Vous êtes sur la page 1sur 70

Daihatsu

MANUAL AUTOMATIC CB CFX CB CFX


Harga OTR Daihatsu All New Xenia
Tipe
Xenia 1.0 D Std 172,800,000 20,736,000 -
Xenia 1.0 D Deluxe 178,600,000 21,432,000 -
Xenia 1.0 M Std 176,800,000 21,216,000 -
Xenia 1.0 M Deluxe 187,300,000 22,476,000 -
Xenia 1.0 M Sporty 197,100,000 23,652,000 -
Xenia 1.3 X Std 190,500,000 22,860,000 -
Xenia 1.3 X Deluxe 192,800,000 23,136,000 -
Xenia 1.3 R Std 194,100,000 23,292,000 -
Xenia 1.3 R Deluxe 204,100,000 216,900,000 24,492,000 26,028,000
Xenia 1.3 R Sporty 216,500,000 226,500,000 25,980,000 27,180,000
Xenia 1.3 R Attivo 217,400,000 227,600,000 26,088,000 27,312,000
Harga OTR Daihatsu Gran Max - -
Tipe - -
Gran Max 1.3 Standart/3 way 133,500,000 16,020,000 -
Gran Max 1.3 Box Std 149,300,000 17,916,000 -
Gran Max 1.5 Standart/3 way 139,700,000 16,764,000 -
Gran Max 1.5 Box 154,300,000 18,516,000 -
Gran Max 1.5 Standart AC PS 146,500,000 17,580,000 -
Gran Max 1.5 Box AC PS 162,000,000 19,440,000 -
Gran Max 1.3 BlInd Van 147,800,000 17,736,000 -
Gran Max 1.3 BlInd Van AC 151,700,000 18,204,000 -
Gran Max MB 1.3 D 160,500,000 19,260,000 -
Gran Max MB 1.3 D FF 167,300,000 20,076,000 -
Gran Max MB 1.5 D PS 177,400,000 21,288,000 -
Harga OTR Daihatsu Terios - -
Tipe - -
Daihatsu Terios X 213,450,000 25,614,000 -
Daihatsu Terios X Extra 223,650,000 234,100,000 26,838,000 28,092,000
Daihatsu Terios R 243,950,000 259,050,000 29,274,000 31,086,000
Daihatsu Terios R Adventure 254,150,000 269,050,000 30,498,000 32,286,000
Harga OTR Daihatsu Sirion - -
Tipe - -
Daihatsu Sirion 1.3 182,600,000 193,100,000 21,912,000 23,172,000
Harga OTR Daihatsu Luxio
Tipe - -
Daihatsu LUXIO 1.5 D 188,950,000 22,674,000 -
Daihatsu LUXIO 1.5 X 207,200,000 217,100,000 24,864,000 26,052,000
Harga OTR Daihatsu Ayla - -
Tipe - -
Daihatsu Ayla D 107,900,000 12,948,000 -
Daihatsu Ayla D Plus 120,150,000 14,418,000 -
Daihatsu Ayla M MI 123,500,000 132,550,000 14,820,000 15,906,000
Daihatsu Ayla M Sporty MI 136,850,000 146,050,000 16,422,000 17,526,000
Daihatsu Ayla X MI 131,000,000 144,150,000 15,720,000 17,298,000
Daihatsu Ayla X Elegant MI 141,750,000 150,850,000 17,010,000 18,102,000
CFX SHARIAH EX CFX SHARIAH EX PRIVATE LEASING PRIVATE LEASING

152,064,000 - 51,840,000 - 120,960,000 -


157,168,000 - 53,580,000 - 125,020,000 -
155,584,000 - 53,040,000 - 123,760,000 -
164,824,000 - 56,190,000 - 131,110,000 -
173,448,000 - 59,130,000 - 137,970,000 -
167,640,000 - 57,150,000 - 133,350,000 -
169,664,000 - 57,840,000 - 134,960,000 -
170,808,000 - 58,230,000 - 135,870,000 -
179,608,000 190,872,000 61,230,000 65,070,000 142,870,000 151,830,000
190,520,000 199,320,000 64,950,000 67,950,000 151,550,000 158,550,000
191,312,000 200,288,000 65,220,000 68,280,000 152,180,000 159,320,000
- - - - - -
- - - - - -
117,480,000 - 40,050,000 - 93,450,000 -
131,384,000 - 44,790,000 - 104,510,000 -
122,936,000 - 41,910,000 - 97,790,000 -
135,784,000 - 46,290,000 - 108,010,000 -
128,920,000 - 43,950,000 - 102,550,000 -
142,560,000 - 48,600,000 - 113,400,000 -
130,064,000 - 44,340,000 - 103,460,000 -
133,496,000 - 45,510,000 - 106,190,000 -
141,240,000 - 48,150,000 - 112,350,000 -
147,224,000 - 50,190,000 - 117,110,000 -
156,112,000 - 53,220,000 - 124,180,000 -
- - - - - -
- - - - - -
187,836,000 - 64,035,000 - 149,415,000 -
196,812,000 206,008,000 67,095,000 70,230,000 156,555,000 163,870,000
214,676,000 227,964,000 73,185,000 77,715,000 170,765,000 181,335,000
223,652,000 236,764,000 76,245,000 80,715,000 177,905,000 188,335,000
- - - - - -
- - - - - -
160,688,000 169,928,000 54,780,000 57,930,000 127,820,000 135,170,000

- - - - - -
166,276,000 - 56,685,000 - 132,265,000 -
182,336,000 191,048,000 62,160,000 65,130,000 145,040,000 151,970,000
- - - - - -
- - - - - -
94,952,000 - 32,370,000 - 75,530,000 -
105,732,000 - 36,045,000 - 84,105,000 -
108,680,000 116,644,000 37,050,000 39,765,000 86,450,000 92,785,000
120,428,000 128,524,000 41,055,000 43,815,000 95,795,000 102,235,000
115,280,000 126,852,000 39,300,000 43,245,000 91,700,000 100,905,000
124,740,000 132,748,000 42,525,000 45,255,000 99,225,000 105,595,000
CASH TRADE CASH TRADE BAGI HASIL BAGI HASIL CICILAN CICILAN TOTAL CICILAN

100,224,000 - 2,505,600 - 6,681,600 - 160,358,400


103,588,000 - 2,589,700 - 6,905,867 - 165,740,800
102,544,000 - 2,563,600 - 6,836,267 - 164,070,400
108,634,000 - 2,715,850 - 7,242,267 - 173,814,400
114,318,000 - 2,857,950 - 7,621,200 - 182,908,800
110,490,000 - 2,762,250 - 7,366,000 - 176,784,000
111,824,000 - 2,795,600 - 7,454,933 - 178,918,400
112,578,000 - 2,814,450 - 7,505,200 - 180,124,800
118,378,000 125,802,000 2,959,450 3,145,050 7,891,867 8,386,800 189,404,800
125,570,000 131,370,000 3,139,250 3,284,250 8,371,333 8,758,000 200,912,000
126,092,000 132,008,000 3,152,300 3,300,200 8,406,133 8,800,533 201,747,200
- - - - - - -
- - - - - - -
77,430,000 - 1,935,750 - 5,162,000 - 123,888,000
86,594,000 - 2,164,850 - 5,772,933 - 138,550,400
81,026,000 - 2,025,650 - 5,401,733 - 129,641,600
89,494,000 - 2,237,350 - 5,966,267 - 143,190,400
84,970,000 - 2,124,250 - 5,664,667 - 135,952,000
93,960,000 - 2,349,000 - 6,264,000 - 150,336,000
85,724,000 - 2,143,100 - 5,714,933 - 137,158,400
87,986,000 - 2,199,650 - 5,865,733 - 140,777,600
93,090,000 - 2,327,250 - 6,206,000 - 148,944,000
97,034,000 - 2,425,850 - 6,468,933 - 155,254,400
102,892,000 - 2,572,300 - 6,859,467 - 164,627,200
- - - - - - -
- - - - - - -
123,801,000 - 3,095,025 - 8,253,400 - 198,081,600
129,717,000 135,778,000 3,242,925 3,394,450 8,647,800 9,051,867 207,547,200
141,491,000 150,249,000 3,537,275 3,756,225 9,432,733 10,016,600 226,385,600
147,407,000 156,049,000 3,685,175 3,901,225 9,827,133 10,403,267 235,851,200
- - - - - - -
- - - - - - -
105,908,000 111,998,000 2,647,700 2,799,950 7,060,533 7,466,533 169,452,800

- - - - - - -
109,591,000 - 2,739,775 - 7,306,067 - 175,345,600
120,176,000 125,918,000 3,004,400 3,147,950 8,011,733 8,394,533 192,281,600
- - - - - - -
- - - - - - -
62,582,000 - 1,564,550 - 4,172,133 - 100,131,200
69,687,000 - 1,742,175 - 4,645,800 - 111,499,200
71,630,000 76,879,000 1,790,750 1,921,975 4,775,333 5,125,267 114,608,000
79,373,000 84,709,000 1,984,325 2,117,725 5,291,533 5,647,267 126,996,800
75,980,000 83,607,000 1,899,500 2,090,175 5,065,333 5,573,800 121,568,000
82,215,000 87,493,000 2,055,375 2,187,325 5,481,000 5,832,867 131,544,000
TOTAL CICILAN PROFIT PL PROFIT PL ZAKAT MAL ZAKAT MAL TOTAL TERIMA

- 39,398,400 - 984,960 - 38,413,440


- 40,720,800 - 1,018,020 - 39,702,780
- 40,310,400 - 1,007,760 - 39,302,640
- 42,704,400 - 1,067,610 - 41,636,790
- 44,938,800 - 1,123,470 - 43,815,330
- 43,434,000 - 1,085,850 - 42,348,150
- 43,958,400 - 1,098,960 - 42,859,440
- 44,254,800 - 1,106,370 - 43,148,430
201,283,200 46,534,800 49,453,200 1,163,370 1,236,330 45,371,430
210,192,000 49,362,000 51,642,000 1,234,050 1,291,050 48,127,950
211,212,800 49,567,200 51,892,800 1,239,180 1,297,320 48,328,020
- - - - - -
- - - - - -
- 30,438,000 - 760,950 - 29,677,050
- 34,040,400 - 851,010 - 33,189,390
- 31,851,600 - 796,290 - 31,055,310
- 35,180,400 - 879,510 - 34,300,890
- 33,402,000 - 835,050 - 32,566,950
- 36,936,000 - 923,400 - 36,012,600
- 33,698,400 - 842,460 - 32,855,940
- 34,587,600 - 864,690 - 33,722,910
- 36,594,000 - 914,850 - 35,679,150
- 38,144,400 - 953,610 - 37,190,790
- 40,447,200 - 1,011,180 - 39,436,020
- - - - - -
- - - - - -
- 48,666,600 - 1,216,665 - 47,449,935
217,244,800 50,992,200 53,374,800 1,274,805 1,334,370 49,717,395
240,398,400 55,620,600 59,063,400 1,390,515 1,476,585 54,230,085
249,678,400 57,946,200 61,343,400 1,448,655 1,533,585 56,497,545
- - - - - -
- - - - - -
179,196,800 41,632,800 44,026,800 1,040,820 1,100,670 40,591,980

- - - - - -
- 43,080,600 - 1,077,015 - 42,003,585
201,468,800 47,241,600 49,498,800 1,181,040 1,237,470 46,060,560
- - - - - -
- - - - - -
- 24,601,200 - 615,030 - 23,986,170
- 27,394,200 - 684,855 - 26,709,345
123,006,400 28,158,000 30,221,400 703,950 755,535 27,454,050
135,534,400 31,201,800 33,299,400 780,045 832,485 30,421,755
133,771,200 29,868,000 32,866,200 746,700 821,655 29,121,300
139,988,800 32,319,000 34,393,800 807,975 859,845 31,511,025
TOTAL TERIMA

-
-
-
-
-
-
-
-
48,216,870
50,350,950
50,595,480
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
52,040,430
57,586,815
59,809,815
-
-
42,926,130

