Toyota Addb On Loan

No
1
2
3
4
5
6
7
8
9
10
11
12
13
14
15
16
17
18
19
20
21
22
23
24
25
26
27
28
29
30
31
32
33
34
35
36
37
38
39
40
41
42
43
44
Tipe
YARIS J MT
YARIS E MT
YARIS S TRD MT
YARIS J AT
YARIS E AT
YARIS S AT
YARIS S TRD AT
YARIS LUXURY J MT
YARIS LUXURY E MT
YARIS LUXURY TRD MT
YARIS LUXURY J AT
YARIS LUXURY E AT
YARIS LUXURY S AT
YARIS LUXURY TRD Sportivo AT
COROLLA ALTIS E MT
COROLLA ALTIS G AT
COROLLA ALTIS V AT
CAMRY G LUXURY AT
CAMRY V LUXURY AT
CAMRY Q LUXURY AT
ALL NEW CAMRY 2.5 G AT
ALL NEW CAMRY 2.5 V AT
ALL NEW CAMRY 2.5 HV AT
ALL NEW AVANZA E MT
ALL NEW AVANZA G 1300 CC MT
ALL NEW AVANZA VELOZ MT
ALL NEW AVANZA E AT
ALL NEW AVANZA G 1300 CC AT
ALL NEW AVANZA VELOZ AT
RUSH G MT
RUSH S MT
RUSH G MT with 3rd row seat
RUSH S MT with 3rd row seat
RUSH G AT
RUSH S AT
RUSH LUXURY G MT
RUSH LUXURY S MT
RUSH LUXURY G AT
RUSH LUXURY S AT
INNOVA J MT Bisnis 2.0
INNOVA J MT 2.0
INNOVA E MT 2.0
INNOVA G MT 2.0
OTR
197,700,000
207,200,000
220,400,000
208,300,000
217,800,000
231,800,000
236,800,000
202,300,000
211,800,000
225,000,000
212,900,000
222,400,000
236,400,000
241,400,000
350,800,000
373,800,000
405,500,000
491,200,000
520,400,000
689,800,000
507,000,000
534,000,000
675,000,000
153,400,000
168,500,000
177,200,000
183,200,000
164,400,000
180,500,000
194,200,000
206,900,000
216,500,000
208,400,000
218,000,000
217,900,000
231,000,000
211,500,000
221,100,000
222,500,000
235,600,000
198,000,000
209,700,000
229,600,000
249,200,000
Subsidi
INPUT
Jenis Kendaraan
INPUT C
INPUT B
45
46
47
48
49
50
51
52
53
54
55
56
57
58
59
60
61
62
63
64
65
66
67
68
69
70
71
72
73
74
75
76
77
78
79
80
81
82
83
84
85
86
87
88
89
90
91
INNOVA G MT 2.0 Lux

INNOVA V MT 2.0
INNOVA V MT 2.0 Lux
INNOVA E AT 2.0
INNOVA G AT 2.0
INNOVA G AT 2.0 Lux
INNOVA V AT 2.0
INNOVA V AT 2.0 Lux
INNOVA E MT 2.5 Diesel
INNOVA G MT 2.5 Diesel
INNOVA V MT 2.5 Diesel
INNOVA G AT 2.5 Diesel
INNOVA V AT 2.5 Diesel
FORTUNER G MT 4x2 2.5
FORTUNER G MT 4x2 2.5 TRD
FORTUNER G AT 4x2 2.5
FORTUNER G AT 4x2 2.5 TRD
FORTUNER G AT 4x2 2.7 Lux
FORTUNER G AT 4x2 2.7 Lux TRD
FORTUNER V AT 4x4 2.7
259,600,000
286,300,000
296,000,000
243,600,000
263,200,000
273,400,000
300,300,000
310,000,000
245,300,000
265,200,000
302,000,000
279,200,000
316,000,000
391,000,000
416,300,000
402,000,000
427,300,000
455,100,000
480,900,000
507,700,000
92
93
94
95
96
97
98
99
100
PICK UP
BLIND VAN
INPUT MERK
TOYOTA
Reguler
Jenis Pembayaran Biaya Proses
Jenis Pembayaran Asuransi
Jenis Pembayaran Angsuran
Provisi
DP
INPUT JENIS ASURANSI
Fix & Cap

Pre Paid
On Loan
ADDB
0.50%
30%
All Risk
5 Tahun
Admin
Provisi
DP
Tipe Asuransi
Subsidi Asuransi
Subsidi DP
Credit Protection (CP)
Fix & Cap

6 Tahun
Admin
Provisi
DP
Tipe Asuransi
Subsidi Asuransi
Subsidi DP
ix & Cap
5 Tahun
800000
0.50%
30%
1
tidak
tidak
On Loan
ADDB
1.50%
Fix n Cap 5 thn

All Risk 1-4 + Free TLO thn 5
ix & Cap
6 Tahun
800000
0.50%
30%
2
tidak
tidak
On Loan
ADDB
1.50%
Fix n Cap 6 thn

All Risk 1-4 , TLO tahun 5 + Free TLO tahun 6
REGULER 1-4 TAHUN

Kategori Merk
No.
Non Suz & Dai

Keterangan
Angsuran
Asuransi
Jenis Kendaraan
ADDM Pre Paid Passenger All
ADDM
Pre Paid
Passenger
ADDB On Loan Passenger All
ADDB
On Loan
Passenger
ADDM Pre Paid Commercial Suz & Dai
ADDM
Pre Paid
Commercial
ADDB On Loan Commercial Suz & Dai
ADDB
On Loan
Commercial
ADDM Pre Paid Commercial Non Suz & Dai
ADDM
Pre Paid
Commercial
ADDB On Loan Commercial Non Suz & Dai
ADDB
On Loan
Commercial
Fix
Cap
FIX N CAP TENOR 5 TAHUN

Bunga
30 ADDM Prepaid
flat
4.75%
6.25%
4.99%
6.25%
eff
30 ADDB Onloan
flat
eff
Asuransi
All risk 1-4 + free tlo thn 5
Tipe 1
3.30%
6.11%
8.58%
Kombi (all risk thn 1, tlo tahun 2-4 + free tlo tahun 5)
Tipe 2
3.30%
4.58%
5.70%
All Risk 1-5
Tipe 3
3.30%
6.11%
8.58%
FIX N CAP TENOR 6 TAHUN

Bunga
Fix
30 ADDM Prepaid
flat
eff
Cap
5.55%
6.55%
30 ADDB Onloan
flat
5.75%
6.55%
eff
Asuransi
Tipe 1
Tipe 2
Tipe 3
3.300%
6.105%
3.300%
6.105%
3.30%
All risk 1-5 + Free TLO thn 6

8.580%
Kombinasi 1 (All Risk 1-4 thn, TLO thn 5 + Free TLO t

8.580%
Kombinasi 2 (All Risk 1 thn, TLO thn 2-5 + Free TLO t

4.575%
5.70%
Merk
Rate thn 1
Rate thn 2
Rate thn 3
Rate thn 4
All
3.50%
3.59%
3.79%
4.39%
All
4.15%
4.15%
4.15%
4.75%
Suz & Dai
5.00%
5.25%
5.50%
5.75%
Suz & Dai
5.50%
5.50%
5.50%
6.00%
Non Suz & Dai
5.50%
5.75%
6.00%
6.25%
Non Suz & Dai
6.00%
6.00%
6.00%
6.50%
Koefisien
45.1257163794084000%
45.5214020716039000%
All risk 1-4 + free tlo thn 5

10.89%
10.89%
i (all risk thn 1, tlo tahun 2-4 + free tlo tahun 5)

6.75%
6.75%
10.89%
12.06%
All Risk 1-5
Koefisien
40.004851734215500000%
40.3586960501457000000%
All risk 1-5 + Free TLO thn 6

13.035%
13.035%
ombinasi 1 (All Risk 1-4 thn, TLO thn 5 + Free TLO thn 6)
10.890%
11.865%
11.865%
10.890%
ombinasi 2 (All Risk 1 thn, TLO thn 2-5 + Free TLO thn 6)
6.75%
7.725%
7.725%
Asuransi Passenger
All Risk
3.30%
6.105%
8.58%
10.89%
Kombinasi
3.30%
4.58%
5.70%
6.75%
1.80%
3.240%
4.50%
5.67%
Polis
30,000
30,000
30,000
30,000
Administrasi
600,000
650,000
700,000
800,000
0.30%
0.60%
0.90%
1.20%
Asuransi Commercial
TLO
1
Merk
Tipe
EXTERNAL (PO, IKHTISAR)

TOYOTA
YARIS J MT
Tenor
Harga OTR
Uang Muka
197,700,000
30.00%
59,310,000
138,390,000
159,919,530
3,330,400
3,412,400
%
Rp
Uang Muka
Angsuran I
Asuransi
3.3000%
6.1050%
2.81%
8.5800%
2.48%
10.8900%
2.31%
10.8900% free
Uang Muka
Angsuran
Asuransi + polis
Provisi
Admin
CP
Subsidi DP
Total DP
1
2
3
4
5
0.50%
Uang Muka
60 bulan
197,700,000
30.00%
59,310,000
138,390,000
159,919,530
3,330,400
3,412,400
%
Rp
Pokok Hutang Awal

Pokok Hutang Akhir
Angsuran thn 1 - 3
Angsuran thn 4 - 5
59,310,000
3,330,400
6,524,100
5,545,485
4,893,075
4,566,870
0
YARIS J MT
Tenor
Harga OTR
60 bulan
Pokok Hutang Awal

Pokok Hutang Akhir
Angsuran thn 1 - 3
Angsuran thn 4 - 5
Subsidi Ke Asuransi
-21,529,530
-15,005,430
-9,459,945
-4,566,870
0
SIGMA
Nama Paket
Tipe
21,529,530
6,524,100
5,545,485
4,893,075
4,566,870
-
Uang Muka
Angsuran I
Asuransi
Polis
Admin
Provisi
Total DP
59,310,000
0
10.8900%
21,529,530
0
30,000
800,000
691,950
60,831,950
0.50%
Pelunasan dealer
136,868,050
Cek Subsidi
59,310,000
0
30,000
691,950
800,000
2,398,793
0
63,230,743
Free Asuransi
Cek DP
TDP/OTR
-2,398,793
tahun 5
OK
0
Pelunasan dealer
134,469,257
1
Merk
Tipe
EXTERNAL (PO, IKHTISAR)

TOYOTA
YARIS J MT
Tenor
Harga OTR
Uang Muka
197,700,000
30.00%
59,310,000
138,390,000
161,847,105
3,023,400
3,078,200
%
Rp
Uang Muka
Angsuran I
Asuransi
3.3000%
6.1050%
2.81%
8.5800%
2.48%
10.8900%
2.31%
11.8650%
0.98%
11.8650% Free
Uang Muka
Angsuran
Asuransi + polis
Provisi
Admin
Subsidi DP
1
2
3
4
5
6
0.50%
YARIS J MT
Tenor
Harga OTR
72 bulan
Pokok Hutang Awal

Pokok Hutang Akhir
Angsuran thn 1 - 3
Angsuran thn 4 - 5
Subsidi Ke Asuransi
-23,457,105
-16,933,005
-11,387,520
-6,494,445
-1,927,575
0
SIGMA
Nama Paket
Tipe
Uang Muka
72 bulan
197,700,000
30.00%
59,310,000
138,390,000
161,847,105
3,023,400
3,078,200
%
Rp
Pokok Hutang Awal

Pokok Hutang Akhir
Angsuran thn 1 - 3
Angsuran thn 4 - 5
59,310,000
3,023,400
6,524,100
5,545,485
4,893,075
4,566,870
1,927,575
23,457,105
6,524,100
5,545,485
4,893,075
4,566,870
1,927,575
-
Uang Muka
Angsuran I
Asuransi
Polis
Admin
Provisi
Total DP
59,310,000
0
11.8650%
23,457,105
0
30,000
800,000
691,950
60,831,950
0.50%
Pelunasan dealer
136,868,050
Cek Subsidi
59,310,000
0
30,000
691,950
800,000
0
Free Asuransi
Cek DP
TDP/OTR
0
tahun 5
OK
0
KELUAR
YARIS J MT
Passenger Non Suz & Dai All
Tenor
12
24
36
Harga OTR
197,700,000
197,700,000
197,700,000
Asuransi
Tahun 1
3.300%
6,524,100
12,069,585
16,962,660
Tahun 2
6.105%
Tahun 3
8.580%
Tahun 4
10.890%
59,310,000
59,310,000
59,310,000
Uang Muka
30%
30%
30%
Pokok Hutang Awal
138,390,000
138,390,000
138,390,000
Pokok Hutang Akhir
144,914,100
150,459,585
155,352,660
Asuransi
6,524,100
12,069,585
16,962,660
Subsidi BCAF
0
0
0
Subsidi Dealer
0
0
0
Total Subsidi
0
0
0
Bunga Standard
4.15%
4.15%
4.15%
Bunga Jual
6,013,935
12,488,146
19,341,406
flat
4.15%
4.15%
4.15%
eff
8.98%
8.47%
8.25%
Jumlah Hutang
150,928,035
162,947,731
174,694,066
Angsuran/bulan
12,577,400
6,789,500
4,852,700
Pembayaran I
Uang Muka
59,310,000
59,310,000
59,310,000
Angsuran I
Asuransi
30,000
30,000
30,000
Adm
600,000
650,000
700,000
Provisi
692,000
692,000
692,000
Total
60,632,000
60,682,000
60,732,000
CP
434,742
902,758
1,398,174
Sub DP
0
0
0
Total DP
61,066,742
61,584,758
62,130,174
Pelunasan kedealer
136,633,258
136,115,242
135,569,826
197,265,258
196,797,242
196,301,826
30.89%
31.15%
31.43%
Total Bayar
198,983,400
216,840,500
230,576,500
Cek Subsidi BCAF
(434,742)
(902,758)
(1,398,174)
subsidi dealer
Cek DP
OK
OK
OK
2
KELUAR
YARIS E MT
Tenor
12
24
36
Harga OTR
207,200,000
207,200,000
207,200,000
Asuransi
Tahun 1
3.300%
6,837,600
12,649,560
17,777,760
Tahun 2
6.105%
Tahun 3
8.580%
Tahun 4
10.890%
62,160,000
62,160,000
62,160,000
Uang Muka
30%
30%
30%
Pokok Hutang Awal
145,040,000
145,040,000
145,040,000
Pokok Hutang Akhir
151,877,600
157,689,560
162,817,760
Asuransi
6,837,600
12,649,560
17,777,760
Subsidi BCAF
0
0
0
Subsidi Dealer
0
0
0
Total Subsidi
0
0
0
Bunga Standard
4.15%
4.15%
4.15%
Bunga Jual
6,302,920
13,088,233
20,270,811
flat
4.15%
4.15%
4.15%
eff
8.98%
8.47%
8.25%
Jumlah Hutang
158,180,520
170,777,793
183,088,571
Angsuran/bulan
13,181,800
7,115,800
5,085,800
Pembayaran I
Uang Muka
62,160,000
62,160,000
62,160,000
Angsuran I
Asuransi
30,000
30,000
30,000
Adm
600,000
650,000
700,000
Provisi
725,200
725,200
725,200
Total
63,515,200
63,565,200
63,615,200
CP
455,633
946,137
1,465,360
Sub DP
0
0
0
Total DP
63,970,833
64,511,337
65,080,560
Pelunasan kedealer
143,229,167
142,688,663
142,119,440
206,744,367
206,253,863
205,734,640
30.87%
31.13%
31.41%
Total Bayar
208,515,000
227,228,600
241,618,200
Cek Subsidi BCAF
(455,633)
(946,137)
(1,465,360)
subsidi dealer
Cek DP
OK
OK
OK
3
Passenger
0
Non Suz & Dai All
KELUAR
YARIS S TRD MT
Tenor
Harga OTR
Asuransi
Tahun 1
Tahun 2
Tahun 3
Tahun 4
12
220,400,000
3.300%
6.105%
8.580%
10.890%
Uang Muka
Pokok Hutang Awal
Pokok Hutang Akhir
Asuransi
Subsidi BCAF
Subsidi Dealer
Total Subsidi
Bunga Standard
Bunga Jual
flat
eff
Jumlah Hutang
Angsuran/bulan
Pembayaran I
Uang Muka
Angsuran I
Asuransi
Adm
Provisi
Total
CP
Sub DP
Total DP
Pelunasan kedealer
Total Bayar
Cek Subsidi BCAF
subsidi dealer
Cek DP
4
24
220,400,000
36
220,400,000
13,455,420
18,910,320
66,120,000
30%
154,280,000
161,553,200
7,273,200
0
0
0
4.15%
6,704,458
4.15%
8.98%
168,257,658
14,021,500
66,120,000
30%
154,280,000
167,735,420
13,455,420
0
0
0
4.15%
13,922,040
4.15%
8.47%
181,657,460
7,569,100
66,120,000
30%
154,280,000
173,190,320
18,910,320
0
0
0
4.15%
21,562,195
4.15%
8.25%
194,752,515
5,409,800
66,120,000
30,000
600,000
771,400
67,521,400
484,660
0
68,006,060
152,393,940
219,915,340
30.86%
221,757,900
(484,660)
OK
66,120,000
30,000
650,000
771,400
67,571,400
1,006,413
0
68,577,813
151,822,187
219,393,587
31.12%
241,660,700
(1,006,413)
OK
66,120,000
30,000
700,000
771,400
67,621,400
1,558,713
0
69,180,113
151,219,887
218,841,287
31.39%
256,964,400
(1,558,713)
OK
7,273,200
KELUAR
YARIS J AT
Tenor
12
24
36
Harga OTR
208,300,000
208,300,000
208,300,000
Asuransi
Tahun 1
Tahun 2
Tahun 3
Tahun 4
3.300%
6.105%
8.580%
10.890%
Uang Muka
Pokok Hutang Awal
Pokok Hutang Akhir
Asuransi
Subsidi BCAF
Subsidi Dealer
Total Subsidi
Bunga Standard
Bunga Jual
flat
eff
Jumlah Hutang
Angsuran/bulan
Pembayaran I
Uang Muka
Angsuran I
Asuransi
Adm
Provisi
Total
CP
Sub DP
Total DP
Pelunasan kedealer
Total Bayar
Cek Subsidi BCAF
subsidi dealer
Cek DP
5
6,873,900
12,716,715
17,872,140
62,490,000
30%
145,810,000
152,683,900
6,873,900
0
0
0
4.15%
6,336,382
4.15%
8.98%
159,020,282
13,251,700
62,490,000
30%
145,810,000
158,526,715
12,716,715
0
0
0
4.15%
13,157,717
4.15%
8.47%
171,684,432
7,153,600
62,490,000
30%
145,810,000
163,682,140
17,872,140
0
0
0
4.15%
20,378,426
4.15%
8.25%
184,060,566
5,112,800
62,490,000
30,000
600,000
729,100
63,849,100
458,052
0
64,307,152
143,992,848
207,841,948
30.87%
209,617,800
(458,052)
OK
62,490,000
30,000
650,000
729,100
63,899,100
951,160
0
64,850,260
143,449,740
207,348,840
31.13%
228,431,900
(951,160)
OK
62,490,000
30,000
700,000
729,100
63,949,100
1,473,139
0
65,422,239
142,877,761
206,826,861
31.41%
242,897,100
(1,473,139)
OK
KELUAR
YARIS E AT
Tenor
12
24
36
Harga OTR
217,800,000
217,800,000
217,800,000
Asuransi
Tahun 1
3.300%
7,187,400
13,296,690
18,687,240
Tahun 2
Tahun 3
Tahun 4
6.105%
8.580%
10.890%
Uang Muka
Pokok Hutang Awal

Pokok Hutang Akhir
Asuransi
Subsidi BCAF
Subsidi Dealer
Total Subsidi
Bunga Standard
Bunga Jual
flat
eff
Jumlah Hutang
Angsuran/bulan
Pembayaran I
Uang Muka
Angsuran I
Asuransi
Adm
Provisi
Total
CP
Sub DP
Total DP
Pelunasan kedealer
Total Bayar
Cek Subsidi BCAF
subsidi dealer
Cek DP
65,340,000
30%
152,460,000
159,647,400
7,187,400
0
0
0
4.15%
6,625,367
4.15%
8.98%
166,272,767
13,856,100
65,340,000
30%
152,460,000
165,756,690
13,296,690
0
0
0
4.15%
13,757,805
4.15%
8.47%
179,514,495
7,479,800
65,340,000
30%
152,460,000
171,147,240
18,687,240
0
0
0
4.15%
21,307,831
4.15%
8.25%
192,455,071
5,346,000
65,340,000
30,000
600,000
762,300
66,732,300
478,942
0
67,211,242
150,588,758
217,321,058
30.86%
219,149,400
(478,942)
OK
65,340,000
30,000
650,000
762,300
66,782,300
994,540
0
67,776,840
150,023,160
216,805,460
31.12%
238,817,700
(994,540)
OK
65,340,000
30,000
700,000
762,300
66,832,300
1,540,325
0
68,372,625
149,427,375
216,259,675
31.39%
253,942,300
(1,540,325)
OK
KELUAR
YARIS S AT
Tenor
12
24
36
Harga OTR
231,800,000
231,800,000
231,800,000
Asuransi
Tahun 1
3.300%
7,649,400
14,151,390
19,888,440
Tahun 2
6.105%
Tahun 3
8.580%
6
Tahun 4
10.890%
Uang Muka
Pokok Hutang Awal

Pokok Hutang Akhir
Asuransi
Subsidi BCAF
Subsidi Dealer
Total Subsidi
Bunga Standard
Bunga Jual
flat
eff
Jumlah Hutang
Angsuran/bulan
Pembayaran I
Uang Muka
Angsuran I
Asuransi
Adm
Provisi
Total
CP
Sub DP
Total DP
Pelunasan kedealer
Total Bayar
Cek Subsidi BCAF
subsidi dealer
Cek DP
7
69,540,000
30%
162,260,000
169,909,400
7,649,400
0
0
0
4.15%
7,051,240
4.15%
8.98%
176,960,640
14,746,800
69,540,000
30%
162,260,000
176,411,390
14,151,390
0
0
0
4.15%
14,642,145
4.15%
8.47%
191,053,535
7,960,600
69,540,000
30%
162,260,000
182,148,440
19,888,440
0
0
0
4.15%
22,677,481
4.15%
8.25%
204,825,921
5,689,700
69,540,000
30,000
600,000
811,300
70,981,300
509,728
0
71,491,028
160,308,972
231,290,272
30.84%
233,196,100
(509,728)
OK
69,540,000
30,000
650,000
811,300
71,031,300
1,058,468
0
72,089,768
159,710,232
230,741,532
31.10%
254,125,100
(1,058,468)
OK
69,540,000
30,000
700,000
811,300
71,081,300
1,639,336
0
72,720,636
159,079,364
230,160,664
31.37%
270,220,800
(1,639,336)
OK
KELUAR
YARIS S TRD AT
Tenor
12
24
36
Harga OTR
236,800,000
236,800,000
236,800,000
Asuransi
Tahun 1
3.300%
7,814,400
14,456,640
20,317,440
Tahun 2
6.105%
Tahun 3
8.580%
Tahun 4
10.890%
71,040,000
71,040,000
71,040,000
Uang Muka
Uang Muka
Pokok Hutang Awal
Pokok Hutang Akhir
Asuransi
Subsidi BCAF
Subsidi Dealer
Total Subsidi
Bunga Standard
Bunga Jual
flat
eff
Jumlah Hutang
Angsuran/bulan
Pembayaran I
Uang Muka
Angsuran I
Asuransi
Adm
Provisi
Total
CP
Sub DP
Total DP
Pelunasan kedealer
Total Bayar
Cek Subsidi BCAF
subsidi dealer
Cek DP
8
30%
165,760,000
173,574,400
7,814,400
0
0
0
4.15%
7,203,338
4.15%
8.98%
180,777,738
15,064,900
30%
165,760,000
180,216,640
14,456,640
0
0
0
4.15%
14,957,981
4.15%
8.47%
195,174,621
8,132,300
30%
165,760,000
186,077,440
20,317,440
0
0
0
4.15%
23,166,641
4.15%
8.25%
209,244,081
5,812,400
71,040,000
30,000
600,000
828,800
72,498,800
520,723
0
73,019,523
163,780,477
236,279,277
30.84%
238,212,700
(520,723)
OK
71,040,000
30,000
650,000
828,800
72,548,800
1,081,300
0
73,630,100
163,169,900
235,718,700
31.09%
259,591,700
(1,081,300)
OK
71,040,000
30,000
700,000
828,800
72,598,800
1,674,697
0
74,273,497
162,526,503
235,125,303
31.37%
276,032,800
(1,674,697)
OK
KELUAR
YARIS LUXURY J MT
Tenor
12
24
36
Harga OTR
202,300,000
202,300,000
202,300,000
Asuransi
Tahun 1
3.300%
6,675,900
12,350,415
17,357,340
Tahun 2
6.105%
Tahun 3
8.580%
Tahun 4
10.890%
60,690,000
60,690,000
60,690,000
Uang Muka
30%
30%
30%
Pokok Hutang Awal
141,610,000
141,610,000
141,610,000
Pokok Hutang Akhir

Asuransi
Subsidi BCAF
Subsidi Dealer
Total Subsidi
Bunga Standard
Bunga Jual
flat
eff
Jumlah Hutang
Angsuran/bulan
Pembayaran I
Uang Muka
Angsuran I
Asuransi
Adm
Provisi
Total
CP
Sub DP
Total DP
Pelunasan kedealer
Total Bayar
Cek Subsidi BCAF
subsidi dealer
Cek DP
9
148,285,900
6,675,900
0
0
0
4.15%
6,153,865
4.15%
8.98%
154,439,765
12,870,000
153,960,415
12,350,415
0
0
0
4.15%
12,778,714
4.15%
8.47%
166,739,129
6,947,500
158,967,340
17,357,340
0
0
0
4.15%
19,791,434
4.15%
8.25%
178,758,774
4,965,600
60,690,000
30,000
600,000
708,100
62,028,100
444,858
0
62,472,958
139,827,042
201,855,142
30.88%
203,598,100
(444,858)
OK
60,690,000
30,000
650,000
708,100
62,078,100
923,762
0
63,001,862
139,298,138
201,376,238
31.14%
221,870,600
(923,762)
OK
60,690,000
30,000
700,000
708,100
62,128,100
1,430,706
0
63,558,806
138,741,194
200,869,294
31.42%
235,924,100
(1,430,706)
OK
KELUAR
YARIS LUXURY E MT
Tenor
12
24
36
Harga OTR
211,800,000
211,800,000
211,800,000
Asuransi
Tahun 1
3.300%
6,989,400
12,930,390
18,172,440
Tahun 2
6.105%
Tahun 3
8.580%
Tahun 4
10.890%
63,540,000
63,540,000
63,540,000
Uang Muka
30%
30%
30%
Pokok Hutang Awal
148,260,000
148,260,000
148,260,000
Pokok Hutang Akhir
155,249,400
161,190,390
166,432,440
Asuransi
6,989,400
12,930,390
18,172,440
Subsidi BCAF
Subsidi Dealer
Total Subsidi
Bunga Standard
Bunga Jual
flat
eff
Jumlah Hutang
Angsuran/bulan
Pembayaran I
Uang Muka
Angsuran I
Asuransi
Adm
Provisi
Total
CP
Sub DP
Total DP
Pelunasan kedealer
Total Bayar
Cek Subsidi BCAF
subsidi dealer
Cek DP
0
0
0
4.15%
6,442,850
4.15%
8.98%
161,692,250
13,474,400
0
0
0
4.15%
13,378,802
4.15%
8.47%
174,569,192
7,273,800
0
0
0
4.15%
20,720,839
4.15%
8.25%
187,153,279
5,198,800
63,540,000
30,000
600,000
741,300
64,911,300
465,748
0
65,377,048
146,422,952
211,334,252
30.87%
213,129,700
(465,748)
OK
63,540,000
30,000
650,000
741,300
64,961,300
967,142
0
65,928,442
145,871,558
210,832,858
31.13%
232,258,700
(967,142)
OK
63,540,000
30,000
700,000
741,300
65,011,300
1,497,892
0
66,509,192
145,290,808
210,302,108
31.40%
246,969,300
(1,497,892)
OK
KELUAR
YARIS LUXURY TRD MT
Tenor
12
24
36
Harga OTR
225,000,000
225,000,000
225,000,000
Asuransi
Tahun 1
3.300%
7,425,000
13,736,250
19,305,000
Tahun 2
6.105%
Tahun 3
8.580%
Tahun 4
10.890%
67,500,000
67,500,000
67,500,000
Uang Muka
30%
30%
30%
Pokok Hutang Awal
157,500,000
157,500,000
157,500,000
Pokok Hutang Akhir
164,925,000
171,236,250
176,805,000
Asuransi
7,425,000
13,736,250
19,305,000
Subsidi BCAF
0
0
0
Subsidi Dealer
0
0
0
10
Total Subsidi
Bunga Standard
Bunga Jual
flat
eff
Jumlah Hutang
Angsuran/bulan
Pembayaran I
Uang Muka
Angsuran I
Asuransi
Adm
Provisi
Total
CP
Sub DP
Total DP
Pelunasan kedealer
Total Bayar
Cek Subsidi BCAF
subsidi dealer
Cek DP
11
0
4.15%
6,844,388
4.15%
8.98%
171,769,388
14,314,200
0
4.15%
14,212,609
4.15%
8.47%
185,448,859
7,727,100
0
4.15%
22,012,223
4.15%
8.25%
198,817,223
5,522,800
67,500,000
30,000
600,000
787,500
68,917,500
494,775
0
69,412,275
155,587,725
224,505,225
30.85%
226,373,700
(494,775)
OK
67,500,000
30,000
650,000
787,500
68,967,500
1,027,418
0
69,994,918
155,005,083
223,972,583
31.11%
246,690,800
(1,027,418)
OK
67,500,000
30,000
700,000
787,500
69,017,500
1,591,245
0
70,608,745
154,391,255
223,408,755
31.38%
262,315,500
(1,591,245)
OK
KELUAR
YARIS LUXURY J AT
Tenor
12
24
36
Harga OTR
212,900,000
212,900,000
212,900,000
Asuransi
Tahun 1
3.300%
7,025,700
12,997,545
18,266,820
Tahun 2
6.105%
Tahun 3
8.580%
Tahun 4
10.890%
63,870,000
63,870,000
63,870,000
Uang Muka
30%
30%
30%
Pokok Hutang Awal
149,030,000
149,030,000
149,030,000
Pokok Hutang Akhir
156,055,700
162,027,545
167,296,820
Asuransi
7,025,700
12,997,545
18,266,820
Subsidi BCAF
0
0
0
Subsidi Dealer
0
0
0
Total Subsidi
0
0
0
Bunga Standard
4.15%
4.15%
4.15%
Bunga Jual
flat
eff
Jumlah Hutang
Angsuran/bulan
Pembayaran I
Uang Muka
Angsuran I
Asuransi
Adm
Provisi
Total
CP
Sub DP
Total DP
Pelunasan kedealer
Total Bayar
Cek Subsidi BCAF
subsidi dealer
Cek DP
12
6,476,312
4.15%
8.98%
162,532,012
13,544,400
13,448,286
4.15%
8.47%
175,475,831
7,311,500
20,828,454
4.15%
8.25%
188,125,274
5,225,800
63,870,000
30,000
600,000
745,200
65,245,200
468,167
0
65,713,367
147,186,633
212,431,833
30.87%
214,233,600
(468,167)
OK
63,870,000
30,000
650,000
745,200
65,295,200
972,165
0
66,267,365
146,632,635
211,927,835
31.13%
233,459,700
(972,165)
OK
63,870,000
30,000
700,000
745,200
65,345,200
1,505,671
0
66,850,871
146,049,129
211,394,329
31.40%
248,248,200
(1,505,671)
OK
KELUAR
YARIS LUXURY E AT
Tenor
12
24
36
Harga OTR
222,400,000
222,400,000
222,400,000
Asuransi
Tahun 1
3.300%
7,339,200
13,577,520
19,081,920
Tahun 2
6.105%
Tahun 3
8.580%
Tahun 4
10.890%
66,720,000
66,720,000
66,720,000
Uang Muka
30%
30%
30%
Pokok Hutang Awal
155,680,000
155,680,000
155,680,000
Pokok Hutang Akhir
163,019,200
169,257,520
174,761,920
Asuransi
7,339,200
13,577,520
19,081,920
Subsidi BCAF
0
0
0
Subsidi Dealer
0
0
0
Total Subsidi
0
0
0
Bunga Standard
4.15%
4.15%
4.15%
Bunga Jual
6,765,297
14,048,374
21,757,859
flat
4.15%
4.15%
4.15%
eff
Jumlah Hutang
Angsuran/bulan
Pembayaran I
Uang Muka
Angsuran I
Asuransi
Adm
Provisi
Total
CP
Sub DP
Total DP
Pelunasan kedealer
Total Bayar
Cek Subsidi BCAF
subsidi dealer
Cek DP
13
8.98%
169,784,497
14,148,800
8.47%
183,305,894
7,637,800
8.25%
196,519,779
5,458,900
66,720,000
30,000
600,000
778,400
68,128,400
489,058
0
68,617,458
153,782,542
221,910,942
30.85%
223,765,200
(489,058)
OK
66,720,000
30,000
650,000
778,400
68,178,400
1,015,545
0
69,193,945
153,206,055
221,384,455
31.11%
243,847,800
(1,015,545)
OK
66,720,000
30,000
700,000
778,400
68,228,400
1,572,857
0
69,801,257
152,598,743
220,827,143
31.39%
259,289,900
(1,572,857)
OK
KELUAR
YARIS LUXURY S AT
Tenor
12
24
36
Harga OTR
236,400,000
236,400,000
236,400,000
Asuransi
Tahun 1
3.300%
7,801,200
14,432,220
20,283,120
Tahun 2
6.105%
Tahun 3
8.580%
Tahun 4
10.890%
70,920,000
70,920,000
70,920,000
Uang Muka
30%
30%
30%
Pokok Hutang Awal
165,480,000
165,480,000
165,480,000
Pokok Hutang Akhir
173,281,200
179,912,220
185,763,120
Asuransi
7,801,200
14,432,220
20,283,120
Subsidi BCAF
0
0
0
Subsidi Dealer
0
0
0
Total Subsidi
0
0
0
Bunga Standard
4.15%
4.15%
4.15%
Bunga Jual
7,191,170
14,932,714
23,127,508
flat
4.15%
4.15%
4.15%
eff
8.98%
8.47%
8.25%
Jumlah Hutang
180,472,370
194,844,934
208,890,628
Angsuran/bulan
Pembayaran I
Uang Muka
Angsuran I
Asuransi
Adm
Provisi
Total
CP
Sub DP
Total DP
Pelunasan kedealer
15,039,400
70,920,000
30,000
600,000
827,400
72,377,400
519,844
0
72,897,244
163,502,756
235,880,156
30.84%
237,810,800
(519,844)
OK
Total Bayar
Cek Subsidi BCAF
subsidi dealer
Cek DP
8,118,600
70,920,000
30,000
650,000
827,400
72,427,400
1,079,473
0
73,506,873
162,893,127
235,320,527
31.09%
259,155,200
(1,079,473)
OK
5,802,600
70,920,000
30,000
700,000
827,400
72,477,400
1,671,868
0
74,149,268
162,250,732
234,728,132
31.37%
275,568,400
(1,671,868)
OK
KELUAR
Tenor
12
24
36
Harga OTR
241,400,000
241,400,000
241,400,000
Asuransi
Tahun 1
3.300%
7,966,200
14,737,470
20,712,120
Tahun 2
6.105%
Tahun 3
8.580%
Tahun 4
10.890%
72,420,000
72,420,000
72,420,000
Uang Muka
30%
30%
30%
Pokok Hutang Awal
168,980,000
168,980,000
168,980,000
Pokok Hutang Akhir
176,946,200
183,717,470
189,692,120
Asuransi
7,966,200
14,737,470
20,712,120
Subsidi BCAF
0
0
0
Subsidi Dealer
0
0
0
Total Subsidi
0
0
0
Bunga Standard
4.15%
4.15%
4.15%
Bunga Jual
7,343,267
15,248,550
23,616,669
flat
4.15%
4.15%
4.15%
eff
8.98%
8.47%
8.25%
Jumlah Hutang
184,289,467
198,966,020
213,308,789
Angsuran/bulan
15,357,500
8,290,300
5,925,300
Pembayaran I
14
Uang Muka
Angsuran I
Asuransi
Adm
Provisi
Total
CP
Sub DP
Total DP
Pelunasan kedealer
72,420,000
30,000
600,000
844,900
73,894,900
530,839
0
74,425,739
166,974,261
240,869,161
30.83%
242,827,400
(530,839)
OK
Total Bayar
Cek Subsidi BCAF
subsidi dealer
Cek DP
72,420,000
30,000
650,000
844,900
73,944,900
1,102,305
0
75,047,205
166,352,795
240,297,695
31.09%
264,621,800
(1,102,305)
OK
72,420,000
30,000
700,000
844,900
73,994,900
1,707,229
0
75,702,129
165,697,871
239,692,771
31.36%
281,380,400
(1,707,229)
OK
KELUAR
COROLLA ALTIS E MT
Tenor
12
24
36
Harga OTR
350,800,000
350,800,000
350,800,000
Asuransi
Tahun 1
3.300%
11,576,400
21,416,340
30,098,640
Tahun 2
6.105%
Tahun 3
8.580%
Tahun 4
10.890%
105,240,000
105,240,000
105,240,000
Uang Muka
30%
30%
30%
Pokok Hutang Awal
245,560,000
245,560,000
245,560,000
Pokok Hutang Akhir
257,136,400
266,976,340
275,658,640
Asuransi
11,576,400
21,416,340
30,098,640
Subsidi BCAF
0
0
0
Subsidi Dealer
0
0
0
Total Subsidi
0
0
0
Bunga Standard
4.15%
4.15%
4.15%
Bunga Jual
10,671,161
22,159,036
34,319,501
flat
4.15%
4.15%
4.15%
eff
8.98%
8.47%
8.25%
Jumlah Hutang
267,807,561
289,135,376
309,978,141
Angsuran/bulan
22,317,300
12,047,400
8,610,600
Pembayaran I
Uang Muka
105,240,000
105,240,000
105,240,000
Angsuran I
15
Asuransi
Adm
Provisi
Total
CP
Sub DP
Total DP
Pelunasan kedealer
30,000
600,000
1,227,800
107,097,800
771,409
0
107,869,209
242,930,791
350,028,591
30.75%
352,588,100
(771,409)
OK
Total Bayar
Cek Subsidi BCAF
subsidi dealer
Cek DP
16
30,000
650,000
1,227,800
107,147,800
1,601,858
0
108,749,658
242,050,342
349,198,142
31.00%
384,238,000
(1,601,858)
OK
30,000
700,000
1,227,800
107,197,800
2,480,928
0
109,678,728
241,121,272
348,319,072
31.27%
408,568,800
(2,480,928)
OK
KELUAR
COROLLA ALTIS G AT
Tenor
12
24
36
Harga OTR
373,800,000
373,800,000
373,800,000
Asuransi
Tahun 1
3.300%
12,335,400
22,820,490
32,072,040
Tahun 2
6.105%
Tahun 3
8.580%
Tahun 4
10.890%
112,140,000
112,140,000
112,140,000
Uang Muka
30%
30%
30%
Pokok Hutang Awal
261,660,000
261,660,000
261,660,000
Pokok Hutang Akhir
273,995,400
284,480,490
293,732,040
Asuransi
12,335,400
22,820,490
32,072,040
Subsidi BCAF
0
0
0
Subsidi Dealer
0
0
0
Total Subsidi
0
0
0
Bunga Standard
4.15%
4.15%
4.15%
Bunga Jual
11,370,809
23,611,881
36,569,639
flat
4.15%
4.15%
4.15%
eff
8.98%
8.47%
8.25%
Jumlah Hutang
285,366,209
308,092,371
330,301,679
Angsuran/bulan
23,780,600
12,837,200
9,175,100
Pembayaran I
Uang Muka
112,140,000
112,140,000
112,140,000
Angsuran I
Asuransi
30,000
30,000
30,000
Adm
600,000
650,000
700,000
Provisi
Total
CP
Sub DP
Total DP
Pelunasan kedealer
1,308,300
114,078,300
821,986
0
114,900,286
258,899,714
372,978,014
30.74%
375,664,900
(821,986)
OK
Total Bayar
Cek Subsidi BCAF
subsidi dealer
Cek DP
17
1,308,300
114,128,300
1,706,883
0
115,835,183
257,964,817
372,093,117
30.99%
409,383,900
(1,706,883)
OK
1,308,300
114,178,300
2,643,588
0
116,821,888
256,978,112
371,156,412
31.25%
435,306,800
(2,643,588)
OK
KELUAR
COROLLA ALTIS V AT
Tenor
12
24
36
Harga OTR
405,500,000
405,500,000
405,500,000
Asuransi
Tahun 1
3.300%
13,381,500
24,755,775
34,791,900
Tahun 2
6.105%
Tahun 3
8.580%
Tahun 4
10.890%
121,650,000
121,650,000
121,650,000
Uang Muka
30%
30%
30%
Pokok Hutang Awal
283,850,000
283,850,000
283,850,000
Pokok Hutang Akhir
297,231,500
308,605,775
318,641,900
Asuransi
13,381,500
24,755,775
34,791,900
Subsidi BCAF
0
0
0
Subsidi Dealer
0
0
0
Total Subsidi
0
0
0
Bunga Standard
4.15%
4.15%
4.15%
Bunga Jual
12,335,107
25,614,279
39,670,917
flat
4.15%
4.15%
4.15%
eff
8.98%
8.47%
8.25%
Jumlah Hutang
309,566,607
334,220,054
358,312,817
Angsuran/bulan
25,797,300
13,925,900
9,953,200
Pembayaran I
Uang Muka
121,650,000
121,650,000
121,650,000
Angsuran I
Asuransi
30,000
30,000
30,000
Adm
600,000
650,000
700,000
Provisi
1,419,300
1,419,300
1,419,300
Total
123,699,300
123,749,300
123,799,300
CP
Sub DP
Total DP
Pelunasan kedealer
891,695
0
124,590,995
280,909,006
404,608,306
30.73%
407,469,600
(891,695)
OK
Total Bayar
Cek Subsidi BCAF
subsidi dealer
Cek DP
1,851,635
0
125,600,935
279,899,065
403,648,365
30.97%
444,045,000
(1,851,635)
OK
2,867,777
0
126,667,077
278,832,923
402,632,223
31.24%
472,161,300
(2,867,777)
OK
KELUAR
CAMRY G LUXURY AT
Tenor
12
24
36
Harga OTR
491,200,000
491,200,000
491,200,000
Asuransi
Tahun 1
3.300%
16,209,600
29,987,760
42,144,960
Tahun 2
6.105%
Tahun 3
8.580%
Tahun 4
10.890%
147,360,000
147,360,000
147,360,000
Uang Muka
30%
30%
30%
Pokok Hutang Awal
343,840,000
343,840,000
343,840,000
Pokok Hutang Akhir
360,049,600
373,827,760
385,984,960
Asuransi
16,209,600
29,987,760
42,144,960
Subsidi BCAF
0
0
0
Subsidi Dealer
0
0
0
Total Subsidi
0
0
0
Bunga Standard
4.15%
4.15%
4.15%
Bunga Jual
14,942,058
31,027,704
48,055,128
flat
4.15%
4.15%
4.15%
eff
8.98%
8.47%
8.25%
Jumlah Hutang
374,991,658
404,855,464
434,040,088
Angsuran/bulan
31,249,400
16,869,000
12,056,700
Pembayaran I
Uang Muka
147,360,000
147,360,000
147,360,000
Angsuran I
Asuransi
30,000
30,000
30,000
Adm
600,000
650,000
700,000
Provisi
1,719,200
1,719,200
1,719,200
Total
149,709,200
149,759,200
149,809,200
CP
1,080,149
2,242,967
3,473,865
Sub DP
0
0
0
18
Total DP
Pelunasan kedealer
150,789,349
340,410,651
490,119,851
30.70%
493,452,600
(1,080,149)
OK
Total Bayar
Cek Subsidi BCAF
subsidi dealer
Cek DP
152,002,167
339,197,833
488,957,033
30.95%
537,746,200
(2,242,967)
OK
153,283,065
337,916,935
487,726,135
31.21%
571,793,700
(3,473,865)
OK
KELUAR
CAMRY V LUXURY AT
Tenor
12
24
36
Harga OTR
520,400,000
520,400,000
520,400,000
Asuransi
Tahun 1
3.300%
17,173,200
31,770,420
44,650,320
Tahun 2
6.105%
Tahun 3
8.580%
Tahun 4
10.890%
156,120,000
156,120,000
156,120,000
Uang Muka
30%
30%
30%
Pokok Hutang Awal
364,280,000
364,280,000
364,280,000
Pokok Hutang Akhir
381,453,200
396,050,420
408,930,320
Asuransi
17,173,200
31,770,420
44,650,320
Subsidi BCAF
0
0
0
Subsidi Dealer
0
0
0
Total Subsidi
0
0
0
Bunga Standard
4.15%
4.15%
4.15%
Bunga Jual
15,830,308
32,872,185
50,911,825
flat
4.15%
4.15%
4.15%
eff
8.98%
8.47%
8.25%
Jumlah Hutang
397,283,508
428,922,605
459,842,145
Angsuran/bulan
33,107,000
17,871,800
12,773,400
Pembayaran I
Uang Muka
156,120,000
156,120,000
156,120,000
Angsuran I
Asuransi
30,000
30,000
30,000
Adm
600,000
650,000
700,000
Provisi
1,821,400
1,821,400
1,821,400
Total
158,571,400
158,621,400
158,671,400
CP
1,144,360
2,376,303
3,680,373
Sub DP
0
0
0
Total DP
159,715,760
160,997,703
162,351,773
Pelunasan kedealer
360,684,240
359,402,297
358,048,227
19
519,255,640
30.69%
522,748,400
(1,144,360)
OK
Total Bayar
Cek Subsidi BCAF
subsidi dealer
Cek DP
518,023,697
30.94%
569,672,800
(2,376,303)
OK
516,719,627
31.20%
605,740,400
(3,680,373)
OK
KELUAR
CAMRY Q LUXURY AT
Tenor
12
24
36
Harga OTR
689,800,000
689,800,000
689,800,000
Asuransi
Tahun 1
3.300%
22,763,400
42,112,290
59,184,840
Tahun 2
6.105%
Tahun 3
8.580%
Tahun 4
10.890%
206,940,000
206,940,000
206,940,000
Uang Muka
30%
30%
30%
Pokok Hutang Awal
482,860,000
482,860,000
482,860,000
Pokok Hutang Akhir
505,623,400
524,972,290
542,044,840
Asuransi
22,763,400
42,112,290
59,184,840
Subsidi BCAF
0
0
0
Subsidi Dealer
0
0
0
Total Subsidi
0
0
0
Bunga Standard
4.15%
4.15%
4.15%
Bunga Jual
20,983,371
43,572,700
67,484,583
flat
4.15%
4.15%
4.15%
eff
8.98%
8.47%
8.25%
Jumlah Hutang
526,606,771
568,544,990
609,529,423
Angsuran/bulan
43,883,900
23,689,400
16,931,400
Pembayaran I
Uang Muka
206,940,000
206,940,000
206,940,000
Angsuran I
Asuransi
30,000
30,000
30,000
Adm
600,000
650,000
700,000
Provisi
2,414,300
2,414,300
2,414,300
Total
209,984,300
210,034,300
210,084,300
CP
1,516,870
3,149,834
4,878,404
Sub DP
0
0
0
Total DP
211,501,170
213,184,134
214,962,704
Pelunasan kedealer
478,298,830
476,615,866
474,837,296
688,283,130
686,650,166
684,921,596
30.66%
30.91%
31.16%
20
Total Bayar
Cek Subsidi BCAF
subsidi dealer
Cek DP
692,707,200
(1,516,870)
OK
754,890,500
(3,149,834)
OK
802,683,300
(4,878,404)
OK
KELUAR
Tenor
12
24
36
Harga OTR
507,000,000
507,000,000
507,000,000
Asuransi
Tahun 1
3.300%
16,731,000
30,952,350
43,500,600
Tahun 2
6.105%
Tahun 3
8.580%
Tahun 4
10.890%
152,100,000
152,100,000
152,100,000
Uang Muka
30%
30%
30%
Pokok Hutang Awal
354,900,000
354,900,000
354,900,000
Pokok Hutang Akhir
371,631,000
385,852,350
398,400,600
Asuransi
16,731,000
30,952,350
43,500,600
Subsidi BCAF
0
0
0
Subsidi Dealer
0
0
0
Total Subsidi
0
0
0
Bunga Standard
4.15%
4.15%
4.15%
Bunga Jual
15,422,687
32,025,745
49,600,875
flat
4.15%
4.15%
4.15%
eff
8.98%
8.47%
8.25%
Jumlah Hutang
387,053,687
417,878,095
448,001,475
Angsuran/bulan
32,254,500
17,411,600
12,444,500
Pembayaran I
Uang Muka
152,100,000
152,100,000
152,100,000
Angsuran I
Asuransi
30,000
30,000
30,000
Adm
600,000
650,000
700,000
Provisi
1,774,500
1,774,500
1,774,500
Total
154,504,500
154,554,500
154,604,500
CP
1,114,893
2,315,114
3,585,605
Sub DP
0
0
0
Total DP
155,619,393
156,869,614
158,190,105
Pelunasan kedealer
351,380,607
350,130,386
348,809,895
505,885,107
504,684,886
503,414,395
30.69%
30.94%
31.20%
Total Bayar
509,304,000
555,021,300
590,162,000
Cek Subsidi BCAF
(1,114,893)
(2,315,114)
(3,585,605)
21
subsidi dealer
Cek DP
OK
OK
OK
KELUAR
Tenor
12
24
36
Harga OTR
534,000,000
534,000,000
534,000,000
Asuransi
Tahun 1
3.300%
17,622,000
32,600,700
45,817,200
Tahun 2
6.105%
Tahun 3
8.580%
Tahun 4
10.890%
160,200,000
160,200,000
160,200,000
Uang Muka
30%
30%
30%
Pokok Hutang Awal
373,800,000
373,800,000
373,800,000
Pokok Hutang Akhir
391,422,000
406,400,700
419,617,200
Asuransi
17,622,000
32,600,700
45,817,200
Subsidi BCAF
0
0
0
Subsidi Dealer
0
0
0
Total Subsidi
0
0
0
Bunga Standard
4.15%
4.15%
4.15%
Bunga Jual
16,244,013
33,731,258
52,242,341
flat
4.15%
4.15%
4.15%
eff
8.98%
8.47%
8.25%
Jumlah Hutang
407,666,013
440,131,958
471,859,541
Angsuran/bulan
33,972,200
18,338,900
13,107,300
Pembayaran I
Uang Muka
160,200,000
160,200,000
160,200,000
Angsuran I
Asuransi
30,000
30,000
30,000
Adm
600,000
650,000
700,000
Provisi
1,869,000
1,869,000
1,869,000
Total
162,699,000
162,749,000
162,799,000
CP
1,174,266
2,438,404
3,776,555
Sub DP
0
0
0
Total DP
163,873,266
165,187,404
166,575,555
Pelunasan kedealer
370,126,734
368,812,596
367,424,445
532,825,734
531,561,596
530,223,445
30.69%
30.93%
31.19%
Total Bayar
536,393,200
584,543,700
621,554,500
Cek Subsidi BCAF
(1,174,266)
(2,438,404)
(3,776,555)
subsidi dealer
Cek DP
OK
OK
OK
22
KELUAR
Tenor
12
24
36
Harga OTR
675,000,000
675,000,000
675,000,000
Asuransi
Tahun 1
3.300%
22,275,000
41,208,750
57,915,000
Tahun 2
6.105%
Tahun 3
8.580%
Tahun 4
10.890%
202,500,000
202,500,000
202,500,000
Uang Muka
30%
30%
30%
Pokok Hutang Awal
472,500,000
472,500,000
472,500,000
Pokok Hutang Akhir
494,775,000
513,708,750
530,415,000
Asuransi
22,275,000
41,208,750
57,915,000
Subsidi BCAF
0
0
0
Subsidi Dealer
0
0
0
Total Subsidi
0
0
0
Bunga Standard
4.15%
4.15%
4.15%
Bunga Jual
20,533,163
42,637,826
66,036,668
flat
4.15%
4.15%
4.15%
eff
8.98%
8.47%
8.25%
Jumlah Hutang
515,308,163
556,346,576
596,451,668
Angsuran/bulan
42,942,400
23,181,200
16,568,200
Pembayaran I
Uang Muka
202,500,000
202,500,000
202,500,000
Angsuran I
Asuransi
30,000
30,000
30,000
Adm
600,000
650,000
700,000
Provisi
2,362,500
2,362,500
2,362,500
Total
205,492,500
205,542,500
205,592,500
CP
1,484,325
3,082,253
4,773,735
Sub DP
0
0
0
Total DP
206,976,825
208,624,753
210,366,235
Pelunasan kedealer
468,023,175
466,375,248
464,633,765
673,515,675
671,917,748
670,226,265
30.66%
30.91%
31.17%
Total Bayar
677,858,900
738,710,100
785,479,500
Cek Subsidi BCAF
(1,484,325)
(3,082,253)
(4,773,735)
subsidi dealer
Cek DP
OK
OK
OK
23
24
KELUAR
ALL NEW AVANZA E MT

