) (Rp752,000.00) (Rp752,000.00) (Rp752,000.00) (Rp752,000.00)
 22 23
Rp (769,000) Rp (769,000) Rp (769,000) Rp (769,000) Rp (769,000) Rp (769,000)
(Rp461,633.22) (Rp451,048.24) (Rp769,000.00) (Rp769,000.00) (Rp769,000.00) (Rp769,000.00)

22 23
Rp (781,000) Rp (781,000) Rp (781,000) Rp (781,000) Rp (781,000) Rp (781,000)
(Rp466,359.95) (Rp455,556.89) (Rp781,000.00) (Rp781,000.00) (Rp781,000.00) (Rp781,000.00)

22 23
Rp (700,000) Rp (700,000) Rp (700,000) Rp (700,000) Rp (700,000) Rp (700,000)
(Rp406,247.18) (Rp396,322.84) (Rp700,000.00) (Rp700,000.00) (Rp700,000.00) (Rp700,000.00)

22 23
Rp (723,000) Rp (723,000) Rp (723,000) Rp (723,000) Rp (723,000) Rp (723,000)
(Rp421,957.31) (Rp411,754.23) (Rp723,000.00) (Rp723,000.00) (Rp723,000.00) (Rp723,000.00)

22 23
Rp (700,000) Rp (700,000) Rp (700,000) Rp (700,000) Rp (700,000) Rp (700,000)
(Rp397,370.95) (Rp387,274.37) (Rp700,000.00) (Rp700,000.00) (Rp700,000.00) (Rp700,000.00)

22 23
Rp (746,000) Rp (746,000) Rp (746,000) Rp (746,000) Rp (746,000) Rp (746,000)
(Rp443,345.67) (Rp432,982.07) (Rp746,000.00) (Rp746,000.00) (Rp746,000.00) (Rp746,000.00)
 3%
28 29 0 1
Revo Fit FI 11x
Rp (643,000) Rp (643,000) FV Cicilan Rp (559,000)
(Rp319,649.10) (Rp311,768.95) PV Cicilan (Rp546,229.03)
Total FV Cicilan Rp (26,542,950)
Total PV Cicilan (Rp15,961,106.07)
Bunga 2.246199%

Revo Spoke FI 0 1
Rp (668,000) Rp (668,000) FV Cicilan Rp (585,000)
(Rp668,000.00) (Rp668,000.00) PV Cicilan (Rp571,373.92)
Total FV Cicilan Rp (24,330,614)
Total PV Cicilan (Rp14,995,975.46)
Bunga 1.903668%

Revo CW FI 0 1
Rp (698,000) Rp (698,000) FV Cicilan Rp (607,000)
(Rp698,000.00) (Rp698,000.00) PV Cicilan (Rp593,403.42)
Total FV Cicilan Rp (28,998,277)
Total PV Cicilan (Rp17,503,384.27)
Bunga 2.220592%

Blade S FI 0 1
Rp (752,000) Rp (752,000) FV Cicilan Rp (656,000)
(Rp752,000.00) (Rp752,000.00) PV Cicilan (Rp641,825.32)
Total FV Cicilan Rp (31,359,384)
Total PV Cicilan (Rp19,125,383.43)
Bunga 2.157672%
 Blade R FI 0 1
Rp (769,000) Rp (769,000) FV Cicilan Rp (671,000)
(Rp769,000.00) (Rp769,000.00) PV Cicilan (Rp656,559.78)
Total FV Cicilan Rp (32,142,826)
Total PV Cicilan (Rp19,611,291.21)
Bunga 2.154295%

Blade Repsol FI 0 1
Rp (781,000) Rp (781,000) FV Cicilan Rp (682,000)
(Rp781,000.00) (Rp781,000.00) PV Cicilan (Rp667,156.93)
Total FV Cicilan Rp (32,657,048)
Total PV Cicilan (Rp19,863,020.67)
Bunga 2.173268%

Beat CW FI 0 1
Rp (700,000) Rp (700,000) FV Cicilan Rp (613,000)
(Rp700,000.00) (Rp700,000.00) PV Cicilan (Rp598,893.41)
Total FV Cicilan Rp (29,208,277)
Total PV Cicilan (Rp17,503,439.80)
Bunga 2.265745%

Beat CBS FI 0 1
Rp (723,000) Rp (723,000) FV Cicilan Rp (633,000)
(Rp723,000.00) (Rp723,000.00) PV Cicilan (Rp618,578.57)
Total FV Cicilan Rp (30,037,499)
Total PV Cicilan (Rp18,081,884.60)
Bunga 2.239928%