-
-
48,261,330
-
-
-
-
29,465,865
32,466,915
32,044,545
33,533,955
TOYOTA MANUAL AUTOMATIC CB CFX
Harga OTR New Vios
TYPE M/T A/T
Vios E 302,783,000 315,683,000 36,333,960
Vios G 320,933,000 337,183,000 38,511,960
Vios G TRD 337,433,000 353,483,000 40,491,960
Harga OTR New Corolla Altis 20,000,000 20,000,000 2,400,000
TYPE -
Corolla Altis G 1.8 452,683,000 54,321,960
Corolla Altis V 1.8 488,083,000 -
Harga OTR New Camry 20,000,000 -
TYPE -
Camry 2.5 G 613,387,000 -
Camry 2.5 V 641,987,000 -
Camry 2.5 H V Hybrid 804,837,000 -
Harga OTR New Agya -
TYPE -
Agya G 1.0 157,590,000 18,910,800
Agya G 1.2 160,590,000 173,590,000 19,270,800
Agya TRD 1.2 164,890,000 177,890,000 19,786,800
-
TYPE -
Yaris E 1.5 261,683,000 272,683,000 31,401,960
Yaris G 1.5 270,383,000 281,283,000 32,445,960
Yaris S Trd Sportivo 292,083,000 303,883,000 35,049,960
Harga OTR New Yaris Heykers -
TYPE -
Yaris TRD Heykers 299,083,000 310,883,000 35,889,960
Harga OTR All New Calya 1.2 -
TYPE -
Calya E STD (non ABS) 161,823,000 19,418,760
Calya E + ABS 164,623,000 19,754,760
Calya G + ABS 170,123,000 182,123,000 20,414,760
Harga OTR Grand New Avanza -
TYPE -
Avanza 1.3 E Std (non ABS) 216,083,000 226,283,000 25,929,960
Avanza 1.3 E 217,583,000 228,783,000
Avanza 1.3 G 235,683,000 246,483,000 28,281,960
Avanza 1.5 G 248,083,000 29,769,960
Avanza 1.3 Veloz 241,183,000 253,083,000 28,941,960
Avanza 1,5 Veloz 252,183,000 263,983,000 30,261,960
Avanza 1.3 G Basic 230,383,000 27,645,960
Harga OTR All New Sienta -
TYPE -
Sienta 1.5 E (Black Trim) 260,700,000 278,700,000 31,284,000
Sienta 1.5 G (Black Trim) 272,700,000 290,700,000 32,724,000
Sienta 1.5 V (Black Trim) 287,700,000 305,700,000 34,524,000
Sienta 1.5 V (Fromage Trim) 287,700,000 305,700,000 34,524,000
Sienta 1.5 Q (Black Trim) 325,700,000 -
Sienta 1.5 Q (Fromage Trim) 325,700,000 -
Harga OTR New Rush -
TYPE -
Rush G 1.5 Lux 270,383,000 280,383,000 32,445,960
Rush TRDs 1.5 Lux 281,383,000 294,583,000 33,765,960
Rush TRDs 1.5 Ultimo Lux 284,683,000 297,883,000 34,161,960
Toyota Rush 2018 G 271,900,000 284,500,000 32,628,000
Toyota Rush 2018 TRD Sportivo 278,900,000 297,500,000 33,468,000
Harga OTR New Toyota FT 86 -
TYPE -
FT 86 735,800,000 742,000,000 88,296,000
FT 86 TRD 776,000,000 -
Harga OTR New Vellfire dan New Alphard -
TYPE -
VELLFIRE 2.5 G 1,075,400,000 -
Alphard 2.5 X 970,950,000 -
Alphard 2.5 G 1,075,400,000 -
Harga OTR All New Innova Bensin -
TYPE -
Innova 2.0 G Lux 329,583,000 349,783,000 39,549,960
Innova 2.0 V Lux 376,883,000 396,683,000 45,225,960
Innova 2.0 Q Venturer 420,483,000 440,783,000 50,457,960
Harga OTR All New Innova Diesel -
TYPE -
Innova 2.4 G Lux 359,483,000 380,983,000 43,137,960
Innova 2.4 V Lux 410,583,000 430,583,000 49,269,960
Innova 2.4 Q Venturer 458,183,000 489,783,000 54,981,960
Harga OTR All New Voxy -
TYPE -
Voxy 472,837,000 -
Harga OTR All New Fortuner -
TYPE -
Fortuner 4x2 2.7 SRZ BSN Lux 571,937,000 -
Fortuner 4x2 2.4 G DSL Lux 497,837,000 515,837,000 59,740,440
Fortuner 4x2 2.4 VRZ DSL Lux 546,437,000 -
Fortuner 4x4 2.4 G DSL Lux 618,337,000 -
Fortuner 4x4 2.4 VRZ DSL Lux 689,937,000 -
Fortuner 4x2 2.7 SRZ TRD Lux 583,937,000 -
Fortuner 4x2 2.4 VRZ TRD Lux 558,437,000 -
Harga OTR New Hilux -
TYPE -
Hilux S-Cab 2.0 L BSN 227,074,000 27,248,880
Hilux S-Cab 2.5 DSL 242,474,000 29,096,880
Hilux Extra-Cabin 4x4 2.5 E DSL 348,733,000 41,847,960
Hilux D-Cab 4x4 2.5 E DSL 409,033,000 49,083,960
Hilux D-Cab 4x4 2.5 G DSL 429,833,000 51,579,960
Hilux D-Cab 4x4 2.5 V DSL 465,633,000 -
Harga OTR New Land Cruiser -
TYPE -
Land Cruiser LC 200 Full Spec 2,291,800,000 -
Harga OTR Hi-Ace -
TYPE -
Hi-ace Std 450,685,000 54,082,200
Hi-ace Commuter 485,885,000 58,306,200
Hi-ace Commuter Lux 666,385,000 79,966,200
Toyota NAV1 -
NAV1 G A/T 406,850,000 -
NAV1 Limeted V A/T 426,200,000 -
NAV1 Welcab A/T 551,368,500 -
CB CFX CFX SHARIAH EX CFX SHARIAH EX PRIVATE LEASING

37,881,960 266,449,040 277,801,040 90,834,900 94,704,900 211,948,100


40,461,960 282,421,040 296,721,040 96,279,900 101,154,900 224,653,100
42,417,960 296,941,040 311,065,040 101,229,900 106,044,900 236,203,100
2,400,000 17,600,000 17,600,000 6,000,000 6,000,000 14,000,000
- - - - - -
- 398,361,040 - 135,804,900 - 316,878,100
58,569,960 - 429,513,040 - 146,424,900 -
2,400,000 - 17,600,000 - 6,000,000 -
- - - - - -
73,606,440 - 539,780,560 - 184,016,100 -
77,038,440 - 564,948,560 - 192,596,100 -
96,580,440 - 708,256,560 - 241,451,100 -
- - - - - -
- - - - - -
- 138,679,200 - 47,277,000 - 110,313,000
20,830,800 141,319,200 152,759,200 48,177,000 52,077,000 112,413,000
21,346,800 145,103,200 156,543,200 49,467,000 53,367,000 115,423,000
- - - - - -
- - - - - -
32,721,960 230,281,040 239,961,040 78,504,900 81,804,900 183,178,100
33,753,960 237,937,040 247,529,040 81,114,900 84,384,900 189,268,100
36,465,960 257,033,040 267,417,040 87,624,900 91,164,900 204,458,100
- - - - - -
- - - - - -
37,305,960 263,193,040 273,577,040 89,724,900 93,264,900 209,358,100
- - - - - -
- - - - - -
- 142,404,240 - 48,546,900 - 113,276,100
- 144,868,240 - 49,386,900 - 115,236,100
21,854,760 149,708,240 160,268,240 51,036,900 54,636,900 119,086,100
- - - - - -
- - - - - -
27,153,960 190,153,040 199,129,040 64,824,900 67,884,900 151,258,100

29,577,960 207,401,040 216,905,040 70,704,900 73,944,900 164,978,100


- 218,313,040 - 74,424,900 - 173,658,100
30,369,960 212,241,040 222,713,040 72,354,900 75,924,900 168,828,100
31,677,960 221,921,040 232,305,040 75,654,900 79,194,900 176,528,100
- 202,737,040 - 69,114,900 - 161,268,100
- - - - - -
- - - - - -
33,444,000 229,416,000 245,256,000 78,210,000 83,610,000 182,490,000
34,884,000 239,976,000 255,816,000 81,810,000 87,210,000 190,890,000
36,684,000 253,176,000 269,016,000 86,310,000 91,710,000 201,390,000
36,684,000 253,176,000 269,016,000 86,310,000 91,710,000 201,390,000
39,084,000 - 286,616,000 - 97,710,000 -
39,084,000 - 286,616,000 - 97,710,000 -
- - - - - -
- - - - - -
33,645,960 237,937,040 246,737,040 81,114,900 84,114,900 189,268,100
35,349,960 247,617,040 259,233,040 84,414,900 88,374,900 196,968,100
35,745,960 250,521,040 262,137,040 85,404,900 89,364,900 199,278,100
34,140,000 239,272,000 250,360,000 81,570,000 85,350,000 190,330,000
35,700,000 245,432,000 261,800,000 83,670,000 89,250,000 195,230,000
- - - - - -
- - - - - -
89,040,000 647,504,000 652,960,000 220,740,000 222,600,000 515,060,000
93,120,000 - 682,880,000 - 232,800,000 -
- - - - - -
- - - - - -
129,048,000 - 946,352,000 - 322,620,000 -
116,514,000 - 854,436,000 - 291,285,000 -
129,048,000 - 946,352,000 - 322,620,000 -
- - - - - -
- - - - - -
41,973,960 290,033,040 307,809,040 98,874,900 104,934,900 230,708,100
47,601,960 331,657,040 349,081,040 113,064,900 119,004,900 263,818,100
52,893,960 370,025,040 387,889,040 126,144,900 132,234,900 294,338,100
- - - - - -
- - - - - -
45,717,960 316,345,040 335,265,040 107,844,900 114,294,900 251,638,100
51,669,960 361,313,040 378,913,040 123,174,900 129,174,900 287,408,100
58,773,960 403,201,040 431,009,040 137,454,900 146,934,900 320,728,100
- - - - - -
- - - - - -
56,740,440 - 416,096,560 - 141,851,100 -
- - - - - -
- - - - - -
68,632,440 - 503,304,560 - 171,581,100 -
61,900,440 438,096,560 453,936,560 149,351,100 154,751,100 348,485,900
65,572,440 - 480,864,560 - 163,931,100 -
74,200,440 - 544,136,560 - 185,501,100 -
82,792,440 - 607,144,560 - 206,981,100 -
70,072,440 - 513,864,560 - 175,181,100 -
67,012,440 - 491,424,560 - 167,531,100 -
- - - - - -
- - - - - -
- 199,825,120 - 68,122,200 - 158,951,800
- 213,377,120 - 72,742,200 - 169,731,800
- 306,885,040 - 104,619,900 - 244,113,100
- 359,949,040 - 122,709,900 - 286,323,100
- 378,253,040 - 128,949,900 - 300,883,100
55,875,960 - 409,757,040 - 139,689,900 -
- - - - - -
- - - - - -
275,016,000 - 2,016,784,000 - 687,540,000 -
- - - - - -
- - - - - -
- 396,602,800 - 135,205,500 - 315,479,500
- 427,578,800 - 145,765,500 - 340,119,500
- 586,418,800 - 199,915,500 - 466,469,500
- - - - - -
48,822,000 - 358,028,000 - 122,055,000 -
51,144,000 - 375,056,000 - 127,860,000 -
66,164,220 - 485,204,280 - 165,410,550 -
PRIVATE LEASING CASH TRADE CASH TRADE BAGI HASIL BAGI HASIL CICILAN CICILAN

220,978,100 175,614,140 183,096,140 4,390,354 4,577,404 11,707,609 12,206,409


236,028,100 186,141,140 195,566,140 4,653,529 4,889,154 12,409,409 13,037,743
247,438,100 195,711,140 205,020,140 4,892,779 5,125,504 13,047,409 13,668,009
14,000,000 11,600,000 11,600,000 290,000 290,000 773,333 773,333
- - - - - - -
- 262,556,140 - 6,563,904 - 17,503,743 -
341,658,100 - 283,088,140 - 7,077,204 - 18,872,543
14,000,000 - 11,600,000 - 290,000 - 773,333
- - - - - - -
429,370,900 - 355,764,460 - 8,894,112 - 23,717,631
449,390,900 - 372,352,460 - 9,308,812 - 24,823,497
563,385,900 - 466,805,460 - 11,670,137 - 31,120,364
- - - - - - -
- - - - - - -
- 91,402,200 - 2,285,055 - 6,093,480 -
121,513,000 93,142,200 100,682,200 2,328,555 2,517,055 6,209,480 6,712,147
124,523,000 95,636,200 103,176,200 2,390,905 2,579,405 6,375,747 6,878,413
- - - - - - -
- - - - - - -
190,878,100 151,776,140 158,156,140 3,794,404 3,953,904 10,118,409 10,543,743
196,898,100 156,822,140 163,144,140 3,920,554 4,078,604 10,454,809 10,876,276
212,718,100 169,408,140 176,252,140 4,235,204 4,406,304 11,293,876 11,750,143
- - - - - - -
- - - - - - -
217,618,100 173,468,140 180,312,140 4,336,704 4,507,804 11,564,543 12,020,809
- - - - - - -
- - - - - - -
- 93,857,340 - 2,346,434 - 6,257,156 -
- 95,481,340 - 2,387,034 - 6,365,423 -
127,486,100 98,671,340 105,631,340 2,466,784 2,640,784 6,578,089 7,042,089
- - - - - - -
- - - - - - -
158,398,100 125,328,140 131,244,140 3,133,204 3,281,104 8,355,209 8,749,609