Tenor
12
24
36
Harga OTR
153,400,000
153,400,000
153,400,000
Asuransi
Tahun 1
3.300%
5,062,200
9,365,070
13,161,720
Tahun 2
6.105%
Tahun 3
8.580%
Tahun 4
10.890%
46,020,000
46,020,000
46,020,000
Uang Muka
30%
30%
30%
Pokok Hutang Awal
107,380,000
107,380,000
107,380,000
Pokok Hutang Akhir
112,442,200
116,745,070
120,541,720
Asuransi
5,062,200
9,365,070
13,161,720
Subsidi BCAF
0
0
0
Subsidi Dealer
0
0
0
Total Subsidi
0
0
0
Bunga Standard
4.15%
4.15%
4.15%
Bunga Jual
4,666,351
9,689,841
15,007,444
flat
4.15%
4.15%
4.15%
eff
8.98%
8.47%
8.25%
Jumlah Hutang
117,108,551
126,434,911
135,549,164
Angsuran/bulan
9,759,100
5,268,200
3,765,300
Pembayaran I
Uang Muka
46,020,000
46,020,000
46,020,000
Angsuran I
Asuransi
30,000
30,000
30,000
Adm
600,000
650,000
700,000
Provisi
536,900
536,900
536,900
Total
47,186,900
47,236,900
47,286,900
CP
337,327
700,470
1,084,875
Sub DP
0
0
0
Total DP
47,524,227
47,937,370
48,371,775
Pelunasan kedealer
105,875,773
105,462,630
105,028,225
153,062,673
152,699,530
152,315,125
30.98%
31.25%
31.53%
Total Bayar
154,537,000
168,405,500
179,072,400
Cek Subsidi BCAF
(337,327)
(700,470)
(1,084,875)
subsidi dealer
Cek DP
OK
OK
OK
25
Passenger
KELUAR
Non Suz & Dai All
0
Tenor
Harga OTR
Asuransi
Tahun 1
Tahun 2
Tahun 3
Tahun 4
12
168,500,000
3.300%
6.105%
8.580%
10.890%
Uang Muka
Pokok Hutang Awal
Pokok Hutang Akhir
Asuransi
Subsidi BCAF
Subsidi Dealer
Total Subsidi
Bunga Standard
Bunga Jual
flat
eff
Jumlah Hutang
Angsuran/bulan
Pembayaran I
Uang Muka
Angsuran I
Asuransi
Adm
Provisi
Total
CP
Sub DP
Total DP
Pelunasan kedealer
Total Bayar
Cek Subsidi BCAF
subsidi dealer
Cek DP
24
168,500,000
36
168,500,000
10,286,925
14,457,300
50,550,000
30%
117,950,000
123,510,500
5,560,500
0
0
0
4.15%
5,125,686
4.15%
8.98%
128,636,186
10,719,700
50,550,000
30%
117,950,000
128,236,925
10,286,925
0
0
0
4.15%
10,643,665
4.15%
8.47%
138,880,590
5,786,700
50,550,000
30%
117,950,000
132,407,300
14,457,300
0
0
0
4.15%
16,484,709
4.15%
8.25%
148,892,009
4,135,900
50,550,000
30,000
600,000
589,800
51,769,800
370,532
0
52,140,332
116,359,669
168,129,469
30.94%
169,686,500
(370,532)
OK
50,550,000
30,000
650,000
589,800
51,819,800
769,422
0
52,589,222
115,910,778
167,730,578
31.21%
184,913,900
(769,422)
OK
50,550,000
30,000
700,000
589,800
51,869,800
1,191,666
0
53,061,466
115,438,534
167,308,334
31.49%
196,626,300
(1,191,666)
OK
5,560,500
KELUAR
Tenor
12
24
36
Harga OTR
177,200,000
177,200,000
177,200,000
26
Asuransi
Tahun 1
Tahun 2
Tahun 3
Tahun 4
3.300%
6.105%
8.580%
10.890%
Uang Muka
Pokok Hutang Awal
Pokok Hutang Akhir
Asuransi
Subsidi BCAF
Subsidi Dealer
Total Subsidi
Bunga Standard
Bunga Jual
flat
eff
Jumlah Hutang
Angsuran/bulan
Pembayaran I
Uang Muka
Angsuran I
Asuransi
Adm
Provisi
Total
CP
Sub DP
Total DP
Pelunasan kedealer
Total Bayar
Cek Subsidi BCAF
subsidi dealer
Cek DP
5,847,600
10,818,060
15,203,760
53,160,000
30%
124,040,000
129,887,600
5,847,600
0
0
0
4.15%
5,390,335
4.15%
8.98%
135,277,935
11,273,200
53,160,000
30%
124,040,000
134,858,060
10,818,060
0
0
0
4.15%
11,193,219
4.15%
8.47%
146,051,279
6,085,500
53,160,000
30%
124,040,000
139,243,760
15,203,760
0
0
0
4.15%
17,335,848
4.15%
8.25%
156,579,608
4,349,500
53,160,000
30,000
600,000
620,200
54,410,200
389,663
0
54,799,863
122,400,137
176,810,337
30.93%
178,415,400
(389,663)
OK
53,160,000
30,000
650,000
620,200
54,460,200
809,148
0
55,269,348
121,930,652
176,390,852
31.19%
194,426,700
(809,148)
OK
53,160,000
30,000
700,000
620,200
54,510,200
1,253,194
0
55,763,394
121,436,606
175,946,806
31.47%
206,742,700
(1,253,194)
OK
KELUAR
Tenor
12
24
36
Harga OTR
183,200,000
183,200,000
183,200,000
Asuransi
Tahun 1
3.300%
6,045,600
11,184,360
15,718,560
27
Tahun 2
Tahun 3
Tahun 4
6.105%
8.580%
10.890%
Uang Muka
Pokok Hutang Awal

Pokok Hutang Akhir
Asuransi
Subsidi BCAF
Subsidi Dealer
Total Subsidi
Bunga Standard
Bunga Jual
flat
eff
Jumlah Hutang
Angsuran/bulan
Pembayaran I
Uang Muka
Angsuran I
Asuransi
Adm
Provisi
Total
CP
Sub DP
Total DP
Pelunasan kedealer
Total Bayar
Cek Subsidi BCAF
subsidi dealer
Cek DP
54,960,000
30%
128,240,000
134,285,600
6,045,600
0
0
0
4.15%
5,572,852
4.15%
8.98%
139,858,452
11,654,900
54,960,000
30%
128,240,000
139,424,360
11,184,360
0
0
0
4.15%
11,572,222
4.15%
8.47%
150,996,582
6,291,600
54,960,000
30%
128,240,000
143,958,560
15,718,560
0
0
0
4.15%
17,922,841
4.15%
8.25%
161,881,401
4,496,800
54,960,000
30,000
600,000
641,200
56,231,200
402,857
0
56,634,057
126,565,943
182,797,143
30.91%
184,435,100
(402,857)
OK
54,960,000
30,000
650,000
641,200
56,281,200
836,546
0
57,117,746
126,082,254
182,363,454
31.18%
200,988,000
(836,546)
OK
54,960,000
30,000
700,000
641,200
56,331,200
1,295,627
0
57,626,827
125,573,173
181,904,373
31.46%
213,719,200
(1,295,627)
OK
KELUAR
ALL NEW AVANZA E AT
Tenor
12
24
36
Harga OTR
164,400,000
164,400,000
164,400,000
Asuransi
Tahun 1
3.300%
5,425,200
10,036,620
14,105,520
Tahun 2
6.105%
Tahun 3
8.580%
28
Tahun 4
10.890%
Uang Muka
Pokok Hutang Awal

Pokok Hutang Akhir
Asuransi
Subsidi BCAF
Subsidi Dealer
Total Subsidi
Bunga Standard
Bunga Jual
flat
eff
Jumlah Hutang
Angsuran/bulan
Pembayaran I
Uang Muka
Angsuran I
Asuransi
Adm
Provisi
Total
CP
Sub DP
Total DP
Pelunasan kedealer
Total Bayar
Cek Subsidi BCAF
subsidi dealer
Cek DP
49,320,000
30%
115,080,000
120,505,200
5,425,200
0
0
0
4.15%
5,000,966
4.15%
8.98%
125,506,166
10,458,900
49,320,000
30%
115,080,000
125,116,620
10,036,620
0
0
0
4.15%
10,384,679
4.15%
8.47%
135,501,299
5,645,900
49,320,000
30%
115,080,000
129,185,520
14,105,520
0
0
0
4.15%
16,083,597
4.15%
8.25%
145,269,117
4,035,300
49,320,000
30,000
600,000
575,400
50,525,400
361,516
0
50,886,916
113,513,084
164,038,484
30.95%
165,573,300
(361,516)
OK
49,320,000
30,000
650,000
575,400
50,575,400
750,700
0
51,326,100
113,073,900
163,649,300
31.22%
180,431,100
(750,700)
OK
49,320,000
30,000
700,000
575,400
50,625,400
1,162,670
0
51,788,070
112,611,930
163,237,330
31.50%
191,860,900
(1,162,670)
OK
KELUAR
Tenor
12
24
36
Harga OTR
180,500,000
180,500,000
180,500,000
Asuransi
Tahun 1
3.300%
5,956,500
11,019,525
15,486,900
Tahun 2
6.105%
Tahun 3
8.580%
Tahun 4
10.890%
54,150,000
54,150,000
54,150,000
Uang Muka
29
Uang Muka
Pokok Hutang Awal
Pokok Hutang Akhir
Asuransi
Subsidi BCAF
Subsidi Dealer
Total Subsidi
Bunga Standard
Bunga Jual
flat
eff
Jumlah Hutang
Angsuran/bulan
Pembayaran I
Uang Muka
Angsuran I
Asuransi
Adm
Provisi
Total
CP
Sub DP
Total DP
Pelunasan kedealer
Total Bayar
Cek Subsidi BCAF
subsidi dealer
Cek DP
30%
126,350,000
132,306,500
5,956,500
0
0
0
4.15%
5,490,720
4.15%
8.98%
137,797,220
11,483,200
30%
126,350,000
137,369,525
11,019,525
0
0
0
4.15%
11,401,671
4.15%
8.47%
148,771,196
6,198,800
30%
126,350,000
141,836,900
15,486,900
0
0
0
4.15%
17,658,694
4.15%
8.25%
159,495,594
4,430,500
54,150,000
30,000
600,000
631,800
55,411,800
396,920
0
55,808,720
124,691,281
180,103,081
30.92%
181,727,000
(396,920)
OK
54,150,000
30,000
650,000
631,800
55,461,800
824,217
0
56,286,017
124,213,983
179,675,783
31.18%
198,034,200
(824,217)
OK
54,150,000
30,000
700,000
631,800
55,511,800
1,276,532
0
56,788,332
123,711,668
179,223,468
31.46%
210,579,300
(1,276,532)
OK
KELUAR
Tenor
12
24
36
Harga OTR
194,200,000
194,200,000
194,200,000
Asuransi
Tahun 1
3.300%
6,408,600
11,855,910
16,662,360
Tahun 2
6.105%
Tahun 3
8.580%
Tahun 4
10.890%
58,260,000
58,260,000
58,260,000
Uang Muka
30%
30%
30%
Pokok Hutang Awal
135,940,000
135,940,000
135,940,000
30
Pokok Hutang Akhir

Asuransi
Subsidi BCAF
Subsidi Dealer
Total Subsidi
Bunga Standard
Bunga Jual
flat
eff
Jumlah Hutang
Angsuran/bulan
Pembayaran I
Uang Muka
Angsuran I
Asuransi
Adm
Provisi
Total
CP
Sub DP
Total DP
Pelunasan kedealer
Total Bayar
Cek Subsidi BCAF
subsidi dealer
Cek DP
31
142,348,600
6,408,600
0
0
0
4.15%
5,907,467
4.15%
8.98%
148,256,067
12,354,700
147,795,910
11,855,910
0
0
0
4.15%
12,267,061
4.15%
8.47%
160,062,971
6,669,300
152,602,360
16,662,360
0
0
0
4.15%
18,998,994
4.15%
8.25%
171,601,354
4,766,800
58,260,000
30,000
600,000
679,700
59,569,700
427,046
0
59,996,746
134,203,254
193,772,954
30.89%
195,471,400
(427,046)
OK
58,260,000
30,000
650,000
679,700
59,619,700
886,775
0
60,506,475
133,693,525
193,313,225
31.16%
213,013,600
(886,775)
OK
58,260,000
30,000
700,000
679,700
59,669,700
1,373,421
0
61,043,121
133,156,879
192,826,579
31.43%
226,507,700
(1,373,421)
OK
KELUAR
RUSH G MT
Tenor
12
24
36
Harga OTR
206,900,000
206,900,000
206,900,000
Asuransi
Tahun 1
3.300%
6,827,700
12,631,245
17,752,020
Tahun 2
6.105%
Tahun 3
8.580%
Tahun 4
10.890%
62,070,000
62,070,000
62,070,000
Uang Muka
30%
30%
30%
Pokok Hutang Awal
144,830,000
144,830,000
144,830,000
Pokok Hutang Akhir
151,657,700
157,461,245
162,582,020
Asuransi
6,827,700
12,631,245
17,752,020
Subsidi BCAF
Subsidi Dealer
Total Subsidi
Bunga Standard
Bunga Jual
flat
eff
Jumlah Hutang
Angsuran/bulan
Pembayaran I
Uang Muka
Angsuran I
Asuransi
Adm
Provisi
Total
CP
Sub DP
Total DP
Pelunasan kedealer
Total Bayar
Cek Subsidi BCAF
subsidi dealer
Cek DP
0
0
0
4.15%
6,293,795
4.15%
8.98%
157,951,495
13,162,700
0
0
0
4.15%
13,069,283
4.15%
8.47%
170,530,528
7,105,500
0
0
0
4.15%
20,241,461
4.15%
8.25%
182,823,481
5,078,500
62,070,000
30,000
600,000
724,200
63,424,200
454,973
0
63,879,173
143,020,827
206,445,027
30.87%
208,213,900
(454,973)
OK
62,070,000
30,000
650,000
724,200
63,474,200
944,767
0
64,418,967
142,481,033
205,955,233
31.14%
226,900,700
(944,767)
OK
62,070,000
30,000
700,000
724,200
63,524,200
1,463,238
0
64,987,438
141,912,562
205,436,762
31.41%
241,271,700
(1,463,238)
OK
KELUAR
RUSH S MT
Tenor
12
24
36
Harga OTR
216,500,000
216,500,000
216,500,000
Asuransi
Tahun 1
3.300%
7,144,500
13,217,325
18,575,700
Tahun 2
6.105%
Tahun 3
8.580%
Tahun 4
10.890%
64,950,000
64,950,000
64,950,000
Uang Muka
30%
30%
30%
Pokok Hutang Awal
151,550,000
151,550,000
151,550,000
Pokok Hutang Akhir
158,694,500
164,767,325
170,125,700
Asuransi
7,144,500
13,217,325
18,575,700
Subsidi BCAF
0
0
0
Subsidi Dealer
0
0
0
32
Total Subsidi
Bunga Standard
Bunga Jual
flat
eff
Jumlah Hutang
Angsuran/bulan
Pembayaran I
Uang Muka
Angsuran I
Asuransi
Adm
Provisi
Total
CP
Sub DP
Total DP
Pelunasan kedealer
Total Bayar
Cek Subsidi BCAF
subsidi dealer
Cek DP
0
4.15%
6,585,822
4.15%
8.98%
165,280,322
13,773,400
0
4.15%
13,675,688
4.15%
8.47%
178,443,013
7,435,200
0
4.15%
21,180,650
4.15%
8.25%
191,306,350
5,314,100
64,950,000
30,000
600,000
757,800
66,337,800
476,084
0
66,813,884
149,686,117
216,023,917
30.86%
217,845,200
(476,084)
OK
64,950,000
30,000
650,000
757,800
66,387,800
988,604
0
67,376,404
149,123,596
215,511,396
31.12%
237,397,400
(988,604)
OK
64,950,000
30,000
700,000
757,800
66,437,800
1,531,131
0
67,968,931
148,531,069
214,968,869
31.39%
252,431,300
(1,531,131)
OK
KELUAR
Tenor
12
24
36
Harga OTR
208,400,000
208,400,000
208,400,000
Asuransi
Tahun 1
3.300%
6,877,200
12,722,820
17,880,720
Tahun 2
6.105%
Tahun 3
8.580%
Tahun 4
10.890%
62,520,000
62,520,000
62,520,000
Uang Muka
30%
30%
30%
Pokok Hutang Awal
145,880,000
145,880,000
145,880,000
Pokok Hutang Akhir
152,757,200
158,602,820
163,760,720
Asuransi
6,877,200
12,722,820
17,880,720
Subsidi BCAF
0
0
0
Subsidi Dealer
0
0
0
Total Subsidi
0
0
0
Bunga Standard
4.15%
4.15%
4.15%
33
Bunga Jual
flat
eff
Jumlah Hutang
Angsuran/bulan
Pembayaran I
Uang Muka
Angsuran I
Asuransi
Adm
Provisi
Total
CP
Sub DP
Total DP
Pelunasan kedealer
Total Bayar
Cek Subsidi BCAF
subsidi dealer
Cek DP
6,339,424
4.15%
8.98%
159,096,624
13,258,100
13,164,034
4.15%
8.47%
171,766,854
7,157,000
20,388,210
4.15%
8.25%
184,148,930
5,115,300
62,520,000
30,000
600,000
729,400
63,879,400
458,272
0
64,337,672
144,062,328
207,941,728
30.87%
209,718,500
(458,272)
OK
62,520,000
30,000
650,000
729,400
63,929,400
951,617
0
64,881,017
143,518,983
207,448,383
31.13%
228,540,400
(951,617)
OK
62,520,000
30,000
700,000
729,400
63,979,400
1,473,846
0
65,453,246
142,946,754
206,926,154
31.41%
243,014,900
(1,473,846)
OK
KELUAR
Tenor
12
24
36
Harga OTR
218,000,000
218,000,000
218,000,000
Asuransi
Tahun 1
3.300%
7,194,000
13,308,900
18,704,400
Tahun 2
6.105%
Tahun 3
8.580%
Tahun 4
10.890%
65,400,000
65,400,000
65,400,000
Uang Muka
30%
30%
30%
Pokok Hutang Awal
152,600,000
152,600,000
152,600,000
Pokok Hutang Akhir
159,794,000
165,908,900
171,304,400
Asuransi
7,194,000
13,308,900
18,704,400
Subsidi BCAF
0
0
0
Subsidi Dealer
0
0
0
Total Subsidi
0
0
0
Bunga Standard
4.15%
4.15%
4.15%
Bunga Jual
6,631,451
13,770,439
21,327,398
flat
4.15%
4.15%
4.15%
34
eff
Jumlah Hutang
Angsuran/bulan
Pembayaran I
Uang Muka
Angsuran I
Asuransi
Adm
Provisi
Total
CP
Sub DP
Total DP
Pelunasan kedealer
Total Bayar
Cek Subsidi BCAF
subsidi dealer
Cek DP
35
8.98%
166,425,451
13,868,800
8.47%
179,679,339
7,486,700
8.25%
192,631,798
5,350,900
65,400,000
30,000
600,000
763,000
66,793,000
479,382
0
67,272,382
150,727,618
217,520,618
30.86%
219,349,800
(479,382)
OK
65,400,000
30,000
650,000
763,000
66,843,000
995,453
0
67,838,453
150,161,547
217,004,547
31.12%
239,037,100
(995,453)
OK
65,400,000
30,000
700,000
763,000
66,893,000
1,541,740
0
68,434,740
149,565,260
216,458,260
31.39%
254,174,500
(1,541,740)
OK
KELUAR
RUSH G AT
Tenor
12
24
36
Harga OTR
217,900,000
217,900,000
217,900,000
Asuransi
Tahun 1
3.300%
7,190,700
13,302,795
18,695,820
Tahun 2
6.105%
Tahun 3
8.580%
Tahun 4
10.890%
65,370,000
65,370,000
65,370,000
Uang Muka
30%
30%
30%
Pokok Hutang Awal
152,530,000
152,530,000
152,530,000
Pokok Hutang Akhir
159,720,700
165,832,795
171,225,820
Asuransi
7,190,700
13,302,795
18,695,820
Subsidi BCAF
0
0
0
Subsidi Dealer
0
0
0
Total Subsidi
0
0
0
Bunga Standard
4.15%
4.15%
4.15%
Bunga Jual
6,628,409
13,764,122
21,317,615
flat
4.15%
4.15%
4.15%
eff
8.98%
8.47%
8.25%
Jumlah Hutang
166,349,109
179,596,917
192,543,435
Angsuran/bulan
Pembayaran I
Uang Muka
Angsuran I
Asuransi
Adm
Provisi
Total
CP
Sub DP
Total DP
Pelunasan kedealer
13,862,500
65,370,000
30,000
600,000
762,700
66,762,700
479,162
0
67,241,862
150,658,138
217,420,838
30.86%
219,250,200
(479,162)
OK
Total Bayar
Cek Subsidi BCAF
subsidi dealer
Cek DP
7,483,300
65,370,000
30,000
650,000
762,700
66,812,700
994,997
0
67,807,697
150,092,303
216,905,003
31.12%
238,928,600
(994,997)
OK
5,348,500
65,370,000
30,000
700,000
762,700
66,862,700
1,541,032
0
68,403,732
149,496,268
216,358,968
31.39%
254,060,200
(1,541,032)
OK
KELUAR
RUSH S AT
Tenor
12
24
36
Harga OTR
231,000,000
231,000,000
231,000,000
Asuransi
Tahun 1
3.300%
7,623,000
14,102,550
19,819,800
Tahun 2
6.105%
Tahun 3
8.580%
Tahun 4
10.890%
69,300,000
69,300,000
69,300,000
Uang Muka
30%
30%
30%
Pokok Hutang Awal
161,700,000
161,700,000
161,700,000
Pokok Hutang Akhir
169,323,000
175,802,550
181,519,800
Asuransi
7,623,000
14,102,550
19,819,800
Subsidi BCAF
0
0
0
Subsidi Dealer
0
0
0
Total Subsidi
0
0
0
Bunga Standard
4.15%
4.15%
4.15%
Bunga Jual
7,026,905
14,591,612
22,599,215
flat
4.15%
4.15%
4.15%
eff
8.98%
8.47%
8.25%
Jumlah Hutang
176,349,905
190,394,162
204,119,015
Angsuran/bulan
14,695,900
7,933,100
5,670,000
Pembayaran I
36
Uang Muka
Angsuran I
Asuransi
Adm
Provisi
Total
CP
Sub DP
Total DP
Pelunasan kedealer
69,300,000
30,000
600,000
808,500
70,738,500
507,969
0
71,246,469
159,753,531
230,492,031
30.84%
232,393,400
(507,969)
OK
Total Bayar
Cek Subsidi BCAF
subsidi dealer
Cek DP
69,300,000
30,000
650,000
808,500
70,788,500
1,054,815
0
71,843,315
159,156,685
229,945,185
31.10%
253,249,800
(1,054,815)
OK
69,300,000
30,000
700,000
808,500
70,838,500
1,633,678
0
72,472,178
158,527,822
229,366,322
31.37%
269,288,500
(1,633,678)
OK
KELUAR
RUSH LUXURY G MT
Tenor
12
24
36
Harga OTR
211,500,000
211,500,000
211,500,000
Asuransi
Tahun 1
3.300%
6,979,500
12,912,075
18,146,700
Tahun 2
6.105%
Tahun 3
8.580%
Tahun 4
10.890%
63,450,000
63,450,000
63,450,000
Uang Muka
30%
30%
30%
Pokok Hutang Awal
148,050,000
148,050,000
148,050,000
Pokok Hutang Akhir
155,029,500
160,962,075
166,196,700
Asuransi
6,979,500
12,912,075
18,146,700
Subsidi BCAF
0
0
0
Subsidi Dealer
0
0
0
Total Subsidi
0
0
0
Bunga Standard
4.15%
4.15%
4.15%
Bunga Jual
6,433,724
13,359,852
20,691,489
flat
4.15%
4.15%
4.15%
eff
8.98%
8.47%
8.25%
Jumlah Hutang
161,463,224
174,321,927
186,888,189
Angsuran/bulan
13,455,300
7,263,500
5,191,400
Pembayaran I
Uang Muka
63,450,000
63,450,000
63,450,000
Angsuran I
37
Asuransi
Adm
Provisi
Total
CP
Sub DP
Total DP
Pelunasan kedealer
30,000
600,000
740,300
64,820,300
465,089
0
65,285,389
146,214,612
211,034,912
30.87%
212,828,600
(465,089)
OK
Total Bayar
Cek Subsidi BCAF
subsidi dealer
Cek DP
38
30,000
650,000
740,300
64,870,300
965,772
0
65,836,072
145,663,928
210,534,228
31.13%
231,930,800
(965,772)
OK
30,000
700,000
740,300
64,920,300
1,495,770
0
66,416,070
145,083,930
210,004,230
31.40%
246,619,300
(1,495,770)
OK
KELUAR
RUSH LUXURY S MT
Tenor
12
24
36
Harga OTR
221,100,000
221,100,000
221,100,000
Asuransi
Tahun 1
3.300%
7,296,300
13,498,155
18,970,380
Tahun 2
6.105%
Tahun 3
8.580%
Tahun 4
10.890%
66,330,000
66,330,000
66,330,000
Uang Muka
30%
30%
30%
Pokok Hutang Awal
154,770,000
154,770,000
154,770,000
Pokok Hutang Akhir
162,066,300
168,268,155
173,740,380
Asuransi
7,296,300
13,498,155
18,970,380
Subsidi BCAF
0
0
0
Subsidi Dealer
0
0
0
Total Subsidi
0
0
0
Bunga Standard
4.15%
4.15%
4.15%
Bunga Jual
6,725,751
13,966,257
21,630,677
flat
4.15%
4.15%
4.15%
eff
8.98%
8.47%
8.25%
Jumlah Hutang
168,792,051
182,234,412
195,371,057
Angsuran/bulan
14,066,100
7,593,200
5,427,000
Pembayaran I
Uang Muka
66,330,000
66,330,000
66,330,000
Angsuran I
Asuransi
30,000
30,000
30,000
Adm
600,000
650,000
700,000
Provisi
Total
CP
Sub DP
Total DP
Pelunasan kedealer
773,900
67,733,900
486,199
0
68,220,099
152,879,901
220,613,801
30.85%
222,461,000
(486,199)
OK
Total Bayar
Cek Subsidi BCAF
subsidi dealer
Cek DP
39
773,900
67,783,900
1,009,609
0
68,793,509
152,306,491
220,090,391
31.11%
242,427,500
(1,009,609)
OK
773,900
67,833,900
1,563,663
0
69,397,563
151,702,437
219,536,337
31.39%
257,778,900
(1,563,663)
OK
KELUAR
RUSH LUXURY G AT
Tenor
12
24
36
Harga OTR
222,500,000
222,500,000
222,500,000
Asuransi
Tahun 1
3.300%
7,342,500
13,583,625
19,090,500
Tahun 2
6.105%
Tahun 3
8.580%
Tahun 4
10.890%
66,750,000
66,750,000
66,750,000
Uang Muka
30%
30%
30%
Pokok Hutang Awal
155,750,000
155,750,000
155,750,000
Pokok Hutang Akhir
163,092,500
169,333,625
174,840,500
Asuransi
7,342,500
13,583,625
19,090,500
Subsidi BCAF
0
0
0
Subsidi Dealer
0
0
0
Total Subsidi
0
0
0
Bunga Standard
4.15%
4.15%
4.15%
Bunga Jual
6,768,339
14,054,691
21,767,642
flat
4.15%
4.15%
4.15%
eff
8.98%
8.47%
8.25%
Jumlah Hutang
169,860,839
183,388,316
196,608,142
Angsuran/bulan
14,155,100
7,641,200
5,461,400
Pembayaran I
Uang Muka
66,750,000
66,750,000
66,750,000
Angsuran I
Asuransi
30,000
30,000
30,000
Adm
600,000
650,000
700,000
Provisi
778,800
778,800
778,800
Total
68,158,800
68,208,800
68,258,800
CP
Sub DP
Total DP
Pelunasan kedealer
489,278
0
68,648,078
153,851,923
222,010,723
30.85%
223,864,900
(489,278)
OK
Total Bayar
Cek Subsidi BCAF
subsidi dealer
Cek DP
1,016,002
0
69,224,802
153,275,198
221,483,998
31.11%
243,956,400
(1,016,002)
OK
1,573,565
0
69,832,365
152,667,636
220,926,436
31.39%
259,407,800
(1,573,565)
OK
KELUAR
RUSH LUXURY S AT
Tenor
12
24
36
Harga OTR
235,600,000
235,600,000
235,600,000
Asuransi
Tahun 1
3.300%
7,774,800
14,383,380
20,214,480
Tahun 2
6.105%
Tahun 3
8.580%
Tahun 4
10.890%
70,680,000
70,680,000
70,680,000
Uang Muka
30%
30%
30%
Pokok Hutang Awal
164,920,000
164,920,000
164,920,000
Pokok Hutang Akhir
172,694,800
179,303,380
185,134,480
Asuransi
7,774,800
14,383,380
20,214,480
Subsidi BCAF
0
0
0
Subsidi Dealer
0
0
0
Total Subsidi
0
0
0
Bunga Standard
4.15%
4.15%
4.15%
Bunga Jual
7,166,834
14,882,181
23,049,243
flat
4.15%
4.15%
4.15%
eff
8.98%
8.47%
8.25%
Jumlah Hutang
179,861,634
194,185,561
208,183,723
Angsuran/bulan
14,988,500
8,091,100
5,782,900
Pembayaran I
Uang Muka
70,680,000
70,680,000
70,680,000
Angsuran I
Asuransi
30,000
30,000
30,000
Adm
600,000
650,000
700,000
Provisi
824,600
824,600
824,600
Total
72,134,600
72,184,600
72,234,600
CP
518,084
1,075,820
1,666,210
Sub DP
0
0
0
40
Total DP
Pelunasan kedealer
72,652,684
162,947,316
235,081,916
30.84%
237,008,100
(518,084)
OK
Total Bayar
Cek Subsidi BCAF
subsidi dealer
Cek DP
73,260,420
162,339,580
234,524,180
31.10%
258,279,900
(1,075,820)
OK
73,900,810
161,699,190
233,933,790
31.37%
274,636,100
(1,666,210)
OK
KELUAR
Tenor
12
24
36
Harga OTR
198,000,000
198,000,000
198,000,000
Asuransi
Tahun 1
3.300%
6,534,000
12,087,900
16,988,400
Tahun 2
6.105%
Tahun 3
8.580%
Tahun 4
10.890%
59,400,000
59,400,000
59,400,000
Uang Muka
30%
30%
30%
Pokok Hutang Awal
138,600,000
138,600,000
138,600,000
Pokok Hutang Akhir
145,134,000
150,687,900
155,588,400
Asuransi
6,534,000
12,087,900
16,988,400
Subsidi BCAF
0
0
0
Subsidi Dealer
0
0
0
Total Subsidi
0
0
0
Bunga Standard
4.15%
4.15%
4.15%
Bunga Jual
6,023,061
12,507,096
19,370,756
flat
4.15%
4.15%
4.15%
eff
8.98%
8.47%
8.25%
Jumlah Hutang
151,157,061
163,194,996
174,959,156
Angsuran/bulan
12,596,500
6,799,800
4,860,000
Pembayaran I
Uang Muka
59,400,000
59,400,000
59,400,000
Angsuran I
Asuransi
30,000
30,000
30,000
Adm
600,000
650,000
700,000
Provisi
693,000
693,000
693,000
Total
60,723,000
60,773,000
60,823,000
CP
435,402
904,127
1,400,296
Sub DP
0
0
0
Total DP
61,158,402
61,677,127
62,223,296
Pelunasan kedealer
136,841,598
136,322,873
135,776,704
41
197,564,598
30.89%
199,284,500
(435,402)
OK
Total Bayar
Cek Subsidi BCAF
subsidi dealer
Cek DP
42
197,095,873
31.15%
217,168,400
(904,127)
OK
196,599,704
31.43%
230,923,000
(1,400,296)
OK
KELUAR
INNOVA J MT 2.0
Tenor
12
24
36
Harga OTR
209,700,000
209,700,000
209,700,000
Asuransi
Tahun 1
3.300%
6,920,100
12,802,185
17,992,260
Tahun 2
6.105%
Tahun 3
8.580%
Tahun 4
10.890%
62,910,000
62,910,000
62,910,000
Uang Muka
30%
30%
30%
Pokok Hutang Awal
146,790,000
146,790,000
146,790,000
Pokok Hutang Akhir
153,710,100
159,592,185
164,782,260
Asuransi
6,920,100
12,802,185
17,992,260
Subsidi BCAF
0
0
0
Subsidi Dealer
0
0
0
Total Subsidi
0
0
0
Bunga Standard
4.15%
4.15%
4.15%
Bunga Jual
6,378,969
13,246,151
20,515,391
flat
4.15%
4.15%
4.15%
eff
8.98%
8.47%
8.25%
Jumlah Hutang
160,089,069
172,838,336
185,297,651
Angsuran/bulan
13,340,800
7,201,600
5,147,200
Pembayaran I
Uang Muka
62,910,000
62,910,000
62,910,000
Angsuran I
Asuransi
30,000
30,000
30,000
Adm
600,000
650,000
700,000
Provisi
734,000
734,000
734,000
Total
64,274,000
64,324,000
64,374,000
CP
461,130
957,553
1,483,040
Sub DP
0
0
0
Total DP
64,735,130
65,281,553
65,857,040
Pelunasan kedealer
144,964,870
144,418,447
143,842,960
209,238,870
208,742,447
208,216,960
30.87%
31.13%
31.41%
Total Bayar
Cek Subsidi BCAF
subsidi dealer
Cek DP
43
211,022,800
(461,130)
OK
0
229,960,800
(957,553)
OK
244,526,000
(1,483,040)
OK
KELUAR
INNOVA E MT 2.0
Tenor
12
24
36
Harga OTR
229,600,000
229,600,000
229,600,000
Asuransi
Tahun 1
3.300%
7,576,800
14,017,080
19,699,680
Tahun 2
6.105%
Tahun 3
8.580%
Tahun 4
10.890%
68,880,000
68,880,000
68,880,000
Uang Muka
30%
30%
30%
Pokok Hutang Awal
160,720,000
160,720,000
160,720,000
Pokok Hutang Akhir
168,296,800
174,737,080
180,419,680
Asuransi
7,576,800
14,017,080
19,699,680
Subsidi BCAF
0
0
0
Subsidi Dealer
0
0
0
Total Subsidi
0
0
0
Bunga Standard
4.15%
4.15%
4.15%
Bunga Jual
6,984,317
14,503,178
22,462,250
flat
4.15%
4.15%
4.15%
eff
8.98%
8.47%
8.25%
Jumlah Hutang
175,281,117
189,240,258
202,881,930
Angsuran/bulan
14,606,800
7,885,100
5,635,700
Pembayaran I
Uang Muka
68,880,000
68,880,000
68,880,000
Angsuran I
Asuransi
30,000
30,000
30,000
Adm
600,000
650,000
700,000
Provisi
803,600
803,600
803,600
Total
70,313,600
70,363,600
70,413,600
CP
504,890
1,048,422
1,623,777
Sub DP
0
0
0
Total DP
70,818,490
71,412,022
72,037,377
Pelunasan kedealer
158,781,510
158,187,978
157,562,623
229,095,110
228,551,578
227,976,223
30.84%
31.10%
31.38%
Total Bayar
230,988,400
251,720,900
267,663,100
Cek Subsidi BCAF
(504,890)
(1,048,422)
(1,623,777)
subsidi dealer
Cek DP
OK
OK
OK
KELUAR
INNOVA G MT 2.0
Tenor
12
24
36
Harga OTR
249,200,000
249,200,000
249,200,000
Asuransi
Tahun 1
3.300%
8,223,600
15,213,660
21,381,360
Tahun 2
6.105%
Tahun 3
8.580%
Tahun 4
10.890%
74,760,000
74,760,000
74,760,000
Uang Muka
30%
30%
30%
Pokok Hutang Awal
174,440,000
174,440,000
174,440,000
Pokok Hutang Akhir
182,663,600
189,653,660
195,821,360
Asuransi
8,223,600
15,213,660
21,381,360
Subsidi BCAF
0
0
0
Subsidi Dealer
0
0
0
Total Subsidi
0
0
0
Bunga Standard
4.15%
4.15%
4.15%
Bunga Jual
7,580,539
15,741,254
24,379,759
flat
4.15%
4.15%
4.15%
eff
8.98%
8.47%
8.25%
Jumlah Hutang
190,244,139
205,394,914
220,201,119
Angsuran/bulan
15,853,700
8,558,200
6,116,700
Pembayaran I
Uang Muka
74,760,000
74,760,000
74,760,000
Angsuran I
Asuransi
30,000
30,000
30,000
Adm
600,000
650,000
700,000
Provisi
872,200
872,200
872,200
Total
76,262,200
76,312,200
76,362,200
CP
547,991
1,137,922
1,762,392
Sub DP
0
0
0
Total DP
76,810,191
77,450,122
78,124,592
Pelunasan kedealer
172,389,809
171,749,878
171,075,408
248,652,009
248,062,078
247,437,608
30.82%
31.08%
31.35%
Total Bayar
250,652,900
273,150,800
290,446,700
Cek Subsidi BCAF
(547,991)
(1,137,922)
(1,762,392)
subsidi dealer
Cek DP
OK
OK
OK
44
KELUAR
INNOVA G MT 2.0 Lux
Tenor
12
24
36
Harga OTR
259,600,000
259,600,000
259,600,000
Asuransi
Tahun 1
3.300%
8,566,800
15,848,580
22,273,680
Tahun 2
6.105%
Tahun 3
8.580%
Tahun 4
10.890%
77,880,000
77,880,000
77,880,000
Uang Muka
30%
30%
30%
Pokok Hutang Awal
181,720,000
181,720,000
181,720,000
Pokok Hutang Akhir
190,286,800
197,568,580
203,993,680
Asuransi
8,566,800
15,848,580
22,273,680
Subsidi BCAF
0
0
0
Subsidi Dealer
0
0
0
Total Subsidi
0
0
0
Bunga Standard
4.15%
4.15%
4.15%
Bunga Jual
7,896,902
16,398,192
25,397,213
flat
4.15%
4.15%
4.15%
eff
8.98%
8.47%
8.25%
Jumlah Hutang
198,183,702
213,966,772
229,390,893
Angsuran/bulan
16,515,400
8,915,300
6,372,000
Pembayaran I
Uang Muka
77,880,000
77,880,000
77,880,000
Angsuran I
Asuransi
30,000
30,000
30,000
Adm
600,000
650,000
700,000
Provisi
908,600
908,600
908,600
Total
79,418,600
79,468,600
79,518,600
CP
570,860
1,185,411
1,835,943
Sub DP
0
0
0
Total DP
79,989,460
80,654,011
81,354,543
Pelunasan kedealer
179,610,540
178,945,989
178,245,457
259,029,140
258,414,589
257,764,057
30.81%
31.07%
31.34%
Total Bayar
261,088,000
284,520,500
302,538,600
Cek Subsidi BCAF
(570,860)
(1,185,411)
(1,835,943)
subsidi dealer
Cek DP
OK
OK
OK
45
46
KELUAR
INNOVA V MT 2.0
Tenor
12
24
36
Harga OTR
286,300,000
286,300,000
286,300,000
Asuransi
Tahun 1
3.300%
9,447,900
17,478,615
24,564,540
Tahun 2
6.105%
Tahun 3
8.580%
Tahun 4
10.890%
85,890,000
85,890,000
85,890,000
Uang Muka
30%
30%
30%
Pokok Hutang Awal
200,410,000
200,410,000
200,410,000
Pokok Hutang Akhir
209,857,900
217,888,615
224,974,540
Asuransi
9,447,900
17,478,615
24,564,540
Subsidi BCAF
0
0
0
Subsidi Dealer
0
0
0
Total Subsidi
0
0
0
Bunga Standard
4.15%
4.15%
4.15%
Bunga Jual
8,709,103
18,084,755
28,009,330
flat
4.15%
4.15%
4.15%
eff
8.98%
8.47%
8.25%
Jumlah Hutang
218,567,003
235,973,370
252,983,870
Angsuran/bulan
18,214,000
9,832,300
7,027,400
Pembayaran I
Uang Muka
85,890,000
85,890,000
85,890,000
Angsuran I
Asuransi
30,000
30,000
30,000
Adm
600,000
650,000
700,000
Provisi
1,002,100
1,002,100
1,002,100
Total
87,522,100
87,572,100
87,622,100
CP
629,574
1,307,332
2,024,771
Sub DP
0
0
0
Total DP
88,151,674
88,879,432
89,646,871
Pelunasan kedealer
198,148,326
197,420,568
196,653,129
285,670,426
284,992,668
284,275,229
30.79%
31.04%
31.31%
Total Bayar
287,876,100
313,715,000
333,581,100
Cek Subsidi BCAF
(629,574)
(1,307,332)
(2,024,771)
subsidi dealer
Cek DP
OK
OK
OK
47
Passenger
0
Non Suz & Dai All
KELUAR
INNOVA V MT 2.0 Lux
Tenor
Harga OTR
Asuransi
Tahun 1
Tahun 2
Tahun 3
Tahun 4
12
296,000,000
3.300%
6.105%
8.580%
10.890%
Uang Muka
Pokok Hutang Awal
Pokok Hutang Akhir
Asuransi
Subsidi BCAF
Subsidi Dealer
Total Subsidi
Bunga Standard
Bunga Jual
flat
eff
Jumlah Hutang
Angsuran/bulan
Pembayaran I
Uang Muka
Angsuran I
Asuransi
Adm
Provisi
Total
CP
Sub DP
Total DP
Pelunasan kedealer
Total Bayar
Cek Subsidi BCAF
subsidi dealer
Cek DP
48
24
296,000,000
36
296,000,000
18,070,800
25,396,800
88,800,000
30%
207,200,000
216,968,000
9,768,000
0
0
0
4.15%
9,004,172
4.15%
8.98%
225,972,172
18,831,100
88,800,000
30%
207,200,000
225,270,800
18,070,800
0
0
0
4.15%
18,697,476
4.15%
8.47%
243,968,276
10,165,400
88,800,000
30%
207,200,000
232,596,800
25,396,800
0
0
0
4.15%
28,958,302
4.15%
8.25%
261,555,102
7,265,500
88,800,000
30,000
600,000
1,036,000
90,466,000
650,904
0
91,116,904
204,883,096
295,349,096
30.78%
297,608,100
(650,904)
OK
88,800,000
30,000
650,000
1,036,000
90,516,000
1,351,625
0
91,867,625
204,132,375
294,648,375
31.04%
324,320,200
(1,351,625)
OK
88,800,000
30,000
700,000
1,036,000
90,566,000
2,093,371
0
92,659,371
203,340,629
293,906,629
31.30%
344,858,500
(2,093,371)
OK
9,768,000
KELUAR
INNOVA E AT 2.0
Tenor
12
24
36
Harga OTR
243,600,000
243,600,000
243,600,000
Asuransi
Tahun 1
Tahun 2
Tahun 3
Tahun 4
3.300%
6.105%
8.580%
10.890%
Uang Muka
Pokok Hutang Awal
Pokok Hutang Akhir
Asuransi
Subsidi BCAF
Subsidi Dealer
Total Subsidi
Bunga Standard
Bunga Jual
flat
eff
Jumlah Hutang
Angsuran/bulan
Pembayaran I
Uang Muka
Angsuran I
Asuransi
Adm
Provisi
Total
CP
Sub DP
Total DP
Pelunasan kedealer
Total Bayar
Cek Subsidi BCAF
subsidi dealer
Cek DP
49
8,038,800
14,871,780
20,900,880
73,080,000
30%
170,520,000
178,558,800
8,038,800
0
0
0
4.15%
7,410,190
4.15%
8.98%
185,968,990
15,497,500
73,080,000
30%
170,520,000
185,391,780
14,871,780
0
0
0
4.15%
15,387,518
4.15%
8.47%
200,779,298
8,365,900
73,080,000
30%
170,520,000
191,420,880
20,900,880
0
0
0
4.15%
23,831,900
4.15%
8.25%
215,252,780
5,979,300
73,080,000
30,000
600,000
852,600
74,562,600
535,676
0
75,098,276
168,501,724
243,064,324
30.83%
245,035,100
(535,676)
OK
73,080,000
30,000
650,000
852,600
74,612,600
1,112,351
0
75,724,951
167,875,049
242,487,649
31.09%
267,028,300
(1,112,351)
OK
73,080,000
30,000
700,000
852,600
74,662,600
1,722,788
0
76,385,388
167,214,612
241,877,212
31.36%
283,938,100
(1,722,788)
OK
KELUAR
INNOVA G AT 2.0
Tenor
12
24
36
Harga OTR
263,200,000
263,200,000
263,200,000
Asuransi
Tahun 1
3.300%
8,685,600
16,068,360
22,582,560
Tahun 2
Tahun 3
Tahun 4
6.105%
8.580%
10.890%
Uang Muka
Pokok Hutang Awal

