_paket Tafs Agustus 2015
of 17
description
file
Transcript of _paket Tafs Agustus 2015
-
PAKET TAFSAGUSTUS 2015
1. SIMULASI PAKET NON SUBSIDI ADDB2. SIMULASI PAKET NON SUBSIDI ADDM3. SIMULASI PAKET AGYA ADDM4. PAKET SUKA-SUKA 25% ADDB5. PAKET SUKA-SUKA 35% ADDB6. PAKET MERAH PUTIH 20% ADDM7. PAKET MERAH PUTIH 20% AGYA ADDM
-
Simulasi Paket Semarak 2015
1
ADDB ADDB ADDBHarga OTR Jakarta Harga OTR Jakarta
25% 25% 25%
OTR Tenor Angsuran Bayar I OTR Tenor Angsuran Bayar I OTR Tenor Angsuran Bayar I
AVANZA 1.3 E M/T KIJANG INNOVA V A/T LUX BENSIN KIJANG INNOVA V A/T DIESEL
170,550,000
None 12 11,954,000 44,187,500
337,400,000
Bndl RFE 12 23,513,000 85,900,000
344,050,000
Bndl RFE 12 23,976,000 87,562,500
None 24 6,559,000 44,187,500 Bndl RFE 24 12,843,000 85,900,000 Bndl RFE 24 13,096,000 87,562,500
None 36 4,792,000 44,437,500 Bndl RFE 36 9,344,000 86,150,000 Bndl RFE 36 9,528,000 87,812,500
None 48 4,069,000 44,437,500 Bndl RFE 48 7,876,000 86,150,000 Bndl RFE 48 8,031,000 87,812,500
None 60 3,799,000 44,437,500 Bndl RFE 60 7,303,000 86,150,000 Bndl RFE 60 7,446,000 87,812,500
None 72 3,572,000 44,437,500 Bndl RFE 72 6,820,000 86,150,000 Bndl RFE 72 6,954,000 87,812,500
AVANZA 1.3 E A/T KIJANG INNOVA E M/T DIESEL FORTUNER 2.7 G A/T LUX BENSIN
181,300,000
None 12 12,707,000 46,875,000
272,600,000
Bndl RFE 12 18,999,000 69,700,000
483,150,000
Bndl RFE 12 33,479,000 122,337,500
None 24 6,971,000 46,875,000 Bndl RFE 24 10,379,000 69,700,000 Bndl RFE 24 18,288,000 122,337,500
None 36 5,093,000 47,125,000 Bndl RFE 36 7,552,000 69,950,000 Bndl RFE 36 13,306,000 122,587,500
None 48 4,308,000 47,125,000 None 48 6,388,000 69,950,000 Bndl RFE 48 11,215,000 122,587,500
None 60 4,007,000 47,125,000 None 60 5,943,000 69,950,000 Bndl RFE 60 10,399,000 122,587,500
None 72 3,754,000 47,125,000 None 72 5,568,000 69,950,000 Bndl RFE 72 9,711,000 122,587,500
AVANZA 1.3 G M/T KIJANG INNOVA G M/T DIESEL FORTUNER 2.7 G A/T LUX TRD BENSIN
187,100,000
None 12 13,113,000 48,325,000
292,100,000
Bndl RFE 12 20,357,000 74,575,000
512,100,000
Bndl RFE 12 35,484,000 129,575,000
None 24 7,194,000 48,325,000 Bndl RFE 24 11,120,000 74,575,000 Bndl RFE 24 19,299,000 129,575,000
None 36 5,256,000 48,575,000 Bndl RFE 36 8,091,000 74,825,000 Bndl RFE 36 13,983,000 129,825,000
None 48 4,445,000 48,575,000 Bndl RFE 48 6,820,000 74,825,000 Bndl RFE 48 11,788,000 129,825,000
None 60 4,135,000 48,575,000 Bndl RFE 60 6,324,000 74,825,000 Bndl RFE 60 10,932,000 129,825,000
None 72 3,874,000 48,575,000 Bndl RFE 72 5,906,000 74,825,000 Bndl RFE 72 10,211,000 129,825,000
AVANZA 1.3 G M/T LUX KIJANG INNOVA G A/T DIESEL FORTUNER 2.7 V A/T BENSIN
192,500,000
None 12 13,492,000 49,675,000
306,000,000
Bndl RFE 12 21,325,000 78,050,000
532,700,000
Bndl RFE 12 36,911,000 134,725,000
None 24 7,401,000 49,675,000 Bndl RFE 24 11,649,000 78,050,000 Bndl RFE 24 20,074,000 134,725,000
None 36 5,407,000 49,925,000 Bndl RFE 36 8,476,000 78,300,000 Bndl RFE 36 14,545,000 134,975,000
None 48 4,573,000 49,925,000 Bndl RFE 48 7,144,000 78,300,000 Bndl RFE 48 12,262,000 134,975,000
None 60 4,254,000 49,925,000 Bndl RFE 60 6,624,000 78,300,000 Bndl RFE 60 11,371,000 134,975,000
None 72 3,985,000 49,925,000 Bndl RFE 72 6,186,000 78,300,000 Bndl RFE 72 10,621,000 134,975,000
AVANZA 1.3 G A/T KIJANG INNOVA V M/T DIESEL FORTUNER 2.5 G A/T 4x4 DIESEL
198,100,000
None 12 13,884,000 51,075,000
330,150,000
12 23,008,000 84,087,500
496,900,000
12 34,431,000 125,775,000
None 24 7,616,000 51,075,000 24 12,567,000 84,087,500 24 18,808,000 125,775,000
None 36 5,564,000 51,325,000 36 9,144,000 84,337,500 36 13,684,000 126,025,000
None 48 4,706,000 51,325,000 48 7,707,000 84,337,500 48 11,534,000 126,025,000
None 60 4,378,000 51,325,000 60 7,146,000 84,337,500 60 10,695,000 126,025,000
None 72 4,101,000 51,325,000 72 6,674,000 84,337,500 72 9,987,000 126,025,000
AVANZA 1.3 G A/T LUX NEW RUSH 1500 G VVTI MANUAL FORTUNER 2.5 G M/T DIESEL
203,500,000
12 14,185,000 52,425,000
228,700,000
12 15,941,000 58,725,000
424,800,000
12 29,437,000 107,750,000
None 24 7,783,000 52,425,000 None 24 8,745,000 58,725,000 24 16,080,000 107,750,000
None 36 5,686,000 52,675,000 None 36 6,389,000 58,975,000 36 11,700,000 108,000,000
None 48 4,810,000 52,675,000 None 48 5,404,000 58,975,000 48 9,862,000 108,000,000
None 60 4,475,000 52,675,000 None 60 5,027,000 58,975,000 60 9,145,000 108,000,000
None 72 4,192,000 52,675,000 None 72 4,710,000 58,975,000 72 8,540,000 108,000,000
AVANZA 1.5 G M/T LUX NEW RUSH 1500 G VVTI AUTOMATIC FORTUNER 2.5 G M/T TRD DIESEL
199,600,000
None 12 13,989,000 51,450,000
238,700,000
12 16,637,000 61,225,000
455,300,000
12 31,550,000 115,375,000
None 24 7,674,000 51,450,000 None 24 9,127,000 61,225,000 24 17,234,000 115,375,000
None 36 5,606,000 51,700,000 None 36 6,668,000 61,475,000 36 12,539,000 115,625,000
None 48 4,741,000 51,700,000 None 48 5,640,000 61,475,000 48 10,570,000 115,625,000
None 60 4,411,000 51,700,000 None 60 5,247,000 61,475,000 60 9,800,000 115,625,000
None 72 4,132,000 51,700,000 None 72 4,915,000 61,475,000 72 9,152,000 115,625,000
AVANZA VELOZ 1.5 M/T NEW RUSH 1500 S VVTI MANUAL TRD FORTUNER 2.5 G A/T DIESEL
200,500,000
12 13,976,000 51,675,000
238,950,000
12 16,655,000 61,287,500
435,600,000
12 30,185,000 110,450,000
None 24 7,668,000 51,675,000 None 24 9,137,000 61,287,500 24 16,489,000 110,450,000
None 36 5,603,000 51,925,000 None 36 6,675,000 61,537,500 36 11,997,000 110,700,000
None 48 4,739,000 51,925,000 None 48 5,646,000 61,537,500 48 10,113,000 110,700,000
None 60 4,409,000 51,925,000 None 60 5,252,000 61,537,500 60 9,377,000 110,700,000
None 72 4,131,000 51,925,000 None 72 4,920,000 61,537,500 72 8,757,000 110,700,000
AVANZA VELOZ 1.5 M/T LUX NEW RUSH 1500 S VVTI AUTOMATIC TRD FORTUNER 2.5 G A/T TRD DIESEL
206,500,000
12 14,394,000 53,175,000
252,250,000
12 17,581,000 64,612,500
466,100,000
12 32,298,000 118,075,000
None 24 7,898,000 53,175,000 24 9,604,000 64,612,500 24 17,643,000 118,075,000
None 36 5,770,000 53,425,000 36 6,989,000 64,862,500 36 12,837,000 118,325,000
None 48 4,881,000 53,425,000 None 48 5,912,000 64,862,500 48 10,820,000 118,325,000
None 60 4,541,000 53,425,000 None 60 5,501,000 64,862,500 60 10,033,000 118,325,000
None 72 4,254,000 53,425,000 None 72 5,154,000 64,862,500 72 9,369,000 118,325,000
AVANZA VELOZ 1.5 A/T NEW RUSH 1500 G VVTI MANUAL LTD VIOS 1.5 E M/T
212,300,000
12 14,798,000 54,625,000
230,900,000
12 16,094,000 59,275,000
265,750,000
12 18,521,000 67,987,500
None 24 8,119,000 54,625,000 None 24 8,830,000 59,275,000 24 10,118,000 67,987,500
None 36 5,932,000 54,875,000 None 36 6,451,000 59,525,000 36 7,362,000 68,237,500
None 48 5,018,000 54,875,000 None 48 5,456,000 59,525,000 None 48 6,228,000 68,237,500
None 60 4,668,000 54,875,000 None 60 5,076,000 59,525,000 None 60 5,794,000 68,237,500
None 72 4,373,000 54,875,000 None 72 4,755,000 59,525,000 None 72 5,429,000 68,237,500
AVANZA VELOZ 1.5 A/T LUX NEW RUSH 1500 G VVTI AUTOMATIC LTD VIOS 1.5 E A/T
218,300,000
12 15,216,000 56,125,000
240,900,000
12 16,790,000 61,775,000
275,350,000
12 19,190,000 70,387,500
None 24 8,348,000 56,125,000 None 24 9,211,000 61,775,000 24 10,483,000 70,387,500
None 36 6,099,000 56,375,000 None 36 6,730,000 62,025,000 36 7,628,000 70,637,500
None 48 5,159,000 56,375,000 None 48 5,692,000 62,025,000 None 48 6,452,000 70,637,500
None 60 4,799,000 56,375,000 None 60 5,295,000 62,025,000 None 60 6,003,000 70,637,500
None 72 4,496,000 56,375,000 None 72 4,960,000 62,025,000 None 72 5,625,000 70,637,500
Coverage Bndl RFE
Coverage Bndl RFE
Coverage Bndl RFE
Bndl RFE Bndl RFE
Bndl RFE Bndl RFE
Bndl RFE Bndl RFE
Bndl RFE Bndl RFE
Bndl RFE Bndl RFE
Bndl RFE Bndl RFE
Bndl RFE Bndl RFE Bndl RFE
Bndl RFE
Bndl RFE
Bndl RFE
Bndl RFE
Bndl RFE
Bndl RFE Bndl RFE
Bndl RFE
Bndl RFE
Bndl RFE
Bndl RFE
Bndl RFE
Bndl RFE Bndl RFE Bndl RFE
Bndl RFE
Bndl RFE
Bndl RFE
Bndl RFE
Bndl RFE
Bndl RFE Bndl RFE Bndl RFE
Bndl RFE Bndl RFE
Bndl RFE Bndl RFE
Bndl RFE
Bndl RFE
Bndl RFE
Bndl RFE Bndl RFE Bndl RFE
Bndl RFE
Bndl RFE
Bndl RFE Bndl RFE Bndl RFE
Bndl RFE
Bndl RFE
-
2 KIJANG INNOVA J M/T BENSIN NEW RUSH 1500 S VVTI MANUAL TRD LTD VIOS 1.5 G M/T
228,550,000
12 15,930,000 58,687,500
241,150,000
12 16,808,000 61,837,500
284,150,000
12 19,803,000 72,587,500
None 24 8,740,000 58,687,500 None 24 9,221,000 61,837,500 24 10,818,000 72,587,500
None 36 6,385,000 58,937,500 None 36 6,737,000 62,087,500 36 7,871,000 72,837,500
None 48 5,401,000 58,937,500 None 48 5,698,000 62,087,500 None 48 6,658,000 72,837,500
None 60 5,024,000 58,937,500 None 60 5,300,000 62,087,500 None 60 6,195,000 72,837,500
None 72 4,707,000 58,937,500 None 72 4,965,000 62,087,500 None 72 5,804,000 72,837,500
KIJANG INNOVA J M/T DRESS UP BENSIN NEW RUSH 1500 S VVTI AUTOMATIC TRD LTD VIOS 1.5 G A/T
233,650,000