172,538,100 136,696,140 142,960,140 3,417,404 3,574,004 9,113,076 9,530,676


- 143,888,140 - 3,597,204 - 9,592,543 -
177,158,100 139,886,140 146,788,140 3,497,154 3,669,704 9,325,743 9,785,876
184,788,100 146,266,140 153,110,140 3,656,654 3,827,754 9,751,076 10,207,343
- 133,622,140 - 3,340,554 - 8,908,143 -
- - - - - - -
- - - - - - -
195,090,000 151,206,000 161,646,000 3,780,150 4,041,150 10,080,400 10,776,400
203,490,000 158,166,000 168,606,000 3,954,150 4,215,150 10,544,400 11,240,400
213,990,000 166,866,000 177,306,000 4,171,650 4,432,650 11,124,400 11,820,400
213,990,000 166,866,000 177,306,000 4,171,650 4,432,650 11,124,400 11,820,400
227,990,000 - 188,906,000 - 4,722,650 - 12,593,733
227,990,000 - 188,906,000 - 4,722,650 - 12,593,733
- - - - - - -
- - - - - - -
196,268,100 156,822,140 162,622,140 3,920,554 4,065,554 10,454,809 10,841,476
206,208,100 163,202,140 170,858,140 4,080,054 4,271,454 10,880,143 11,390,543
208,518,100 165,116,140 172,772,140 4,127,904 4,319,304 11,007,743 11,518,143
199,150,000 157,702,000 165,010,000 3,942,550 4,125,250 10,513,467 11,000,667
208,250,000 161,762,000 172,550,000 4,044,050 4,313,750 10,784,133 11,503,333
- - - - - - -
- - - - - - -
519,400,000 426,764,000 430,360,000 10,669,100 10,759,000 28,450,933 28,690,667
543,200,000 - 450,080,000 - 11,252,000 - 30,005,333
- - - - - - -
- - - - - - -
752,780,000 - 623,732,000 - 15,593,300 - 41,582,133
679,665,000 - 563,151,000 - 14,078,775 - 37,543,400
752,780,000 - 623,732,000 - 15,593,300 - 41,582,133
- - - - - - -
- - - - - - -
244,848,100 191,158,140 202,874,140 4,778,954 5,071,854 12,743,876 13,524,943
277,678,100 218,592,140 230,076,140 5,464,804 5,751,904 14,572,809 15,338,409
308,548,100 243,880,140 255,654,140 6,097,004 6,391,354 16,258,676 17,043,609
- - - - - - -
- - - - - - -
266,688,100 208,500,140 220,970,140 5,212,504 5,524,254 13,900,009 14,731,343
301,408,100 238,138,140 249,738,140 5,953,454 6,243,454 15,875,876 16,649,209
342,848,100 265,746,140 284,074,140 6,643,654 7,101,854 17,716,409 18,938,276
- - - - - - -
- - - - - - -
330,985,900 - 274,245,460 - 6,856,137 - 18,283,031
- - - - - - -
- - - - - - -
400,355,900 - 331,723,460 - 8,293,087 - 22,114,897
361,085,900 288,745,460 299,185,460 7,218,637 7,479,637 19,249,697 19,945,697
382,505,900 - 316,933,460 - 7,923,337 - 21,128,897
432,835,900 - 358,635,460 - 8,965,887 - 23,909,031
482,955,900 - 400,163,460 - 10,004,087 - 26,677,564
408,755,900 - 338,683,460 - 8,467,087 - 22,578,897
390,905,900 - 323,893,460 - 8,097,337 - 21,592,897
- - - - - - -
- - - - - - -
- 131,702,920 - 3,292,573 - 8,780,195 -
- 140,634,920 - 3,515,873 - 9,375,661 -
- 202,265,140 - 5,056,629 - 13,484,343 -
- 237,239,140 - 5,930,979 - 15,815,943 -
- 249,303,140 - 6,232,579 - 16,620,209 -
325,943,100 - 270,067,140 - 6,751,679 - 18,004,476
- - - - - - -
- - - - - - -
1,604,260,000 - 1,329,244,000 - 33,231,100 - 88,616,267
- - - - - - -
- - - - - - -
- 261,397,300 - 6,534,933 - 17,426,487 -
- 281,813,300 - 7,045,333 - 18,787,553 -
- 386,503,300 - 9,662,583 - 25,766,887 -
- - - - - - -
284,795,000 - 235,973,000 - 5,899,325 - 15,731,533
298,340,000 - 247,196,000 - 6,179,900 - 16,479,733
385,957,950 - 319,793,730 - 7,994,843 - 21,319,582
TOTAL CICILAN TOTAL CICILAN PROFIT PL PROFIT PL ZAKAT MAL ZAKAT MAL

280,982,624 292,953,824 69,034,524 71,975,724 1,725,863 1,799,393


297,825,824 312,905,824 73,172,724 76,877,724 1,829,318 1,921,943
313,137,824 328,032,224 76,934,724 80,594,124 1,923,368 2,014,853
18,560,000 18,560,000 4,560,000 4,560,000 114,000 114,000
- - - - - -
420,089,824 - 103,211,724 - 2,580,293 -
- 452,941,024 - 111,282,924 - 2,782,073
- 18,560,000 - 4,560,000 - 114,000
- - - - - -
- 569,223,136 - 139,852,236 - 3,496,306
- 595,763,936 - 146,373,036 - 3,659,326
- 746,888,736 - 183,502,836 - 4,587,571
- - - - - -
- - - - - -
146,243,520 - 35,930,520 - 898,263 -
149,027,520 161,091,520 36,614,520 39,578,520 915,363 989,463
153,017,920 165,081,920 37,594,920 40,558,920 939,873 1,013,973
- - - - - -
- - - - - -
242,841,824 253,049,824 59,663,724 62,171,724 1,491,593 1,554,293
250,915,424 261,030,624 61,647,324 64,132,524 1,541,183 1,603,313
271,053,024 282,003,424 66,594,924 69,285,324 1,664,873 1,732,133
- - - - - -
- - - - - -
277,549,024 288,499,424 68,190,924 70,881,324 1,704,773 1,772,033
- - - - - -
- - - - - -
150,171,744 - 36,895,644 - 922,391 -
152,770,144 - 37,534,044 - 938,351 -
157,874,144 169,010,144 38,788,044 41,524,044 969,701 1,038,101
- - - - - -
- - - - - -
200,525,024 209,990,624 49,266,924 51,592,524 1,231,673 1,289,813

218,713,824 228,736,224 53,735,724 56,198,124 1,343,393 1,404,953


230,221,024 - 56,562,924 - 1,414,073 -
223,817,824 234,861,024 54,989,724 57,702,924 1,374,743 1,442,573
234,025,824 244,976,224 57,497,724 60,188,124 1,437,443 1,504,703
213,795,424 - 52,527,324 - 1,313,183 -
- - - - - -
- - - - - -
241,929,600 258,633,600 59,439,600 63,543,600 1,485,990 1,588,590
253,065,600 269,769,600 62,175,600 66,279,600 1,554,390 1,656,990
266,985,600 283,689,600 65,595,600 69,699,600 1,639,890 1,742,490
266,985,600 283,689,600 65,595,600 69,699,600 1,639,890 1,742,490
- 302,249,600 - 74,259,600 - 1,856,490
- 302,249,600 - 74,259,600 - 1,856,490
- - - - - -
- - - - - -
250,915,424 260,195,424 61,647,324 63,927,324 1,541,183 1,598,183
261,123,424 273,373,024 64,155,324 67,164,924 1,603,883 1,679,123
264,185,824 276,435,424 64,907,724 67,917,324 1,622,693 1,697,933
252,323,200 264,016,000 61,993,200 64,866,000 1,549,830 1,621,650
258,819,200 276,080,000 63,589,200 67,830,000 1,589,730 1,695,750
- - - - - -
- - - - - -
682,822,400 688,576,000 167,762,400 169,176,000 4,194,060 4,229,400
- 720,128,000 - 176,928,000 - 4,423,200
- - - - - -
- - - - - -
- 997,971,200 - 245,191,200 - 6,129,780
- 901,041,600 - 221,376,600 - 5,534,415
- 997,971,200 - 245,191,200 - 6,129,780
- - - - - -
- - - - - -
305,853,024 324,598,624 75,144,924 79,750,524 1,878,623 1,993,763
349,747,424 368,121,824 85,929,324 90,443,724 2,148,233 2,261,093
390,208,224 409,046,624 95,870,124 100,498,524 2,396,753 2,512,463
- - - - - -
- - - - - -
333,600,224 353,552,224 81,962,124 86,864,124 2,049,053 2,171,603
381,021,024 399,581,024 93,612,924 98,172,924 2,340,323 2,454,323
425,193,824 454,518,624 104,465,724 111,670,524 2,611,643 2,791,763
- - - - - -
- - - - - -
- 438,792,736 - 107,806,836 - 2,695,171
- - - - - -
- - - - - -
- 530,757,536 - 130,401,636 - 3,260,041
461,992,736 478,696,736 113,506,836 117,610,836 2,837,671 2,940,271
- 507,093,536 - 124,587,636 - 3,114,691
- 573,816,736 - 140,980,836 - 3,524,521
- 640,261,536 - 157,305,636 - 3,932,641
- 541,893,536 - 133,137,636 - 3,328,441
- 518,229,536 - 127,323,636 - 3,183,091
- - - - - -
- - - - - -
210,724,672 - 51,772,872 - 1,294,322 -
225,015,872 - 55,284,072 - 1,382,102 -
323,624,224 - 79,511,124 - 1,987,778 -
379,582,624 - 93,259,524 - 2,331,488 -
398,885,024 - 98,001,924 - 2,450,048 -
- 432,107,424 - 106,164,324 - 2,654,108
- - - - - -
- - - - - -
- 2,126,790,400 - 522,530,400 - 13,063,260
- - - - - -
- - - - - -
418,235,680 - 102,756,180 - 2,568,905 -
450,901,280 - 110,781,780 - 2,769,545 -
618,405,280 - 151,935,780 - 3,798,395 -
- - - - - -
- 377,556,800 - 92,761,800 - 2,319,045
- 395,513,600 - 97,173,600 - 2,429,340
- 511,669,968 - 125,712,018 - 3,142,800
TOTAL TERIMA TOTAL TERIMA

67,308,661 70,176,331
71,343,406 74,955,781
75,011,356 78,579,271
4,446,000 4,446,000
- -
100,631,431 -
- 108,500,851
- 4,446,000
- -
- 136,355,930
- 142,713,710
- 178,915,265
- -
- -
35,032,257 -
35,699,157 38,589,057
36,655,047 39,544,947
- -
- -
58,172,131 60,617,431
60,106,141 62,529,211
64,930,051 67,553,191
- -
- -
66,486,151 69,109,291
- -
- -
35,973,253 -
36,595,693 -
37,818,343 40,485,943
- -
- -
48,035,251 50,302,711

52,392,331 54,793,171
55,148,851 -
53,614,981 56,260,351
56,060,281 58,683,421
51,214,141 -
- -
- -
57,953,610 61,955,010
60,621,210 64,622,610
63,955,710 67,957,110
63,955,710 67,957,110
- 72,403,110
- 72,403,110
- -
- -
60,106,141 62,329,141
62,551,441 65,485,801
63,285,031 66,219,391
60,443,370 63,244,350
61,999,470 66,134,250
- -
- -
163,568,340 164,946,600
- 172,504,800
- -
- -
- 239,061,420
- 215,842,185
- 239,061,420
- -
- -
73,266,301 77,756,761
83,781,091 88,182,631
93,473,371 97,986,061
- -
- -
79,913,071 84,692,521
91,272,601 95,718,601
101,854,081 108,878,761
- -
- -
- 105,111,665
- -
- -
- 127,141,595
110,669,165 114,670,565
- 121,472,945
- 137,456,315
- 153,372,995
- 129,809,195
- 124,140,545
- -
- -
50,478,550 -
53,901,970 -
77,523,346 -
90,928,036 -
95,551,876 -
- 103,510,216
- -
- -
- 509,467,140
- -
- -
100,187,276 -
108,012,236 -
148,137,386 -
- -
- 90,442,755
- 94,744,260
- 122,569,218
MITSUBISHI MANUAL AUTOMATIC CB CFX
Harga New Pajero Sport
Tipe
Mitsubishi Pajero Sport Dakar 4x2 8AT 527,950,000 -
Mitsubishi Pajero Sport Dakar 4x4 8AT 654,950,000 -
Mitsubishi Pajero Sport Exceed 4x2 462,950,000 472,950,000 55,554,000
Harga Mitsubishi Outlander Sport -
Tipe -
Outlander Sport PX 2.0 AT 386,500,000 -
Outlander Sport GLS 2.0 AT 364,000,000 -
Outlander Sport GLX 2.0 MT 350,500,000 42,060,000
Harga Mitsubishi New Mirage -
Tipe -
New Mirage Exceed 1.2 AT 223,000,000 -
New Mirage GLS 1.2 AT 208,000,000 -
New Mirage GLX .1.2 MT  191,000,000 22,920,000
Harga Mitsubishi Delicia -
Tipe -
Mitsubishi Delicia  462,000,000 -
Mitsubishi Delicia Royal  482,000,000 -
Harga New Triton 4x4 -
Tipe -
Mitsubishi Triton DC HDX 4x4 334,000,000 40,080,000
Mitsubishi Triton DC GLS 4x4 353,500,000 42,420,000
Mitsubishi Triton DC Exceed 388,000,000 402,000,000 46,560,000
Tipe / Varian Colt diesel -
Mitsubishi Colt diesel FE 71 Bus Chasis 110 PS 4 Ban 353,900,000 42,468,000
Mitsubishi Colt diesel FE 71 110 PS 4 Ban 364,400,000 43,728,000
Mitsubishi Colt diesel FE 71 110 PS Long Chasis 4 Ban 367,900,000 44,148,000
Mitsubishi Colt diesel FE 73 110 PS 6 Ban 392,300,000 47,076,000
Mitsubishi Colt diesel FE 73 HD 110 PS 6 Ban 401,700,000 48,204,000
Mitsubishi Colt diesel FE 84G Bus Chasis 136 PS 6 Ban 406,700,000 48,804,000
Mitsubishi Colt diesel FE 74 Super Speed 125 PS 6 Ban 408,400,000 49,008,000
Mitsubishi Colt diesel FE 74 HD 125 PS 6 Ban 418,400,000 50,208,000
Mitsubishi Colt diesel FE Super HD 136 PS 6 Ban 418,900,000 50,268,000
Mitsubishi Colt diesel FE 84G HDL 136 PS 6 Ban 421,600,000 50,592,000
Mitsubishi Colt diesel FE Super HD-x 136 PS 6 Ban 429,200,000
Tipe / Varian Fuso -
Mitsubishi Fuso FI 1217 170 PS (4x2) 583,000,000 69,960,000
Mitsubishi Fuso FM 517 HS 220 PS (4X2) 647,000,000 77,640,000
Mitsubishi Fuso FM 517 HL 220 PS (4x2) 674,000,000 80,880,000
Mitsubishi Fuso FM 517 HL Long 220 PS (4x2) 677,000,000 81,240,000
Mitsubishi Fuso FN 517 ML2 220 PS (6X2) 765,000,000 91,800,000
Mitsubishi Fuso FJ 2532 230 PS (6x2) 775,000,000 93,000,000
Mitsubishi Fuso FN 517 ML2 Super Long 220 PS (6x2) 775,000,000 93,000,000
Mitsubishi Fuso FN 527 MS 220 PS (6X4) 863,000,000 103,560,000
Mitsubishi Fuso FN 527 ML 220 PS (6X4) 875,000,000 105,000,000
Mitsubishi Fuso FJ 2528 280 PS (6x4) 966,000,000 115,920,000
Tipe / Varian Colt l300 -
Mitsubishi Colt l300 Pick Up Standard M/T 204,000,000 24,480,000
Mitsubishi Colt l300 Pick Up Flatbed M/T 204,500,000 24,540,000
Tipe / Varian Colt T120ss -
Mitsubishi Colt T120ss Pick Up Standar M/T 124,500,000 14,940,000
Mitsubishi Colt T120ss Pick Up Flat Deck M/T 125,500,000 15,060,000
Mitsubishi Colt T120ss Pick Up 3 Way Wide Deck M/T 128,500,000 15,420,000
Tipe / Varian Xpander -
Xpander GLS 226,300,000 27,156,000
Xpander GLS 242,800,000 253,800,000 29,136,000
Xpander Exceed 249,800,000 260,200,000 29,976,000
Xpander Sport 262,400,000 272,400,000 31,488,000
Xpander Ultimate 288,100,000 -
CB CFX CFX SHARIAH EX CFX SHARIAH EX PRIVATE LEASING