Pokok Hutang Akhir
Asuransi
Subsidi BCAF
Subsidi Dealer
Total Subsidi
Bunga Standard
Bunga Jual
flat
eff
Jumlah Hutang
Angsuran/bulan
Pembayaran I
Uang Muka
Angsuran I
Asuransi
Adm
Provisi
Total
CP
Sub DP
Total DP
Pelunasan kedealer
Total Bayar
Cek Subsidi BCAF
subsidi dealer
Cek DP
78,960,000
30%
184,240,000
192,925,600
8,685,600
0
0
0
4.15%
8,006,412
4.15%
8.98%
200,932,012
16,744,400
78,960,000
30%
184,240,000
200,308,360
16,068,360
0
0
0
4.15%
16,625,594
4.15%
8.47%
216,933,954
9,039,000
78,960,000
30%
184,240,000
206,822,560
22,582,560
0
0
0
4.15%
25,749,409
4.15%
8.25%
232,571,969
6,460,400
78,960,000
30,000
600,000
921,200
80,511,200
578,777
0
81,089,977
182,110,023
262,621,223
30.81%
264,699,600
(578,777)
OK
78,960,000
30,000
650,000
921,200
80,561,200
1,201,850
0
81,763,050
181,436,950
261,998,150
31.06%
288,458,200
(1,201,850)
OK
78,960,000
30,000
700,000
921,200
80,611,200
1,861,403
0
82,472,603
180,727,397
261,338,597
31.33%
306,725,200
(1,861,403)
OK
KELUAR
INNOVA G AT 2.0 Lux
Tenor
12
24
36
Harga OTR
273,400,000
273,400,000
273,400,000
Asuransi
Tahun 1
3.300%
9,022,200
16,691,070
23,457,720
Tahun 2
6.105%
Tahun 3
8.580%
50
Tahun 4
10.890%
Uang Muka
Pokok Hutang Awal

Pokok Hutang Akhir
Asuransi
Subsidi BCAF
Subsidi Dealer
Total Subsidi
Bunga Standard
Bunga Jual
flat
eff
Jumlah Hutang
Angsuran/bulan
Pembayaran I
Uang Muka
Angsuran I
Asuransi
Adm
Provisi
Total
CP
Sub DP
Total DP
Pelunasan kedealer
Total Bayar
Cek Subsidi BCAF
subsidi dealer
Cek DP
51
82,020,000
30%
191,380,000
200,402,200
9,022,200
0
0
0
4.15%
8,316,691
4.15%
8.98%
208,718,891
17,393,300
82,020,000
30%
191,380,000
208,071,070
16,691,070
0
0
0
4.15%
17,269,899
4.15%
8.47%
225,340,969
9,389,300
82,020,000
30%
191,380,000
214,837,720
23,457,720
0
0
0
4.15%
26,747,296
4.15%
8.25%
241,585,016
6,710,700
82,020,000
30,000
600,000
956,900
83,606,900
601,207
0
84,208,107
189,191,893
272,798,793
30.80%
274,933,200
(601,207)
OK
82,020,000
30,000
650,000
956,900
83,656,900
1,248,426
0
84,905,326
188,494,674
272,151,574
31.06%
299,610,800
(1,248,426)
OK
82,020,000
30,000
700,000
956,900
83,706,900
1,933,539
0
85,640,439
187,759,561
271,466,461
31.32%
318,581,400
(1,933,539)
OK
KELUAR
INNOVA V AT 2.0
Tenor
12
24
36
Harga OTR
300,300,000
300,300,000
300,300,000
Asuransi
Tahun 1
3.300%
9,909,900
18,333,315
25,765,740
Tahun 2
6.105%
Tahun 3
8.580%
Tahun 4
10.890%
90,090,000
90,090,000
90,090,000
Uang Muka
Uang Muka
Pokok Hutang Awal
Pokok Hutang Akhir
Asuransi
Subsidi BCAF
Subsidi Dealer
Total Subsidi
Bunga Standard
Bunga Jual
flat
eff
Jumlah Hutang
Angsuran/bulan
Pembayaran I
Uang Muka
Angsuran I
Asuransi
Adm
Provisi
Total
CP
Sub DP
Total DP
Pelunasan kedealer
Total Bayar
Cek Subsidi BCAF
subsidi dealer
Cek DP
30%
210,210,000
220,119,900
9,909,900
0
0
0
4.15%
9,134,976
4.15%
8.98%
229,254,876
19,104,600
30%
210,210,000
228,543,315
18,333,315
0
0
0
4.15%
18,969,095
4.15%
8.47%
247,512,410
10,313,100
30%
210,210,000
235,975,740
25,765,740
0
0
0
4.15%
29,378,980
4.15%
8.25%
265,354,720
7,371,000
90,090,000
30,000
600,000
1,051,100
91,771,100
660,360
0
92,431,460
207,868,540
299,639,640
30.78%
301,921,700
(660,360)
OK
90,090,000
30,000
650,000
1,051,100
91,821,100
1,371,260
0
93,192,360
207,107,640
298,928,740
31.03%
329,022,400
(1,371,260)
OK
90,090,000
30,000
700,000
1,051,100
91,871,100
2,123,782
0
93,994,882
206,305,118
298,176,218
31.30%
349,856,100
(2,123,782)
OK
KELUAR
INNOVA V AT 2.0 Lux
Tenor
12
24
36
Harga OTR
310,000,000
310,000,000
310,000,000
Asuransi
Tahun 1
3.300%
10,230,000
18,925,500
26,598,000
Tahun 2
6.105%
Tahun 3
8.580%
Tahun 4
10.890%
93,000,000
93,000,000
93,000,000
Uang Muka
30%
30%
30%
Pokok Hutang Awal
217,000,000
217,000,000
217,000,000
52
Pokok Hutang Akhir

Asuransi
Subsidi BCAF
Subsidi Dealer
Total Subsidi
Bunga Standard
Bunga Jual
flat
eff
Jumlah Hutang
Angsuran/bulan
Pembayaran I
Uang Muka
Angsuran I
Asuransi
Adm
Provisi
Total
CP
Sub DP
Total DP
Pelunasan kedealer
Total Bayar
Cek Subsidi BCAF
subsidi dealer
Cek DP
227,230,000
10,230,000
0
0
0
4.15%
9,430,045
4.15%
8.98%
236,660,045
19,721,700
235,925,500
18,925,500
0
0
0
4.15%
19,581,817
4.15%
8.47%
255,507,317
10,646,200
243,598,000
26,598,000
0
0
0
4.15%
30,327,951
4.15%
8.25%
273,925,951
7,609,100
93,000,000
30,000
600,000
1,085,000
94,715,000
681,690
0
95,396,690
214,603,310
309,318,310
30.77%
311,653,700
(681,690)
OK
93,000,000
30,000
650,000
1,085,000
94,765,000
1,415,553
0
96,180,553
213,819,447
308,584,447
31.03%
339,627,600
(1,415,553)
OK
93,000,000
30,000
700,000
1,085,000
94,815,000
2,192,382
0
97,007,382
212,992,618
307,807,618
31.29%
361,133,500
(2,192,382)
OK
KELUAR
Tenor
12
24
36
Harga OTR
245,300,000
245,300,000
245,300,000
Asuransi
Tahun 1
3.300%
8,094,900
14,975,565
21,046,740
Tahun 2
6.105%
Tahun 3
8.580%
Tahun 4
10.890%
73,590,000
73,590,000
73,590,000
Uang Muka
30%
30%
30%
Pokok Hutang Awal
171,710,000
171,710,000
171,710,000
Pokok Hutang Akhir
179,804,900
186,685,565
192,756,740
Asuransi
8,094,900
14,975,565
21,046,740
53
Subsidi BCAF
Subsidi Dealer
Total Subsidi
Bunga Standard
Bunga Jual
flat
eff
Jumlah Hutang
Angsuran/bulan
Pembayaran I
Uang Muka
Angsuran I
Asuransi
Adm
Provisi
Total
CP
Sub DP
Total DP
Pelunasan kedealer
Total Bayar
Cek Subsidi BCAF
subsidi dealer
Cek DP
0
0
0
4.15%
7,461,903
4.15%
8.98%
187,266,803
15,605,600
0
0
0
4.15%
15,494,902
4.15%
8.47%
202,180,467
8,424,200
0
0
0
4.15%
23,998,214
4.15%
8.25%
216,754,954
6,021,000
73,590,000
30,000
600,000
858,600
75,078,600
539,415
0
75,618,015
169,681,985
244,760,585
30.83%
246,740,200
(539,415)
OK
73,590,000
30,000
650,000
858,600
75,128,600
1,120,113
0
76,248,713
169,051,287
244,179,887
31.08%
268,885,200
(1,120,113)
OK
73,590,000
30,000
700,000
858,600
75,178,600
1,734,811
0
76,913,411
168,386,589
243,565,189
31.35%
285,913,600
(1,734,811)
OK
KELUAR
Tenor
12
24
36
Harga OTR
265,200,000
265,200,000
265,200,000
Asuransi
Tahun 1
3.300%
8,751,600
16,190,460
22,754,160
Tahun 2
6.105%
Tahun 3
8.580%
Tahun 4
10.890%
79,560,000
79,560,000
79,560,000
Uang Muka
30%
30%
30%
Pokok Hutang Awal
185,640,000
185,640,000
185,640,000
Pokok Hutang Akhir
194,391,600
201,830,460
208,394,160
Asuransi
8,751,600
16,190,460
22,754,160
Subsidi BCAF
0
0
0
Subsidi Dealer
0
0
0
54
Total Subsidi
Bunga Standard
Bunga Jual
flat
eff
Jumlah Hutang
Angsuran/bulan
Pembayaran I
Uang Muka
Angsuran I
Asuransi
Adm
Provisi
Total
CP
Sub DP
Total DP
Pelunasan kedealer
Total Bayar
Cek Subsidi BCAF
subsidi dealer
Cek DP
0
4.15%
8,067,251
4.15%
8.98%
202,458,851
16,871,600
0
4.15%
16,751,928
4.15%
8.47%
218,582,388
9,107,600
0
4.15%
25,945,073
4.15%
8.25%
234,339,233
6,509,500
79,560,000
30,000
600,000
928,200
81,118,200
583,175
0
81,701,375
183,498,625
264,616,825
30.81%
266,705,800
(583,175)
OK
79,560,000
30,000
650,000
928,200
81,168,200
1,210,983
0
82,379,183
182,820,817
263,989,017
31.06%
290,643,000
(1,210,983)
OK
79,560,000
30,000
700,000
928,200
81,218,200
1,875,547
0
83,093,747
182,106,253
263,324,453
31.33%
309,050,700
(1,875,547)
OK
KELUAR
Tenor
12
24
36
Harga OTR
302,000,000
302,000,000
302,000,000
Asuransi
Tahun 1
3.300%
9,966,000
18,437,100
25,911,600
Tahun 2
6.105%
Tahun 3
8.580%
Tahun 4
10.890%
90,600,000
90,600,000
90,600,000
Uang Muka
30%
30%
30%
Pokok Hutang Awal
211,400,000
211,400,000
211,400,000
Pokok Hutang Akhir
221,366,000
229,837,100
237,311,600
Asuransi
9,966,000
18,437,100
25,911,600
Subsidi BCAF
0
0
0
Subsidi Dealer
0
0
0
Total Subsidi
0
0
0
Bunga Standard
4.15%
4.15%
4.15%
55
Bunga Jual
flat
eff
Jumlah Hutang
Angsuran/bulan
Pembayaran I
Uang Muka
Angsuran I
Asuransi
Adm
Provisi
Total
CP
Sub DP
Total DP
Pelunasan kedealer
Total Bayar
Cek Subsidi BCAF
subsidi dealer
Cek DP
9,186,689
4.15%
8.98%
230,552,689
19,212,800
19,076,479
4.15%
8.47%
248,913,579
10,371,400
29,545,294
4.15%
8.25%
266,856,894
7,412,700
90,600,000
30,000
600,000
1,057,000
92,287,000
664,098
0
92,951,098
209,048,902
301,335,902
30.78%
303,627,800
(664,098)
OK
90,600,000
30,000
650,000
1,057,000
92,337,000
1,379,023
0
93,716,023
208,283,977
300,620,977
31.03%
330,879,200
(1,379,023)
OK
90,600,000
30,000
700,000
1,057,000
92,387,000
2,135,804
0
94,522,804
207,477,196
299,864,196
31.30%
351,831,500
(2,135,804)
OK
KELUAR
Tenor
12
24
36
Harga OTR
279,200,000
279,200,000
279,200,000
Asuransi
Tahun 1
3.300%
9,213,600
17,045,160
23,955,360
Tahun 2
6.105%
Tahun 3
8.580%
Tahun 4
10.890%
83,760,000
83,760,000
83,760,000
Uang Muka
30%
30%
30%
Pokok Hutang Awal
195,440,000
195,440,000
195,440,000
Pokok Hutang Akhir
204,653,600
212,485,160
219,395,360
Asuransi
9,213,600
17,045,160
23,955,360
Subsidi BCAF
0
0
0
Subsidi Dealer
0
0
0
Total Subsidi
0
0
0
Bunga Standard
4.15%
4.15%
4.15%
Bunga Jual
8,493,124
17,636,268
27,314,722
flat
4.15%
4.15%
4.15%
56
eff
Jumlah Hutang
Angsuran/bulan
Pembayaran I
Uang Muka
Angsuran I
Asuransi
Adm
Provisi
Total
CP
Sub DP
Total DP
Pelunasan kedealer
Total Bayar
Cek Subsidi BCAF
subsidi dealer
Cek DP
8.98%
213,146,724
17,762,300
8.47%
230,121,428
9,588,400
8.25%
246,710,082
6,853,100
83,760,000
30,000
600,000
977,200
85,367,200
613,961
0
85,981,161
193,218,839
278,586,039
30.80%
280,752,500
(613,961)
OK
83,760,000
30,000
650,000
977,200
85,417,200
1,274,911
0
86,692,111
192,507,889
277,925,089
31.05%
305,950,400
(1,274,911)
OK
83,760,000
30,000
700,000
977,200
85,467,200
1,974,558
0
87,441,758
191,758,242
277,225,442
31.32%
325,325,700
(1,974,558)
OK
KELUAR
Tenor
12
24
36
Harga OTR
316,000,000
316,000,000
316,000,000
Asuransi
Tahun 1
3.300%
10,428,000
19,291,800
27,112,800
Tahun 2
6.105%
Tahun 3
8.580%
Tahun 4
10.890%
94,800,000
94,800,000
94,800,000
Uang Muka
30%
30%
30%
Pokok Hutang Awal
221,200,000
221,200,000
221,200,000
Pokok Hutang Akhir
231,628,000
240,491,800
248,312,800
Asuransi
10,428,000
19,291,800
27,112,800
Subsidi BCAF
0
0
0
Subsidi Dealer
0
0
0
Total Subsidi
0
0
0
Bunga Standard
4.15%
4.15%
4.15%
Bunga Jual
9,612,562
19,960,819
30,914,944
flat
4.15%
4.15%
4.15%
eff
8.98%
8.47%
8.25%
Jumlah Hutang
241,240,562
260,452,619
279,227,744
57
Angsuran/bulan
Pembayaran I
Uang Muka
Angsuran I
Asuransi
Adm
Provisi
Total
CP
Sub DP
Total DP
Pelunasan kedealer
Total Bayar
Cek Subsidi BCAF
subsidi dealer
Cek DP
20,103,400
10,852,200
94,800,000
30,000
600,000
1,106,000
96,536,000
694,884
0
97,230,884
218,769,116
315,305,116
30.77%
317,673,400
(694,884)
OK
94,800,000
30,000
650,000
1,106,000
96,586,000
1,442,951
0
98,028,951
217,971,049
314,557,049
31.02%
346,186,600
(1,442,951)
OK
7,756,400
94,800,000
30,000
700,000
1,106,000
96,636,000
2,234,815
0
98,870,815
217,129,185
313,765,185
31.29%
368,110,000
(2,234,815)
OK
KELUAR
Tenor
12
24
36
Harga OTR
391,000,000
391,000,000
391,000,000
Asuransi
Tahun 1
3.300%
12,903,000
23,870,550
33,547,800
Tahun 2
6.105%
Tahun 3
8.580%
Tahun 4
10.890%
117,300,000
117,300,000
117,300,000
Uang Muka
30%
30%
30%
Pokok Hutang Awal
273,700,000
273,700,000
273,700,000
Pokok Hutang Akhir
286,603,000
297,570,550
307,247,800
Asuransi
12,903,000
23,870,550
33,547,800
Subsidi BCAF
0
0
0
Subsidi Dealer
0
0
0
Total Subsidi
0
0
0
Bunga Standard
4.15%
4.15%
4.15%
Bunga Jual
11,894,025
24,698,356
38,252,351
flat
4.15%
4.15%
4.15%
eff
8.98%
8.47%
8.25%
Jumlah Hutang
298,497,025
322,268,906
345,500,151
Angsuran/bulan
24,874,800
13,427,900
9,597,300
Pembayaran I
58
Uang Muka
Angsuran I
Asuransi
Adm
Provisi
Total
CP
Sub DP
Total DP
Pelunasan kedealer
117,300,000
30,000
600,000
1,368,500
119,298,500
859,809
0
120,158,309
270,841,691
390,140,191
30.73%
392,921,300
(859,809)
OK
Total Bayar
Cek Subsidi BCAF
subsidi dealer
Cek DP
117,300,000
30,000
650,000
1,368,500
119,348,500
1,785,423
0
121,133,923
269,866,077
389,214,577
30.98%
428,190,200
(1,785,423)
OK
117,300,000
30,000
700,000
1,368,500
119,398,500
2,765,230
0
122,163,730
268,836,270
388,234,770
31.24%
455,304,000
(2,765,230)
OK
KELUAR
Tenor
12
24
36
Harga OTR
416,300,000
416,300,000
416,300,000
Asuransi
Tahun 1
3.300%
13,737,900
25,415,115
35,718,540
Tahun 2
6.105%
Tahun 3
8.580%
Tahun 4
10.890%
124,890,000
124,890,000
124,890,000
Uang Muka
30%
30%
30%
Pokok Hutang Awal
291,410,000
291,410,000
291,410,000
Pokok Hutang Akhir
305,147,900
316,825,115
327,128,540
Asuransi
13,737,900
25,415,115
35,718,540
Subsidi BCAF
0
0
0
Subsidi Dealer
0
0
0
Total Subsidi
0
0
0
Bunga Standard
4.15%
4.15%
4.15%
Bunga Jual
12,663,638
26,296,485
40,727,503
flat
4.15%
4.15%
4.15%
eff
8.98%
8.47%
8.25%
Jumlah Hutang
317,811,538
343,121,600
367,856,043
Angsuran/bulan
26,484,300
14,296,800
10,218,300
Pembayaran I
Uang Muka
124,890,000
124,890,000
124,890,000
Angsuran I
59
Asuransi
Adm
Provisi
Total
CP
Sub DP
Total DP
Pelunasan kedealer
30,000
600,000
1,457,100
126,977,100
915,444
0
127,892,544
288,407,456
415,384,556
30.72%
418,304,400
(915,444)
OK
Total Bayar
Cek Subsidi BCAF
subsidi dealer
Cek DP
30,000
650,000
1,457,100
127,027,100
1,900,951
0
128,928,051
287,371,949
414,399,049
30.97%
455,853,500
(1,900,951)
OK
30,000
700,000
1,457,100
127,077,100
2,944,157
0
130,021,257
286,278,743
413,355,843
31.23%
484,717,600
(2,944,157)
OK
KELUAR
Tenor
12
24
36
Harga OTR
402,000,000
402,000,000
402,000,000
Asuransi
Tahun 1
3.300%
13,266,000
24,542,100
34,491,600
Tahun 2
6.105%
Tahun 3
8.580%
Tahun 4
10.890%
120,600,000
120,600,000
120,600,000
Uang Muka
30%
30%
30%
Pokok Hutang Awal
281,400,000
281,400,000
281,400,000
Pokok Hutang Akhir
294,666,000
305,942,100
315,891,600
Asuransi
13,266,000
24,542,100
34,491,600
Subsidi BCAF
0
0
0
Subsidi Dealer
0
0
0
Total Subsidi
0
0
0
Bunga Standard
4.15%
4.15%
4.15%
Bunga Jual
12,228,639
25,393,194
39,328,504
flat
4.15%
4.15%
4.15%
eff
8.98%
8.47%
8.25%
Jumlah Hutang
306,894,639
331,335,294
355,220,104
Angsuran/bulan
25,574,600
13,805,700
9,867,300
Pembayaran I
Uang Muka
120,600,000
120,600,000
120,600,000
Angsuran I
Asuransi
30,000
30,000
30,000
Adm
600,000
650,000
700,000
60
Provisi
Total
CP
Sub DP
Total DP
Pelunasan kedealer
1,407,000
122,637,000
883,998
0
123,520,998
278,479,002
401,116,002
30.73%
403,957,600
(883,998)
OK
Total Bayar
Cek Subsidi BCAF
subsidi dealer
Cek DP
1,407,000
122,687,000
1,835,653
0
124,522,653
277,477,347
400,164,347
30.98%
440,218,100
(1,835,653)
OK
1,407,000
122,737,000
2,843,024
0
125,580,024
276,419,976
399,156,976
31.24%
468,092,500
(2,843,024)
OK
KELUAR
Tenor
12
24
36
Harga OTR
427,300,000
427,300,000
427,300,000
Asuransi
Tahun 1
3.300%
14,100,900
26,086,665
36,662,340
Tahun 2
6.105%
Tahun 3
8.580%
Tahun 4
10.890%
128,190,000
128,190,000
128,190,000
Uang Muka
30%
30%
30%
Pokok Hutang Awal
299,110,000
299,110,000
299,110,000
Pokok Hutang Akhir
313,210,900
325,196,665
335,772,340
Asuransi
14,100,900
26,086,665
36,662,340
Subsidi BCAF
0
0
0
Subsidi Dealer
0
0
0
Total Subsidi
0
0
0
Bunga Standard
4.15%
4.15%
4.15%
Bunga Jual
12,998,252
26,991,323
41,803,656
flat
4.15%
4.15%
4.15%
eff
8.98%
8.47%
8.25%
Jumlah Hutang
326,209,152
352,187,988
377,575,996
Angsuran/bulan
27,184,100
14,674,500
10,488,300
Pembayaran I
Uang Muka
128,190,000
128,190,000
128,190,000
Angsuran I
Asuransi
30,000
30,000
30,000
Adm
600,000
650,000
700,000
Provisi
1,495,600
1,495,600
1,495,600
Total
130,315,600
130,365,600
130,415,600
61
CP
Sub DP
Total DP
Pelunasan kedealer
939,633
0
131,255,233
296,044,767
426,360,367
30.72%
429,340,700
(939,633)
OK
Total Bayar
Cek Subsidi BCAF
subsidi dealer
Cek DP
1,951,180
0
132,316,780
294,983,220
425,348,820
30.97%
467,879,100
(1,951,180)
OK
3,021,951
0
133,437,551
293,862,449
424,278,049
31.23%
497,506,100
(3,021,951)
OK
KELUAR
Tenor
12
24
36
Harga OTR
455,100,000
455,100,000
455,100,000
Asuransi
Tahun 1
3.300%
15,018,300
27,783,855
39,047,580
Tahun 2
6.105%
Tahun 3
8.580%
Tahun 4
10.890%
136,530,000
136,530,000
136,530,000
Uang Muka
30%
30%
30%
Pokok Hutang Awal
318,570,000
318,570,000
318,570,000
Pokok Hutang Akhir
333,588,300
346,353,855
357,617,580
Asuransi
15,018,300
27,783,855
39,047,580
Subsidi BCAF
0
0
0
Subsidi Dealer
0
0
0
Total Subsidi
0
0
0
Bunga Standard
4.15%
4.15%
4.15%
Bunga Jual
13,843,914
28,747,370
44,523,389
flat
4.15%
4.15%
4.15%
eff
8.98%
8.47%
8.25%
Jumlah Hutang
347,432,214
375,101,225
402,140,969
Angsuran/bulan
28,952,700
15,629,300
11,170,600
Pembayaran I
Uang Muka
136,530,000
136,530,000
136,530,000
Angsuran I
Asuransi
30,000
30,000
30,000
Adm
600,000
650,000
700,000
Provisi
1,592,900
1,592,900
1,592,900
Total
138,752,900
138,802,900
138,852,900
CP
1,000,765
2,078,123
3,218,558
Sub DP
0
0
0
62
Total DP
Pelunasan kedealer
139,753,665
315,346,335
454,099,235
30.71%
457,232,600
(1,000,765)
OK
Total Bayar
Cek Subsidi BCAF
subsidi dealer
Cek DP
140,881,023
314,218,977
453,021,877
30.96%
498,276,800
(2,078,123)
OK
142,071,458
313,028,542
451,881,442
31.22%
529,823,900
(3,218,558)
OK
KELUAR
Tenor
12
24
36
Harga OTR
480,900,000
480,900,000
480,900,000
Asuransi
Tahun 1
3.300%
15,869,700
29,358,945
41,261,220
Tahun 2
6.105%
Tahun 3
8.580%
Tahun 4
10.890%
144,270,000
144,270,000
144,270,000
Uang Muka
30%
30%
30%
Pokok Hutang Awal
336,630,000
336,630,000
336,630,000
Pokok Hutang Akhir
352,499,700
365,988,945
377,891,220
Asuransi
15,869,700
29,358,945
41,261,220
Subsidi BCAF
0
0
0
Subsidi Dealer
0
0
0
Total Subsidi
0
0
0
Bunga Standard
4.15%
4.15%
4.15%
Bunga Jual
14,628,738
30,377,082
47,047,457
flat
4.15%
4.15%
4.15%
eff
8.98%
8.47%
8.25%
Jumlah Hutang
367,128,438
396,366,027
424,938,677
Angsuran/bulan
30,594,100
16,515,300
11,803,900
Pembayaran I
Uang Muka
144,270,000
144,270,000
144,270,000
Angsuran I
Asuransi
30,000
30,000
30,000
Adm
600,000
650,000
700,000
Provisi
1,683,200
1,683,200
1,683,200
Total
146,583,200
146,633,200
146,683,200
CP
1,057,499
2,195,934
3,401,021
Sub DP
0
0
0
Total DP
147,640,699
148,829,134
150,084,221
Pelunasan kedealer
333,259,301
332,070,866
330,815,779
63
479,842,501
30.70%
483,118,300
(1,057,499)
OK
Total Bayar
Cek Subsidi BCAF
subsidi dealer
Cek DP
478,704,066
30.95%
526,485,100
(2,195,934)
OK
477,498,979
31.21%
559,819,700
(3,401,021)
OK
KELUAR
Tenor
12
24
36
Harga OTR
507,700,000
507,700,000
507,700,000
Asuransi
Tahun 1
3.300%
16,754,100
30,995,085
43,560,660
Tahun 2
6.105%
Tahun 3
8.580%
Tahun 4
10.890%
152,310,000
152,310,000
152,310,000
Uang Muka
30%
30%
30%
Pokok Hutang Awal
355,390,000
355,390,000
355,390,000
Pokok Hutang Akhir
372,144,100
386,385,085
398,950,660
Asuransi
16,754,100
30,995,085
43,560,660
Subsidi BCAF
0
0
0
Subsidi Dealer
0
0
0
Total Subsidi
0
0
0
Bunga Standard
4.15%
4.15%
4.15%
Bunga Jual
15,443,980
32,069,962
49,669,357
flat
4.15%
4.15%
4.15%
eff
8.98%
8.47%
8.25%
Jumlah Hutang
387,588,080
418,455,047
448,620,017
Angsuran/bulan
32,299,100
17,435,700
12,461,700
Pembayaran I
Uang Muka
152,310,000
152,310,000
152,310,000
Angsuran I
Asuransi
30,000
30,000
30,000
Adm
600,000
650,000
700,000
Provisi
1,777,000
1,777,000
1,777,000
Total
154,717,000
154,767,000
154,817,000
CP
1,116,432
2,318,311
3,590,556
Sub DP
0
0
0
Total DP
155,833,432
157,085,311
158,407,556
Pelunasan kedealer
351,866,568
350,614,689
349,292,444
506,583,568
505,381,689
504,109,444
30.69%
30.94%
31.20%
64
Total Bayar
Cek Subsidi BCAF
subsidi dealer
Cek DP
65
510,007,100
(1,116,432)
OK
Uang Muka
Pokok Hutang Awal
Pokok Hutang Akhir
Asuransi
Subsidi BCAF
Subsidi Dealer
Total Subsidi
Bunga Standard
Bunga Jual
flat
eff
Jumlah Hutang
Angsuran/bulan
Pembayaran I
Uang Muka
Angsuran I
Asuransi
Adm
Provisi
Total
CP
Sub DP
Total DP
Pelunasan kedealer
Total Bayar
Cek Subsidi BCAF
590,976,500
(3,590,556)
OK
KELUAR

Tenor
Harga OTR
Asuransi
Tahun 1
3.300%
Tahun 2
6.105%
Tahun 3
8.580%
Tahun 4
10.890%
555,788,100
(2,318,311)
OK
0
12
24
-
36
30%
0
0
0
4.15%
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
30%
0
0
0
4.15%
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
30%
0
0
0
4.15%
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
30,000
600,000
630,000
0
630,000
(630,000)
#DIV/0!
#DIV/0!
-
30,000
650,000
680,000
0
680,000
(680,000)
#DIV/0!
#DIV/0!
-
30,000
700,000
730,000
0
730,000
(730,000)
#DIV/0!
#DIV/0!
-
subsidi dealer
Cek DP
66
OK
0

Tenor
Harga OTR
Asuransi
Tahun 1
3.300%
Tahun 2
6.105%
Tahun 3
8.580%
Tahun 4
10.890%
Uang Muka
Pokok Hutang Awal
Pokok Hutang Akhir
Asuransi
Subsidi BCAF
Subsidi Dealer
Total Subsidi
Bunga Standard
Bunga Jual
flat
eff
Jumlah Hutang
Angsuran/bulan
Pembayaran I
Uang Muka
Angsuran I
Asuransi
Adm
Provisi
Total
CP
Sub DP
Total DP
Pelunasan kedealer
Total Bayar
Cek Subsidi BCAF
subsidi dealer
Cek DP
OK
OK
KELUAR
0
12
24
-
36
30%
0
0
0
4.15%
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
30%
0
0
0
4.15%
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
30%
0
0
0
4.15%
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
30,000
600,000
630,000
0
630,000
(630,000)
#DIV/0!
#DIV/0!
OK
30,000
650,000
680,000
0
680,000
(680,000)
#DIV/0!
#DIV/0!
OK
30,000
700,000
730,000
0
730,000
(730,000)
#DIV/0!
#DIV/0!
OK
67

Tenor
Harga OTR
Asuransi
Tahun 1
3.300%
Tahun 2
6.105%
Tahun 3
8.580%
Tahun 4
10.890%
Uang Muka
Pokok Hutang Awal
Pokok Hutang Akhir
Asuransi
Subsidi BCAF
Subsidi Dealer
Total Subsidi
Bunga Standard
Bunga Jual
flat
eff
Jumlah Hutang
Angsuran/bulan
Pembayaran I
Uang Muka
Angsuran I
Asuransi
Adm
Provisi
Total
CP
Sub DP
Total DP
Pelunasan kedealer
Total Bayar
Cek Subsidi BCAF
subsidi dealer
Cek DP
68
KELUAR
0
12
24
-
36
30%
0
0
0
4.15%
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
30%
0
0
0
4.15%
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
30%
0
0
0
4.15%
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
30,000
600,000
630,000
0
630,000
(630,000)
#DIV/0!
#DIV/0!
OK
30,000
650,000
680,000
0
680,000
(680,000)
#DIV/0!
#DIV/0!
OK
30,000
700,000
730,000
0
730,000
(730,000)
#DIV/0!
#DIV/0!
OK
KELUAR

Tenor
Harga OTR
Asuransi
Tahun 1
3.300%
Tahun 2
6.105%
Tahun 3
8.580%
Tahun 4
10.890%
Uang Muka
Pokok Hutang Awal
Pokok Hutang Akhir
Asuransi
Subsidi BCAF
Subsidi Dealer
Total Subsidi
Bunga Standard
Bunga Jual
flat
eff
Jumlah Hutang
Angsuran/bulan
Pembayaran I
Uang Muka
Angsuran I
Asuransi
Adm
Provisi
Total
CP
Sub DP
Total DP
Pelunasan kedealer
Total Bayar
Cek Subsidi BCAF
subsidi dealer
Cek DP
69
Passenger
0
Non Suz & Dai All
0
12
24
-
36
30%
0
0
0
4.15%
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
30%
0
0
0
4.15%
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
30%
0
0
0
4.15%
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
30,000
600,000
630,000
0
630,000
(630,000)
#DIV/0!
#DIV/0!
OK
30,000
650,000
680,000
0
680,000
(680,000)
#DIV/0!
#DIV/0!
OK
30,000
700,000
730,000
0
730,000
(730,000)
#DIV/0!
#DIV/0!
OK
KELUAR
0
Tenor
Harga OTR
Asuransi
Tahun 1
Tahun 2
Tahun 3
Tahun 4
12
3.300%
6.105%
8.580%
10.890%
Uang Muka
Pokok Hutang Awal
Pokok Hutang Akhir
Asuransi
Subsidi BCAF
Subsidi Dealer
Total Subsidi
Bunga Standard
Bunga Jual
flat
eff
Jumlah Hutang
Angsuran/bulan
Pembayaran I
Uang Muka
Angsuran I
Asuransi
Adm
Provisi
Total
CP
Sub DP
Total DP
Pelunasan kedealer
Total Bayar
Cek Subsidi BCAF
subsidi dealer
Cek DP
70

Tenor
Harga OTR
24
36
30%
0
0
0
4.15%
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
30%
0
0
0
4.15%
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
30%
0
0
0
4.15%
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
30,000
600,000
630,000
0
630,000
(630,000)
#DIV/0!
#DIV/0!
OK
30,000
650,000
680,000
0
680,000
(680,000)
#DIV/0!
#DIV/0!
OK
30,000
700,000
730,000
0
730,000
(730,000)
#DIV/0!
#DIV/0!
OK
KELUAR
0
12
24
-
36
-
Asuransi
Tahun 1
Tahun 2
Tahun 3
Tahun 4
3.300%
6.105%
8.580%
10.890%
Uang Muka
Pokok Hutang Awal
Pokok Hutang Akhir
Asuransi
Subsidi BCAF
Subsidi Dealer
Total Subsidi
Bunga Standard
Bunga Jual
flat
eff
Jumlah Hutang
Angsuran/bulan
Pembayaran I
Uang Muka
Angsuran I
Asuransi
Adm
Provisi
Total
CP
Sub DP
Total DP
Pelunasan kedealer
Total Bayar
Cek Subsidi BCAF
subsidi dealer
Cek DP
71
30%
0
0
0
4.15%
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
30%
0
0
0
4.15%
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
30%
0
0
0
4.15%
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
30,000
600,000
630,000
0
630,000
(630,000)
#DIV/0!
#DIV/0!
OK
30,000
650,000
680,000
0
680,000
(680,000)
#DIV/0!
#DIV/0!
OK
30,000
700,000
730,000
0
730,000
(730,000)
#DIV/0!
#DIV/0!
OK
KELUAR

Tenor
Harga OTR
Asuransi
Tahun 1
3.300%
0
12
24
-
36
Tahun 2
Tahun 3
Tahun 4
6.105%
8.580%
10.890%
Uang Muka
Pokok Hutang Awal

Pokok Hutang Akhir
Asuransi
Subsidi BCAF
Subsidi Dealer
Total Subsidi
Bunga Standard
Bunga Jual
flat
eff
Jumlah Hutang
Angsuran/bulan
Pembayaran I
Uang Muka
Angsuran I
Asuransi
Adm
Provisi
Total
CP
Sub DP
Total DP
Pelunasan kedealer
Total Bayar
Cek Subsidi BCAF
subsidi dealer
Cek DP
72

Tenor
Harga OTR
Asuransi
Tahun 1
3.300%
Tahun 2
6.105%
Tahun 3
8.580%
30%
0
0
0
4.15%
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
30%
0
0
0
4.15%
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
30%
0
0
0
4.15%
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
30,000
600,000
630,000
0
630,000
(630,000)
#DIV/0!
#DIV/0!
OK
30,000
650,000
680,000
0
680,000
(680,000)
#DIV/0!
#DIV/0!
OK
30,000
700,000
730,000
0
730,000
(730,000)
#DIV/0!
#DIV/0!
OK
KELUAR
0
12
24
-
36
Tahun 4
10.890%
Uang Muka
Pokok Hutang Awal

Pokok Hutang Akhir
Asuransi
Subsidi BCAF
Subsidi Dealer
Total Subsidi
Bunga Standard
Bunga Jual
flat
eff
Jumlah Hutang
Angsuran/bulan
Pembayaran I
Uang Muka
Angsuran I
Asuransi
Adm
Provisi
Total
CP
Sub DP
Total DP
Pelunasan kedealer
Total Bayar
Cek Subsidi BCAF
subsidi dealer
Cek DP
73
30%
0
0
0
4.15%
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
30%
0
0
0
4.15%
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
30,000
600,000
630,000
0
630,000
(630,000)
#DIV/0!
#DIV/0!
OK
30,000
650,000
680,000
0
680,000
(680,000)
#DIV/0!
#DIV/0!
OK
30,000
700,000
730,000
0
730,000
(730,000)
#DIV/0!
#DIV/0!
OK
KELUAR

Tenor
Harga OTR
Asuransi
Tahun 1
3.300%
Tahun 2
6.105%
Tahun 3
8.580%
Tahun 4
10.890%
Uang Muka
30%
0
0
0
4.15%
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
0
12
24
-
36
Uang Muka
Pokok Hutang Awal
Pokok Hutang Akhir
Asuransi
Subsidi BCAF
Subsidi Dealer
Total Subsidi
Bunga Standard
Bunga Jual
flat
eff
Jumlah Hutang
Angsuran/bulan
Pembayaran I
Uang Muka
Angsuran I
Asuransi
Adm
Provisi
Total
CP
Sub DP
Total DP
Pelunasan kedealer
Total Bayar
Cek Subsidi BCAF
subsidi dealer
Cek DP
74
Pokok Hutang Awal
30%
0
0
0
4.15%
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
30%
0
0
0
4.15%
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
30,000
600,000
630,000
0
630,000
(630,000)
#DIV/0!
#DIV/0!
OK
30,000
650,000
680,000
0
680,000
(680,000)
#DIV/0!
#DIV/0!
OK
30,000
700,000
730,000
0
730,000
(730,000)
#DIV/0!
#DIV/0!
OK
KELUAR

Tenor
Harga OTR
Asuransi
Tahun 1
3.300%
Tahun 2
6.105%
Tahun 3
8.580%
Tahun 4
10.890%
Uang Muka
30%
0
0
0
4.15%
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
0
12
24
-
30%
-
30%
-
30%
-
36
Pokok Hutang Akhir

Asuransi
Subsidi BCAF
Subsidi Dealer
Total Subsidi
Bunga Standard
Bunga Jual
flat
eff
Jumlah Hutang
Angsuran/bulan
Pembayaran I
Uang Muka
Angsuran I
Asuransi
Adm
Provisi
Total
CP
Sub DP
Total DP
Pelunasan kedealer
Total Bayar
Cek Subsidi BCAF
subsidi dealer
Cek DP
75
Uang Muka
Pokok Hutang Awal
Pokok Hutang Akhir
Asuransi
0
0
0
4.15%
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
0
0
0
4.15%
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
0
0
0
4.15%
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
30,000
600,000
630,000
0
630,000
(630,000)
#DIV/0!
#DIV/0!
OK
30,000
650,000
680,000
0
680,000
(680,000)
#DIV/0!
#DIV/0!
OK
30,000
700,000
730,000
0
730,000
(730,000)
#DIV/0!
#DIV/0!
OK
KELUAR

Tenor
Harga OTR
Asuransi
Tahun 1
3.300%
Tahun 2
6.105%
Tahun 3
8.580%
Tahun 4
10.890%
0
12
24
-
30%
-
30%
-
30%
-
36
Subsidi BCAF
Subsidi Dealer
Total Subsidi
Bunga Standard
Bunga Jual
flat
eff
Jumlah Hutang
Angsuran/bulan
Pembayaran I
Uang Muka
Angsuran I
Asuransi
Adm
Provisi
Total
CP
Sub DP
Total DP
Pelunasan kedealer
Total Bayar
Cek Subsidi BCAF
subsidi dealer
Cek DP
76

Tenor
Harga OTR
Asuransi
Tahun 1
3.300%
Tahun 2
6.105%
Tahun 3
8.580%
Tahun 4
10.890%
Uang Muka
Pokok Hutang Awal
Pokok Hutang Akhir
Asuransi
Subsidi BCAF
Subsidi Dealer
0
0
0
4.15%
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
0
0
0
4.15%
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
0
0
0
4.15%
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
30,000
600,000
630,000
0
630,000
(630,000)
#DIV/0!
#DIV/0!
OK
30,000
650,000
680,000
0
680,000
(680,000)
#DIV/0!
#DIV/0!
OK
30,000
700,000
730,000
0
730,000
(730,000)
#DIV/0!
#DIV/0!
OK
KELUAR
0
12
24
-
30%
0
0
30%
0
0
30%
0
0
36
Total Subsidi
Bunga Standard
Bunga Jual
flat
eff
Jumlah Hutang
Angsuran/bulan
Pembayaran I
Uang Muka
Angsuran I
Asuransi
Adm
Provisi
Total
CP
Sub DP
Total DP
Pelunasan kedealer
Total Bayar
Cek Subsidi BCAF
subsidi dealer
Cek DP
77
Pokok Hutang Awal

Pokok Hutang Akhir
Asuransi
Subsidi BCAF
Subsidi Dealer
Total Subsidi
Bunga Standard
0
4.15%
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
0
4.15%
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
30,000
600,000
630,000
0
630,000
(630,000)
#DIV/0!
#DIV/0!
OK
30,000
650,000
680,000
0
680,000
(680,000)
#DIV/0!
#DIV/0!
OK
30,000
700,000
730,000
0
730,000
(730,000)
#DIV/0!
#DIV/0!
OK
KELUAR

Tenor
Harga OTR
Asuransi
Tahun 1
3.300%
Tahun 2
6.105%
Tahun 3
8.580%
Tahun 4
10.890%
Uang Muka
0
4.15%
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
0
12
24
-
30%
0
0
0
4.15%
30%
0
0
0
4.15%
30%
0
0
0
4.15%
36
Bunga Jual
flat
eff
Jumlah Hutang
Angsuran/bulan
Pembayaran I
Uang Muka
Angsuran I
Asuransi
Adm
Provisi
Total
CP
Sub DP
Total DP
Pelunasan kedealer
Total Bayar
Cek Subsidi BCAF
subsidi dealer
Cek DP
78
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
30,000
600,000
630,000
0
630,000
(630,000)
#DIV/0!
#DIV/0!
OK
30,000
650,000
680,000
0
680,000
(680,000)
#DIV/0!
#DIV/0!
OK
30,000
700,000
730,000
0
730,000
(730,000)
#DIV/0!
#DIV/0!
OK
KELUAR

Tenor
Harga OTR
Asuransi
Tahun 1
3.300%
Tahun 2
6.105%
Tahun 3
8.580%
Tahun 4
10.890%
Uang Muka
Pokok Hutang Awal
Pokok Hutang Akhir
Asuransi
Subsidi BCAF
Subsidi Dealer
Total Subsidi
Bunga Standard
Bunga Jual
flat
0
12
24
-
30%
0
0
0
4.15%
#DIV/0!
#DIV/0!
30%
0
0
0
4.15%
#DIV/0!
#DIV/0!
36
30%
0
0
0
4.15%
#DIV/0!
#DIV/0!
eff
Jumlah Hutang
Angsuran/bulan
Pembayaran I
Uang Muka
Angsuran I
Asuransi
Adm
Provisi
Total
CP
Sub DP
Total DP
Pelunasan kedealer
Total Bayar
Cek Subsidi BCAF
subsidi dealer
Cek DP
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
30,000
600,000
630,000
0
630,000
(630,000)
#DIV/0!
#DIV/0!
OK
30,000
650,000
680,000
0
680,000
(680,000)
#DIV/0!
#DIV/0!
OK
30,000
700,000
730,000
0
730,000
(730,000)
#DIV/0!
#DIV/0!
OK
SIGMA dan KKK

