Simulation Special Rate KPKB

Flat Rate Rate

Tenor 6 Tahun 60 2.50%
Price (On The Road) 270,000,000 2.50%
Down Payment 10% - 2.50%
Principal 270,000,000 3.50%
Provision 4.50%
Rate from Installment 33.00% 89,100,000 5.50% 5.50%
Total Payment 359,100,000
Installment 5,985,000

Down Payment -
Admin Fee 2,500,000
Insurance Vehicle AR 3.60% 9,720,000 1.20%
TLO 0.50% 1,350,000 1.00%
Credit Insurance 0.00% - 0.25%
Provision 1% 2,700,000
Total Down Payment 16,270,000

11,070,000
Vehicle Tipe Kendaraan Tenor Angsuran Total Down Vehicle
Payment
12 Rp47,115,833 Rp264,896,000
24 Rp24,346,875 Rp276,662,000
2.2 AT Prime
IDR 795.000.000,- 36 Rp16,617,708 Rp288,428,000
48 Rp13,216,875 Rp298,604,000
(OTR)
60 Rp11,361,875 Rp308,780,000
72 Rp10,279,792 Rp318,956,000
12 Rp54,231,042 Rp301,721,600
24 Rp27,776,875 Rp315,145,200
2.2 AT Signature 36 Rp18,958,819 Rp328,568,800
Palisade IDR 907.000.000,-
(OTR) 48 Rp15,078,875 Rp340,178,400
60 Rp12,962,542 Rp351,788,000
72 Rp11,728,014 Rp363,397,600
12 Rp62,482,292 Rp347,096,000
2.2 AT Signature 24 Rp32,003,125 Rp362,562,000
4WD 36 Rp21,843,403 Rp378,028,000
IDR
1.045.000.000,- 48 Rp17,373,125 Rp391,404,000
(OTR) 60 Rp14,934,792 Rp404,780,000
72 Rp13,512,431 Rp418,156,000
12 Rp61,465,833 Rp341,506,400 Creta
7 Seater 24 Rp31,482,500 Rp356,720,800
Signature 36 Rp21,488,056 Rp371,935,200
IDR
1.028.000.000,- 48 Rp17,090,500 Rp385,093,600
(OTR) 60 Rp14,691,833 Rp398,252,000
72 Rp13,292,611 Rp411,410,400
Staria
12 Rp53,573,333 Rp298,104,800
24 Rp27,440,000 Rp311,365,600
9 Seater
Signature 36 Rp18,728,889 Rp324,626,400
IDR 896.000.000,- 48 Rp14,896,000 Rp336,095,200
(OTR)
60 Rp12,805,333 Rp347,564,000
72 Rp11,585,778 Rp359,032,800
Tipe Kendaraan Tenor Angsuran Total Down Vehicle Tipe
Payment Kendaraan
12 Rp16,831,354 Rp96,057,200
24 Rp8,620,938 Rp100,223,400
Active 1.5 MT G 2.5 Style
IDR 36 Rp5,884,132 Rp104,389,600 IDR
281.500.000,- 48 Rp4,679,938 Rp107,992,800 569.000.000,-
(OTR) (OTR)
60 Rp4,023,104 Rp111,596,000
72 Rp3,639,951 Rp115,199,200
12 Rp18,027,188 Rp102,633,200
24 Rp9,233,438 Rp107,095,400
Trend 1.5 MT G 2.5 Prime
IDR 36 Rp6,302,188 Rp111,557,600 IDR
Santa Fe Gasoline
301.500.000,- 48 Rp5,012,438 Rp115,416,800 605.000.000,-
(OTR) (OTR)
60 Rp4,308,938 Rp119,276,000
72 Rp3,898,563 Rp123,135,200
12 Rp19,252,917 Rp109,373,600
24 Rp9,861,250 Rp114,139,200
Trend 1.5 IVT G 2.5 Signature
IDR 36 Rp6,730,694 Rp118,904,800 IDR
322.000.000,- 48 Rp5,353,250 Rp123,026,400 684.000.000,-
(OTR) (OTR)
60 Rp4,601,917 Rp127,148,000