12 16,285,000 59,962,500
254,450,000
12 17,734,000 65,162,500
296,750,000
12 20,681,000 75,737,500
None 24 8,935,000 59,962,500 24 9,688,000 65,162,500 24 11,297,000 75,737,500
None 36 6,527,000 60,212,500 36 7,050,000 65,412,500 36 8,220,000 75,987,500
None 48 5,521,000 60,212,500 None 48 5,964,000 65,412,500 48 6,929,000 75,987,500
None 60 5,136,000 60,212,500 None 60 5,549,000 65,412,500 60 6,425,000 75,987,500
None 72 4,811,000 60,212,500 None 72 5,199,000 65,412,500 72 6,000,000 75,987,500
KIJANG INNOVA E M/T BENSIN NEW RUSH 1500 S VVTI MANUAL TRD DRESS UP VIOS 1.5 G M/T TRD
255,900,000
12 17,835,000 65,525,000
244,300,000
12 17,027,000 62,625,000
300,150,000
12 20,918,000 76,587,500
24 9,743,000 65,525,000 None 24 9,341,000 62,625,000 24 11,426,000 76,587,500
36 7,090,000 65,775,000 None 36 6,824,000 62,875,000 36 8,314,000 76,837,500
None 48 5,997,000 65,775,000 None 48 5,772,000 62,875,000 48 7,008,000 76,837,500
None 60 5,580,000 65,775,000 None 60 5,369,000 62,875,000 60 6,498,000 76,837,500
None 72 5,228,000 65,775,000 None 72 5,030,000 62,875,000 72 6,068,000 76,837,500
KIJANG INNOVA E A/T BENSIN NEW RUSH 1500 S VVTI AUTOMATIC TRD DRESS UP VIOS 1.5 G A/T TRD
269,200,000
12 18,762,000 68,850,000
257,600,000
12 17,954,000 65,950,000
313,050,000
12 21,816,000 79,812,500
24 10,249,000 68,850,000 24 9,808,000 65,950,000 24 11,917,000 79,812,500
36 7,458,000 69,100,000 36 7,137,000 66,200,000 36 8,671,000 80,062,500
None 48 6,309,000 69,100,000 None 48 6,037,000 66,200,000 48 7,309,000 80,062,500
None 60 5,869,000 69,100,000 None 60 5,617,000 66,200,000 60 6,777,000 80,062,500
None 72 5,499,000 69,100,000 None 72 5,263,000 66,200,000 72 6,329,000 80,062,500
KIJANG INNOVA G M/T BENSIN ETIOS 1.2 JX M/T YARIS 1.5 E M/T
276,900,000
12 19,298,000 70,775,000
145,300,000
None 12 10,186,000 37,875,000
224,200,000
12 15,627,000 57,600,000
24 10,542,000 70,775,000 None 24 5,615,000 37,875,000 None 24 8,574,000 57,600,000
36 7,671,000 71,025,000 None 36 4,121,000 38,125,000 None 36 6,264,000 57,850,000
None 48 6,489,000 71,025,000 None 48 3,499,000 38,125,000 None 48 5,298,000 57,850,000
None 60 6,037,000 71,025,000 None 60 3,266,000 38,125,000 None 60 4,929,000 57,850,000
None 72 5,656,000 71,025,000 None 72 3,070,000 38,125,000 None 72 4,617,000 57,850,000
KIJANG INNOVA G A/T BENSIN ETIOS 1.2 E M/T YARIS 1.5 E A/T
290,600,000
Bndl RFE 12 20,252,000 74,200,000
159,900,000
None 12 11,208,000 41,525,000
235,000,000
Bndl RFE 12 16,379,000 60,300,000
Bndl RFE 24 11,063,000 74,200,000 None 24 6,150,000 41,525,000 None 24 8,986,000 60,300,000
Bndl RFE 36 8,050,000 74,450,000 None 36 4,493,000 41,775,000 None 36 6,565,000 60,550,000
Bndl RFE 48 6,785,000 74,450,000 None 48 3,815,000 41,775,000 None 48 5,553,000 60,550,000
Bndl RFE 60 6,292,000 74,450,000 None 60 3,563,000 41,775,000 None 60 5,165,000 60,550,000
Bndl RFE 72 5,876,000 74,450,000 None 72 3,349,000 41,775,000 None 72 4,839,000 60,550,000
KIJANG INNOVA G M/T LUX BENSIN ETIOS 1.2 E M/T TOM's YARIS 1.5 G M/T
287,000,000
Bndl RFE 12 20,002,000 73,300,000
172,600,000
None 12 12,098,000 44,700,000
232,500,000
Bndl RFE 12 16,205,000 59,675,000
Bndl RFE 24 10,926,000 73,300,000 None 24 6,637,000 44,700,000 None 24 8,891,000 59,675,000
Bndl RFE 36 7,950,000 73,550,000 None 36 4,849,000 44,950,000 None 36 6,495,000 59,925,000
Bndl RFE 48 6,701,000 73,550,000 None 48 4,118,000 44,950,000 None 48 5,494,000 59,925,000
Bndl RFE 60 6,214,000 73,550,000 None 60 3,845,000 44,950,000 None 60 5,111,000 59,925,000
Bndl RFE 72 5,803,000 73,550,000 None 72 3,614,000 44,950,000 None 72 4,788,000 59,925,000
KIJANG INNOVA G A/T LUX BENSIN ETIOS 1.2 G M/T YARIS 1.5 G A/T
300,600,000
Bndl RFE 12 20,949,000 76,700,000
171,100,000
None 12 11,993,000 44,325,000
242,500,000
Bndl RFE 12 16,902,000 62,175,000
Bndl RFE 24 11,444,000 76,700,000 None 24 6,580,000 44,325,000 None 24 9,273,000 62,175,000
Bndl RFE 36 8,326,000 76,950,000 None 36 4,807,000 44,575,000 None 36 6,774,000 62,425,000
Bndl RFE 48 7,018,000 76,950,000 None 48 4,082,000 44,575,000 None 48 5,730,000 62,425,000
Bndl RFE 60 6,508,000 76,950,000 None 60 3,811,000 44,575,000 None 60 5,330,000 62,425,000
Bndl RFE 72 6,078,000 76,950,000 None 72 3,583,000 44,575,000 None 72 4,993,000 62,425,000
KIJANG INNOVA V M/T BENSIN COROLLA ALTIS 1.8 G M/T YARIS 1.5 S M/T TRD SPORTIVO
314,050,000
Bndl RFE 12 21,886,000 80,062,500
398,300,000
Bndl RFE 12 27,755,000 101,125,000
254,400,000
Bndl RFE 12 17,731,000 65,150,000
Bndl RFE 24 11,955,000 80,062,500 Bndl RFE 24 15,160,000 101,125,000 Bndl RFE 24 9,686,000 65,150,000
Bndl RFE 36 8,698,000 80,312,500 Bndl RFE 36 11,029,000 101,375,000 Bndl RFE 36 7,048,000 65,400,000
Bndl RFE 48 7,332,000 80,312,500 Bndl RFE 48 9,296,000 101,375,000 None 48 5,962,000 65,400,000
Bndl RFE 60 6,798,000 80,312,500 Bndl RFE 60 8,618,000 101,375,000 None 60 5,547,000 65,400,000
Bndl RFE 72 6,349,000 80,312,500 Bndl RFE 72 8,048,000 101,375,000 None 72 5,198,000 65,400,000
KIJANG INNOVA V A/T BENSIN COROLLA ALTIS 1.8 V A/T YARIS 1.5 S A/T TRD SPORTIVO
328,050,000
Bndl RFE 12 22,861,000 83,562,500
433,800,000
Bndl RFE 12 30,060,000 110,000,000
265,200,000
Bndl RFE 12 18,483,000 67,850,000
Bndl RFE 24 12,488,000 83,562,500 Bndl RFE 24 16,421,000 110,000,000 Bndl RFE 24 10,097,000 67,850,000
Bndl RFE 36 9,086,000 83,812,500 Bndl RFE 36 11,948,000 110,250,000 Bndl RFE 36 7,347,000 68,100,000
Bndl RFE 48 7,658,000 83,812,500 Bndl RFE 48 10,071,000 110,250,000 None 48 6,215,000 68,100,000
Bndl RFE 60 7,101,000 83,812,500 Bndl RFE 60 9,338,000 110,250,000 None 60 5,782,000 68,100,000
Bndl RFE 72 6,631,000 83,812,500 Bndl RFE 72 8,721,000 110,250,000 None 72 5,418,000 68,100,000
KIJANG INNOVA V M/T LUX BENSIN
323,500,000
Bndl RFE 12 22,544,000 82,425,000 Bayar I = DP + AdministrasiBndl RFE 24 12,315,000 82,425,000 *Bndl RFE : Customer tercover dengan perluasan Huru hara, Banjir dan Gempa Bumi pada tahun yang terdapat keterangan Bndl RFE
Bndl RFE 36 8,960,000 82,675,000
Bndl RFE 48 7,552,000 82,675,000
Bndl RFE 60 7,002,000 82,675,000
Bndl RFE 72 6,539,000 82,675,000
Bndl RFE Bndl RFE Bndl RFE
Bndl RFE
Bndl RFE
Bndl RFE Bndl RFE Bndl RFE
Bndl RFE Bndl RFE
Bndl RFE Bndl RFE
Bndl RFE
Bndl RFE
Bndl RFE
Bndl RFE Bndl RFE Bndl RFE
Bndl RFE Bndl RFE
Bndl RFE Bndl RFE
Bndl RFE
Bndl RFE
Bndl RFE
Bndl RFE Bndl RFE Bndl RFE
Bndl RFE Bndl RFE Bndl RFE
Bndl RFE Bndl RFE Bndl RFE
Bndl RFE
Bndl RFE
Bndl RFE
Bndl RFE Bndl RFE
Bndl RFE
Bndl RFE
* Asuransi Perlindungan Kredit (TACP) merupakan jaminan pelunasan sisa kredit apabila terjadi hal-hal yang tidak diinginkan pada diri Anda seperti Meninggal Dunia atau Ketidakmampuan Tetap
-
(Agustus 2015)
Simulasi Paket Semarak 2015
1
ADDM
25% 25%
OTR Tenor OTR Tenor
AVANZA 1.3 E M/T KIJANG INNOVA V A/T LUX BENSIN
170,550,000
None 12 11,847,000 56,034,500
337,400,000
12 23,302,000 109,202,000
None 24 6,494,000 50,681,500 24 12,718,000 98,618,000
None 36 4,743,000 49,180,500 36 9,249,000 95,399,000
None 48 4,021,000 48,458,500 48 7,783,000 93,933,000
None 60 3,745,000 48,182,500 60 7,199,000 93,349,000
None 72 3,519,000 47,956,500 72 6,719,000 92,869,000
AVANZA 1.3 E A/T KIJANG INNOVA E M/T DIESEL
181,300,000
None 12 12,593,000 59,468,000
272,600,000
12 18,829,000 88,529,000
None 24 6,903,000 53,778,000 24 10,277,000 79,977,000
None 36 5,041,000 52,166,000 36 7,474,000 77,424,000
None 48 4,257,000 51,382,000 None 48 6,312,000 76,262,000
None 60 3,951,000 51,076,000 None 60 5,859,000 75,809,000
None 72 3,699,000 50,824,000 None 72 5,486,000 75,436,000
AVANZA 1.3 G M/T KIJANG INNOVA G M/T DIESEL
187,100,000
None 12 12,996,000 61,321,000
292,100,000
12 20,175,000 94,750,000
None 24 7,124,000 55,449,000 24 11,011,000 85,586,000
None 36 5,202,000 53,777,000 36 8,008,000 82,833,000
None 48 4,393,000 52,968,000 48 6,739,000 81,564,000
None 60 4,077,000 52,652,000 60 6,234,000 81,059,000
None 72 3,817,000 52,392,000 72 5,819,000 80,644,000
AVANZA 1.3 G M/T LUX KIJANG INNOVA G A/T DIESEL
192,500,000
None 12 13,371,000 63,046,000
306,000,000
12 21,134,000 99,184,000
None 24 7,329,000 57,004,000 24 11,535,000 89,585,000
None 36 5,352,000 55,277,000 36 8,389,000 86,689,000
None 48 4,519,000 54,444,000 48 7,060,000 85,360,000
None 60 4,194,000 54,119,000 60 6,531,000 84,831,000
None 72 3,926,000 53,851,000 72 6,095,000 84,395,000
AVANZA 1.3 G A/T KIJANG INNOVA V M/T DIESEL
198,100,000
None 12 13,760,000 64,835,000
330,150,000
12 22,802,000 106,889,500
None 24 7,542,000 58,617,000 24 12,444,000 96,531,500
None 36 5,507,000 56,832,000 36 9,050,000 93,387,500
None 48 4,650,000 55,975,000 48 7,616,000 91,953,500
None 60 4,316,000 55,641,000 60 7,045,000 91,382,500
None 72 4,040,000 55,365,000 72 6,575,000 90,912,500
AVANZA 1.3 G A/T LUX KIJANG INNOVA V A/T DIESEL
203,500,000
12 14,058,000 66,483,000
344,050,000
