Kredit Mobil
Kredit Mobil
Sisa Angsuran
No. Biaya Jumlah
Pokok
230,788,333 1. Administrasi Bank
226,876,667 a. Administrasi 750,000
222,965,000 b. Materai (9 buah) 90,000
219,053,333 2. Biaya Asuransi
215,141,667 a. Asuransi Kendaraan 5,718,130
211,230,000 b. Asuransi Jiwa Nasabah 2,347,000 1% dari pokok pinjaman
207,318,333 3. Biaya Notaris 300,000
203,406,667 4. Blokir BPKB 250,000
199,495,000 Sub Total 9,455,130
195,583,333
191,671,667
187,760,000 TOTAL UANG MUKA
183,848,333 1. Biaya Adm, Asuransi, Notaris, dll. 9,455,130
179,936,667 2. Setoran Awal Angsuran -
176,025,000 3. Uang Muka Murni 15,000,000
172,113,333 Total 24,455,130
168,201,667
164,290,000
160,378,333
156,466,667
152,555,000
148,643,333
144,731,667
140,820,000
136,908,333
132,996,667
129,085,000
125,173,333
121,261,667
117,350,000
113,438,333
109,526,667
105,615,000
101,703,333
97,791,667
93,880,000
89,968,333
86,056,667
82,145,000
78,233,333
74,321,667
70,410,000
66,498,333
62,586,667
58,675,000
54,763,333
50,851,667
46,940,000
43,028,333
39,116,667
35,205,000
31,293,333
27,381,667
23,470,000
19,558,333
15,646,667
11,735,000
7,823,333
3,911,667
0
20% 6.90% 12
30% 6.77% 24
40% 6.81% 36
50% 6.90% 48
7.00% 60
ADM 6,100,000 AC =
OTR 278,900,000
DP 55,780,000
Pembiayaa 223,120,000
Provisi 11,156,000
Total 234,276,000