Download as xls, pdf, or txt
Download as xls, pdf, or txt
You are on page 1of 5

deny april awal 2013 #REF!

Normal Lending Rate Effective After


NAJIBBUDIN HIDAYAT: % Refund Asuransi % Refund Interest Dealer
Commercial : 2.25% Upping for HO and Before Upping to
Tulis : ADDB / ADDM Silahkan Pilih Wilayah: 1 / 2 / 3 Dealer Dealer
Bottom Rate
addb Passenger : 2.00% 2% 1.50%
Cadangan
Premi Dasar Premi Perluasan Premi Regular Rate Launch Total Refund Program Tour Total Refund Interest Dealer Total Refund % kekurangan Refund
TENOR NET DP POKOK FIDUCIA DEPRESIASI Wilayah : 2 Kendaraan : 2 Total Premi TPH 2 Life Insurance Bottom Rate (Upping Eff) (Upping Flat) Interest Asuransi NII COF Profit
OTR / TYPE Admin Fee TDP Perluasan TPH 3 Total AR Angsuran Komisi Asuransi Interest HO B Promo
HUTANG 1 FEE Asr Capitalize Dealer
Tahun Bulan % Amount % Amount % Amount % Amount Kecelakaan % Amount Eff flat Eff flat Eff flat Amount 25% 1.75% 0.25% 1.50% PV 21% 46% Amount Flat Eff Eff Eff Flat Amt Tot Amt/Year Amt/Month persen
#REF! 1 12 25% #REF! 1,500,000 #REF! #REF! 256,000 100% #REF! #REF! #REF! 0.300% #REF! 145,000 #REF! #REF! 0.4220% #REF! #REF! 11.25% 6.20% 13.25% 7.32% 16.78% 9.32% #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! 600,000 #REF! #REF! #REF! 9.00% #REF! #REF! #REF! #REF! #REF! #REF!
1 REAL VAN DX 2 24 25% #REF! 1,500,000 #REF! #REF! 256,000 85% #REF! #REF! #REF! 0.300% #REF! 290,000 #REF! #REF! 0.8450% #REF! #REF! 12.25% 6.63% 14.25% 7.76% 17.74% 9.76% #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! 600,000 #REF! #REF! #REF! 9.00% #REF! #REF! #REF! #REF! #REF! #REF!
#REF! 3 36 25% #REF! 1,500,000 #REF! #REF! 256,000 75% #REF! #REF! #REF! 0.300% #REF! 435,000 #REF! #REF! 1.3340% #REF! #REF! 12.25% 6.67% 14.25% 7.83% 17.63% 9.83% #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! 600,000 #REF! #REF! #REF! 9.00% #REF! #REF! #REF! #REF! #REF! #REF!
4 48 25% #REF! 1,500,000 #REF! #REF! 256,000 65% #REF! #REF! #REF! 0.300% #REF! 580,000 #REF! #REF! 1.8560% #REF! #REF! 12.75% 7.04% 14.75% 8.25% 17.99% 10.25% #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! 600,000 #REF! #REF! #REF! 9.00% #REF! #REF! #REF! #REF! #REF! #REF!
0.300% #N/A #N/A #N/A 2.00% #N/A #N/A
#REF! 1 12 25% #REF! 1,500,000 #REF! #REF! 256,000 100% #REF! #REF! #REF! 0.300% #REF! 145,000 #REF! #REF! 0.4220% #REF! #REF! 11.25% 6.20% 13.25% 7.32% 16.78% 9.32% #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! 600,000 #REF! #REF! #REF! 9.00% #REF! #REF! #REF! #REF! #REF! #REF!
2 REAL VAN GX 2 24 25% #REF! 1,500,000 #REF! #REF! 256,000 85% #REF! #REF! #REF! 0.300% #REF! 290,000 #REF! #REF! 0.8450% #REF! #REF! 12.25% 6.63% 14.25% 7.76% 17.74% 9.76% #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! 600,000 #REF! #REF! #REF! 9.00% #REF! #REF! #REF! #REF! #REF! #REF!
#REF! 3 36 25% #REF! 1,500,000 #REF! #REF! 256,000 75% #REF! #REF! #REF! 0.300% #REF! 435,000 #REF! #REF! 1.3340% #REF! #REF! 12.25% 6.67% 14.25% 7.83% 17.63% 9.83% #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! 600,000 #REF! #REF! #REF! 9.00% #REF! #REF! #REF! #REF! #REF! #REF!
4 48 25% #REF! 1,500,000 #REF! #REF! 256,000 65% #REF! #REF! #REF! 0.300% #REF! 580,000 #REF! #REF! 1.8560% #REF! #REF! 12.75% 7.04% 14.75% 8.25% 17.99% 10.25% #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! 600,000 #REF! #REF! #REF! 9.00% #REF! #REF! #REF! #REF! #REF! #REF!
0.300% #N/A #N/A #N/A 2.00% #N/A #N/A
#REF! 1 12 25% #REF! 1,500,000 #REF! #REF! 256,000 100% #REF! #REF! #REF! 0.300% #REF! 145,000 #REF! #REF! 0.4220% #REF! #REF! 11.25% 6.20% 13.25% 7.32% 16.78% 9.32% #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! 600,000 #REF! #REF! #REF! 9.00% #REF! #REF! #REF! #REF! #REF! #REF!
3 APV GE - Face to Face 2 24 25% #REF! 1,500,000 #REF! #REF! 256,000 85% #REF! #REF! #REF! 0.300% #REF! 290,000 #REF! #REF! 0.8450% #REF! #REF! 12.25% 6.63% 14.25% 7.76% 17.74% 9.76% #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! 600,000 #REF! #REF! #REF! 9.00% #REF! #REF! #REF! #REF! #REF! #REF!
#REF! 3 36 25% #REF! 1,500,000 #REF! #REF! 256,000 75% #REF! #REF! #REF! 0.300% #REF! 435,000 #REF! #REF! 1.3340% #REF! #REF! 12.25% 6.67% 14.25% 7.83% 17.63% 9.83% #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! 600,000 #REF! #REF! #REF! 9.00% #REF! #REF! #REF! #REF! #REF! #REF!
4 48 25% #REF! 1,500,000 #REF! #REF! 256,000 65% #REF! #REF! #REF! 0.300% #REF! 580,000 #REF! #REF! 1.8560% #REF! #REF! 12.75% 7.04% 14.75% 8.25% 17.99% 10.25% #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! 600,000 #REF! #REF! #REF! 9.00% #REF! #REF! #REF! #REF! #REF! #REF!
0.300% #N/A #N/A #N/A 2.00% #N/A #N/A
#REF! 1 12 25% #REF! 1,500,000 #REF! #REF! 256,000 100% #REF! #REF! #REF! 0.300% #REF! 145,000 #REF! #REF! 0.4220% #REF! #REF! 11.25% 6.20% 13.25% 7.32% 16.78% 9.32% #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! 600,000 #REF! #REF! #REF! 9.00% #REF! #REF! #REF! #REF! #REF! #REF!
4 APV GE - PS 2 24 25% #REF! 1,500,000 #REF! #REF! 256,000 85% #REF! #REF! #REF! 0.300% #REF! 290,000 #REF! #REF! 0.8450% #REF! #REF! 12.25% 6.63% 14.25% 7.76% 17.74% 9.76% #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! 600,000 #REF! #REF! #REF! 9.00% #REF! #REF! #REF! #REF! #REF! #REF!
#REF! 3 36 25% #REF! 1,500,000 #REF! #REF! 256,000 75% #REF! #REF! #REF! 0.300% #REF! 435,000 #REF! #REF! 1.3340% #REF! #REF! 12.25% 6.67% 14.25% 7.83% 17.63% 9.83% #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! 600,000 #REF! #REF! #REF! 9.00% #REF! #REF! #REF! #REF! #REF! #REF!