YARIS J MT
48
197,700,000
21,529,530
59,310,000
30%
138,390,000
159,919,530
21,529,530
0
0
0
4.75%
30,384,711
4.75%
9.20%
190,304,241
3,964,700
59,310,000
30,000
800,000
692,000
60,832,000
1,919,034
0
62,751,034
134,948,966
195,780,966
31.74%
247,172,900
(1,919,034)
OK
Tenor
Harga OTR
Asuransi
Tahun 1
Tahun 2
Tahun 3
Tahun 4
12
197,700,000
3.300%
6.105%
8.580%
10.890%
Uang Muka
Pokok Hutang Awal
Pokok Hutang Akhir
Asuransi
Subsidi BCAF
Subsidi Dealer
Total Subsidi
Bunga Standard
Bunga Jual
flat
eff
Jumlah Hutang
Angsuran/bulan
Pembayaran I
Uang Muka
Angsuran I
Asuransi
Adm
Provisi
Total
Pelunasan disigma
Checking Subsidi
Total Bayar
6,524,100
24
197,700,000
12,069,585
59,310,000
30%
138,390,000
144,914,100
6,524,100
0
0
0
4.15%
6,013,935
4.15%
8.98%
150,928,035
12,577,400
59,310,000
30%
138,390,000
150,459,585
12,069,585
0
0
0
4.15%
12,488,146
4.15%
8.47%
162,947,731
6,789,500
59,310,000
30,000
600,000
692,000
60,632,000
59,310,000
30,000
650,000
692,000
60,682,000
137,068,000
197,700,000
198,983,400
137,018,000
197,700,000
216,840,500
SIGMA dan KKK
YARIS E MT
48
207,200,000
22,564,080
62,160,000
30%
145,040,000
167,604,080
22,564,080
0
0
0
4.75%
31,844,775
4.75%
9.20%
199,448,855
4,155,200
62,160,000
30,000
800,000
725,200
63,715,200
2,011,249
0
65,726,449
141,473,551
205,188,751
31.72%
259,009,600
(2,011,249)
OK
Tenor
Harga OTR
Asuransi
Tahun 1
Tahun 2
Tahun 3
Tahun 4
12
207,200,000
3.300%
6.105%
8.580%
10.890%
Uang Muka
Pokok Hutang Awal
Pokok Hutang Akhir
Asuransi
Subsidi BCAF
Subsidi Dealer
Total Subsidi
Bunga Standard
Bunga Jual
flat
eff
Jumlah Hutang
Angsuran/bulan
Pembayaran I
Uang Muka
Angsuran I
Asuransi
Adm
Provisi
Total
Pelunasan disigma
Checking Subsidi
Total Bayar
6,837,600
24
207,200,000
12,649,560
62,160,000
30%
145,040,000
151,877,600
6,837,600
0
0
0
4.15%
6,302,920
4.15%
8.98%
158,180,520
13,181,800
62,160,000
30%
145,040,000
157,689,560
12,649,560
0
0
0
4.15%
13,088,233
4.15%
8.47%
170,777,793
7,115,800
62,160,000
30,000
600,000
725,200
63,515,200
62,160,000
30,000
650,000
725,200
63,565,200
143,684,800
207,200,000
208,515,000
143,634,800
207,200,000
227,228,600
SIGMA dan KKK

YARIS S TRD MT
48
220,400,000
24,001,560
66,120,000
30%
154,280,000
178,281,560
24,001,560
0
0
0
4.75%
33,873,496
4.75%
9.20%
212,155,056
4,419,900
66,120,000
30,000
800,000
771,400
67,721,400
2,139,379
0
69,860,779
150,539,221
218,260,621
31.70%
275,456,700
(2,139,379)
OK
Tenor
Harga OTR
Asuransi
Tahun 1
Tahun 2
Tahun 3
Tahun 4
12
220,400,000
3.300%
6.105%
8.580%
10.890%
Uang Muka
Pokok Hutang Awal
Pokok Hutang Akhir
Asuransi
Subsidi BCAF
Subsidi Dealer
Total Subsidi
Bunga Standard
Bunga Jual
flat
eff
Jumlah Hutang
Angsuran/bulan
Pembayaran I
Uang Muka
Angsuran I
Asuransi
Adm
Provisi
Total
Pelunasan disigma
Checking Subsidi
Total Bayar
7,273,200
24
220,400,000
13,455,420
66,120,000
30%
154,280,000
161,553,200
7,273,200
0
0
0
4.15%
6,704,458
4.15%
8.98%
168,257,658
14,021,500
66,120,000
30%
154,280,000
167,735,420
13,455,420
0
0
0
4.15%
13,922,040
4.15%
8.47%
181,657,460
7,569,100
66,120,000
30,000
600,000
771,400
67,521,400
66,120,000
30,000
650,000
771,400
67,571,400
152,878,600
220,400,000
221,757,900
152,828,600
220,400,000
241,660,700
SIGMA dan KKK

YARIS J AT
48
208,300,000
Tenor
Harga OTR
12
208,300,000
24
208,300,000
22,683,870
62,490,000
30%
145,810,000
168,493,870
22,683,870
0
0
0
4.75%
32,013,835
4.75%
9.20%
200,507,705
4,177,300
62,490,000
30,000
800,000
729,100
64,049,100
2,021,926
0
66,071,026
142,228,974
206,278,074
31.72%
260,382,200
(2,021,926)
OK
Asuransi
Tahun 1
Tahun 2
Tahun 3
Tahun 4
3.300%
6.105%
8.580%
10.890%
Uang Muka
Pokok Hutang Awal

Pokok Hutang Akhir
Asuransi
Subsidi BCAF
Subsidi Dealer
Total Subsidi
Bunga Standard
Bunga Jual
flat
eff
Jumlah Hutang
Angsuran/bulan
Pembayaran I
Uang Muka
Angsuran I
Asuransi
Adm
Provisi
Total
Pelunasan disigma
Checking Subsidi
Total Bayar
6,873,900
12,716,715
62,490,000
30%
145,810,000
152,683,900
6,873,900
0
0
0
4.15%
6,336,382
4.15%
8.98%
159,020,282
13,251,700
62,490,000
30%
145,810,000
158,526,715
12,716,715
0
0
0
4.15%
13,157,717
4.15%
8.47%
171,684,432
7,153,600
62,490,000
30,000
600,000
729,100
63,849,100
62,490,000
30,000
650,000
729,100
63,899,100
144,450,900
208,300,000
209,617,800
144,400,900
208,300,000
228,431,900
SIGMA dan KKK

YARIS E AT
48
217,800,000
23,718,420
Tenor
Harga OTR
Asuransi
Tahun 1
12
217,800,000
3.300%
7,187,400
24
217,800,000
13,296,690
Tahun 2
Tahun 3
Tahun 4
65,340,000
30%
152,460,000
176,178,420
23,718,420
0
0
0
4.75%
33,473,900
4.75%
9.20%
209,652,320
4,367,800
65,340,000
30,000
800,000
762,300
66,932,300
2,114,141
0
69,046,441
148,753,559
215,685,859
31.70%
272,218,900
(2,114,141)
OK
6.105%
8.580%
10.890%
Uang Muka
Pokok Hutang Awal

Pokok Hutang Akhir
Asuransi
Subsidi BCAF
Subsidi Dealer
Total Subsidi
Bunga Standard
Bunga Jual
flat
eff
Jumlah Hutang
Angsuran/bulan
Pembayaran I
Uang Muka
Angsuran I
Asuransi
Adm
Provisi
Total
Pelunasan disigma
Checking Subsidi
Total Bayar
65,340,000
30%
152,460,000
159,647,400
7,187,400
0
0
0
4.15%
6,625,367
4.15%
8.98%
166,272,767
13,856,100
65,340,000
30%
152,460,000
165,756,690
13,296,690
0
0
0
4.15%
13,757,805
4.15%
8.47%
179,514,495
7,479,800
65,340,000
30,000
600,000
762,300
66,732,300
65,340,000
30,000
650,000
762,300
66,782,300
151,067,700
217,800,000
219,149,400
151,017,700
217,800,000
238,817,700
SIGMA dan KKK

YARIS S AT
48
231,800,000
25,243,020
Tenor
Harga OTR
Asuransi
Tahun 1
Tahun 2
Tahun 3
12
231,800,000
3.300%
6.105%
8.580%
7,649,400
24
231,800,000
14,151,390
Tahun 4
69,540,000
30%
162,260,000
187,503,020
25,243,020
0
0
0
4.75%
35,625,574
4.75%
9.20%
223,128,594
4,648,600
69,540,000
30,000
800,000
811,300
71,181,300
2,250,036
0
73,431,336
158,368,664
229,549,964
31.68%
289,665,500
(2,250,036)
OK
10.890%
Uang Muka
Pokok Hutang Awal

Pokok Hutang Akhir
Asuransi
Subsidi BCAF
Subsidi Dealer
Total Subsidi
Bunga Standard
Bunga Jual
flat
eff
Jumlah Hutang
Angsuran/bulan
Pembayaran I
Uang Muka
Angsuran I
Asuransi
Adm
Provisi
Total
Pelunasan disigma
Checking Subsidi
Total Bayar
69,540,000
30%
162,260,000
169,909,400
7,649,400
0
0
0
4.15%
7,051,240
4.15%
8.98%
176,960,640
14,746,800
69,540,000
30%
162,260,000
176,411,390
14,151,390
0
0
0
4.15%
14,642,145
4.15%
8.47%
191,053,535
7,960,600
69,540,000
30,000
600,000
811,300
70,981,300
69,540,000
30,000
650,000
811,300
71,031,300
160,818,700
231,800,000
233,196,100
160,768,700
231,800,000
254,125,100
SIGMA dan KKK

YARIS S TRD AT
48
236,800,000
25,787,520
71,040,000
Tenor
Harga OTR
Asuransi
Tahun 1
Tahun 2
Tahun 3
Tahun 4
12
236,800,000
3.300%
6.105%
8.580%
10.890%
Uang Muka
24
236,800,000
7,814,400
14,456,640
71,040,000
71,040,000
30%
165,760,000
191,547,520
25,787,520
0
0
0
4.75%
36,394,029
4.75%
9.20%
227,941,549
4,748,800
71,040,000
30,000
800,000
828,800
72,698,800
2,298,570
0
74,997,370
161,802,630
234,501,430
31.67%
295,892,400
(2,298,570)
OK
Uang Muka
Pokok Hutang Awal
Pokok Hutang Akhir
Asuransi
Subsidi BCAF
Subsidi Dealer
Total Subsidi
Bunga Standard
Bunga Jual
flat
eff
Jumlah Hutang
Angsuran/bulan
Pembayaran I
Uang Muka
Angsuran I
Asuransi
Adm
Provisi
Total
Pelunasan disigma
Checking Subsidi
Total Bayar
30%
165,760,000
173,574,400
7,814,400
0
0
0
4.15%
7,203,338
4.15%
8.98%
180,777,738
15,064,900
30%
165,760,000
180,216,640
14,456,640
0
0
0
4.15%
14,957,981
4.15%
8.47%
195,174,621
8,132,300
71,040,000
30,000
600,000
828,800
72,498,800
71,040,000
30,000
650,000
828,800
72,548,800
164,301,200
236,800,000
238,212,700
164,251,200
236,800,000
259,591,700
SIGMA dan KKK

YARIS LUXURY J MT
48
202,300,000
22,030,470
60,690,000
30%
141,610,000
Tenor
Harga OTR
Asuransi
Tahun 1
Tahun 2
Tahun 3
Tahun 4
12
202,300,000
3.300%
6.105%
8.580%
10.890%
Uang Muka
Pokok Hutang Awal
24
202,300,000
6,675,900
12,350,415
60,690,000
30%
141,610,000
60,690,000
30%
141,610,000
163,640,470
22,030,470
0
0
0
4.75%
31,091,689
4.75%
9.20%
194,732,159
4,057,000
60,690,000
30,000
800,000
708,100
62,228,100
1,963,686
0
64,191,786
138,108,214
200,336,314
31.73%
252,907,100
(1,963,686)
OK
Pokok Hutang Akhir

Asuransi
Subsidi BCAF
Subsidi Dealer
Total Subsidi
Bunga Standard
Bunga Jual
flat
eff
Jumlah Hutang
Angsuran/bulan
Pembayaran I
Uang Muka
Angsuran I
Asuransi
Adm
Provisi
Total
Pelunasan disigma
Checking Subsidi
Total Bayar
148,285,900
6,675,900
0
0
0
4.15%
6,153,865
4.15%
8.98%
154,439,765
12,870,000
153,960,415
12,350,415
0
0
0
4.15%
12,778,714
4.15%
8.47%
166,739,129
6,947,500
60,690,000
30,000
600,000
708,100
62,028,100
60,690,000
30,000
650,000
708,100
62,078,100
140,271,900
202,300,000
203,598,100
140,221,900
202,300,000
221,870,600
SIGMA dan KKK

YARIS LUXURY E MT
48
211,800,000
23,065,020
63,540,000
30%
148,260,000
171,325,020
23,065,020
Tenor
Harga OTR
Asuransi
Tahun 1
Tahun 2
Tahun 3
Tahun 4
12
211,800,000
3.300%
6.105%
8.580%
10.890%
Uang Muka
Pokok Hutang Awal
Pokok Hutang Akhir
Asuransi
6,989,400
63,540,000
30%
148,260,000
155,249,400
6,989,400
24
211,800,000
12,930,390
63,540,000
30%
148,260,000
161,190,390
12,930,390
0
0
0
4.75%
32,551,754
4.75%
9.20%
203,876,774
4,247,500
63,540,000
30,000
800,000
741,300
65,111,300
2,055,900
0
67,167,200
144,632,800
209,744,100
31.71%
264,743,800
(2,055,900)
OK
Subsidi BCAF
Subsidi Dealer
Total Subsidi
Bunga Standard
Bunga Jual
flat
eff
Jumlah Hutang
Angsuran/bulan
Pembayaran I
Uang Muka
Angsuran I
Asuransi
Adm
Provisi
Total
Pelunasan disigma
Checking Subsidi
Total Bayar
0
0
0
4.15%
6,442,850
4.15%
8.98%
161,692,250
13,474,400
0
0
0
4.15%
13,378,802
4.15%
8.47%
174,569,192
7,273,800
63,540,000
30,000
600,000
741,300
64,911,300
63,540,000
30,000
650,000
741,300
64,961,300
146,888,700
211,800,000
213,129,700
146,838,700
211,800,000
232,258,700
SIGMA dan KKK

YARIS LUXURY TRD MT
48
225,000,000
24,502,500
67,500,000
30%
157,500,000
182,002,500
24,502,500
0
0
Tenor
Harga OTR
Asuransi
Tahun 1
Tahun 2
Tahun 3
Tahun 4
12
225,000,000
3.300%
6.105%
8.580%
10.890%
Uang Muka
Pokok Hutang Awal
Pokok Hutang Akhir
Asuransi
Subsidi BCAF
Subsidi Dealer
7,425,000
67,500,000
30%
157,500,000
164,925,000
7,425,000
0
0
24
225,000,000
13,736,250
67,500,000
30%
157,500,000
171,236,250
13,736,250
0
0
0
4.75%
34,580,475
4.75%
9.20%
216,582,975
4,512,200
67,500,000
30,000
800,000
787,500
69,117,500
2,184,030
0
71,301,530
153,698,470
222,815,970
31.69%
281,190,900
(2,184,030)
OK
Total Subsidi
Bunga Standard
Bunga Jual
flat
eff
Jumlah Hutang
Angsuran/bulan
Pembayaran I
Uang Muka
Angsuran I
Asuransi
Adm
Provisi
Total
Pelunasan disigma
Checking Subsidi
Total Bayar
0
4.15%
6,844,388
4.15%
8.98%
171,769,388
14,314,200
0
4.15%
14,212,609
4.15%
8.47%
185,448,859
7,727,100
67,500,000
30,000
600,000
787,500
68,917,500
67,500,000
30,000
650,000
787,500
68,967,500
156,082,500
225,000,000
226,373,700
156,032,500
225,000,000
246,690,800
SIGMA dan KKK

YARIS LUXURY J AT
48
212,900,000
23,184,810
63,870,000
30%
149,030,000
172,214,810
23,184,810
0
0
0
4.75%
Tenor
Harga OTR
Asuransi
Tahun 1
Tahun 2
Tahun 3
Tahun 4
12
212,900,000
3.300%
6.105%
8.580%
10.890%
Uang Muka
Pokok Hutang Awal
Pokok Hutang Akhir
Asuransi
Subsidi BCAF
Subsidi Dealer
Total Subsidi
Bunga Standard
7,025,700
63,870,000
30%
149,030,000
156,055,700
7,025,700
0
0
0
4.15%
24
212,900,000
12,997,545
63,870,000
30%
149,030,000
162,027,545
12,997,545
0
0
0
4.15%
32,720,814
4.75%
9.20%
204,935,624
4,269,500
63,870,000
30,000
800,000
745,200
65,445,200
2,066,578
0
67,511,778
145,388,222
210,833,422
31.71%
266,111,700
(2,066,578)
OK
Bunga Jual
flat
eff
Jumlah Hutang
Angsuran/bulan
Pembayaran I
Uang Muka
Angsuran I
Asuransi
Adm
Provisi
Total
Pelunasan disigma
Checking Subsidi
Total Bayar
6,476,312
4.15%
8.98%
162,532,012
13,544,400
13,448,286
4.15%
8.47%
175,475,831
7,311,500
63,870,000
30,000
600,000
745,200
65,245,200
63,870,000
30,000
650,000
745,200
65,295,200
147,654,800
212,900,000
214,233,600
147,604,800
212,900,000
233,459,700
SIGMA dan KKK

YARIS LUXURY E AT
48
222,400,000
24,219,360
66,720,000
30%
155,680,000
179,899,360
24,219,360
0
0
0
4.75%
34,180,878
4.75%
Tenor
Harga OTR
Asuransi
Tahun 1
Tahun 2
Tahun 3
Tahun 4
12
222,400,000
3.300%
6.105%
8.580%
10.890%
Uang Muka
Pokok Hutang Awal
Pokok Hutang Akhir
Asuransi
Subsidi BCAF
Subsidi Dealer
Total Subsidi
Bunga Standard
Bunga Jual
flat
7,339,200
66,720,000
30%
155,680,000
163,019,200
7,339,200
0
0
0
4.15%
6,765,297
4.15%
24
222,400,000
13,577,520
66,720,000
30%
155,680,000
169,257,520
13,577,520
0
0
0
4.15%
14,048,374
4.15%
9.20%
214,080,238
4,460,100
66,720,000
30,000
800,000
778,400
68,328,400
2,158,792
0
70,487,192
151,912,808
220,241,208
31.69%
277,953,100
(2,158,792)
OK
eff
Jumlah Hutang
Angsuran/bulan
Pembayaran I
Uang Muka
Angsuran I
Asuransi
Adm
Provisi
Total
Pelunasan disigma
Checking Subsidi
Total Bayar
8.98%
169,784,497
14,148,800
8.47%
183,305,894
7,637,800
66,720,000
30,000
600,000
778,400
68,128,400
66,720,000
30,000
650,000
778,400
68,178,400
154,271,600
222,400,000
223,765,200
154,221,600
222,400,000
243,847,800
SIGMA dan KKK

YARIS LUXURY S AT
48
236,400,000
25,743,960
70,920,000
30%
165,480,000
191,223,960
25,743,960
0
0
0
4.75%
36,332,552
4.75%
9.20%
227,556,512
Tenor
Harga OTR
Asuransi
Tahun 1
Tahun 2
Tahun 3
Tahun 4
12
236,400,000
3.300%
6.105%
8.580%
10.890%
Uang Muka
Pokok Hutang Awal
Pokok Hutang Akhir
Asuransi
Subsidi BCAF
Subsidi Dealer
Total Subsidi
Bunga Standard
Bunga Jual
flat
eff
Jumlah Hutang
7,801,200
70,920,000
30%
165,480,000
173,281,200
7,801,200
0
0
0
4.15%
7,191,170
4.15%
8.98%
180,472,370
24
236,400,000
14,432,220
70,920,000
30%
165,480,000
179,912,220
14,432,220
0
0
0
4.15%
14,932,714
4.15%
8.47%
194,844,934
4,740,800
70,920,000
30,000
800,000
827,400
72,577,400
2,294,688
0
74,872,088
161,527,912
234,105,312
31.67%
295,395,000
(2,294,688)
OK
Angsuran/bulan
Pembayaran I
Uang Muka
Angsuran I
Asuransi
Adm
Provisi
Total
Pelunasan disigma
Checking Subsidi
Total Bayar
15,039,400
8,118,600
70,920,000
30,000
600,000
827,400
72,377,400
70,920,000
30,000
650,000
827,400
72,427,400
164,022,600
236,400,000
237,810,800
163,972,600
236,400,000
259,155,200
SIGMA dan KKK

48
241,400,000
26,288,460
72,420,000
30%
168,980,000
195,268,460
26,288,460
0
0
0
4.75%
37,101,007
4.75%
9.20%
232,369,467
4,841,100
Tenor
Harga OTR
Asuransi
Tahun 1
Tahun 2
Tahun 3
Tahun 4
12
241,400,000
3.300%
6.105%
8.580%
10.890%
Uang Muka
Pokok Hutang Awal
Pokok Hutang Akhir
Asuransi
Subsidi BCAF
Subsidi Dealer
Total Subsidi
Bunga Standard
Bunga Jual
flat
eff
Jumlah Hutang
Angsuran/bulan
Pembayaran I
7,966,200
72,420,000
30%
168,980,000
176,946,200
7,966,200
0
0
0
4.15%
7,343,267
4.15%
8.98%
184,289,467
15,357,500
24
241,400,000
14,737,470
72,420,000
30%
168,980,000
183,717,470
14,737,470
0
0
0
4.15%
15,248,550
4.15%
8.47%
198,966,020
8,290,300
72,420,000
30,000
800,000
844,900
74,094,900
2,343,222
0
76,438,122
164,961,878
239,056,778
31.66%
301,626,600
(2,343,222)
OK
Uang Muka
Angsuran I
Asuransi
Adm
Provisi
Total
Pelunasan disigma
Checking Subsidi
Total Bayar
72,420,000
30,000
600,000
844,900
73,894,900
72,420,000
30,000
650,000
844,900
73,944,900
167,505,100
241,400,000
242,827,400
167,455,100
241,400,000
264,621,800
SIGMA dan KKK

COROLLA ALTIS E MT
48
350,800,000
38,202,120
105,240,000
30%
245,560,000
283,762,120
38,202,120
0
0
0
4.75%
53,914,803
4.75%
9.20%
337,676,923
7,035,000
105,240,000
-
Tenor
Harga OTR
Asuransi
Tahun 1
Tahun 2
Tahun 3
Tahun 4
3.300%
6.105%
8.580%
10.890%
Uang Muka
Pokok Hutang Awal
Pokok Hutang Akhir
Asuransi
Subsidi BCAF
Subsidi Dealer
Total Subsidi
Bunga Standard
Bunga Jual
flat
eff
Jumlah Hutang
Angsuran/bulan
Pembayaran I
Uang Muka
Angsuran I
12
350,800,000
24
350,800,000
11,576,400
21,416,340
105,240,000
30%
245,560,000
257,136,400
11,576,400
0
0
0
4.15%
10,671,161
4.15%
8.98%
267,807,561
22,317,300
105,240,000
30%
245,560,000
266,976,340
21,416,340
0
0
0
4.15%
22,159,036
4.15%
8.47%
289,135,376
12,047,400
105,240,000
-
105,240,000
-
30,000
800,000
1,227,800
107,297,800
3,405,145
0
110,702,945
240,097,055
347,394,855
31.56%
437,942,800
(3,405,145)
OK
Asuransi
Adm
Provisi
Total
30,000
600,000
1,227,800
107,097,800
30,000
650,000
1,227,800
107,147,800
Pelunasan disigma
243,702,200
350,800,000
352,588,100
243,652,200
350,800,000
384,238,000
Checking Subsidi
Total Bayar
SIGMA dan KKK

COROLLA ALTIS G AT
48
373,800,000
40,706,820
112,140,000
30%
261,660,000
302,366,820
40,706,820
0
0
0
4.75%
57,449,696
4.75%
9.20%
359,816,516
7,496,200
112,140,000
30,000
800,000
Tenor
Harga OTR
Asuransi
Tahun 1
Tahun 2
Tahun 3
Tahun 4
3.300%
6.105%
8.580%
10.890%
Uang Muka
Pokok Hutang Awal
Pokok Hutang Akhir
Asuransi
Subsidi BCAF
Subsidi Dealer
Total Subsidi
Bunga Standard
Bunga Jual
flat
eff
Jumlah Hutang
Angsuran/bulan
Pembayaran I
Uang Muka
Angsuran I
Asuransi
Adm
12
373,800,000
24
373,800,000
12,335,400
22,820,490
112,140,000
30%
261,660,000
273,995,400
12,335,400
0
0
0
4.15%
11,370,809
4.15%
8.98%
285,366,209
23,780,600
112,140,000
30%
261,660,000
284,480,490
22,820,490
0
0
0
4.15%
23,611,881
4.15%
8.47%
308,092,371
12,837,200
112,140,000
30,000
600,000
112,140,000
30,000
650,000
1,308,300
114,278,300
3,628,402
0
117,906,702
255,893,298
370,171,598
31.54%
466,599,700
(3,628,402)
OK
Provisi
Total
1,308,300
114,078,300
1,308,300
114,128,300
Pelunasan disigma
259,721,700
373,800,000
375,664,900
259,671,700
373,800,000
409,383,900
Checking Subsidi
Total Bayar
SIGMA dan KKK

COROLLA ALTIS V AT
48
405,500,000
44,158,950
121,650,000
30%
283,850,000
328,008,950
44,158,950
0
0
0
4.75%
62,321,701
4.75%
9.20%
390,330,651
8,131,900
121,650,000
30,000
800,000
1,419,300
123,899,300
Tenor
Harga OTR
Asuransi
Tahun 1
Tahun 2
Tahun 3
Tahun 4
3.300%
6.105%
8.580%
10.890%
Uang Muka
Pokok Hutang Awal
Pokok Hutang Akhir
Asuransi
Subsidi BCAF
Subsidi Dealer
Total Subsidi
Bunga Standard
Bunga Jual
flat
eff
Jumlah Hutang
Angsuran/bulan
Pembayaran I
Uang Muka
Angsuran I
Asuransi
Adm
Provisi
Total
12
405,500,000
24
405,500,000
13,381,500
24,755,775
121,650,000
30%
283,850,000
297,231,500
13,381,500
0
0
0
4.15%
12,335,107
4.15%
8.98%
309,566,607
25,797,300
121,650,000
30%
283,850,000
308,605,775
24,755,775
0
0
0
4.15%
25,614,279
4.15%
8.47%
334,220,054
13,925,900
121,650,000
30,000
600,000
1,419,300
123,699,300
121,650,000
30,000
650,000
1,419,300
123,749,300
3,936,107
0
127,835,407
277,664,593
401,563,893
31.53%
506,098,600
(3,936,107)
OK
Pelunasan disigma
281,800,700
405,500,000
407,469,600
Checking Subsidi
Total Bayar
281,750,700
405,500,000
444,045,000
SIGMA dan KKK

CAMRY G LUXURY AT
48
491,200,000
53,491,680
147,360,000
30%
343,840,000
397,331,680
53,491,680
0
0
0
4.75%
75,493,019
4.75%
9.20%
472,824,699
9,850,600
147,360,000
30,000
800,000
1,719,200
149,909,200
4,767,980
0
Tenor
Harga OTR
Asuransi
Tahun 1
Tahun 2
Tahun 3
Tahun 4
3.300%
6.105%
8.580%
10.890%
Uang Muka
Pokok Hutang Awal
Pokok Hutang Akhir
Asuransi
Subsidi BCAF
Subsidi Dealer
Total Subsidi
Bunga Standard
Bunga Jual
flat
eff
Jumlah Hutang
Angsuran/bulan
Pembayaran I
Uang Muka
Angsuran I
Asuransi
Adm
Provisi
Total
12
491,200,000
24
491,200,000
16,209,600
29,987,760
147,360,000
30%
343,840,000
360,049,600
16,209,600
0
0
0
4.15%
14,942,058
4.15%
8.98%
374,991,658
31,249,400
147,360,000
30%
343,840,000
373,827,760
29,987,760
0
0
0
4.15%
31,027,704
4.15%
8.47%
404,855,464
16,869,000
147,360,000
30,000
600,000
1,719,200
149,709,200
147,360,000
30,000
650,000
1,719,200
149,759,200
154,677,180
336,522,820
486,432,020
31.49%
612,887,400
(4,767,980)
OK
Pelunasan disigma
341,490,800
491,200,000
493,452,600
Checking Subsidi
Total Bayar
341,440,800
491,200,000
537,746,200
SIGMA dan KKK

CAMRY V LUXURY AT
48
520,400,000
56,671,560
156,120,000
30%
364,280,000
420,951,560
56,671,560
0
0
0
4.75%
79,980,796
4.75%
9.20%
500,932,356
10,436,100
156,120,000
30,000
800,000
1,821,400
158,771,400
5,051,419
0
163,822,819
356,577,181
Tenor
Harga OTR
Asuransi
Tahun 1
Tahun 2
Tahun 3
Tahun 4
3.300%
6.105%
8.580%
10.890%
Uang Muka
Pokok Hutang Awal
Pokok Hutang Akhir
Asuransi
Subsidi BCAF
Subsidi Dealer
Total Subsidi
Bunga Standard
Bunga Jual
flat
eff
Jumlah Hutang
Angsuran/bulan
Pembayaran I
Uang Muka
Angsuran I
Asuransi
Adm
Provisi
Total
Pelunasan disigma
12
520,400,000
24
520,400,000
17,173,200
31,770,420
156,120,000
30%
364,280,000
381,453,200
17,173,200
0
0
0
4.15%
15,830,308
4.15%
8.98%
397,283,508
33,107,000
156,120,000
30%
364,280,000
396,050,420
31,770,420
0
0
0
4.15%
32,872,185
4.15%
8.47%
428,922,605
17,871,800
156,120,000
30,000
600,000
1,821,400
158,571,400
156,120,000
30,000
650,000
1,821,400
158,621,400
361,828,600
361,778,600
515,348,581
31.48%
649,268,100
(5,051,419)
OK
520,400,000
522,748,400
Checking Subsidi
Total Bayar
520,400,000
569,672,800
SIGMA dan KKK

CAMRY Q LUXURY AT
48
689,800,000
75,119,220
206,940,000
30%
482,860,000
557,979,220
75,119,220
0
0
0
4.75%
106,016,052
4.75%
9.20%
663,995,272
13,833,300
206,940,000
30,000
800,000
2,414,300
210,184,300
6,695,751
0
216,880,051
472,919,949
683,104,249
31.44%
Tenor
Harga OTR
Asuransi
Tahun 1
Tahun 2
Tahun 3
Tahun 4
3.300%
6.105%
8.580%
10.890%
Uang Muka
Pokok Hutang Awal
Pokok Hutang Akhir
Asuransi
Subsidi BCAF
Subsidi Dealer
Total Subsidi
Bunga Standard
Bunga Jual
flat
eff
Jumlah Hutang
Angsuran/bulan
Pembayaran I
Uang Muka
Angsuran I
Asuransi
Adm
Provisi
Total
Pelunasan disigma
Checking Subsidi
12
689,800,000
24
689,800,000
22,763,400
42,112,290
206,940,000
30%
482,860,000
505,623,400
22,763,400
0
0
0
4.15%
20,983,371
4.15%
8.98%
526,606,771
43,883,900
206,940,000
30%
482,860,000
524,972,290
42,112,290
0
0
0
4.15%
43,572,700
4.15%
8.47%
568,544,990
23,689,400
206,940,000
30,000
600,000
2,414,300
209,984,300
206,940,000
30,000
650,000
2,414,300
210,034,300
479,815,700
689,800,000
-
479,765,700
689,800,000
-
860,349,400
(6,695,751)
OK
Total Bayar
692,707,200
754,890,500
SIGMA dan KKK

48
507,000,000
55,212,300
152,100,000
30%
354,900,000
410,112,300
55,212,300
0
0
0
4.75%
77,921,337
4.75%
9.20%
488,033,637
10,167,400
152,100,000
30,000
800,000
1,774,500
154,704,500
4,921,348
0
159,625,848
347,374,152
502,078,652
31.48%
632,572,300
(4,921,348)
Tenor
Harga OTR
Asuransi
Tahun 1
Tahun 2
Tahun 3
Tahun 4
3.300%
6.105%
8.580%
10.890%
Uang Muka
Pokok Hutang Awal
Pokok Hutang Akhir
Asuransi
Subsidi BCAF
Subsidi Dealer
Total Subsidi
Bunga Standard
Bunga Jual
flat
eff
Jumlah Hutang
Angsuran/bulan
Pembayaran I
Uang Muka
Angsuran I
Asuransi
Adm
Provisi
Total
Pelunasan disigma
Checking Subsidi
Total Bayar
12
507,000,000
24
507,000,000
16,731,000
30,952,350
152,100,000
30%
354,900,000
371,631,000
16,731,000
0
0
0
4.15%
15,422,687
4.15%
8.98%
387,053,687
32,254,500
152,100,000
30%
354,900,000
385,852,350
30,952,350
0
0
0
4.15%
32,025,745
4.15%
8.47%
417,878,095
17,411,600
152,100,000
30,000
600,000
1,774,500
154,504,500
152,100,000
30,000
650,000
1,774,500
154,554,500
352,495,500
507,000,000
509,304,000
352,445,500
507,000,000
555,021,300
OK
SIGMA dan KKK
48
534,000,000
58,152,600
160,200,000
30%
373,800,000
431,952,600
58,152,600
0
0
0
4.75%
82,070,994
4.75%
9.20%
514,023,594
10,708,900
160,200,000
30,000
800,000
1,869,000
162,899,000
5,183,431
0
168,082,431
365,917,569
528,816,569
31.48%
666,217,300
(5,183,431)
OK
Tenor
Harga OTR
Asuransi
Tahun 1
Tahun 2
Tahun 3
Tahun 4
3.300%
6.105%
8.580%
10.890%
Uang Muka
Pokok Hutang Awal
Pokok Hutang Akhir
Asuransi
Subsidi BCAF
Subsidi Dealer
Total Subsidi
Bunga Standard
Bunga Jual
flat
eff
Jumlah Hutang
Angsuran/bulan
Pembayaran I
Uang Muka
Angsuran I
Asuransi
Adm
Provisi
Total
Pelunasan disigma
Checking Subsidi
Total Bayar
12
534,000,000
24
534,000,000
17,622,000
32,600,700
160,200,000
30%
373,800,000
391,422,000
17,622,000
0
0
0
4.15%
16,244,013
4.15%
8.98%
407,666,013
33,972,200
160,200,000
30%
373,800,000
406,400,700
32,600,700
0
0
0
4.15%
33,731,258
4.15%
8.47%
440,131,958
18,338,900
160,200,000
30,000
600,000
1,869,000
162,699,000
160,200,000
30,000
650,000
1,869,000
162,749,000
371,301,000
534,000,000
536,393,200
371,251,000
534,000,000
584,543,700
SIGMA dan KKK

48
675,000,000
73,507,500
202,500,000
30%
472,500,000
546,007,500
73,507,500
0
0
0
4.75%
103,741,425
4.75%
9.20%
649,748,925
13,536,500
202,500,000
30,000
800,000
2,362,500
205,692,500
6,552,090
0
212,244,590
462,755,410
668,447,910
31.44%
841,908,000
(6,552,090)
OK
Tenor
Harga OTR
Asuransi
Tahun 1
Tahun 2
Tahun 3
Tahun 4
3.300%
6.105%
8.580%
10.890%
Uang Muka
Pokok Hutang Awal
Pokok Hutang Akhir
Asuransi
Subsidi BCAF
Subsidi Dealer
Total Subsidi
Bunga Standard
Bunga Jual
flat
eff
Jumlah Hutang
Angsuran/bulan
Pembayaran I
Uang Muka
Angsuran I
Asuransi
Adm
Provisi
Total
Pelunasan disigma
Checking Subsidi
Total Bayar
12
675,000,000
24
675,000,000
22,275,000
41,208,750
202,500,000
30%
472,500,000
494,775,000
22,275,000
0
0
0
4.15%
20,533,163
4.15%
8.98%
515,308,163
42,942,400
202,500,000
30%
472,500,000
513,708,750
41,208,750
0
0
0
4.15%
42,637,826
4.15%
8.47%
556,346,576
23,181,200
202,500,000
30,000
600,000
2,362,500
205,492,500
202,500,000
30,000
650,000
2,362,500
205,542,500
469,507,500
675,000,000
677,858,900
469,457,500
675,000,000
738,710,100
SIGMA dan KKK
ALL NEW AVANZA E MT

48
153,400,000
16,705,260
46,020,000
30%
107,380,000
124,085,260
16,705,260
0
0
0
4.75%
23,576,199
4.75%
9.20%
147,661,459
3,076,300
46,020,000
30,000
800,000
536,900
47,386,900
1,489,023
0
48,875,923
104,524,077
151,910,977
31.86%
191,973,000
(1,489,023)
OK
Tenor
Harga OTR
Asuransi
Tahun 1
Tahun 2
Tahun 3
Tahun 4
12
153,400,000
3.300%
6.105%
8.580%
10.890%
Uang Muka
Pokok Hutang Awal
Pokok Hutang Akhir
Asuransi
Subsidi BCAF
Subsidi Dealer
Total Subsidi
Bunga Standard
Bunga Jual
flat
eff
Jumlah Hutang
Angsuran/bulan
Pembayaran I
Uang Muka
Angsuran I
Asuransi
Adm
Provisi
Total
Pelunasan disigma
Checking Subsidi
Total Bayar
5,062,200
24
153,400,000
9,365,070
46,020,000
30%
107,380,000
112,442,200
5,062,200
0
0
0
4.15%
4,666,351
4.15%
8.98%
117,108,551
9,759,100
46,020,000
30%
107,380,000
116,745,070
9,365,070
0
0
0
4.15%
9,689,841
4.15%
8.47%
126,434,911
5,268,200
46,020,000
30,000
600,000
536,900
47,186,900
46,020,000
30,000
650,000
536,900
47,236,900
106,213,100
153,400,000
154,537,000
106,163,100
153,400,000
168,405,500
SIGMA dan KKK

48
168,500,000
18,349,650
50,550,000
30%
117,950,000
136,299,650
18,349,650
0
0
0
4.75%
25,896,934
4.75%
9.20%
162,196,584
3,379,100
50,550,000
30,000
800,000
589,800
51,969,800
1,635,596
0
53,605,396
114,894,604
166,864,404
31.81%
210,787,500
(1,635,596)
OK
Tenor
Harga OTR
Asuransi
Tahun 1
Tahun 2
Tahun 3
Tahun 4
12
168,500,000
3.300%
6.105%
8.580%
10.890%
Uang Muka
Pokok Hutang Awal
Pokok Hutang Akhir
Asuransi
Subsidi BCAF
Subsidi Dealer
Total Subsidi
Bunga Standard
Bunga Jual
flat
eff
Jumlah Hutang
Angsuran/bulan
Pembayaran I
Uang Muka
Angsuran I
Asuransi
Adm
Provisi
Total
Pelunasan disigma
Checking Subsidi
Total Bayar
5,560,500
24
168,500,000
10,286,925
50,550,000
30%
117,950,000
123,510,500
5,560,500
0
0
0
4.15%
5,125,686
4.15%
8.98%
128,636,186
10,719,700
50,550,000
30%
117,950,000
128,236,925
10,286,925
0
0
0
4.15%
10,643,665
4.15%
8.47%
138,880,590
5,786,700
50,550,000
30,000
600,000
589,800
51,769,800
50,550,000
30,000
650,000
589,800
51,819,800
116,730,200
168,500,000
169,686,500
116,680,200
168,500,000
184,913,900
SIGMA dan KKK

48
177,200,000
Tenor
Harga OTR
12
177,200,000
24
177,200,000
19,297,080
53,160,000
30%
124,040,000
143,337,080
19,297,080
0
0
0
4.75%
27,234,045
4.75%
9.20%
170,571,125
3,553,600
53,160,000
30,000
800,000
620,200
54,610,200
1,720,045
0
56,330,245
120,869,755
175,479,955
31.79%
221,629,400
(1,720,045)
OK
Asuransi
Tahun 1
Tahun 2
Tahun 3
Tahun 4
3.300%
6.105%
8.580%
10.890%
Uang Muka
Pokok Hutang Awal

Pokok Hutang Akhir
Asuransi
Subsidi BCAF
Subsidi Dealer
Total Subsidi
Bunga Standard
Bunga Jual
flat
eff
Jumlah Hutang
Angsuran/bulan
Pembayaran I
Uang Muka
Angsuran I
Asuransi
Adm
Provisi
Total
Pelunasan disigma
Checking Subsidi
Total Bayar
5,847,600
10,818,060
53,160,000
30%
124,040,000
129,887,600
5,847,600
0
0
0
4.15%
5,390,335
4.15%
8.98%
135,277,935
11,273,200
53,160,000
30%
124,040,000
134,858,060
10,818,060
0
0
0
4.15%
11,193,219
4.15%
8.47%
146,051,279
6,085,500
53,160,000
30,000
600,000
620,200
54,410,200
53,160,000
30,000
650,000
620,200
54,460,200
122,789,800
177,200,000
178,415,400
122,739,800
177,200,000
194,426,700
SIGMA dan KKK

48
183,200,000
19,950,480
Tenor
Harga OTR
Asuransi
Tahun 1
12
183,200,000
3.300%
6,045,600
24
183,200,000
11,184,360
Tahun 2
Tahun 3
Tahun 4
54,960,000
30%
128,240,000
148,190,480
19,950,480
0
0
0
4.75%
28,156,191
4.75%
9.20%
176,346,671
3,673,900
54,960,000
30,000
800,000
641,200
56,431,200
1,778,286
0
58,209,486
124,990,514
181,421,714
31.77%
229,104,500
(1,778,286)
OK
6.105%
8.580%
10.890%
Uang Muka
Pokok Hutang Awal

Pokok Hutang Akhir
Asuransi
Subsidi BCAF
Subsidi Dealer
Total Subsidi
Bunga Standard
Bunga Jual
flat
eff
Jumlah Hutang
Angsuran/bulan
Pembayaran I
Uang Muka
Angsuran I
Asuransi
Adm
Provisi
Total
Pelunasan disigma
Checking Subsidi
Total Bayar
54,960,000
30%
128,240,000
134,285,600
6,045,600
0
0
0
4.15%
5,572,852
4.15%
8.98%
139,858,452
11,654,900
54,960,000
30%
128,240,000
139,424,360
11,184,360
0
0
0
4.15%
11,572,222
4.15%
8.47%
150,996,582
6,291,600
54,960,000
30,000
600,000
641,200
56,231,200
54,960,000
30,000
650,000
641,200
56,281,200
126,968,800
183,200,000
184,435,100
126,918,800
183,200,000
200,988,000
SIGMA dan KKK

ALL NEW AVANZA E AT
48
164,400,000
17,903,160
Tenor
Harga OTR
Asuransi
Tahun 1
Tahun 2
Tahun 3
12
164,400,000
3.300%
6.105%
8.580%
5,425,200
24
164,400,000
10,036,620
Tahun 4
49,320,000
30%
115,080,000
132,983,160
17,903,160
0
0
0
4.75%
25,266,800
4.75%
9.20%
158,249,960
3,296,900
49,320,000
30,000
800,000
575,400
50,725,400
1,595,798
0
52,321,198
112,078,802
162,804,202
31.83%
205,679,700
(1,595,798)
OK
10.890%
Uang Muka
Pokok Hutang Awal

Pokok Hutang Akhir
Asuransi
Subsidi BCAF
Subsidi Dealer
Total Subsidi
Bunga Standard
Bunga Jual
flat
eff
Jumlah Hutang
Angsuran/bulan
Pembayaran I
Uang Muka
Angsuran I
Asuransi
Adm
Provisi
Total
Pelunasan disigma
Checking Subsidi
Total Bayar
49,320,000
30%
115,080,000
120,505,200
5,425,200
0
0
0
4.15%
5,000,966
4.15%
8.98%
125,506,166
10,458,900
49,320,000
30%
115,080,000
125,116,620
10,036,620
0
0
0
4.15%
10,384,679
4.15%
8.47%
135,501,299
5,645,900
49,320,000
30,000
600,000
575,400
50,525,400
49,320,000
30,000
650,000
575,400
50,575,400
113,874,600
164,400,000
165,573,300
113,824,600
164,400,000
180,431,100
SIGMA dan KKK

48
180,500,000
19,656,450
54,150,000
Tenor
Harga OTR
Asuransi
Tahun 1
Tahun 2
Tahun 3
Tahun 4
12
180,500,000
3.300%
6.105%
8.580%
10.890%
Uang Muka
24
180,500,000
5,956,500
11,019,525
54,150,000
54,150,000
30%
126,350,000
146,006,450
19,656,450
0
0
0
4.75%
27,741,226
4.75%
9.20%
173,747,676
3,619,800
54,150,000
30,000
800,000
631,800
55,611,800
1,752,077
0
57,363,877
123,136,123
178,747,923
31.78%
225,742,400
(1,752,077)
OK
Uang Muka
Pokok Hutang Awal
Pokok Hutang Akhir
Asuransi
Subsidi BCAF
Subsidi Dealer
Total Subsidi
Bunga Standard
Bunga Jual
flat
eff
Jumlah Hutang
Angsuran/bulan
Pembayaran I
Uang Muka
Angsuran I
Asuransi
Adm
Provisi
Total
Pelunasan disigma
Checking Subsidi
Total Bayar
30%
126,350,000
132,306,500
5,956,500
0
0
0
4.15%
5,490,720
4.15%
8.98%
137,797,220
11,483,200
30%
126,350,000
137,369,525
11,019,525
0
0
0
4.15%
11,401,671
4.15%
8.47%
148,771,196
6,198,800
54,150,000
30,000
600,000
631,800
55,411,800
54,150,000
30,000
650,000
631,800
55,461,800
125,088,200
180,500,000
181,727,000
125,038,200
180,500,000
198,034,200
SIGMA dan KKK

48
194,200,000
21,148,380
58,260,000
30%
135,940,000
Tenor
Harga OTR
Asuransi
Tahun 1
Tahun 2
Tahun 3
Tahun 4
12
194,200,000
3.300%
6.105%
8.580%
10.890%
Uang Muka
Pokok Hutang Awal
24
194,200,000
6,408,600
11,855,910
58,260,000
30%
135,940,000
58,260,000
30%
135,940,000
157,088,380
21,148,380
0
0
0
4.75%
29,846,792
4.75%
9.20%
186,935,172
3,894,500
58,260,000
30,000
800,000
679,700
59,769,700
1,885,061
0
61,654,761
132,545,239
192,314,939
31.75%
242,811,200
(1,885,061)
OK
Pokok Hutang Akhir

Asuransi
Subsidi BCAF
Subsidi Dealer
Total Subsidi
Bunga Standard
Bunga Jual
flat
eff
Jumlah Hutang
Angsuran/bulan
Pembayaran I
Uang Muka
Angsuran I
Asuransi
Adm
Provisi
Total
Pelunasan disigma
Checking Subsidi
Total Bayar
142,348,600
6,408,600
0
0
0
4.15%
5,907,467
4.15%
8.98%
148,256,067
12,354,700
147,795,910
11,855,910
0
0
0
4.15%
12,267,061
4.15%
8.47%
160,062,971
6,669,300
58,260,000
30,000
600,000
679,700
59,569,700
58,260,000
30,000
650,000
679,700
59,619,700
134,630,300
194,200,000
195,471,400
134,580,300
194,200,000
213,013,600
SIGMA dan KKK

RUSH G MT
48
206,900,000
22,531,410
62,070,000
30%
144,830,000
167,361,410
22,531,410
Tenor
Harga OTR
Asuransi
Tahun 1
Tahun 2
Tahun 3
Tahun 4
12
206,900,000
3.300%
6.105%
8.580%
10.890%
Uang Muka
Pokok Hutang Awal
Pokok Hutang Akhir
Asuransi
6,827,700
62,070,000
30%
144,830,000
151,657,700
6,827,700
24
206,900,000
12,631,245
62,070,000
30%
144,830,000
157,461,245
12,631,245
0
0
0
4.75%
31,798,668
4.75%
9.20%
199,160,078
4,149,200
62,070,000
30,000
800,000
724,200
63,624,200
2,008,337
0
65,632,537
141,267,463
204,891,663
31.72%
258,636,600
(2,008,337)
OK
Subsidi BCAF
Subsidi Dealer
Total Subsidi
Bunga Standard
Bunga Jual
flat
eff
Jumlah Hutang
Angsuran/bulan
Pembayaran I
Uang Muka
Angsuran I
Asuransi
Adm
Provisi
Total
Pelunasan disigma
Checking Subsidi
Total Bayar
0
0
0
4.15%
6,293,795
4.15%
8.98%
157,951,495
13,162,700
0
0
0
4.15%
13,069,283
4.15%
8.47%
170,530,528
7,105,500
62,070,000
30,000
600,000
724,200
63,424,200
62,070,000
30,000
650,000
724,200
63,474,200
143,475,800
206,900,000
208,213,900
143,425,800
206,900,000
226,900,700
SIGMA dan KKK

