1 Down Payment (DP) 62,921,770 62,921,770 TDP - (Admin+Insurance+1st month)

2 Down Payment (%) 22.42 22.42 DP/OTR*100%

3 1st Month Installment 4,525,900
4 Insurance 23,102,330
5 Admin Fee 2,650,000 4,525,900 Angsuran DP 70
6 Total Down Payment 93,200,000 4,733,400 Angsuran DP 70-2
7 Next Installment 4,525,900 4,971,900 Angsuran DP 50
8 Next Period x59
±

9 OTR 280,600,000

10 DP Aktual 70,000,000
11 PPNBM 16,700,000
12 Diskon Dealer 6,500,000
93,200,000 TOTAL

13 ACP (
Admin+Insurance+1st month)

x59 267,028,100 (+)TOTAL 360,228,100

x59 279,270,600 (+)TOTAL 372,470,600
x59 293,342,100 (+)TOTAL 386,542,100

8.23
XPANDER SPORT MATIC - HITAM 2021

OTR 280,600,000 Tenor 60

OTR 280,600,000
DP Murni 70,000,000 DP Murni 70,000,000
Admin 2,650,000
Polis - P.H 210,600,000
Provisi -
Asuransi 22,448,000 (misal 8% dari OTR)
TDP 72,650,000 ACP 5,612,000 (misal 2% dari OTR)
Diskon 6,500,000
PPNBM 16,700,000 J.P.H 238,660,000
DP Bayar 49,450,000 Rate 95,464,000 (misal 8% x 5 x JPH)

J.H 334,124,000

Angsuran : J.H / Tenor

5,568,733

P.H Pokok Hutang

ACP Asuransi Kredit Proteksi
J.P.H Jumlah Pokok Hutang
Rate Dipengaruhi oleh OTR, Tenor dan DP
J.H Jumlah Hutang
 257,400,000

40 %