Nada Fa'izah X MPLB 2 - Perhitungan Harga Kredit

You might also like

Download as xlsx, pdf, or txt
Download as xlsx, pdf, or txt
You are on page 1of 2

PERHITUNGAN HARGA KREDIT MOTOR HONDA

PT. TREND MOTOR


HARGA HARGA
BIAYA PPN &
NO MEREK KENDARAAN JUAL Off CASH (On
BBN 10% ADM 8%
TR TR)
1 Honda Legenda 8000000 800000 640000 9440000
2 Honda Supra V 9000000 900000 720000 10620000
3 Honda Supra 10000000 1000000 800000 11800000
4 Honda Supra X 11000000 1100000 880000 12980000
5 Honda Kharisma 12000000 1200000 960000 14160000
6 Honda Kirana 10500000 1050000 840000 12390000
7 Honda Tiger 2000 18000000 1800000 1440000 21240000
8 Honda Mega Pro 13000000 1300000 1040000 15340000
9 Honda GL Max 11500000 1150000 920000 13570000
10 Honda Nova Sonic 17000000 1700000 1360000 20060000

Ketentuan:
- BBN = Harga Jual Off TR x 10%
- PPN = Harga Jual Off TR x 8%
- Harga Cash = Harga Jual Off TR + BBN + PPN
- Uang Muka = Harga Cash x 20%
- Sisa Harga = Harga Cash - Uang Muka
- Bunga = Sisa Harga x (1% x Lama Kredit)
- Total Harga = Harga Cash + Bunga
- B. Angsuran = Total Harga : Lama Kredit
- Selisih Harga = Harga Kredit - Harga Cash
ONDA

LAMA UANG TOTAL SELISIH


SISA BUNGA 1% BIAYA ANGS.
KREDIT MUKA HARGA HARGA C
HARGA per Bln per Bln
(Bulan) 20% KREDIT &K
24 1888000 7552000 1812480 11252480 468853.33333 1812480
12 2124000 8496000 1019520 11639520 969960 1019520
12 2360000 9440000 1132800 12932800 1077733.3333 1132800
12 2596000 10384000 1246080 14226080 1185506.6667 1246080
24 2832000 11328000 2718720 16878720 703280 2718720
12 2478000 9912000 1189440 13579440 1131620 1189440
36 4248000 16992000 6117120 27357120 759920 6117120
36 3068000 12272000 4417920 19757920 548831.11111 4417920
24 2714000 10856000 2605440 16175440 673976.66667 2605440
36 4012000 16048000 5777280 25837280 717702.2222221825280

You might also like