4 48 25% #REF! 1,500,000 #REF! #REF! 256,000 65% #REF! #REF! #REF! 0.300% #REF! 580,000 #REF! #REF! 1.8560% #REF! #REF! 12.75% 7.04% 14.75% 8.25% 17.99% 10.25% #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! 600,000 #REF! #REF! #REF! 9.00% #REF! #REF! #REF! #REF! #REF! #REF!
0.300% #N/A #N/A #N/A 2.00% #N/A #N/A
#REF! 1 12 25% #REF! 1,500,000 #REF! #REF! 256,000 100% #REF! #REF! #REF! 0.300% #REF! 145,000 #REF! #REF! 0.4220% #REF! #REF! 11.25% 6.20% 13.25% 7.32% 16.78% 9.32% #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! 600,000 #REF! #REF! #REF! 9.00% #REF! #REF! #REF! #REF! #REF! #REF!
5 APV GL Arena 2 24 25% #REF! 1,500,000 #REF! #REF! 256,000 85% #REF! #REF! #REF! 0.300% #REF! 290,000 #REF! #REF! 0.8450% #REF! #REF! 12.25% 6.63% 14.25% 7.76% 17.74% 9.76% #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! 600,000 #REF! #REF! #REF! 9.00% #REF! #REF! #REF! #REF! #REF! #REF!
#REF! 3 36 25% #REF! 1,500,000 #REF! #REF! 256,000 75% #REF! #REF! #REF! 0.300% #REF! 435,000 #REF! #REF! 1.3340% #REF! #REF! 12.25% 6.67% 14.25% 7.83% 17.63% 9.83% #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! 600,000 #REF! #REF! #REF! 9.00% #REF! #REF! #REF! #REF! #REF! #REF!
4 48 25% #REF! 1,500,000 #REF! #REF! 256,000 65% #REF! #REF! #REF! 0.300% #REF! 580,000 #REF! #REF! 1.8560% #REF! #REF! 12.75% 7.04% 14.75% 8.25% 17.99% 10.25% #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! 600,000 #REF! #REF! #REF! 9.00% #REF! #REF! #REF! #REF! #REF! #REF!
0.300% #N/A #N/A #N/A 2.00% #N/A #N/A
#REF! 1 12 25% #REF! 1,500,000 #REF! #REF! 256,000 100% #REF! #REF! #REF! 0.300% #REF! 145,000 #REF! #REF! 0.4220% #REF! #REF! 11.25% 6.20% 13.25% 7.32% 16.78% 9.32% #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! 600,000 #REF! #REF! #REF! 9.00% #REF! #REF! #REF! #REF! #REF! #REF!
6 APV GX Arena 2 24 25% #REF! 1,500,000 #REF! #REF! 256,000 85% #REF! #REF! #REF! 0.300% #REF! 290,000 #REF! #REF! 0.8450% #REF! #REF! 12.25% 6.63% 14.25% 7.76% 17.74% 9.76% #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! 600,000 #REF! #REF! #REF! 9.00% #REF! #REF! #REF! #REF! #REF! #REF!
#REF! 3 36 25% #REF! 1,500,000 #REF! #REF! 256,000 75% #REF! #REF! #REF! 0.300% #REF! 435,000 #REF! #REF! 1.3340% #REF! #REF! 12.25% 6.67% 14.25% 7.83% 17.63% 9.83% #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! 600,000 #REF! #REF! #REF! 9.00% #REF! #REF! #REF! #REF! #REF! #REF!
4 48 25% #REF! 1,500,000 #REF! #REF! 256,000 65% #REF! #REF! #REF! 0.300% #REF! 580,000 #REF! #REF! 1.8560% #REF! #REF! 12.75% 7.04% 14.75% 8.25% 17.99% 10.25% #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! 600,000 #REF! #REF! #REF! 9.00% #REF! #REF! #REF! #REF! #REF! #REF!
0.300% #N/A #N/A #N/A 2.00% #N/A #N/A
#REF! 1 12 25% #REF! 1,500,000 #REF! #REF! 256,000 100% #REF! #REF! #REF! 0.300% #REF! 145,000 #REF! #REF! 0.4220% #REF! #REF! 11.25% 6.20% 13.25% 7.32% 16.78% 9.32% #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! 600,000 #REF! #REF! #REF! 9.00% #REF! #REF! #REF! #REF! #REF! #REF!
7 APV GX A/T Arena 2 24 25% #REF! 1,500,000 #REF! #REF! 256,000 85% #REF! #REF! #REF! 0.300% #REF! 290,000 #REF! #REF! 0.8450% #REF! #REF! 12.25% 6.63% 14.25% 7.76% 17.74% 9.76% #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! 600,000 #REF! #REF! #REF! 9.00% #REF! #REF! #REF! #REF! #REF! #REF!
#REF! 3 36 25% #REF! 1,500,000 #REF! #REF! 256,000 75% #REF! #REF! #REF! 0.300% #REF! 435,000 #REF! #REF! 1.3340% #REF! #REF! 12.25% 6.67% 14.25% 7.83% 17.63% 9.83% #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! 600,000 #REF! #REF! #REF! 9.00% #REF! #REF! #REF! #REF! #REF! #REF!
4 48 25% #REF! 1,500,000 #REF! #REF! 256,000 65% #REF! #REF! #REF! 0.300% #REF! 580,000 #REF! #REF! 1.8560% #REF! #REF! 12.75% 7.04% 14.75% 8.25% 17.99% 10.25% #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! 600,000 #REF! #REF! #REF! 9.00% #REF! #REF! #REF! #REF! #REF! #REF!
0.300% #N/A #N/A #N/A 2.00% #N/A #N/A
#REF! 1 12 25% #REF! 1,500,000 #REF! #REF! 256,000 100% #REF! #REF! #REF! 0.300% #REF! 145,000 #REF! #REF! 0.4220% #REF! #REF! 11.25% 6.20% 13.25% 7.32% 16.78% 9.32% #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! 600,000 #REF! #REF! #REF! 9.00% #REF! #REF! #REF! #REF! #REF! #REF!
8 APV SGX Arena 2 24 25% #REF! 1,500,000 #REF! #REF! 256,000 85% #REF! #REF! #REF! 0.300% #REF! 290,000 #REF! #REF! 0.8450% #REF! #REF! 12.25% 6.63% 14.25% 7.76% 17.74% 9.76% #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! 600,000 #REF! #REF! #REF! 9.00% #REF! #REF! #REF! #REF! #REF! #REF!
#REF! 3 36 25% #REF! 1,500,000 #REF! #REF! 256,000 75% #REF! #REF! #REF! 0.300% #REF! 435,000 #REF! #REF! 1.3340% #REF! #REF! 12.25% 6.67% 14.25% 7.83% 17.63% 9.83% #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! 600,000 #REF! #REF! #REF! 9.00% #REF! #REF! #REF! #REF! #REF! #REF!
4 48 25% #REF! 1,500,000 #REF! #REF! 256,000 65% #REF! #REF! #REF! 0.300% #REF! 580,000 #REF! #REF! 1.8560% #REF! #REF! 12.75% 7.04% 14.75% 8.25% 17.99% 10.25% #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! 600,000 #REF! #REF! #REF! 9.00% #REF! #REF! #REF! #REF! #REF! #REF!
0.300% #N/A #N/A #N/A 2.00% #N/A #N/A
#REF! 1 12 25% #REF! 1,500,000 #REF! #REF! 256,000 100% #REF! #REF! #REF! 0.300% #REF! 145,000 #REF! #REF! 0.4220% #REF! #REF! 11.25% 6.20% 13.25% 7.32% 16.78% 9.32% #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! 600,000 #REF! #REF! #REF! 9.00% #REF! #REF! #REF! #REF! #REF! #REF!