63,354,000 - 464,596,000 - 158,385,000 -


78,594,000 - 576,356,000 - 196,485,000 -
56,754,000 407,396,000 416,196,000 138,885,000 141,885,000 324,065,000
- - - - - -
- - - - - -
46,380,000 - 340,120,000 - 115,950,000 -
43,680,000 - 320,320,000 - 109,200,000 -
- 308,440,000 - 105,150,000 - 245,350,000
- - - - - -
- - - - - -
26,760,000 - 196,240,000 - 66,900,000 -
24,960,000 - 183,040,000 - 62,400,000 -
- 168,080,000 - 57,300,000 - 133,700,000
- - - - - -
- - - - - -
55,440,000 - 406,560,000 - 138,600,000 -
57,840,000 - 424,160,000 - 144,600,000 -
- - - - - -
- - - - - -
- 293,920,000 - 100,200,000 - 233,800,000
- 311,080,000 - 106,050,000 - 247,450,000
48,240,000 341,440,000 353,760,000 116,400,000 120,600,000 271,600,000
- - - - - -
- 311,432,000 - 106,170,000 - 247,730,000
- 320,672,000 - 109,320,000 - 255,080,000
- 323,752,000 - 110,370,000 - 257,530,000
- 345,224,000 - 117,690,000 - 274,610,000
- 353,496,000 - 120,510,000 - 281,190,000
- 357,896,000 - 122,010,000 - 284,690,000
- 359,392,000 - 122,520,000 - 285,880,000
- 368,192,000 - 125,520,000 - 292,880,000
- 368,632,000 - 125,670,000 - 293,230,000
- 371,008,000 - 126,480,000 - 295,120,000

- - - - - -
- 513,040,000 - 174,900,000 - 408,100,000
- 569,360,000 - 194,100,000 - 452,900,000
- 593,120,000 - 202,200,000 - 471,800,000
- 595,760,000 - 203,100,000 - 473,900,000
- 673,200,000 - 229,500,000 - 535,500,000
- 682,000,000 - 232,500,000 - 542,500,000
- 682,000,000 - 232,500,000 - 542,500,000
- 759,440,000 - 258,900,000 - 604,100,000
- 770,000,000 - 262,500,000 - 612,500,000
- 850,080,000 - 289,800,000 - 676,200,000
- - - - - -
- 179,520,000 - 61,200,000 - 142,800,000
- 179,960,000 - 61,350,000 - 143,150,000
- - - - - -
- 109,560,000 - 37,350,000 - 87,150,000
- 110,440,000 - 37,650,000 - 87,850,000
- 113,080,000 - 38,550,000 - 89,950,000
- - - - - -
- 199,144,000 - 67,890,000 - 158,410,000
30,456,000 213,664,000 223,344,000 72,840,000 76,140,000 169,960,000
31,224,000 219,824,000 228,976,000 74,940,000 78,060,000 174,860,000
32,688,000 230,912,000 239,712,000 78,720,000 81,720,000 183,680,000
34,572,000 - 253,528,000 - 86,430,000 -
PRIVATE LEASING CASH TRADE CASH TRADE BAGI HASIL BAGI HASIL CICILAN CICILAN

369,565,000 - 306,211,000 - 7,655,275 - 20,414,067


458,465,000 - 379,871,000 - 9,496,775 - 25,324,733
331,065,000 268,511,000 274,311,000 6,712,775 6,857,775 17,900,733 18,287,400
- - - - - - -
- - - - - - -
270,550,000 - 224,170,000 - 5,604,250 - 14,944,667
254,800,000 - 211,120,000 - 5,278,000 - 14,074,667
- 203,290,000 - 5,082,250 - 13,552,667 -
- - - - - - -
- - - - - - -
156,100,000 - 129,340,000 - 3,233,500 - 8,622,667
145,600,000 - 120,640,000 - 3,016,000 - 8,042,667
- 110,780,000 - 2,769,500 - 7,385,333 -
- - - - - - -
- - - - - - -
323,400,000 - 267,960,000 - 6,699,000 - 17,864,000
337,400,000 - 279,560,000 - 6,989,000 - 18,637,333
- - - - - - -
- - - - - - -
- 193,720,000 - 4,843,000 - 12,914,667 -
- 205,030,000 - 5,125,750 - 13,668,667 -
281,400,000 225,040,000 233,160,000 5,626,000 5,829,000 15,002,667 15,544,000
- - - - - - -
- 205,262,000 - 5,131,550 - 13,684,133 -
- 211,352,000 - 5,283,800 - 14,090,133 -
- 213,382,000 - 5,334,550 - 14,225,467 -
- 227,534,000 - 5,688,350 - 15,168,933 -
- 232,986,000 - 5,824,650 - 15,532,400 -
- 235,886,000 - 5,897,150 - 15,725,733 -
- 236,872,000 - 5,921,800 - 15,791,467 -
- 242,672,000 - 6,066,800 - 16,178,133 -
- 242,962,000 - 6,074,050 - 16,197,467 -
- 244,528,000 - 6,113,200 - 16,301,867 -

- - - - - - -
- 338,140,000 - 8,453,500 - 22,542,667 -
- 375,260,000 - 9,381,500 - 25,017,333 -
- 390,920,000 - 9,773,000 - 26,061,333 -
- 392,660,000 - 9,816,500 - 26,177,333 -
- 443,700,000 - 11,092,500 - 29,580,000 -
- 449,500,000 - 11,237,500 - 29,966,667 -
- 449,500,000 - 11,237,500 - 29,966,667 -
- 500,540,000 - 12,513,500 - 33,369,333 -
- 507,500,000 - 12,687,500 - 33,833,333 -
- 560,280,000 - 14,007,000 - 37,352,000 -
- - - - - - -
- 118,320,000 - 2,958,000 - 7,888,000 -
- 118,610,000 - 2,965,250 - 7,907,333 -
- - - - - - -
- 72,210,000 - 1,805,250 - 4,814,000 -
- 72,790,000 - 1,819,750 - 4,852,667 -
- 74,530,000 - 1,863,250 - 4,968,667 -
- - - - - - -
- 131,254,000 - 3,281,350 - 8,750,267 -
177,660,000 140,824,000 147,204,000 3,520,600 3,680,100 9,388,267 9,813,600
182,140,000 144,884,000 150,916,000 3,622,100 3,772,900 9,658,933 10,061,067
190,680,000 152,192,000 157,992,000 3,804,800 3,949,800 10,146,133 10,532,800
201,670,000 - 167,098,000 - 4,177,450 - 11,139,867
TOTAL CICILAN TOTAL CICILAN PROFIT PL PROFIT PL ZAKAT MAAL ZAKAT MAAL

- 489,937,600 - 120,372,600 - 3,009,315


- 607,793,600 - 149,328,600 - 3,733,215
429,617,600 438,897,600 105,552,600 107,832,600 2,638,815 2,695,815
- - - - - -
- - - - - -
- 358,672,000 - 88,122,000 - 2,203,050
- 337,792,000 - 82,992,000 - 2,074,800
325,264,000 - 79,914,000 - 1,997,850 -
- - - - - -
- - - - - -
- 206,944,000 - 50,844,000 - 1,271,100
- 193,024,000 - 47,424,000 - 1,185,600
177,248,000 - 43,548,000 - 1,088,700 -
- - - - - -
- - - - - -
- 428,736,000 - 105,336,000 - 2,633,400
- 447,296,000 - 109,896,000 - 2,747,400
- - - - - -
- - - - - -
309,952,000 - 76,152,000 - 1,903,800 -
328,048,000 - 80,598,000 - 2,014,950 -
360,064,000 373,056,000 88,464,000 91,656,000 2,211,600 2,291,400
- - - - - -
328,419,200 - 80,689,200 - 2,017,230 -
338,163,200 - 83,083,200 - 2,077,080 -
341,411,200 - 83,881,200 - 2,097,030 -
364,054,400 - 89,444,400 - 2,236,110 -
372,777,600 - 91,587,600 - 2,289,690 -
377,417,600 - 92,727,600 - 2,318,190 -
378,995,200 - 93,115,200 - 2,327,880 -
388,275,200 - 95,395,200 - 2,384,880 -
388,739,200 - 95,509,200 - 2,387,730 -
391,244,800 - 96,124,800 - 2,403,120 -

- - - - - -
541,024,000 - 132,924,000 - 3,323,100 -
600,416,000 - 147,516,000 - 3,687,900 -
625,472,000 - 153,672,000 - 3,841,800 -
628,256,000 - 154,356,000 - 3,858,900 -
709,920,000 - 174,420,000 - 4,360,500 -
719,200,000 - 176,700,000 - 4,417,500 -
719,200,000 - 176,700,000 - 4,417,500 -
800,864,000 - 196,764,000 - 4,919,100 -
812,000,000 - 199,500,000 - 4,987,500 -
896,448,000 - 220,248,000 - 5,506,200 -
- - - - - -
189,312,000 - 46,512,000 - 1,162,800 -
189,776,000 - 46,626,000 - 1,165,650 -
- - - - - -
115,536,000 - 28,386,000 - 709,650 -
116,464,000 - 28,614,000 - 715,350 -
119,248,000 - 29,298,000 - 732,450 -
- - - - - -
210,006,400 - 51,596,400 - 1,289,910 -
225,318,400 235,526,400 55,358,400 57,866,400 1,383,960 1,446,660
231,814,400 241,465,600 56,954,400 59,325,600 1,423,860 1,483,140
243,507,200 252,787,200 59,827,200 62,107,200 1,495,680 1,552,680
- 267,356,800 - 65,686,800 - 1,642,170
TOTAL TERIMA TOTAL TERIMA

- 117,363,285
- 145,595,385
102,913,785 105,136,785
- -
- -
- 85,918,950
- 80,917,200
77,916,150 -
- -
- -
- 49,572,900
- 46,238,400
42,459,300 -
- -
- -
- 102,702,600
- 107,148,600
- -
- -
74,248,200 -
78,583,050 -
86,252,400 89,364,600
- -
78,671,970 -
81,006,120 -
81,784,170 -
87,208,290 -
89,297,910 -
90,409,410 -
90,787,320 -
93,010,320 -
93,121,470 -
93,721,680 -