12 23,761,000 111,323,500
None 24 7,707,000 60,132,000 24 12,968,000 100,530,500
None 36 5,628,000 58,303,000 36 9,431,000 97,243,500
None 48 4,753,000 57,428,000 48 7,936,000 95,748,500
None 60 4,411,000 57,086,000 60 7,341,000 95,153,500
None 72 4,130,000 56,805,000 72 6,851,000 94,663,500
Harga OTR Jakarta
Coverage Bndl RFE Angsuran Bayar I Angsuran Bayar I
Bndl RFE
Bndl RFE
Bndl RFE
Bndl RFE
Bndl RFE
Bndl RFE
Bndl RFE
Bndl RFE
Bndl RFE
Bndl RFE
Bndl RFE
Bndl RFE
Bndl RFE
Bndl RFE
Bndl RFE
Bndl RFE
Bndl RFE
Bndl RFE
Bndl RFE
Bndl RFE
Bndl RFE
Bndl RFE
Bndl RFE
Bndl RFE
Bndl RFE
Bndl RFE
Bndl RFE
Bndl RFE Bndl RFE
Bndl RFE
Bndl RFE
Bndl RFE
Bndl RFE
Bndl RFE
Coverage Bndl RFE
-
2 AVANZA 1.5 G M/T LUX FORTUNER 2.7 G A/T LUX BENSIN
199,600,000
None 12 13,864,000 65,314,000
483,150,000
12 33,179,000 155,516,500
None 24 7,599,000 59,049,000 24 18,109,000 140,446,500
None 36 5,549,000 57,249,000 36 13,169,000 135,756,500
None 48 4,685,000 56,385,000 48 11,083,000 133,670,500
None 60 4,348,000 56,048,000 60 10,252,000 132,839,500
None 72 4,071,000 55,771,000 72 9,568,000 132,155,500
AVANZA VELOZ 1.5 M/T FORTUNER 2.7 G A/T LUX TRD BENSIN
200,500,000
12 13,851,000 65,526,000
512,100,000
12 35,167,000 164,742,000
None 24 7,593,000 59,268,000 24 19,110,000 148,685,000
None 36 5,545,000 57,470,000 36 13,840,000 143,665,000
None 48 4,683,000 56,608,000 48 11,649,000 141,474,000
None 60 4,347,000 56,272,000 60 10,777,000 140,602,000
None 72 4,070,000 55,995,000 72 10,059,000 139,884,000
AVANZA VELOZ 1.5 M/T LUX FORTUNER 2.7 V A/T BENSIN
206,500,000
12 14,265,000 67,440,000
532,700,000
12 36,581,000 171,306,000
None 24 7,820,000 60,995,000 24 19,878,000 154,603,000
None 36 5,711,000 59,136,000 36 14,396,000 149,371,000
None 48 4,823,000 58,248,000 48 12,117,000 147,092,000
None 60 4,476,000 57,901,000 60 11,210,000 146,185,000
None 72 4,191,000 57,616,000 72 10,464,000 145,439,000
AVANZA VELOZ 1.5 A/T FORTUNER 2.5 G A/T 4x4 DIESEL
212,300,000
12 14,666,000 69,291,000
496,900,000
12 34,123,000 159,898,000
None 24 8,040,000 62,665,000 24 18,624,000 144,399,000
None 36 5,871,000 60,746,000 36 13,544,000 139,569,000
None 48 4,958,000 59,833,000 48 11,398,000 137,423,000
None 60 4,602,000 59,477,000 60 10,543,000 136,568,000
None 72 4,308,000 59,183,000 72 9,839,000 135,864,000
AVANZA VELOZ 1.5 A/T LUX FORTUNER 2.5 G M/T DIESEL
218,300,000
12 15,080,000 71,205,000
424,800,000
12 29,173,000 136,923,000
None 24 8,267,000 64,392,000 24 15,923,000 123,673,000
None 36 6,037,000 62,412,000 36 11,580,000 119,580,000
None 48 5,098,000 61,473,000 48 9,745,000 117,745,000
None 60 4,731,000 61,106,000 60 9,015,000 117,015,000
None 72 4,430,000 60,805,000 72 8,414,000 116,414,000
NEW RUSH 1500 G VVTI MANUAL FORTUNER 2.5 G M/T TRD DIESEL
228,700,000
12 15,798,000 74,523,000
455,300,000
12 31,267,000 146,642,000
None 24 8,660,000 67,385,000 24 17,065,000 132,440,000
None 36 6,324,000 65,299,000 36 12,411,000 128,036,000
None 48 5,340,000 64,315,000 48 10,444,000 126,069,000
None 60 4,956,000 63,931,000 60 9,662,000 125,287,000
None 72 4,640,000 63,615,000 72 9,017,000 124,642,000
NEW RUSH 1500 G VVTI AUTOMATIC FORTUNER 2.5 G A/T DIESEL
238,700,000
12 16,488,000 77,713,000
435,600,000
12 29,915,000 140,365,000
None 24 9,038,000 70,263,000 24 16,327,000 126,777,000
None 36 6,600,000 68,075,000 36 11,874,000 122,574,000
None 48 5,573,000 67,048,000 48 9,993,000 120,693,000
None 60 5,172,000 66,647,000 60 9,244,000 119,944,000
None 72 4,842,000 66,317,000 72 8,627,000 119,327,000
Bndl RFE
Bndl RFE
Bndl RFE
Bndl RFE
Bndl RFE
Bndl RFE
Bndl RFE Bndl RFE
Bndl RFE
Bndl RFE
Bndl RFE
Bndl RFE
Bndl RFE
Bndl RFE Bndl RFE
Bndl RFE
Bndl RFE
Bndl RFE
Bndl RFE
Bndl RFE
Bndl RFE Bndl RFE
Bndl RFE
Bndl RFE
Bndl RFE
Bndl RFE
Bndl RFE
Bndl RFE Bndl RFE
Bndl RFE
Bndl RFE
Bndl RFE
Bndl RFE
Bndl RFE
Bndl RFE Bndl RFE
Bndl RFE
Bndl RFE
Bndl RFE
Bndl RFE
Bndl RFE
Bndl RFE Bndl RFE
Bndl RFE
Bndl RFE
Bndl RFE
Bndl RFE
Bndl RFE
-
3 NEW RUSH 1500 S VVTI MANUAL TRD FORTUNER 2.5 G A/T TRD DIESEL
238,950,000
12 16,506,000 77,793,500
466,100,000
12 32,009,000 150,084,000
None 24 9,048,000 70,335,500 24 17,470,000 135,545,000
None 36 6,607,000 68,144,500 36 12,705,000 131,030,000
None 48 5,579,000 67,116,500 48 10,692,000 129,017,000
None 60 5,178,000 66,715,500 60 9,890,000 128,215,000
None 72 4,847,000 66,384,500 72 9,230,000 127,555,000
NEW RUSH 1500 S VVTI AUTOMATIC TRD VIOS 1.5 E M/T
252,250,000
12 17,424,000 82,036,500
265,750,000
12 18,356,000 86,343,500
24 9,511,000 74,123,500 24 10,019,000 78,006,500
36 6,917,000 71,779,500 36 7,287,000 75,524,500
None 48 5,842,000 70,704,500 None 48 6,154,000 74,391,500
None 60 5,423,000 70,285,500 None 60 5,712,000 73,949,500
None 72 5,078,000 69,940,500 None 72 5,349,000 73,586,500
NEW RUSH 1500 G VVTI MANUAL LTD VIOS 1.5 E A/T
230,900,000
12 15,950,000 75,225,000
275,350,000
12 19,019,000 89,406,500
None 24 8,743,000 68,018,000 24 10,381,000 80,768,500
None 36 6,385,000 65,910,000 36 7,550,000 78,187,500
None 48 5,391,000 64,916,000 None 48 6,376,000 77,013,500
None 60 5,004,000 64,529,000 None 60 5,918,000 76,555,500
None 72 4,684,000 64,209,000 None 72 5,541,000 76,178,500
NEW RUSH 1500 G VVTI AUTOMATIC LTD VIOS 1.5 G M/T
240,900,000
12 16,640,000 78,415,000
284,150,000
12 19,626,000 92,213,500
None 24 9,121,000 70,896,000 24 10,712,000 83,299,500
None 36 6,661,000 68,686,000 36 7,791,000 80,628,500
None 48 5,624,000 67,649,000 None 48 6,579,000 79,416,500
None 60 5,220,000 67,245,000 None 60 6,107,000 78,944,500
None 72 4,887,000 66,912,000 None 72 5,718,000 78,555,500
NEW RUSH 1500 S VVTI MANUAL TRD LTD VIOS 1.5 G A/T
241,150,000
12 16,657,000 78,494,500
296,750,000
12 20,496,000 96,233,500
None 24 9,131,000 70,968,500 24 11,187,000 86,924,500
None 36 6,668,000 68,755,500 36 8,136,000 84,123,500
None 48 5,630,000 67,717,500 48 6,847,000 82,834,500
None 60 5,225,000 67,312,500 60 6,333,000 82,320,500
None 72 4,892,000 66,979,500 72 5,911,000 81,898,500
NEW RUSH 1500 S VVTI AUTOMATIC TRD LTD VIOS 1.5 G M/T TRD
254,450,000
12 17,576,000 82,738,500
300,150,000
12 20,731,000 97,318,500
24 9,593,000 74,755,500 24 11,315,000 87,902,500
36 6,977,000 72,389,500 36 8,229,000 85,066,500
None 48 5,893,000 71,305,500 48 6,925,000 83,762,500
None 60 5,470,000 70,882,500 60 6,406,000 83,243,500
None 72 5,122,000 70,534,500 72 5,979,000 82,816,500
NEW RUSH 1500 S VVTI MANUAL TRD DRESS UP VIOS 1.5 G A/T TRD
244,300,000
12 16,875,000 79,500,000
313,050,000
12 21,621,000 101,433,500
None 24 9,250,000 71,875,000 24 11,800,000 91,612,500
None 36 6,755,000 69,630,000 36 8,582,000 88,644,500
None 48 5,704,000 68,579,000 48 7,222,000 87,284,500
None 60 5,293,000 68,168,000 60 6,681,000 86,743,500
None 72 4,956,000 67,831,000 72 6,235,000 86,297,500
Bndl RFE Bndl RFE
Bndl RFE
Bndl RFE
Bndl RFE
Bndl RFE
Bndl RFE
Bndl RFE Bndl RFE
Bndl RFE Bndl RFE
Bndl RFE Bndl RFE
Bndl RFE Bndl RFE
Bndl RFE
Bndl RFE
Bndl RFE Bndl RFE
Bndl RFE
Bndl RFE
Bndl RFE Bndl RFE
Bndl RFE
Bndl RFE
Bndl RFE
Bndl RFE
Bndl RFE
Bndl RFE Bndl RFE
Bndl RFE Bndl RFE
Bndl RFE Bndl RFE
Bndl RFE
Bndl RFE
Bndl RFE
Bndl RFE Bndl RFE
Bndl RFE
Bndl RFE
Bndl RFE
Bndl RFE
Bndl RFE
-
4 NEW RUSH 1500 S VVTI AUTOMATIC TRD DRESS UP YARIS 1.5 E M/T
257,600,000
12 17,793,000 83,743,000
224,200,000
12 15,487,000 73,087,000
24 9,712,000 75,662,000 None 24 8,490,000 66,090,000
36 7,064,000 73,264,000 None 36 6,200,000 64,050,000
None 48 5,966,000 72,166,000 None 48 5,235,000 63,085,000
None 60 5,537,000 71,737,000 None 60 4,859,000 62,709,000
None 72 5,185,000 71,385,000 None 72 4,549,000 62,399,000
KIJANG INNOVA J M/T BENSIN YARIS 1.5 E A/T
228,550,000
12 15,788,000 74,475,500
235,000,000
12 16,233,000 76,533,000
None 24 8,654,000 67,341,500 None 24 8,898,000 69,198,000
None 36 6,320,000 65,257,500 None 36 6,498,000 67,048,000
None 48 5,337,000 64,274,500 None 48 5,487,000 66,037,000
None 60 4,953,000 63,890,500 None 60 5,092,000 65,642,000
None 72 4,637,000 63,574,500 None 72 4,767,000 65,317,000
KIJANG INNOVA J M/T DRESS UP BENSIN YARIS 1.5 G M/T
233,650,000
12 16,140,000 76,102,500
232,500,000
12 16,060,000 75,735,000
None 24 8,847,000 68,809,500 None 24 8,804,000 68,479,000
None 36 6,461,000 66,673,500 None 36 6,429,000 66,354,000
None 48 5,456,000 65,668,500 None 48 5,429,000 65,354,000
None 60 5,063,000 65,275,500 None 60 5,038,000 64,963,000
None 72 4,740,000 64,952,500 None 72 4,717,000 64,642,000
KIJANG INNOVA E M/T BENSIN YARIS 1.5 G A/T
255,900,000
12 17,676,000 83,201,000
242,500,000
12 16,751,000 78,926,000
24 9,648,000 75,173,000 None 24 9,182,000 71,357,000
36 7,017,000 72,792,000 None 36 6,705,000 69,130,000
None 48 5,926,000 71,701,000 None 48 5,662,000 68,087,000
None 60 5,501,000 71,276,000 None 60 5,254,000 67,679,000
None 72 5,151,000 70,926,000 None 72 4,919,000 67,344,000