RUSH S MT
48
216,500,000
23,576,850
64,950,000
30%
151,550,000
175,126,850
23,576,850
0
0
Tenor
Harga OTR
Asuransi
Tahun 1
Tahun 2
Tahun 3
Tahun 4
12
216,500,000
3.300%
6.105%
8.580%
10.890%
Uang Muka
Pokok Hutang Awal
Pokok Hutang Akhir
Asuransi
Subsidi BCAF
Subsidi Dealer
7,144,500
64,950,000
30%
151,550,000
158,694,500
7,144,500
0
0
24
216,500,000
13,217,325
64,950,000
30%
151,550,000
164,767,325
13,217,325
0
0
0
4.75%
33,274,102
4.75%
9.20%
208,400,952
4,341,700
64,950,000
30,000
800,000
757,800
66,537,800
2,101,522
0
68,639,322
147,860,678
214,398,478
31.70%
270,597,700
(2,101,522)
OK
Total Subsidi
Bunga Standard
Bunga Jual
flat
eff
Jumlah Hutang
Angsuran/bulan
Pembayaran I
Uang Muka
Angsuran I
Asuransi
Adm
Provisi
Total
Pelunasan disigma
Checking Subsidi
Total Bayar
0
4.15%
6,585,822
4.15%
8.98%
165,280,322
13,773,400
0
4.15%
13,675,688
4.15%
8.47%
178,443,013
7,435,200
64,950,000
30,000
600,000
757,800
66,337,800
64,950,000
30,000
650,000
757,800
66,387,800
150,162,200
216,500,000
217,845,200
150,112,200
216,500,000
237,397,400
SIGMA dan KKK

48
208,400,000
22,694,760
62,520,000
30%
145,880,000
168,574,760
22,694,760
0
0
0
4.75%
Tenor
Harga OTR
Asuransi
Tahun 1
Tahun 2
Tahun 3
Tahun 4
12
208,400,000
3.300%
6.105%
8.580%
10.890%
Uang Muka
Pokok Hutang Awal
Pokok Hutang Akhir
Asuransi
Subsidi BCAF
Subsidi Dealer
Total Subsidi
Bunga Standard
6,877,200
62,520,000
30%
145,880,000
152,757,200
6,877,200
0
0
0
4.15%
24
208,400,000
12,722,820
62,520,000
30%
145,880,000
158,602,820
12,722,820
0
0
0
4.15%
32,029,204
4.75%
9.20%
200,603,964
4,179,300
62,520,000
30,000
800,000
729,400
64,079,400
2,022,897
0
66,102,297
142,297,703
206,377,103
31.72%
260,506,500
(2,022,897)
OK
Bunga Jual
flat
eff
Jumlah Hutang
Angsuran/bulan
Pembayaran I
Uang Muka
Angsuran I
Asuransi
Adm
Provisi
Total
Pelunasan disigma
Checking Subsidi
Total Bayar
6,339,424
4.15%
8.98%
159,096,624
13,258,100
13,164,034
4.15%
8.47%
171,766,854
7,157,000
62,520,000
30,000
600,000
729,400
63,879,400
62,520,000
30,000
650,000
729,400
63,929,400
144,520,600
208,400,000
209,718,500
144,470,600
208,400,000
228,540,400
SIGMA dan KKK

48
218,000,000
23,740,200
65,400,000
30%
152,600,000
176,340,200
23,740,200
0
0
0
4.75%
33,504,638
4.75%
Tenor
Harga OTR
Asuransi
Tahun 1
Tahun 2
Tahun 3
Tahun 4
12
218,000,000
3.300%
6.105%
8.580%
10.890%
Uang Muka
Pokok Hutang Awal
Pokok Hutang Akhir
Asuransi
Subsidi BCAF
Subsidi Dealer
Total Subsidi
Bunga Standard
Bunga Jual
flat
7,194,000
65,400,000
30%
152,600,000
159,794,000
7,194,000
0
0
0
4.15%
6,631,451
4.15%
24
218,000,000
13,308,900
65,400,000
30%
152,600,000
165,908,900
13,308,900
0
0
0
4.15%
13,770,439
4.15%
9.20%
209,844,838
4,371,800
65,400,000
30,000
800,000
763,000
66,993,000
2,116,082
0
69,109,082
148,890,918
215,883,918
31.70%
272,467,600
(2,116,082)
OK
eff
Jumlah Hutang
Angsuran/bulan
Pembayaran I
Uang Muka
Angsuran I
Asuransi
Adm
Provisi
Total
Pelunasan disigma
Checking Subsidi
Total Bayar
8.98%
166,425,451
13,868,800
8.47%
179,679,339
7,486,700
65,400,000
30,000
600,000
763,000
66,793,000
65,400,000
30,000
650,000
763,000
66,843,000
151,207,000
218,000,000
219,349,800
151,157,000
218,000,000
239,037,100
SIGMA dan KKK

RUSH G AT
48
217,900,000
23,729,310
65,370,000
30%
152,530,000
176,259,310
23,729,310
0
0
0
4.75%
33,489,269
4.75%
9.20%
209,748,579
Tenor
Harga OTR
Asuransi
Tahun 1
Tahun 2
Tahun 3
Tahun 4
12
217,900,000
3.300%
6.105%
8.580%
10.890%
Uang Muka
Pokok Hutang Awal
Pokok Hutang Akhir
Asuransi
Subsidi BCAF
Subsidi Dealer
Total Subsidi
Bunga Standard
Bunga Jual
flat
eff
Jumlah Hutang
7,190,700
65,370,000
30%
152,530,000
159,720,700
7,190,700
0
0
0
4.15%
6,628,409
4.15%
8.98%
166,349,109
24
217,900,000
13,302,795
65,370,000
30%
152,530,000
165,832,795
13,302,795
0
0
0
4.15%
13,764,122
4.15%
8.47%
179,596,917
4,369,800
65,370,000
30,000
800,000
762,700
66,962,700
2,115,112
0
69,077,812
148,822,188
215,784,888
31.70%
272,343,300
(2,115,112)
OK
Angsuran/bulan
Pembayaran I
Uang Muka
Angsuran I
Asuransi
Adm
Provisi
Total
Pelunasan disigma
Checking Subsidi
Total Bayar
13,862,500
7,483,300
65,370,000
30,000
600,000
762,700
66,762,700
65,370,000
30,000
650,000
762,700
66,812,700
151,137,300
217,900,000
219,250,200
151,087,300
217,900,000
238,928,600
SIGMA dan KKK

RUSH S AT
48
231,000,000
25,155,900
69,300,000
30%
161,700,000
186,855,900
25,155,900
0
0
0
4.75%
35,502,621
4.75%
9.20%
222,358,521
4,632,500
Tenor
Harga OTR
Asuransi
Tahun 1
Tahun 2
Tahun 3
Tahun 4
12
231,000,000
3.300%
6.105%
8.580%
10.890%
Uang Muka
Pokok Hutang Awal
Pokok Hutang Akhir
Asuransi
Subsidi BCAF
Subsidi Dealer
Total Subsidi
Bunga Standard
Bunga Jual
flat
eff
Jumlah Hutang
Angsuran/bulan
Pembayaran I
7,623,000
69,300,000
30%
161,700,000
169,323,000
7,623,000
0
0
0
4.15%
7,026,905
4.15%
8.98%
176,349,905
14,695,900
24
231,000,000
14,102,550
69,300,000
30%
161,700,000
175,802,550
14,102,550
0
0
0
4.15%
14,591,612
4.15%
8.47%
190,394,162
7,933,100
69,300,000
30,000
800,000
808,500
70,938,500
2,242,271
0
73,180,771
157,819,229
228,757,729
31.68%
288,666,000
(2,242,271)
OK
Uang Muka
Angsuran I
Asuransi
Adm
Provisi
Total
Pelunasan disigma
Checking Subsidi
Total Bayar
69,300,000
30,000
600,000
808,500
70,738,500
69,300,000
30,000
650,000
808,500
70,788,500
160,261,500
231,000,000
232,393,400
160,211,500
231,000,000
253,249,800
SIGMA dan KKK

RUSH LUXURY G MT
48
211,500,000
23,032,350
63,450,000
30%
148,050,000
171,082,350
23,032,350
0
0
0
4.75%
32,505,647
4.75%
9.20%
203,587,997
4,241,500
63,450,000
-
Tenor
Harga OTR
Asuransi
Tahun 1
Tahun 2
Tahun 3
Tahun 4
12
211,500,000
3.300%
6.105%
8.580%
10.890%
Uang Muka
Pokok Hutang Awal
Pokok Hutang Akhir
Asuransi
Subsidi BCAF
Subsidi Dealer
Total Subsidi
Bunga Standard
Bunga Jual
flat
eff
Jumlah Hutang
Angsuran/bulan
Pembayaran I
Uang Muka
Angsuran I
6,979,500
24
211,500,000
12,912,075
63,450,000
30%
148,050,000
155,029,500
6,979,500
0
0
0
4.15%
6,433,724
4.15%
8.98%
161,463,224
13,455,300
63,450,000
30%
148,050,000
160,962,075
12,912,075
0
0
0
4.15%
13,359,852
4.15%
8.47%
174,321,927
7,263,500
63,450,000
-
63,450,000
-
30,000
800,000
740,300
65,020,300
2,052,988
0
67,073,288
144,426,712
209,447,012
31.71%
264,370,800
(2,052,988)
OK
Asuransi
Adm
Provisi
Total
Pelunasan disigma
Checking Subsidi
Total Bayar
30,000
600,000
740,300
64,820,300
30,000
650,000
740,300
64,870,300
146,679,700
211,500,000
212,828,600
146,629,700
211,500,000
231,930,800
SIGMA dan KKK

RUSH LUXURY S MT
48
221,100,000
24,077,790
66,330,000
30%
154,770,000
178,847,790
24,077,790
0
0
0
4.75%
33,981,080
4.75%
9.20%
212,828,870
4,434,000
66,330,000
30,000
800,000
Tenor
Harga OTR
Asuransi
Tahun 1
Tahun 2
Tahun 3
Tahun 4
12
221,100,000
3.300%
6.105%
8.580%
10.890%
Uang Muka
Pokok Hutang Awal
Pokok Hutang Akhir
Asuransi
Subsidi BCAF
Subsidi Dealer
Total Subsidi
Bunga Standard
Bunga Jual
flat
eff
Jumlah Hutang
Angsuran/bulan
Pembayaran I
Uang Muka
Angsuran I
Asuransi
Adm
7,296,300
24
221,100,000
13,498,155
66,330,000
30%
154,770,000
162,066,300
7,296,300
0
0
0
4.15%
6,725,751
4.15%
8.98%
168,792,051
14,066,100
66,330,000
30%
154,770,000
168,268,155
13,498,155
0
0
0
4.15%
13,966,257
4.15%
8.47%
182,234,412
7,593,200
66,330,000
30,000
600,000
66,330,000
30,000
650,000
773,900
67,933,900
2,146,173
0
70,080,073
151,019,927
218,953,827
31.70%
276,331,900
(2,146,173)
OK
Provisi
Total
Pelunasan disigma
Checking Subsidi
Total Bayar
773,900
67,733,900
773,900
67,783,900
153,366,100
221,100,000
222,461,000
153,316,100
221,100,000
242,427,500
SIGMA dan KKK

RUSH LUXURY G AT
48
222,500,000
24,230,250
66,750,000
30%
155,750,000
179,980,250
24,230,250
0
0
0
4.75%
34,196,248
4.75%
9.20%
214,176,498
4,462,100
66,750,000
30,000
800,000
778,800
68,358,800
Tenor
Harga OTR
Asuransi
Tahun 1
Tahun 2
Tahun 3
Tahun 4
12
222,500,000
3.300%
6.105%
8.580%
10.890%
Uang Muka
Pokok Hutang Awal
Pokok Hutang Akhir
Asuransi
Subsidi BCAF
Subsidi Dealer
Total Subsidi
Bunga Standard
Bunga Jual
flat
eff
Jumlah Hutang
Angsuran/bulan
Pembayaran I
Uang Muka
Angsuran I
Asuransi
Adm
Provisi
Total
7,342,500
24
222,500,000
13,583,625
66,750,000
30%
155,750,000
163,092,500
7,342,500
0
0
0
4.15%
6,768,339
4.15%
8.98%
169,860,839
14,155,100
66,750,000
30%
155,750,000
169,333,625
13,583,625
0
0
0
4.15%
14,054,691
4.15%
8.47%
183,388,316
7,641,200
66,750,000
30,000
600,000
778,800
68,158,800
66,750,000
30,000
650,000
778,800
68,208,800
2,159,763
0
70,518,563
151,981,437
220,340,237
31.69%
278,077,500
(2,159,763)
OK
Pelunasan disigma
154,341,200
222,500,000
223,864,900
Checking Subsidi
Total Bayar
154,291,200
222,500,000
243,956,400
SIGMA dan KKK

RUSH LUXURY S AT
48
235,600,000
25,656,840
70,680,000
30%
164,920,000
190,576,840
25,656,840
0
0
0
4.75%
36,209,600
4.75%
9.20%
226,786,440
4,724,800
70,680,000
30,000
800,000
824,600
72,334,600
2,286,922
0
Tenor
Harga OTR
Asuransi
Tahun 1
Tahun 2
Tahun 3
Tahun 4
12
235,600,000
3.300%
6.105%
8.580%
10.890%
Uang Muka
Pokok Hutang Awal
Pokok Hutang Akhir
Asuransi
Subsidi BCAF
Subsidi Dealer
Total Subsidi
Bunga Standard
Bunga Jual
flat
eff
Jumlah Hutang
Angsuran/bulan
Pembayaran I
Uang Muka
Angsuran I
Asuransi
Adm
Provisi
Total
7,774,800
24
235,600,000
14,383,380
70,680,000
30%
164,920,000
172,694,800
7,774,800
0
0
0
4.15%
7,166,834
4.15%
8.98%
179,861,634
14,988,500
70,680,000
30%
164,920,000
179,303,380
14,383,380
0
0
0
4.15%
14,882,181
4.15%
8.47%
194,185,561
8,091,100
70,680,000
30,000
600,000
824,600
72,134,600
70,680,000
30,000
650,000
824,600
72,184,600
74,621,522
160,978,478
233,313,078
31.67%
294,400,200
(2,286,922)
OK
Pelunasan disigma
163,465,400
235,600,000
237,008,100
Checking Subsidi
Total Bayar
163,415,400
235,600,000
258,279,900
SIGMA dan KKK

48
198,000,000
21,562,200
59,400,000
30%
138,600,000
160,162,200
21,562,200
0
0
0
4.75%
30,430,818
4.75%
9.20%
190,593,018
3,970,700
59,400,000
30,000
800,000
693,000
60,923,000
1,921,946
0
62,844,946
135,155,054
Tenor
Harga OTR
Asuransi
Tahun 1
Tahun 2
Tahun 3
Tahun 4
12
198,000,000
3.300%
6.105%
8.580%
10.890%
Uang Muka
Pokok Hutang Awal
Pokok Hutang Akhir
Asuransi
Subsidi BCAF
Subsidi Dealer
Total Subsidi
Bunga Standard
Bunga Jual
flat
eff
Jumlah Hutang
Angsuran/bulan
Pembayaran I
Uang Muka
Angsuran I
Asuransi
Adm
Provisi
Total
Pelunasan disigma
6,534,000
24
198,000,000
12,087,900
59,400,000
30%
138,600,000
145,134,000
6,534,000
0
0
0
4.15%
6,023,061
4.15%
8.98%
151,157,061
12,596,500
59,400,000
30%
138,600,000
150,687,900
12,087,900
0
0
0
4.15%
12,507,096
4.15%
8.47%
163,194,996
6,799,800
59,400,000
30,000
600,000
693,000
60,723,000
59,400,000
30,000
650,000
693,000
60,773,000
137,277,000
137,227,000
196,078,054
31.74%
247,545,900
(1,921,946)
OK
198,000,000
199,284,500
Checking Subsidi
Total Bayar
198,000,000
217,168,400
SIGMA dan KKK

INNOVA J MT 2.0
48
209,700,000
22,836,330
62,910,000
30%
146,790,000
169,626,330
22,836,330
0
0
0
4.75%
32,229,003
4.75%
9.20%
201,855,333
4,205,400
62,910,000
30,000
800,000
734,000
64,474,000
2,035,516
0
66,509,516
143,190,484
207,664,484
31.72%
Tenor
Harga OTR
Asuransi
Tahun 1
Tahun 2
Tahun 3
Tahun 4
12
209,700,000
3.300%
6.105%
8.580%
10.890%
Uang Muka
Pokok Hutang Awal
Pokok Hutang Akhir
Asuransi
Subsidi BCAF
Subsidi Dealer
Total Subsidi
Bunga Standard
Bunga Jual
flat
eff
Jumlah Hutang
Angsuran/bulan
Pembayaran I
Uang Muka
Angsuran I
Asuransi
Adm
Provisi
Total
Pelunasan disigma
Checking Subsidi
6,920,100
24
209,700,000
12,802,185
62,910,000
30%
146,790,000
153,710,100
6,920,100
0
0
0
4.15%
6,378,969
4.15%
8.98%
160,089,069
13,340,800
62,910,000
30%
146,790,000
159,592,185
12,802,185
0
0
0
4.15%
13,246,151
4.15%
8.47%
172,838,336
7,201,600
62,910,000
30,000
600,000
734,000
64,274,000
62,910,000
30,000
650,000
734,000
64,324,000
145,426,000
209,700,000
-
145,376,000
209,700,000
-
262,127,800
(2,035,516)
OK
Total Bayar
211,022,800
229,960,800
SIGMA dan KKK

INNOVA E MT 2.0
48
229,600,000
25,003,440
68,880,000
30%
160,720,000
185,723,440
25,003,440
0
0
0
4.75%
35,287,454
4.75%
9.20%
221,010,894
4,604,400
68,880,000
30,000
800,000
803,600
70,513,600
2,228,681
0
72,742,281
156,857,719
227,371,319
31.68%
286,920,400
(2,228,681)
Tenor
Harga OTR
Asuransi
Tahun 1
Tahun 2
Tahun 3
Tahun 4
12
229,600,000
3.300%
6.105%
8.580%
10.890%
Uang Muka
Pokok Hutang Awal
Pokok Hutang Akhir
Asuransi
Subsidi BCAF
Subsidi Dealer
Total Subsidi
Bunga Standard
Bunga Jual
flat
eff
Jumlah Hutang
Angsuran/bulan
Pembayaran I
Uang Muka
Angsuran I
Asuransi
Adm
Provisi
Total
Pelunasan disigma
Checking Subsidi
Total Bayar
7,576,800
24
229,600,000
14,017,080
68,880,000
30%
160,720,000
168,296,800
7,576,800
0
0
0
4.15%
6,984,317
4.15%
8.98%
175,281,117
14,606,800
68,880,000
30%
160,720,000
174,737,080
14,017,080
0
0
0
4.15%
14,503,178
4.15%
8.47%
189,240,258
7,885,100
68,880,000
30,000
600,000
803,600
70,313,600
68,880,000
30,000
650,000
803,600
70,363,600
159,286,400
229,600,000
230,988,400
159,236,400
229,600,000
251,720,900
OK
SIGMA dan KKK
INNOVA G MT 2.0
48
249,200,000
27,137,880
74,760,000
30%
174,440,000
201,577,880
27,137,880
0
0
0
4.75%
38,299,797
4.75%
9.20%
239,877,677
4,997,500
74,760,000
30,000
800,000
872,200
76,462,200
2,418,935
0
78,881,135
170,318,865
246,781,065
31.65%
311,344,700
(2,418,935)
OK
Tenor
Harga OTR
Asuransi
Tahun 1
Tahun 2
Tahun 3
Tahun 4
12
249,200,000
3.300%
6.105%
8.580%
10.890%
Uang Muka
Pokok Hutang Awal
Pokok Hutang Akhir
Asuransi
Subsidi BCAF
Subsidi Dealer
Total Subsidi
Bunga Standard
Bunga Jual
flat
eff
Jumlah Hutang
Angsuran/bulan
Pembayaran I
Uang Muka
Angsuran I
Asuransi
Adm
Provisi
Total
Pelunasan disigma
Checking Subsidi
Total Bayar
8,223,600
24
249,200,000
15,213,660
74,760,000
30%
174,440,000
182,663,600
8,223,600
0
0
0
4.15%
7,580,539
4.15%
8.98%
190,244,139
15,853,700
74,760,000
30%
174,440,000
189,653,660
15,213,660
0
0
0
4.15%
15,741,254
4.15%
8.47%
205,394,914
8,558,200
74,760,000
30,000
600,000
872,200
76,262,200
74,760,000
30,000
650,000
872,200
76,312,200
172,937,800
249,200,000
250,652,900
172,887,800
249,200,000
273,150,800
SIGMA dan KKK

INNOVA G MT 2.0 Lux
48
259,600,000
28,270,440
77,880,000
30%
181,720,000
209,990,440
28,270,440
0
0
0
4.75%
39,898,184
4.75%
9.20%
249,888,624
5,206,100
77,880,000
30,000
800,000
908,600
79,618,600
2,519,885
0
82,138,485
177,461,515
257,080,115
31.64%
324,305,300
(2,519,885)
OK
Tenor
Harga OTR
Asuransi
Tahun 1
Tahun 2
Tahun 3
Tahun 4
12
259,600,000
3.300%
6.105%
8.580%
10.890%
Uang Muka
Pokok Hutang Awal
Pokok Hutang Akhir
Asuransi
Subsidi BCAF
Subsidi Dealer
Total Subsidi
Bunga Standard
Bunga Jual
flat
eff
Jumlah Hutang
Angsuran/bulan
Pembayaran I
Uang Muka
Angsuran I
Asuransi
Adm
Provisi
Total
Pelunasan disigma
Checking Subsidi
Total Bayar
8,566,800
24
259,600,000
15,848,580
77,880,000
30%
181,720,000
190,286,800
8,566,800
0
0
0
4.15%
7,896,902
4.15%
8.98%
198,183,702
16,515,400
77,880,000
30%
181,720,000
197,568,580
15,848,580
0
0
0
4.15%
16,398,192
4.15%
8.47%
213,966,772
8,915,300
77,880,000
30,000
600,000
908,600
79,418,600
77,880,000
30,000
650,000
908,600
79,468,600
180,181,400
259,600,000
261,088,000
180,131,400
259,600,000
284,520,500
SIGMA dan KKK
INNOVA V MT 2.0
48
286,300,000
31,178,070
85,890,000
30%
200,410,000
231,588,070
31,178,070
0
0
0
4.75%
44,001,733
4.75%
9.20%
275,589,803
5,741,500
85,890,000
30,000
800,000
1,002,100
87,722,100
2,779,057
0
90,501,157
195,798,843
283,520,943
31.61%
357,572,600
(2,779,057)
OK
Tenor
Harga OTR
Asuransi
Tahun 1
Tahun 2
Tahun 3
Tahun 4
12
286,300,000
3.300%
6.105%
8.580%
10.890%
Uang Muka
Pokok Hutang Awal
Pokok Hutang Akhir
Asuransi
Subsidi BCAF
Subsidi Dealer
Total Subsidi
Bunga Standard
Bunga Jual
flat
eff
Jumlah Hutang
Angsuran/bulan
Pembayaran I
Uang Muka
Angsuran I
Asuransi
Adm
Provisi
Total
Pelunasan disigma
Checking Subsidi
Total Bayar
9,447,900
24
286,300,000
17,478,615
85,890,000
30%
200,410,000
209,857,900
9,447,900
0
0
0
4.15%
8,709,103
4.15%
8.98%
218,567,003
18,214,000
85,890,000
30%
200,410,000
217,888,615
17,478,615
0
0
0
4.15%
18,084,755
4.15%
8.47%
235,973,370
9,832,300
85,890,000
30,000
600,000
1,002,100
87,522,100
85,890,000
30,000
650,000
1,002,100
87,572,100
198,777,900
286,300,000
287,876,100
198,727,900
286,300,000
313,715,000
SIGMA dan KKK

INNOVA V MT 2.0 Lux
48
296,000,000
32,234,400
88,800,000
30%
207,200,000
239,434,400
32,234,400
0
0
0
4.75%
45,492,536
4.75%
9.20%
284,926,936
5,936,000
88,800,000
30,000
800,000
1,036,000
90,666,000
2,873,213
0
93,539,213
202,460,787
293,126,787
31.60%
369,658,000
(2,873,213)
OK
Tenor
Harga OTR
Asuransi
Tahun 1
Tahun 2
Tahun 3
Tahun 4
12
296,000,000
3.300%
6.105%
8.580%
10.890%
Uang Muka
Pokok Hutang Awal
Pokok Hutang Akhir
Asuransi
Subsidi BCAF
Subsidi Dealer
Total Subsidi
Bunga Standard
Bunga Jual
flat
eff
Jumlah Hutang
Angsuran/bulan
Pembayaran I
Uang Muka
Angsuran I
Asuransi
Adm
Provisi
Total
Pelunasan disigma
Checking Subsidi
Total Bayar
9,768,000
24
296,000,000
18,070,800
88,800,000
30%
207,200,000
216,968,000
9,768,000
0
0
0
4.15%
9,004,172
4.15%
8.98%
225,972,172
18,831,100
88,800,000
30%
207,200,000
225,270,800
18,070,800
0
0
0
4.15%
18,697,476
4.15%
8.47%
243,968,276
10,165,400
88,800,000
30,000
600,000
1,036,000
90,466,000
88,800,000
30,000
650,000
1,036,000
90,516,000
205,534,000
296,000,000
297,608,100
205,484,000
296,000,000
324,320,200
SIGMA dan KKK

INNOVA E AT 2.0
48
243,600,000
Tenor
Harga OTR
12
243,600,000
24
243,600,000
26,528,040
73,080,000
30%
170,520,000
197,048,040
26,528,040
0
0
0
4.75%
37,439,128
4.75%
9.20%
234,487,168
4,885,200
73,080,000
30,000
800,000
852,600
74,762,600
2,364,576
0
77,127,176
166,472,824
241,235,424
31.66%
304,367,000
(2,364,576)
OK
Asuransi
Tahun 1
Tahun 2
Tahun 3
Tahun 4
3.300%
6.105%
8.580%
10.890%
Uang Muka
Pokok Hutang Awal

Pokok Hutang Akhir
Asuransi
Subsidi BCAF
Subsidi Dealer
Total Subsidi
Bunga Standard
Bunga Jual
flat
eff
Jumlah Hutang
Angsuran/bulan
Pembayaran I
Uang Muka
Angsuran I
Asuransi
Adm
Provisi
Total
Pelunasan disigma
Checking Subsidi
Total Bayar
8,038,800
14,871,780
73,080,000
30%
170,520,000
178,558,800
8,038,800
0
0
0
4.15%
7,410,190
4.15%
8.98%
185,968,990
15,497,500
73,080,000
30%
170,520,000
185,391,780
14,871,780
0
0
0
4.15%
15,387,518
4.15%
8.47%
200,779,298
8,365,900
73,080,000
30,000
600,000
852,600
74,562,600
73,080,000
30,000
650,000
852,600
74,612,600
169,037,400
243,600,000
245,035,100
168,987,400
243,600,000
267,028,300
SIGMA dan KKK

INNOVA G AT 2.0
48
263,200,000
28,662,480
Tenor
Harga OTR
Asuransi
Tahun 1
12
263,200,000
3.300%
8,685,600
24
263,200,000
16,068,360
Tahun 2
Tahun 3
Tahun 4
78,960,000
30%
184,240,000
212,902,480
28,662,480
0
0
0
4.75%
40,451,471
4.75%
9.20%
253,353,951
5,278,300
78,960,000
30,000
800,000
921,200
80,711,200
2,554,830
0
83,266,030
179,933,970
260,645,170
31.64%
328,791,300
(2,554,830)
OK
6.105%
8.580%
10.890%
Uang Muka
Pokok Hutang Awal

Pokok Hutang Akhir
Asuransi
Subsidi BCAF
Subsidi Dealer
Total Subsidi
Bunga Standard
Bunga Jual
flat
eff
Jumlah Hutang
Angsuran/bulan
Pembayaran I
Uang Muka
Angsuran I
Asuransi
Adm
Provisi
Total
Pelunasan disigma
Checking Subsidi
Total Bayar
78,960,000
30%
184,240,000
192,925,600
8,685,600
0
0
0
4.15%
8,006,412
4.15%
8.98%
200,932,012
16,744,400
78,960,000
30%
184,240,000
200,308,360
16,068,360
0
0
0
4.15%
16,625,594
4.15%
8.47%
216,933,954
9,039,000
78,960,000
30,000
600,000
921,200
80,511,200
78,960,000
30,000
650,000
921,200
80,561,200
182,688,800
263,200,000
264,699,600
182,638,800
263,200,000
288,458,200
SIGMA dan KKK

INNOVA G AT 2.0 Lux
48
273,400,000
29,773,260
Tenor
Harga OTR
Asuransi
Tahun 1
Tahun 2
Tahun 3
12
273,400,000
3.300%
6.105%
8.580%
9,022,200
24
273,400,000
16,691,070
Tahun 4
82,020,000
30%
191,380,000
221,153,260
29,773,260
0
0
0
4.75%
42,019,119
4.75%
9.20%
263,172,379
5,482,800
82,020,000
30,000
800,000
956,900
83,806,900
2,653,839
0
86,460,739
186,939,261
270,746,161
31.62%
341,498,500
(2,653,839)
OK
10.890%
Uang Muka
Pokok Hutang Awal

Pokok Hutang Akhir
Asuransi
Subsidi BCAF
Subsidi Dealer
Total Subsidi
Bunga Standard
Bunga Jual
flat
eff
Jumlah Hutang
Angsuran/bulan
Pembayaran I
Uang Muka
Angsuran I
Asuransi
Adm
Provisi
Total
Pelunasan disigma
Checking Subsidi
Total Bayar
82,020,000
30%
191,380,000
200,402,200
9,022,200
0
0
0
4.15%
8,316,691
4.15%
8.98%
208,718,891
17,393,300
82,020,000
30%
191,380,000
208,071,070
16,691,070
0
0
0
4.15%
17,269,899
4.15%
8.47%
225,340,969
9,389,300
82,020,000
30,000
600,000
956,900
83,606,900
82,020,000
30,000
650,000
956,900
83,656,900
189,793,100
273,400,000
274,933,200
189,743,100
273,400,000
299,610,800
SIGMA dan KKK

INNOVA V AT 2.0
48
300,300,000
32,702,670
90,090,000
Tenor
Harga OTR
Asuransi
Tahun 1
Tahun 2
Tahun 3
Tahun 4
12
300,300,000
3.300%
6.105%
8.580%
10.890%
Uang Muka
24
300,300,000
9,909,900
18,333,315
90,090,000
90,090,000
30%
210,210,000
242,912,670
32,702,670
0
0
0
4.75%
46,153,407
4.75%
9.20%
289,066,077
6,022,300
90,090,000
30,000
800,000
1,051,100
91,971,100
2,914,952
0
94,886,052
205,413,948
297,385,048
31.60%
375,019,200
(2,914,952)
OK
Uang Muka
Pokok Hutang Awal
Pokok Hutang Akhir
Asuransi
Subsidi BCAF
Subsidi Dealer
Total Subsidi
Bunga Standard
Bunga Jual
flat
eff
Jumlah Hutang
Angsuran/bulan
Pembayaran I
Uang Muka
Angsuran I
Asuransi
Adm
Provisi
Total
Pelunasan disigma
Checking Subsidi
Total Bayar
30%
210,210,000
220,119,900
9,909,900
0
0
0
4.15%
9,134,976
4.15%
8.98%
229,254,876
19,104,600
30%
210,210,000
228,543,315
18,333,315
0
0
0
4.15%
18,969,095
4.15%
8.47%
247,512,410
10,313,100
90,090,000
30,000
600,000
1,051,100
91,771,100
90,090,000
30,000
650,000
1,051,100
91,821,100
208,528,900
300,300,000
301,921,700
208,478,900
300,300,000
329,022,400
SIGMA dan KKK

INNOVA V AT 2.0 Lux
48
310,000,000
33,759,000
93,000,000
30%
217,000,000
Tenor
Harga OTR
Asuransi
Tahun 1
Tahun 2
Tahun 3
Tahun 4
3.300%
6.105%
8.580%
10.890%
Uang Muka
Pokok Hutang Awal
12
310,000,000
24
310,000,000
10,230,000
18,925,500
93,000,000
30%
217,000,000
93,000,000
30%
217,000,000
250,759,000
33,759,000
0
0
0
4.75%
47,644,210
4.75%
9.20%
298,403,210
6,216,800
93,000,000
30,000
800,000
1,085,000
94,915,000
3,009,108
0
97,924,108
212,075,892
306,990,892
31.59%
387,104,600
(3,009,108)
OK
Pokok Hutang Akhir

Asuransi
Subsidi BCAF
Subsidi Dealer
Total Subsidi
Bunga Standard
Bunga Jual
flat
eff
Jumlah Hutang
Angsuran/bulan
Pembayaran I
Uang Muka
Angsuran I
Asuransi
Adm
Provisi
Total
Pelunasan disigma
Checking Subsidi
Total Bayar
227,230,000
10,230,000
0
0
0
4.15%
9,430,045
4.15%
8.98%
236,660,045
19,721,700
235,925,500
18,925,500
0
0
0
4.15%
19,581,817
4.15%
8.47%
255,507,317
10,646,200
93,000,000
30,000
600,000
1,085,000
94,715,000
93,000,000
30,000
650,000
1,085,000
94,765,000
215,285,000
310,000,000
311,653,700
215,235,000
310,000,000
339,627,600
SIGMA dan KKK

48
245,300,000
26,713,170
73,590,000
30%
171,710,000
198,423,170
26,713,170
Tenor
Harga OTR
Asuransi
Tahun 1
Tahun 2
Tahun 3
Tahun 4
12
245,300,000
3.300%
6.105%
8.580%
10.890%
Uang Muka
Pokok Hutang Awal
Pokok Hutang Akhir
Asuransi
8,094,900
73,590,000
30%
171,710,000
179,804,900
8,094,900
24
245,300,000
14,975,565
73,590,000
30%
171,710,000
186,685,565
14,975,565
0
0
0
4.75%
37,700,402
4.75%
9.20%
236,123,572
4,919,300
73,590,000
30,000
800,000
858,600
75,278,600
2,381,078
0
77,659,678
167,640,322
242,918,922
31.66%
306,485,700
(2,381,078)
OK
Subsidi BCAF
Subsidi Dealer
Total Subsidi
Bunga Standard
Bunga Jual
flat
eff
Jumlah Hutang
Angsuran/bulan
Pembayaran I
Uang Muka
Angsuran I
Asuransi
Adm
Provisi
Total
Pelunasan disigma
Checking Subsidi
Total Bayar
0
0
0
4.15%
7,461,903
4.15%
8.98%
187,266,803
15,605,600
0
0
0
4.15%
15,494,902
4.15%
8.47%
202,180,467
8,424,200
73,590,000
30,000
600,000
858,600
75,078,600
73,590,000
30,000
650,000
858,600
75,128,600
170,221,400
245,300,000
246,740,200
170,171,400
245,300,000
268,885,200
SIGMA dan KKK

48
265,200,000
28,880,280
79,560,000
30%
185,640,000
214,520,280
28,880,280
0
0
Tenor
Harga OTR
Asuransi
Tahun 1
Tahun 2
Tahun 3
Tahun 4
12
265,200,000
3.300%
6.105%
8.580%
10.890%
Uang Muka
Pokok Hutang Awal
Pokok Hutang Akhir
Asuransi
Subsidi BCAF
Subsidi Dealer
8,751,600
79,560,000
30%
185,640,000
194,391,600
8,751,600
0
0
24
265,200,000
16,190,460
79,560,000
30%
185,640,000
201,830,460
16,190,460
0
0
0
4.75%
40,758,853
4.75%
9.20%
255,279,133
5,318,400
79,560,000
30,000
800,000
928,200
81,318,200
2,574,243
0
83,892,443
181,307,557
262,625,757
31.63%
331,283,000
(2,574,243)
OK
Total Subsidi
Bunga Standard
Bunga Jual
flat
eff
Jumlah Hutang
Angsuran/bulan
Pembayaran I
Uang Muka
Angsuran I
Asuransi
Adm
Provisi
Total
Pelunasan disigma
Checking Subsidi
Total Bayar
0
4.15%
8,067,251
4.15%
8.98%
202,458,851
16,871,600
0
4.15%
16,751,928
4.15%
8.47%
218,582,388
9,107,600
79,560,000
30,000
600,000
928,200
81,118,200
79,560,000
30,000
650,000
928,200
81,168,200
184,081,800
265,200,000
266,705,800
184,031,800
265,200,000
290,643,000
SIGMA dan KKK

48
302,000,000
32,887,800
90,600,000
30%
211,400,000
244,287,800
32,887,800
0
0
0
4.75%
Tenor
Harga OTR
Asuransi
Tahun 1
Tahun 2
Tahun 3
Tahun 4
12
302,000,000
3.300%
6.105%
8.580%
10.890%
Uang Muka
Pokok Hutang Awal
Pokok Hutang Akhir
Asuransi
Subsidi BCAF
Subsidi Dealer
Total Subsidi
Bunga Standard
9,966,000
90,600,000
30%
211,400,000
221,366,000
9,966,000
0
0
0
4.15%
24
302,000,000
18,437,100
90,600,000
30%
211,400,000
229,837,100
18,437,100
0
0
0
4.15%
46,414,682
4.75%
9.20%
290,702,482
6,056,400
90,600,000
30,000
800,000
1,057,000
92,487,000
2,931,454
0
95,418,454
206,581,546
299,068,546
31.60%
377,137,800
(2,931,454)
OK
Bunga Jual
flat
eff
Jumlah Hutang
Angsuran/bulan
Pembayaran I
Uang Muka
Angsuran I
Asuransi
Adm
Provisi
Total
Pelunasan disigma
Checking Subsidi
Total Bayar
9,186,689
4.15%
8.98%
230,552,689
19,212,800
19,076,479
4.15%
8.47%
248,913,579
10,371,400
90,600,000
30,000
600,000
1,057,000
92,287,000
90,600,000
30,000
650,000
1,057,000
92,337,000
209,713,000
302,000,000
303,627,800
209,663,000
302,000,000
330,879,200
SIGMA dan KKK

48
279,200,000
30,404,880
83,760,000
30%
195,440,000
225,844,880
30,404,880
0
0
0
4.75%
42,910,527
4.75%
Tenor
Harga OTR
Asuransi
Tahun 1
Tahun 2
Tahun 3
Tahun 4
12
279,200,000
3.300%
6.105%
8.580%
10.890%
Uang Muka
Pokok Hutang Awal
Pokok Hutang Akhir
Asuransi
Subsidi BCAF
Subsidi Dealer
Total Subsidi
Bunga Standard
Bunga Jual
flat
9,213,600
83,760,000
30%
195,440,000
204,653,600
9,213,600
0
0
0
4.15%
8,493,124
4.15%
24
279,200,000
17,045,160
83,760,000
30%
195,440,000
212,485,160
17,045,160
0
0
0
4.15%
17,636,268
4.15%
9.20%
268,755,407
5,599,100
83,760,000
30,000
800,000
977,200
85,567,200
2,710,139
0
88,277,339
190,922,661
276,489,861
31.62%
348,724,900
(2,710,139)
OK
eff
Jumlah Hutang
Angsuran/bulan
Pembayaran I
Uang Muka
Angsuran I
Asuransi
Adm
Provisi
Total
Pelunasan disigma
Checking Subsidi
Total Bayar
8.98%
213,146,724
17,762,300
8.47%
230,121,428
9,588,400
83,760,000
30,000
600,000
977,200
85,367,200
83,760,000
30,000
650,000
977,200
85,417,200
193,832,800
279,200,000
280,752,500
193,782,800
279,200,000
305,950,400
SIGMA dan KKK

48
316,000,000
34,412,400
94,800,000
30%
221,200,000
255,612,400
34,412,400
0
0
0
4.75%
48,566,356
4.75%
9.20%
304,178,756
Tenor
Harga OTR
Asuransi
Tahun 1
Tahun 2
Tahun 3
Tahun 4
3.300%
6.105%
8.580%
10.890%
Uang Muka
Pokok Hutang Awal
Pokok Hutang Akhir
Asuransi
Subsidi BCAF
Subsidi Dealer
Total Subsidi
Bunga Standard
Bunga Jual
flat
eff
Jumlah Hutang
12
316,000,000
24
316,000,000
10,428,000
19,291,800
94,800,000
30%
221,200,000
231,628,000
10,428,000
0
0
0
4.15%
9,612,562
4.15%
8.98%
241,240,562
94,800,000
30%
221,200,000
240,491,800
19,291,800
0
0
0
4.15%
19,960,819
4.15%
8.47%
260,452,619
6,337,100
94,800,000
30,000
800,000
1,106,000
96,736,000
3,067,349
0
99,803,349
216,196,651
312,932,651
31.58%
394,579,700
(3,067,349)
OK
Angsuran/bulan
Pembayaran I
Uang Muka
Angsuran I
Asuransi
Adm
Provisi
Total
Pelunasan disigma
Checking Subsidi
Total Bayar
20,103,400
10,852,200
94,800,000
30,000
600,000
1,106,000
96,536,000
94,800,000
30,000
650,000
1,106,000
96,586,000
219,464,000
316,000,000
317,673,400
219,414,000
316,000,000
346,186,600
SIGMA dan KKK

48
391,000,000
42,579,900
117,300,000
30%
273,700,000
316,279,900
42,579,900
0
0
0
4.75%
60,093,181
4.75%
9.20%
376,373,081
7,841,200
Tenor
Harga OTR
Asuransi
Tahun 1
Tahun 2
Tahun 3
Tahun 4
3.300%
6.105%
8.580%
10.890%
Uang Muka
Pokok Hutang Awal
Pokok Hutang Akhir
Asuransi
Subsidi BCAF
Subsidi Dealer
Total Subsidi
Bunga Standard
Bunga Jual
flat
eff
Jumlah Hutang
Angsuran/bulan
Pembayaran I
12
391,000,000
24
391,000,000
12,903,000
23,870,550
117,300,000
30%
273,700,000
286,603,000
12,903,000
0
0
0
4.15%
11,894,025
4.15%
8.98%
298,497,025
24,874,800
117,300,000
30%
273,700,000
297,570,550
23,870,550
0
0
0
4.15%
24,698,356
4.15%
8.47%
322,268,906
13,427,900
117,300,000
30,000
800,000
1,368,500
119,498,500
3,795,359
0
123,293,859
267,706,141
387,204,641
31.53%
488,034,900
(3,795,359)
OK
Uang Muka
Angsuran I
Asuransi
Adm
Provisi
Total
117,300,000
30,000
600,000
1,368,500
119,298,500
117,300,000
30,000
650,000
1,368,500
119,348,500
Pelunasan disigma
271,701,500
391,000,000
392,921,300
271,651,500
391,000,000
428,190,200
Checking Subsidi
Total Bayar
SIGMA dan KKK

48
416,300,000
45,335,070
124,890,000
30%
291,410,000
336,745,070
45,335,070
0
0
0
4.75%
63,981,563
4.75%
9.20%
400,726,633
8,348,500
124,890,000
-
Tenor
Harga OTR
Asuransi
Tahun 1
Tahun 2
Tahun 3
Tahun 4
3.300%
6.105%
8.580%
10.890%
Uang Muka
Pokok Hutang Awal
Pokok Hutang Akhir
Asuransi
Subsidi BCAF
Subsidi Dealer
Total Subsidi
Bunga Standard
Bunga Jual
flat
eff
Jumlah Hutang
Angsuran/bulan
Pembayaran I
Uang Muka
Angsuran I
12
416,300,000
24
416,300,000
13,737,900
25,415,115
124,890,000
30%
291,410,000
305,147,900
13,737,900
0
0
0
4.15%
12,663,638
4.15%
8.98%
317,811,538
26,484,300
124,890,000
30%
291,410,000
316,825,115
25,415,115
0
0
0
4.15%
26,296,485
4.15%
8.47%
343,121,600
14,296,800
124,890,000
-
124,890,000
-
30,000
800,000
1,457,100
127,177,100
4,040,941
0
131,218,041
285,081,959
412,259,059
31.52%
519,556,600
(4,040,941)
OK
Asuransi
Adm
Provisi
Total
30,000
600,000
1,457,100
126,977,100
30,000
650,000
1,457,100
127,027,100
Pelunasan disigma
289,322,900
416,300,000
418,304,400
289,272,900
416,300,000
455,853,500
Checking Subsidi
Total Bayar
SIGMA dan KKK

48
402,000,000
43,777,800
120,600,000
30%
281,400,000
325,177,800
43,777,800
0
0
0
4.75%
61,783,782
4.75%
9.20%
386,961,582
8,061,700
120,600,000
30,000
800,000
Tenor
Harga OTR
Asuransi
Tahun 1
Tahun 2
Tahun 3
Tahun 4
3.300%
6.105%
8.580%
10.890%
Uang Muka
Pokok Hutang Awal
Pokok Hutang Akhir
Asuransi
Subsidi BCAF
Subsidi Dealer
Total Subsidi
Bunga Standard
Bunga Jual
flat
eff
Jumlah Hutang
Angsuran/bulan
Pembayaran I
Uang Muka
Angsuran I
Asuransi
Adm
12
402,000,000
24
402,000,000
13,266,000
24,542,100
120,600,000
30%
281,400,000
294,666,000
13,266,000
0
0
0
4.15%
12,228,639
4.15%
8.98%
306,894,639
25,574,600
120,600,000
30%
281,400,000
305,942,100
24,542,100
0
0
0
4.15%
25,393,194
4.15%
8.47%
331,335,294
13,805,700
120,600,000
30,000
600,000
120,600,000
30,000
650,000
1,407,000
122,837,000
3,902,134
0
126,739,134
275,260,866
398,097,866
31.53%
501,736,900
(3,902,134)
OK
Provisi
Total
1,407,000
122,637,000
1,407,000
122,687,000
Pelunasan disigma
279,363,000
402,000,000
403,957,600
279,313,000
402,000,000
440,218,100
Checking Subsidi
Total Bayar
SIGMA dan KKK

48
427,300,000
46,532,970
128,190,000
30%
299,110,000
345,642,970
46,532,970
0
0
0
4.75%
65,672,164
4.75%
9.20%
411,315,134
8,569,100
128,190,000
30,000
800,000
1,495,600
130,515,600
Tenor
Harga OTR
Asuransi
Tahun 1
Tahun 2
Tahun 3
Tahun 4
3.300%
6.105%
8.580%
10.890%
Uang Muka
Pokok Hutang Awal
Pokok Hutang Akhir
Asuransi
Subsidi BCAF
Subsidi Dealer
Total Subsidi
Bunga Standard
Bunga Jual
flat
eff
Jumlah Hutang
Angsuran/bulan
Pembayaran I
Uang Muka
Angsuran I
Asuransi
Adm
Provisi
Total
12
427,300,000
24
427,300,000
14,100,900
26,086,665
128,190,000
30%
299,110,000
313,210,900
14,100,900
0
0
0
4.15%
12,998,252
4.15%
8.98%
326,209,152
27,184,100
128,190,000
30%
299,110,000
325,196,665
26,086,665
0
0
0
4.15%
26,991,323
4.15%
8.47%
352,187,988
14,674,500
128,190,000
30,000
600,000
1,495,600
130,315,600
128,190,000
30,000
650,000
1,495,600
130,365,600
4,147,716
0
134,663,316
292,636,684
423,152,284
31.51%
533,263,300
(4,147,716)
OK
Pelunasan disigma
296,984,400
427,300,000
429,340,700
Checking Subsidi
Total Bayar
296,934,400
427,300,000
467,879,100
SIGMA dan KKK

48
455,100,000
49,560,390
136,530,000
30%
318,570,000
368,130,390
49,560,390
0
0
0
4.75%
69,944,774
4.75%
9.20%
438,075,164
9,126,600
136,530,000
30,000
800,000
1,592,900
138,952,900
4,417,565
0
Tenor
Harga OTR
Asuransi
Tahun 1
Tahun 2
Tahun 3
Tahun 4
3.300%
6.105%
8.580%
10.890%
Uang Muka
Pokok Hutang Awal
Pokok Hutang Akhir
Asuransi
Subsidi BCAF
Subsidi Dealer
Total Subsidi
Bunga Standard
Bunga Jual
flat
eff
Jumlah Hutang
Angsuran/bulan
Pembayaran I
Uang Muka
Angsuran I
Asuransi
Adm
Provisi
Total
12
455,100,000
24
455,100,000
15,018,300
27,783,855
136,530,000
30%
318,570,000
333,588,300
15,018,300
0
0
0
4.15%
13,843,914
4.15%
8.98%
347,432,214
28,952,700
136,530,000
30%
318,570,000
346,353,855
27,783,855
0
0
0
4.15%
28,747,370
4.15%
8.47%
375,101,225
15,629,300
136,530,000
30,000
600,000
1,592,900
138,752,900
136,530,000
30,000
650,000
1,592,900
138,802,900
143,370,465
311,729,535
450,682,435
31.50%
567,903,100
(4,417,565)
OK
Pelunasan disigma
316,347,100
455,100,000
457,232,600
Checking Subsidi
Total Bayar
316,297,100
455,100,000
498,276,800
SIGMA dan KKK