- -
129,600,900 -
143,828,100 -
149,830,200 -
150,497,100 -
170,059,500 -
172,282,500 -
172,282,500 -
191,844,900 -
194,512,500 -
214,741,800 -
- -
45,349,200 -
45,460,350 -
- -
27,676,350 -
27,898,650 -
28,565,550 -
- -
50,306,490 -
53,974,440 56,419,740
55,530,540 57,842,460
58,331,520 60,554,520
- 64,044,630
NISSAN MANUAL AUTOMATIC
Harga OTR Nissan All New Grand Livina CB CFX
All New Grand Livina 1.5 SV 263,400,000 274,900,000 31,608,000
All New Grand Livina 1.5 XV 280,150,000 291,600,000 33,618,000
All New Grand Livina 1.5 XV New HWS 293,350,000 35,202,000
All New Grand Livina 1.5 HWS 304,800,000 -
All New Grand Livina HWS Autech 319,100,000 -
All New Grand Livina X-Gear 1,5 292,200,000 306,800,000 35,064,000
Harga OTR Nissan Juke -
Nissan Juke 1.5 RX 346,700,000 -
Nissan Juke 1,5 RX Red Int 375,000,000 -
Nissan Juke 1.5 Revolt II Red Int 370,800,000 -
Harga OTR Nissan Evalia -
Nissan Evalia 1.5 ST MT 250,000,000 30,000,000
Nissan Evalia 1.5 SV MT 265,000,000 31,800,000
Nissan Evalia 1.5 SV AT 270,000,000 -
Nissan Evalia 1.5 XV MT 275,000,000 33,000,000
Nissan Evalia 1.5 XV AT 285,500,000 -
Harga OTR Nissan X-Trail -
Nissan X-Trail 2.0 464,000,000 487,850,000 55,680,000
Nissan X-Trail 2.5 519,550,000 -
Nissan X-Trail 2.5 XTREMER 534,850,000 -
Nissan X-Trail Hybrid 704,500,000 -
Harga OTR Nissan Serena -
Nissan Serena 2.0 X 441,800,000 -
Nissan Serena 2.0 HWS 490,600,000 -
Nissan Serena 2.0 Autech 523,600,000 -
Harga OTR Nissan New Elgrand -
Nissan Elgrand 2.5 1,046,205,000 -
Harga OTR Nissan March  -
Nissan March 1.2 234,755,000 245,255,000 28,170,600
Nissan March 1.2 XS 255,155,000 -
Nissan March 1.5 262,955,000 273,105,000 31,554,600
Harga OTR Nissan New Navara  -
Nissan Navara 2.5 SL 461,050,000 55,326,000
Nissan Navara 2.5 VL 498,650,000 514,900,000 59,838,000
Harga OTR Nissan Teana  -
Nissan Teana 2.5 642,605,000 -
CB CFX CFX SHARIAH EX CFX SHARIAH EX
32,988,000 231,792,000 241,912,000 79,020,000 82,470,000
34,992,000 246,532,000 256,608,000 84,045,000 87,480,000
- 258,148,000 - 88,005,000 -
36,576,000 - 268,224,000 - 91,440,000
38,292,000 - 280,808,000 - 95,730,000
36,816,000 257,136,000 269,984,000 87,660,000 92,040,000
- - - - -
41,604,000 - 305,096,000 - 104,010,000
45,000,000 - 330,000,000 - 112,500,000
44,496,000 - 326,304,000 - 111,240,000
- - - - -
- 220,000,000 - 75,000,000 -
- 233,200,000 - 79,500,000 -
32,400,000 - 237,600,000 - 81,000,000
- 242,000,000 - 82,500,000 -
34,260,000 - 251,240,000 - 85,650,000
- - - - -
58,542,000 408,320,000 429,308,000 139,200,000 146,355,000
62,346,000 - 457,204,000 - 155,865,000
64,182,000 - 470,668,000 - 160,455,000
84,540,000 - 619,960,000 - 211,350,000
- - - - -
53,016,000 - 388,784,000 - 132,540,000
58,872,000 - 431,728,000 - 147,180,000
62,832,000 - 460,768,000 - 157,080,000
- - - - -
125,544,600 - 920,660,400 - 313,861,500
- - - - -
29,430,600 206,584,400 215,824,400 70,426,500 73,576,500
30,618,600 - 224,536,400 - 76,546,500
32,772,600 231,400,400 240,332,400 78,886,500 81,931,500
- - - - -
- 405,724,000 - 138,315,000 -
61,788,000 438,812,000 453,112,000 149,595,000 154,470,000
- - - - -
77,112,600 - 565,492,400 - 192,781,500
PRIVATE LEASING PRIVATE LEASING CASH TRADE CASH TRADE BAGI HASIL
184,380,000 192,430,000 152,772,000 159,442,000 3,819,300
196,105,000 204,120,000 162,487,000 169,128,000 4,062,175
205,345,000 - 170,143,000 - 4,253,575
- 213,360,000 - 176,784,000 -
- 223,370,000 - 185,078,000 -
204,540,000 214,760,000 169,476,000 177,944,000 4,236,900
- - - - -
- 242,690,000 - 201,086,000 -
- 262,500,000 - 217,500,000 -
- 259,560,000 - 215,064,000 -
- - - - -
175,000,000 - 145,000,000 - 3,625,000
185,500,000 - 153,700,000 - 3,842,500
- 189,000,000 - 156,600,000 -
192,500,000 - 159,500,000 - 3,987,500
- 199,850,000 - 165,590,000 -
- - - - -
324,800,000 341,495,000 269,120,000 282,953,000 6,728,000
- 363,685,000 - 301,339,000 -
- 374,395,000 - 310,213,000 -
- 493,150,000 - 408,610,000 -
- - - - -
- 309,260,000 - 256,244,000 -
- 343,420,000 - 284,548,000 -
- 366,520,000 - 303,688,000 -
- - - - -
- 732,343,500 - 606,798,900 -
- - - - -
164,328,500 171,678,500 136,157,900 142,247,900 3,403,948
- 178,608,500 - 147,989,900 -
184,068,500 191,173,500 152,513,900 158,400,900 3,812,848
- - - - -
322,735,000 - 267,409,000 - 6,685,225
349,055,000 360,430,000 289,217,000 298,642,000 7,230,425
- - - - -
- 449,823,500 - 372,710,900 -
BAGI HASIL CICILAN CICILAN TOTAL CICILAN TOTAL CICILAN PROFIT PL
3,986,050 10,184,800 10,629,467 244,435,200 255,107,200 60,055,200
4,228,200 10,832,467 11,275,200 259,979,200 270,604,800 63,874,200
- 11,342,867 - 272,228,800 - 66,883,800
4,419,600 - 11,785,600 - 282,854,400 -
4,626,950 - 12,338,533 - 296,124,800 -
4,448,600 11,298,400 11,862,933 271,161,600 284,710,400 66,621,600
- - - - - -
5,027,150 - 13,405,733 - 321,737,600 -
5,437,500 - 14,500,000 - 348,000,000 -
5,376,600 - 14,337,600 - 344,102,400 -
- - - - - -
- 9,666,667 - 232,000,000 - 57,000,000
- 10,246,667 - 245,920,000 - 60,420,000
3,915,000 - 10,440,000 - 250,560,000 -
- 10,633,333 - 255,200,000 - 62,700,000
4,139,750 - 11,039,333 - 264,944,000 -
- - - - - -
7,073,825 17,941,333 18,863,533 430,592,000 452,724,800 105,792,000
7,533,475 - 20,089,267 - 482,142,400 -
7,755,325 - 20,680,867 - 496,340,800 -
10,215,250 - 27,240,667 - 653,776,000 -
- - - - - -
6,406,100 - 17,082,933 - 409,990,400 -
7,113,700 - 18,969,867 - 455,276,800 -
7,592,200 - 20,245,867 - 485,900,800 -
- - - - - -
15,169,973 - 40,453,260 - 970,878,240 -
- - - - - -
3,556,198 9,077,193 9,483,193 217,852,640 227,596,640 53,524,140
3,699,748 - 9,865,993 - 236,783,840 -
3,960,023 10,167,593 10,560,060 244,022,240 253,441,440 59,953,740
- - - - - -
- 17,827,267 - 427,854,400 - 105,119,400
7,466,050 19,281,133 19,909,467 462,747,200 477,827,200 113,692,200
- - - - - -
9,317,773 - 24,847,393 - 596,337,440 -
PROFIT PL ZAKAT MAL ZAKAT MAL TOTAL TERIMA TOTAL TERIMA
62,677,200 1,501,380 1,566,930 58,553,820 61,110,270
66,484,800 1,596,855 1,662,120 62,277,345 64,822,680
- 1,672,095 - 65,211,705 -
69,494,400 - 1,737,360 - 67,757,040
72,754,800 - 1,818,870 - 70,935,930
69,950,400 1,665,540 1,748,760 64,956,060 68,201,640
- - - - -
79,047,600 - 1,976,190 - 77,071,410
85,500,000 - 2,137,500 - 83,362,500
84,542,400 - 2,113,560 - 82,428,840
- - - - -
- 1,425,000 - 55,575,000 -
- 1,510,500 - 58,909,500 -
61,560,000 - 1,539,000 - 60,021,000
- 1,567,500 - 61,132,500 -
65,094,000 - 1,627,350 - 63,466,650
- - - - -
111,229,800 2,644,800 2,780,745 103,147,200 108,449,055
118,457,400 - 2,961,435 - 115,495,965
121,945,800 - 3,048,645 - 118,897,155
160,626,000 - 4,015,650 - 156,610,350
- - - - -
100,730,400 - 2,518,260 - 98,212,140
111,856,800 - 2,796,420 - 109,060,380
119,380,800 - 2,984,520 - 116,396,280
- - - - -
238,534,740 - 5,963,369 - 232,571,372
- - - - -
55,918,140 1,338,104 1,397,954 52,186,037 54,520,187
58,175,340 - 1,454,384 - 56,720,957
62,267,940 1,498,844 1,556,699 58,454,897 60,711,242
- - - - -
- 2,627,985 - 102,491,415 -
117,397,200 2,842,305 2,934,930 110,849,895 114,462,270
- - - - -
146,513,940 - 3,662,849 - 142,851,092
ISUZU
MANUAL AUTOMATIC CB CFX CB CFX

Tipe Mobil Isuzu Panther


 Isuzu Panther SMART 266,500,000 31,980,000 -
 Isuzu Panther LS 304,500,000 36,540,000 -
 Isuzu Panther LV 274,500,000 32,940,000 -
 Isuzu Panther TOURING 298,500,000 35,820,000 -
Tipe Mobil Isuzu ELF 4 Roda - -
Isuzu ELF NHR 55 cc 259,500,000 31,140,000 -
Isuzu ELF NKR 55 CC 267,000,000 32,040,000 -
Isuzu ELF NKR 55 l cc 284,000,000 34,080,000 -
Isuzu ELF NKR 55 CC 277,000,000 33,240,000 -
Tipe Mobil Isuzu ELF 6 Roda - -
 Isuzu ELF NKR 71 cc STD 317,500,000 38,100,000 -
 Isuzu ELF NKR 71 cc HD 323,500,000 38,820,000 -
 Isuzu ELF NKR 71 LWB 335,000,000 40,200,000 -
 Isuzu ELF NPS 75 4×4 - -
 Isuzu ELF NQR 71 Medium Bus 347,500,000 41,700,000 -
 Isuzu ELF NHR 55 Microbus 311,500,000 37,380,000 -
 Isuzu ELF NKR 55 Microbus 337,500,000 40,500,000 -
 Isuzu ELF NKR 55 Microbus LWB 342,000,000 41,040,000 -
Tipe Mobil Isuzu Panther - -
 Isuzu GIGA FRR 90 Q 4×2 457,000,000 54,840,000 -
 Isuzu  GIGA FTR 90 L 4×2 527,000,000 63,240,000 -
 Isuzu  GIGA FTR 90 P 4×2 532,000,000 63,840,000 -
 Isuzu  GIGA FTR 90 S 4×2 538,200,000 64,584,000 -
 Isuzu  GIGA FTR 90 TH 4×2 569,500,000 68,340,000 -
 Isuzu  GIGA FVR 34 L 4×2 592,000,000 71,040,000 -
 Isuzu  GIGA FVR 34 P 4×2 596,500,000 71,580,000 -
 Isuzu  GIGA FVR 34 S 4×2 599,500,000 71,940,000 -
 Isuzu  GIGA FVR 34 TH 4×2 638,500,000 76,620,000 -
 Isuzu  GIGA FVM 34 Q 6×2 699,200,000 83,904,000 -
 Isuzu  GIGA FVM 34 W 6×2 704,500,000 84,540,000 -
 Isuzu  GIGA FVM 34 T HP 6×2 735,000,000 88,200,000 -
 Isuzu  GIGA FVZ 34 P 6×4 869,500,000 104,340,000 -
 Isuzu  GIGA FVZ 34 TH 6×4 911,000,000 109,320,000 -
 Isuzu  GIGA FVZ 34 MIxer 6×4 875,000,000
Tipe Mobil Isuzu Bison - -
 Isuzu Bison STD 211,500,000 25,380,000 -
 Isuzu Bison FLAT BED 213,500,000 25,620,000 -
- -
Tipe Mobil Isuzu Pickup - -
 Isuzu Pickup STD 215,400,000 25,848,000 -
 Isuzu Pickup FLAT BED 217,500,000 26,100,000 -
 Isuzu Pickup GD 3 WAY 219,500,000 26,340,000 -
Tipe Mobil Isuzu D-MAX - -
 Isuzu D-MAX Single Cab 2.5 M/T 346,500,000 41,580,000 -
 Isuzu D-MAX Double Cab 2.5 M/T 410,200,000 49,224,000 -
 Isuzu D-MAX Double Cab 2.5 VGS M/T 489,500,000 58,740,000 -
 Isuzu D-MAX Rodeo LS 2.5 M/T 445,500,000 53,460,000 -
 Isuzu D-MAX Rodeo LS 2.5 VGS M/T 471,500,000 56,580,000 -
 Isuzu D-MAX Rodeo LS 2.5 VGS A/T 519,200,000 - 62,304,000
Tipe Mobil Isuzu MU-X - -
MU-X R2 4x2 AT 496,500,000 - 59,580,000
MU-X R2 4x2 AT Premiere 536,500,000 - 64,380,000
New MU-X R2 4x2 AT Premiere 541,700,000 - 65,004,000
New MU-X R2 4x2 AT Royale 556,000,000 - 66,720,000
New MU-X R2 4x2 MT 527,000,000 63,240,000 -
CFX SHARIAH EX CFX SHARIAH EX PRIVATE LEASING