KIJANG INNOVA E A/T BENSIN YARIS 1.5 S M/T TRD SPORTIVO
269,200,000
12 18,594,000 87,444,000
254,400,000
12 17,572,000 82,722,000
24 10,149,000 78,999,000 24 9,591,000 74,741,000
36 7,381,000 76,481,000 36 6,976,000 72,376,000
None 48 6,234,000 75,334,000 None 48 5,892,000 71,292,000
None 60 5,786,000 74,886,000 None 60 5,469,000 70,869,000
None 72 5,418,000 74,518,000 None 72 5,121,000 70,521,000
KIJANG INNOVA G M/T BENSIN YARIS 1.5 S A/T TRD SPORTIVO
276,900,000
12 19,126,000 89,901,000
265,200,000
12 18,318,000 86,168,000
24 10,439,000 81,214,000 24 9,998,000 77,848,000
36 7,592,000 78,617,000 36 7,272,000 75,372,000
None 48 6,412,000 77,437,000 None 48 6,141,000 74,241,000
None 60 5,951,000 76,976,000 None 60 5,700,000 73,800,000
None 72 5,572,000 76,597,000 None 72 5,338,000 73,438,000
KIJANG INNOVA G A/T BENSIN ETIOS 1.2 JX M/T
290,600,000
12 20,071,000 94,271,000
145,300,000
None 12 10,095,000 47,970,000
24 10,955,000 85,155,000 None 24 5,560,000 43,435,000
36 7,967,000 82,417,000 None 36 4,079,000 42,204,000
48 6,705,000 81,155,000 None 48 3,457,000 41,582,000
60 6,203,000 80,653,000 None 60 3,220,000 41,345,000
72 5,789,000 80,239,000 None 72 3,025,000 41,150,000
Bndl RFE Bndl RFE
Bndl RFE
Bndl RFE
Bndl RFE Bndl RFE
Bndl RFE Bndl RFE
Bndl RFE Bndl RFE
Bndl RFE
Bndl RFE
Bndl RFE Bndl RFE
Bndl RFE Bndl RFE
Bndl RFE Bndl RFE
Bndl RFE Bndl RFE
Bndl RFE Bndl RFE
Bndl RFE Bndl RFE
Bndl RFE
Bndl RFE
Bndl RFE
Bndl RFE
Bndl RFE
Bndl RFE
-
5 KIJANG INNOVA G M/T LUX BENSIN ETIOS 1.2 E M/T
287,000,000
12 19,823,000 93,123,000
159,900,000
None 12 11,108,000 52,633,000
24 10,819,000 84,119,000 None 24 6,090,000 47,615,000
36 7,869,000 81,419,000 None 36 4,447,000 46,222,000
48 6,622,000 80,172,000 None 48 3,770,000 45,545,000
60 6,126,000 79,676,000 None 60 3,512,000 45,287,000
72 5,717,000 79,267,000 None 72 3,300,000 45,075,000
KIJANG INNOVA G A/T LUX BENSIN
300,600,000
12 20,762,000 97,462,000
172,600,000
None 12 11,990,000 56,690,000
24 11,332,000 88,032,000 None 24 6,572,000 51,272,000
36 8,241,000 85,191,000 None 36 4,800,000 49,750,000
48 6,935,000 83,885,000 None 48 4,069,000 49,019,000
60 6,415,000 83,365,000 None 60 3,790,000 48,740,000
72 5,988,000 82,938,000 None 72 3,561,000 48,511,000
KIJANG INNOVA V M/T BENSIN ETIOS 1.2 G M/T
314,050,000
12 21,690,000 101,752,500
171,100,000
None 12 11,885,000 56,210,000
24 11,838,000 91,900,500 None 24 6,515,000 50,840,000
36 8,609,000 88,921,500 None 36 4,758,000 49,333,000
48 7,245,000 87,557,500 None 48 4,034,000 48,609,000
60 6,702,000 87,014,500 None 60 3,757,000 48,332,000
72 6,255,000 86,567,500 None 72 3,530,000 48,105,000
KIJANG INNOVA V A/T BENSIN COROLLA ALTIS 1.8 G M/T
328,050,000
12 22,657,000 106,219,500
398,300,000
12 27,507,000 128,632,000
24 12,365,000 95,927,500 24 15,011,000 116,136,000
36 8,993,000 92,805,500 36 10,916,000 112,291,000
48 7,567,000 91,379,500 48 9,186,000 110,561,000
60 7,000,000 90,812,500 60 8,496,000 109,871,000
72 6,533,000 90,345,500 72 7,929,000 109,304,000
KIJANG INNOVA V M/T LUX BENSIN COROLLA ALTIS 1.8 V A/T
323,500,000
12 22,343,000 104,768,000
433,800,000
12 29,791,000 139,791,000
24 12,194,000 94,619,000 24 16,260,000 126,260,000
36 8,868,000 91,543,000 36 11,825,000 122,075,000
48 7,463,000 90,138,000 48 9,952,000 120,202,000
60 6,903,000 89,578,000 60 9,206,000 119,456,000
72 6,443,000 89,118,000 72 8,592,000 118,842,000
Bndl RFE
Bndl RFE
Bndl RFE
Bndl RFE
Bndl RFE
Bndl RFE
ETIOS 1.2 E M/T TOM'sBndl RFE
Bndl RFE
Bndl RFE
Bndl RFE
Bndl RFE
Bndl RFE
Bndl RFE
Bndl RFE
Bndl RFE
Bndl RFE
Bndl RFE
Bndl RFE
Bndl RFE Bndl RFE
Bndl RFE Bndl RFE
Bndl RFE Bndl RFE
Bndl RFE Bndl RFE
Bndl RFE Bndl RFE
Bndl RFE Bndl RFE
Bndl RFE Bndl RFE
Bndl RFE Bndl RFE
Bndl RFE Bndl RFE
Bndl RFE Bndl RFE
Bndl RFE Bndl RFE
Bndl RFE Bndl RFE
Bayar I = DP + Angsuran I + Administrasi*Bndl RFE : Customer tercover dengan perluasan Huru hara, Banjir dan Gempa Bumi pada tahun yang terdapat keterangan Bndl RFE* Asuransi Perlindungan Kredit (TACP) merupakan jaminan pelunasan sisa kredit apabila terjadi hal-hal yang tidak diinginkan pada diri Anda seperti Meninggal Dunia atau Ketidakmampuan Tetap
-
PAKET AGYA JULI 2015(NON SUBSIDI)
ADDB NEW AGYA 1.0 E M/T
109,830,000 25.00%
12 7,800,000 29,007,50024 4,347,000 29,007,50036 3,249,000 29,257,50048 2,731,000 29,257,50060 2,572,000 29,257,500
NEW AGYA 1.0 E A/T
121,560,000 25.00%
12 8,631,000 31,940,00024 4,810,000 31,940,00036 3,595,000 32,190,00048 3,022,000 32,190,00060 2,845,000 32,190,000
NEW AGYA 1.0 G M/T
117,830,000 25.00%
12 8,367,000 31,007,50024 4,663,000 31,007,50036 3,485,000 31,257,50048 2,929,000 31,257,50060 2,758,000 31,257,500
NEW AGYA 1.0 G M/T TRD
121,930,000 25.00%
12 8,658,000 32,032,50024 4,825,000 32,032,50036 3,605,000 32,282,50048 3,031,000 32,282,50060 2,854,000 32,282,500
NEW AGYA 1.0 G A/T
127,860,000 25.00%
12 9,024,000 33,515,00024 5,030,000 33,515,00036 3,759,000 33,765,00048 3,160,000 33,765,00060 2,976,000 33,765,000
NEW AGYA 1.0 G A/T TRD
132,460,000 25.00%
12 9,348,000 34,665,00024 5,210,000 34,665,00036 3,894,000 34,915,00048 3,274,000 34,915,00060 3,082,000 34,915,000
-
(Agustus 2015)
1
OTR DP (%) Tenor Inst No 1st Payment OTR DP (%) Tenor Inst No 1st Payment
AVANZA 1.3 E M/T YARIS 1.5 E M/T
170,550,000
None
25.00%
12
50.00%
1-12 5,001,000 90,276,000 49,352,835
224,200,000 25.00%
12
50.00%
1-12 6,574,000 118,674,000 63,417,100None 24 1-24 3,334,000 88,609,000 49,352,835 None 24 1-24 4,382,000 116,482,000 63,417,100None 36 1-36 2,831,000 88,106,000 49,602,835 None 36 1-36 3,719,000 115,819,000 63,667,100
AVANZA 1.3 E A/T YARIS 1.5 E A/T
181,300,000
None
25.00%
12
50.00%
1-12 5,316,000 95,966,000 52,359,610
235,000,000 25.00%
12
50.00%
1-12 6,890,000 124,390,000 66,392,500None 24 1-24 3,544,000 94,194,000 52,359,610 None 24 1-24 4,593,000 122,093,000 66,392,500None 36 1-36 3,009,000 93,659,000 52,609,610 None 36 1-36 3,898,000 121,398,000 66,642,500
AVANZA 1.3 G M/T YARIS 1.5 G M/T
187,100,000
None
25.00%
12
50.00%
1-12 5,486,000 99,036,000 53,981,870
232,500,000 25.00%
12
50.00%
1-12 6,817,000 123,067,000 65,703,750None 24 1-24 3,657,000 97,207,000 53,981,870 None 24 1-24 4,544,000 120,794,000 65,703,750None 36 1-36 3,105,000 96,655,000 54,231,870 None 36 1-36 3,856,000 120,106,000 65,953,750
AVANZA 1.3 G M/T LUX YARIS 1.5 G A/T
192,500,000
None
25.00%
12
50.00%
1-12 5,644,000 101,894,000 55,492,250
242,500,000 25.00%
12
50.00%
1-12 7,110,000 128,360,000 68,458,750None 24 1-24 3,763,000 100,013,000 55,492,250 None 24 1-24 4,739,000 125,989,000 68,458,750None 36 1-36 3,194,000 99,444,000 55,742,250 None 36 1-36 4,022,000 125,272,000 68,708,750
AVANZA 1.3 G A/T YARIS 1.5 S M/T TRD SPORTIVO
198,100,000
None
25.00%
12
50.00%
1-12 5,808,000 104,858,000 57,058,570
254,400,000 25.00%
12
50.00%
1-12 7,459,000 134,659,000 71,737,200None 24 1-24 3,872,000 102,922,000 57,058,570 24 1-24 4,929,000 132,129,000 71,737,200None 36 1-36 3,287,000 102,337,000 57,308,570 36 1-36 4,159,000 131,359,000 71,987,200
AVANZA 1.3 G A/T LUX YARIS 1.5 S A/T TRD SPORTIVO
203,500,000 25.00%
12
50.00%
1-12 5,967,000 107,717,000 57,714,250
265,200,000 25.00%
12
50.00%
1-12 7,776,000 140,376,000 74,712,600None 24 1-24 3,978,000 105,728,000 57,714,250 24 1-24 5,138,000 137,738,000 74,712,600None 36 1-36 3,376,000 105,126,000 57,964,250 36 1-36 4,335,000 136,935,000 74,962,600
AVANZA 1.5 G M/T LUX VIOS 1.5 E M/T
199,600,000
None
25.00%
12
50.00%
1-12 5,852,000 105,652,000 57,478,120
265,750,000 25.00%
12
50.00%
1-12 7,792,000 140,667,000 74,864,125None 24 1-24 3,901,000 103,701,000 57,478,120 24 1-24 5,149,000 138,024,000 74,864,125None 36 1-36 3,312,000 103,112,000 57,728,120 36 1-36 4,344,000 137,219,000 75,114,125
AVANZA VELOZ 1.5 M/T VIOS 1.5 E A/T
200,500,000 25.00%
12
50.00%
1-12 5,879,000 106,129,000 56,887,750
275,350,000 25.00%
12
50.00%
1-12 8,073,000 145,748,000 77,508,925None 24 1-24 3,919,000 104,169,000 56,887,750 24 1-24 5,335,000 143,010,000 77,508,925None 36 1-36 3,326,000 103,576,000 57,137,750 36 1-36 4,501,000 142,176,000 77,758,925
AVANZA VELOZ 1.5 M/T LUX VIOS 1.5 G M/T
206,500,000 25.00%
12
50.00%
1-12 6,055,000 109,305,000 58,540,750
284,150,000 25.00%
12
50.00%
1-12 8,331,000 150,406,000 79,933,325None 24 1-24 4,036,000 107,286,000 58,540,750 24 1-24 5,505,000 147,580,000 79,933,325None 36 1-36 3,426,000 106,676,000 58,790,750 36 1-36 4,645,000 146,720,000 80,183,325
AVANZA VELOZ 1.5 A/T VIOS 1.5 G A/T
212,300,000 25.00%
12
50.00%
1-12 6,225,000 112,375,000 60,138,650
296,750,000 25.00%
12
50.00%
1-12 8,701,000 157,076,000 83,404,625None 24 1-24 4,149,000 110,299,000 60,138,650 24 1-24 5,749,000 154,124,000 83,404,625None 36 1-36 3,522,000 109,672,000 60,388,650 36 1-36 4,850,000 153,225,000 83,654,625
AVANZA VELOZ 1.5 A/T LUX VIOS 1.5 G M/T TRD
218,300,000 25.00%
12
50.00%
