MUNTINI

2
KENDARAAN ITEM 1 ITEM 2 TOTAL
Merk / Model (Chasis) MERCEDES / E 300 COUPE
Karoseri
Kondisi
Tahun 2019
Harga Chasis + BBN 1.250.000.000
Harga Karoseri -
Harga Total OnTR / Unit 1.250.000.000
Total Units 1 1
Suplier Dealer
Suplier Karoseri
CREDIT CONDITION
Uang Muka (%) 16,00512% 16%
Type (addB=0 ; addM=1) 1 0
Rate FLAT jual 11,38% 11,38%
Rate EFF jual 20,77% 20,77%
Tenor (Month) 48 36
Biaya Admin + Fiducia/unit -Cash 4.500.000 4.500.000
-Credit - -
Provisi / Unit - Cash 1,00% 1,00%
- Credit 0,00% 0,00%
Subsidi ATPM / unit -
INSURANCE
Tipe Asuransi KOMBINASI
Premi Asuransi -1 0,43% 1,73%
Premi Asuransi -2 0,43% 1,73%
Premi Asuransi -3 0,43% 1,73%
Premi Asuransi -4 0,43% 0,00%
Premi Asuransi -5 0,00% 0,00%
Premi Asuransi Jual (all tenor) 1,70% 5,19%
Premi Asuransi (Cash) 0,00% 5,19%
Premi Asuransi (Kredit) 1,70% 0,00%
Premi AFCP - Cash 0,00% 0,94%
- Credit 0,92% 0,00%
Premi Exstra Drive - Cash 0,00% 0,36%
Credit 0,42% 0,00%
CREDIT CONDITION DETAIL
Harga OnTR Total 1.250.000.000 1.250.000.000
DP 200.064.000 200.064.000
Pokok Hutang 1.049.936.000 1.049.936.000
Asuransi - Kredit 21.250.000 21.250.000
Extra Drive - Kredit 5.250.000 -
Provisi - Kredit - -
Admin + Fiducia - Kredit - -
Total Pokok Hutang 1.076.436.000
afcp - kredit 9.913.976
total PH + AFCP 1.086.349.976 1.071.186.000
Rate 494.578.208 494.578.208
AR 1.580.928.184 1.565.764.208
Installment 32.936.000 32.936.000
Installment Pembulatan 32.936.000 32.936.000
FIRST PAYMENT
Asuransi Cash - -
AFCP - Cash - -
Extra Drive - Cash - -
Provisi - Cash 12.500.000
Administrasi + Fiducia - Cash 4.500.000 4.500.000
Sub 1 17.000.000 17.000.000
First Installment 32.936.000 32.936.000
Down Payment 200.064.000 200.064.000
Sub 2 233.000.000 233.000.000
Total First Payment 250.000.000 250.000.000
LTV 84,27% 84,27%
GROSS DP 20,00% 20,00%
PAYMENT TYPE TRANSFER VIRTUAL AKUN
AP Dealer

Kisaran Harga Perbandingan