234,520,000 - 79,950,000 - 186,550,000


267,960,000 - 91,350,000 - 213,150,000
241,560,000 - 82,350,000 - 192,150,000
262,680,000 - 89,550,000 - 208,950,000
- - - - -
228,360,000 - 77,850,000 - 181,650,000
234,960,000 - 80,100,000 - 186,900,000
249,920,000 - 85,200,000 - 198,800,000
243,760,000 - 83,100,000 - 193,900,000
- - - - -
279,400,000 - 95,250,000 - 222,250,000
284,680,000 - 97,050,000 - 226,450,000
294,800,000 - 100,500,000 - 234,500,000
- - - - -
305,800,000 - 104,250,000 - 243,250,000
274,120,000 - 93,450,000 - 218,050,000
297,000,000 - 101,250,000 - 236,250,000
300,960,000 - 102,600,000 - 239,400,000
- - - - -
402,160,000 - 137,100,000 - 319,900,000
463,760,000 - 158,100,000 - 368,900,000
468,160,000 - 159,600,000 - 372,400,000
473,616,000 - 161,460,000 - 376,740,000
501,160,000 - 170,850,000 - 398,650,000
520,960,000 - 177,600,000 - 414,400,000
524,920,000 - 178,950,000 - 417,550,000
527,560,000 - 179,850,000 - 419,650,000
561,880,000 - 191,550,000 - 446,950,000
615,296,000 - 209,760,000 - 489,440,000
619,960,000 - 211,350,000 - 493,150,000
646,800,000 - 220,500,000 - 514,500,000
765,160,000 - 260,850,000 - 608,650,000
801,680,000 - 273,300,000 - 637,700,000

- - - - -
186,120,000 - 63,450,000 - 148,050,000
187,880,000 - 64,050,000 - 149,450,000
- - - - -
- - - - -
189,552,000 - 64,620,000 - 150,780,000
191,400,000 - 65,250,000 - 152,250,000
193,160,000 - 65,850,000 - 153,650,000
- - - - -
304,920,000 - 103,950,000 - 242,550,000
360,976,000 - 123,060,000 - 287,140,000
430,760,000 - 146,850,000 - 342,650,000
392,040,000 - 133,650,000 - 311,850,000
414,920,000 - 141,450,000 - 330,050,000
- 456,896,000 - 155,760,000 -
- - - - -
- 436,920,000 - 148,950,000 -
- 472,120,000 - 160,950,000 -
- 476,696,000 - 162,510,000 -
- 489,280,000 - 166,800,000 -
463,760,000 - 158,100,000 - 368,900,000
PRIVATE LEASING CASH TRADE CASH TRADE BAGI HASIL BAGI HASIL CICILAN CICILAN

- 154,570,000 - 3,864,250 - 10,304,667 -


- 176,610,000 - 4,415,250 - 11,774,000 -
- 159,210,000 - 3,980,250 - 10,614,000 -
- 173,130,000 - 4,328,250 - 11,542,000 -
- - - - - - -
- 150,510,000 - 3,762,750 - 10,034,000 -
- 154,860,000 - 3,871,500 - 10,324,000 -
- 164,720,000 - 4,118,000 - 10,981,333 -
- 160,660,000 - 4,016,500 - 10,710,667 -
- - - - - - -
- 184,150,000 - 4,603,750 - 12,276,667 -
- 187,630,000 - 4,690,750 - 12,508,667 -
- 194,300,000 - 4,857,500 - 12,953,333 -
- - - - - - -
- 201,550,000 - 5,038,750 - 13,436,667 -
- 180,670,000 - 4,516,750 - 12,044,667 -
- 195,750,000 - 4,893,750 - 13,050,000 -
- 198,360,000 - 4,959,000 - 13,224,000 -
- - - - - - -
- 265,060,000 - 6,626,500 - 17,670,667 -
- 305,660,000 - 7,641,500 - 20,377,333 -
- 308,560,000 - 7,714,000 - 20,570,667 -
- 312,156,000 - 7,803,900 - 20,810,400 -
- 330,310,000 - 8,257,750 - 22,020,667 -
- 343,360,000 - 8,584,000 - 22,890,667 -
- 345,970,000 - 8,649,250 - 23,064,667 -
- 347,710,000 - 8,692,750 - 23,180,667 -
- 370,330,000 - 9,258,250 - 24,688,667 -
- 405,536,000 - 10,138,400 - 27,035,733 -
- 408,610,000 - 10,215,250 - 27,240,667 -
- 426,300,000 - 10,657,500 - 28,420,000 -
- 504,310,000 - 12,607,750 - 33,620,667 -
- 528,380,000 - 13,209,500 - 35,225,333 -

- - - - - - -
- 122,670,000 - 3,066,750 - 8,178,000 -
- 123,830,000 - 3,095,750 - 8,255,333 -
- - - - - - -
- - - - - - -
- 124,932,000 - 3,123,300 - 8,328,800 -
- 126,150,000 - 3,153,750 - 8,410,000 -
- 127,310,000 - 3,182,750 - 8,487,333 -
- - - - - - -
- 200,970,000 - 5,024,250 - 13,398,000 -
- 237,916,000 - 5,947,900 - 15,861,067 -
- 283,910,000 - 7,097,750 - 18,927,333 -
- 258,390,000 - 6,459,750 - 17,226,000 -
- 273,470,000 - 6,836,750 - 18,231,333 -
363,440,000 - 301,136,000 - 7,528,400 - 20,075,733
- - - - - - -
347,550,000 - 287,970,000 - 7,199,250 - 19,198,000
375,550,000 - 311,170,000 - 7,779,250 - 20,744,667
379,190,000 - 314,186,000 - 7,854,650 - 20,945,733
389,200,000 - 322,480,000 - 8,062,000 - 21,498,667
- 305,660,000 - 7,641,500 - 20,377,333 -
TOTAL CICILAN TOTAL CICILAN PROFIT PL PROFIT PL ZAKAT MAAL ZAKAT MAAL

247,312,000 - 60,762,000 - 1,519,050 -


282,576,000 - 69,426,000 - 1,735,650 -
254,736,000 - 62,586,000 - 1,564,650 -
277,008,000 - 68,058,000 - 1,701,450 -
- - - - - -
240,816,000 - 59,166,000 - 1,479,150 -
247,776,000 - 60,876,000 - 1,521,900 -
263,552,000 - 64,752,000 - 1,618,800 -
257,056,000 - 63,156,000 - 1,578,900 -
- - - - - -
294,640,000 - 72,390,000 - 1,809,750 -
300,208,000 - 73,758,000 - 1,843,950 -
310,880,000 - 76,380,000 - 1,909,500 -
- - - - - -
322,480,000 - 79,230,000 - 1,980,750 -
289,072,000 - 71,022,000 - 1,775,550 -
313,200,000 - 76,950,000 - 1,923,750 -
317,376,000 - 77,976,000 - 1,949,400 -
- - - - - -
424,096,000 - 104,196,000 - 2,604,900 -
489,056,000 - 120,156,000 - 3,003,900 -
493,696,000 - 121,296,000 - 3,032,400 -
499,449,600 - 122,709,600 - 3,067,740 -
528,496,000 - 129,846,000 - 3,246,150 -
549,376,000 - 134,976,000 - 3,374,400 -
553,552,000 - 136,002,000 - 3,400,050 -
556,336,000 - 136,686,000 - 3,417,150 -
592,528,000 - 145,578,000 - 3,639,450 -
648,857,600 - 159,417,600 - 3,985,440 -
653,776,000 - 160,626,000 - 4,015,650 -
682,080,000 - 167,580,000 - 4,189,500 -
806,896,000 - 198,246,000 - 4,956,150 -
845,408,000 - 207,708,000 - 5,192,700 -

- - - - - -
196,272,000 - 48,222,000 - 1,205,550 -
198,128,000 - 48,678,000 - 1,216,950 -
- - - - - -
- - - - - -
199,891,200 - 49,111,200 - 1,227,780 -
201,840,000 - 49,590,000 - 1,239,750 -
203,696,000 - 50,046,000 - 1,251,150 -
- - - - - -
321,552,000 - 79,002,000 - 1,975,050 -
380,665,600 - 93,525,600 - 2,338,140 -
454,256,000 - 111,606,000 - 2,790,150 -
413,424,000 - 101,574,000 - 2,539,350 -
437,552,000 - 107,502,000 - 2,687,550 -
- 481,817,600 - 118,377,600 - 2,959,440
- - - - - -
- 460,752,000 - 113,202,000 - 2,830,050
- 497,872,000 - 122,322,000 - 3,058,050
- 502,697,600 - 123,507,600 - 3,087,690
- 515,968,000 - 126,768,000 - 3,169,200
489,056,000 - 120,156,000 - 3,003,900 -
TOTAL TERIMA TOTAL TERIMA

59,242,950 -
67,690,350 -
61,021,350 -
66,356,550 -
- -
57,686,850 -
59,354,100 -
63,133,200 -
61,577,100 -
- -
70,580,250 -
71,914,050 -
74,470,500 -
- -
77,249,250 -
69,246,450 -
75,026,250 -
76,026,600 -
- -
101,591,100 -
117,152,100 -
118,263,600 -
119,641,860 -
126,599,850 -
131,601,600 -
132,601,950 -
133,268,850 -
141,938,550 -
155,432,160 -
156,610,350 -
163,390,500 -
193,289,850 -
202,515,300 -

- -
47,016,450 -
47,461,050 -
- -
- -
47,883,420 -
48,350,250 -
48,794,850 -
- -
77,026,950 -
91,187,460 -
108,815,850 -
99,034,650 -
104,814,450 -
- 115,418,160
- -
- 110,371,950
- 119,263,950
- 120,419,910
- 123,598,800
117,152,100 -
SUZUKI MANUAL AUTOMATIC CB CFX CB CFX
Tipe Mobil Suzuki APV
Suzuki APV Arena GL 1.5 190,000,000 216,500,000 22,800,000 25,980,000
Suzuki APV Arena GX 1.5 202,500,000 24,300,000 -
Suzuki APV Arena Luxury v1.5 224,200,000 238,200,000 26,904,000 28,584,000
Suzuki APV Arena Luxury v1.7 228,200,000 242,200,000 27,384,000 29,064,000
Suzuki APV Arena SGX 1.5 205,000,000 219,000,000 24,600,000 26,280,000
Suzuki APV Blind Van High 147,500,000 17,700,000 -
Suzuki APV GE Face to face 1.5 167,200,000 20,064,000 -
Suzuki APV GE PS 1.5 182,500,000 21,900,000 -
Tipe Mobil Suzuki Ertiga - -
Suzuki Ertiga DX 190,900,000 201,800,000 22,908,000 24,216,000
Suzuki Ertiga Elegant 216,000,000 227,500,000 25,920,000 27,300,000
Suzuki Ertiga Elegant plus 239,000,000 251,000,000 28,680,000 30,120,000
Suzuki Ertiga Elegant sporty 219,000,000 232,000,000 26,280,000 27,840,000
Suzuki Ertiga GA 191,500,000 22,980,000 -
Suzuki Ertiga GL 208,000,000 220,500,000 24,960,000 26,460,000
Suzuki Ertiga GL Double blower 180,800,000 21,696,000 -
Suzuki Ertiga GL Double blower 208,600,000 219,300,000 25,032,000 26,316,000
Suzuki Ertiga GX 188,000,000 22,560,000 -
Suzuki Ertiga GX Double blower 192,800,000 23,136,000 -
Suzuki Ertiga GX Double blower 218,000,000 229,000,000 26,160,000 27,480,000
Suzuki Ertiga GX Elegant 229,000,000 240,000,000 27,480,000 28,800,000
Suzuki Ertiga SDX 203,600,000 214,400,000 24,432,000 25,728,000
Tipe Mobil Suzuki Grand Vitara - -
Suzuki Grand Vitara 2.0 355,000,000 366,700,000 42,600,000 44,004,000
Tipe Mobil Suzuki Karimun - -
Suzuki Karimun Estilo M/T 152,500,000 18,300,000 -
Suzuki Karimun Wagon R Dilago 135,500,000 16,260,000 -
Suzuki Karimun Wagon R Dilago AGS 144,000,000 17,280,000 -
Suzuki Karimun Wagon R GA 110,000,000 13,200,000 -
Suzuki Karimun Wagon R GL 126,500,000 15,180,000 -
Suzuki Karimun Wagon R GL AGS 135,000,000 16,200,000 -
Suzuki Karimun Wagon R GS 135,500,000 16,260,000 -
Suzuki Karimun Wagon R GS AGS 144,000,000 17,280,000 -
Suzuki Karimun Wagon R GX 133,000,000 15,960,000 -
Suzuki Karimun Wagon R GX AGS 141,500,000
Tipe Mobil Suzuki New Grand Vitara - -
Suzuki New Grand Vitara 2.4 368,000,000 379,000,000 44,160,000 45,480,000
Tipe Mobil Suzuki New Swift - -
Suzuki New Swift GL 195,300,000 210,200,000 23,436,000 25,224,000
Suzuki New Swift GS 234,400,000 243,500,000 28,128,000 29,220,000
Suzuki New Swift GT3 210,100,000 221,200,000 25,212,000 26,544,000
Suzuki New Swift GX 219,500,000 228,500,000 26,340,000 27,420,000
Suzuki New Swift ST 196,100,000 207,100,000 23,532,000 24,852,000
Tipe Mobil Suzuki Swift New Sport - -
Suzuki Swift New Sport 339,000,000 355,000,000 40,680,000 42,600,000
Tipe Mobil Suzuki Splash - -
Suzuki Splash AT 171,000,000 20,520,000 -
Suzuki Splash GL 168,000,000 20,160,000 -
Suzuki Splash GL 177,500,000 189,500,000 21,300,000 22,740,000
Tipe Mobil Suzuki SX4 - -
Suzuki SX4 Crossover 230,200,000 241,500,000 27,624,000 28,980,000
Suzuki SX4 RC1 245,200,000 256,500,000 29,424,000 30,780,000
- -
- -
- -
- -
CFX SHARIAH EX CFX SHARIAH EX PRIVATE LEASING