48
480,900,000
52,370,010
144,270,000
30%
336,630,000
389,000,010
52,370,010
0
0
0
4.75%
73,910,002
4.75%
9.20%
462,910,012
9,644,000
144,270,000
30,000
800,000
1,683,200
146,783,200
4,668,000
0
151,451,200
329,448,800
Tenor
Harga OTR
Asuransi
Tahun 1
Tahun 2
Tahun 3
Tahun 4
3.300%
6.105%
8.580%
10.890%
Uang Muka
Pokok Hutang Awal
Pokok Hutang Akhir
Asuransi
Subsidi BCAF
Subsidi Dealer
Total Subsidi
Bunga Standard
Bunga Jual
flat
eff
Jumlah Hutang
Angsuran/bulan
Pembayaran I
Uang Muka
Angsuran I
Asuransi
Adm
Provisi
Total
Pelunasan disigma
12
480,900,000
24
480,900,000
15,869,700
29,358,945
144,270,000
30%
336,630,000
352,499,700
15,869,700
0
0
0
4.15%
14,628,738
4.15%
8.98%
367,128,438
30,594,100
144,270,000
30%
336,630,000
365,988,945
29,358,945
0
0
0
4.15%
30,377,082
4.15%
8.47%
396,366,027
16,515,300
144,270,000
30,000
600,000
1,683,200
146,583,200
144,270,000
30,000
650,000
1,683,200
146,633,200
334,316,800
334,266,800
476,232,000
31.49%
600,051,200
(4,668,000)
OK
480,900,000
483,118,300
Checking Subsidi
Total Bayar
480,900,000
526,485,100
SIGMA dan KKK

48
507,700,000
55,288,530
152,310,000
30%
355,390,000
410,678,530
55,288,530
0
0
0
4.75%
78,028,921
4.75%
9.20%
488,707,451
10,181,500
152,310,000
30,000
800,000
1,777,000
154,917,000
4,928,142
0
159,845,142
347,854,858
502,771,858
31.48%
Tenor
Harga OTR
Asuransi
Tahun 1
Tahun 2
Tahun 3
Tahun 4
3.300%
6.105%
8.580%
10.890%
Uang Muka
Pokok Hutang Awal
Pokok Hutang Akhir
Asuransi
Subsidi BCAF
Subsidi Dealer
Total Subsidi
Bunga Standard
Bunga Jual
flat
eff
Jumlah Hutang
Angsuran/bulan
Pembayaran I
Uang Muka
Angsuran I
Asuransi
Adm
Provisi
Total
Pelunasan disigma
Checking Subsidi
12
507,700,000
24
507,700,000
16,754,100
30,995,085
152,310,000
30%
355,390,000
372,144,100
16,754,100
0
0
0
4.15%
15,443,980
4.15%
8.98%
387,588,080
32,299,100
152,310,000
30%
355,390,000
386,385,085
30,995,085
0
0
0
4.15%
32,069,962
4.15%
8.47%
418,455,047
17,435,700
152,310,000
30,000
600,000
1,777,000
154,717,000
152,310,000
30,000
650,000
1,777,000
154,767,000
352,983,000
507,700,000
-
352,933,000
507,700,000
-
633,447,500
(4,928,142)
OK
Total Bayar
510,007,100
555,788,100
SIGMA dan KKK

0
48
-
30%
0
0
0
4.75%
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
30,000
800,000
830,000
0
830,000
(830,000)
#DIV/0!
#DIV/0!
-
Tenor
Harga OTR
Asuransi
Tahun 1
Tahun 2
Tahun 3
Tahun 4
12
3.300%
6.105%
8.580%
10.890%
Uang Muka
Pokok Hutang Awal
Pokok Hutang Akhir
Asuransi
Subsidi BCAF
Subsidi Dealer
Total Subsidi
Bunga Standard
Bunga Jual
flat
eff
Jumlah Hutang
Angsuran/bulan
Pembayaran I
Uang Muka
Angsuran I
Asuransi
Adm
Provisi
Total
Pelunasan disigma
Checking Subsidi
Total Bayar
24
30%
0
0
0
0
4.15%
4.15%
8.98%
-
30%
0
0
0
0
4.15%
4.15%
8.47%
-
30,000
600,000
630,000
30,000
650,000
680,000
(630,000)
630,000
(680,000)
680,000
OK
SIGMA dan KKK
0
48
-
30%
0
0
0
4.75%
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
30,000
800,000
830,000
0
830,000
(830,000)
#DIV/0!
#DIV/0!
OK
Tenor
Harga OTR
Asuransi
Tahun 1
Tahun 2
Tahun 3
Tahun 4
12
3.300%
6.105%
8.580%
10.890%
Uang Muka
Pokok Hutang Awal
Pokok Hutang Akhir
Asuransi
Subsidi BCAF
Subsidi Dealer
Total Subsidi
Bunga Standard
Bunga Jual
flat
eff
Jumlah Hutang
Angsuran/bulan
Pembayaran I
Uang Muka
Angsuran I
Asuransi
Adm
Provisi
Total
Pelunasan disigma
Checking Subsidi
Total Bayar
24
30%
0
0
0
0
4.15%
4.15%
8.98%
-
30%
0
0
0
0
4.15%
4.15%
8.47%
-
30,000
600,000
630,000
30,000
650,000
680,000
(630,000)
630,000
(680,000)
680,000
SIGMA dan KKK

0
48
-
30%
0
0
0
4.75%
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
30,000
800,000
830,000
0
830,000
(830,000)
#DIV/0!
#DIV/0!
OK
Tenor
Harga OTR
Asuransi
Tahun 1
Tahun 2
Tahun 3
Tahun 4
12
3.300%
6.105%
8.580%
10.890%
Uang Muka
Pokok Hutang Awal
Pokok Hutang Akhir
Asuransi
Subsidi BCAF
Subsidi Dealer
Total Subsidi
Bunga Standard
Bunga Jual
flat
eff
Jumlah Hutang
Angsuran/bulan
Pembayaran I
Uang Muka
Angsuran I
Asuransi
Adm
Provisi
Total
Pelunasan disigma
Checking Subsidi
Total Bayar
24
30%
0
0
0
0
4.15%
4.15%
8.98%
-
30%
0
0
0
0
4.15%
4.15%
8.47%
-
30,000
600,000
630,000
30,000
650,000
680,000
(630,000)
630,000
(680,000)
680,000
SIGMA dan KKK
0
48
-
30%
0
0
0
4.75%
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
30,000
800,000
830,000
0
830,000
(830,000)
#DIV/0!
#DIV/0!
OK
Tenor
Harga OTR
Asuransi
Tahun 1
Tahun 2
Tahun 3
Tahun 4
12
3.300%
6.105%
8.580%
10.890%
Uang Muka
Pokok Hutang Awal
Pokok Hutang Akhir
Asuransi
Subsidi BCAF
Subsidi Dealer
Total Subsidi
Bunga Standard
Bunga Jual
flat
eff
Jumlah Hutang
Angsuran/bulan
Pembayaran I
Uang Muka
Angsuran I
Asuransi
Adm
Provisi
Total
Pelunasan disigma
Checking Subsidi
Total Bayar
24
30%
0
0
0
0
4.15%
4.15%
8.98%
-
30%
0
0
0
0
4.15%
4.15%
8.47%
-
30,000
600,000
630,000
30,000
650,000
680,000
(630,000)
630,000
(680,000)
680,000
SIGMA dan KKK

0
48
-
30%
0
0
0
4.75%
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
30,000
800,000
830,000
0
830,000
(830,000)
#DIV/0!
#DIV/0!
OK
Tenor
Harga OTR
Asuransi
Tahun 1
Tahun 2
Tahun 3
Tahun 4
12
3.300%
6.105%
8.580%
10.890%
Uang Muka
Pokok Hutang Awal
Pokok Hutang Akhir
Asuransi
Subsidi BCAF
Subsidi Dealer
Total Subsidi
Bunga Standard
Bunga Jual
flat
eff
Jumlah Hutang
Angsuran/bulan
Pembayaran I
Uang Muka
Angsuran I
Asuransi
Adm
Provisi
Total
Pelunasan disigma
Checking Subsidi
Total Bayar
24
30%
0
0
0
0
4.15%
4.15%
8.98%
-
30%
0
0
0
0
4.15%
4.15%
8.47%
-
30,000
600,000
630,000
30,000
650,000
680,000
(630,000)
630,000
(680,000)
680,000
SIGMA dan KKK

0
48
-
Tenor
Harga OTR
12
-
24
-
Asuransi
Tahun 1
Tahun 2
Tahun 3
Tahun 4
30%
0
0
0
4.75%
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
30,000
800,000
830,000
0
830,000
(830,000)
#DIV/0!
#DIV/0!
OK
3.300%
6.105%
8.580%
10.890%
Uang Muka
Pokok Hutang Awal

Pokok Hutang Akhir
Asuransi
Subsidi BCAF
Subsidi Dealer
Total Subsidi
Bunga Standard
Bunga Jual
flat
eff
Jumlah Hutang
Angsuran/bulan
Pembayaran I
Uang Muka
Angsuran I
Asuransi
Adm
Provisi
Total
Pelunasan disigma
Checking Subsidi
Total Bayar
30%
0
0
0
0
4.15%
4.15%
8.98%
-
30%
0
0
0
0
4.15%
4.15%
8.47%
-
30,000
600,000
630,000
30,000
650,000
680,000
(630,000)
630,000
(680,000)
680,000
SIGMA dan KKK

0
48
-
Tenor
Harga OTR
Asuransi
Tahun 1
12
3.300%
24
Tahun 2
Tahun 3
Tahun 4
30%
0
0
0
4.75%
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
30,000
800,000
830,000
0
830,000
(830,000)
#DIV/0!
#DIV/0!
OK
6.105%
8.580%
10.890%
Uang Muka
Pokok Hutang Awal

Pokok Hutang Akhir
Asuransi
Subsidi BCAF
Subsidi Dealer
Total Subsidi
Bunga Standard
Bunga Jual
flat
eff
Jumlah Hutang
Angsuran/bulan
Pembayaran I
Uang Muka
Angsuran I
Asuransi
Adm
Provisi
Total
Pelunasan disigma
Checking Subsidi
Total Bayar
30%
0
0
0
0
4.15%
4.15%
8.98%
-
30%
0
0
0
0
4.15%
4.15%
8.47%
-
30,000
600,000
630,000
30,000
650,000
680,000
(630,000)
630,000
(680,000)
680,000
SIGMA dan KKK

0
48
-
Tenor
Harga OTR
Asuransi
Tahun 1
Tahun 2
Tahun 3
12
3.300%
6.105%
8.580%
24
Tahun 4
30%
0
0
0
4.75%
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
30,000
800,000
830,000
0
830,000
(830,000)
#DIV/0!
#DIV/0!
OK
10.890%
Uang Muka
Pokok Hutang Awal

Pokok Hutang Akhir
Asuransi
Subsidi BCAF
Subsidi Dealer
Total Subsidi
Bunga Standard
Bunga Jual
flat
eff
Jumlah Hutang
Angsuran/bulan
Pembayaran I
Uang Muka
Angsuran I
Asuransi
Adm
Provisi
Total
Pelunasan disigma
Checking Subsidi
Total Bayar
30%
0
0
0
0
4.15%
4.15%
8.98%
-
30%
0
0
0
0
4.15%
4.15%
8.47%
-
30,000
600,000
630,000
30,000
650,000
680,000
(630,000)
630,000
(680,000)
680,000
SIGMA dan KKK

0
48
-
Tenor
Harga OTR
Asuransi
Tahun 1
Tahun 2
Tahun 3
Tahun 4
12
3.300%
6.105%
8.580%
10.890%
Uang Muka
24
30%
0
0
0
4.75%
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
30,000
800,000
830,000
0
830,000
(830,000)
#DIV/0!
#DIV/0!
OK
Uang Muka
Pokok Hutang Awal
Pokok Hutang Akhir
Asuransi
Subsidi BCAF
Subsidi Dealer
Total Subsidi
Bunga Standard
Bunga Jual
flat
eff
Jumlah Hutang
Angsuran/bulan
Pembayaran I
Uang Muka
Angsuran I
Asuransi
Adm
Provisi
Total
Pelunasan disigma
Checking Subsidi
Total Bayar
30%
0
0
0
0
4.15%
4.15%
8.98%
-
30%
0
0
0
0
4.15%
4.15%
8.47%
-
30,000
600,000
630,000
30,000
650,000
680,000
(630,000)
630,000
(680,000)
680,000
SIGMA dan KKK

0
48
-
30%
-
Tenor
Harga OTR
Asuransi
Tahun 1
Tahun 2
Tahun 3
Tahun 4
12
3.300%
6.105%
8.580%
10.890%
Uang Muka
Pokok Hutang Awal
24
30%
0
30%
0
0
0
0
4.75%
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
30,000
800,000
830,000
0
830,000
(830,000)
#DIV/0!
#DIV/0!
OK
Pokok Hutang Akhir

Asuransi
Subsidi BCAF
Subsidi Dealer
Total Subsidi
Bunga Standard
Bunga Jual
flat
eff
Jumlah Hutang
Angsuran/bulan
Pembayaran I
Uang Muka
Angsuran I
Asuransi
Adm
Provisi
Total
Pelunasan disigma
Checking Subsidi
Total Bayar
0
0
0
4.15%
4.15%
8.98%
-
0
0
0
4.15%
4.15%
8.47%
-
30,000
600,000
630,000
30,000
650,000
680,000
(630,000)
630,000
(680,000)
680,000
SIGMA dan KKK

0
48
-
30%
-
Tenor
Harga OTR
Asuransi
Tahun 1
Tahun 2
Tahun 3
Tahun 4
12
3.300%
6.105%
8.580%
10.890%
Uang Muka
Pokok Hutang Awal
Pokok Hutang Akhir
Asuransi
24
30%
0
-
30%
0
-
0
0
0
4.75%
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
30,000
800,000
830,000
0
830,000
(830,000)
#DIV/0!
#DIV/0!
OK
Subsidi BCAF
Subsidi Dealer
Total Subsidi
Bunga Standard
Bunga Jual
flat
eff
Jumlah Hutang
Angsuran/bulan
Pembayaran I
Uang Muka
Angsuran I
Asuransi
Adm
Provisi
Total
Pelunasan disigma
Checking Subsidi
Total Bayar
0
0
0
4.15%
4.15%
8.98%
-
0
0
0
4.15%
4.15%
8.47%
-
30,000
600,000
630,000
30,000
650,000
680,000
(630,000)
630,000
(680,000)
680,000
SIGMA dan KKK

0
48
-
30%
0
0
Tenor
Harga OTR
Asuransi
Tahun 1
Tahun 2
Tahun 3
Tahun 4
12
3.300%
6.105%
8.580%
10.890%
Uang Muka
Pokok Hutang Awal
Pokok Hutang Akhir
Asuransi
Subsidi BCAF
Subsidi Dealer
24
30%
0
0
0
30%
0
0
0
0
4.75%
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
30,000
800,000
830,000
0
830,000
(830,000)
#DIV/0!
#DIV/0!
OK
Total Subsidi
Bunga Standard
Bunga Jual
flat
eff
Jumlah Hutang
Angsuran/bulan
Pembayaran I
Uang Muka
Angsuran I
Asuransi
Adm
Provisi
Total
Pelunasan disigma
Checking Subsidi
Total Bayar
0
4.15%
4.15%
8.98%
-
0
4.15%
4.15%
8.47%
-
30,000
600,000
630,000
30,000
650,000
680,000
(630,000)
630,000
(680,000)
680,000
SIGMA dan KKK

0
48
-
30%
0
0
0
4.75%
Tenor
Harga OTR
Asuransi
Tahun 1
Tahun 2
Tahun 3
Tahun 4
12
3.300%
6.105%
8.580%
10.890%
Uang Muka
Pokok Hutang Awal
Pokok Hutang Akhir
Asuransi
Subsidi BCAF
Subsidi Dealer
Total Subsidi
Bunga Standard
24
30%
0
0
0
0
4.15%
30%
0
0
0
0
4.15%
Bunga Jual
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
flat
eff
30,000
800,000
830,000
0
830,000
(830,000)
#DIV/0!
#DIV/0!
OK
Jumlah Hutang
Angsuran/bulan
Pembayaran I
Uang Muka
Angsuran I
Asuransi
Adm
Provisi
Total
Pelunasan disigma
Checking Subsidi
Total Bayar
4.15%
8.98%
-
4.15%
8.47%
-
30,000
600,000
630,000
30,000
650,000
680,000
(630,000)
630,000
(680,000)
680,000
SIGMA dan KKK

