Scribd Logo
Upload

Welcome to Scribd!

  • 1 views

    Credit Calculation

    Uploaded by

    Agung Muharom

    Copyright:

    © All Rights Reserved
    Download as PDF, TXT or read online from Scribd

    Credit Calculation

    Uploaded by

    Agung Muharom
    1 views1 page

    Original Title

    914A20240802473120240807133330

    Copyright

    © © All Rights Reserved

    Available Formats

    PDF, TXT or read online from Scribd

    Did you find this document useful?

    Is this content inappropriate?

    Copyright:

    © All Rights Reserved
    Download as PDF, TXT or read online from Scribd
    Download as pdf or txt
    1 views1 page

    Credit Calculation

    Uploaded by

    Agung Muharom

    Copyright:

    © All Rights Reserved
    Download as PDF, TXT or read online from Scribd
    Download as pdf or txt
    of 1

    07/08/2024 Printedby AgungMH CREDIT CALCULATION

    Nama Customer : ARMAN PARIDHO SIREGAR


    Calculation ID : 914A202408024731
    Product ID : NC COMMERCIAL PICK UP - ADDB
    Product Offering : NC PICK UP DP25_4th - ADDB

    CREDIT
    Type Unit/Tahun : DAIHATSU-GRAN MAX PU-1.3 STD FH E4 / 2023
    Harga Kendaraan : Rp. 170,950,000.00
    Uang Muka (DP) : Rp. 42,737,500.00 DP : 25.00 %
    Administrasi Kredit : Rp. 3,000,000.00
    Fidusia : Rp. 500,000.00

    CALCULATION
    Provisi Fee : Rp. 1,282,125.00 Provisi Onloan : Rp. 1,282,125.00
    Asuransi : Rp. 13,993,968.00
    Jumlah Titipan Angsuran :
    Angsuran : Rp. 4,100,000.00
    Nilai Jumlah Angsuran : Rp.
    Tenor : 48 Bulan
    Nilai LTV (%) : 83.94
    Rate Bunga : 9.29 %
    Total Bayar Pertama : Rp. 46,237,500.00
    Pokok Hutang : Rp. 143,488,593.00
    Detail Asuransi Insurance Entry
    Huru- Hammer PA PA
    Tahun Asuransi TJH Banjir Gempa Teroris
    Hara & Thef By Pengemudi Penumpang

    1 TLO 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

    Insurance Entry Application Data Entry

    Usage : Commercial Cara Pembayaran : Auto Collection Mandiri


    Rate Jual : Bawah Mandiri KPM (KKB) : Ya
    Wilayah Asuransi : 2 Angsuran Pertama : ADDB
    Asuransi CLP : Ya Kondisi Kendaraan : Baru
    ACP & AXP : Ya Spesifik Product : MOBIL
    Rate Jual ACP : Rate Regular Jumlah Unit : 1
    GAP : Tidak
    HIC : Tidak
    Total Premi ACP : 10.00
    Incentive Data
    Financial Data Entry
    Refund Admin : 0.00
    Subsidi Dari Dealer : 0.00
    Refund Provisi : 1,025,700.00
    Subsidi Pihak Ketiga (DP) : 0.00
    Refund Bunga : -1,120,345.00
    Subsidi Dari MTF : 0.00
    Asset Data Entry
    Harga Karoseri : 0.00

    Insurance Paid Entry

    Tahun Cash / On loan (B) Diskon Paid


    1 Onloan -75,218.00 0.00
    2 Onloan -71,799.00 0.00
    3 Onloan -76,928.00 0.00
    4 Onloan -107,699.00 0.00

    You might also like