Blade S FI 0 1
Rp (700,000) Rp (700,000) FV Cicilan Rp (633,000)
(Rp700,000.00) (Rp700,000.00) PV Cicilan (Rp616,847.02)
Total FV Cicilan Rp (29,649,835)
Total PV Cicilan (Rp17,291,282.67)
Bunga 2.441919%

Blade S FI 0 1
Rp (746,000) Rp (746,000) FV Cicilan Rp (652,000)
(Rp746,000.00) (Rp746,000.00) PV Cicilan (Rp637,661.71)
Total FV Cicilan Rp (31,090,163)
Total PV Cicilan (Rp18,881,304.56)
Bunga 2.184249%
 2 3 4 5 6

Rp (559,000) Rp (559,000) Rp (559,000) Rp (559,000) Rp (559,000)

(Rp533,749.83) (Rp521,555.73) (Rp509,640.22) (Rp497,996.93) (Rp486,619.64)

2 3 4 5 6
Rp (585,000) Rp (585,000) Rp (585,000) Rp (585,000) Rp (585,000)
(Rp558,065.22) (Rp545,066.51) (Rp532,370.58) (Rp519,970.36) (Rp507,858.98)

2 3 4 5 6
Rp (607,000) Rp (607,000) Rp (607,000) Rp (607,000) Rp (607,000)
(Rp580,111.40) (Rp567,117.11) (Rp554,413.89) (Rp541,995.22) (Rp529,854.72)

2 3 4 5 6
Rp (656,000) Rp (656,000) Rp (656,000) Rp (656,000) Rp (656,000)
(Rp627,956.93) (Rp614,388.20) (Rp601,112.67) (Rp588,123.98) (Rp575,415.95)
 2 3 4 5 6
Rp (671,000) Rp (671,000) Rp (671,000) Rp (671,000) Rp (671,000)
(Rp642,430.33) (Rp628,604.94) (Rp615,077.09) (Rp601,840.36) (Rp588,888.49)

2 3 4 5 6
Rp (682,000) Rp (682,000) Rp (682,000) Rp (682,000) Rp (682,000)
(Rp652,636.91) (Rp638,432.89) (Rp624,538.02) (Rp610,945.56) (Rp597,648.92)

2 3 4 5 6
Rp (613,000) Rp (613,000) Rp (613,000) Rp (613,000) Rp (613,000)
(Rp585,111.45) (Rp571,646.64) (Rp558,491.70) (Rp545,639.47) (Rp533,083.01)

2 3 4 5 6
Rp (633,000) Rp (633,000) Rp (633,000) Rp (633,000) Rp (633,000)
(Rp604,485.70) (Rp590,713.91) (Rp577,255.87) (Rp564,104.44) (Rp551,252.64)

2 3 4 5 6
Rp (633,000) Rp (633,000) Rp (633,000) Rp (633,000) Rp (633,000)
(Rp601,106.24) (Rp585,767.13) (Rp570,819.45) (Rp556,253.21) (Rp542,058.67)

2 3 4 5 6
Rp (652,000) Rp (652,000) Rp (652,000) Rp (652,000) Rp (652,000)
(Rp623,638.73) (Rp609,924.14) (Rp596,511.14) (Rp583,393.12) (Rp570,563.58)
 7 8 9 10 11

Rp (559,000) Rp (559,000) Rp (559,000) Rp (559,000) Rp (559,000)

(Rp475,502.28) (Rp464,638.91) (Rp454,023.72) (Rp443,651.05) (Rp433,515.36)

7 8 9 10 11
Rp (585,000) Rp (585,000) Rp (585,000) Rp (585,000) Rp (585,000)
(Rp496,029.70) (Rp484,475.95) (Rp473,191.32) (Rp462,169.54) (Rp451,404.48)

7 8 9 10 11
Rp (607,000) Rp (607,000) Rp (607,000) Rp (607,000) Rp (607,000)
(Rp517,986.17) (Rp506,383.46) (Rp495,040.66) (Rp483,951.92) (Rp473,111.57)

7 8 9 10 11
Rp (656,000) Rp (656,000) Rp (656,000) Rp (656,000) Rp (656,000)
(Rp562,982.52) (Rp550,817.74) (Rp538,915.82) (Rp527,271.06) (Rp515,877.93)
 7 8 9 10 11
Rp (671,000) Rp (671,000) Rp (671,000) Rp (671,000) Rp (671,000)
(Rp576,215.35) (Rp563,814.94) (Rp551,681.40) (Rp539,808.97) (Rp528,192.04)