1-12 6,401,000 115,551,000 61,791,650
300,150,000 25.00%
12
50.00%
1-12 8,800,000 158,875,000 84,341,325None 24 1-24 4,266,000 113,416,000 61,791,650 24 1-24 5,815,000 155,890,000 84,341,325None 36 1-36 3,621,000 112,771,000 62,041,650 36 1-36 4,906,000 154,981,000 84,591,325
VIOS 1.5 G A/T TRD
228,700,000 25.00%
12
50.00%
1-12 6,706,000 121,056,000 64,656,850
313,050,000 25.00%
12
50.00%
1-12 9,179,000 165,704,000 87,895,275None 24 1-24 4,469,000 118,819,000 64,656,850 24 1-24 6,064,000 162,589,000 87,895,275None 36 1-36 3,793,000 118,143,000 64,906,850 36 1-36 5,116,000 161,641,000 88,145,275
ETIOS 1.2 JX M/T
238,700,000 25.00%
12
50.00%
1-12 6,999,000 126,349,000 67,411,850
145,300,000
None
25.00%
12
50.00%
1-12 4,260,000 76,910,000 42,290,410None 24 1-24 4,665,000 124,015,000 67,411,850 None 24 1-24 2,868,000 75,518,000 42,290,410None 36 1-36 3,959,000 123,309,000 67,661,850 None 36 1-36 2,451,000 75,101,000 42,540,410
ETIOS 1.2 E M/T
238,950,000 25.00%
12
50.00%
1-12 7,006,000 126,481,000 67,480,725
159,900,000
None
25.00%
12
50.00%
1-12 4,688,000 84,638,000 46,374,030None 24 1-24 4,670,000 124,145,000 67,480,725 None 24 1-24 3,127,000 83,077,000 46,374,030None 36 1-36 3,963,000 123,438,000 67,730,725 None 36 1-36 2,654,000 82,604,000 46,624,030
252,250,000 25.00%
12
50.00%
1-12 7,396,000 133,521,000 71,144,875
172,600,000
None
25.00%
12
50.00%
1-12 5,061,000 91,361,000 49,926,220
24 1-24 4,888,000 131,013,000 71,144,875 None 24 1-24 3,374,000 89,674,000 49,926,220
36 1-36 4,124,000 130,249,000 71,394,875 None 36 1-36 2,865,000 89,165,000 50,176,220
ETIOS 1.2 G M/T
230,900,000 25.00%
12
50.00%
1-12 6,770,000 122,220,000 65,262,950
171,100,000
None
25.00%
12
50.00%
1-12 5,017,000 90,567,000 49,506,670None 24 1-24 4,512,000 119,962,000 65,262,950 None 24 1-24 3,345,000 88,895,000 49,506,670None 36 1-36 3,830,000 119,280,000 65,512,950 None 36 1-36 2,840,000 88,390,000 49,756,670
FORTUNER 2.7 G A/T LUX BENSIN
240,900,000 25.00%
12
50.00%
1-12 7,063,000 127,513,000 68,017,950
483,150,000 25.00%
12
50.00%
1-12 14,166,000 255,741,000 132,680,280None 24 1-24 4,708,000 125,158,000 68,017,950 24 1-24 9,357,000 250,932,000 132,680,280None 36 1-36 3,995,000 124,445,000 68,267,950 36 1-36 7,892,000 249,467,000 132,930,280
Paket Suka-Suka 2015 Jawa, Bali, Sumatera
Harga OTR Jakarta Harga OTR Jakarta
Coverage Bndl RFE
Balloon Value (%)
Installment (Round)
Last Installment
Coverage Bndl RFE
Balloon Value (%)
Installment (Round)
Last Installment
Bndl RFE
Bndl RFE
Bndl RFE
Bndl RFE
Bndl RFEBndl RFE
Bndl RFE
Bndl RFE Bndl RFEBndl RFE
Bndl RFE
Bndl RFEBndl RFE
Bndl RFE
Bndl RFE Bndl RFEBndl RFE
Bndl RFE
Bndl RFE Bndl RFEBndl RFE
Bndl RFE
Bndl RFE Bndl RFEBndl RFE
Bndl RFE
Bndl RFE Bndl RFEBndl RFE
Bndl RFE
NEW RUSH 1500 G VVTI MANUALBndl RFE Bndl RFE
Bndl RFE
Bndl RFE
NEW RUSH 1500 G VVTI AUTOMATICBndl RFE
NEW RUSH 1500 S VVTI MANUAL TRDBndl RFE
NEW RUSH 1500 S VVTI AUTOMATIC TRD ETIOS 1.2 E M/T TOM'sBndl RFEBndl RFE
Bndl RFE
NEW RUSH 1500 G VVTI MANUAL LTDBndl RFE
NEW RUSH 1500 G VVTI AUTOMATIC LTDBndl RFE Bndl RFE
Bndl RFE
Bndl RFE
-
2 FORTUNER 2.7 G A/T LUX TRD BENSIN
241,150,000 25.00%
12
50.00%
1-12 7,071,000 127,646,000 68,086,825
512,100,000 25.00%
12
50.00%
1-12 15,014,000 271,064,000 140,531,520None 24 1-24 4,712,000 125,287,000 68,086,825 24 1-24 9,831,000 265,881,000 140,531,520None 36 1-36 3,999,000 124,574,000 68,336,825 36 1-36 8,242,000 264,292,000 140,781,520
FORTUNER 2.7 V A/T BENSIN
254,450,000 25.00%
12
50.00%
1-12 7,461,000 134,686,000 71,750,975
532,700,000 25.00%
12
50.00%
1-12 15,618,000 281,968,000 146,118,240
24 1-24 4,930,000 132,155,000 71,750,975 24 1-24 10,226,000 276,576,000 146,118,240
36 1-36 4,160,000 131,385,000 72,000,975 36 1-36 8,573,000 274,923,000 146,368,240
FORTUNER 2.5 G A/T 4x4 DIESEL
244,300,000 25.00%
12
50.00%
1-12 7,163,000 129,313,000 68,954,650
496,900,000 25.00%
12
50.00%
1-12 14,569,000 263,019,000 136,409,280None 24 1-24 4,774,000 126,924,000 68,954,650 24 1-24 9,623,000 258,073,000 136,409,280None 36 1-36 4,051,000 126,201,000 69,204,650 36 1-36 8,116,000 256,566,000 136,659,280
FORTUNER 2.5 G M/T DIESEL
257,600,000 25.00%
12
50.00%
1-12 7,553,000 136,353,000 72,618,800
424,800,000 25.00%
12
50.00%
1-12 12,455,000 224,855,000 116,855,760
24 1-24 4,991,000 133,791,000 72,618,800 24 1-24 8,227,000 220,627,000 116,855,760
36 1-36 4,211,000 133,011,000 72,868,800 36 1-36 6,940,000 219,340,000 117,105,760
KIJANG INNOVA J M/T BENSIN FORTUNER 2.5 G M/T TRD DIESEL
228,550,000 25.00%
12
50.00%
1-12 6,701,000 120,976,000 64,615,525
455,300,000 25.00%
12
50.00%
1-12 13,349,000 240,999,000 125,127,360None 24 1-24 4,466,000 118,741,000 64,615,525 24 1-24 8,818,000 236,468,000 125,127,360None 36 1-36 3,791,000 118,066,000 64,865,525 36 1-36 7,438,000 235,088,000 125,377,360
KIJANG INNOVA J M/T DRESS UP BENSIN FORTUNER 2.5 G A/T DIESEL
233,650,000 25.00%
12
50.00%
1-12 6,851,000 123,676,000 66,020,575
435,600,000 25.00%
12
50.00%
1-12 12,771,000 230,571,000 119,784,720None 24 1-24 4,566,000 121,391,000 66,020,575 24 1-24 8,436,000 226,236,000 119,784,720None 36 1-36 3,875,000 120,700,000 66,270,575 36 1-36 7,116,000 224,916,000 120,034,720
KIJANG INNOVA E M/T BENSIN FORTUNER 2.5 G A/T TRD DIESEL
255,900,000 25.00%
12
50.00%
1-12 7,503,000 135,453,000 72,150,450
466,100,000 25.00%
12
50.00%
1-12 13,666,000 246,716,000 128,056,320
24 1-24 4,958,000 132,908,000 72,150,450 24 1-24 9,027,000 242,077,000 128,056,320
36 1-36 4,184,000 132,134,000 72,400,450 36 1-36 7,614,000 240,664,000 128,306,320
KIJANG INNOVA E A/T BENSIN KIJANG INNOVA V M/T BENSIN
269,200,000 25.00%
12
50.00%
1-12 7,893,000 142,493,000 75,814,600
314,050,000 25.00%
12
50.00%
1-12 9,208,000 166,233,000 88,170,775
24 1-24 5,216,000 139,816,000 75,814,600 24 1-24 6,084,000 163,109,000 88,170,775
36 1-36 4,401,000 139,001,000 76,064,600 36 1-36 5,133,000 162,158,000 88,420,775
KIJANG INNOVA G M/T BENSIN KIJANG INNOVA V A/T BENSIN
276,900,000 25.00%
12
50.00%
1-12 8,119,000 146,569,000 77,935,950
328,050,000 25.00%
12
50.00%
1-12 9,618,000 173,643,000 92,027,775
24 1-24 5,365,000 143,815,000 77,935,950 24 1-24 6,355,000 170,380,000 92,027,775
36 1-36 4,526,000 142,976,000 78,185,950 36 1-36 5,361,000 169,386,000 92,277,775
KIJANG INNOVA G A/T BENSIN KIJANG INNOVA V M/T LUX BENSIN
290,600,000 25.00%
12
50.00%
1-12 8,521,000 153,821,000 81,710,300
323,500,000 25.00%
12
50.00%
1-12 9,485,000 171,235,000 90,774,250
24 1-24 5,630,000 150,930,000 81,710,300 24 1-24 6,267,000 168,017,000 90,774,250
36 1-36 4,750,000 150,050,000 81,960,300 36 1-36 5,287,000 167,037,000 91,024,250
KIJANG INNOVA G M/T LUX BENSIN KIJANG INNOVA V A/T LUX BENSIN
287,000,000 25.00%
12
50.00%
1-12 8,415,000 151,915,000 80,718,500
337,400,000 25.00%
12
50.00%
1-12 9,892,000 178,592,000 94,603,700
24 1-24 5,560,000 149,060,000 80,718,500 24 1-24 6,536,000 175,236,000 94,603,700
36 1-36 4,691,000 148,191,000 80,968,500 36 1-36 5,514,000 174,214,000 94,853,700
KIJANG INNOVA G A/T LUX BENSIN KIJANG INNOVA E M/T DIESEL
300,600,000 25.00%
12
50.00%
1-12 8,814,000 159,114,000 84,465,300
272,600,000 25.00%
12
50.00%
1-12 7,993,000 144,293,000 76,751,300
24 1-24 5,824,000 156,124,000 84,465,300 24 1-24 5,282,000 141,582,000 76,751,300
36 1-36 4,913,000 155,213,000 84,715,300 36 1-36 4,456,000 140,756,000 77,001,300
KIJANG INNOVA V M/T DIESEL KIJANG INNOVA G M/T DIESEL
330,150,000 25.00%
12
50.00%
1-12 9,680,000 174,755,000 92,606,325
292,100,000 25.00%
12
50.00%
1-12 8,564,000 154,614,000 82,123,550
24 1-24 6,396,000 171,471,000 92,606,325 24 1-24 5,659,000 151,709,000 82,123,550
36 1-36 5,395,000 170,470,000 92,856,325 36 1-36 4,774,000 150,824,000 82,373,550
KIJANG INNOVA V A/T DIESEL KIJANG INNOVA G A/T DIESEL
344,050,000 25.00%
12
50.00%
1-12 10,087,000 182,112,000 96,435,775
306,000,000 25.00%
12
50.00%
1-12 8,972,000 161,972,000 85,953,000
24 1-24 6,665,000 178,690,000 96,435,775 24 1-24 5,928,000 158,928,000 85,953,000
36 1-36 5,622,000 177,647,000 96,685,775 36 1-36 5,001,000 158,001,000 86,203,000
NEW RUSH 1500 S VVTI MANUAL TRD LTDBndl RFE Bndl RFE
Bndl RFE
Bndl RFE
NEW RUSH 1500 S VVTI AUTOMATIC TRD LTDBndl RFE Bndl RFEBndl RFE Bndl RFE
Bndl RFE Bndl RFE
NEW RUSH 1500 S VVTI MANUAL TRD DRESS UPBndl RFE Bndl RFE
Bndl RFE
Bndl RFE
NEW RUSH 1500 S VVTI AUTOMATIC TRD DRESS UPBndl RFE Bndl RFEBndl RFE Bndl RFE
Bndl RFE Bndl RFE
Bndl RFE Bndl RFEBndl RFE
Bndl RFE
Bndl RFE Bndl RFEBndl RFE
Bndl RFE
Bndl RFE Bndl RFEBndl RFE Bndl RFE
Bndl RFE Bndl RFE
Bndl RFE Bndl RFEBndl RFE Bndl RFE
Bndl RFE Bndl RFE
Bndl RFE Bndl RFEBndl RFE Bndl RFE
Bndl RFE Bndl RFE
Bndl RFE Bndl RFEBndl RFE Bndl RFE
Bndl RFE Bndl RFE
Bndl RFE Bndl RFEBndl RFE Bndl RFE
Bndl RFE Bndl RFE
Bndl RFE Bndl RFEBndl RFE Bndl RFE
Bndl RFE Bndl RFE
Bndl RFE Bndl RFEBndl RFE Bndl RFE
Bndl RFE Bndl RFE