9 APV SGX A/T Arena 2 24 25% #REF! 1,500,000 #REF! #REF! 256,000 85% #REF! #REF! #REF! 0.300% #REF! 290,000 #REF! #REF! 0.8450% #REF! #REF! 12.25% 6.63% 14.25% 7.76% 17.74% 9.76% #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! 600,000 #REF! #REF! #REF! 9.00% #REF! #REF! #REF! #REF! #REF! #REF!
#REF! 3 36 25% #REF! 1,500,000 #REF! #REF! 256,000 75% #REF! #REF! #REF! 0.300% #REF! 435,000 #REF! #REF! 1.3340% #REF! #REF! 12.25% 6.67% 14.25% 7.83% 17.63% 9.83% #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! 600,000 #REF! #REF! #REF! 9.00% #REF! #REF! #REF! #REF! #REF! #REF!
4 48 25% #REF! 1,500,000 #REF! #REF! 256,000 65% #REF! #REF! #REF! 0.300% #REF! 580,000 #REF! #REF! 1.8560% #REF! #REF! 12.75% 7.04% 14.75% 8.25% 17.99% 10.25% #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! 600,000 #REF! #REF! #REF! 9.00% #REF! #REF! #REF! #REF! #REF! #REF!
0.300% #N/A #N/A #N/A 2.00% #N/A #N/A
#REF! 1 12 25% #REF! 1,500,000 #REF! #REF! 256,000 100% #REF! #REF! #REF! 0.300% #REF! 145,000 #REF! #REF! 0.4220% #REF! #REF! 11.25% 6.20% 13.25% 7.32% 16.78% 9.32% #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! 600,000 #REF! #REF! #REF! 9.00% #REF! #REF! #REF! #REF! #REF! #REF!
10 APV LUXURY M/T R15 2 24 25% #REF! 1,500,000 #REF! #REF! 256,000 85% #REF! #REF! #REF! 0.300% #REF! 290,000 #REF! #REF! 0.8450% #REF! #REF! 12.25% 6.63% 14.25% 7.76% 17.74% 9.76% #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! 600,000 #REF! #REF! #REF! 9.00% #REF! #REF! #REF! #REF! #REF! #REF!
#REF! 3 36 25% #REF! 1,500,000 #REF! #REF! 256,000 75% #REF! #REF! #REF! 0.300% #REF! 435,000 #REF! #REF! 1.3340% #REF! #REF! 12.25% 6.67% 14.25% 7.83% 17.63% 9.83% #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! 600,000 #REF! #REF! #REF! 9.00% #REF! #REF! #REF! #REF! #REF! #REF!
4 48 25% #REF! 1,500,000 #REF! #REF! 256,000 65% #REF! #REF! #REF! 0.300% #REF! 580,000 #REF! #REF! 1.8560% #REF! #REF! 12.75% 7.04% 14.75% 8.25% 17.99% 10.25% #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! 600,000 #REF! #REF! #REF! 9.00% #REF! #REF! #REF! #REF! #REF! #REF!
0.300% #N/A #N/A #N/A 2.00% #N/A #N/A
#REF! 1 12 25% #REF! 1,500,000 #REF! #REF! 256,000 100% #REF! #REF! #REF! 0.300% #REF! 145,000 #REF! #REF! 0.4220% #REF! #REF! 11.25% 6.20% 13.25% 7.32% 16.78% 9.32% #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! 600,000 #REF! #REF! #REF! 9.00% #REF! #REF! #REF! #REF! #REF! #REF!
11 APV LUXURY A/T R15 2 24 25% #REF! 1,500,000 #REF! #REF! 256,000 85% #REF! #REF! #REF! 0.300% #REF! 290,000 #REF! #REF! 0.8450% #REF! #REF! 12.25% 6.63% 14.25% 7.76% 17.74% 9.76% #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! 600,000 #REF! #REF! #REF! 9.00% #REF! #REF! #REF! #REF! #REF! #REF!
#REF! 3 36 25% #REF! 1,500,000 #REF! #REF! 256,000 75% #REF! #REF! #REF! 0.300% #REF! 435,000 #REF! #REF! 1.3340% #REF! #REF! 12.25% 6.67% 14.25% 7.83% 17.63% 9.83% #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! 600,000 #REF! #REF! #REF! 9.00% #REF! #REF! #REF! #REF! #REF! #REF!
4 48 25% #REF! 1,500,000 #REF! #REF! 256,000 65% #REF! #REF! #REF! 0.300% #REF! 580,000 #REF! #REF! 1.8560% #REF! #REF! 12.75% 7.04% 14.75% 8.25% 17.99% 10.25% #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! 600,000 #REF! #REF! #REF! 9.00% #REF! #REF! #REF! #REF! #REF! #REF!
0.300% #N/A #N/A #N/A 2.00% #N/A #N/A
#REF! 1 12 25% #REF! 1,500,000 #REF! #REF! 256,000 100% #REF! #REF! #REF! 0.300% #REF! 145,000 #REF! #REF! 0.4220% #REF! #REF! 11.25% 6.20% 13.25% 7.32% 16.78% 9.32% #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! 600,000 #REF! #REF! #REF! 9.00% #REF! #REF! #REF! #REF! #REF! #REF!
12 APV LUXURY M/T R17 2 24 25% #REF! 1,500,000 #REF! #REF! 256,000 85% #REF! #REF! #REF! 0.300% #REF! 290,000 #REF! #REF! 0.8450% #REF! #REF! 12.25% 6.63% 14.25% 7.76% 17.74% 9.76% #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! 600,000 #REF! #REF! #REF! 9.00% #REF! #REF! #REF! #REF! #REF! #REF!
#REF! 3 36 25% #REF! 1,500,000 #REF! #REF! 256,000 75% #REF! #REF! #REF! 0.300% #REF! 435,000 #REF! #REF! 1.3340% #REF! #REF! 12.25% 6.67% 14.25% 7.83% 17.63% 9.83% #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! 600,000 #REF! #REF! #REF! 9.00% #REF! #REF! #REF! #REF! #REF! #REF!
4 48 25% #REF! 1,500,000 #REF! #REF! 256,000 65% #REF! #REF! #REF! 0.300% #REF! 580,000 #REF! #REF! 1.8560% #REF! #REF! 12.75% 7.04% 14.75% 8.25% 17.99% 10.25% #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! 600,000 #REF! #REF! #REF! 9.00% #REF! #REF! #REF! #REF! #REF! #REF!
0.300% #N/A #N/A #N/A 2.00% #N/A #N/A
#REF! 1 12 25% #REF! 1,500,000 #REF! #REF! 256,000 100% #REF! #REF! #REF! 0.300% #REF! 145,000 #REF! #REF! 0.4220% #REF! #REF! 11.25% 6.20% 13.25% 7.32% 16.78% 9.32% #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! 600,000 #REF! #REF! #REF! 9.00% #REF! #REF! #REF! #REF! #REF! #REF!
13 APV LUXURY A/T R17 2 24 25% #REF! 1,500,000 #REF! #REF! 256,000 85% #REF! #REF! #REF! 0.300% #REF! 290,000 #REF! #REF! 0.8450% #REF! #REF! 12.25% 6.63% 14.25% 7.76% 17.74% 9.76% #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! 600,000 #REF! #REF! #REF! 9.00% #REF! #REF! #REF! #REF! #REF! #REF!
#REF! 3 36 25% #REF! 1,500,000 #REF! #REF! 256,000 75% #REF! #REF! #REF! 0.300% #REF! 435,000 #REF! #REF! 1.3340% #REF! #REF! 12.25% 6.67% 14.25% 7.83% 17.63% 9.83% #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! 600,000 #REF! #REF! #REF! 9.00% #REF! #REF! #REF! #REF! #REF! #REF!