0
48
-
30%
0
0
0
4.75%
#DIV/0!
#DIV/0!
Tenor
Harga OTR
Asuransi
Tahun 1
Tahun 2
Tahun 3
Tahun 4
12
3.300%
6.105%
8.580%
10.890%
Uang Muka
Pokok Hutang Awal
Pokok Hutang Akhir
Asuransi
Subsidi BCAF
Subsidi Dealer
Total Subsidi
Bunga Standard
Bunga Jual
flat
24
30%
0
0
0
0
4.15%
4.15%
30%
0
0
0
0
4.15%
4.15%
#DIV/0!
#DIV/0!
#DIV/0!
30,000
800,000
830,000
0
830,000
(830,000)
#DIV/0!
#DIV/0!
OK
eff
Jumlah Hutang
Angsuran/bulan
Pembayaran I
Uang Muka
Angsuran I
Asuransi
Adm
Provisi
Total
Pelunasan disigma
Checking Subsidi
Total Bayar
8.98%
-
8.47%
-
30,000
600,000
630,000
30,000
650,000
680,000
(630,000)
630,000
(680,000)
680,000
KKK
T
KKK
4.15%
36
197,700,000
16,962,660
48 1
197,700,000 2
3
21,529,530 4
59,310,000
30%
138,390,000
155,352,660
16,962,660
0
0
0
4.15%
19,341,406
4.15%
8.25%
174,694,066
4,852,700
59,310,000
30%
138,390,000
159,919,530
21,529,530
0
0
0
4.75%
30,384,711
4.75%
9.20%
190,304,241
3,964,700
59,310,000
30,000
700,000
692,000
60,732,000
59,310,000
30,000
800,000
692,000
60,832,000
136,968,000
197,700,000
230,576,500
136,868,000
197,700,000
247,172,900
besar subsidi
-
Rate
4.15%
4.15%
4.15%
4.75%
4.15%
Bunga
4.15%
4.15%
4.75%
4.15%
4.75%
Adjust Subs
ok
ok
ok
ok
Adjust Rate
Bunga
4.15%
MT
KKK
MT
36
207,200,000
17,777,760
48 1
207,200,000 2
3
22,564,080 4
62,160,000
30%
145,040,000
162,817,760
17,777,760
0
0
0
4.15%
20,270,811
4.15%
8.25%
183,088,571
5,085,800
62,160,000
30%
145,040,000
167,604,080
22,564,080
0
0
0
4.75%
31,844,775
4.75%
9.20%
199,448,855
4,155,200
62,160,000
30,000
700,000
725,200
63,615,200
62,160,000
30,000
800,000
725,200
63,715,200
143,584,800
207,200,000
241,618,200
143,484,800
207,200,000
259,009,600
besar subsidi
-
Rate
4.15%
4.15%
4.15%
4.75%
4.15%
besar subsidi
Adjust Subs
ok
ok
ok
ok
Adjust Rate
Bunga
4.15%
Adjust Subs
4.15%
4.75%
36
220,400,000
18,910,320
48 1
220,400,000 2
3
24,001,560 4
66,120,000
30%
154,280,000
173,190,320
18,910,320
0
0
0
4.15%
21,562,195
4.15%
8.25%
194,752,515
5,409,800
66,120,000
30%
154,280,000
178,281,560
24,001,560
0
0
0
4.75%
33,873,496
4.75%
9.20%
212,155,056
4,419,900
66,120,000
30,000
700,000
771,400
67,621,400
66,120,000
30,000
800,000
771,400
67,721,400
152,778,600
220,400,000
256,964,400
152,678,600
220,400,000
275,456,700
KKK
T
Rate
4.15%
4.15%
4.15%
4.75%
4.15%
36
208,300,000
besar subsidi
48 1
208,300,000 2
-
ok
ok
ok
ok
Adjust Rate
Bunga
4.15%
4.15%
Adjust Subs
ok
ok
4.75%
17,872,140
22,683,870
62,490,000
30%
145,810,000
163,682,140
17,872,140
0
0
0
4.15%
20,378,426
4.15%
8.25%
184,060,566
5,112,800
62,490,000
30%
145,810,000
168,493,870
22,683,870
0
0
0
4.75%
32,013,835
4.75%
9.20%
200,507,705
4,177,300
62,490,000
30,000
700,000
729,100
63,949,100
62,490,000
30,000
800,000
729,100
64,049,100
144,350,900
208,300,000
242,897,100
144,250,900
208,300,000
260,382,200
3
4
KKK
T
Rate
4.15%
4.15%
4.15%
4.75%
4.15%
36
217,800,000
18,687,240
48 1
217,800,000 2
3
23,718,420 4
besar subsidi
-
ok
ok
Adjust Rate
Bunga
4.15%
4.15%
Adjust Subs
ok
ok
ok
ok
4.75%
65,340,000
30%
152,460,000
171,147,240
18,687,240
0
0
0
4.15%
21,307,831
4.15%
8.25%
192,455,071
5,346,000
65,340,000
30%
152,460,000
176,178,420
23,718,420
0
0
0
4.75%
33,473,900
4.75%
9.20%
209,652,320
4,367,800
65,340,000
30,000
700,000
762,300
66,832,300
65,340,000
30,000
800,000
762,300
66,932,300
150,967,700
217,800,000
253,942,300
150,867,700
217,800,000
272,218,900
KKK
T
Rate
4.15%
4.15%
4.15%
4.75%
4.15%
36
231,800,000
19,888,440
48 1
231,800,000 2
3
25,243,020 4
besar subsidi
-
Adjust Rate
Bunga
4.15%
4.15%
Adjust Subs
ok
ok
ok
ok
4.75%
69,540,000
30%
162,260,000
182,148,440
19,888,440
0
0
0
4.15%
22,677,481
4.15%
8.25%
204,825,921
5,689,700
69,540,000
30%
162,260,000
187,503,020
25,243,020
0
0
0
4.75%
35,625,574
4.75%
9.20%
223,128,594
4,648,600
69,540,000
30,000
700,000
811,300
71,081,300
69,540,000
30,000
800,000
811,300
71,181,300
160,718,700
231,800,000
270,220,800
160,618,700
231,800,000
289,665,500
KKK
D AT
Rate
4.15%
4.15%
4.15%
4.75%
4.15%
36
236,800,000
20,317,440
71,040,000
48 1
236,800,000 2
3
25,787,520 4
71,040,000
besar subsidi
-
Rate
4.15%
Adjust Rate
Bunga
4.15%
4.15%
Adjust Subs
ok
ok
ok
ok
Adjust Rate
4.75%
30%
165,760,000
186,077,440
20,317,440
0
0
0
4.15%
23,166,641
4.15%
8.25%
209,244,081
5,812,400
30%
165,760,000
191,547,520
25,787,520
0
0
0
4.75%
36,394,029
4.75%
9.20%
227,941,549
4,748,800
71,040,000
30,000
700,000
828,800
72,598,800
71,040,000
30,000
800,000
828,800
72,698,800
164,201,200
236,800,000
276,032,800
164,101,200
236,800,000
295,892,400
KKK
Y J MT
4.15%
4.15%
4.75%
4.15%
36
202,300,000
17,357,340
60,690,000
30%
141,610,000
48 1
202,300,000 2
3
22,030,470 4
60,690,000
30%
141,610,000
besar subsidi
-
Rate
4.15%
4.15%
4.15%
Bunga
4.15%
4.15%
Adjust Subs
ok
ok
ok
ok
Adjust Rate
4.75%
158,967,340
17,357,340
0
0
0
4.15%
19,791,434
4.15%
8.25%
178,758,774
4,965,600
163,640,470
22,030,470
0
0
0
4.75%
31,091,689
4.75%
9.20%
194,732,159
4,057,000
60,690,000
30,000
700,000
708,100
62,128,100
60,690,000
30,000
800,000
708,100
62,228,100
140,171,900
202,300,000
235,924,100
140,071,900
202,300,000
252,907,100
KKK
E MT
4.75%
4.15%
36
211,800,000
18,172,440
63,540,000
30%
148,260,000
166,432,440
18,172,440
48 1
211,800,000 2
3
23,065,020 4
63,540,000
30%
148,260,000
171,325,020
23,065,020
besar subsidi
-
Rate
4.15%
4.15%
4.15%
4.75%
Bunga
4.15%
4.15%
Adjust Subs
ok
ok
ok
ok
Adjust Rate
4.75%
0
0
0
4.15%
20,720,839
4.15%
8.25%
187,153,279
5,198,800
0
0
0
4.75%
32,551,754
4.75%
9.20%
203,876,774
4,247,500
63,540,000
30,000
700,000
741,300
65,011,300
63,540,000
30,000
800,000
741,300
65,111,300
146,788,700
211,800,000
246,969,300
146,688,700
211,800,000
264,743,800
KKK
TRD MT
4.15%
36
225,000,000
19,305,000
67,500,000
30%
157,500,000
176,805,000
19,305,000
0
0
48 1
225,000,000 2
3
24,502,500 4
67,500,000
30%
157,500,000
182,002,500
24,502,500
0
0
besar subsidi
-
Rate
4.15%
4.15%
4.15%
4.75%
Bunga
4.15%
4.15%
Adjust Subs
ok
ok
ok
ok
Adjust Rate
4.75%
0
4.15%
22,012,223
4.15%
8.25%
198,817,223
5,522,800
0
4.75%
34,580,475
4.75%
9.20%
216,582,975
4,512,200
67,500,000
30,000
700,000
787,500
69,017,500
67,500,000
30,000
800,000
787,500
69,117,500
155,982,500
225,000,000
262,315,500
155,882,500
225,000,000
281,190,900
KKK
Y J AT
4.15%
36
212,900,000
18,266,820
63,870,000
30%
149,030,000
167,296,820
18,266,820
0
0
0
4.15%
48 1
212,900,000 2
3
23,184,810 4
63,870,000
30%
149,030,000
172,214,810
23,184,810
0
0
0
4.75%
besar subsidi
-
Rate
4.15%
4.15%
4.15%
4.75%
Bunga
4.15%
4.15%
Adjust Subs
ok
ok
ok
ok
Adjust Rate
4.75%
20,828,454
4.15%
8.25%
188,125,274
5,225,800
32,720,814
4.75%
9.20%
204,935,624
4,269,500
63,870,000
30,000
700,000
745,200
65,345,200
63,870,000
30,000
800,000
745,200
65,445,200
147,554,800
212,900,000
248,248,200
147,454,800
212,900,000
266,111,700
KKK
Y E AT
4.15%
36
222,400,000
19,081,920
66,720,000
30%
155,680,000
174,761,920
19,081,920
0
0
0
4.15%
21,757,859
4.15%
48 1
222,400,000 2
3
24,219,360 4
66,720,000
30%
155,680,000
179,899,360
24,219,360
0
0
0
4.75%
34,180,878
4.75%
besar subsidi
-
Rate
4.15%
4.15%
4.15%
4.75%
Bunga
4.15%
4.15%
Adjust Subs
ok
ok
ok
ok
Adjust Rate
4.75%
8.25%
196,519,779
5,458,900
9.20%
214,080,238
4,460,100
66,720,000
30,000
700,000
778,400
68,228,400
66,720,000
30,000
800,000
778,400
68,328,400
154,171,600
222,400,000
259,289,900
154,071,600
222,400,000
277,953,100
KKK
Y S AT
4.15%
36
236,400,000
20,283,120
70,920,000
30%
165,480,000
185,763,120
20,283,120
0
0
0
4.15%
23,127,508
4.15%
8.25%
208,890,628
48 1
236,400,000 2
3
25,743,960 4
70,920,000
30%
165,480,000
191,223,960
25,743,960
0
0
0
4.75%
36,332,552
4.75%
9.20%
227,556,512
besar subsidi
-
Rate
4.15%
4.15%
4.15%
4.75%
Bunga
4.15%
4.15%
Adjust Subs
ok
ok
ok
ok
Adjust Rate
4.75%
5,802,600
4,740,800
70,920,000
30,000
700,000
827,400
72,477,400
70,920,000
30,000
800,000
827,400
72,577,400
163,922,600
236,400,000
275,568,400
163,822,600
236,400,000
295,395,000
KKK
Sportivo AT
4.15%
36
241,400,000
20,712,120
72,420,000
30%
168,980,000
189,692,120
20,712,120
0
0
0
4.15%
23,616,669
4.15%
8.25%
213,308,789
5,925,300
48 1
241,400,000 2
3
26,288,460 4
72,420,000
30%
168,980,000
195,268,460
26,288,460
0
0
0
4.75%
37,101,007
4.75%
9.20%
232,369,467
4,841,100
besar subsidi
-
Rate
4.15%
4.15%
4.15%
4.75%
Bunga
4.15%
4.15%
Adjust Subs
ok
ok
ok
ok
Adjust Rate
4.75%
72,420,000
30,000
700,000
844,900
73,994,900
72,420,000
30,000
800,000
844,900
74,094,900
167,405,100
241,400,000
281,380,400
167,305,100
241,400,000
301,626,600
KKK
S E MT
4.15%
36
350,800,000
30,098,640
48 1
350,800,000 2
3
38,202,120 4
105,240,000
30%
245,560,000
275,658,640
30,098,640
0
0
0
4.15%
34,319,501
4.15%
8.25%
309,978,141
8,610,600
105,240,000
30%
245,560,000
283,762,120
38,202,120
0
0
0
4.75%
53,914,803
4.75%
9.20%
337,676,923
7,035,000
105,240,000
-
105,240,000
-
besar subsidi
-
Rate
4.15%
4.15%
4.15%
4.75%
Bunga
4.15%
4.15%
Adjust Subs
ok
ok
ok
ok
Adjust Rate
4.75%
30,000
700,000
1,227,800
107,197,800
30,000
800,000
1,227,800
107,297,800
243,602,200
350,800,000
408,568,800
243,502,200
350,800,000
437,942,800
KKK
S G AT
4.15%
36
373,800,000
32,072,040
48 1
373,800,000 2
3
40,706,820 4
112,140,000
30%
261,660,000
293,732,040
32,072,040
0
0
0
4.15%
36,569,639
4.15%
8.25%
330,301,679
9,175,100
112,140,000
30%
261,660,000
302,366,820
40,706,820
0
0
0
4.75%
57,449,696
4.75%
9.20%
359,816,516
7,496,200
112,140,000
30,000
700,000
112,140,000
30,000
800,000
besar subsidi
-
Rate
4.15%
4.15%
4.15%
4.75%
Bunga
4.15%
4.15%
Adjust Subs
ok
ok
ok
ok
Adjust Rate
4.75%
1,308,300
114,178,300
1,308,300
114,278,300
259,621,700
373,800,000
435,306,800
259,521,700
373,800,000
466,599,700
KKK
S V AT
4.15%
36
405,500,000
34,791,900
48 1
405,500,000 2
3
44,158,950 4
121,650,000
30%
283,850,000
318,641,900
34,791,900
0
0
0
4.15%
39,670,917
4.15%
8.25%
358,312,817
9,953,200
121,650,000
30%
283,850,000
328,008,950
44,158,950
0
0
0
4.75%
62,321,701
4.75%
9.20%
390,330,651
8,131,900
121,650,000
30,000
700,000
1,419,300
123,799,300
121,650,000
30,000
800,000
1,419,300
123,899,300
besar subsidi
-
Rate
4.15%
4.15%
4.15%
4.75%
Bunga
4.15%
4.15%
Adjust Subs
ok
ok
ok
ok
Adjust Rate
4.75%
281,700,700
405,500,000
472,161,300
281,600,700
405,500,000
506,098,600
KKK
URY AT
4.15%
36
491,200,000
42,144,960
48 1
491,200,000 2
3
53,491,680 4
147,360,000
30%
343,840,000
385,984,960
42,144,960
0
0
0
4.15%
48,055,128
4.15%
8.25%
434,040,088
12,056,700
147,360,000
30%
343,840,000
397,331,680
53,491,680
0
0
0
4.75%
75,493,019
4.75%
9.20%
472,824,699
9,850,600
147,360,000
30,000
700,000
1,719,200
149,809,200
147,360,000
30,000
800,000
1,719,200
149,909,200
besar subsidi
-
Rate
4.15%
4.15%
4.15%
4.75%
Bunga
4.15%
4.15%
Adjust Subs
ok
ok
ok
ok
Adjust Rate
4.75%
341,390,800
491,200,000
571,793,700
341,290,800
491,200,000
612,887,400
KKK
URY AT
4.15%
36
520,400,000
44,650,320
48 1
520,400,000 2
3
56,671,560 4
156,120,000
30%
364,280,000
408,930,320
44,650,320
0
0
0
4.15%
50,911,825
4.15%
8.25%
459,842,145
12,773,400
156,120,000
30%
364,280,000
420,951,560
56,671,560
0
0
0
4.75%
79,980,796
4.75%
9.20%
500,932,356
10,436,100
156,120,000
30,000
700,000
1,821,400
158,671,400
156,120,000
30,000
800,000
1,821,400
158,771,400
361,728,600
361,628,600
besar subsidi
-
Rate
4.15%
4.15%
4.15%
4.75%
Bunga
4.15%
4.15%
Adjust Subs
ok
ok
ok
ok
Adjust Rate
4.75%
520,400,000
605,740,400
520,400,000
649,268,100
KKK
URY AT
4.15%
36
689,800,000
59,184,840
48 1
689,800,000 2
3
75,119,220 4
206,940,000
30%
482,860,000
542,044,840
59,184,840
0
0
0
4.15%
67,484,583
4.15%
8.25%
609,529,423
16,931,400
206,940,000
30%
482,860,000
557,979,220
75,119,220
0
0
0
4.75%
106,016,052
4.75%
9.20%
663,995,272
13,833,300
206,940,000
30,000
700,000
2,414,300
210,084,300
206,940,000
30,000
800,000
2,414,300
210,184,300
479,715,700
689,800,000
-
479,615,700
689,800,000
-
besar subsidi
-
Rate
4.15%
4.15%
4.15%
4.75%
Bunga
4.15%
4.15%
Adjust Subs
ok
ok
ok
ok
Adjust Rate
4.75%
802,683,300
860,349,400
KKK
2.5 G AT
4.15%
36
507,000,000
43,500,600
48 1
507,000,000 2
3
55,212,300 4
152,100,000
30%
354,900,000
398,400,600
43,500,600
0
0
0
4.15%
49,600,875
4.15%
8.25%
448,001,475
12,444,500
152,100,000
30%
354,900,000
410,112,300
55,212,300
0
0
0
4.75%
77,921,337
4.75%
9.20%
488,033,637
10,167,400
152,100,000
30,000
700,000
1,774,500
154,604,500
152,100,000
30,000
800,000
1,774,500
154,704,500
352,395,500
507,000,000
590,162,000
352,295,500
507,000,000
632,572,300
besar subsidi
-
Rate
4.15%
4.15%
4.15%
4.75%
Bunga
4.15%
4.15%
Adjust Subs
ok
ok
ok
ok
Adjust Rate
4.75%
KKK
2.5 V AT
4.15%
36
534,000,000
45,817,200
48 1
534,000,000 2
3
58,152,600 4
160,200,000
30%
373,800,000
419,617,200
45,817,200
0
0
0
4.15%
52,242,341
4.15%
8.25%
471,859,541
13,107,300
160,200,000
30%
373,800,000
431,952,600
58,152,600
0
0
0
4.75%
82,070,994
4.75%
9.20%
514,023,594
10,708,900
160,200,000
30,000
700,000
1,869,000
162,799,000
160,200,000
30,000
800,000
1,869,000
162,899,000
371,201,000
534,000,000
621,554,500
371,101,000
534,000,000
666,217,300
besar subsidi
-
Rate
4.15%
4.15%
4.15%
4.75%
Bunga
4.15%
4.15%
Adjust Subs
ok
ok
ok
ok
Adjust Rate
4.75%
KKK
2.5 HV AT
KKK
4.15%
36
675,000,000
57,915,000
48 1
675,000,000 2
3
73,507,500 4
202,500,000
30%
472,500,000
530,415,000
57,915,000
0
0
0
4.15%
66,036,668
4.15%
8.25%
596,451,668
16,568,200
202,500,000
30%
472,500,000
546,007,500
73,507,500
0
0
0
4.75%
103,741,425
4.75%
9.20%
649,748,925
13,536,500
202,500,000
30,000
700,000
2,362,500
205,592,500
202,500,000
30,000
800,000
2,362,500
205,692,500
469,407,500
675,000,000
785,479,500
469,307,500
675,000,000
841,908,000
besar subsidi
-
Rate
4.15%
4.15%
4.15%
4.75%
4.15%
Bunga
4.15%
4.15%
4.75%
4.15%
4.75%
Adjust Subs
ok
ok
ok
ok
Adjust Rate
Bunga
4.15%
ZA E MT
KKK
1300 CC MT
36
153,400,000
13,161,720
48 1
153,400,000 2
3
16,705,260 4
46,020,000
30%
107,380,000
120,541,720
13,161,720
0
0
0
4.15%
15,007,444
4.15%
8.25%
135,549,164
3,765,300
46,020,000
30%
107,380,000
124,085,260
16,705,260
0
0
0
4.75%
23,576,199
4.75%
9.20%
147,661,459
3,076,300
46,020,000
30,000
700,000
536,900
47,286,900
46,020,000
30,000
800,000
536,900
47,386,900
106,113,100
153,400,000
179,072,400
106,013,100
153,400,000
191,973,000
besar subsidi
-
Rate
4.15%
4.15%
4.15%
4.75%
4.15%
besar subsidi
Adjust Subs
ok
ok
ok
ok
Adjust Rate
Bunga
4.15%
Adjust Subs
4.15%
4.75%
36
168,500,000
14,457,300
48 1
168,500,000 2
3
18,349,650 4
50,550,000
30%
117,950,000
132,407,300
14,457,300
0
0
0
4.15%
16,484,709
4.15%
8.25%
148,892,009
4,135,900
50,550,000
30%
117,950,000
136,299,650
18,349,650
0
0
0
4.75%
25,896,934
4.75%
9.20%
162,196,584
3,379,100
50,550,000
30,000
700,000
589,800
51,869,800
50,550,000
30,000
800,000
589,800
51,969,800
116,630,200
168,500,000
196,626,300
116,530,200
168,500,000
210,787,500
KKK
1500 CC MT
Rate
4.15%
4.15%
4.15%
4.75%
4.15%
36
177,200,000
besar subsidi
48 1
177,200,000 2
-
ok
ok
ok
ok
Adjust Rate
Bunga
4.15%
4.15%
Adjust Subs
ok
ok
4.75%
15,203,760
19,297,080
53,160,000
30%
124,040,000
139,243,760
15,203,760
0
0
0
4.15%
17,335,848
4.15%
8.25%
156,579,608
4,349,500
53,160,000
30%
124,040,000
143,337,080
19,297,080
0
0
0
4.75%
27,234,045
4.75%
9.20%
170,571,125
3,553,600
53,160,000
30,000
700,000
620,200
54,510,200
53,160,000
30,000
800,000
620,200
54,610,200
122,689,800
177,200,000
206,742,700
122,589,800
177,200,000
221,629,400
3
4
KKK
VELOZ MT
Rate
4.15%
4.15%
4.15%
4.75%
4.15%
36
183,200,000
15,718,560
48 1
183,200,000 2
3
19,950,480 4
besar subsidi
-
ok
ok
Adjust Rate
Bunga
4.15%
4.15%
Adjust Subs
ok
ok
ok
ok
4.75%
54,960,000
30%
128,240,000
143,958,560
15,718,560
0
0
0
4.15%
17,922,841
4.15%
8.25%
161,881,401
4,496,800
54,960,000
30%
128,240,000
148,190,480
19,950,480
0
0
0
4.75%
28,156,191
4.75%
9.20%
176,346,671
3,673,900
54,960,000
30,000
700,000
641,200
56,331,200
54,960,000
30,000
800,000
641,200
56,431,200
126,868,800
183,200,000
213,719,200
126,768,800
183,200,000
229,104,500
KKK
ZA E AT
Rate
4.15%
4.15%
4.15%
4.75%
4.15%
36
164,400,000
14,105,520
48 1
164,400,000 2
3
17,903,160 4
besar subsidi
-
Adjust Rate
Bunga
4.15%
4.15%
Adjust Subs
ok
ok
ok
ok
4.75%
49,320,000
30%
115,080,000
129,185,520
14,105,520
0
0
0
4.15%
16,083,597
4.15%
8.25%
145,269,117
4,035,300
49,320,000
30%
115,080,000
132,983,160
17,903,160
0
0
0
4.75%
25,266,800
4.75%
9.20%
158,249,960
3,296,900
49,320,000
30,000
700,000
575,400
50,625,400
49,320,000
30,000
800,000
575,400
50,725,400
113,774,600
164,400,000
191,860,900
113,674,600
164,400,000
205,679,700
KKK
1300 CC AT
Rate
4.15%
4.15%
4.15%
4.75%
4.15%
36
180,500,000
15,486,900
54,150,000
48 1
180,500,000 2
3
19,656,450 4
54,150,000
besar subsidi
-
Rate
4.15%
Adjust Rate
Bunga
4.15%
4.15%
Adjust Subs
ok
ok
ok
ok
Adjust Rate
4.75%
30%
126,350,000
141,836,900
15,486,900
0
0
0
4.15%
17,658,694
4.15%
8.25%
159,495,594
4,430,500
30%
126,350,000
146,006,450
19,656,450
0
0
0
4.75%
27,741,226
4.75%
9.20%
173,747,676
3,619,800
54,150,000
30,000
700,000
631,800
55,511,800
54,150,000
30,000
800,000
631,800
55,611,800
124,988,200
180,500,000
210,579,300
124,888,200
180,500,000
225,742,400
KKK
VELOZ AT
4.15%
4.15%
4.75%
4.15%
36
194,200,000
16,662,360
58,260,000
30%
135,940,000
48 1
194,200,000 2
3
21,148,380 4
58,260,000
30%
135,940,000
besar subsidi
-
Rate
4.15%
4.15%
4.15%
Bunga
4.15%
4.15%
Adjust Subs
ok
ok
ok
ok
Adjust Rate
4.75%
152,602,360
16,662,360
0
0
0
4.15%
18,998,994
4.15%
8.25%
171,601,354
4,766,800
157,088,380
21,148,380
0
0
0
4.75%
29,846,792
4.75%
9.20%
186,935,172
3,894,500
58,260,000
30,000
700,000
679,700
59,669,700
58,260,000
30,000
800,000
679,700
59,769,700
134,530,300
194,200,000
226,507,700
134,430,300
194,200,000
242,811,200
KKK
MT
4.75%
4.15%
36
206,900,000
17,752,020
62,070,000
30%
144,830,000
162,582,020
17,752,020
48 1
206,900,000 2
3
22,531,410 4
62,070,000
30%
144,830,000
167,361,410
22,531,410
besar subsidi
-
Rate
4.15%
4.15%
4.15%
4.75%
Bunga
4.15%
4.15%
Adjust Subs
ok
ok
ok
ok
Adjust Rate
4.75%
0
0
0
4.15%
20,241,461
4.15%
8.25%
182,823,481
5,078,500
0
0
0
4.75%
31,798,668
4.75%
9.20%
199,160,078
4,149,200
62,070,000
30,000
700,000
724,200
63,524,200
62,070,000
30,000
800,000
724,200
63,624,200
143,375,800
206,900,000
241,271,700
143,275,800
206,900,000
258,636,600
KKK
MT
4.15%
36
216,500,000
18,575,700
64,950,000
30%
151,550,000
170,125,700
18,575,700
0
0
48 1
216,500,000 2
3
23,576,850 4
64,950,000
30%
151,550,000
175,126,850
23,576,850
0
0
besar subsidi
-
Rate
4.15%
4.15%
4.15%
4.75%
Bunga
4.15%
4.15%
Adjust Subs
ok
ok
ok
ok
Adjust Rate
4.75%
0
4.15%
21,180,650
4.15%
8.25%
191,306,350
5,314,100
0
4.75%
33,274,102
4.75%
9.20%
208,400,952
4,341,700
64,950,000
30,000
700,000
757,800
66,437,800
64,950,000
30,000
800,000
757,800
66,537,800
150,062,200
216,500,000
252,431,300
149,962,200
216,500,000
270,597,700
KKK
d row seat
4.15%
36
208,400,000
17,880,720
62,520,000
30%
145,880,000
163,760,720
17,880,720
0
0
0
4.15%
48 1
208,400,000 2
3
22,694,760 4
62,520,000
30%
145,880,000
168,574,760
22,694,760
0
0
0
4.75%
besar subsidi
-
Rate
4.15%
4.15%
4.15%
4.75%
Bunga
4.15%
4.15%
Adjust Subs
ok
ok
ok
ok
Adjust Rate
4.75%
20,388,210
4.15%
8.25%
184,148,930
5,115,300
32,029,204
4.75%
9.20%
200,603,964
4,179,300
62,520,000
30,000
700,000
729,400
63,979,400
62,520,000
30,000
800,000
729,400
64,079,400
144,420,600
208,400,000
243,014,900
144,320,600
208,400,000
260,506,500
KKK
d row seat
4.15%
36
218,000,000
18,704,400
65,400,000
30%
152,600,000
171,304,400
18,704,400
0
0
0
4.15%
21,327,398
4.15%
48 1
218,000,000 2
3
23,740,200 4
65,400,000
30%
152,600,000
176,340,200
23,740,200
0
0
0
4.75%
33,504,638
4.75%
besar subsidi
-
Rate
4.15%
4.15%
4.15%
4.75%
Bunga
4.15%
4.15%
Adjust Subs
ok
ok
ok
ok
Adjust Rate
4.75%
8.25%
192,631,798
5,350,900
9.20%
209,844,838
4,371,800
65,400,000
30,000
700,000
763,000
66,893,000
65,400,000
30,000
800,000
763,000
66,993,000
151,107,000
218,000,000
254,174,500
151,007,000
218,000,000
272,467,600
KKK
T
4.15%
36
217,900,000
18,695,820
65,370,000
30%
152,530,000
171,225,820
18,695,820
0
0
0
4.15%
21,317,615
4.15%
8.25%
192,543,435
48 1
217,900,000 2
3
23,729,310 4
65,370,000
30%
152,530,000
176,259,310
23,729,310
0
0
0
4.75%
33,489,269
4.75%
9.20%
209,748,579
besar subsidi
-
Rate
4.15%
4.15%
4.15%
4.75%
Bunga
4.15%
4.15%
Adjust Subs
ok
ok
ok
ok
Adjust Rate
4.75%
5,348,500
4,369,800
65,370,000
30,000
700,000
762,700
66,862,700
65,370,000
30,000
800,000
762,700
66,962,700
151,037,300
217,900,000
254,060,200
150,937,300
217,900,000
272,343,300
KKK
T
4.15%
36
231,000,000
19,819,800
69,300,000
30%
161,700,000
181,519,800
19,819,800
0
0
0
4.15%
22,599,215
4.15%
8.25%
204,119,015
5,670,000
48 1
231,000,000 2
3
25,155,900 4
69,300,000
30%
161,700,000
186,855,900
25,155,900
0
0
0
4.75%
35,502,621
4.75%
9.20%
222,358,521
4,632,500
besar subsidi
-
Rate
4.15%
4.15%
4.15%
4.75%
Bunga
4.15%
4.15%
Adjust Subs
ok
ok
ok
ok
Adjust Rate
4.75%
69,300,000
30,000
700,000
808,500
70,838,500
69,300,000
30,000
800,000
808,500
70,938,500
160,161,500
231,000,000
269,288,500
160,061,500
231,000,000
288,666,000
KKK
G MT
4.15%
36
211,500,000
18,146,700
48 1
211,500,000 2
3
23,032,350 4
63,450,000
30%
148,050,000
166,196,700
18,146,700
0
0
0
4.15%
20,691,489
4.15%
8.25%
186,888,189
5,191,400
63,450,000
30%
148,050,000
171,082,350
23,032,350
0
0
0
4.75%
32,505,647
4.75%
9.20%
203,587,997
4,241,500
63,450,000
-
63,450,000
-
besar subsidi
-
Rate
4.15%
4.15%
4.15%
4.75%
Bunga
4.15%
4.15%
Adjust Subs
ok
ok
ok
ok
Adjust Rate
4.75%
30,000
700,000
740,300
64,920,300
30,000
800,000
740,300
65,020,300
146,579,700
211,500,000
246,619,300
146,479,700
211,500,000
264,370,800
KKK
S MT
4.15%
36
221,100,000
18,970,380
48 1
221,100,000 2
3
24,077,790 4
66,330,000
30%
154,770,000
173,740,380
18,970,380
0
0
0
4.15%
21,630,677
4.15%
8.25%
195,371,057
5,427,000
66,330,000
30%
154,770,000
178,847,790
24,077,790
0
0
0
4.75%
33,981,080
4.75%
9.20%
212,828,870
4,434,000
66,330,000
30,000
700,000
66,330,000
30,000
800,000
besar subsidi
-
Rate
4.15%
4.15%
4.15%
4.75%
Bunga
4.15%
4.15%
Adjust Subs
ok
ok
ok
ok
Adjust Rate
4.75%
773,900
67,833,900
773,900
67,933,900
153,266,100
221,100,000
257,778,900
153,166,100
221,100,000
276,331,900
KKK
Y G AT
4.15%
36
222,500,000
19,090,500
48 1
222,500,000 2
3
24,230,250 4
66,750,000
30%
155,750,000
174,840,500
19,090,500
0
0
0
4.15%
21,767,642
4.15%
8.25%
196,608,142
5,461,400
66,750,000
30%
155,750,000
179,980,250
24,230,250
0
0
0
4.75%
34,196,248
4.75%
9.20%
214,176,498
4,462,100
66,750,000
30,000
700,000
778,800
68,258,800
66,750,000
30,000
800,000
778,800
68,358,800
besar subsidi
-
Rate
4.15%
4.15%
4.15%
4.75%
Bunga
4.15%
4.15%
Adjust Subs
ok
ok
ok
ok
Adjust Rate
4.75%
154,241,200
222,500,000
259,407,800
154,141,200
222,500,000
278,077,500
KKK
Y S AT
4.15%
36
235,600,000
20,214,480
48 1
235,600,000 2
3
25,656,840 4
70,680,000
30%
164,920,000
185,134,480
20,214,480
0
0
0
4.15%
23,049,243
4.15%
8.25%
208,183,723
5,782,900
70,680,000
30%
164,920,000
190,576,840
25,656,840
0
0
0
4.75%
36,209,600
4.75%
9.20%
226,786,440
4,724,800
70,680,000
30,000
700,000
824,600
72,234,600
70,680,000
30,000
800,000
824,600
72,334,600
besar subsidi
-
Rate
4.15%
4.15%
4.15%
4.75%
Bunga
4.15%
4.15%
Adjust Subs
ok
ok
ok
ok
Adjust Rate
4.75%
163,365,400
235,600,000
274,636,100
163,265,400
235,600,000
294,400,200
KKK
snis 2.0
4.15%
36
198,000,000
16,988,400
48 1
198,000,000 2
3
21,562,200 4
59,400,000
30%
138,600,000
155,588,400
16,988,400
0
0
0
4.15%
19,370,756
4.15%
8.25%
174,959,156
4,860,000
59,400,000
30%
138,600,000
160,162,200
21,562,200
0
0
0
4.75%
30,430,818
4.75%
9.20%
190,593,018
3,970,700
59,400,000
30,000
700,000
693,000
60,823,000
59,400,000
30,000
800,000
693,000
60,923,000
137,177,000
137,077,000
besar subsidi
-
Rate
4.15%
4.15%
4.15%
4.75%
Bunga
4.15%
4.15%
Adjust Subs
ok
ok
ok
ok
Adjust Rate
4.75%
198,000,000
230,923,000
198,000,000
247,545,900
KKK
T 2.0
4.15%
36
209,700,000
17,992,260
48 1
209,700,000 2
3
22,836,330 4
62,910,000
30%
146,790,000
164,782,260
17,992,260
0
0
0
4.15%
20,515,391
4.15%
8.25%
185,297,651
5,147,200
62,910,000
30%
146,790,000
169,626,330
22,836,330
0
0
0
4.75%
32,229,003
4.75%
9.20%
201,855,333
4,205,400
62,910,000
30,000
700,000
734,000
64,374,000
62,910,000
30,000
800,000
734,000
64,474,000
145,326,000
209,700,000
-
145,226,000
209,700,000
-
besar subsidi
-
Rate
4.15%
4.15%
4.15%
4.75%
Bunga
4.15%
4.15%
Adjust Subs
ok
ok
ok
ok
Adjust Rate
4.75%
244,526,000
262,127,800
KKK
T 2.0
4.15%
36
229,600,000
19,699,680
48 1
229,600,000 2
3
25,003,440 4
68,880,000
30%
160,720,000
180,419,680
19,699,680
0
0
0
4.15%
22,462,250
4.15%
8.25%
202,881,930
5,635,700
68,880,000
30%
160,720,000
185,723,440
25,003,440
0
0
0
4.75%
35,287,454
4.75%
9.20%
221,010,894
4,604,400
68,880,000
30,000
700,000
803,600
70,413,600
68,880,000
30,000
800,000
803,600
70,513,600
159,186,400
229,600,000
267,663,100
159,086,400
229,600,000
286,920,400
besar subsidi
-
Rate
4.15%
4.15%
4.15%
4.75%
Bunga
4.15%
4.15%
Adjust Subs
ok
ok
ok
ok
Adjust Rate
4.75%
KKK
T 2.0
4.15%
36
249,200,000
21,381,360
48 1
249,200,000 2
3
27,137,880 4
74,760,000
30%
174,440,000
195,821,360
21,381,360
0
0
0
4.15%
24,379,759
4.15%
8.25%
220,201,119
6,116,700
74,760,000
30%
174,440,000
201,577,880
27,137,880
0
0
0
4.75%
38,299,797
4.75%
9.20%
239,877,677
4,997,500
74,760,000
30,000
700,000
872,200
76,362,200
74,760,000
30,000
800,000
872,200
76,462,200
172,837,800
249,200,000
290,446,700
172,737,800
249,200,000
311,344,700
besar subsidi
-
Rate
4.15%
4.15%
4.15%
4.75%
Bunga
4.15%
4.15%
Adjust Subs
ok
ok
ok
ok
Adjust Rate
4.75%
KKK
2.0 Lux
KKK
4.15%
36
259,600,000
22,273,680
48 1
259,600,000 2
3
28,270,440 4
77,880,000
30%
181,720,000
203,993,680
22,273,680
0
0
0
4.15%
25,397,213
4.15%
8.25%
229,390,893
6,372,000
77,880,000
30%
181,720,000
209,990,440
28,270,440
0
0
0
4.75%
39,898,184
4.75%
9.20%
249,888,624
5,206,100
77,880,000
30,000
700,000
908,600
79,518,600
77,880,000
30,000
800,000
908,600
79,618,600
180,081,400
259,600,000
302,538,600
179,981,400
259,600,000
324,305,300
besar subsidi
-
Rate
4.15%
4.15%
4.15%
4.75%
4.15%
Bunga
4.15%
4.15%
4.75%
4.15%
4.75%
Adjust Subs
ok
ok
ok
ok
Adjust Rate
Bunga
4.15%
T 2.0
KKK
2.0 Lux
36
286,300,000
24,564,540
48 1
286,300,000 2
3
31,178,070 4
85,890,000
30%
200,410,000
224,974,540
24,564,540
0
0
0
4.15%
28,009,330
4.15%
8.25%
252,983,870
7,027,400
85,890,000
30%
200,410,000
231,588,070
31,178,070
0
0
0
4.75%
44,001,733
4.75%
9.20%
275,589,803
5,741,500
85,890,000
30,000
700,000
1,002,100
87,622,100
85,890,000
30,000
800,000
1,002,100
87,722,100
198,677,900
286,300,000
333,581,100
198,577,900
286,300,000
357,572,600
besar subsidi
-
Rate
4.15%
4.15%
4.15%
4.75%
4.15%
besar subsidi
Adjust Subs
ok
ok
ok
ok
Adjust Rate
Bunga
4.15%
Adjust Subs
4.15%
4.75%
36
296,000,000
25,396,800
48 1
296,000,000 2
3
32,234,400 4
88,800,000
30%
207,200,000
232,596,800
25,396,800
0
0
0
4.15%
28,958,302
4.15%
8.25%
261,555,102
7,265,500
88,800,000
30%
207,200,000
239,434,400
32,234,400
0
0
0
4.75%
45,492,536
4.75%
9.20%
284,926,936
5,936,000
88,800,000
30,000
700,000
1,036,000
90,566,000
88,800,000
30,000
800,000
1,036,000
90,666,000
205,434,000
296,000,000
344,858,500
205,334,000
296,000,000
369,658,000
KKK
T 2.0
Rate
4.15%
4.15%
4.15%
4.75%
4.15%
36
243,600,000
besar subsidi
48 1
243,600,000 2
-
ok
ok
ok
ok
Adjust Rate
Bunga
4.15%
4.15%
Adjust Subs
ok
ok
4.75%
20,900,880
26,528,040
73,080,000
30%
170,520,000
191,420,880
20,900,880
0
0
0
4.15%
23,831,900
4.15%
8.25%
215,252,780
5,979,300
73,080,000
30%
170,520,000
197,048,040
26,528,040
0
0
0
4.75%
37,439,128
4.75%
9.20%
234,487,168
4,885,200
73,080,000
30,000
700,000
852,600
74,662,600
73,080,000
30,000
800,000
852,600
74,762,600
168,937,400
243,600,000
283,938,100
168,837,400
243,600,000
304,367,000
3
4
KKK
T 2.0
Rate
4.15%
4.15%
4.15%
4.75%
4.15%
36
263,200,000
22,582,560
48 1
263,200,000 2
3
28,662,480 4
besar subsidi
-
ok
ok
Adjust Rate
Bunga
4.15%
4.15%
Adjust Subs
ok
ok
ok
ok
4.75%
78,960,000
30%
184,240,000
206,822,560
22,582,560
0
0
0
4.15%
25,749,409
4.15%
8.25%
232,571,969
6,460,400
78,960,000
30%
184,240,000
212,902,480
28,662,480
0
0
0
4.75%
40,451,471
4.75%
9.20%
253,353,951
5,278,300
78,960,000
30,000
700,000
921,200
80,611,200
78,960,000
30,000
800,000
921,200
80,711,200
182,588,800
263,200,000
306,725,200
182,488,800
263,200,000
328,791,300
KKK
2.0 Lux
Rate
4.15%
4.15%
4.15%
4.75%
4.15%
36
273,400,000
23,457,720
48 1
273,400,000 2
3
29,773,260 4
besar subsidi
-
Adjust Rate
Bunga
4.15%
4.15%
Adjust Subs
ok
ok
ok
ok
4.75%
82,020,000
30%
191,380,000
214,837,720
23,457,720
0
0
0
4.15%
26,747,296
4.15%
8.25%
241,585,016
6,710,700
82,020,000
30%
191,380,000
221,153,260
29,773,260
0
0
0
4.75%
42,019,119
4.75%
9.20%
263,172,379
5,482,800
82,020,000
30,000
700,000
956,900
83,706,900
82,020,000
30,000
800,000
956,900
83,806,900
189,693,100
273,400,000
318,581,400
189,593,100
273,400,000
341,498,500
KKK
T 2.0
Rate
4.15%
4.15%
4.15%
4.75%
4.15%
36
300,300,000
25,765,740
90,090,000
48 1
300,300,000 2
3
32,702,670 4
90,090,000
besar subsidi
-
Rate
4.15%
Adjust Rate
Bunga
4.15%
4.15%
Adjust Subs
ok
ok
ok
ok
Adjust Rate
4.75%
30%
210,210,000
235,975,740
25,765,740
0
0
0
4.15%
29,378,980
4.15%
8.25%
265,354,720
7,371,000
30%
210,210,000
242,912,670
32,702,670
0
0
0
4.75%
46,153,407
4.75%
9.20%
289,066,077
6,022,300
90,090,000
30,000
700,000
1,051,100
91,871,100
90,090,000
30,000
800,000
1,051,100
91,971,100
208,428,900
300,300,000
349,856,100
208,328,900
300,300,000
375,019,200
KKK
2.0 Lux
4.15%
4.15%
4.75%
4.15%
36
310,000,000
26,598,000
93,000,000
30%
217,000,000
48 1
310,000,000 2
3
33,759,000 4
93,000,000
30%
217,000,000
besar subsidi
-
Rate
4.15%
4.15%
4.15%
Bunga
4.15%
4.15%
Adjust Subs
ok
ok
ok
ok
Adjust Rate
4.75%
243,598,000
26,598,000
0
0
0
4.15%
30,327,951
4.15%
8.25%
273,925,951
7,609,100
250,759,000
33,759,000
0
0
0
4.75%
47,644,210
4.75%
9.20%
298,403,210
6,216,800
93,000,000
30,000
700,000
1,085,000
94,815,000
93,000,000
30,000
800,000
1,085,000
94,915,000
215,185,000
310,000,000
361,133,500
215,085,000
310,000,000
387,104,600
KKK
5 Diesel
4.75%
4.15%
36
245,300,000
21,046,740
73,590,000
30%
171,710,000
192,756,740
21,046,740
48 1
245,300,000 2
3
26,713,170 4
73,590,000
30%
171,710,000
198,423,170
26,713,170
besar subsidi
-
Rate
4.15%
4.15%
4.15%
4.75%
Bunga
4.15%
4.15%
Adjust Subs
ok
ok
ok
ok
Adjust Rate
4.75%
0
0
0
4.15%
23,998,214
4.15%
8.25%
216,754,954
6,021,000
0
0
0
4.75%
37,700,402
4.75%
9.20%
236,123,572
4,919,300
73,590,000
30,000
700,000
858,600
75,178,600
73,590,000
30,000
800,000
858,600
75,278,600
170,121,400
245,300,000
285,913,600
170,021,400
245,300,000
306,485,700
KKK
.5 Diesel
4.15%
36
265,200,000
22,754,160
79,560,000
30%
185,640,000
208,394,160
22,754,160
0
0
48 1
265,200,000 2
3
28,880,280 4
79,560,000
30%
185,640,000
214,520,280
28,880,280
0
0
besar subsidi
-
Rate
4.15%
4.15%
4.15%
4.75%
Bunga
4.15%
4.15%
Adjust Subs
ok
ok
ok
ok
Adjust Rate
4.75%
0
4.15%
25,945,073
4.15%
8.25%
234,339,233
6,509,500
0
4.75%
40,758,853
4.75%
9.20%
255,279,133
5,318,400
79,560,000
30,000
700,000
928,200
81,218,200
79,560,000
30,000
800,000
928,200
81,318,200
183,981,800
265,200,000
309,050,700
183,881,800
265,200,000
331,283,000
KKK
5 Diesel
4.15%
36
302,000,000
25,911,600
90,600,000
30%
211,400,000
237,311,600
25,911,600
0
0
0
4.15%
48 1
302,000,000 2
3
32,887,800 4
90,600,000
30%
211,400,000
244,287,800
32,887,800
0
0
0
4.75%
besar subsidi
-
Rate
4.15%
4.15%
4.15%
4.75%
Bunga
4.15%
4.15%
Adjust Subs
ok
ok
ok
ok
Adjust Rate
4.75%
29,545,294
4.15%
8.25%
266,856,894
7,412,700
46,414,682
4.75%
9.20%
290,702,482
6,056,400
90,600,000
30,000
700,000
1,057,000
92,387,000
90,600,000
30,000
800,000
1,057,000
92,487,000
209,613,000
302,000,000
351,831,500
209,513,000
302,000,000
377,137,800
KKK
5 Diesel
4.15%
36
279,200,000
23,955,360
83,760,000
30%
195,440,000
219,395,360
23,955,360
0
0
0
4.15%
27,314,722
4.15%
48 1
279,200,000 2
3
30,404,880 4
83,760,000
30%
195,440,000
225,844,880
30,404,880
0
0
0
4.75%
42,910,527
4.75%
besar subsidi
-
Rate
4.15%
4.15%
4.15%
4.75%
Bunga
4.15%
4.15%
Adjust Subs
ok
ok
ok
ok
Adjust Rate
4.75%
8.25%
246,710,082
6,853,100
9.20%
268,755,407
5,599,100
83,760,000
30,000
700,000
977,200
85,467,200
83,760,000
30,000
800,000
977,200
85,567,200
193,732,800
279,200,000
325,325,700
193,632,800
279,200,000
348,724,900
KKK
5 Diesel
4.15%
36
316,000,000
27,112,800
94,800,000
30%
221,200,000
248,312,800
27,112,800
0
0
0
4.15%
30,914,944
4.15%
8.25%
279,227,744
48 1
316,000,000 2
3
34,412,400 4
94,800,000
30%
221,200,000
255,612,400
34,412,400
0
0
0
4.75%
48,566,356
4.75%
9.20%
304,178,756
besar subsidi
-
Rate
4.15%
4.15%
4.15%
4.75%
Bunga
4.15%
4.15%
Adjust Subs
ok
ok
ok
ok
Adjust Rate
4.75%
7,756,400
6,337,100
94,800,000
30,000
700,000
1,106,000
96,636,000
94,800,000
30,000
800,000
1,106,000
96,736,000
219,364,000
316,000,000
368,110,000
219,264,000
316,000,000
394,579,700
KKK
T 4x2 2.5
4.15%
36
391,000,000
33,547,800
117,300,000
30%
273,700,000
307,247,800
33,547,800
0
0
0
4.15%
38,252,351
4.15%
8.25%
345,500,151
9,597,300
48 1
391,000,000 2
3
42,579,900 4
117,300,000
30%
273,700,000
316,279,900
42,579,900
0
0
0
4.75%
60,093,181
4.75%
9.20%
376,373,081
7,841,200
besar subsidi
-
Rate
4.15%
4.15%
4.15%
4.75%
Bunga
4.15%
4.15%
Adjust Subs
ok
ok
ok
ok
Adjust Rate
4.75%
117,300,000
30,000
700,000
1,368,500
119,398,500
117,300,000
30,000
800,000
1,368,500
119,498,500
271,601,500
391,000,000
455,304,000
271,501,500
391,000,000
488,034,900
KKK
x2 2.5 TRD
4.15%
36
416,300,000
35,718,540
48 1
416,300,000 2
3
45,335,070 4
124,890,000
30%
291,410,000
327,128,540
35,718,540
0
0
0
4.15%
40,727,503
4.15%
8.25%
367,856,043
10,218,300
124,890,000
30%
291,410,000
336,745,070
45,335,070
0
0
0
4.75%
63,981,563
4.75%
9.20%
400,726,633
8,348,500
124,890,000
-
124,890,000
-
besar subsidi
-
Rate
4.15%
4.15%
4.15%
4.75%
Bunga
4.15%
4.15%
Adjust Subs
ok
ok
ok
ok
Adjust Rate
4.75%
30,000
700,000
1,457,100
127,077,100
30,000
800,000
1,457,100
127,177,100
289,222,900
416,300,000
484,717,600
289,122,900
416,300,000
519,556,600
KKK
4x2 2.5
4.15%
36
402,000,000
34,491,600
48 1
402,000,000 2
3
43,777,800 4
120,600,000
30%
281,400,000
315,891,600
34,491,600
0
0
0
4.15%
39,328,504
4.15%
8.25%
355,220,104
9,867,300
120,600,000
30%
281,400,000
325,177,800
43,777,800
0
0
0
4.75%
61,783,782
4.75%
9.20%
386,961,582
8,061,700
120,600,000
30,000
700,000
120,600,000
30,000
800,000
besar subsidi
-
Rate
4.15%
4.15%
4.15%
4.75%
Bunga
4.15%
4.15%
Adjust Subs
ok
ok
ok
ok
Adjust Rate
4.75%
1,407,000
122,737,000
1,407,000
122,837,000
279,263,000
402,000,000
468,092,500
279,163,000
402,000,000
501,736,900
KKK
x2 2.5 TRD
4.15%
36
427,300,000
36,662,340
48 1
427,300,000 2
3
46,532,970 4
128,190,000
30%
299,110,000
335,772,340
36,662,340
0
0
0
4.15%
41,803,656
4.15%
8.25%
377,575,996
10,488,300
128,190,000
30%
299,110,000
345,642,970
46,532,970
0
0
0
4.75%
65,672,164
4.75%
9.20%
411,315,134
8,569,100
128,190,000
30,000
700,000
1,495,600
130,415,600
128,190,000
30,000
800,000
1,495,600
130,515,600
besar subsidi
-
Rate
4.15%
4.15%
4.15%
4.75%
Bunga
4.15%
4.15%
Adjust Subs
ok
ok
ok
ok
Adjust Rate
4.75%
296,884,400
427,300,000
497,506,100
296,784,400
427,300,000
533,263,300
KKK
x2 2.7 Lux
4.15%
36
455,100,000
39,047,580
48 1
455,100,000 2
3
49,560,390 4
136,530,000
30%
318,570,000
357,617,580
39,047,580
0
0
0
4.15%
44,523,389
4.15%
8.25%
402,140,969
11,170,600
136,530,000
30%
318,570,000
368,130,390
49,560,390
0
0
0
4.75%
69,944,774
4.75%
9.20%
438,075,164
9,126,600
136,530,000
30,000
700,000
1,592,900
138,852,900
136,530,000
30,000
800,000
1,592,900
138,952,900
besar subsidi
-
Rate
4.15%
4.15%
4.15%
4.75%
Bunga
4.15%
4.15%
Adjust Subs
ok
ok
ok
ok
Adjust Rate
4.75%
316,247,100
455,100,000
529,823,900
316,147,100
455,100,000
567,903,100
KKK
2.7 Lux TRD
4.15%
36
480,900,000
41,261,220
48 1
480,900,000 2
3
52,370,010 4
144,270,000
30%
336,630,000
377,891,220
41,261,220
0
0
0
4.15%
47,047,457
4.15%
8.25%
424,938,677
11,803,900
144,270,000
30%
336,630,000
389,000,010
52,370,010
0
0
0
4.75%
73,910,002
4.75%
9.20%
462,910,012
9,644,000
144,270,000
30,000
700,000
1,683,200
146,683,200
144,270,000
30,000
800,000
1,683,200
146,783,200
334,216,800
334,116,800
besar subsidi
-
Rate
4.15%
4.15%
4.15%
4.75%
Bunga
4.15%
4.15%
Adjust Subs
ok
ok
ok
ok
Adjust Rate
4.75%
480,900,000
559,819,700
480,900,000
600,051,200
KKK
4x4 2.7
4.15%
36
507,700,000
43,560,660
48 1
507,700,000 2
3
55,288,530 4
152,310,000
30%
355,390,000
398,950,660
43,560,660
0
0
0
4.15%
49,669,357
4.15%
8.25%
448,620,017
12,461,700
152,310,000
30%
355,390,000
410,678,530
55,288,530
0
0
0
4.75%
78,028,921
4.75%
9.20%
488,707,451
10,181,500
152,310,000
30,000
700,000
1,777,000
154,817,000
152,310,000
30,000
800,000
1,777,000
154,917,000
352,883,000
507,700,000
-
352,783,000
507,700,000
-
besar subsidi
-
Rate
4.15%
4.15%
4.15%
4.75%
Bunga
4.15%
4.15%
Adjust Subs
ok
ok
ok
ok
Adjust Rate
4.75%
590,976,500
633,447,500
KKK
#DIV/0!
36
-
30%
0
0
0
0
4.15%
4.15%
8.25%
-
48 1
2
3
4
30%
0
0
0
0
4.75%
4.75%
9.20%
-
30,000
700,000
730,000
30,000
800,000
830,000
(730,000)
730,000
(830,000)
830,000
besar subsidi
-
Rate
4.15%
4.15%
4.15%
4.75%
Bunga
#DIV/0!
#DIV/0!
Adjust Subs
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
Adjust Rate
#DIV/0!
KKK
#DIV/0!
36
-
30%
0
0
0
0
4.15%
4.15%
8.25%
-
48 1
2
3
4
30%
0
0
0
0
4.75%
4.75%
9.20%
-
30,000
700,000
730,000
30,000
800,000
830,000
(730,000)
730,000
(830,000)
830,000
besar subsidi
-
Rate
4.15%
4.15%
4.15%
4.75%
Bunga
#DIV/0!
#DIV/0!
Adjust Subs
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
Adjust Rate
#DIV/0!
KKK
KKK
#DIV/0!
36
-
30%
0
0
0
0
4.15%
4.15%
8.25%
-
48 1
2
3
4
-
30%
0
0
0
0
4.75%
4.75%
9.20%
-
30,000
700,000
730,000
30,000
800,000
830,000
(730,000)
730,000
(830,000)
830,000
besar subsidi
-
Rate
4.15%
4.15%
4.15%
4.75%
#DIV/0!
Bunga
#DIV/0!
#DIV/0!
#DIV/0!
Adjust Subs
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
Adjust Rate
Bunga
#DIV/0!
#DIV/0!
#DIV/0!
KKK
36
-
30%
0
0
0
0
4.15%
4.15%
8.25%
-
48 1
2
3
4
30%
0
0
0
0
4.75%
4.75%
9.20%
-
30,000
700,000
730,000
30,000
800,000
830,000
(730,000)
730,000
(830,000)
830,000
besar subsidi
-
Rate
4.15%
4.15%
4.15%
4.75%
#DIV/0!
besar subsidi
Adjust Subs
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
Adjust Rate
Bunga
#DIV/0!
Adjust Subs
#DIV/0!
#DIV/0!
36
-
30%
0
0
0
0
4.15%
4.15%
8.25%
-
48 1
2
3
4
30%
0
0
0
0
4.75%
4.75%
9.20%
-
30,000
700,000
730,000
30,000
800,000
830,000
(730,000)
730,000
(830,000)
830,000
KKK
Rate
4.15%
4.15%
4.15%
4.75%
#DIV/0!
36
-
besar subsidi
48 1
2
-
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
Adjust Rate
Bunga
#DIV/0!
#DIV/0!
Adjust Subs
#DIV/0!
#DIV/0!
#DIV/0!
30%
0
0
0
0
4.15%
4.15%
8.25%
-
3
4
30%
0
0
0
0
4.75%
4.75%
9.20%
-
30,000
700,000
730,000
30,000
800,000
830,000
(730,000)
730,000
(830,000)
830,000
KKK
Rate
4.15%
4.15%
4.15%
4.75%
#DIV/0!
36
-
48 1
2
3
4
besar subsidi
-
#DIV/0!
#DIV/0!
Adjust Rate
Bunga
#DIV/0!
#DIV/0!
Adjust Subs
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
30%
0
0
0
0
4.15%
4.15%
8.25%
-
30%
0
0
0
0
4.75%
4.75%
9.20%
-
30,000
700,000
730,000
30,000
800,000
830,000
(730,000)
730,000
(830,000)
830,000
KKK
Rate
4.15%
4.15%
4.15%
4.75%
#DIV/0!
36
-
48 1
2
3
4
besar subsidi
-
Adjust Rate
Bunga
#DIV/0!
#DIV/0!
Adjust Subs
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
30%
0
0
0
0
4.15%
4.15%
8.25%
-
30%
0
0
0
0
4.75%
4.75%
9.20%
-
30,000
700,000
730,000
30,000
800,000
830,000
(730,000)
730,000
(830,000)
830,000
KKK
Rate
4.15%
4.15%
4.15%
4.75%
#DIV/0!
36
-
48 1
2
3
4
-
besar subsidi
-
Rate
4.15%
Adjust Rate
Bunga
#DIV/0!
#DIV/0!
Adjust Subs
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
Adjust Rate
#DIV/0!
30%
0
0
0
0
4.15%
4.15%
8.25%
-
30%
0
0
0
0
4.75%
4.75%
9.20%
-
30,000
700,000
730,000
30,000
800,000
830,000
(730,000)
730,000
(830,000)
830,000
KKK
4.15%
4.15%
4.75%
#DIV/0!
36
-
30%
0
48 1
2
3
4
30%
0
besar subsidi
-
Rate
4.15%
4.15%
4.15%
Bunga
#DIV/0!
#DIV/0!
Adjust Subs
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
Adjust Rate
#DIV/0!
0
0
0
4.15%
4.15%
8.25%
-
0
0
0
4.75%
4.75%
9.20%
-
30,000
700,000
730,000
30,000
800,000
830,000
(730,000)
730,000
(830,000)
830,000
KKK
4.75%
#DIV/0!
36
-
30%
0
-
48 1
2
3
4
30%
0
-
besar subsidi
-
Rate
4.15%
4.15%
4.15%
4.75%
Bunga
#DIV/0!
#DIV/0!
Adjust Subs
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
Adjust Rate
#DIV/0!
0
0
0
4.15%
4.15%
8.25%
-
0
0
0
4.75%
4.75%
9.20%
-
30,000
700,000
730,000
30,000
800,000
830,000
(730,000)
730,000
(830,000)
830,000
KKK
#DIV/0!
36
-
30%
0
0
0
48 1
2
3
4
30%
0
0
0
besar subsidi
-
Rate
4.15%
4.15%
4.15%
4.75%
Bunga
#DIV/0!
#DIV/0!
Adjust Subs
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
Adjust Rate
#DIV/0!
0
4.15%
4.15%
8.25%
-
0
4.75%
4.75%
9.20%
-
30,000
700,000
730,000
30,000
800,000
830,000
(730,000)
730,000
(830,000)
830,000
KKK
#DIV/0!
36
-
30%
0
0
0
0
4.15%
48 1
2
3
4
-
30%
0
0
0
0
4.75%
besar subsidi
-
Rate
4.15%
4.15%
4.15%
4.75%
Bunga
#DIV/0!
#DIV/0!
Adjust Subs
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
Adjust Rate
#DIV/0!
4.15%
8.25%
-
4.75%
9.20%
-
30,000
700,000
730,000
30,000
800,000
830,000
(730,000)
730,000
(830,000)
830,000
KKK
#DIV/0!
36
-
30%
0
0
0
0
4.15%
4.15%
48 1
2
3
4
-
30%
0
0
0
0
4.75%
4.75%
besar subsidi
-
Rate
4.15%
4.15%
4.15%
4.75%
Bunga
#DIV/0!
#DIV/0!
Adjust Subs
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
Adjust Rate
#DIV/0!
8.25%
-
9.20%
-
30,000
700,000
730,000
30,000
800,000
830,000
(730,000)
730,000
(830,000)
830,000
61,066,742
TDP
######### 62,130,174
Angsuran
######### ######### ######## ######## ########
63,970,833
TDP
######### 65,080,560
Angsuran
######### ######### ######## ######## ########
68,006,060
TDP
######### 69,180,113
Angsuran
######### ######### ######## ######## ########
64,307,152
TDP
######### 65,422,239
Angsuran
######### ######### ######## ######## ########
67,211,242
TDP
######### 68,372,625
Angsuran
######### ######### ######## ######## ########
71,491,028
TDP
######### 72,720,636
Angsuran
######### ######### ######## ######## ########
73,019,523
TDP
######### 74,273,497
Angsuran
######### ######### ######## ######## ########
62,472,958
TDP
######### 63,558,806
Angsuran
######### ######### ######## ######## ########
65,377,048
TDP
######### 66,509,192
Angsuran
######### ######### ######## ######## ########
69,412,275
TDP
######### 70,608,745
Angsuran
######### ######### ######## ######## ########
65,713,367
TDP
######### 66,850,871
Angsuran
######### ######### ######## ######## ########
68,617,458
TDP
######### 69,801,257
Angsuran
######### ######### ######## ######## ########
72,897,244
TDP
######### 74,149,268
Angsuran
######### ######### ######## ######## ########
74,425,739
TDP
######### 75,702,129
Angsuran
######### ######### ######## ######## ########
TDP
Angsuran
########## ######### ######### ######### ######### ######## ######## ########
TDP
Angsuran
########## ######### ######### ######### ######### ######## ######## ########
TDP
Angsuran
########## ######### ######### ######### ######### ######## ######## ########
TDP
Angsuran
########## ######### ######### ######### ######### ######## ######## ########
TDP
Angsuran
########## ######### ######### ######### ######### ######## ######## ########
TDP
Angsuran
########## ######### ######### ######### ######### ######## ######## ########
TDP
Angsuran
########## ######### ######### ######### ######### ######## ######## ########
TDP
Angsuran
########## ######### ######### ######### ######### ######## ######## ########
TDP
Angsuran
########## ######### ######### ######### ######### ######## ######## ########
47,524,227
TDP
######### 48,371,775
#########
9,759,100
Angsuran
######## ######## ########
52,140,332
TDP
######### 53,061,466
Angsuran
######### ######### ######## ######## ########
54,799,863
TDP
######### 55,763,394
Angsuran
######### ######### ######## ######## ########
56,634,057
TDP
######### 57,626,827
Angsuran
######### ######### ######## ######## ########
50,886,916
TDP
######### 51,788,070
Angsuran
######### ######### ######## ######## ########
55,808,720
TDP
######### 56,788,332
Angsuran
######### ######### ######## ######## ########
59,996,746
TDP
######### 61,043,121
Angsuran
######### ######### ######## ######## ########
63,879,173
TDP
######### 64,987,438
Angsuran
######### ######### ######## ######## ########
66,813,884
TDP
######### 67,968,931
Angsuran
######### ######### ######## ######## ########
64,337,672
TDP
######### 65,453,246
Angsuran
######### ######### ######## ######## ########
67,272,382
TDP
######### 68,434,740
Angsuran
######### ######### ######## ######## ########
67,241,862
TDP
######### 68,403,732
Angsuran
######### ######### ######## ######## ########
71,246,469
TDP
######### 72,472,178
Angsuran
######### ######### ######## ######## ########
65,285,389
TDP
######### 66,416,070
Angsuran
######### ######### ######## ######## ########
68,220,099
TDP
######### 69,397,563
Angsuran
######### ######### ######## ######## ########
68,648,078
TDP
######### 69,832,365
Angsuran
######### ######### ######## ######## ########
72,652,684
TDP
######### 73,900,810
Angsuran
######### ######### ######## ######## ########
61,158,402
TDP
######### 62,223,296
Angsuran
######### ######### ######## ######## ########
64,735,130
TDP
######### 65,857,040
Angsuran
######### ######### ######## ######## ########
70,818,490
TDP
######### 72,037,377
Angsuran
######### ######### ######## ######## ########
76,810,191
TDP
######### 78,124,592
Angsuran
######### ######### ######## ######## ########
79,989,460
TDP
######### 81,354,543
Angsuran
######### ######### ######## ######## ########
88,151,674
TDP
######### 89,646,871
Angsuran
######### ######### ######## ######## ########
91,116,904
TDP
######### 92,659,371
Angsuran
######### ######### ######## ######## ########
75,098,276
TDP
######### 76,385,388
Angsuran
######### ######### ######## ######## ########
81,089,977
TDP
######### 82,472,603
Angsuran
######### ######### ######## ######## ########
84,208,107
TDP
######### 85,640,439
Angsuran
######### ######### ######## ######## ########
92,431,460
TDP
######### 93,994,882
Angsuran
######### ######### ######## ######## ########
95,396,690
TDP
######### 97,007,382
Angsuran
######### ######### ######## ######## ########
75,618,015
TDP
######### 76,913,411
Angsuran
######### ######### ######## ######## ########
81,701,375
TDP
######### 83,093,747
Angsuran
######### ######### ######## ######## ########
92,951,098
TDP
######### 94,522,804
Angsuran
######### ######### ######## ######## ########
85,981,161
TDP
######### 87,441,758
Angsuran
######### ######### ######## ######## ########
97,230,884
TDP
######### 98,870,815
Angsuran
######### ######### ######## ######## ########
TDP
Angsuran
########## ######### ######### ######### ######### ######## ######## ########
TDP
Angsuran
########## ######### ######### ######### ######### ######## ######## ########
TDP
Angsuran
########## ######### ######### ######### ######### ######## ######## ########
TDP
Angsuran
########## ######### ######### ######### ######### ######## ######## ########
TDP
Angsuran
########## ######### ######### ######### ######### ######## ######## ########
TDP
Angsuran
########## ######### ######### ######### ######### ######## ######## ########
TDP
Angsuran
########## ######### ######### ######### ######### ######## ######## ########
630,000
TDP
680,000
730,000
830,000
#DIV/0!
Angsuran
#DIV/0!
#DIV/0!
#DIV/0!
630,000
TDP
680,000
730,000
830,000
#DIV/0!
Angsuran
#DIV/0!
#DIV/0!
#DIV/0!
630,000
TDP
680,000
630,000
TDP
680,000
730,000
730,000
830,000
830,000
#DIV/0!
Angsuran
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
Angsuran
#DIV/0!
#DIV/0!
#DIV/0!
630,000
TDP
680,000
730,000
830,000
#DIV/0!
Angsuran
#DIV/0!
#DIV/0!
#DIV/0!
630,000
TDP
680,000
730,000
830,000
#DIV/0!
Angsuran
#DIV/0!
#DIV/0!
#DIV/0!
630,000
TDP
680,000
730,000
830,000
#DIV/0!
Angsuran
#DIV/0!
#DIV/0!
#DIV/0!
630,000
TDP
680,000
730,000
830,000
#DIV/0!
Angsuran
#DIV/0!
#DIV/0!
#DIV/0!
630,000
TDP
680,000
730,000
830,000
#DIV/0!
Angsuran
#DIV/0!
#DIV/0!
#DIV/0!
630,000
TDP
680,000
730,000
830,000
#DIV/0!
Angsuran
#DIV/0!
#DIV/0!
#DIV/0!
630,000
TDP
680,000
730,000
830,000
#DIV/0!
Angsuran
#DIV/0!
#DIV/0!
#DIV/0!
630,000
TDP
680,000
730,000
830,000
#DIV/0!
Angsuran
#DIV/0!
#DIV/0!
#DIV/0!
630,000
TDP
680,000
730,000
830,000
#DIV/0!
Angsuran
#DIV/0!
#DIV/0!
#DIV/0!
630,000
TDP
680,000
730,000
830,000
#DIV/0!
Angsuran
#DIV/0!
#DIV/0!
#DIV/0!
Selisih Perhitungan
####### ####### ####### #######
Selisih Perhitungan
####### ####### ####### #######
Cek Subsidi Total

0
0
Cek Subsidi Total

0
0
Selisih Perhitungan
####### ####### ####### #######
Cek Subsidi Total

0
0
Selisih Perhitungan
####### ####### ####### #######
Cek Subsidi Total

0
0
Selisih Perhitungan
####### ####### ####### #######
Cek Subsidi Total

0
0
Selisih Perhitungan
####### ####### ####### #######
Cek Subsidi Total

0
0
Selisih Perhitungan
####### ####### ####### #######
Cek Subsidi Total

0
0
Selisih Perhitungan
####### ####### ####### #######
Cek Subsidi Total

0
0
Selisih Perhitungan
####### ####### ####### #######
Cek Subsidi Total

0
0
Selisih Perhitungan
####### ####### ####### #######
Cek Subsidi Total

0
0
Selisih Perhitungan
####### ####### ####### #######
Cek Subsidi Total

0
0
Selisih Perhitungan
####### ####### ####### #######
Cek Subsidi Total

0
0
Selisih Perhitungan
####### ####### ####### #######
Cek Subsidi Total

0
0
Selisih Perhitungan
####### ####### ####### #######
Cek Subsidi Total

0
0
Selisih Perhitungan
####### ####### ####### #######
Cek Subsidi Total

0
0
Selisih Perhitungan
####### ####### ####### #######
Cek Subsidi Total

0
0
Selisih Perhitungan
####### ####### ####### #######
Cek Subsidi Total

0
0
Selisih Perhitungan
####### ####### ####### #######
Cek Subsidi Total

0
0
Selisih Perhitungan
####### ####### ####### #######
Cek Subsidi Total

0
0
Selisih Perhitungan
####### ####### ####### #######
Cek Subsidi Total

0
0
Selisih Perhitungan
####### ####### ####### #######
Cek Subsidi Total

0
0
Selisih Perhitungan
####### ####### ####### #######
Cek Subsidi Total

0
0
Selisih Perhitungan
####### ####### ####### #######
Selisih Perhitungan
####### ####### ####### #######
Cek Subsidi Total

0
0
Cek Subsidi Total

0
0
Selisih Perhitungan
####### ####### ####### #######
Cek Subsidi Total

0
0
Selisih Perhitungan
####### ####### ####### #######
Cek Subsidi Total

0
0
Selisih Perhitungan
####### ####### ####### #######
Cek Subsidi Total

0
0
Selisih Perhitungan
####### ####### ####### #######
Cek Subsidi Total

0
0
Selisih Perhitungan
####### ####### ####### #######
Cek Subsidi Total

0
0
Selisih Perhitungan
####### ####### ####### #######
Cek Subsidi Total

0
0
Selisih Perhitungan
####### ####### ####### #######
Cek Subsidi Total

0
0
Selisih Perhitungan
####### ####### ####### #######
Cek Subsidi Total

0
0
Selisih Perhitungan
####### ####### ####### #######
Cek Subsidi Total

0
0
Selisih Perhitungan
####### ####### ####### #######
Cek Subsidi Total

0
0
Selisih Perhitungan
####### ####### ####### #######
Cek Subsidi Total

0
0
Selisih Perhitungan
####### ####### ####### #######
Cek Subsidi Total

0
0
Selisih Perhitungan
####### ####### ####### #######
Cek Subsidi Total

0
0
Selisih Perhitungan
####### ####### ####### #######
Cek Subsidi Total

0
0
Selisih Perhitungan
####### ####### ####### #######
Cek Subsidi Total

0
0
Selisih Perhitungan
####### ####### ####### #######
Cek Subsidi Total

0
0
Selisih Perhitungan
####### ####### ####### #######
Cek Subsidi Total

0
0
Selisih Perhitungan
####### ####### ####### #######
Cek Subsidi Total

0
0
Selisih Perhitungan
####### ####### ####### #######
Cek Subsidi Total

0
0
Selisih Perhitungan
####### ####### ####### #######
Cek Subsidi Total

0
0
Selisih Perhitungan
####### ####### ####### #######
Selisih Perhitungan
####### ####### ####### #######
Cek Subsidi Total