Bndl RFE Bndl RFEBndl RFE Bndl RFE
Bndl RFE Bndl RFE
Bayar 1 = DP + Asuransi Kendaraan Tunai Tahun I + Biaya Adm*Bndl RFE : Customer tercover dengan perluasan Huru hara, Banjir dan Gempa Bumi pada tahun yang terdapat keterangan Bndl RFE
* Asuransi Perlindungan Kredit (TACP) merupakan jaminan pelunasan sisa kredit apabila terjadi hal-hal yang tidak diinginkan pada diri Anda seperti Meninggal Dunia atau Ketidakmampuan Tetap
-
(Agustus 2015)
1
OTR DP (%) Tenor Inst No 1st Payment OTR DP (%) Tenor Inst No 1st Payment
AVANZA 1.3 E M/T VIOS 1.5 E M/T
170,550,000
None
35.00%
12
50.00%
1-12 3,275,000 88,550,000 66,407,835
265,750,000 35.00%
12
50.00%
1-12 5,103,000 137,978,000 101,439,125None 24 1-24 2,348,000 87,623,000 66,407,835 24 1-24 3,613,000 136,488,000 101,439,125None 36 1-36 2,108,000 87,383,000 66,657,835 36 1-36 3,219,000 136,094,000 101,689,125
AVANZA 1.3 E A/T VIOS 1.5 E A/T
181,300,000
None
35.00%
12
50.00%
1-12 3,482,000 94,132,000 70,489,610
275,350,000 35.00%
12
50.00%
1-12 5,288,000 142,963,000 105,043,925None 24 1-24 2,496,000 93,146,000 70,489,610 24 1-24 3,743,000 141,418,000 105,043,925None 36 1-36 2,240,000 92,890,000 70,739,610 36 1-36 3,335,000 141,010,000 105,293,925
AVANZA 1.3 G M/T VIOS 1.5 G M/T
187,100,000
None
35.00%
12
50.00%
1-12 3,593,000 97,143,000 72,691,870
284,150,000 35.00%
12
50.00%
1-12 5,457,000 147,532,000 108,348,325None 24 1-24 2,575,000 96,125,000 72,691,870 24 1-24 3,863,000 145,938,000 108,348,325None 36 1-36 2,311,000 95,861,000 72,941,870 36 1-36 3,441,000 145,516,000 108,598,325
AVANZA 1.3 G M/T LUX VIOS 1.5 G A/T
192,500,000
None
35.00%
12
50.00%
1-12 3,697,000 99,947,000 74,742,250
296,750,000 35.00%
12
50.00%
1-12 5,698,000 154,073,000 113,079,625None 24 1-24 2,650,000 98,900,000 74,742,250 24 1-24 4,034,000 152,409,000 113,079,625None 36 1-36 2,378,000 98,628,000 74,992,250 36 1-36 3,594,000 151,969,000 113,329,625
AVANZA 1.3 G A/T VIOS 1.5 G M/T TRD
198,100,000
None
35.00%
12
50.00%
1-12 3,804,000 102,854,000 76,868,570
300,150,000 35.00%
12
50.00%
1-12 5,764,000 155,839,000 114,356,325None 24 1-24 2,726,000 101,776,000 76,868,570 24 1-24 4,080,000 154,155,000 114,356,325None 36 1-36 2,447,000 101,497,000 77,118,570 36 1-36 3,634,000 153,709,000 114,606,325
AVANZA 1.3 G A/T LUX VIOS 1.5 G A/T TRD
203,500,000 35.00%
12
50.00%
1-12 3,908,000 105,658,000 78,064,250
313,050,000 35.00%
12
50.00%
1-12 6,012,000 162,537,000 119,200,275None 24 1-24 2,801,000 104,551,000 78,064,250 24 1-24 4,255,000 160,780,000 119,200,275None 36 1-36 2,513,000 104,263,000 78,314,250 36 1-36 3,790,000 160,315,000 119,450,275
AVANZA 1.5 G M/T LUX ETIOS 1.2 JX M/T
199,600,000
None
35.00%
12
50.00%
1-12 3,833,000 103,633,000 77,438,120
145,300,000
None
35.00%
12
50.00%
1-12 2,790,000 75,440,000 56,820,410None 24 1-24 2,747,000 102,547,000 77,438,120 None 24 1-24 2,027,000 74,677,000 56,820,410None 36 1-36 2,465,000 102,265,000 77,688,120 None 36 1-36 1,834,000 74,484,000 57,070,410
AVANZA VELOZ 1.5 M/T ETIOS 1.2 E M/T
200,500,000 35.00%
12
50.00%
1-12 3,850,000 104,100,000 76,937,750
159,900,000
None
35.00%
12
50.00%
1-12 3,071,000 83,021,000 62,364,030None 24 1-24 2,760,000 103,010,000 76,937,750 None 24 1-24 2,202,000 82,152,000 62,364,030None 36 1-36 2,476,000 102,726,000 77,187,750 None 36 1-36 1,976,000 81,926,000 62,614,030
AVANZA VELOZ 1.5 M/T LUX
206,500,000 35.00%
12
50.00%
1-12 3,966,000 107,216,000 79,190,750
172,600,000
None
35.00%
12
50.00%
1-12 3,315,000 89,615,000 67,186,220None 24 1-24 2,842,000 106,092,000 79,190,750 None 24 1-24 2,376,000 88,676,000 67,186,220None 36 1-36 2,550,000 105,800,000 79,440,750 None 36 1-36 2,133,000 88,433,000 67,436,220
AVANZA VELOZ 1.5 A/T ETIOS 1.2 G M/T
212,300,000 35.00%
12
50.00%
1-12 4,077,000 110,227,000 81,368,650
171,100,000
None
35.00%
12
50.00%
1-12 3,286,000 88,836,000 66,616,670None 24 1-24 2,922,000 109,072,000 81,368,650 None 24 1-24 2,356,000 87,906,000 66,616,670None 36 1-36 2,622,000 108,772,000 81,618,650 None 36 1-36 2,114,000 87,664,000 66,866,670
AVANZA VELOZ 1.5 A/T LUX FORTUNER 2.7 G A/T LUX BENSIN
218,300,000 35.00%
12
50.00%
1-12 4,192,000 113,342,000 83,621,650
483,150,000 35.00%
12
50.00%
1-12 9,278,000 250,853,000 180,995,280None 24 1-24 3,004,000 112,154,000 83,621,650 24 1-24 6,564,000 248,139,000 180,995,280None 36 1-36 2,695,000 111,845,000 83,871,650 36 1-36 5,846,000 247,421,000 181,245,280
FORTUNER 2.7 G A/T LUX TRD BENSIN
228,700,000 35.00%
12
50.00%
1-12 4,392,000 118,742,000 87,526,850
512,100,000 35.00%
12
50.00%
1-12 9,834,000 265,884,000 191,741,520None 24 1-24 3,147,000 117,497,000 87,526,850 24 1-24 6,873,000 262,923,000 191,741,520None 36 1-36 2,824,000 117,174,000 87,776,850 36 1-36 6,076,000 262,126,000 191,991,520
FORTUNER 2.7 V A/T BENSIN
238,700,000 35.00%
12
50.00%
1-12 4,584,000 123,934,000 91,281,850
532,700,000 35.00%
12
50.00%
1-12 10,229,000 276,579,000 199,388,240None 24 1-24 3,284,000 122,634,000 91,281,850 24 1-24 7,149,000 273,499,000 199,388,240None 36 1-36 2,947,000 122,297,000 91,531,850 36 1-36 6,320,000 272,670,000 199,638,240
FORTUNER 2.5 G A/T 4x4 DIESEL
238,950,000 35.00%
12
50.00%
1-12 4,589,000 124,064,000 91,375,725
496,900,000 35.00%
12
50.00%
1-12 9,542,000 257,992,000 186,099,280None 24 1-24 3,288,000 122,763,000 91,375,725 24 1-24 6,751,000 255,201,000 186,099,280None 36 1-36 2,950,000 122,425,000 91,625,725 36 1-36 6,012,000 254,462,000 186,349,280
FORTUNER 2.5 G M/T DIESEL
252,250,000 35.00%
12
50.00%
1-12 4,844,000 130,969,000 96,369,875
424,800,000 35.00%
12
50.00%
1-12 8,157,000 220,557,000 159,335,760
24 1-24 3,430,000 129,555,000 96,369,875 24 1-24 5,772,000 218,172,000 159,335,760
36 1-36 3,056,000 129,181,000 96,619,875 36 1-36 5,141,000 217,541,000 159,585,760
FORTUNER 2.5 G M/T TRD DIESEL
230,900,000 35.00%
12
50.00%
1-12 4,434,000 119,884,000 88,352,950
455,300,000 35.00%
12
50.00%
1-12 8,743,000 236,393,000 170,657,360None 24 1-24 3,177,000 118,627,000 88,352,950 24 1-24 6,186,000 233,836,000 170,657,360None 36 1-36 2,851,000 118,301,000 88,602,950 36 1-36 5,509,000 233,159,000 170,907,360
FORTUNER 2.5 G A/T DIESEL
240,900,000 35.00%
12
50.00%
1-12 4,626,000 125,076,000 92,107,950
435,600,000 35.00%
12
50.00%
1-12 8,365,000 226,165,000 163,344,720None 24 1-24 3,314,000 123,764,000 92,107,950 24 1-24 5,919,000 223,719,000 163,344,720None 36 1-36 2,974,000 123,424,000 92,357,950 36 1-36 5,271,000 223,071,000 163,594,720
Paket Suka-Suka 2015 Jawa, Bali, Sumatera
Harga OTR Jakarta Harga OTR Jakarta
Coverage Bndl RFE
Balloon Value (%)
Installment (Round)
Last Installment
Coverage Bndl RFE
Balloon Value (%)
Installment (Round)
Last Installment
Bndl RFEBndl RFE
Bndl RFE
Bndl RFEBndl RFE
Bndl RFE
Bndl RFEBndl RFE
Bndl RFE
Bndl RFEBndl RFE
Bndl RFE
Bndl RFEBndl RFE
Bndl RFE
Bndl RFE Bndl RFEBndl RFE
Bndl RFE
Bndl RFE
ETIOS 1.2 E M/T TOM'sBndl RFE
Bndl RFE
Bndl RFE Bndl RFEBndl RFE
Bndl RFE
NEW RUSH 1500 G VVTI MANUALBndl RFE Bndl RFE
Bndl RFE
Bndl RFE
NEW RUSH 1500 G VVTI AUTOMATICBndl RFE Bndl RFE
Bndl RFE
Bndl RFE
NEW RUSH 1500 S VVTI MANUAL TRDBndl RFE Bndl RFE
Bndl RFE
Bndl RFE
NEW RUSH 1500 S VVTI AUTOMATIC TRDBndl RFE Bndl RFEBndl RFE Bndl RFE
Bndl RFE Bndl RFE
NEW RUSH 1500 G VVTI MANUAL LTDBndl RFE Bndl RFE
Bndl RFE
Bndl RFE
NEW RUSH 1500 G VVTI AUTOMATIC LTDBndl RFE Bndl RFE
Bndl RFE
Bndl RFE
-
FORTUNER 2.5 G A/T TRD DIESEL
241,150,000 35.00%
12
50.00%
1-12 4,631,000 125,206,000 92,201,825
466,100,000 35.00%
12
50.00%
1-12 8,950,000 242,000,000 174,666,320None 24 1-24 3,318,000 123,893,000 92,201,825 24 1-24 6,333,000 239,383,000 174,666,320None 36 1-36 2,977,000 123,552,000 92,451,825 36 1-36 5,640,000 238,690,000 174,916,320
YARIS 1.5 E M/T
254,450,000 35.00%
12
50.00%
1-12 4,886,000 132,111,000 97,195,975
224,200,000 35.00%
12
50.00%
1-12 4,306,000 116,406,000 85,837,100
24 1-24 3,460,000 130,685,000 97,195,975 None 24 1-24 3,085,000 115,185,000 85,837,100
36 1-36 3,082,000 130,307,000 97,445,975 None 36 1-36 2,768,000 114,868,000 86,087,100
YARIS 1.5 E A/T
244,300,000 35.00%
12
50.00%
1-12 4,691,000 126,841,000 93,384,650
235,000,000 35.00%
12
50.00%
1-12 4,513,000 122,013,000 89,892,500None 24 1-24 3,361,000 125,511,000 93,384,650 None 24 1-24 3,233,000 120,733,000 89,892,500None 36 1-36 3,016,000 125,166,000 93,634,650 None 36 1-36 2,901,000 120,401,000 90,142,500
YARIS 1.5 G M/T
257,600,000 35.00%
12
50.00%
1-12 4,947,000 133,747,000 98,378,800
232,500,000 35.00%
12
50.00%
1-12 4,465,000 120,715,000 88,953,750
24 1-24 3,502,000 132,302,000 98,378,800 None 24 1-24 3,199,000 119,449,000 88,953,750
36 1-36 3,120,000 131,920,000 98,628,800 None 36 1-36 2,870,000 119,120,000 89,203,750
KIJANG INNOVA J M/T BENSIN YARIS 1.5 G A/T
228,550,000 35.00%
12
50.00%
1-12 4,389,000 118,664,000 87,470,525
242,500,000 35.00%
12
50.00%