4 48 25% #REF! 1,500,000 #REF! #REF! 256,000 65% #REF! #REF! #REF! 0.300% #REF! 580,000 #REF! #REF! 1.8560% #REF! #REF! 12.75% 7.04% 14.75% 8.25% 17.99% 10.25% #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! 600,000 #REF! #REF! #REF! 9.00% #REF! #REF! #REF! #REF! #REF! #REF!
0.300% #N/A #N/A #N/A 2.00% #N/A #N/A
#REF! 1 12 25% #REF! 1,500,000 #REF! #REF! 256,000 100% #REF! #REF! #REF! 0.300% #REF! 145,000 #REF! #REF! 0.4220% #REF! #REF! 11.00% 6.06% 13.00% 7.18% 16.53% 9.18% #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! 600,000 #REF! #REF! #REF! 9.00% #REF! #REF! #REF! #REF! #REF! #REF!
14 ERTIGA GA 2 24 25% #REF! 1,500,000 #REF! #REF! 256,000 85% #REF! #REF! #REF! 0.300% #REF! 290,000 #REF! #REF! 0.8450% #REF! #REF! 12.00% 6.49% 14.00% 7.62% 17.49% 9.62% #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! 600,000 #REF! #REF! #REF! 9.00% #REF! #REF! #REF! #REF! #REF! #REF!
#REF! 3 36 25% #REF! 1,500,000 #REF! #REF! 256,000 75% #REF! #REF! #REF! 0.300% #REF! 435,000 #REF! #REF! 1.3340% #REF! #REF! 12.00% 6.52% 14.00% 7.68% 17.38% 9.68% #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! 600,000 #REF! #REF! #REF! 9.00% #REF! #REF! #REF! #REF! #REF! #REF!
4 48 25% #REF! 1,500,000 #REF! #REF! 256,000 65% #REF! #REF! #REF! 0.300% #REF! 580,000 #REF! #REF! 1.8560% #REF! #REF! 12.50% 6.90% 14.50% 8.09% 17.75% 10.09% #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! 600,000 #REF! #REF! #REF! 9.00% #REF! #REF! #REF! #REF! #REF! #REF!
5 60 25% #REF! 1,500,000 #REF! #REF! 256,000 60% #REF! #REF! #REF! 0.300% #REF! 725,000 #REF! #REF! 2.6900% #REF! #REF! 14.00% 7.92% 16.00% 9.18% 19.08% 11.18% #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! 600,000 #REF! #REF! #REF! 9.00% #REF! #REF! #REF! #REF! #REF! #REF!
#REF! 1 12 25% #REF! 1,500,000 #REF! #REF! 256,000 100% #REF! #REF! #REF! 0.300% #REF! 145,000 #REF! #REF! 0.4220% #REF! #REF! 11.00% 6.06% 13.00% 7.18% 16.53% 9.18% #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! 600,000 #REF! #REF! #REF! 9.00% #REF! #REF! #REF! #REF! #REF! #REF!
15 ERTIGA GL DB 2 24 25% #REF! 1,500,000 #REF! #REF! 256,000 85% #REF! #REF! #REF! 0.300% #REF! 290,000 #REF! #REF! 0.8450% #REF! #REF! 12.00% 6.49% 14.00% 7.62% 17.49% 9.62% #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! 600,000 #REF! #REF! #REF! 9.00% #REF! #REF! #REF! #REF! #REF! #REF!
#REF! 3 36 25% #REF! 1,500,000 #REF! #REF! 256,000 75% #REF! #REF! #REF! 0.300% #REF! 435,000 #REF! #REF! 1.3340% #REF! #REF! 12.00% 6.52% 14.00% 7.68% 17.38% 9.68% #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! 600,000 #REF! #REF! #REF! 9.00% #REF! #REF! #REF! #REF! #REF! #REF!
4 48 25% #REF! 1,500,000 #REF! #REF! 256,000 65% #REF! #REF! #REF! 0.300% #REF! 580,000 #REF! #REF! 1.8560% #REF! #REF! 12.50% 6.90% 14.50% 8.09% 17.75% 10.09% #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! 600,000 #REF! #REF! #REF! 9.00% #REF! #REF! #REF! #REF! #REF! #REF!
5 60 25% #REF! 1,500,000 #REF! #REF! 256,000 60% #REF! #REF! #REF! 0.300% #REF! 725,000 #REF! #REF! 2.6900% #REF! #REF! 14.00% 7.92% 16.00% 9.18% 19.08% 11.18% #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! 600,000 #REF! #REF! #REF! 9.00% #REF! #REF! #REF! #REF! #REF! #REF!
#REF! 1 12 25% #REF! 1,500,000 #REF! #REF! 256,000 100% #REF! #REF! #REF! 0.300% #REF! 145,000 #REF! #REF! 0.4220% #REF! #REF! 11.00% 6.06% 13.00% 7.18% 16.53% 9.18% #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! 600,000 #REF! #REF! #REF! 9.00% #REF! #REF! #REF! #REF! #REF! #REF!
16 ERTIGA GX DB 2 24 25% #REF! 1,500,000 #REF! #REF! 256,000 85% #REF! #REF! #REF! 0.300% #REF! 290,000 #REF! #REF! 0.8450% #REF! #REF! 12.00% 6.49% 14.00% 7.62% 17.49% 9.62% #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! 600,000 #REF! #REF! #REF! 9.00% #REF! #REF! #REF! #REF! #REF! #REF!
#REF! 3 36 25% #REF! 1,500,000 #REF! #REF! 256,000 75% #REF! #REF! #REF! 0.300% #REF! 435,000 #REF! #REF! 1.3340% #REF! #REF! 12.00% 6.52% 14.00% 7.68% 17.38% 9.68% #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! 600,000 #REF! #REF! #REF! 9.00% #REF! #REF! #REF! #REF! #REF! #REF!
4 48 25% #REF! 1,500,000 #REF! #REF! 256,000 65% #REF! #REF! #REF! 0.300% #REF! 580,000 #REF! #REF! 1.8560% #REF! #REF! 12.50% 6.90% 14.50% 8.09% 17.75% 10.09% #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! 600,000 #REF! #REF! #REF! 9.00% #REF! #REF! #REF! #REF! #REF! #REF!
5 60 25% #REF! 1,500,000 #REF! #REF! 256,000 60% #REF! #REF! #REF! 0.300% #REF! 725,000 #REF! #REF! 2.6900% #REF! #REF! 14.00% 7.92% 16.00% 9.18% 19.08% 11.18% #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! 600,000 #REF! #REF! #REF! 9.00% #REF! #REF! #REF! #REF! #REF! #REF!
#REF! 1 12 25% #REF! 1,500,000 #REF! #REF! 256,000 100% #REF! #REF! #REF! 0.300% #REF! 145,000 #REF! #REF! 0.4220% #REF! #REF! 11.00% 6.06% 13.00% 7.18% 16.53% 9.18% #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! 600,000 #REF! #REF! #REF! 9.00% #REF! #REF! #REF! #REF! #REF! #REF!
17 ERTIGA GL DB A/T 2 24 25% #REF! 1,500,000 #REF! #REF! 256,000 85% #REF! #REF! #REF! 0.300% #REF! 290,000 #REF! #REF! 0.8450% #REF! #REF! 12.00% 6.49% 14.00% 7.62% 17.49% 9.62% #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! 600,000 #REF! #REF! #REF! 9.00% #REF! #REF! #REF! #REF! #REF! #REF!
#REF! 3 36 25% #REF! 1,500,000 #REF! #REF! 256,000 75% #REF! #REF! #REF! 0.300% #REF! 435,000 #REF! #REF! 1.3340% #REF! #REF! 12.00% 6.52% 14.00% 7.68% 17.38% 9.68% #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! 600,000 #REF! #REF! #REF! 9.00% #REF! #REF! #REF! #REF! #REF! #REF!