72 Rp4,163,639 Rp131,269,600
12 Rp21,644,583 Rp122,525,600
24 Rp11,086,250 Rp127,883,200
Style 1.5 IVT G 2.2 Style
IDR 36 Rp7,566,806 Rp133,240,800 IDR
362.000.000,- 48 Rp6,018,250 Rp137,874,400 629.000.000,-
(OTR) (OTR)
60 Rp5,173,583 Rp142,508,000
72 Rp4,680,861 Rp147,141,600
12 Rp23,976,458 Rp135,348,800
Prime 1.5 IVT 24 Rp12,280,625 Rp141,283,600
G 2.2 Prime
Single Tone 36 Rp8,382,014 Rp147,218,400 IDR
IDR Santa Fe Diesel
48 Rp6,666,625 Rp152,351,200 665.000.000,-
401.000.000,-
(OTR)
(OTR) 60 Rp5,730,958 Rp157,484,000
72 Rp5,185,153 Rp162,616,800
12 Rp24,066,146 Rp135,842,000
Prime 1.5 IVT 24 Rp12,326,563 Rp141,799,000
G 2.5 Signature
Dual Tone 36 Rp8,413,368 Rp147,756,000 IDR
IDR
48 Rp6,691,563 Rp152,908,000 735.000.000,-
402.500.000,-
(OTR)
(OTR) 60 Rp5,752,396 Rp158,060,000
72 Rp5,204,549 Rp163,212,000
Tenor Angsuran Total Down
Payment
12 Rp41,916,333 Rp101,449,100 Rp565,390,000
24 Rp21,965,771 Rp110,211,700 Rp830,286,000
36 Rp15,449,931 Rp118,974,300
48 Rp12,292,771 Rp127,736,900
60 Rp10,479,083 Rp136,499,500
72 Rp9,337,132 Rp145,262,100
12 Rp36,173,958 Rp202,424,000
24 Rp18,528,125 Rp211,378,000
36 Rp12,646,181 Rp220,332,000
48 Rp10,058,125 Rp228,076,000
60 Rp8,646,458 Rp235,820,000
72 Rp7,822,986 Rp243,564,000
12 Rp40,897,500 Rp228,399,200
24 Rp20,947,500 Rp238,522,400
36 Rp14,297,500 Rp248,645,600
48 Rp11,371,500 Rp257,400,800
60 Rp9,775,500 Rp266,156,000
72 Rp8,844,500 Rp274,911,200
12 Rp46,336,333 Rp111,883,100
24 Rp24,282,021 Rp121,569,700
36 Rp17,079,097 Rp131,256,300
48 Rp13,589,021 Rp140,942,900
60 Rp11,584,083 Rp150,629,500
72 Rp10,321,715 Rp160,316,100
12 Rp39,761,458 Rp222,152,000
24 Rp20,365,625 Rp231,994,000
36 Rp13,900,347 Rp241,836,000
48 Rp11,055,625 Rp250,348,000
60 Rp9,503,958 Rp258,860,000
72 Rp8,598,819 Rp267,372,000
12 Rp43,946,875 Rp245,168,000
24 Rp22,509,375 Rp256,046,000
36 Rp15,363,542 Rp266,924,000
48 Rp12,219,375 Rp276,332,000
60 Rp10,504,375 Rp285,740,000
72 Rp9,503,958 Rp295,148,000
Pinjaman 270,000,000 Pinjaman 270,000,000
Jangka waktu 60 Jangka waktu 60
Bunga 10.11% Bunga 5.50%

Angsuran Angsuran
Pokok Bunga Angsuran Sisa Pokok Pokok Bunga
270,000,000
1 3,476,669 2,274,525 5,751,194 266,523,331 1 4,500,000 1,485,000
2 3,505,957 2,245,237 5,751,194 263,017,375 2 4,500,000 1,485,000
3 3,535,491 2,215,702 5,751,194 259,481,883 3 4,500,000 1,485,000
4 3,565,275 2,185,919 5,751,194 255,916,609 4 4,500,000 1,485,000
5 3,595,309 2,155,884 5,751,194 252,321,299 5 4,500,000 1,485,000
6 3,625,597 2,125,597 5,751,194 248,695,702 6 4,500,000 1,485,000