1-12 4,657,000 125,907,000 92,708,750None 24 1-24 3,145,000 117,420,000 87,470,525 None 24 1-24 3,336,000 124,586,000 92,708,750None 36 1-36 2,822,000 117,097,000 87,720,525 None 36 1-36 2,994,000 124,244,000 92,958,750
KIJANG INNOVA J M/T DRESS UP BENSIN YARIS 1.5 S M/T TRD SPORTIVO
233,650,000 35.00%
12
50.00%
1-12 4,487,000 121,312,000 89,385,575
254,400,000 35.00%
12
50.00%
1-12 4,885,000 132,085,000 97,177,200None 24 1-24 3,215,000 120,040,000 89,385,575 24 1-24 3,459,000 130,659,000 97,177,200None 36 1-36 2,884,000 119,709,000 89,635,575 36 1-36 3,082,000 130,282,000 97,427,200
KIJANG INNOVA E M/T BENSIN YARIS 1.5 S A/T TRD SPORTIVO
255,900,000 35.00%
12
50.00%
1-12 4,914,000 132,864,000 97,740,450
265,200,000 35.00%
12
50.00%
1-12 5,093,000 137,693,000 101,232,600
24 1-24 3,479,000 131,429,000 97,740,450 24 1-24 3,605,000 136,205,000 101,232,600
36 1-36 3,100,000 131,050,000 97,990,450 36 1-36 3,212,000 135,812,000 101,482,600
KIJANG INNOVA E A/T BENSIN KIJANG INNOVA E M/T DIESEL
269,200,000 35.00%
12
50.00%
1-12 5,170,000 139,770,000 102,734,600
272,600,000 35.00%
12
50.00%
1-12 5,235,000 141,535,000 104,011,300
24 1-24 3,660,000 138,260,000 102,734,600 24 1-24 3,706,000 140,006,000 104,011,300
36 1-36 3,261,000 137,861,000 102,984,600 36 1-36 3,302,000 139,602,000 104,261,300
KIJANG INNOVA G M/T BENSIN KIJANG INNOVA G M/T DIESEL
276,900,000 35.00%
12
50.00%
1-12 5,317,000 143,767,000 105,625,950
292,100,000 35.00%
12
50.00%
1-12 5,609,000 151,659,000 111,333,550
24 1-24 3,764,000 142,214,000 105,625,950 24 1-24 3,971,000 150,021,000 111,333,550
36 1-36 3,354,000 141,804,000 105,875,950 36 1-36 3,537,000 149,587,000 111,583,550
KIJANG INNOVA G A/T BENSIN KIJANG INNOVA G A/T DIESEL
290,600,000 35.00%
12
50.00%
1-12 5,580,000 150,880,000 110,770,300
306,000,000 35.00%
12
50.00%
1-12 5,876,000 158,876,000 116,553,000
24 1-24 3,950,000 149,250,000 110,770,300 24 1-24 4,159,000 157,159,000 116,553,000
36 1-36 3,519,000 148,819,000 111,020,300 36 1-36 3,705,000 156,705,000 116,803,000
KIJANG INNOVA G M/T LUX BENSIN KIJANG INNOVA V M/T DIESEL
287,000,000 35.00%
12
50.00%
1-12 5,511,000 149,011,000 109,418,500
330,150,000 35.00%
12
50.00%
1-12 6,340,000 171,415,000 125,621,325
24 1-24 3,901,000 147,401,000 109,418,500 24 1-24 4,487,000 169,562,000 125,621,325
36 1-36 3,476,000 146,976,000 109,668,500 36 1-36 3,997,000 169,072,000 125,871,325
KIJANG INNOVA G A/T LUX BENSIN KIJANG INNOVA V A/T DIESEL
300,600,000 35.00%
12
50.00%
1-12 5,772,000 156,072,000 114,525,300
344,050,000 35.00%
12
50.00%
1-12 6,607,000 178,632,000 130,840,775
24 1-24 4,086,000 154,386,000 114,525,300 24 1-24 4,676,000 176,701,000 130,840,775
36 1-36 3,640,000 153,940,000 114,775,300 36 1-36 4,165,000 176,190,000 131,090,775
KIJANG INNOVA V M/T BENSIN KIJANG INNOVA V M/T LUX BENSIN
314,050,000 35.00%
12
50.00%
1-12 6,031,000 163,056,000 119,575,775
323,500,000 35.00%
12
50.00%
1-12 6,212,000 167,962,000 123,124,250
24 1-24 4,269,000 161,294,000 119,575,775 24 1-24 4,397,000 166,147,000 123,124,250
36 1-36 3,803,000 160,828,000 119,825,775 36 1-36 3,917,000 165,667,000 123,374,250
KIJANG INNOVA V A/T BENSIN KIJANG INNOVA V A/T LUX BENSIN
328,050,000 35.00%
12
50.00%
1-12 6,299,000 170,324,000 124,832,775
337,400,000 35.00%
12
50.00%
1-12 6,479,000 175,179,000 128,343,700
24 1-24 4,459,000 168,484,000 124,832,775 24 1-24 4,586,000 173,286,000 128,343,700
36 1-36 3,972,000 167,997,000 125,082,775 36 1-36 4,085,000 172,785,000 128,593,700
NEW RUSH 1500 S VVTI MANUAL TRD LTDBndl RFE Bndl RFE
Bndl RFE
Bndl RFE
NEW RUSH 1500 S VVTI AUTOMATIC TRD LTDBndl RFE Bndl RFEBndl RFE
Bndl RFE
NEW RUSH 1500 S VVTI MANUAL TRD DRESS UPBndl RFE Bndl RFE
NEW RUSH 1500 S VVTI AUTOMATIC TRD DRESS UPBndl RFE Bndl RFEBndl RFE
Bndl RFE
Bndl RFE Bndl RFE
Bndl RFE Bndl RFEBndl RFE
Bndl RFE
Bndl RFE Bndl RFEBndl RFE Bndl RFE
Bndl RFE Bndl RFE
Bndl RFE Bndl RFEBndl RFE Bndl RFE
Bndl RFE Bndl RFE
Bndl RFE Bndl RFEBndl RFE Bndl RFE
Bndl RFE Bndl RFE
Bndl RFE Bndl RFEBndl RFE Bndl RFE
Bndl RFE Bndl RFE
Bndl RFE Bndl RFEBndl RFE Bndl RFE
Bndl RFE Bndl RFE
Bndl RFE Bndl RFEBndl RFE Bndl RFE
Bndl RFE Bndl RFE
Bndl RFE Bndl RFEBndl RFE Bndl RFE
Bndl RFE Bndl RFE
Bndl RFE Bndl RFEBndl RFE Bndl RFE
Bndl RFE Bndl RFE
Bayar 1 = DP + Asuransi Kendaraan Tunai Tahun I + Biaya Adm*Bndl RFE : Customer tercover dengan perluasan Huru hara, Banjir dan Gempa Bumi pada tahun yang terdapat keterangan Bndl RFE* Asuransi Perlindungan Kredit (TACP) merupakan jaminan pelunasan sisa kredit apabila terjadi hal-hal yang tidak diinginkan pada diri Anda seperti Meninggal Dunia atau Ketidakmampuan Tetap
-
(August 2015)
ADDM
20% 20%
OTR Tenor OTR Tenor
KIJANG INNOVA J M/T BENSIN FORTUNER 2.7 G A/T LUX BENSIN
228,550,000
12 16,823,000 64,083,000
483,150,000
12 35,368,000 133,548,000
None 24 9,203,000 56,463,000 24 19,269,000 117,449,000
None 36 6,712,000 54,222,000 36 13,998,000 112,428,000
None 48 5,715,000 53,225,000 48 11,879,000 110,309,000
None 60 5,376,000 52,886,000 60 11,141,000 109,571,000
KIJANG INNOVA J M/T DRESS UP BENSIN FORTUNER 2.7 G A/T LUX TRD BENSIN
233,650,000
12 17,198,000 65,478,000
512,100,000
12 37,486,000 141,456,000
None 24 9,409,000 57,689,000 24 20,340,000 124,310,000
None 36 6,861,000 55,391,000 36 14,718,000 118,938,000
None 48 5,842,000 54,372,000 48 12,492,000 116,712,000
None 60 5,496,000 54,026,000 60 11,717,000 115,937,000
KIJANG INNOVA E M/T BENSIN FORTUNER 2.7 V A/T BENSIN
255,900,000
12 18,835,000 71,565,000
532,700,000
12 38,994,000 147,084,000
24 10,263,000 62,993,000 24 21,158,000 129,248,000
36 7,456,000 60,436,000 36 15,309,000 123,649,000
None 48 6,349,000 59,329,000 48 12,994,000 121,334,000
None 60 5,974,000 58,954,000 60 12,188,000 120,528,000
KIJANG INNOVA E A/T BENSIN FORTUNER 2.5 G A/T 4x4 DIESEL
269,200,000
12 19,813,000 75,203,000
496,900,000
12 36,374,000 137,304,000
24 10,796,000 66,186,000 24 19,818,000 120,748,000
36 7,843,000 63,483,000 36 14,396,000 115,576,000
None 48 6,678,000 62,318,000 48 12,217,000 113,397,000
None 60 6,284,000 61,924,000 60 11,458,000 112,638,000
KIJANG INNOVA G M/T BENSIN FORTUNER 2.5 G M/T DIESEL
276,900,000
12 20,380,000 77,310,000
424,800,000
12 31,097,000 117,607,000
24 11,104,000 68,034,000 24 16,943,000 103,453,000
36 8,067,000 65,247,000 36 12,309,000 99,069,000
None 48 6,869,000 64,049,000 48 10,446,000 97,206,000
None 60 6,463,000 63,643,000 60 9,797,000 96,557,000
KIJANG INNOVA G A/T BENSIN FORTUNER 2.5 G M/T TRD DIESEL
290,600,000
12 21,388,000 81,058,000
455,300,000
12 33,329,000 125,939,000
24 11,653,000 71,323,000 24 18,159,000 110,769,000
36 8,465,000 68,385,000 36 13,192,000 106,052,000
48 7,185,000 67,105,000 48 11,195,000 104,055,000
60 6,738,000 66,658,000 60 10,500,000 103,360,000
KIJANG INNOVA G M/T LUX BENSIN FORTUNER 2.5 G A/T DIESEL
287,000,000
12 21,123,000 80,073,000
435,600,000
12 31,888,000 120,558,000
24 11,509,000 70,459,000 24 17,374,000 106,044,000
36 8,361,000 67,561,000 36 12,621,000 101,541,000
48 7,096,000 66,296,000 48 10,711,000 99,631,000
60 6,655,000 65,855,000 60 10,046,000 98,966,000
KIJANG INNOVA G A/T LUX BENSIN FORTUNER 2.5 G A/T TRD DIESEL
300,600,000
12 22,123,000 83,793,000
466,100,000
12 34,120,000 128,890,000
24 12,054,000 73,724,000 24 18,590,000 113,360,000
36 8,756,000 70,676,000 36 13,504,000 108,524,000
48 7,431,000 69,351,000 48 11,461,000 106,481,000
60 6,970,000 68,890,000 60 10,748,000 105,768,000
KIJANG INNOVA V M/T BENSIN ETIOS 1.2 JX M/T
314,050,000
12 23,113,000 87,473,000
145,300,000
None 12 10,753,000 41,363,000
24 12,593,000 76,953,000 None 24 5,909,000 36,519,000
36 9,148,000 73,758,000 None 36 4,328,000 35,188,000
48 7,763,000 72,373,000 None 48 3,698,000 34,558,000
60 7,281,000 71,891,000 None 60 3,491,000 34,351,000
Paket Merah Putih
Harga OTR Jakarta
Coverage Bndl RFE Angsuran Bayar I
Coverage Bndl RFE Angsuran Bayar I
Bndl RFE Bndl RFE
Bndl RFE
Bndl RFE
Bndl RFE
Bndl RFE
Bndl RFE Bndl RFE
Bndl RFE
Bndl RFE
Bndl RFE
Bndl RFE
Bndl RFE Bndl RFE
Bndl RFE Bndl RFE
Bndl RFE Bndl RFE
Bndl RFE
Bndl RFE
Bndl RFE Bndl RFE
Bndl RFE Bndl RFE
Bndl RFE Bndl RFE
Bndl RFE
Bndl RFE
Bndl RFE Bndl RFE
Bndl RFE Bndl RFE
Bndl RFE Bndl RFE
Bndl RFE
Bndl RFE
Bndl RFE Bndl RFE
Bndl RFE Bndl RFE
Bndl RFE Bndl RFE
Bndl RFE Bndl RFE
Bndl RFE Bndl RFE
Bndl RFE Bndl RFE
Bndl RFE Bndl RFE
Bndl RFE Bndl RFE
Bndl RFE Bndl RFE
Bndl RFE Bndl RFE
Bndl RFE Bndl RFE
Bndl RFE Bndl RFE
Bndl RFE Bndl RFE
Bndl RFE Bndl RFE
Bndl RFE Bndl RFE
Bndl RFE
Bndl RFE
Bndl RFE
Bndl RFE
Bndl RFE
-
KIJANG INNOVA V A/T BENSIN ETIOS 1.2 E M/T
328,050,000
12 24,143,000 91,303,000
159,900,000
None 12 11,832,000 45,362,000
24 13,154,000 80,314,000 None 24 6,474,000 40,004,000
36 9,555,000 76,965,000 None 36 4,721,000 38,501,000
48 8,109,000 75,519,000 None 48 4,035,000 37,815,000
60 7,605,000 75,015,000 None 60 3,810,000 37,590,000
KIJANG INNOVA V M/T LUX BENSIN