4 48 25% #REF! 1,500,000 #REF! #REF! 256,000 65% #REF! #REF! #REF! 0.300% #REF! 580,000 #REF! #REF! 1.8560% #REF! #REF! 12.50% 6.90% 14.50% 8.09% 17.75% 10.09% #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! 600,000 #REF! #REF! #REF! 9.00% #REF! #REF! #REF! #REF! #REF! #REF!
5 60 25% #REF! 1,500,000 #REF! #REF! 256,000 60% #REF! #REF! #REF! 0.300% #REF! 725,000 #REF! #REF! 2.6900% #REF! #REF! 14.00% 7.92% 16.00% 9.18% 19.08% 11.18% #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! 600,000 #REF! #REF! #REF! 9.00% #REF! #REF! #REF! #REF! #REF! #REF!
#REF! 1 12 25% #REF! 1,500,000 #REF! #REF! 256,000 100% #REF! #REF! #REF! 0.300% #REF! 145,000 #REF! #REF! 0.4220% #REF! #REF! 11.00% 6.06% 13.00% 7.18% 16.53% 9.18% #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! 600,000 #REF! #REF! #REF! 9.00% #REF! #REF! #REF! #REF! #REF! #REF!
18 ERTIGA GX DB A/T 2 24 25% #REF! 1,500,000 #REF! #REF! 256,000 85% #REF! #REF! #REF! 0.300% #REF! 290,000 #REF! #REF! 0.8450% #REF! #REF! 12.00% 6.49% 14.00% 7.62% 17.49% 9.62% #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! 600,000 #REF! #REF! #REF! 9.00% #REF! #REF! #REF! #REF! #REF! #REF!
#REF! 3 36 25% #REF! 1,500,000 #REF! #REF! 256,000 75% #REF! #REF! #REF! 0.300% #REF! 435,000 #REF! #REF! 1.3340% #REF! #REF! 12.00% 6.52% 14.00% 7.68% 17.38% 9.68% #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! 600,000 #REF! #REF! #REF! 9.00% #REF! #REF! #REF! #REF! #REF! #REF!
4 48 25% #REF! 1,500,000 #REF! #REF! 256,000 65% #REF! #REF! #REF! 0.300% #REF! 580,000 #REF! #REF! 1.8560% #REF! #REF! 12.50% 6.90% 14.50% 8.09% 17.75% 10.09% #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! 600,000 #REF! #REF! #REF! 9.00% #REF! #REF! #REF! #REF! #REF! #REF!
5 60 25% #REF! 1,500,000 #REF! #REF! 256,000 60% #REF! #REF! #REF! 0.300% #REF! 725,000 #REF! #REF! 2.6900% #REF! #REF! 14.00% 7.92% 16.00% 9.18% 19.08% 11.18% #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! 600,000 #REF! #REF! #REF! 9.00% #REF! #REF! #REF! #REF! #REF! #REF!
#REF! 1 12 25% #REF! 1,500,000 #REF! #REF! 256,000 100% #REF! #REF! #REF! 0.300% #REF! 145,000 #REF! #REF! 0.4220% #REF! #REF! 11.00% 6.06% 13.00% 7.18% 16.53% 9.18% #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! 600,000 #REF! #REF! #REF! 9.00% #REF! #REF! #REF! #REF! #REF! #REF!
19 ERTIGA GX M/T Elegant Plus 2 24 25% #REF! 1,500,000 #REF! #REF! 256,000 85% #REF! #REF! #REF! 0.300% #REF! 290,000 #REF! #REF! 0.8450% #REF! #REF! 12.00% 6.49% 14.00% 7.62% 17.49% 9.62% #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! 600,000 #REF! #REF! #REF! 9.00% #REF! #REF! #REF! #REF! #REF! #REF!
#REF! 3 36 25% #REF! 1,500,000 #REF! #REF! 256,000 75% #REF! #REF! #REF! 0.300% #REF! 435,000 #REF! #REF! 1.3340% #REF! #REF! 12.00% 6.52% 14.00% 7.68% 17.38% 9.68% #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! 600,000 #REF! #REF! #REF! 9.00% #REF! #REF! #REF! #REF! #REF! #REF!
4 48 25% #REF! 1,500,000 #REF! #REF! 256,000 65% #REF! #REF! #REF! 0.300% #REF! 580,000 #REF! #REF! 1.8560% #REF! #REF! 12.50% 6.90% 14.50% 8.09% 17.75% 10.09% #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! 600,000 #REF! #REF! #REF! 9.00% #REF! #REF! #REF! #REF! #REF! #REF!
5 60 25% #REF! 1,500,000 #REF! #REF! 256,000 60% #REF! #REF! #REF! 0.300% #REF! 725,000 #REF! #REF! 2.6900% #REF! #REF! 14.00% 7.92% 16.00% 9.18% 19.08% 11.18% #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! 600,000 #REF! #REF! #REF! 9.00% #REF! #REF! #REF! #REF! #REF! #REF!
#REF! 1 12 25% #REF! 1,500,000 #REF! #REF! 256,000 100% #REF! #REF! #REF! 0.300% #REF! 145,000 #REF! #REF! 0.4220% #REF! #REF! 11.00% 6.06% 13.00% 7.18% 16.53% 9.18% #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! 600,000 #REF! #REF! #REF! 9.00% #REF! #REF! #REF! #REF! #REF! #REF!
20 ERTIGA GX A/T Elegant Plus 2 24 25% #REF! 1,500,000 #REF! #REF! 256,000 85% #REF! #REF! #REF! 0.300% #REF! 290,000 #REF! #REF! 0.8450% #REF! #REF! 12.00% 6.49% 14.00% 7.62% 17.49% 9.62% #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! 600,000 #REF! #REF! #REF! 9.00% #REF! #REF! #REF! #REF! #REF! #REF!
#REF! 3 36 25% #REF! 1,500,000 #REF! #REF! 256,000 75% #REF! #REF! #REF! 0.300% #REF! 435,000 #REF! #REF! 1.3340% #REF! #REF! 12.00% 6.52% 14.00% 7.68% 17.38% 9.68% #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! 600,000 #REF! #REF! #REF! 9.00% #REF! #REF! #REF! #REF! #REF! #REF!
4 48 25% #REF! 1,500,000 #REF! #REF! 256,000 65% #REF! #REF! #REF! 0.300% #REF! 580,000 #REF! #REF! 1.8560% #REF! #REF! 12.50% 6.90% 14.50% 8.09% 17.75% 10.09% #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! 600,000 #REF! #REF! #REF! 9.00% #REF! #REF! #REF! #REF! #REF! #REF!
5 60 25% #REF! 1,500,000 #REF! #REF! 256,000 60% #REF! #REF! #REF! 0.300% #REF! 725,000 #REF! #REF! 2.6900% #REF! #REF! 14.00% 7.92% 16.00% 9.18% 19.08% 11.18% #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! 600,000 #REF! #REF! #REF! 9.00% #REF! #REF! #REF! #REF! #REF! #REF!
#REF! 1 12 25% #REF! 1,500,000 #REF! #REF! 256,000 100% #REF! #REF! #REF! 0.300% #REF! 145,000 #REF! #REF! 0.4220% #REF! #REF! 11.00% 6.06% 13.00% 7.18% 16.53% 9.18% #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! 600,000 #REF! #REF! #REF! 9.00% #REF! #REF! #REF! #REF! #REF! #REF!
21 ERTIGA GL M/T Sporty 2 24 25% #REF! 1,500,000 #REF! #REF! 256,000 85% #REF! #REF! #REF! 0.300% #REF! 290,000 #REF! #REF! 0.8450% #REF! #REF! 12.00% 6.49% 14.00% 7.62% 17.49% 9.62% #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! 600,000 #REF! #REF! #REF! 9.00% #REF! #REF! #REF! #REF! #REF! #REF!