167,200,000 190,520,000 57,000,000 64,950,000 133,000,000


178,200,000 - 60,750,000 - 141,750,000
197,296,000 209,616,000 67,260,000 71,460,000 156,940,000
200,816,000 213,136,000 68,460,000 72,660,000 159,740,000
180,400,000 192,720,000 61,500,000 65,700,000 143,500,000
129,800,000 - 44,250,000 - 103,250,000
147,136,000 - 50,160,000 - 117,040,000
160,600,000 - 54,750,000 - 127,750,000
- - - - -
167,992,000 177,584,000 57,270,000 60,540,000 133,630,000
190,080,000 200,200,000 64,800,000 68,250,000 151,200,000
210,320,000 220,880,000 71,700,000 75,300,000 167,300,000
192,720,000 204,160,000 65,700,000 69,600,000 153,300,000
168,520,000 - 57,450,000 - 134,050,000
183,040,000 194,040,000 62,400,000 66,150,000 145,600,000
159,104,000 - 54,240,000 - 126,560,000
183,568,000 192,984,000 62,580,000 65,790,000 146,020,000
165,440,000 - 56,400,000 - 131,600,000
169,664,000 - 57,840,000 - 134,960,000
191,840,000 201,520,000 65,400,000 68,700,000 152,600,000
201,520,000 211,200,000 68,700,000 72,000,000 160,300,000
179,168,000 188,672,000 61,080,000 64,320,000 142,520,000
- - - - -
312,400,000 322,696,000 106,500,000 110,010,000 248,500,000
- - - - -
134,200,000 - 45,750,000 - 106,750,000
119,240,000 - 40,650,000 - 94,850,000
126,720,000 - 43,200,000 - 100,800,000
96,800,000 - 33,000,000 - 77,000,000
111,320,000 - 37,950,000 - 88,550,000
118,800,000 - 40,500,000 - 94,500,000
119,240,000 - 40,650,000 - 94,850,000
126,720,000 - 43,200,000 - 100,800,000
117,040,000 - 39,900,000 - 93,100,000

- - - - -
323,840,000 333,520,000 110,400,000 113,700,000 257,600,000
- - - - -
171,864,000 184,976,000 58,590,000 63,060,000 136,710,000
206,272,000 214,280,000 70,320,000 73,050,000 164,080,000
184,888,000 194,656,000 63,030,000 66,360,000 147,070,000
193,160,000 201,080,000 65,850,000 68,550,000 153,650,000
172,568,000 182,248,000 58,830,000 62,130,000 137,270,000
- - - - -
298,320,000 312,400,000 101,700,000 106,500,000 237,300,000
- - - - -
150,480,000 - 51,300,000 - 119,700,000
147,840,000 - 50,400,000 - 117,600,000
156,200,000 166,760,000 53,250,000 56,850,000 124,250,000
- - - - -
202,576,000 212,520,000 69,060,000 72,450,000 161,140,000
215,776,000 225,720,000 73,560,000 76,950,000 171,640,000
- - - - -
- - - - -
- - - - -
- - - - -
PRIVATE LEASING CASH TRADE CASH TRADE BAGI HASIL BAGI HASIL CICILAN CICILAN

151,550,000 110,200,000 125,570,000 2,755,000 3,139,250 7,346,667 8,371,333


- 117,450,000 - 2,936,250 - 7,830,000 -
166,740,000 130,036,000 138,156,000 3,250,900 3,453,900 8,669,067 9,210,400
169,540,000 132,356,000 140,476,000 3,308,900 3,511,900 8,823,733 9,365,067
153,300,000 118,900,000 127,020,000 2,972,500 3,175,500 7,926,667 8,468,000
- 85,550,000 - 2,138,750 - 5,703,333 -
- 96,976,000 - 2,424,400 - 6,465,067 -
- 105,850,000 - 2,646,250 - 7,056,667 -
- - - - - - -
141,260,000 110,722,000 117,044,000 2,768,050 2,926,100 7,381,467 7,802,933
159,250,000 125,280,000 131,950,000 3,132,000 3,298,750 8,352,000 8,796,667
175,700,000 138,620,000 145,580,000 3,465,500 3,639,500 9,241,333 9,705,333
162,400,000 127,020,000 134,560,000 3,175,500 3,364,000 8,468,000 8,970,667
- 111,070,000 - 2,776,750 - 7,404,667 -
154,350,000 120,640,000 127,890,000 3,016,000 3,197,250 8,042,667 8,526,000
- 104,864,000 - 2,621,600 - 6,990,933 -
153,510,000 120,988,000 127,194,000 3,024,700 3,179,850 8,065,867 8,479,600
- 109,040,000 - 2,726,000 - 7,269,333 -
- 111,824,000 - 2,795,600 - 7,454,933 -
160,300,000 126,440,000 132,820,000 3,161,000 3,320,500 8,429,333 8,854,667
168,000,000 132,820,000 139,200,000 3,320,500 3,480,000 8,854,667 9,280,000
150,080,000 118,088,000 124,352,000 2,952,200 3,108,800 7,872,533 8,290,133
- - - - - - -
256,690,000 205,900,000 212,686,000 5,147,500 5,317,150 13,726,667 14,179,067
- - - - - - -
- 88,450,000 - 2,211,250 - 5,896,667 -
- 78,590,000 - 1,964,750 - 5,239,333 -
- 83,520,000 - 2,088,000 - 5,568,000 -
- 63,800,000 - 1,595,000 - 4,253,333 -
- 73,370,000 - 1,834,250 - 4,891,333 -
- 78,300,000 - 1,957,500 - 5,220,000 -
- 78,590,000 - 1,964,750 - 5,239,333 -
- 83,520,000 - 2,088,000 - 5,568,000 -
- 77,140,000 - 1,928,500 - 5,142,667 -

- - - - - - -
265,300,000 213,440,000 219,820,000 5,336,000 5,495,500 14,229,333 14,654,667
- - - - - - -
147,140,000 113,274,000 121,916,000 2,831,850 3,047,900 7,551,600 8,127,733
170,450,000 135,952,000 141,230,000 3,398,800 3,530,750 9,063,467 9,415,333
154,840,000 121,858,000 128,296,000 3,046,450 3,207,400 8,123,867 8,553,067
159,950,000 127,310,000 132,530,000 3,182,750 3,313,250 8,487,333 8,835,333
144,970,000 113,738,000 120,118,000 2,843,450 3,002,950 7,582,533 8,007,867
- - - - - - -
248,500,000 196,620,000 205,900,000 4,915,500 5,147,500 13,108,000 13,726,667
- - - - - - -
- 99,180,000 - 2,479,500 - 6,612,000 -
- 97,440,000 - 2,436,000 - 6,496,000 -
132,650,000 102,950,000 109,910,000 2,573,750 2,747,750 6,863,333 7,327,333
- - - - - - -
169,050,000 133,516,000 140,070,000 3,337,900 3,501,750 8,901,067 9,338,000
179,550,000 142,216,000 148,770,000 3,555,400 3,719,250 9,481,067 9,918,000
- - - - - - -
- - - - - - -
- - - - - - -
- - - - - - -
TOTAL CICILAN TOTAL CICILAN PROFIT PL PROFIT PL ZAKAT MAAL ZAKAT MAAL

176,320,000 200,912,000 43,320,000 49,362,000 1,083,000 1,234,050


187,920,000 - 46,170,000 - 1,154,250 -
208,057,600 221,049,600 51,117,600 54,309,600 1,277,940 1,357,740
211,769,600 224,761,600 52,029,600 55,221,600 1,300,740 1,380,540
190,240,000 203,232,000 46,740,000 49,932,000 1,168,500 1,248,300
136,880,000 - 33,630,000 - 840,750 -
155,161,600 - 38,121,600 - 953,040 -
169,360,000 - 41,610,000 - 1,040,250 -
- - - - - -
177,155,200 187,270,400 43,525,200 46,010,400 1,088,130 1,150,260
200,448,000 211,120,000 49,248,000 51,870,000 1,231,200 1,296,750
221,792,000 232,928,000 54,492,000 57,228,000 1,362,300 1,430,700
203,232,000 215,296,000 49,932,000 52,896,000 1,248,300 1,322,400
177,712,000 - 43,662,000 - 1,091,550 -
193,024,000 204,624,000 47,424,000 50,274,000 1,185,600 1,256,850
167,782,400 - 41,222,400 - 1,030,560 -
193,580,800 203,510,400 47,560,800 50,000,400 1,189,020 1,250,010
174,464,000 - 42,864,000 - 1,071,600 -
178,918,400 - 43,958,400 - 1,098,960 -
202,304,000 212,512,000 49,704,000 52,212,000 1,242,600 1,305,300
212,512,000 222,720,000 52,212,000 54,720,000 1,305,300 1,368,000
188,940,800 198,963,200 46,420,800 48,883,200 1,160,520 1,222,080
- - - - - -
329,440,000 340,297,600 80,940,000 83,607,600 2,023,500 2,090,190
- - - - - -
141,520,000 - 34,770,000 - 869,250 -
125,744,000 - 30,894,000 - 772,350 -
133,632,000 - 32,832,000 - 820,800 -
102,080,000 - 25,080,000 - 627,000 -
117,392,000 - 28,842,000 - 721,050 -
125,280,000 - 30,780,000 - 769,500 -
125,744,000 - 30,894,000 - 772,350 -
133,632,000 - 32,832,000 - 820,800 -
123,424,000 - 30,324,000 - 758,100 -

- - - - - -
341,504,000 351,712,000 83,904,000 86,412,000 2,097,600 2,160,300
- - - - - -
181,238,400 195,065,600 44,528,400 47,925,600 1,113,210 1,198,140
217,523,200 225,968,000 53,443,200 55,518,000 1,336,080 1,387,950
194,972,800 205,273,600 47,902,800 50,433,600 1,197,570 1,260,840
203,696,000 212,048,000 50,046,000 52,098,000 1,251,150 1,302,450
181,980,800 192,188,800 44,710,800 47,218,800 1,117,770 1,180,470
- - - - - -
314,592,000 329,440,000 77,292,000 80,940,000 1,932,300 2,023,500
- - - - - -
158,688,000 - 38,988,000 - 974,700 -
155,904,000 - 38,304,000 - 957,600 -
164,720,000 175,856,000 40,470,000 43,206,000 1,011,750 1,080,150
- - - - - -
213,625,600 224,112,000 52,485,600 55,062,000 1,312,140 1,376,550
227,545,600 238,032,000 55,905,600 58,482,000 1,397,640 1,462,050
- - - - - -
- - - - - -
- - - - - -
- - - - - -
TOTAL TERIMA TOTAL TERIMA

42,237,000 48,127,950
45,015,750 -
49,839,660 52,951,860
50,728,860 53,841,060
45,571,500 48,683,700
32,789,250 -
37,168,560 -
40,569,750 -
- -
42,437,070 44,860,140
48,016,800 50,573,250
53,129,700 55,797,300
48,683,700 51,573,600
42,570,450 -
46,238,400 49,017,150
40,191,840 -
46,371,780 48,750,390
41,792,400 -
42,859,440 -
48,461,400 50,906,700
50,906,700 53,352,000
45,260,280 47,661,120
- -
78,916,500 81,517,410
- -
33,900,750 -
30,121,650 -
32,011,200 -
24,453,000 -
28,120,950 -
30,010,500 -
30,121,650 -
32,011,200 -
29,565,900 -