323,500,000
12 23,808,000 90,058,000
172,600,000
None 12 12,771,000 48,841,000
24 12,971,000 79,221,000 None 24 6,987,000 43,057,000
36 9,423,000 75,923,000 None 36 5,096,000 41,416,000
48 7,997,000 74,497,000 None 48 4,355,000 40,675,000
60 7,500,000 74,000,000 None 60 4,111,000 40,431,000
KIJANG INNOVA V A/T LUX BENSIN ETIOS 1.2 G M/T
337,400,000
12 24,830,000 93,860,000
171,100,000
None 12 12,661,000 48,431,000
24 13,528,000 82,558,000 None 24 6,927,000 42,697,000
36 9,827,000 79,107,000 None 36 5,051,000 41,071,000
48 8,340,000 77,620,000 None 48 4,317,000 40,337,000
60 7,821,000 77,101,000 None 60 4,076,000 40,096,000
KIJANG INNOVA E M/T DIESEL YARIS 1.5 E M/T
272,600,000
12 20,063,000 76,133,000
224,200,000
12 16,503,000 62,893,000
24 10,932,000 67,002,000 None 24 9,028,000 55,418,000
36 7,942,000 64,262,000 None 36 6,584,000 53,224,000
None 48 6,763,000 63,083,000 None 48 5,606,000 52,246,000
None 60 6,363,000 62,683,000 None 60 5,274,000 51,914,000
KIJANG INNOVA G M/T DIESEL YARIS 1.5 E A/T
292,100,000
12 21,498,000 81,468,000
235,000,000
12 17,297,000 65,847,000
24 11,713,000 71,683,000 None 24 9,463,000 58,013,000
36 8,509,000 68,729,000 None 36 6,901,000 55,701,000
48 7,222,000 67,442,000 None 48 5,876,000 54,676,000
60 6,773,000 66,993,000 None 60 5,528,000 54,328,000
KIJANG INNOVA G A/T DIESEL YARIS 1.5 G M/T
306,000,000
12 22,521,000 85,271,000
232,500,000
12 17,113,000 65,163,000
24 12,270,000 75,020,000 None 24 9,362,000 57,412,000
36 8,913,000 71,913,000 None 36 6,828,000 55,128,000
48 7,565,000 70,565,000 None 48 5,813,000 54,113,000
60 7,095,000 70,095,000 None 60 5,469,000 53,769,000
KIJANG INNOVA V M/T DIESEL YARIS 1.5 G A/T
330,150,000
12 24,297,000 91,877,000
242,500,000
12 17,849,000 67,899,000
24 13,238,000 80,818,000 None 24 9,765,000 59,815,000
36 9,616,000 77,446,000 None 36 7,121,000 57,421,000
48 8,161,000 75,991,000 None 48 6,063,000 56,363,000
60 7,654,000 75,484,000 None 60 5,704,000 56,004,000
KIJANG INNOVA V A/T DIESEL YARIS 1.5 S M/T TRD SPORTIVO
344,050,000
12 25,320,000 95,680,000
254,400,000
12 18,725,000 71,155,000
24 13,795,000 84,155,000 24 10,203,000 62,633,000
36 10,021,000 80,631,000 36 7,412,000 60,092,000
48 8,504,000 79,114,000 None 48 6,312,000 58,992,000
60 7,975,000 78,585,000 None 60 5,939,000 58,619,000
NEW RUSH 1.5 G M/T YARIS 1.5 S A/T TRD SPORTIVO
228,700,000
12 16,834,000 64,124,000
265,200,000
12 19,519,000 74,109,000
None 24 9,209,000 56,499,000 24 10,635,000 65,225,000
None 36 6,716,000 54,256,000 36 7,726,000 62,566,000
None 48 5,718,000 53,258,000 None 48 6,579,000 61,419,000
None 60 5,380,000 52,920,000 None 60 6,191,000 61,031,000
NEW RUSH 1.5 G A/T VIOS 1.5 E M/T
238,700,000
12 17,570,000 66,860,000
265,750,000
12 19,559,000 74,259,000
None 24 9,612,000 58,902,000 24 10,658,000 65,358,000
None 36 7,009,000 56,549,000 36 7,742,000 62,692,000
None 48 5,968,000 55,508,000 None 48 6,593,000 61,543,000
None 60 5,614,000 55,154,000 None 60 6,203,000 61,153,000
NEW RUSH 1.5 S M/T TRD VIOS 1.5 E A/T
238,950,000
12 17,588,000 66,928,000
275,350,000
12 20,266,000 76,886,000
None 24 9,622,000 58,962,000 24 11,042,000 67,662,000
None 36 7,017,000 56,607,000 36 8,022,000 64,892,000
None 48 5,974,000 55,564,000 None 48 6,831,000 63,701,000
None 60 5,620,000 55,210,000 None 60 6,427,000 63,297,000
Bndl RFE
Bndl RFE
Bndl RFE
Bndl RFE
Bndl RFE
ETIOS 1.2 E M/T TOM'sBndl RFE
Bndl RFE
Bndl RFE
Bndl RFE
Bndl RFE
Bndl RFE
Bndl RFE
Bndl RFE
Bndl RFE
Bndl RFE
Bndl RFE Bndl RFE
Bndl RFE
Bndl RFE
Bndl RFE Bndl RFE
Bndl RFE
Bndl RFE
Bndl RFE
Bndl RFE
Bndl RFE Bndl RFE
Bndl RFE
Bndl RFE
Bndl RFE
Bndl RFE
Bndl RFE Bndl RFE
Bndl RFE
Bndl RFE
Bndl RFE
Bndl RFE
Bndl RFE Bndl RFE
Bndl RFE Bndl RFE
Bndl RFE Bndl RFE
Bndl RFE
Bndl RFE
Bndl RFE Bndl RFE
Bndl RFE
Bndl RFE
Bndl RFE Bndl RFE
Bndl RFE
Bndl RFE
Bndl RFE Bndl RFE
Bndl RFE
Bndl RFE
-
- Memiliki rumah sendiri, an. sendiri
- Bukan untuk rental- Tidak ada negatif survey- Bukan special mention profesi- Telah bekerja minimal 2 tahun
- Apabila ada discount unit, wajib dipotong di harga OTR
NEW RUSH 1.5 S A/T TRD VIOS 1.5 G M/T
252,250,000
12 18,566,000 70,566,000
284,150,000
12 20,913,000 79,293,000
24 10,117,000 62,117,000 24 11,395,000 69,775,000
36 7,350,000 59,600,000 36 8,278,000 66,908,000
None 48 6,259,000 58,509,000 None 48 7,049,000 65,679,000
None 60 5,889,000 58,139,000 None 60 6,632,000 65,262,000
NEW RUSH 1.5 G M/T LTD VIOS 1.5 G A/T
230,900,000
12 16,996,000 64,726,000
296,750,000
12 21,840,000 82,740,000
None 24 9,298,000 57,028,000 24 11,900,000 72,800,000
None 36 6,781,000 54,761,000 36 8,644,000 69,794,000
None 48 5,773,000 53,753,000 48 7,336,000 68,486,000
None 60 5,431,000 53,411,000 60 6,881,000 68,031,000
NEW RUSH 1.5 G A/T LTD VIOS 1.5 G M/T TRD
240,900,000
12 17,731,000 67,461,000
300,150,000
12 22,090,000 83,670,000
None 24 9,700,000 59,430,000 24 12,036,000 73,616,000
None 36 7,074,000 57,054,000 36 8,743,000 70,573,000
None 48 6,023,000 56,003,000 48 7,420,000 69,250,000
None 60 5,666,000 55,646,000 60 6,959,000 68,789,000
NEW RUSH 1.5 S M/T TRD LTD VIOS 1.5 G A/T TRD
241,150,000
12 17,750,000 67,530,000
313,050,000
12 23,039,000 87,199,000
None 24 9,710,000 59,490,000 24 12,553,000 76,713,000
None 36 7,081,000 57,111,000 36 9,119,000 73,529,000
None 48 6,029,000 56,059,000 48 7,739,000 72,149,000
None 60 5,672,000 55,702,000 60 7,258,000 71,668,000
NEW RUSH 1.5 S A/T TRD LTD COROLLA ALTIS 1.8 G M/T
254,450,000
12 18,728,000 71,168,000
398,300,000
12 29,311,000 110,521,000
24 10,205,000 62,645,000 24 15,968,000 97,178,000
36 7,414,000 60,104,000 36 11,599,000 93,059,000
None 48 6,313,000 59,003,000 48 9,843,000 91,303,000
None 60 5,940,000 58,630,000 60 9,231,000 90,691,000
NEW RUSH 1.5 S M/T TRD DRESS UP COROLLA ALTIS 1.8 V A/T
244,300,000
12 17,982,000 68,392,000
433,800,000
12 31,756,000 120,066,000
None 24 9,837,000 60,247,000 24 17,302,000 105,612,000
None 36 7,174,000 57,834,000 36 12,569,000 101,129,000
None 48 6,108,000 56,768,000 48 10,667,000 99,227,000
None 60 5,746,000 56,406,000 60 10,004,000 98,564,000
NEW RUSH 1.5 S A/T TRD DRESS UP
257,600,000
12 18,960,000 72,030,000
24 10,331,000 63,401,000
36 7,505,000 60,825,000
None 48 6,391,000 59,711,000
None 60 6,014,000 59,334,000
Bndl RFE Bndl RFE
Bndl RFE Bndl RFE
Bndl RFE Bndl RFE
Bndl RFE Bndl RFE
Bndl RFE
Bndl RFE
Bndl RFE
Bndl RFE
Bndl RFE Bndl RFE
Bndl RFE
Bndl RFE
Bndl RFE
Bndl RFE
Bndl RFE Bndl RFE
Bndl RFE
Bndl RFE
Bndl RFE
Bndl RFE
Bndl RFE Bndl RFE
Bndl RFE Bndl RFE
Bndl RFE Bndl RFE
Bndl RFE
Bndl RFE
Bndl RFE Bndl RFE
Bndl RFE
Bndl RFE
Bndl RFE
Bndl RFE
Bndl RFE
Bndl RFE
Bndl RFE
Bayar I = DP + Angsuran I + Administrasi*Bndl RFE : Customer tercover dengan perluasan Huru hara, Banjir dan Gempa Bumi pada tahun yang terdapat keterangan Bndl RFE* Asuransi Perlindungan Kredit (TACP) merupakan jaminan pelunasan sisa kredit apabila terjadi hal-hal yang tidak diinginkan pada diri Anda seperti Meninggal Dunia atau Ketidakmampuan Tetap
# Segmentasi customer :
-
(August 2015)
ADDM
20% 20%
OTR Tenor OTR Tenor
NEW AGYA 1.0 E M/T NEW AGYA 1.0 G M/T TRD
109,830,000
None 12 8,231,000 31,747,000
121,930,000
None 12 9,137,000 35,073,000
None 24 4,539,000 28,055,000 None 24 5,038,000 30,974,000
None 36 3,330,000 27,096,000 None 36 3,695,000 29,881,000
None 48 2,870,000 26,636,000 None 48 3,185,000 29,371,000
None 60 2,710,000 26,476,000 None 60 3,007,000 29,193,000
NEW AGYA 1.0 E A/T NEW AGYA 1.0 G A/T
121,560,000
None 12 9,109,000 34,971,000
127,860,000
None 12 9,527,000 36,649,000
None 24 5,023,000 30,885,000 None 24 5,254,000 32,376,000
None 36 3,684,000 29,796,000 None 36 3,854,000 31,226,000
None 48 3,175,000 29,287,000 None 48 3,322,000 30,694,000
None 60 2,998,000 29,110,000 None 60 3,137,000 30,509,000
NEW AGYA 1.0 G M/T NEW AGYA 1.0 G A/T TRD
117,830,000
None 12 8,830,000 33,946,000
132,460,000
None 12 9,869,000 37,911,000
None 24 4,869,000 29,985,000 None 24 5,442,000 33,484,000
None 36 3,571,000 28,937,000 None 36 3,992,000 32,284,000
None 48 3,078,000 28,444,000 None 48 3,441,000 31,733,000
None 60 2,906,000 28,272,000 None 60 3,249,000 31,541,000
Paket Merah Putih Agya
Harga OTR Jakarta
Coverage Bndl RFE Angsuran Bayar I
Coverage Bndl RFE Angsuran Bayar I
Bayar I = DP + Angsuran I + Administrasi*Bndl RFE : Customer tercover dengan perluasan Huru hara, Banjir dan Gempa Bumi pada tahun yang terdapat keterangan Bndl RFE* Asuransi Perlindungan Kredit (TACP) merupakan jaminan pelunasan sisa kredit apabila terjadi hal-hal yang tidak diinginkan pada diri Anda seperti Meninggal Dunia atau Ketidakmampuan Tetap
- Memiliki rumah sendiri, an. sendiri
- Bukan untuk rental- Tidak ada negatif survey- Bukan special mention profesi- Telah bekerja minimal 2 tahun
- Apabila ada discount unit, wajib dipotong di harga OTR# Segmentasi customer :