#REF! 3 36 25% #REF! 1,500,000 #REF! #REF! 256,000 75% #REF! #REF! #REF! 0.300% #REF! 435,000 #REF! #REF! 1.3340% #REF! #REF! 12.00% 6.52% 14.00% 7.68% 17.38% 9.68% #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! 600,000 #REF! #REF! #REF! 9.00% #REF! #REF! #REF! #REF! #REF! #REF!
4 48 25% #REF! 1,500,000 #REF! #REF! 256,000 65% #REF! #REF! #REF! 0.300% #REF! 580,000 #REF! #REF! 1.8560% #REF! #REF! 12.50% 6.90% 14.50% 8.09% 17.75% 10.09% #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! 600,000 #REF! #REF! #REF! 9.00% #REF! #REF! #REF! #REF! #REF! #REF!
5 60 25% #REF! 1,500,000 #REF! #REF! 256,000 60% #REF! #REF! #REF! 0.300% #REF! 725,000 #REF! #REF! 2.6900% #REF! #REF! 14.00% 7.92% 16.00% 9.18% 19.08% 11.18% #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! 600,000 #REF! #REF! #REF! 9.00% #REF! #REF! #REF! #REF! #REF! #REF!
deny april awal 2013 #REF! Normal Lending Rate Effective After
NAJIBBUDIN HIDAYAT: % Refund Asuransi % Refund Interest Dealer
Upping: for HO and
Commercial Before Upping to
2.00%
Tulis : ADDB / ADDM Silahkan Pilih Wilayah: 1 / 2 / 3 Dealer Dealer % Refund Interest Dealer
ADDM Passenger : 0.75% #REF! 2.00% 2.00%
Premi Dasar Premi Perluasan Premi Regular Rate Launch Total Refund Interest Dealer % kekurangan Refund Asumsi
TENOR NET DP TDP After #REF! #REF! POKOK DEPRESIASI Wilayah :
2 Kendaraan : 2 Total Premi Admin TPH 2 Life Insurance Bottom Rate
(Upping Eff) (Upping Flat)
Interest SUBSIDI After Subsidi Total Upping Interest Cadangan Program Tour HO Total Refund Interest Dealer
(Net DP 25%) Total Refund Asuransi
NII
COF Profit
OTR / TYPE Admin Fee TDP FIDUCIA FEE Perluasan TPH 3 Total AR Angsuran Komisi Asuransi B Promo
Subsidi HUTANG 1 Asr Capitalize Capitalize Dealer
Tahun Bulan % Amount % Amount % Amount % Amount Kecelakaan % Amount Eff flat Eff flat Eff flat Amount Upping Subsidi FV PV Launch Eff Launch Flat AR ANGSURAN DIFF ANGS 25% #REF! PV 0.25% PV 2.00% PV 2.00% PV 21% 46% Amount Flat Eff Eff Eff Flat Amt Tot Amt/Year Amt/Month
#REF! 1 12 #REF! #REF! 1,500,000 #REF! #REF! #REF! #REF! #REF! 356,000 100% #REF! #REF! #REF! 0.300% #REF! 145,000 #REF! 1,500,000 #REF! 0.3520% #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! 3.275% #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! 600,000 #REF! #REF! #REF! 10.00% #REF! #REF! #REF! #REF! #REF!
14 #REF! 2 24 #REF! #REF! 1,500,000 #REF! #REF! #REF! #REF! #REF! 356,000 85% #REF! #REF! #REF! 0.300% #REF! #REF! 1,500,000 #REF! 0.7040% #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! 1.760% #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! 600,000 #REF! #REF! #REF! 10.00% #REF! #REF! #REF! #REF! #REF!
#REF! 3 36 #REF! #REF! 1,500,000 #REF! #REF! #REF! #REF! #REF! 356,000 75% #REF! #REF! #REF! 0.300% #REF! #REF! 1,500,000 #REF! 1.1120% #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! 1.300% #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! 600,000 #REF! #REF! #REF! 10.00% #REF! #REF! #REF! #REF! #REF!
4 48 #REF! #REF! 1,500,000 #REF! #REF! #REF! #REF! #REF! 356,000 65% #REF! #REF! #REF! 0.300% #REF! #REF! 1,500,000 #REF! 1.5470% #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! 1.068% #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! 600,000 #REF! #REF! #REF! 10.00% #REF! #REF! #REF! #REF! #REF!
5 60 #REF! #REF! 1,500,000 #REF! #REF! #REF! #REF! #REF! 356,000 60% #REF! #REF! #REF! 0.300% #REF! #REF! 1,500,000 #REF! 2.2420% #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! 0.948% #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! 600,000 #REF! #REF! #REF! 10.00% #REF! #REF! #REF! #REF! #REF!
#REF! 1 12 #REF! #REF! 1,500,000 #REF! #REF! #REF! #REF! #REF! 356,000 100% #REF! #REF! #REF! 0.300% #REF! 145,000 #REF! 1,500,000 #REF! 0.3520% #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! 3.111% #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! 600,000 #REF! #REF! #REF! 10.00% #REF! #REF! #REF! #REF! #REF!
15 #REF! 2 24 #REF! #REF! 1,500,000 #REF! #REF! #REF! #REF! #REF! 356,000 85% #REF! #REF! #REF! 0.300% #REF! #REF! 1,500,000 #REF! 0.7040% #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! 1.671% #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! 600,000 #REF! #REF! #REF! 10.00% #REF! #REF! #REF! #REF! #REF!
#REF! 3 36 #REF! #REF! 1,500,000 #REF! #REF! #REF! #REF! #REF! 356,000 75% #REF! #REF! #REF! 0.300% #REF! #REF! 1,500,000 #REF! 1.1120% #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! 1.234% #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! 600,000 #REF! #REF! #REF! 10.00% #REF! #REF! #REF! #REF! #REF!
4 48 #REF! #REF! 1,500,000 #REF! #REF! #REF! #REF! #REF! 356,000 65% #REF! #REF! #REF! 0.300% #REF! #REF! 1,500,000 #REF! 1.5470% #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! 1.014% #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! 600,000 #REF! #REF! #REF! 10.00% #REF! #REF! #REF! #REF! #REF!
5 60 #REF! #REF! 1,500,000 #REF! #REF! #REF! #REF! #REF! 356,000 60% #REF! #REF! #REF! 0.300% #REF! #REF! 1,500,000 #REF! 2.2420% #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! 0.906% #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! 600,000 #REF! #REF! #REF! 10.00% #REF! #REF! #REF! #REF! #REF!
#REF! 1 12 #REF! #REF! 1,500,000 #REF! #REF! #REF! #REF! #REF! 356,000 100% #REF! #REF! #REF! 0.300% #REF! 145,000 #REF! 1,500,000 #REF! 0.3520% #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! 3.182% #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! 600,000 #REF! #REF! #REF! 10.00% #REF! #REF! #REF! #REF! #REF!
16 #REF! 2 24 #REF! #REF! 1,500,000 #REF! #REF! #REF! #REF! #REF! 356,000 85% #REF! #REF! #REF! 0.300% #REF! #REF! 1,500,000 #REF! 0.7040% #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! 1.703% #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! 600,000 #REF! #REF! #REF! 10.00% #REF! #REF! #REF! #REF! #REF!
#REF! 3 36 #REF! #REF! 1,500,000 #REF! #REF! #REF! #REF! #REF! 356,000 75% #REF! #REF! #REF! 0.300% #REF! #REF! 1,500,000 #REF! 1.1120% #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! 1.258% #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! 600,000 #REF! #REF! #REF! 10.00% #REF! #REF! #REF! #REF! #REF!
