Scribd
Upload
44 views1 page

Adira

The document is a credit calculation for customer JAPAR PRAYOGO to purchase a 2021 MITSUBISHI XPANDER EXCEED MT. Key details include a purchase price of Rp. 253,900,000 with a down payment of Rp. 67,606,000 (26.63% of purchase price). The customer will repay the remaining loan amount of Rp. 194,779,338 over 60 monthly installments of Rp. 4,350,000 at an interest rate of 6.8%. Insurance and other fees are included in the calculation.

Uploaded by

Oktrisan Nababan
Copyright
© © All Rights Reserved
We take content rights seriously. If you suspect this is your content, claim it here.
Available Formats
Download as PDF, TXT or read online on Scribd
44 views1 page

Adira

The document is a credit calculation for customer JAPAR PRAYOGO to purchase a 2021 MITSUBISHI XPANDER EXCEED MT. Key details include a purchase price of Rp. 253,900,000 with a down payment of Rp. 67,606,000 (26.63% of purchase price). The customer will repay the remaining loan amount of Rp. 194,779,338 over 60 monthly installments of Rp. 4,350,000 at an interest rate of 6.8%. Insurance and other fees are included in the calculation.

Uploaded by

Oktrisan Nababan
Copyright
© © All Rights Reserved
We take content rights seriously. If you suspect this is your content, claim it here.
Available Formats
Download as PDF, TXT or read online on Scribd
You are on page 1/ 1

05/05/2021 Printedby OktrisanN CREDIT CALCULATION

Nama Customer : JAPAR PRAYOGO


Calculation ID : 955A202105006716
Product ID : NC PASSENGER SUBSIDI KTB - ADDM
Product Offering : NCP SUBSIDI MMKSI SPECIAL DP20_5th - ADDM

CREDIT
Type Unit/Tahun : MITSUBISHI-XPANDER-EXCEED MT / 2021
Harga Kendaraan : Rp. 253,900,000.00
Uang Muka (DP) : Rp. 67,606,000.00 DP : 26.63 %
Administrasi Kredit : Rp. 2,900,000.00
Fidusia : Rp. 594,000.00

CALCULATION
Provisi Fee : Rp. 0.00 Provisi Onloan : Rp. 0.00
Asuransi : Rp. 8,485,338.00
Jumlah Titipan Angsuran : 3
Angsuran : Rp. 4,350,000.00
Nilai Jumlah Angsuran : Rp. 13,050,000.00
Tenor : 60 Bulan
Rate Bunga : 6.80 %
Total Bayar Pertama : Rp. 88,500,000.00
Pokok Hutang : Rp. 194,779,338.00
Detail Asuransi Insurance Entry
Huru- Hammer PA PA
Tahun Asuransi TJH Banjir Gempa Teroris
Hara & Thef By Pengemudi Penumpang

1 ARK 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00

2 TLO 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00

3 TLO 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00

4 TLO 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00

5 TLO 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00

Insurance Entry Application Data Entry

Usage : Non Commercial Cara Pembayaran : Auto Collection Mandiri


Rate Jual : Bawah Mandiri KPM (KKB) : Ya
Wilayah Asuransi : 2 Angsuran Pertama : ADDM
Asuransi CLP : Tidak Kondisi Kendaraan : Baru
ACP & AXP : Tidak Spesifik Product : MOBIL
Rate Jual ACP : Rate Regular Jumlah Unit : 1
GAP : Tidak
HIC : Tidak
Total Premi ACP :
Incentive Data
Financial Data Entry
Refund Admin : 0.00
Subsidi Dari Dealer : 0.00
Refund Provisi : 0.00
Subsidi Pihak Ketiga (DP) : 3,000,000.00
Refund Bunga : -6,658,600.00
Subsidi Dari MTF : 0.00
Asset Data Entry
Harga Karoseri : 0.00

Insurance Paid Entry

Tahun Cash / On loan (B) Diskon Paid


1 Onloan 0.00 0.00
2 Onloan 0.00 0.00
3 Onloan 0.00 0.00
4 Onloan 0.00 0.00
5 Onloan 0.00 0.00

You might also like