7 3,656,140 2,095,054 5,751,194 245,039,563 7 4,500,000 1,485,000
8 3,686,939 2,064,254 5,751,194 241,352,623 8 4,500,000 1,485,000
9 3,717,999 2,033,195 5,751,194 237,634,624 9 4,500,000 1,485,000
10 3,749,320 2,001,874 5,751,194 233,885,305 10 4,500,000 1,485,000
11 3,780,905 1,970,289 5,751,194 230,104,400 11 4,500,000 1,485,000
12 3,812,756 1,938,438 5,751,194 226,291,644 12 4,500,000 1,485,000
13 3,844,875 1,906,319 5,751,194 222,446,769 13 4,500,000 1,485,000
14 3,877,265 1,873,929 5,751,194 218,569,504 14 4,500,000 1,485,000
15 3,909,928 1,841,266 5,751,194 214,659,577 15 4,500,000 1,485,000
16 3,942,866 1,808,328 5,751,194 210,716,711 16 4,500,000 1,485,000
17 3,976,081 1,775,113 5,751,194 206,740,630 17 4,500,000 1,485,000
18 4,009,576 1,741,618 5,751,194 202,731,054 18 4,500,000 1,485,000
19 4,043,353 1,707,840 5,751,194 198,687,701 19 4,500,000 1,485,000
20 4,077,415 1,673,778 5,751,194 194,610,286 20 4,500,000 1,485,000
21 4,111,764 1,639,429 5,751,194 190,498,521 21 4,500,000 1,485,000
22 4,146,402 1,604,791 5,751,194 186,352,119 22 4,500,000 1,485,000
23 4,181,332 1,569,861 5,751,194 182,170,787 23 4,500,000 1,485,000
24 4,216,556 1,534,637 5,751,194 177,954,230 24 4,500,000 1,485,000
25 4,252,077 1,499,116 5,751,194 173,702,153 25 4,500,000 1,485,000
26 4,287,898 1,463,296 5,751,194 169,414,255 26 4,500,000 1,485,000
27 4,324,020 1,427,174 5,751,194 165,090,236 27 4,500,000 1,485,000
28 4,360,446 1,390,748 5,751,194 160,729,790 28 4,500,000 1,485,000
29 4,397,179 1,354,015 5,751,194 156,332,611 29 4,500,000 1,485,000
30 4,434,222 1,316,972 5,751,194 151,898,389 30 4,500,000 1,485,000
31 4,471,576 1,279,617 5,751,194 147,426,813 31 4,500,000 1,485,000
32 4,509,246 1,241,948 5,751,194 142,917,567 32 4,500,000 1,485,000
33 4,547,232 1,203,961 5,751,194 138,370,335 33 4,500,000 1,485,000
34 4,585,539 1,165,655 5,751,194 133,784,796 34 4,500,000 1,485,000
35 4,624,168 1,127,025 5,751,194 129,160,628 35 4,500,000 1,485,000
36 4,663,123 1,088,071 5,751,194 124,497,505 36 4,500,000 1,485,000
37 4,702,406 1,048,788 5,751,194 119,795,100 37 4,500,000 1,485,000
38 4,742,020 1,009,174 5,751,194 115,053,080 38 4,500,000 1,485,000
39 4,781,967 969,226 5,751,194 110,271,113 39 4,500,000 1,485,000
40 4,822,251 928,942 5,751,194 105,448,861 40 4,500,000 1,485,000
41 4,862,875 888,319 5,751,194 100,585,987 41 4,500,000 1,485,000
42 4,903,840 847,353 5,751,194 95,682,146 42 4,500,000 1,485,000
43 4,945,151 806,042 5,751,194 90,736,995 43 4,500,000 1,485,000
