6,281,363,612,185

TENOR : 5 TAHUN TENOR : 5 TAHUN LTV ADDM 79.41%

BUNGA : 10.00% ADDM
136000000 BUNGA : 8.60% ADDB271200000 LTV ADDB 89.21%
* 8.00%
Harga OTR 167,200,000 Harga OTR 189,925,000
Karoseri Karoseri - Passanger
Total Harga OTR 167,200,000 Total Harga OTR 189,925,000 Tenor Extra Drive AFCP %
DP Net 26.00% 43,472,000 DP Net 20.00% 37,985,000 1 0.16% 0.260%
Pokok Hutang 123,728,000 Pokok Hutang 151,940,000 2 0.26% 0.575%
Asuransi Dikredit 4.04% 6,754,880 Asuransi Dikredit 4.04% 7,672,970 3 0.36% 0.942%
Extra Drive 0.48% 802,560 Extra Drive 0.48% 911,640 4 0.42% 1.273%
AFCP 1.803% 2,411,693 AFCP 1.803% 3,000,636 5 0.48% 1.803%
Provisi Dikredit 2.00% 2,474,560 Provisi Dikredit 0.00% -
Adm Dikredit Adm Dikredit 5,900,000 Commercial
Total Pokok Hutang 136,171,693 Total Pokok Hutang 169,425,246 Tenor Extra Drive AFCP %
Bunga 10.006236% 68,128,307 Bunga 8.600224% 72,854,754 1 0.16% 0.188%
Total Hutang 204,300,000 Total Hutang 242,280,000 2 0.26% 0.417%
Angsuran Per Periode 3,405,000 Angsuran Per Periode 4,038,000 3 0.36% 0.680%
Angsuran 1 3,405,000 Angsuran 1 4 0.42% 0.921%
Adm Tunai 5,000,000 Adm Tunai -
Provisi Tunai - Provisi Tunai - OTR 166,925,000
dAsuransi Tunai - Asuransi Tunai - UP 189,925,000
AFCP - Asuransi 2 Tunai - OTR UP 356,850,000
TDP 51,877,000 TDP 37,985,000
LTV ADDM 79.41% LTV ADDB 89.21% OTR LAMA 166,925,000

DISKON DEALER OTR BARU 189,925,000

12,000,000

DISKON EXTRA & INSENTIF SELISIH 23,000,000

23,000,000

DP MURNI
37,985,000

TOTAL DOWN PAYMENT 35,000,000

2,985,000

ANGSURAN 60X 4,038,000

RATE ASURANSI PICK UP & TRUCK

TYPE 4THN 3THN 2THN 1THN

PICK UP & TRUCK 6.46 5.25 3.73 2.39
5.38 4.37 3.11 2.02

RATE BUNGA 5TH 4TH 3TH 2TH 1TH

10.47 9.63 8.86 8.18 7.74
Passenger
9 8.5 7.68 7.05 6.62

PASSENGER CAR + DINAS PRIBADI

WILAYAH 2 TIRING 5 TAHUN TIRING 4 TAHUN TIRING 3 TAHUN TIRING 2 TAHUN TIRING 1 TAHUN
JUAL KOMBINASI ALL RISK JUAL KOMBINASI ALL RISK JUAL KOMBINASI ALL RISK JUAL KOMBINASI ALL RISK JUAL ALL RISK TLO
( DKI, JABAR & BANTEN )
ATAS BAWAH ATAS BAWAH ATAS BAWAH ATAS BAWAH ATAS BAWAH ATAS BAWAH ATAS BAWAH ATAS BAWAH ATAS BAWAH ATAS BAWAH
0 125,000,000 1. 5.77 5.22 13.64 12.92 1 5.30 4.83 11.48 10.88 1 4.83 4.44 9.33 8.84 1 4.25 3.96 6.64 6.29 1 3.59 3.40 0.78 0.65
125,000,000 147,058,823 2. 4.90 4.37 12.77 12.07 2 4.43 3.98 10.61 10.03 2 3.96 3.59 8.46 7.99 2 3.38 3.11 5.77 5.44 2 2.72 2.55 0.53 0.44
147,058,825 166,666,666 3. 4.69 4.20 12.03 11.35 3 4.22 3.81 9.87 9.31 3 3.75 3.42 7.72 7.27 3 3.17 2.93 5.03 4.72 3 2.72 2.55 0.53 0.44
166,666,667 200,000,000 4 4.50 4.04 11.38 10.71 4 4.03 3.65 9.22 8.67 4 3.56 3.26 7.07 6.63 4 3.17 2.93 5.03 4.72 4 2.72 2.55 0.53 0.44
200,100,001 208,333,333 5 4.07 3.62 10.95 10.29 5 3.60 3.23 8.79 8.25 5 3.13 2.84 6.64 6.21 5 2.74 2.51 4.60 4.30 5 2.29 2.13 0.42 0.38
208,333,335 235,294,117 6 3.77 3.37 9.90 9.27 6 3.45 3.10 8.27 7.74 6 3.13 2.84 6.64 6.21 6 2.74 2.51 4.60 4.30 6 2.29 2.13 0.42 0.38
235,294,119 266,666,666 7 3.68 3.32 9.54 8.92 7 3.36 3.05 7.90 7.39 7 3.04 2.79 6.27 5.86 7 2.64 2.46 4.23 3.95 7 2.29 2.13 0.42 0.38
266,666,668 333,333,332 8 3.59 3.27 9.21 8.60 8 3.28 3.01 7.58 7.07 8 2.96 2.74 5.95 5.54 8 2.64 2.46 4.23 3.95 8 2.29 2.13 0.42 0.38
333,333,335 400,000,000 9 3.46 3.20 8.70 8.10 9 3.21 2.97 7.32 6.82 9 2.96 2.74 5.95 5.54 9 2.64 2.46 4.23 3.95 9 2.29 2.13 0.42 0.38
400,000,001 470,588,235 10 2.49 2.30 7.73 7.20 10 2.24 2.07 6.35 5.92 10 1.99 1.84 4.98 4.64 10 1.67 1.56 3.26 3.05 10 1.32 1.23 0.30 0.25
470,588,237 533,333,332 11 2.39 2.19 6.90 6.43 11 2.14 1.96 5.53 5.16 11 1.89 1.73 4.15 3.88 11 1.57 1.45 2.44 2.28 11 1.32 1.23 0.30 0.25
533,333,334 666,666,666 12 2.30 2.09 6.18 5.76 12 2.05 1.86 4.80 4.48 12 1.80 1.63 3.43 3.20 12 1.57 1.45 2.44 2.28 12 1.32 1.23 0.30 0.25
666,666,668 800,000,000 13 2.16 1.93 5.01 4.68 13 1.98 1.78 4.22 3.94 13 1.80 1.63 3.43 3.20 13 1.57 1.45 2.44 2.28 13 1.32 1.23 0.30 0.25
800,000,001 941,176,470 14 2.00 1.77 4.85 4.52 14 1.82 1.62 2.06 3.78 14 1.64 1.47 3.27 3.04 14 1.41 1.29 2.28 2.12 14 1.16 1.07 0.24 0.20
 STOCK 2021
GRANMAX MINIBUS OTR DKI
DP 60X
Gran Max MB 1.3 D FH E4 188,800,000 12,200,000 3,786,000

STOCK 2022
LUXIO OTR DKI
DP 60X
Luxio 1.5 D M/T MC E4 222,000,000 12,200,000 3,786,000
Luxio 1.5 X M/T MC E4 241,100,000
Luxio 1.5 X A/T MC E4 253,100,000