4 48 #REF! #REF! 1,500,000 #REF! #REF! #REF! #REF! #REF! 356,000 65% #REF! #REF! #REF! 0.300% #REF! #REF! 1,500,000 #REF! 1.5470% #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! 1.033% #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! 600,000 #REF! #REF! #REF! 10.00% #REF! #REF! #REF! #REF! #REF!
5 60 #REF! #REF! 1,500,000 #REF! #REF! #REF! #REF! #REF! 356,000 60% #REF! #REF! #REF! 0.300% #REF! #REF! 1,500,000 #REF! 2.2420% #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! 0.917% #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! 600,000 #REF! #REF! #REF! 10.00% #REF! #REF! #REF! #REF! #REF!
ANALISA KOMPETITOR
CABANG: BATAM PERIODE : SEPTEMBER 2020
TENOR
1 2 3 4 5
NO. MODEL / SEGMENT KOMPETITOR
SELLING RATE SELLING RATE SELLING RATE SELLING RATE SELLING RATE ASURANSI
%TDP %TDP %TDP %TDP %TDP
FLAT EFF FLAT EFF FLAT EFF FLAT EFF FLAT EFF
1. ALL NEW ERTIGA GL AT BCA FINANCE 55.29% 8.82% 18.90% 53.54% 6.67% 13.46% 53.50% 6.18% 12.10% 53.85% 6.27% 11.98% 54.40% 7.42% 13.69% KOMBINASI
MTF 21.13% 10.07% 18.04% 21.13% 10.41% 18.26% 21.13% 11.15% 19.03% KOMBINASI
MAYBANK 30.91% 8.54% 17.07% 35.30% 7.53% 14.60% 35.54% 7.30% 13.80% 36.01% 7.60% 14.01% KOMBINASI
ADIRA
IMFI
BUANA FINANCE 33.62% 7.83% 14.26% 33.62% 9.31% 16.49% 33.62% 9.22% 16.06% KOMBINASI
BAF 20.00% 6.92% 13.04% 20.00% 7.63% 13.84% 20.00% 8.32% 14.50% KOMBINASI
SFI 21.11% 16.40% 29.00% 21.11% 11.08% 20.00% 21.11% 8.28% 15.02% 21.11% 8.41% 15.02% 21.11% 8.56% 15.02% KOMBINASI
2. XL7 ZETA AT BCA FINANCE 55.19% 8.76% 18.78% 53.44% 6.64% 13.40% 53.40% 6.16% 12.06% 53.74% 6.25% 11.94% 54.28% 7.40% 13.66% KOMBINASI
MTF 21.09% 9.99% 17.91% 21.09% 10.33% 18.13% 21.09% 11.08% 18.92% KOMBINASI
MAYBANK 30.80% 8.46% 16.92% 35.19% 7.48% 14.50% 35.43% 7.25% 13.72% 35.89% 7.56% 13.93% KOMBINASI
ADIRA
IMFI
BUANA FINANCE 34.85% 7.83% 14.26% 34.85% 9.31% 16.50% 34.85% 9.22% 16.06% KOMBINASI
BAF 20.00% 6.97% 13.06% 20.00% 7.65% 13.85% 20.00% 8.32% 14.50% KOMBINASI
SFI 21.02% 16.10% 28.50% 21.02% 10.72% 19.40% 21.02% 8.28% 15.02% 21.02% 8.41% 15.02% 21.02% 8.56% 15.02% KOMBINASI
3. NEW BALENO AT BCA FINANCE 55.16% 8.75% 18.75% 53.41% 6.63% 13.38% 53.37% 6.15% 12.05% 53.71% 6.25% 11.93% 54.25% 7.39% 13.65% KOMBINASI
MTF 21.08% 9.99% 17.90% 21.08% 10.35% 18.15% 21.08% 11.07% 18.91% KOMBINASI
MAYBANK 30.77% 8.47% 16.93% 35.17% 7.48% 14.51% 35.40% 7.26% 13.72% 35.86% 7.56% 13.94% KOMBINASI
ADIRA
IMFI
BUANA FINANCE 33.28% 9.41% 16.94% 33.28% 9.56% 16.90% 33.28% 10.93% 18.69% KOMBINASI
BAF 20.00% 6.92% 13.04% 20.00% 7.63% 13.84% 20.00% 8.32% 14.50% KOMBINASI
SFI 21.01% 16.04% 28.40% 21.01% 10.67% 19.30% 21.01% 8.28% 15.02% 21.01% 8.41% 15.02% 21.01% 8.56% 15.02% KOMBINASI
4. NEW CARRY PU WD BCA FINANCE
MTF 31.33% 10.51% 18.86% 31.33% 10.27% 18.62% 31.33% 10.29% 18.40% 31.33% 11.03% 19.24% TLO
MAYBANK 43.50% 14.35% 30.46% 41.65% 10.57% 20.94% 41.14% 9.28% 17.77% TLO
ADIRA
IMFI
BUANA FINANCE 31.66% 10.28% 18.38% 31.66% 11.25% 19.58% TLO
BAF 25.00% 9.98% 17.79% 25.00% 10.86% 18.84% TLO
SFI 25.72% 11.74% 21.00% 25.72% 10.01% 18.17% 25.72% 10.13% 18.14% 25.72% 10.33% 18.13% TLO
SUZUKI MARET - 2024

ADDB ADDB ADDB


TYPE - OTR Tenor TYPE - OTR Tenor TYPE - OTR Tenor
TDP Angsuran TDP Angsuran TDP Angsuran
ALL NEW ERTIGA GL MT FACELIFT 12 55,280,000 21,073,000 XL7 ZETA MT 12 56,060,000 21,365,000 NEW BALENO MC MT 12 57,520,000 21,910,000
Rp276,400,000 24 55,280,000 11,466,000 Rp280,300,000 24 56,060,000 11,624,000 Rp287,600,000 24 57,520,000 11,920,000
36 55,280,000 8,301,000 36 56,060,000 8,415,000 36 57,520,000 8,630,000
48 55,280,000 6,762,000 48 56,060,000 6,856,000 48 57,520,000 7,031,000
60 55,280,000 5,868,000 60 56,060,000 5,949,000 60 57,520,000 6,101,000
72 55,280,000 5,280,000 72 56,060,000 5,350,000 72 57,520,000 5,481,000
84 55,280,000 4,910,000 84 56,060,000 4,975,000 84 57,520,000 5,097,000
ALL NEW ERTIGA GL AT FACELIFT 12 57,480,000 21,895,000 XL7 ZETA AT 12 58,260,000 22,186,000 NEW BALENO MC AT 12 60,700,000 23,097,000
Rp287,400,000 24 57,480,000 11,912,000 Rp291,300,000 24 58,260,000 12,071,000 Rp303,500,000 24 60,700,000 12,566,000
36 57,480,000 8,624,000 36 58,260,000 8,739,000 36 60,700,000 9,097,000
48 57,480,000 7,026,000 48 58,260,000 7,119,000 48 60,700,000 7,411,000
60 57,480,000 6,097,000 60 58,260,000 6,177,000 60 60,700,000 6,431,000
72 57,480,000 5,478,000 72 58,260,000 5,548,000 72 60,700,000 5,766,000
84 57,480,000 5,093,000 84 58,260,000 5,158,000 84 60,700,000 5,362,000
ALL NEW ERTIGA HAYBRID GX MT 12 59,440,000 22,627,000 XL7 BETA MT HYBRID 12 61,620,000 23,441,000 S PRESSO MT 12 42,460,000 14,652,000
Rp297,200,000 24 59,440,000 12,310,000 Rp308,100,000 24 61,620,000 12,753,000 Rp193,000,000 24 42,460,000 7,986,000
36 59,440,000 8,912,000 36 61,620,000 9,233,000 36 42,460,000 5,790,000
48 59,440,000 7,260,000 48 61,620,000 7,513,000 48 42,460,000 4,718,000
60 59,440,000 6,300,000 60 61,620,000 6,519,000 60 42,460,000 4,097,000
72 59,440,000 5,653,000 72 61,620,000 5,849,000 72 42,460,000 3,699,000
