ANGSURAN POKOK +

POKOK BUNGA SALDO

KE BUNGA
18,326,790
1 500,000 274,902 17,551,888 774,902
2 500,000 263,278 16,788,610 763,278
3 500,000 251,829 16,036,781 751,829
4 500,000 240,552 15,296,229 740,552
5 500,000 229,443 14,566,786 729,443
6 500,000 218,502 13,848,284 718,502
7 500,000 207,724 13,140,559 707,724
8 500,000 197,108 12,443,451 697,108
9 500,000 186,652 11,756,799 686,652
10 500,000 176,352 11,080,447 676,352
11 500,000 166,207 10,414,241 666,207
12 500,000 156,214 9,758,027 656,214
13 500,000 146,370 9,111,657 646,370
14 500,000 136,675 8,474,982 636,675
15 500,000 127,125 7,847,857 627,125
16 500,000 117,718 7,230,139 617,718
17 500,000 108,452 6,621,687 608,452
18 500,000 99,325 6,022,362 599,325
19 500,000 90,335 5,432,026 590,335
20 500,000 81,480 4,850,546 581,480
21 500,000 72,758 4,277,788 572,758
22 500,000 64,167 3,713,621 564,167
23 500,000 55,704 3,157,917 555,704
24 500,000 47,369 2,610,548 547,369
25 500,000 39,158 2,071,390 539,158
26 500,000 31,071 1,540,319 531,071
27 500,000 23,105 1,017,214 523,105
28 500,000 15,258 501,956 515,258
29 500,000 7,529 (5,573) 507,529

TOTAL 3,832,363
BUNGA 9,929,000
DEALER
SELISIH 6,096,637

HONDA BeAT eSP CBS

Rp 17,793,000
PEMBULATAN

775,000
764,000
752,000
741,000
730,000
719,000
708,000
698,000
687,000
677,000
667,000
657,000
647,000
637,000
628,000
618,000
609,000
600,000
591,000
582,000
573,000
565,000
556,000
548,000
540,000
532,000
524,000
516,000
508,000
 ANGSURAN POKOK +
POKOK BUNGA SALDO
KE BUNGA
38,940,300
1 500,000 584,105 37,856,196 1,084,105
2 500,000 567,843 36,788,353 1,067,843
3 500,000 551,825 35,736,527 1,051,825
4 500,000 536,048 34,700,479 1,036,048
5 500,000 520,507 33,679,972 1,020,507
6 500,000 505,200 32,674,773 1,005,200
7 500,000 490,122 31,684,651 990,122
8 500,000 475,270 30,709,381 975,270
9 500,000 460,641 29,748,741 960,641
10 500,000 446,231 28,802,509 946,231
11 500,000 432,038 27,870,472 932,038
12 500,000 418,057 26,952,415 918,057
13 500,000 404,286 26,048,128 904,286
14 500,000 390,722 25,157,407 890,722
15 500,000 377,361 24,280,045 877,361
16 500,000 364,201 23,415,845 864,201
17 500,000 351,238 22,564,607 851,238
18 500,000 338,469 21,726,138 838,469
19 500,000 325,892 20,900,246 825,892
20 500,000 313,504 20,086,742 813,504
21 500,000 301,301 19,285,441 801,301
22 500,000 289,282 18,496,159 789,282
23 500,000 277,442 17,718,717 777,442
24 500,000 265,781 16,952,936 765,781
25 500,000 254,294 16,198,642 754,294
26 500,000 242,980 15,455,663 742,980
27 500,000 231,835 14,723,828 731,835
28 500,000 220,857 14,002,970 720,857
29 500,000 210,045 13,292,926 710,045

TOTAL 11,147,374

HONDA PCX ABS Royal Matte Blue

Rp 37,086,000
PEMBULATAN

1,085,000
1,068,000
1,052,000
1,037,000
1,021,000
1,006,000
991,000
976,000
961,000
947,000
933,000
919,000
905,000
891,000
878,000
865,000
852,000
839,000
826,000
814,000
802,000
790,000
778,000
766,000
755,000
743,000
732,000
721,000
711,000