vios

15,000,000.00 15,000,000.00
3,300,000.00 1,100,000.00 2,200,000.00 48 105,600,000.00

total bayar 120,600,000.00

cash 75,000,000.00
bunga 45,600,000.00
60.80%
15.20%

CR‐V Xenia

45,000,000.00
12,500,000.00

5,000,000.00
3,500,000.00
1,000,000.00

Harga 67,000,000.00 69,000,000.00

 100.00 94.00
2.30 60 138.00

44.00
4 tahun 46.81%
tahun 9.36%

Pokok 300,000,000.00
Bunga 13% Fluktuasi Per Thn
8% Plat
1.08% Pe Bulan
Waktu 15.00 Thn
180.00 Bln

Bayar/Bln Pokok Bunga

Bayar Perbulan 3,795,726.50 1 0.67% 866,956 2,000,000
2 0.67% 872,736 1,994,220
3 0.67% 878,554 1,988,402
4 0.67% 884,411 1,982,545
5 0.67% 890,307 1,976,649
6 0.67% 896,243 1,970,714
7 0.67% 902,218 1,964,739
8 0.67% 908,232 1,958,724
9 0.67% 914,287 1,952,669
10 0.67% 920,383 1,946,574
11 0.67% 926,518 1,940,438
12 0.67% 932,695 1,934,261
13 0.67% 938,913 1,928,043
14 0.67% 945,173 1,921,784
15 0.67% 951,474 1,915,482
16 0.67% 957,817 1,909,139
17 0.67% 964,202 1,902,754
18 0.67% 970,630 1,896,326
19 0.67% 977,101 1,889,855
20 0.67% 983,615 1,883,341
21 0.67% 990,173 1,876,784
22 0.67% 996,774 1,870,182
23 0.67% 1,003,419 1,863,537
24 0.67% 1,010,108 1,856,848
25 1.08% 706,780 3,088,946
26 1.08% 714,437 3,081,290
27 1.08% 722,177 3,073,550
28 1.08% 730,000 3,065,726
29 1.08% 737,909 3,057,818
30 1.08% 745,903 3,049,824
31 1.08% 753,983 3,041,743
32 1.08% 762,151 3,033,575
33 1.08% 770,408 3,025,318
34 1.08% 778,754 3,016,972
35 1.08% 787,191 3,008,536
36 1.08% 795,719 3,000,008
37 1.08% 804,339 2,991,388
38 1.08% 813,052 2,982,674
39 1.08% 821,861 2,973,866
40 1.08% 830,764 2,964,962
41 1.08% 839,764 2,955,963
42 1.08% 848,861 2,946,865
43 1.08% 858,057 2,937,669
44 1.08% 867,353 2,928,373
45 1.08% 876,749 2,918,977
46 1.08% 886,247 2,909,479
47 1.08% 895,848 2,899,878
48 1.08% 905,554 2,890,173
49 1.08% 915,364 2,880,363
50 1.08% 925,280 2,870,446
51 1.08% 935,304 2,860,423
52 1.08% 945,436 2,850,290
53 1.08% 955,679 2,840,048
54 1.08% 966,032 2,829,695
55 1.08% 976,497 2,819,229
56 1.08% 987,076 2,808,651
57 1.08% 997,769 2,797,957
58 1.08% 1,008,578 2,787,148
59 1.08% 1,019,505 2,776,222
60 1.08% 1,030,549 2,765,177
61 1.08% 1,041,714 2,754,013
62 1.08% 1,052,999 2,742,728
63 1.08% 1,064,406 2,731,320
64 1.08% 1,075,937 2,719,789
65 1.08% 1,087,593 2,708,133
66 1.08% 1,099,376 2,696,351
67 1.08% 1,111,286 2,684,441
68 1.08% 1,123,324 2,672,402
69 1.08% 1,135,494 2,660,233
70 1.08% 1,147,795 2,647,932
71 1.08% 1,160,229 2,635,497
72 1.08% 1,172,799 2,622,928
 5