84 59,440,000 5,257,000 84 61,620,000 5,439,000 84 42,460,000 3,439,000
ALL NEW ERTIGA HAYBRID GX AT 12 61,640,000 23,448,000 XL7 BETA AT HYBRID 12 63,820,000 24,262,000 S PRESSO AT 12 44,880,000 15,295,000
Rp308,200,000 24 61,640,000 12,757,000 Rp319,100,000 24 63,820,000 13,200,000 Rp204,000,000 24 44,880,000 8,337,000
36 61,640,000 9,236,000 36 63,820,000 9,556,000 36 44,880,000 6,045,000
48 61,640,000 7,515,000 48 63,820,000 7,776,000 48 44,880,000 4,926,000
60 61,640,000 6,521,000 60 63,820,000 6,747,000 60 44,880,000 4,278,000
72 61,640,000 5,851,000 72 63,820,000 6,046,000 72 44,880,000 3,891,000
84 61,640,000 5,440,000 84 63,820,000 5,622,000 84 44,880,000 3,618,000
ALL NEW ERTIGA CRUISE MT 12 61,920,000 23,553,000 XL7 ALPHA MT HYBRID 12 63,620,000 24,187,000 GRAND VITARA GX AT 12 83,480,000 31,356,000
Rp309,600,000 24 61,920,000 12,814,000 Rp318,100,000 24 63,620,000 13,159,000 Rp417,400,000 24 83,480,000 17,059,000
36 61,920,000 9,277,000 36 63,620,000 9,527,000 36 83,480,000 12,349,000
48 61,920,000 7,549,000 48 63,620,000 7,752,000 48 83,480,000 10,048,000
60 61,920,000 6,550,000 60 63,620,000 6,726,000 60 83,480,000 8,709,000
72 61,920,000 5,876,000 72 63,620,000 6,028,000 72 83,480,000 7,808,000
84 61,920,000 5,464,000 84 63,620,000 5,605,000 84 83,480,000 7,261,000
ALL NEW ERTIGA CRUISE AT 12 64,120,000 24,374,000 XL7 ALPHA AT HYBRID 12 65,820,000 25,009,000 GRAND VITARA GX AT 2 TONE 12 84,080,000 31,578,000
Rp320,600,000 24 64,120,000 13,261,000 Rp329,100,000 24 65,820,000 13,606,000 Rp420,400,000 24 84,080,000 17,179,000
36 64,120,000 9,600,000 36 65,820,000 9,850,000 36 84,080,000 12,437,000
48 64,120,000 7,812,000 48 65,820,000 8,015,000 48 84,080,000 10,119,000
60 64,120,000 6,778,000 60 65,820,000 6,954,000 60 84,080,000 8,771,000
72 64,120,000 6,073,000 72 65,820,000 6,225,000 72 84,080,000 7,862,000
84 64,120,000 5,647,000 84 65,820,000 5,789,000 84 84,080,000 7,311,000
SUZUKI MARET - 2024

ADDB ADDB ADDB


TYPE - OTR Tenor TYPE - OTR Tenor TYPE - OTR Tenor
TDP Angsuran TDP Angsuran TDP Angsuran
JIMNY 5 DOORS MT STD 12 97,380,000 36,504,000 NEW IGNIS GX M/T 12 46,160,000 17,668,000 NEW CARRY PU FD 12 52,883,000 13,738,000
Rp486,900,000 24 97,380,000 19,847,000 Rp230,800,000 24 46,160,000 9,628,000 Rp192,300,000 24 52,883,000 7,624,000
36 97,380,000 14,367,000 36 46,160,000 6,980,000 36 52,883,000 5,629,000
48 97,380,000 11,690,000 48 46,160,000 5,687,000 48 52,883,000 4,651,000
60 97,380,000 10,132,000 60 46,160,000 4,935,000 60 52,883,000 4,088,000
72 97,380,000 9,054,000 72 46,160,000 4,463,000 NEW CARRY PU WD 12 53,185,000 13,843,000
84 97,380,000 8,419,000 84 46,160,000 4,150,000 Rp193,400,000 24 53,185,000 7,682,000
JIMNY 5 DOORS AT STD 12 100,100,000 37,512,000 NEW IGNIS GX M/T 2 TONE 12 46,560,000 17,818,000 36 53,185,000 5,671,000
Rp500,500,000 24 100,100,000 20,394,000 Rp232,800,000 24 46,560,000 9,709,000 48 53,185,000 4,687,000
36 100,100,000 14,763,000 36 46,560,000 7,039,000 60 53,185,000 4,128,000
48 100,100,000 12,012,000 48 46,560,000 5,735,000 NEW CARRY PU FD AC PS 12 55,083,000 14,322,000
60 100,100,000 10,411,000 60 46,560,000 4,977,000 Rp200,300,000 24 55,083,000 7,948,000
72 100,100,000 9,298,000 72 46,560,000 4,499,000 36 55,083,000 5,868,000
84 100,100,000 8,646,000 84 46,560,000 4,183,000 48 55,083,000 4,849,000
JIMNY 5 DOORS MT 2 TONE 12 97,980,000 36,727,000 NEW IGNIS GX A/T 12 48,160,000 18,415,000 60 55,083,000 4,271,000
Rp489,900,000 24 97,980,000 19,968,000 Rp240,800,000 24 48,160,000 10,020,000 NEW CARRY PU WD AC PS 12 55,413,000 14,405,000
36 97,980,000 14,454,000 36 48,160,000 7,264,000 Rp201,500,000 24 55,413,000 7,994,000
48 97,980,000 11,761,000 48 48,160,000 5,918,000 36 55,413,000 5,902,000
60 97,980,000 10,193,000 60 48,160,000 5,136,000 48 55,413,000 4,877,000
72 97,980,000 9,108,000 72 48,160,000 4,642,000 60 55,413,000 4,296,000
84 97,980,000 8,469,000 84 48,160,000 4,317,000
JIMNY 5 DOORS AT 2 TONE 12 100,700,000 37,734,000 NEW IGNIS GX A/T 2 TONE 12 48,560,000 18,564,000 Perorangan :
KTP Pemohon dan Pasangan,
Rp503,500,000 24 100,700,000 20,515,000 Rp242,800,000 24 48,560,000 10,101,000 Kartu Keluarga dan Buku Nikah
36 100,700,000 14,851,000 36 48,560,000 7,323,000 Usia Pengajuan Min.21 Tahun, Max.55 Tahun Kredit Lunas (Karyawan)
48 100,700,000 12,083,000 48 48,560,000 5,966,000 dan 65 Tahun Kredit Lunas (Wiraswasta)
60 100,700,000 10,473,000 60 48,560,000 5,177,000 NPWP
PBB Tahun Terakhir / Girik / AJB /
72 100,700,000 9,352,000 72 48,560,000 4,678,000 Sertifikat Rumah
84 100,700,000 8,696,000 84 48,560,000 4,350,000 Rekening Tabungan 3 Bulan Terakhir ( Terlihat Penghasilan )
Slip Gaji 3 Bulan / Slip Jamsostek / SPT ( Karyawan )
SKU / SIUP / TDP & Nota Usaha 3
Bulan Terakhir ( Wiraswasta )
Surat Keterangan Domisili Kelurahan / Kecamatan ( Jika Alamat Tinggal
Berbeda Dengan KTP )
Invoice / Surat Perjanjian Kerja
* Asuransi Kombinasi (1th Comprehensive)

You might also like