44 4,986,810 764,384 5,751,194 85,750,185 44 4,500,000 1,485,000
45 5,028,820 722,374 5,751,194 80,721,365 45 4,500,000 1,485,000
46 5,071,183 680,010 5,751,194 75,650,182 46 4,500,000 1,485,000
47 5,113,904 637,290 5,751,194 70,536,278 47 4,500,000 1,485,000
48 5,156,984 594,209 5,751,194 65,379,294 48 4,500,000 1,485,000
49 5,200,427 550,766 5,751,194 60,178,866 49 4,500,000 1,485,000
50 5,244,237 506,957 5,751,194 54,934,630 50 4,500,000 1,485,000
51 5,288,415 462,778 5,751,194 49,646,215 51 4,500,000 1,485,000
52 5,332,966 418,228 5,751,194 44,313,249 52 4,500,000 1,485,000
53 5,377,891 373,302 5,751,194 38,935,358 53 4,500,000 1,485,000
54 5,423,196 327,998 5,751,194 33,512,162 54 4,500,000 1,485,000
55 5,468,882 282,312 5,751,194 28,043,281 55 4,500,000 1,485,000
56 5,514,952 236,241 5,751,194 22,528,328 56 4,500,000 1,485,000
57 5,561,411 189,782 5,751,194 16,966,917 57 4,500,000 1,485,000
58 5,608,261 142,932 5,751,194 11,358,656 58 4,500,000 1,485,000
59 5,655,506 95,687 5,751,194 5,703,149 59 4,500,000 1,485,000
60 5,703,149 48,044 5,751,194 0 60 4,500,000 1,485,000
270,000,000 75,071,614 345,071,614 270,000,000 89,100,000
Angsuran Sisa Pokok
270,000,000
5,985,000 265,500,000
5,985,000 261,000,000
5,985,000 256,500,000
5,985,000 252,000,000
5,985,000 247,500,000
5,985,000 243,000,000
5,985,000 238,500,000
5,985,000 234,000,000
5,985,000 229,500,000
5,985,000 225,000,000
5,985,000 220,500,000
5,985,000 216,000,000
5,985,000 211,500,000
5,985,000 207,000,000
5,985,000 202,500,000
5,985,000 198,000,000
5,985,000 193,500,000
5,985,000 189,000,000
5,985,000 184,500,000
5,985,000 180,000,000
5,985,000 175,500,000
5,985,000 171,000,000
5,985,000 166,500,000
5,985,000 162,000,000
5,985,000 157,500,000
5,985,000 153,000,000
5,985,000 148,500,000
5,985,000 144,000,000
5,985,000 139,500,000
5,985,000 135,000,000
5,985,000 130,500,000
5,985,000 126,000,000
5,985,000 121,500,000
5,985,000 117,000,000
5,985,000 112,500,000
5,985,000 108,000,000
5,985,000 103,500,000
5,985,000 99,000,000
5,985,000 94,500,000
5,985,000 90,000,000
5,985,000 85,500,000
5,985,000 81,000,000
5,985,000 76,500,000
5,985,000 72,000,000
5,985,000 67,500,000
5,985,000 63,000,000
5,985,000 58,500,000
5,985,000 54,000,000
5,985,000 49,500,000
5,985,000 45,000,000
5,985,000 40,500,000
5,985,000 36,000,000
5,985,000 31,500,000
5,985,000 27,000,000
 5,985,000 22,500,000
5,985,000 18,000,000
5,985,000 13,500,000
5,985,000 9,000,000
5,985,000 4,500,000
5,985,000 -
359,100,000