7 8 9 10 11
Rp (682,000) Rp (682,000) Rp (682,000) Rp (682,000) Rp (682,000)
(Rp584,641.67) (Rp571,917.51) (Rp559,470.28) (Rp547,293.95) (Rp535,382.62)

7 8 9 10 11
Rp (613,000) Rp (613,000) Rp (613,000) Rp (613,000) Rp (613,000)
(Rp520,815.50) (Rp508,830.30) (Rp497,120.90) (Rp485,680.97) (Rp474,504.30)

7 8 9 10 11
Rp (633,000) Rp (633,000) Rp (633,000) Rp (633,000) Rp (633,000)
(Rp538,693.63) (Rp526,420.76) (Rp514,427.49) (Rp502,707.46) (Rp491,254.44)

7 8 9 10 11
Rp (633,000) Rp (633,000) Rp (633,000) Rp (633,000) Rp (633,000)
(Rp528,226.34) (Rp514,746.99) (Rp501,611.61) (Rp488,811.42) (Rp476,337.87)

7 8 9 10 11
Rp (652,000) Rp (652,000) Rp (652,000) Rp (652,000) Rp (652,000)
(Rp558,016.17) (Rp545,744.70) (Rp533,743.09) (Rp522,005.42) (Rp510,525.87)
 12 13 14 15 16

Rp (559,000) Rp (559,000) Rp (559,000) Rp (559,000) Rp (559,000)

(Rp423,611.23) (Rp413,933.36) (Rp404,476.60) (Rp395,235.89) (Rp386,206.29)

12 13 14 15 16
Rp (585,000) Rp (585,000) Rp (585,000) Rp (585,000) Rp (585,000)
(Rp440,890.16) (Rp430,620.75) (Rp420,590.54) (Rp410,793.95) (Rp401,225.55)

12 13 14 15 16
Rp (607,000) Rp (607,000) Rp (607,000) Rp (607,000) Rp (607,000)
(Rp462,514.05) (Rp452,153.90) (Rp442,025.81) (Rp432,124.59) (Rp422,445.16)

12 13 14 15 16
Rp (656,000) Rp (656,000) Rp (656,000) Rp (656,000) Rp (656,000)
(Rp504,730.98) (Rp493,824.88) (Rp483,154.44) (Rp472,714.57) (Rp462,500.28)
 12 13 14 15 16
Rp (671,000) Rp (671,000) Rp (671,000) Rp (671,000) Rp (671,000)
(Rp516,825.12) (Rp505,702.81) (Rp494,819.86) (Rp484,171.12) (Rp473,751.55)

12 13 14 15 16
Rp (682,000) Rp (682,000) Rp (682,000) Rp (682,000) Rp (682,000)
(Rp523,730.54) (Rp512,332.05) (Rp501,181.64) (Rp490,273.91) (Rp479,603.57)

12 13 14 15 16
Rp (613,000) Rp (613,000) Rp (613,000) Rp (613,000) Rp (613,000)
(Rp463,584.82) (Rp452,916.63) (Rp442,493.94) (Rp432,311.11) (Rp422,362.60)

12 13 14 15 16
Rp (633,000) Rp (633,000) Rp (633,000) Rp (633,000) Rp (633,000)
(Rp480,062.35) (Rp469,125.25) (Rp458,437.33) (Rp447,992.91) (Rp437,786.43)

12 13 14 15 16
Rp (633,000) Rp (633,000) Rp (633,000) Rp (633,000) Rp (633,000)
(Rp464,182.62) (Rp452,337.54) (Rp440,794.74) (Rp429,546.48) (Rp418,585.26)

12 13 14 15 16
Rp (652,000) Rp (652,000) Rp (652,000) Rp (652,000) Rp (652,000)
(Rp499,298.77) (Rp488,318.57) (Rp477,579.83) (Rp467,077.25) (Rp456,805.64)
 17 18 19 20 21

Rp (559,000) Rp (559,000) Rp (559,000) Rp (559,000) Rp (559,000)

(Rp377,382.99) (Rp368,761.26) (Rp360,336.50) (Rp352,104.22) (Rp344,060.01)

17 18 19 20 21
Rp (585,000) Rp (585,000) Rp (585,000) Rp (585,000) Rp (585,000)
(Rp391,880.03) (Rp382,752.18) (Rp373,836.95) (Rp365,129.37) (Rp356,624.61)

17 18 19 20 21
Rp (607,000) Rp (607,000) Rp (607,000) Rp (607,000) Rp (607,000)
(Rp412,982.54) (Rp403,731.88) (Rp394,688.43) (Rp385,847.55) (Rp377,204.71)