Uang Muka 15,000,000.00

Pokok 135,000,000.00
Bunga 5% Per Thn

0.40% Pe Bulan
Waktu 4.00 Thn
251,001,822 48.00 Bln

TOTAL Bayar/Bln Pokok

2,866,956 Bayar Perbulan 3,100,000.00 1 2,553,988
2,866,956 2 2,564,318
2,866,956 3 2,574,689
2,866,956 4 2,585,102
2,866,956 5 2,595,558
2,866,956 6 2,606,056
2,866,956 7 2,616,596
2,866,956 8 2,627,179
2,866,956 9 2,637,805
2,866,956 10 2,648,473
2,866,956 11 2,659,185
2,866,956 12 2,669,940
2,866,956 13 2,680,739
2,866,956 14 2,691,581
2,866,956 15 2,702,468
2,866,956 16 2,713,398
2,866,956 17 2,724,372
2,866,956 18 2,735,391
2,866,956 19 2,746,454
2,866,956 20 2,757,563
2,866,956 21 2,768,716
2,866,956 22 2,779,914
2,866,956 23 2,791,157
2,866,956 24 2,802,446
3,795,727 25 2,813,781
3,795,727 26 2,825,161
3,795,727 27 2,836,588
3,795,727 28 2,848,060
3,795,727 29 2,859,579
3,795,727 30 2,871,145
3,795,727 31 2,882,758
3,795,727 32 2,894,417
3,795,727 33 2,906,124
3,795,727 34 2,917,877
3,795,727 35 2,929,679
3,795,727 36 2,941,528
3,795,727 37 2,953,425
3,795,727 38 2,965,370
3,795,727 39 2,977,364
3,795,727 40 2,989,406
3,795,727 41 3,001,497
3,795,727 42 3,013,636
3,795,727 43 3,025,825
3,795,727 44 3,038,063
3,795,727 45 3,050,351
3,795,727 46 3,062,688
3,795,727 47 3,075,075
3,795,727 48 3,087,512
3,795,727 49 #NUM!
3,795,727 50 #NUM!
3,795,727 51 #NUM!
3,795,727 52 #NUM!
3,795,727 53 #NUM!
3,795,727 54 #NUM!
3,795,727 55 #NUM!
3,795,727 56 #NUM!
3,795,727 57 #NUM!
3,795,727 58 #NUM!
3,795,727 59 #NUM!
3,795,727 60 #NUM!
3,795,727
3,795,727
3,795,727
3,795,727
3,795,727
3,795,727
3,795,727
3,795,727
3,795,727
3,795,727
3,795,727
3,795,727
 148,800,000 ############

Bunga TOTAL
546,012 3,100,000
535,682 3,100,000
525,311 3,100,000
514,898 3,100,000
504,442 3,100,000
493,944 3,100,000
483,404 3,100,000
472,821 3,100,000
462,195 3,100,000
451,527 3,100,000
440,815 3,100,000
430,060 3,100,000
419,261 3,100,000
408,419 3,100,000
397,532 3,100,000
386,602 3,100,000
375,628 3,100,000
364,609 3,100,000
353,546 3,100,000
342,437 3,100,000
 331,284 3,100,000
320,086 3,100,000
308,843 3,100,000
297,554 3,100,000
286,219 3,100,000
274,839 3,100,000
263,412 3,100,000
251,940 3,100,000
240,421 3,100,000
228,855 3,100,000
217,242 3,100,000
205,583 3,100,000
193,876 3,100,000
182,123 3,100,000
170,321 3,100,000
158,472 3,100,000
146,575 3,100,000
134,630 3,100,000
122,636 3,100,000
110,594 3,100,000
98,503 3,100,000
86,364 3,100,000
74,175 3,100,000
61,937 3,100,000
49,649 3,100,000
37,312 3,100,000
24,925 3,100,000
12,488 3,100,000
#NUM! #NUM!
#NUM! #NUM!
#NUM! #NUM!
#NUM! #NUM!
#NUM! #NUM!
#NUM! #NUM!
#NUM! #NUM!
#NUM! #NUM!
#NUM! #NUM!
#NUM! #NUM!
#NUM! #NUM!
#NUM! #NUM!