0
0
Cek Subsidi Total

0
0
Selisih Perhitungan
####### ####### ####### #######
Cek Subsidi Total

0
0
Selisih Perhitungan
####### ####### ####### #######
Cek Subsidi Total

0
0
Selisih Perhitungan
####### ####### ####### #######
Cek Subsidi Total

0
0
Selisih Perhitungan
####### ####### ####### #######
Cek Subsidi Total

0
0
Selisih Perhitungan
####### ####### ####### #######
Cek Subsidi Total

0
0
Selisih Perhitungan
####### ####### ####### #######
Cek Subsidi Total

0
0
Selisih Perhitungan
####### ####### ####### #######
Cek Subsidi Total

0
0
Selisih Perhitungan
####### ####### ####### #######
Cek Subsidi Total

0
0
Selisih Perhitungan
####### ####### ####### #######
Cek Subsidi Total

0
0
Selisih Perhitungan
####### ####### ####### #######
Cek Subsidi Total

0
0
Selisih Perhitungan
####### ####### ####### #######
Cek Subsidi Total

0
0
Selisih Perhitungan
####### ####### ####### #######
Cek Subsidi Total

0
0
Selisih Perhitungan
####### ####### ####### #######
Cek Subsidi Total

0
0
Selisih Perhitungan
####### ####### ####### #######
Cek Subsidi Total

0
0
Selisih Perhitungan
####### ####### ####### #######
Cek Subsidi Total

0
0
Selisih Perhitungan
####### ####### ####### #######
Cek Subsidi Total

0
0
Selisih Perhitungan
####### ####### ####### #######
Cek Subsidi Total

0
0
Selisih Perhitungan
####### ####### ####### #######
Cek Subsidi Total

0
0
Selisih Perhitungan
-
Cek Subsidi Total

0
0
Selisih Perhitungan
-
Cek Subsidi Total

0
0
Selisih Perhitungan
-
Selisih Perhitungan
-
Cek Subsidi Total

0
0
Cek Subsidi Total

0
0
Selisih Perhitungan
-
Cek Subsidi Total

0
0
Selisih Perhitungan
-
Cek Subsidi Total

0
0
Selisih Perhitungan
-
Cek Subsidi Total

0
0
Selisih Perhitungan
-
Cek Subsidi Total

0
0
Selisih Perhitungan
-
Cek Subsidi Total

0
0
Selisih Perhitungan
-
Cek Subsidi Total

0
0
Selisih Perhitungan
-
Cek Subsidi Total

0
0
Selisih Perhitungan
-
Cek Subsidi Total

0
0
Selisih Perhitungan
-
Cek Subsidi Total

0
0
Selisih Perhitungan
-
Cek Subsidi Total

0
0
Cek Subsidi Bunga

0
0
Cek Subsidi Bunga

0
0
4.15%
Cek Rate Bunga

4.15%
4.15%
Cek Provisi
4.75% 2,768,000
4.15%
Cek Rate Bunga

4.15%
4.15%
Cek Provisi
4.75% 2,900,800
Cek Subsidi Bunga

0
0
4.15%
Cek Rate Bunga

4.15%
4.15%
Cek Provisi
4.75% 3,085,600
Cek Subsidi Bunga

0
0
4.15%
Cek Rate Bunga

4.15%
4.15%
Cek Provisi
4.75% 2,916,400
Cek Subsidi Bunga

0
0
4.15%
Cek Rate Bunga

4.15%
4.15%
Cek Provisi
4.75% 3,049,200
Cek Subsidi Bunga

0
0
4.15%
Cek Rate Bunga

4.15%
4.15%
Cek Provisi
4.75% 3,245,200
Cek Subsidi Bunga

0
0
4.15%
Cek Rate Bunga

4.15%
4.15%
Cek Provisi
4.75% 3,315,200
Cek Subsidi Bunga

0
0
4.15%
Cek Rate Bunga

4.15%
4.15%
Cek Provisi
4.75% 2,832,400
Cek Subsidi Bunga

0
0
4.15%
Cek Rate Bunga

4.15%
4.15%
Cek Provisi
4.75% 2,965,200
Cek Subsidi Bunga

0
0
4.15%
Cek Rate Bunga

4.15%
4.15%
Cek Provisi
4.75% 3,150,000
Cek Subsidi Bunga

0
0
4.15%
Cek Rate Bunga

4.15%
4.15%
Cek Provisi
4.75% 2,980,800
Cek Subsidi Bunga

0
0
4.15%
Cek Rate Bunga

4.15%
4.15%
Cek Provisi
4.75% 3,113,600
Cek Subsidi Bunga

0
0
4.15%
Cek Rate Bunga

4.15%
4.15%
Cek Provisi
4.75% 3,309,600
Cek Subsidi Bunga

0
0
4.15%
Cek Rate Bunga

4.15%
4.15%
Cek Provisi
4.75% 3,379,600
Cek Subsidi Bunga

0
0
4.15%
Cek Rate Bunga

4.15%
4.15%
Cek Provisi
4.75% 4,911,200
Cek Subsidi Bunga

0
0
4.15%
Cek Rate Bunga

4.15%
4.15%
Cek Provisi
4.75% 5,233,200
Cek Subsidi Bunga

0
0
4.15%
Cek Rate Bunga

4.15%
4.15%
Cek Provisi
4.75% 5,677,200
Cek Subsidi Bunga

0
0
4.15%
Cek Rate Bunga

4.15%
4.15%
Cek Provisi
4.75% 6,876,800
Cek Subsidi Bunga

0
0
4.15%
Cek Rate Bunga

4.15%
4.15%
Cek Provisi
4.75% 7,285,600
Cek Subsidi Bunga

0
0
4.15%
Cek Rate Bunga

4.15%
4.15%
Cek Provisi
4.75% 9,657,200
Cek Subsidi Bunga

0
0
4.15%
Cek Rate Bunga

4.15%
4.15%
Cek Provisi
4.75% 7,098,000
Cek Subsidi Bunga

0
0
4.15%
Cek Rate Bunga

4.15%
4.15%
Cek Provisi
4.75% 7,476,000
Cek Subsidi Bunga

0
0
Cek Subsidi Bunga

0
0
4.15%
Cek Rate Bunga

4.15%
4.15%
Cek Provisi
4.75% 9,450,000
4.15%
Cek Rate Bunga

4.15%
4.15%
Cek Provisi
4.75% 2,147,600
Cek Subsidi Bunga

0
0
4.15%
Cek Rate Bunga

4.15%
4.15%
Cek Provisi
4.75% 2,359,200
Cek Subsidi Bunga

0
0
4.15%
Cek Rate Bunga

4.15%
4.15%
Cek Provisi
4.75% 2,480,800
Cek Subsidi Bunga

0
0
4.15%
Cek Rate Bunga

4.15%
4.15%
Cek Provisi
4.75% 2,564,800
Cek Subsidi Bunga

0
0
4.15%
Cek Rate Bunga

4.15%
4.15%
Cek Provisi
4.75% 2,301,600
Cek Subsidi Bunga

0
0
4.15%
Cek Rate Bunga

4.15%
4.15%
Cek Provisi
4.75% 2,527,200
Cek Subsidi Bunga

0
0
4.15%
Cek Rate Bunga

4.15%
4.15%
Cek Provisi
4.75% 2,718,800
Cek Subsidi Bunga

0
0
4.15%
Cek Rate Bunga

4.15%
4.15%
Cek Provisi
4.75% 2,896,800
Cek Subsidi Bunga

0
0
4.15%
Cek Rate Bunga

4.15%
4.15%
Cek Provisi
4.75% 3,031,200
Cek Subsidi Bunga

0
0
4.15%
Cek Rate Bunga

4.15%
4.15%
Cek Provisi
4.75% 2,917,600
Cek Subsidi Bunga

0
0
4.15%
Cek Rate Bunga

4.15%
4.15%
Cek Provisi
4.75% 3,052,000
Cek Subsidi Bunga

0
0
4.15%
Cek Rate Bunga

4.15%
4.15%
Cek Provisi
4.75% 3,050,800
Cek Subsidi Bunga

0
0
4.15%
Cek Rate Bunga

4.15%
4.15%
Cek Provisi
4.75% 3,234,000
Cek Subsidi Bunga

0
0
4.15%
Cek Rate Bunga

4.15%
4.15%
Cek Provisi
4.75% 2,961,200
Cek Subsidi Bunga

0
0
4.15%
Cek Rate Bunga

4.15%
4.15%
Cek Provisi
4.75% 3,095,600
Cek Subsidi Bunga

0
0
4.15%
Cek Rate Bunga

4.15%
4.15%
Cek Provisi
4.75% 3,115,200
Cek Subsidi Bunga

0
0
4.15%
Cek Rate Bunga

4.15%
4.15%
Cek Provisi
4.75% 3,298,400
Cek Subsidi Bunga

0
0
4.15%
Cek Rate Bunga

4.15%
4.15%
Cek Provisi
4.75% 2,772,000
Cek Subsidi Bunga

0
0
4.15%
Cek Rate Bunga

4.15%
4.15%
Cek Provisi
4.75% 2,936,000
Cek Subsidi Bunga

0
0
4.15%
Cek Rate Bunga

4.15%
4.15%
Cek Provisi
4.75% 3,214,400
Cek Subsidi Bunga

0
0
4.15%
Cek Rate Bunga

4.15%
4.15%
Cek Provisi
4.75% 3,488,800
Cek Subsidi Bunga

0
0
Cek Subsidi Bunga

0
0
4.15%
Cek Rate Bunga

4.15%
4.15%
Cek Provisi
4.75% 3,634,400
4.15%
Cek Rate Bunga

4.15%
4.15%
Cek Provisi
4.75% 4,008,400
Cek Subsidi Bunga

0
0
4.15%
Cek Rate Bunga

4.15%
4.15%
Cek Provisi
4.75% 4,144,000
Cek Subsidi Bunga

0
0
4.15%
Cek Rate Bunga

4.15%
4.15%
Cek Provisi
4.75% 3,410,400
Cek Subsidi Bunga

0
0
4.15%
Cek Rate Bunga

4.15%
4.15%
Cek Provisi
4.75% 3,684,800
Cek Subsidi Bunga

0
0
4.15%
Cek Rate Bunga

4.15%
4.15%
Cek Provisi
4.75% 3,827,600
Cek Subsidi Bunga

0
0
4.15%
Cek Rate Bunga

4.15%
4.15%
Cek Provisi
4.75% 4,204,400
Cek Subsidi Bunga

0
0
4.15%
Cek Rate Bunga

4.15%
4.15%
Cek Provisi
4.75% 4,340,000
Cek Subsidi Bunga

0
0
4.15%
Cek Rate Bunga

4.15%
4.15%
Cek Provisi
4.75% 3,434,400
Cek Subsidi Bunga

0
0
4.15%
Cek Rate Bunga

4.15%
4.15%
Cek Provisi
4.75% 3,712,800
Cek Subsidi Bunga

0
0
4.15%
Cek Rate Bunga

4.15%
4.15%
Cek Provisi
4.75% 4,228,000
Cek Subsidi Bunga

0
0
4.15%
Cek Rate Bunga

4.15%
4.15%
Cek Provisi
4.75% 3,908,800
Cek Subsidi Bunga

0
0
4.15%
Cek Rate Bunga

4.15%
4.15%
Cek Provisi
4.75% 4,424,000
Cek Subsidi Bunga

0
0
4.15%
Cek Rate Bunga

4.15%
4.15%
Cek Provisi
4.75% 5,474,000
Cek Subsidi Bunga

0
0
4.15%
Cek Rate Bunga

4.15%
4.15%
Cek Provisi
4.75% 5,828,400
Cek Subsidi Bunga

0
0
4.15%
Cek Rate Bunga

4.15%
4.15%
Cek Provisi
4.75% 5,628,000
Cek Subsidi Bunga

0
0
4.15%
Cek Rate Bunga

4.15%
4.15%
Cek Provisi
4.75% 5,982,400
Cek Subsidi Bunga

0
0
4.15%
Cek Rate Bunga

4.15%
4.15%
Cek Provisi
4.75% 6,371,600
Cek Subsidi Bunga

0
0
4.15%
Cek Rate Bunga

4.15%
4.15%
Cek Provisi
4.75% 6,732,800
Cek Subsidi Bunga

0
0
4.15%
Cek Rate Bunga

4.15%
4.15%
Cek Provisi
4.75% 7,108,000
Cek Subsidi Bunga

0
0
#DIV/0!
Cek Rate Bunga

#DIV/0! #DIV/0!
Cek Provisi
#DIV/0!
-
Cek Subsidi Bunga

0
0
#DIV/0!
Cek Rate Bunga

#DIV/0! #DIV/0!
Cek Provisi
#DIV/0!
-
Cek Subsidi Bunga

0
0
Cek Subsidi Bunga

0
0
#DIV/0!
Cek Rate Bunga

#DIV/0! #DIV/0!
Cek Provisi
#DIV/0!
-
#DIV/0!
Cek Rate Bunga

#DIV/0! #DIV/0!
Cek Provisi
#DIV/0!
-
Cek Subsidi Bunga

0
0
#DIV/0!
Cek Rate Bunga

#DIV/0! #DIV/0!
Cek Provisi
#DIV/0!
-
Cek Subsidi Bunga

0
0
#DIV/0!
Cek Rate Bunga

#DIV/0! #DIV/0!
Cek Provisi
#DIV/0!
-
Cek Subsidi Bunga

0
0
#DIV/0!
Cek Rate Bunga

#DIV/0! #DIV/0!
Cek Provisi
#DIV/0!
-
Cek Subsidi Bunga

0
0
#DIV/0!
Cek Rate Bunga

#DIV/0! #DIV/0!
Cek Provisi
#DIV/0!
-
Cek Subsidi Bunga

0
0
#DIV/0!
Cek Rate Bunga

#DIV/0! #DIV/0!
Cek Provisi
#DIV/0!
-
Cek Subsidi Bunga

0
0
#DIV/0!
Cek Rate Bunga

#DIV/0! #DIV/0!
Cek Provisi
#DIV/0!
-
Cek Subsidi Bunga

0
0
#DIV/0!
Cek Rate Bunga

#DIV/0! #DIV/0!
Cek Provisi
#DIV/0!
-
Cek Subsidi Bunga

0
0
#DIV/0!
Cek Rate Bunga

#DIV/0! #DIV/0!
Cek Provisi
#DIV/0!
-
Cek Subsidi Bunga

0
0
#DIV/0!
Cek Rate Bunga

#DIV/0! #DIV/0!
Cek Provisi
#DIV/0!
-
Cek Subsidi Bunga

0
0
#DIV/0!
Cek Rate Bunga

#DIV/0! #DIV/0!
Cek Provisi
#DIV/0!
-
Cek Admin
2,750,000
Cek Admin
2,750,000
3.30%
Cek Asuransi
6.11%
8.58%
10.89%
3.30%
Cek Asuransi
6.11%
8.58%
10.89%
Cek Admin
2,750,000
3.30%
Cek Asuransi
6.11%
8.58%
10.89%
Cek Admin
2,750,000
3.30%
Cek Asuransi
6.11%
8.58%
10.89%
Cek Admin
2,750,000
3.30%
Cek Asuransi
6.11%
8.58%
10.89%
Cek Admin
2,750,000
3.30%
Cek Asuransi
6.11%
8.58%
10.89%
Cek Admin
2,750,000
3.30%
Cek Asuransi
6.11%
8.58%
10.89%
Cek Admin
2,750,000
3.30%
Cek Asuransi
6.11%
8.58%
10.89%
Cek Admin
2,750,000
3.30%
Cek Asuransi
6.11%
8.58%
10.89%
Cek Admin
2,750,000
3.30%
Cek Asuransi
6.11%
8.58%
10.89%
Cek Admin
2,750,000
3.30%
Cek Asuransi
6.11%
8.58%
10.89%
Cek Admin
2,750,000
3.30%
Cek Asuransi
6.11%
8.58%
10.89%
Cek Admin
2,750,000
3.30%
Cek Asuransi
6.11%
8.58%
10.89%
Cek Admin
2,750,000
3.30%
Cek Asuransi
6.11%
8.58%
10.89%
Cek Admin
2,750,000
3.30%
Cek Asuransi
6.11%
8.58%
10.89%
Cek Admin
2,750,000
3.30%
Cek Asuransi
6.11%
8.58%
10.89%
Cek Admin
2,750,000
3.30%
Cek Asuransi
6.11%
8.58%
10.89%
Cek Admin
2,750,000
3.30%
Cek Asuransi
6.11%
8.58%
10.89%
Cek Admin
2,750,000
3.30%
Cek Asuransi
6.11%
8.58%
10.89%
Cek Admin
2,750,000
3.30%
Cek Asuransi
6.11%
8.58%
10.89%
Cek Admin
2,750,000
3.30%
Cek Asuransi
6.11%
8.58%
10.89%
Cek Admin
2,750,000
3.30%
Cek Asuransi
6.11%
8.58%
10.89%
Cek Admin
2,750,000
Cek Admin
2,750,000
3.30%
Cek Asuransi
6.11%
8.58%
10.89%
3.30%
Cek Asuransi
6.11%
8.58%
10.89%
Cek Admin
2,750,000
3.30%
Cek Asuransi
6.11%
8.58%
10.89%
Cek Admin
2,750,000
3.30%
Cek Asuransi
6.11%
8.58%
10.89%
Cek Admin
2,750,000
3.30%
Cek Asuransi
6.11%
8.58%
10.89%
Cek Admin
2,750,000
3.30%
Cek Asuransi
6.11%
8.58%
10.89%
Cek Admin
2,750,000
3.30%
Cek Asuransi
6.11%
8.58%
10.89%
Cek Admin
2,750,000
3.30%
Cek Asuransi
6.11%
8.58%
10.89%
Cek Admin
2,750,000
3.30%
Cek Asuransi
6.11%
8.58%
10.89%
Cek Admin
2,750,000
3.30%
Cek Asuransi
6.11%
8.58%
10.89%
Cek Admin
2,750,000
3.30%
Cek Asuransi
6.11%
8.58%
10.89%
Cek Admin
2,750,000
3.30%
Cek Asuransi
6.11%
8.58%
10.89%
Cek Admin
2,750,000
3.30%
Cek Asuransi
6.11%
8.58%
10.89%
Cek Admin
2,750,000
3.30%
Cek Asuransi
6.11%
8.58%
10.89%
Cek Admin
2,750,000
3.30%
Cek Asuransi
6.11%
8.58%
10.89%
Cek Admin
2,750,000
3.30%
Cek Asuransi
6.11%
8.58%
10.89%
Cek Admin
2,750,000
3.30%
Cek Asuransi
6.11%
8.58%
10.89%
Cek Admin
2,750,000
3.30%
Cek Asuransi
6.11%
8.58%
10.89%
Cek Admin
2,750,000
3.30%
Cek Asuransi
6.11%
8.58%
10.89%
Cek Admin
2,750,000
3.30%
Cek Asuransi
6.11%
8.58%
10.89%
Cek Admin
2,750,000
3.30%
Cek Asuransi
6.11%
8.58%
10.89%
Cek Admin
2,750,000
3.30%
Cek Asuransi
6.11%
8.58%
10.89%
Cek Admin
2,750,000
Cek Admin
2,750,000
3.30%
Cek Asuransi
6.11%
8.58%
10.89%
3.30%
Cek Asuransi
6.11%
8.58%
10.89%
Cek Admin
2,750,000
3.30%
Cek Asuransi
6.11%
8.58%
10.89%
Cek Admin
2,750,000
3.30%
Cek Asuransi
6.11%
8.58%
10.89%
Cek Admin
2,750,000
3.30%
Cek Asuransi
6.11%
8.58%
10.89%
Cek Admin
2,750,000
3.30%
Cek Asuransi
6.11%
8.58%
10.89%
Cek Admin
2,750,000
3.30%
Cek Asuransi
6.11%
8.58%
10.89%
Cek Admin
2,750,000
3.30%
Cek Asuransi
6.11%
8.58%
10.89%
Cek Admin
2,750,000
3.30%
Cek Asuransi
6.11%
8.58%
10.89%
Cek Admin
2,750,000
3.30%
Cek Asuransi
6.11%
8.58%
10.89%
Cek Admin
2,750,000
3.30%
Cek Asuransi
6.11%
8.58%
10.89%
Cek Admin
2,750,000
3.30%
Cek Asuransi
6.11%
8.58%
10.89%
Cek Admin
2,750,000
3.30%
Cek Asuransi
6.11%
8.58%
10.89%
Cek Admin
2,750,000
3.30%
Cek Asuransi
6.11%
8.58%
10.89%
Cek Admin
2,750,000
3.30%
Cek Asuransi
6.11%
8.58%
10.89%
Cek Admin
2,750,000
3.30%
Cek Asuransi
6.11%
8.58%
10.89%
Cek Admin
2,750,000
3.30%
Cek Asuransi
6.11%
8.58%
10.89%
Cek Admin
2,750,000
3.30%
Cek Asuransi
6.11%
8.58%
10.89%
Cek Admin
2,750,000
3.30%
Cek Asuransi
6.11%
8.58%
10.89%
Cek Admin
2,750,000
3.30%
Cek Asuransi
6.11%
8.58%
10.89%
Cek Admin
2,750,000
3.30%
Cek Asuransi
6.11%
8.58%
10.89%
Cek Admin
2,750,000
3.30%
Cek Asuransi
6.11%
8.58%
10.89%
Cek Admin
2,750,000
Cek Admin
2,750,000
3.30%
Cek Asuransi
6.11%
8.58%
10.89%
3.30%
Cek Asuransi
6.11%
8.58%
10.89%
Cek Admin
2,750,000
3.30%
Cek Asuransi
6.11%
8.58%
10.89%
Cek Admin
2,750,000
3.30%
Cek Asuransi
6.11%
8.58%
10.89%
Cek Admin
2,750,000
3.30%
Cek Asuransi
6.11%
8.58%
10.89%
Cek Admin
2,750,000
3.30%
Cek Asuransi
6.11%
8.58%
10.89%
Cek Admin
2,750,000
3.30%
Cek Asuransi
6.11%
8.58%
10.89%
Cek Admin
2,750,000
3.30%
Cek Asuransi
6.11%
8.58%
10.89%
Cek Admin
2,750,000
3.30%
Cek Asuransi
6.11%
8.58%
10.89%
Cek Admin
2,750,000
3.30%
Cek Asuransi
6.11%
8.58%
10.89%
Cek Admin
2,750,000
3.30%
Cek Asuransi
6.11%
8.58%
10.89%
Cek Admin
2,750,000
3.30%
Cek Asuransi
6.11%
8.58%
10.89%
TOYOTA
May-13
30 ADDB On Loan
Tipe & OTR
Tnr
197,700,000
1 thn
2 thn
3 thn
4 thn
5 Thn
YARIS J MT
6 Thn
207,200,000
1 thn
2 thn
3 thn
4 thn
5 Thn
YARIS E MT
6 Thn
220,400,000
1 thn
2 thn
3 thn
4 thn
5 Thn
YARIS S TRD MT
6 Thn
208,300,000
1 thn
2 thn
3 thn
4 thn
5 Thn
YARIS J AT
6 Thn
217,800,000
1 thn
2 thn
3 thn
4 thn
5 Thn
YARIS E AT
6 Thn
231,800,000
1 thn
2 thn
3 thn
4 thn
5 Thn
YARIS S AT
6 Thn
236,800,000
1 thn
2 thn
3 thn
4 thn
5 Thn
YARIS S TRD AT
6 Thn
202,300,000
1 thn
2 thn
3 thn
4 thn
5 Thn
YARIS LUXURY J
MT
6 Thn
211,800,000
1 thn
2 thn
3 thn
4 thn
5 Thn
YARIS LUXURY E
MT
6 Thn
225,000,000
1 thn
2 thn
3 thn
4 thn
10
5 Thn
YARIS LUXURY
TRD MT
6 Thn
212,900,000
1 thn
2 thn
3 thn
4 thn
11
5 Thn
YARIS LUXURY J
AT
6 Thn
222,400,000
1 thn
2 thn
3 thn
4 thn
12
5 Thn
YARIS LUXURY E
AT
6 Thn
236,400,000
1 thn
2 thn
3 thn
4 thn
13
5 Thn
YARIS LUXURY S
AT
6 Thn
241,400,000
1 thn
2 thn
3 thn
4 thn
14
5 Thn
YARIS LUXURY
TRD Sportivo AT
6 Thn
350,800,000
1 thn
2 thn
3 thn
4 thn
15
5 Thn
COROLLA ALTIS E
MT
6 Thn
373,800,000
1 thn
2 thn
3 thn
4 thn
16
5 Thn
COROLLA ALTIS G
AT
6 Thn
DP 30
Bayar
12x
24x
36x
48x
th 1-3
th 4-5
th 1-4
th 5-6
12x
24x
36x
48x
th 1-3
th 4-5
th 1-4
th 5-6
12x
24x
36x
48x
th 1-3
th 4-5
th 1-4
th 5-6
12x
24x
36x
48x
th 1-3
th 4-5
th 1-4
th 5-6
12x
24x
36x
48x
th 1-3
th 4-5
th 1-4
th 5-6
12x
24x
36x
48x
th 1-3
th 4-5
th 1-4
th 5-6
12x
24x
36x
48x
th 1-3
th 4-5
th 1-4
th 5-6
12x
24x
36x
48x
th 1-3
th 4-5
th 1-4
th 5-6
12x
24x
36x
48x
th 1-3
th 4-5
th 1-4
th 5-6
12x
24x
36x
48x
th 1-3
th 4-5
th 1-4
th 5-6
12x
24x
36x
48x
th 1-3
th 4-5
th 1-4
th 5-6
12x
24x
36x
48x
th 1-3
th 4-5
th 1-4
th 5-6
12x
24x
36x
48x
th 1-3
th 4-5
th 1-4
th 5-6
12x
24x
36x
48x
th 1-3
th 4-5
th 1-4
th 5-6
12x
24x
36x
48x
th 1-3
th 4-5
th 1-4
th 5-6
12x
24x
36x
48x
th 1-3
th 4-5
th 1-4
th 5-6
Total DP
Angsuran
61,066,800
61,584,800
62,130,200
62,751,100
12,577,400
6,789,500
4,852,700
3,964,700
3,330,400
3,412,400
3,023,400
3,078,200
13,181,800
7,115,800
5,085,800
4,155,200
3,490,400
3,576,400
3,168,700
3,226,100
14,021,500
7,569,100
5,409,800
4,419,900
3,712,800
3,804,200
3,370,600
3,431,700
13,251,700
7,153,600
5,112,800
4,177,300
3,508,900
3,595,400
3,185,500
3,243,300
13,856,100
7,479,800
5,346,000
4,367,800
3,669,000
3,759,400
3,330,800
3,391,200
14,746,800
7,960,600
5,689,700
4,648,600
3,904,800
4,001,000
3,544,900
3,609,200
15,064,900
8,132,300
5,812,400
4,748,800
3,989,000
4,087,300
3,621,400
3,687,000
12,870,000
6,947,500
4,965,600
4,057,000
3,407,900
3,491,800
3,093,800
3,149,800
13,474,400
7,273,800
5,198,800
4,247,500
3,567,900
3,655,800
3,239,100
3,297,800
14,314,200
7,727,100
5,522,800
4,512,200
3,790,300
3,883,600
3,440,900
3,503,300
13,544,400
7,311,500
5,225,800
4,269,500
3,586,400
3,674,800
3,255,900
3,314,900
14,148,800
7,637,800
5,458,900
4,460,100
3,746,500
3,838,800
3,401,200
3,462,800
15,039,400
8,118,600
5,802,600
4,740,800
3,982,300
4,080,400
3,615,300
3,680,800
15,357,500
8,290,300
5,925,300
4,841,100
4,066,500
4,166,700
3,691,700
3,758,600
22,317,300
12,047,400
8,610,600
7,035,000
5,909,400
6,055,000
5,364,800
5,462,000
23,780,600
12,837,200
9,175,100
7,496,200
6,296,800
6,452,000
5,716,500
5,820,100
63,230,800
60,832,000
63,970,900
64,511,400
65,080,600
65,726,500
66,229,300
63,715,200
68,006,100
68,577,900
69,180,200
69,860,800
70,395,700
67,721,400
64,307,200
64,850,300
65,422,300
66,071,100
66,576,500
64,049,100
67,211,300
67,776,900
68,372,700
69,046,500
69,575,000
66,932,300
71,491,100
72,089,800
72,720,700
73,431,400
73,993,900
71,181,300
73,019,600
73,630,100
74,273,500
74,997,400
75,572,100
72,698,800
62,473,000
63,001,900
63,558,900
64,191,800
64,682,700
62,228,100
65,377,100
65,928,500
66,509,200
67,167,300
67,681,200
65,111,300
69,412,300
69,995,000
70,608,800
71,301,600
71,847,600
69,117,500
65,713,400
66,267,400
66,850,900
67,511,800
68,028,400
65,445,200
68,617,500
69,194,000
69,801,300
70,487,200
71,026,900
68,328,400
72,897,300
73,506,900
74,149,300
74,872,100
75,445,800
72,577,400
74,425,800
75,047,300
75,702,200
76,438,200
77,024,000
74,094,900
107,869,300
108,749,700
109,678,800
110,703,000
111,554,300
107,297,800
114,900,300
115,835,200
116,821,900
117,906,800
118,813,900
114,278,300
Tipe & OTR
Tnr
COROLLA ALTIS V
AT
405,500,000
1 thn
2 thn
3 thn
4 thn
17
5 Thn
CAMRY G LUXURY
AT
491,200,000
18
CAMRY V LUXURY
AT
520,400,000
19
CAMRY Q LUXURY
AT
689,800,000
20
ALL NEW CAMRY

2.5 G AT
507,000,000
21
ALL NEW CAMRY

2.5 V AT
534,000,000
22
ALL NEW CAMRY

2.5 HV AT
675,000,000
23
5 Thn
th 1-4
6 Thn
th 5-6
1 thn
12x
2 thn
24x
3 thn
36x
4 thn
48x
th 1-3
5 Thn
th 4-5
th 1-4
6 Thn
th 5-6
1 thn
12x
2 thn
24x
3 thn
36x
4 thn
48x
th 1-3
5 Thn
th 4-5
153,400,000
24
5 Thn
6 Thn
168,500,000
1 thn
2 thn
3 thn
4 thn
25
5 Thn
ALL NEW AVANZA

G 1500 CC MT
177,200,000
26
ALL NEW AVANZA

VELOZ MT
183,200,000
27
ALL NEW AVANZA

E AT
164,400,000
28
5 Thn
180,500,000
29
5 Thn
TDP= Uang Muka + Admin + Provisi + CP
194,200,000
30
RUSH G MT
206,900,000
31
RUSH S MT
216,500,000
32
th 4-5
th 1-4
th 5-6
12x
24x
36x
48x
th 1-3
th 4-5
th 1-3
th 4-5
th 1-4
6 Thn
th 5-6
1 thn
12x
2 thn
24x
3 thn
36x
4 thn
48x
th 1-3
5 Thn
th 4-5
th 1-4
6 Thn
th 5-6
1 thn
12x
2 thn
24x
3 thn
36x
4 thn
48x
th 1-3
5 Thn
th 4-5
1 thn
2 thn
3 thn
4 thn
ALL NEW AVANZA

VELOZ AT
th 1-4
th 5-6
12x
24x
36x
48x
th 1-3
th 1-4
6 Thn
th 5-6
1 thn
12x
2 thn
24x
3 thn
36x
4 thn
48x
6 Thn
ALL NEW AVANZA

G 1300 CC AT
th 1-3
th 4-5
th 1-4
6 Thn
th 5-6
1 thn
12x
2 thn
24x
3 thn
36x
4 thn
48x
th 1-3
5 Thn
th 4-5
th 1-4
6 Thn
th 5-6
1 thn
12x
2 thn
24x
3 thn
36x
4 thn
48x
th 1-3
5 Thn
th 4-5
th 1-4
6 Thn
th 5-6
1 thn
12x
2 thn
24x
3 thn
36x
4 thn
48x
th 1-3
5 Thn
th 4-5
1 thn
2 thn
3 thn
4 thn
ALL NEW AVANZA

G 1300 CC MT
th 1-3
th 4-5
th 1-4
6 Thn
th 5-6
1 thn
12x
2 thn
24x
3 thn
36x
4 thn
48x
6 Thn
ALL NEW AVANZA

E MT
DP 30
Bayar
12x
24x
36x
48x
th 1-4
th 5-6
12x
24x
36x
48x
th 1-3
th 4-5
th 1-4
6 Thn
th 5-6
1 thn
12x
2 thn
24x
3 thn
36x
4 thn
48x
th 1-3
5 Thn
th 4-5
th 1-4
6 Thn
th 5-6
1 thn
12x
2 thn
24x
3 thn
36x
4 thn
48x
th 1-3
5 Thn
th 4-5
th 1-4
6 Thn
th 5-6
1 thn
12x
2 thn
24x
3 thn
36x
4 thn
48x
th 1-3
5 Thn
th 4-5
th 1-4
6 Thn
th 5-6
Total DP
124,591,000
125,601,000
126,667,100
127,835,500
128,819,400
123,899,300
150,789,400
152,002,200
153,283,100
154,677,200
155,869,200
149,909,200
159,715,800
160,997,800
162,351,800
163,822,900
165,085,700
158,771,400
211,501,200
213,184,200
214,962,800
216,880,100
218,554,000
210,184,300
155,619,400
156,869,700
158,190,200
159,625,900
160,856,200
154,704,500
163,873,300
165,187,500
166,575,600
168,082,500
169,378,300
162,899,000
206,976,900
208,624,800
210,366,300
212,244,600
213,882,700
205,692,500
47,524,300
47,937,400
48,371,800
48,876,000
49,248,200
47,386,900
52,140,400
52,589,300
53,061,500
53,605,400
54,014,300
51,969,800
54,799,900
55,269,400
55,763,400
56,330,300
56,760,300
54,610,200
56,634,100
57,117,800
57,626,900
58,209,500
58,654,100
56,431,200
50,887,000
51,326,100
51,788,100
52,321,200
52,720,200
50,725,400
55,808,800
56,286,100
56,788,400
57,363,900
57,801,900
55,611,800
59,996,800
60,506,500
61,043,200
61,654,800
62,126,100
59,769,700
63,879,200
64,419,000
64,987,500
65,632,600
66,134,600
63,624,200
66,813,900
67,376,500
67,969,000
68,639,400
69,164,700
66,537,800
Angsuran
25,797,300
13,925,900
9,953,200
8,131,900
6,830,800
6,999,200
6,201,300
6,313,700
31,249,400
16,869,000
12,056,700
9,850,600
8,274,500
8,478,400
7,511,900
7,648,000
33,107,000
17,871,800
12,773,400
10,436,100
8,766,400
8,982,400
7,958,400
8,102,600
43,883,900
23,689,400
16,931,400
13,833,300
11,620,000
11,906,300
10,549,000
10,740,200
32,254,500
17,411,600
12,444,500
10,167,400
8,540,600
8,751,100
7,753,500
7,894,000
33,972,200
18,338,900
13,107,300
10,708,900
8,995,500
9,217,100
8,166,400
8,314,400
42,942,400
23,181,200
16,568,200
13,536,500
11,370,700
11,650,800
10,322,700
10,509,800
9,759,100
5,268,200
3,765,300
3,076,300
2,584,100
2,647,800
2,346,000
2,388,500
10,719,700
5,786,700
4,135,900
3,379,100
2,838,500
2,908,400
2,576,900
2,623,600
11,273,200
6,085,500
4,349,500
3,553,600
2,985,000
3,058,600
2,709,900
2,759,000
11,654,900
6,291,600
4,496,800
3,673,900
3,086,100
3,162,200
2,801,700
2,852,500
10,458,900
5,645,900
4,035,300
3,296,900
2,769,400
2,837,700
2,514,200
2,559,700
11,483,200
6,198,800
4,430,500
3,619,800
3,040,600
3,115,600
2,760,400
2,810,400
12,354,700
6,669,300
4,766,800
3,894,500
3,271,400
3,352,000
2,969,900
3,023,700
13,162,700
7,105,500
5,078,500
4,149,200
3,485,400
3,571,200
3,164,100
3,221,500
13,773,400
7,435,200
5,314,100
4,341,700
3,647,100
3,736,900
3,310,900
3,370,900
Tipe & OTR
Tnr
RUSH G MT with
3rd row seat
208,400,000
1 thn
2 thn
3 thn
4 thn
33
5 Thn
RUSH S MT with
3rd row seat
218,000,000
34
RUSH G AT
217,900,000
35
RUSH S AT
231,000,000
36
RUSH LUXURY G
MT
211,500,000
37
RUSH LUXURY S
MT
221,100,000
38
RUSH LUXURY G
AT
222,500,000
39
5 Thn
th 1-4
6 Thn
th 5-6
1 thn
12x
2 thn
24x
3 thn
36x
4 thn
48x
th 1-3
5 Thn
th 4-5
th 1-4
6 Thn
th 5-6
1 thn
12x
2 thn
24x
3 thn
36x
4 thn
48x
th 1-3
5 Thn
th 4-5
235,600,000
40
5 Thn
6 Thn
198,000,000
1 thn
2 thn
3 thn
4 thn
41
5 Thn
INNOVA J MT 2.0
209,700,000
42
INNOVA E MT 2.0
229,600,000
43
INNOVA G MT 2.0
249,200,000
44
5 Thn
259,600,000
45
5 Thn
286,300,000
46
INNOVA V MT 2.0
Lux
296,000,000
47
INNOVA E AT 2.0
243,600,000
48
Persyaratan Aplikasi :
Perorangan
Catatan :
1. KTP Suami Istri + Kartu Keluarga / Surat Nikah
Harus ada rekening BCA, usia pemohon 21 - 64 thn saat pembiayaan berlangsung.
2. PLN/PBB/AJB/Sertifikat Kepemilikan Rumah An. Konsumen
Kondisi tidak mengikat, dapat berubah tanpa pemberitahuan terlebih dahulu.
3. Fixed Line
Suku bunga fixed sejak tanda tangan kontrak.
4. Rek. Tabungan BCA/ Rek Koran 3 Bln Terakhir
Asuransi All Risk
5. Slip Gaji / Surat ket penghasilan (Karyawan)
Kesempatan Terbatas
6. SIUP, NPWP & TDP (Pengusaha)
th 4-5
th 1-4
th 5-6
12x
24x
36x
48x
th 1-3
th 4-5
th 1-3
th 4-5
th 1-4
6 Thn
th 5-6
1 thn
12x
2 thn
24x
3 thn
36x
4 thn
48x
th 1-3
5 Thn
th 4-5
th 1-4
6 Thn
th 5-6
1 thn
12x
2 thn
24x
3 thn
36x
4 thn
48x
th 1-3
5 Thn
th 4-5
1 thn
2 thn
3 thn
4 thn
INNOVA V MT 2.0
th 1-4
th 5-6
12x
24x
36x
48x
th 1-3
th 1-4
6 Thn
th 5-6
1 thn
12x
2 thn
24x
3 thn
36x
4 thn
48x
6 Thn
INNOVA G MT 2.0
Lux
th 1-3
th 4-5
th 1-4
6 Thn
th 5-6
1 thn
12x
2 thn
24x
3 thn
36x
4 thn
48x
th 1-3
5 Thn
th 4-5
th 1-4
6 Thn
th 5-6
1 thn
12x
2 thn
24x
3 thn
36x
4 thn
48x
th 1-3
5 Thn
th 4-5
th 1-4
6 Thn
th 5-6
1 thn
12x
2 thn
24x
3 thn
36x
4 thn
48x
th 1-3
5 Thn
th 4-5
1 thn
2 thn
3 thn
4 thn
INNOVA J MT
Bisnis 2.0
th 1-3
th 4-5
th 1-4
6 Thn
th 5-6
1 thn
12x
2 thn
24x
3 thn
36x
4 thn
48x
6 Thn
RUSH LUXURY S
AT
DP 30
Bayar
12x
24x
36x
48x
th 1-4
th 5-6
12x
24x
36x
48x
th 1-3
th 4-5
th 1-4
6 Thn
th 5-6
1 thn
12x
2 thn
24x
3 thn
36x
4 thn
48x
th 1-3
5 Thn
th 4-5
th 1-4
6 Thn
th 5-6
1 thn
12x
2 thn
24x
3 thn
36x
4 thn
48x
th 1-3
5 Thn
th 4-5
th 1-4
6 Thn
th 5-6
1 thn
12x
2 thn
24x
3 thn
36x
4 thn
48x
th 1-3
5 Thn
th 4-5
th 1-4
6 Thn
th 5-6
Total DP
64,337,700
64,881,100
65,453,300
66,102,300
66,608,100
64,079,400
67,272,400
67,838,500
68,434,800
69,109,100
69,638,200
66,993,000
67,241,900
67,807,700
68,403,800
69,077,900
69,606,600
66,962,700
71,246,500
71,843,400
72,472,200
73,180,800
73,741,400
70,938,500
65,285,400
65,836,100
66,416,100
67,073,300
67,586,500
65,020,300
68,220,100
68,793,600
69,397,600
70,080,100
70,616,600
67,933,900
68,648,100
69,224,900
69,832,400
70,518,600
71,058,500
68,358,800
72,652,700
73,260,500
73,900,900
74,621,600
75,193,300
72,334,600
61,158,500
61,677,200
62,223,300
62,845,000
63,325,500
60,923,000
64,735,200
65,281,600
65,857,100
66,509,600
67,018,400
64,474,000
70,818,500
71,412,100
72,037,400
72,742,300
73,299,500
70,513,600
76,810,200
77,450,200
78,124,600
78,881,200
79,485,900
76,462,200
79,989,500
80,654,100
81,354,600
82,138,500
82,768,500
79,618,600
88,151,700
88,879,500
89,646,900
90,501,200
91,195,900
87,722,100
91,117,000
91,867,700
92,659,400
93,539,300
94,257,600
90,666,000
75,098,300
75,725,000
76,385,400
77,127,200
77,718,400
74,762,600
Angsuran
13,258,100
7,157,000
5,115,300
4,179,300
3,510,600
3,597,100
3,187,100
3,244,800
13,868,800
7,486,700
5,350,900
4,371,800
3,672,300
3,762,800
3,333,900
3,394,300
13,862,500
7,483,300
5,348,500
4,369,800
3,670,700
3,761,100
3,332,400
3,392,700
14,695,900
7,933,100
5,670,000
4,632,500
3,891,300
3,987,200
3,532,700
3,596,700
13,455,300
7,263,500
5,191,400
4,241,500
3,562,800
3,650,600
3,234,500
3,293,100
14,066,100
7,593,200
5,427,000
4,434,000
3,724,600
3,816,300
3,381,300
3,442,600
14,155,100
7,641,200
5,461,400
4,462,100
3,748,100
3,840,500
3,402,700
3,464,400
14,988,500
8,091,100
5,782,900
4,724,800
3,968,800
4,066,600
3,603,000
3,668,300
12,596,500
6,799,800
4,860,000
3,970,700
3,335,400
3,417,600
3,028,000
3,082,900
13,340,800
7,201,600
5,147,200
4,205,400
3,532,500
3,619,600
3,207,000
3,265,100
14,606,800
7,885,100
5,635,700
4,604,400
3,867,700
3,963,000
3,511,300
3,574,900
15,853,700
8,558,200
6,116,700
4,997,500
4,197,900
4,301,400
3,811,000
3,880,100
16,515,400
8,915,300
6,372,000
5,206,100
4,373,100
4,480,900
3,970,100
4,042,000
18,214,000
9,832,300
7,027,400
5,741,500
4,822,900
4,941,700
4,378,400
4,457,700
18,831,100
10,165,400
7,265,500
5,936,000
4,986,300
5,109,100
4,526,700
4,608,800
15,497,500
8,365,900
5,979,300
4,885,200
4,103,600
4,204,700
3,725,400
3,792,900
Tipe & OTR
Tnr
263,200,000
1 thn
2 thn
3 thn
4 thn
49
5 Thn
INNOVA G AT 2.0
6 Thn
273,400,000
1 thn
2 thn
3 thn
4 thn
50
5 Thn
INNOVA G AT 2.0
Lux
6 Thn
300,300,000
1 thn
2 thn
3 thn
4 thn
51
5 Thn
INNOVA V AT 2.0
6 Thn
310,000,000
1 thn
2 thn
3 thn
4 thn
52
5 Thn
INNOVA V AT 2.0
Lux
6 Thn
245,300,000
1 thn
2 thn
3 thn
4 thn
53
5 Thn
INNOVA E MT 2.5
Diesel
6 Thn
265,200,000
1 thn
2 thn
3 thn
4 thn
54
5 Thn
INNOVA G MT 2.5
Diesel
6 Thn
302,000,000
1 thn
2 thn
3 thn
4 thn
55
5 Thn
INNOVA V MT 2.5
Diesel
6 Thn
279,200,000
1 thn
2 thn
3 thn
4 thn
56
5 Thn
INNOVA G AT 2.5
Diesel
6 Thn
316,000,000
1 thn
2 thn
3 thn
4 thn
57
5 Thn
INNOVA V AT 2.5
Diesel
6 Thn
391,000,000
1 thn
2 thn
3 thn
4 thn
58
5 Thn
FORTUNER G MT
4x2 2.5
6 Thn
416,300,000
1 thn
2 thn
3 thn
4 thn
59
5 Thn
FORTUNER G MT
4x2 2.5 TRD
6 Thn
402,000,000
1 thn
2 thn
3 thn
4 thn
60
5 Thn
FORTUNER G AT
4x2 2.5
6 Thn
427,300,000
1 thn
2 thn
3 thn
4 thn
61
5 Thn
FORTUNER G AT
4x2 2.5 TRD
6 Thn
455,100,000
1 thn
2 thn
3 thn
4 thn
62
5 Thn
FORTUNER G AT
4x2 2.7 Lux
6 Thn
480,900,000
1 thn
2 thn
3 thn
4 thn
63
5 Thn
FORTUNER G AT
4x2 2.7 Lux TRD
6 Thn
507,700,000
1 thn
2 thn
3 thn
4 thn
64
5 Thn
FORTUNER V AT
4x4 2.7
6 Thn
DP 30
Bayar
12x
24x
36x
48x
th 1-3
th 4-5
th 1-4
th 5-6
12x
24x
36x
48x
th 1-3
th 4-5
th 1-4
th 5-6
12x
24x
36x
48x
th 1-3
th 4-5
th 1-4
th 5-6
12x
24x
36x
48x
th 1-3
th 4-5
th 1-4
th 5-6
12x
24x
36x
48x
th 1-3
th 4-5
th 1-4
th 5-6
12x
24x
36x
48x
th 1-3
th 4-5
th 1-4
th 5-6
12x
24x
36x
48x
th 1-3
th 4-5
th 1-4
th 5-6
12x
24x
36x
48x
th 1-3
th 4-5
th 1-4
th 5-6
12x
24x
36x
48x
th 1-3
th 4-5
th 1-4
th 5-6
12x
24x
36x
48x
th 1-3
th 4-5
th 1-4
th 5-6
12x
24x
36x
48x
th 1-3
th 4-5
th 1-4
th 5-6
12x
24x
36x
48x
th 1-3
th 4-5
th 1-4
th 5-6
12x
24x
36x
48x
th 1-3
th 4-5
th 1-4
th 5-6
12x
24x
36x
48x
th 1-3
th 4-5
th 1-4
th 5-6
12x
24x
36x
48x
th 1-3
th 4-5
th 1-4
th 5-6
12x
24x
36x
48x
th 1-3
th 4-5
th 1-4
th 5-6
Total DP
81,090,000
81,763,100
82,472,700
83,266,100
83,904,800
80,711,200
84,208,200
84,905,400
85,640,500
86,460,800
87,124,200
83,806,900
92,431,500
93,192,400
93,994,900
94,886,100
95,614,800
91,971,100
95,396,700
96,180,600
97,007,400
97,924,200
98,676,400
94,915,000
75,618,100
76,248,800
76,913,500
77,659,700
78,254,900
75,278,600
81,701,400
82,379,200
83,093,800
83,892,500
84,536,100
81,318,200
92,951,100
93,716,100
94,522,900
95,418,500
96,151,400
92,487,000
85,981,200
86,692,200
87,441,800
88,277,400
88,954,900
85,567,200
97,230,900
98,029,000
98,870,900
99,803,400
100,570,200
96,736,000
120,158,400
121,134,000
122,163,800
123,293,900
124,242,700
119,498,500
127,892,600
128,928,100
130,021,300
131,218,100
132,228,300
127,177,100
123,521,000
124,522,700
125,580,100
126,739,200
127,714,700
122,837,000
131,255,300
132,316,800
133,437,600
134,663,400
135,700,200
130,515,600
139,753,700
140,881,100
142,071,500
143,370,500
144,474,900
138,952,900
147,640,700
148,829,200
150,084,300
151,451,300
152,618,200
146,783,200
155,833,500
157,085,400
158,407,600
159,845,200
161,077,200
154,917,000
Angsuran
16,744,400
9,039,000
6,460,400
5,278,300
4,433,700
4,543,000
4,025,100
4,098,100
17,393,300
9,389,300
6,710,700
5,482,800
4,605,600
4,719,100
4,181,100
4,256,900
19,104,600
10,313,100
7,371,000
6,022,300
5,058,700
5,183,400
4,592,500
4,675,700
19,721,700
10,646,200
7,609,100
6,216,800
5,222,100
5,350,800
4,740,800
4,826,700
15,605,600
8,424,200
6,021,000
4,919,300
4,132,200
4,234,000
3,751,400
3,819,400
16,871,600
9,107,600
6,509,500
5,318,400
4,467,400
4,577,500
4,055,700
4,129,200
19,212,800
10,371,400
7,412,700
6,056,400
5,087,300
5,212,700
4,618,500
4,702,200
17,762,300
9,588,400
6,853,100
5,599,100
4,703,300
4,819,200
4,269,800
4,347,200
20,103,400
10,852,200
7,756,400
6,337,100
5,323,200
5,454,300
4,832,600
4,920,100
24,874,800
13,427,900
9,597,300
7,841,200
6,586,600
6,748,900
5,979,500
6,087,900
26,484,300
14,296,800
10,218,300
8,348,500
7,012,800
7,185,600
6,366,500
6,481,800
25,574,600
13,805,700
9,867,300
8,061,700
6,771,900
6,938,700
6,147,800
6,259,200
27,184,100
14,674,500
10,488,300
8,569,100
7,198,100
7,375,400
6,534,700
6,653,100
28,952,700
15,629,300
11,170,600
9,126,600
7,666,400
7,855,300
6,959,800
7,085,900
30,594,100
16,515,300
11,803,900
9,644,000
8,101,000
8,300,600
7,354,400
7,487,600
32,299,100
17,435,700
12,461,700
10,181,500
8,552,400
8,763,200
7,764,200
7,904,900

Toyota Addb On Loan

Uploaded by

Document Information

Original Title

Copyright

Available Formats

Share this document

Share or Embed Document

Sharing Options

Did you find this document useful?

Is this content inappropriate?

Copyright:

Available Formats

Toyota Addb On Loan

Uploaded by

Copyright:

Available Formats

No

INNOVA G MT 2.0 Lux

Fix & Cap

Fix & Cap

Fix n Cap 5 thn

Fix n Cap 6 thn

REGULER 1-4 TAHUN

Non Suz & Dai

ADDM Pre Paid Passenger All

ADDB On Loan Passenger All

ADDM Pre Paid Commercial Suz & Dai

ADDB On Loan Commercial Suz & Dai

ADDM Pre Paid Commercial Non Suz & Dai

ADDB On Loan Commercial Non Suz & Dai

FIX N CAP TENOR 5 TAHUN

FIX N CAP TENOR 6 TAHUN

All risk 1-5 + Free TLO thn 6

Kombinasi 1 (All Risk 1-4 thn, TLO thn 5 + Free TLO t

Kombinasi 2 (All Risk 1 thn, TLO thn 2-5 + Free TLO t

Suz & Dai

Suz & Dai

Non Suz & Dai

Non Suz & Dai

All risk 1-4 + free tlo thn 5

i (all risk thn 1, tlo tahun 2-4 + free tlo tahun 5)

All Risk 1-5

All risk 1-5 + Free TLO thn 6

Credit Protection (CP)

EXTERNAL (PO, IKHTISAR)

Pokok Hutang Awal

Pokok Hutang Awal

EXTERNAL (PO, IKHTISAR)

Pokok Hutang Awal

Pokok Hutang Awal

Pokok Hutang Awal

Pokok Hutang Awal

Pokok Hutang Akhir

ALL NEW AVANZA E MT

Pokok Hutang Awal

Pokok Hutang Awal

Pokok Hutang Akhir

Pokok Hutang Awal

Pokok Hutang Awal

Pokok Hutang Akhir

Passenger Non Suz & Dai All

Passenger Non Suz & Dai All

Passenger Non Suz & Dai All

Passenger Non Suz & Dai All

Passenger Non Suz & Dai All

Passenger Non Suz & Dai All

Pokok Hutang Awal

Passenger Non Suz & Dai All

Pokok Hutang Awal

Passenger Non Suz & Dai All

Pokok Hutang Awal

Passenger Non Suz & Dai All

Pokok Hutang Akhir

Passenger Non Suz & Dai All

Passenger Non Suz & Dai All

Pokok Hutang Awal

Passenger Non Suz & Dai All

Passenger Non Suz & Dai All

SIGMA dan KKK