17 18 19 20 21
Rp (656,000) Rp (656,000) Rp (656,000) Rp (656,000) Rp (656,000)
(Rp452,506.69) (Rp442,729.05) (Rp433,162.68) (Rp423,803.01) (Rp414,645.59)
 17 18 19 20 21
Rp (671,000) Rp (671,000) Rp (671,000) Rp (671,000) Rp (671,000)
(Rp463,556.20) (Rp453,580.27) (Rp443,819.02) (Rp434,267.84) (Rp424,922.21)

17 18 19 20 21
Rp (682,000) Rp (682,000) Rp (682,000) Rp (682,000) Rp (682,000)
(Rp469,165.46) (Rp458,954.53) (Rp448,965.83) (Rp439,194.52) (Rp429,635.88)

17 18 19 20 21
Rp (613,000) Rp (613,000) Rp (613,000) Rp (613,000) Rp (613,000)
(Rp412,643.03) (Rp403,147.13) (Rp393,869.76) (Rp384,805.88) (Rp375,950.58)

17 18 19 20 21
Rp (633,000) Rp (633,000) Rp (633,000) Rp (633,000) Rp (633,000)
(Rp427,812.49) (Rp418,065.78) (Rp408,541.13) (Rp399,233.47) (Rp390,137.87)

17 18 19 20 21
Rp (633,000) Rp (633,000) Rp (633,000) Rp (633,000) Rp (633,000)
(Rp407,903.74) (Rp397,494.80) (Rp387,351.48) (Rp377,466.99) (Rp367,834.74)

17 18 19 20 21
Rp (652,000) Rp (652,000) Rp (652,000) Rp (652,000) Rp (652,000)
(Rp446,759.92) (Rp436,935.11) (Rp427,326.36) (Rp417,928.92) (Rp408,738.14)
 22 23 24 25 26

Rp (559,000) Rp (559,000) Rp (559,000) Rp (559,000) Rp (559,000)

(Rp336,199.58) (Rp328,518.74) (Rp321,013.36) (Rp313,679.46) (Rp306,513.11)

22 23 24 25 26
Rp (585,000) Rp (585,000) Rp (585,000) Rp (585,000) Rp (585,000)
(Rp348,317.95) (Rp340,204.77) (Rp332,280.57) (Rp324,540.94) (Rp316,981.59)

22 23 24 25 26
Rp (607,000) Rp (607,000) Rp (607,000) Rp (607,000) Rp (607,000)
(Rp368,755.46) (Rp360,495.47) (Rp352,420.50) (Rp344,526.41) (Rp336,809.14)

22 23 24 25 26
Rp (656,000) Rp (656,000) Rp (656,000) Rp (656,000) Rp (656,000)
(Rp405,686.03) (Rp396,920.08) (Rp388,343.53) (Rp379,952.31) (Rp371,742.40)
 22 23 24 25 26
Rp (671,000) Rp (671,000) Rp (671,000) Rp (671,000) Rp (671,000)
(Rp415,777.69) (Rp406,829.97) (Rp398,074.81) (Rp389,508.07) (Rp381,125.68)

22 23 24 25 26
Rp (682,000) Rp (682,000) Rp (682,000) Rp (682,000) Rp (682,000)
(Rp420,285.27) (Rp411,138.17) (Rp402,190.14) (Rp393,436.86) (Rp384,874.09)

22 23 24 25 26
Rp (613,000) Rp (613,000) Rp (613,000) Rp (613,000) Rp (613,000)
(Rp367,299.06) (Rp358,846.64) (Rp350,588.72) (Rp342,520.84) (Rp334,638.62)

22 23 24 25 26
Rp (633,000) Rp (633,000) Rp (633,000) Rp (633,000) Rp (633,000)
(Rp381,249.49) (Rp372,563.61) (Rp364,075.62) (Rp355,781.00) (Rp347,675.36)

22 23 24 25 26
Rp (633,000) Rp (633,000) Rp (633,000) Rp (633,000) Rp (633,000)
(Rp358,448.29) (Rp349,301.36) (Rp340,387.84) (Rp331,701.78) (Rp323,237.37)

22 23 24 25 26
Rp (652,000) Rp (652,000) Rp (652,000) Rp (652,000) Rp (652,000)
(Rp399,749.48) (Rp390,958.49) (Rp382,360.83) (Rp373,952.24) (Rp365,728.56)
 27 28 29 30 31

Rp (559,000) Rp (559,000) Rp (559,000) Rp (559,000) Rp (559,000)