- -
81,806,400 84,251,700
- -
43,415,190 46,727,460
52,107,120 54,130,050
46,705,230 49,172,760
48,794,850 50,795,550
43,593,030 46,038,330
- -
75,359,700 78,916,500
- -
38,013,300 -
37,346,400 -
39,458,250 42,125,850
- -
51,173,460 53,685,450
54,507,960 57,019,950
- -
- -
- -
- -
HONDA
MANUAL AUTOMATIC CB CFX CB CFX
Honda City
New City S Manual 309,000,000 37,080,000 -
New City S CVT 319,000,000 - 38,280,000
New City E Manual 319,000,000 38,280,000 -
New City E CVT 319,000,000 - 38,280,000
New City ES CVT 319,000,000 - 38,280,000
2. Honda Accord - -
Accord 2,4L VTi Otomatis 556,000,000 - 66,720,000
Accord 2,4L VTi-L Otomatis 609,000,000 - 73,080,000
3. Honda Civic - -
Civic 1.8 L Manual 405,500,000 48,660,000 -
Civic 1.8 L Otomatis 418,500,000 - 50,220,000
Civic 2.0 L Otomatis 487,500,000 - 58,500,000
3. Honda Brio - -
Brio Satya A Manual 131,600,000 15,792,000 -
Brio Satya S Manual 139,600,000 16,752,000 -
Brio Satya E Manual 147,600,000 17,712,000 -
Brio 1,2L CKD S Otomatis 178,800,000 - 21,456,000
Brio 1,2L CKD E Otomatis 183,800,000 - 22,056,000
Brio Sports E Manual 205,200,000 24,624,000 -
Brio Sports E Otomatis 219,000,000 - 26,280,000
5. Honda CR-V - -
CRV 2.0 I-VTEC Manual 414,000,000 49,680,000 -
CRV 2.0 I-VTEC Otomatis 431,000,000 - 51,720,000
CRV 2.0 I Prestige Otomatis 444,000,000 - 53,280,000
CRV 2.4 I-VTEC Otomatis 466,000,000 - 55,920,000
CRV 2.4 I Prestige Otomatis 491,000,000 - 58,920,000
6. Honda Jazz - -
New Jazz A Manual 224,000,000 26,880,000 -
New Jazz S Manual 243,000,000 29,160,000 -
New Jazz S CVT 256,000,000 - 30,720,000
New Jazz RS Manual 265,000,000 31,800,000 -
New Jazz RS CVT 276,000,000 - 33,120,000
New Jazz RS Black Top limited edition 298,000,000 - 35,760,000
Honda Freed - -
Freed A 254,500,000
Freed S 288,500,000 - 34,620,000
Freed E 314,000,000 - 37,680,000
Honda Odyssey - -
Type - -
Odyssey 2,4L 665,000,000 - 79,800,000
Odyssey 2.4L Prestige 764,000,000 - 91,680,000
Honda CR-Z - -
CR-Z 6M/T 544,000,000 - 65,280,000
CR-Z A/T 551,000,000 - 66,120,000
Honda Mobilio - -
Mobilio Type S M/T 191,200,000 - 22,944,000
Mobilio Type E M/T 211,000,000 - 25,320,000
Mobilio Type E CVT 219,500,000 - 26,340,000
Mobilio Type E CVT Prestige 233,000,000 - 27,960,000
Honda Mobilio RS - -
Mobilio RS Type MT 236,500,000 - 28,380,000
Mobilio RS Type CVT 251,200,000 - 30,144,000
Honda HR-V - -
HR-V 1.5L A MT 281,000,000 - 33,720,000
HR-V 1.5L S MT 291,300,000 - 34,956,000
HR-V 1.5L S CVT 304,000,000 - 36,480,000
HR-V 1.5L E CVT 318,200,000 - 38,184,000
HR-V 1.8L Prestige CVT 391,300,000 - 46,956,000
CFX SHARIAH EX CFX SHARIAH EX PRIVATE LEASING

271,920,000 - 92,700,000 - 216,300,000


- 280,720,000 - 95,700,000 -
280,720,000 - 95,700,000 - 223,300,000
- 280,720,000 - 95,700,000 -
- 280,720,000 - 95,700,000 -
- - - - -
- 489,280,000 - 166,800,000 -
- 535,920,000 - 182,700,000 -
- - - - -
356,840,000 - 121,650,000 - 283,850,000
- 368,280,000 - 125,550,000 -
- 429,000,000 - 146,250,000 -
- - - - -
115,808,000 - 39,480,000 - 92,120,000
122,848,000 - 41,880,000 - 97,720,000
129,888,000 - 44,280,000 - 103,320,000
- 157,344,000 - 53,640,000 -
- 161,744,000 - 55,140,000 -
180,576,000 - 61,560,000 - 143,640,000
- 192,720,000 - 65,700,000 -
- - - - -
364,320,000 - 124,200,000 - 289,800,000
- 379,280,000 - 129,300,000 -
- 390,720,000 - 133,200,000 -
- 410,080,000 - 139,800,000 -
- 432,080,000 - 147,300,000 -
- - - - -
197,120,000 - 67,200,000 - 156,800,000
213,840,000 - 72,900,000 - 170,100,000
- 225,280,000 - 76,800,000 -
233,200,000 - 79,500,000 - 185,500,000
- 242,880,000 - 82,800,000 -
- 262,240,000 - 89,400,000 -
- - - - -

- 253,880,000 - 86,550,000 -
- 276,320,000 - 94,200,000 -
- - - - -
- - - - -
- 585,200,000 - 199,500,000 -
- 672,320,000 - 229,200,000 -
- - - - -
- 478,720,000 - 163,200,000 -
- 484,880,000 - 165,300,000 -
- - - - -
- 168,256,000 - 57,360,000 -
- 185,680,000 - 63,300,000 -
- 193,160,000 - 65,850,000 -
- 205,040,000 - 69,900,000 -
- - - - -
- 208,120,000 - 70,950,000 -
- 221,056,000 - 75,360,000 -
- - - - -
- 247,280,000 - 84,300,000 -
- 256,344,000 - 87,390,000 -
- 267,520,000 - 91,200,000 -
- 280,016,000 - 95,460,000 -
- 344,344,000 - 117,390,000 -
PRIVATE LEASING CASH TRADE CASH TRADE BAGI HASIL BAGI HASIL CICILAN CICILAN

- 179,220,000 - 4,480,500 - 11,948,000 -


223,300,000 - 185,020,000 - 4,625,500 - 12,334,667
- 185,020,000 - 4,625,500 - 12,334,667 -
223,300,000 - 185,020,000 - 4,625,500 - 12,334,667
223,300,000 - 185,020,000 - 4,625,500 - 12,334,667
- - - - - - -
389,200,000 - 322,480,000 - 8,062,000 - 21,498,667
426,300,000 - 353,220,000 - 8,830,500 - 23,548,000
- - - - - - -
- 235,190,000 - 5,879,750 - 15,679,333 -
292,950,000 - 242,730,000 - 6,068,250 - 16,182,000
341,250,000 - 282,750,000 - 7,068,750 - 18,850,000
- - - - - - -
- 76,328,000 - 1,908,200 - 5,088,533 -
- 80,968,000 - 2,024,200 - 5,397,867 -
- 85,608,000 - 2,140,200 - 5,707,200 -
125,160,000 - 103,704,000 - 2,592,600 - 6,913,600
128,660,000 - 106,604,000 - 2,665,100 - 7,106,933
- 119,016,000 - 2,975,400 - 7,934,400 -
153,300,000 - 127,020,000 - 3,175,500 - 8,468,000
- - - - - - -
- 240,120,000 - 6,003,000 - 16,008,000 -
301,700,000 - 249,980,000 - 6,249,500 - 16,665,333
310,800,000 - 257,520,000 - 6,438,000 - 17,168,000
326,200,000 - 270,280,000 - 6,757,000 - 18,018,667
343,700,000 - 284,780,000 - 7,119,500 - 18,985,333
- - - - - - -
- 129,920,000 - 3,248,000 - 8,661,333 -
- 140,940,000 - 3,523,500 - 9,396,000 -
179,200,000 - 148,480,000 - 3,712,000 - 9,898,667
- 153,700,000 - 3,842,500 - 10,246,667 -
193,200,000 - 160,080,000 - 4,002,000 - 10,672,000
208,600,000 - 172,840,000 - 4,321,000 - 11,522,667
- - - - - - -

201,950,000 - 167,330,000 - 4,183,250 - 11,155,333


219,800,000 - 182,120,000 - 4,553,000 - 12,141,333
- - - - - - -
- - - - - - -
465,500,000 - 385,700,000 - 9,642,500 - 25,713,333
534,800,000 - 443,120,000 - 11,078,000 - 29,541,333
- - - - - - -
380,800,000 - 315,520,000 - 7,888,000 - 21,034,667
385,700,000 - 319,580,000 - 7,989,500 - 21,305,333
- - - - - - -
133,840,000 - 110,896,000 - 2,772,400 - 7,393,067
147,700,000 - 122,380,000 - 3,059,500 - 8,158,667
153,650,000 - 127,310,000 - 3,182,750 - 8,487,333
163,100,000 - 135,140,000 - 3,378,500 - 9,009,333
- - - - - - -
165,550,000 - 137,170,000 - 3,429,250 - 9,144,667
175,840,000 - 145,696,000 - 3,642,400 - 9,713,067
- - - - - - -
196,700,000 - 162,980,000 - 4,074,500 - 10,865,333
203,910,000 - 168,954,000 - 4,223,850 - 11,263,600
212,800,000 - 176,320,000 - 4,408,000 - 11,754,667
222,740,000 - 184,556,000 - 4,613,900 - 12,303,733
273,910,000 - 226,954,000 - 5,673,850 - 15,130,267
TOTAL CICILAN TOTAL CICILAN PROFIT PL PROFIT PL ZAKAT MAAL ZAKAT MAAL

286,752,000 - 70,452,000 - 1,761,300 -


- 296,032,000 - 72,732,000 - 1,818,300
296,032,000 - 72,732,000 - 1,818,300 -
- 296,032,000 - 72,732,000 - 1,818,300
- 296,032,000 - 72,732,000 - 1,818,300
- - - - - -
- 515,968,000 - 126,768,000 - 3,169,200
- 565,152,000 - 138,852,000 - 3,471,300
- - - - - -
376,304,000 - 92,454,000 - 2,311,350 -
- 388,368,000 - 95,418,000 - 2,385,450
- 452,400,000 - 111,150,000 - 2,778,750
- - - - - -
122,124,800 - 30,004,800 - 750,120 -
129,548,800 - 31,828,800 - 795,720 -
136,972,800 - 33,652,800 - 841,320 -
- 165,926,400 - 40,766,400 - 1,019,160
- 170,566,400 - 41,906,400 - 1,047,660
190,425,600 - 46,785,600 - 1,169,640 -
- 203,232,000 - 49,932,000 - 1,248,300
- - - - - -
384,192,000 - 94,392,000 - 2,359,800 -
- 399,968,000 - 98,268,000 - 2,456,700
- 412,032,000 - 101,232,000 - 2,530,800
- 432,448,000 - 106,248,000 - 2,656,200
- 455,648,000 - 111,948,000 - 2,798,700
- - - - - -
207,872,000 - 51,072,000 - 1,276,800 -
225,504,000 - 55,404,000 - 1,385,100 -
- 237,568,000 - 58,368,000 - 1,459,200
245,920,000 - 60,420,000 - 1,510,500 -
- 256,128,000 - 62,928,000 - 1,573,200
- 276,544,000 - 67,944,000 - 1,698,600
- - - - - -

- 267,728,000 - 65,778,000 - 1,644,450


- 291,392,000 - 71,592,000 - 1,789,800
- - - - - -
- - - - - -
- 617,120,000 - 151,620,000 - 3,790,500
- 708,992,000 - 174,192,000 - 4,354,800
- - - - - -
- 504,832,000 - 124,032,000 - 3,100,800
- 511,328,000 - 125,628,000 - 3,140,700
- - - - - -
- 177,433,600 - 43,593,600 - 1,089,840
- 195,808,000 - 48,108,000 - 1,202,700
- 203,696,000 - 50,046,000 - 1,251,150
- 216,224,000 - 53,124,000 - 1,328,100
- - - - - -
- 219,472,000 - 53,922,000 - 1,348,050
- 233,113,600 - 57,273,600 - 1,431,840
- - - - - -
- 260,768,000 - 64,068,000 - 1,601,700
- 270,326,400 - 66,416,400 - 1,660,410
- 282,112,000 - 69,312,000 - 1,732,800
- 295,289,600 - 72,549,600 - 1,813,740
- 363,126,400 - 89,216,400 - 2,230,410
TOTAL TERIMA TOTAL TERIMA

68,690,700 -
- 70,913,700
70,913,700 -
- 70,913,700
- 70,913,700
- -
- 123,598,800
- 135,380,700
- -
90,142,650 -
- 93,032,550
- 108,371,250
- -
29,254,680 -
31,033,080 -
32,811,480 -
- 39,747,240
- 40,858,740
45,615,960 -
- 48,683,700
- -
92,032,200 -
- 95,811,300
- 98,701,200
- 103,591,800
- 109,149,300
- -
49,795,200 -
54,018,900 -
- 56,908,800
58,909,500 -
- 61,354,800
- 66,245,400
- -

- 64,133,550
- 69,802,200
- -
- -
- 147,829,500
- 169,837,200
- -
- 120,931,200
- 122,487,300
- -
- 42,503,760
- 46,905,300
- 48,794,850
- 51,795,900
- -
- 52,573,950
- 55,841,760
- -
- 62,466,300
- 64,755,990
- 67,579,200
- 70,735,860
- 86,985,990