(Rp299,510.48) (Rp292,667.84) (Rp285,981.52) (Rp279,447.96) (Rp273,063.66)

27 28 29 30 31
Rp (585,000) Rp (585,000) Rp (585,000) Rp (585,000) Rp (585,000)
(Rp309,598.31) (Rp302,387.01) (Rp295,343.67) (Rp288,464.40) (Rp281,745.35)

27 28 29 30 31
Rp (607,000) Rp (607,000) Rp (607,000) Rp (607,000) Rp (607,000)
(Rp329,264.73) (Rp321,889.32) (Rp314,679.12) (Rp307,630.42) (Rp300,739.61)

27 28 29 30 31
Rp (656,000) Rp (656,000) Rp (656,000) Rp (656,000) Rp (656,000)
(Rp363,709.89) (Rp355,850.94) (Rp348,161.81) (Rp340,638.82) (Rp333,278.38)
 27 28 29 30 31
Rp (671,000) Rp (671,000) Rp (671,000) Rp (671,000) Rp (671,000)
(Rp372,923.69) (Rp364,898.21) (Rp357,045.44) (Rp349,361.66) (Rp341,843.25)

27 28 29 30 31
Rp (682,000) Rp (682,000) Rp (682,000) Rp (682,000) Rp (682,000)
(Rp376,497.68) (Rp368,303.57) (Rp360,287.80) (Rp352,446.49) (Rp344,775.83)

27 28 29 30 31
Rp (613,000) Rp (613,000) Rp (613,000) Rp (613,000) Rp (613,000)
(Rp326,937.79) (Rp319,414.18) (Rp312,063.70) (Rp304,882.37) (Rp297,866.30)

27 28 29 30 31
Rp (633,000) Rp (633,000) Rp (633,000) Rp (633,000) Rp (633,000)
(Rp339,754.39) (Rp332,013.88) (Rp324,449.72) (Rp317,057.89) (Rp309,834.46)

27 28 29 30 31
Rp (633,000) Rp (633,000) Rp (633,000) Rp (633,000) Rp (633,000)
(Rp314,988.96) (Rp306,951.03) (Rp299,118.21) (Rp291,485.27) (Rp284,047.11)

27 28 29 30 31
Rp (652,000) Rp (652,000) Rp (652,000) Rp (652,000) Rp (652,000)
(Rp357,685.73) (Rp349,819.78) (Rp342,126.80) (Rp334,603.01) (Rp327,244.67)
 32 33 34 35

Rp (559,000) Rp (559,000) Rp (559,000) Rp (559,000)

(Rp266,825.22) (Rp260,729.31) (Rp254,772.66) (Rp248,952.10)

32 33 34 35
Rp (585,000) Rp (585,000) Rp (585,000) Rp (585,000)
(Rp275,182.81) (Rp268,773.13) (Rp262,512.75) (Rp256,398.18)

32 33 34 35
Rp (607,000) Rp (607,000) Rp (607,000) Rp (607,000)
(Rp294,003.15) (Rp287,417.58) (Rp280,979.53) (Rp274,685.69)

32 33 34 35
Rp (656,000) Rp (656,000) Rp (656,000) Rp (656,000)
(Rp326,076.99) (Rp319,031.21) (Rp312,137.66) (Rp305,393.08)
 32 33 34 35
Rp (671,000) Rp (671,000) Rp (671,000) Rp (671,000)
(Rp334,486.63) (Rp327,288.33) (Rp320,244.94) (Rp313,353.13)

32 33 34 35
Rp (682,000) Rp (682,000) Rp (682,000) Rp (682,000)
(Rp337,272.12) (Rp329,931.72) (Rp322,751.07) (Rp315,726.71)

32 33 34 35
Rp (613,000) Rp (613,000) Rp (613,000) Rp (613,000)
(Rp291,011.69) (Rp284,314.82) (Rp277,772.06) (Rp271,379.86)

32 33 34 35
Rp (633,000) Rp (633,000) Rp (633,000) Rp (633,000)
(Rp302,775.61) (Rp295,877.57) (Rp289,136.69) (Rp282,549.39)

32 33 34 35
Rp (633,000) Rp (633,000) Rp (633,000) Rp (633,000)
(Rp276,798.76) (Rp269,735.38) (Rp262,852.23) (Rp256,144.74)

32 33 34 35
Rp (652,000) Rp (652,000) Rp (652,000) Rp (652,000)
(Rp320,048.15) (Rp313,009.89) (Rp306,126.42) (Rp299,394.32)