OTR

167,000,000
Total Bayar
72,000,000
Tenor
4.00
th
Bunga
5.00
Admin
950,000
Asuransi tunai
8.91
Asuransi Kredit
0.00
Index
39.00000000000
Angsuran
2,842,500
Perhitungan Kredit
OTR
DP
31.92%
Pokok Hutang
Asuransi Kredit
0.00%
Total PH
Bunga
5.00%
48
Total Hutang
Angsuran / bln
Pembulatan
Total Bayar Pertama
DP
VayutphhBbh
Angsuran I
Asuransi Tunai
Administrasi
Polis
Total

4867087.5

167,000,000
53,302,800
113,697,200
0
113,697,200
22,739,440
136,436,640
2,842,426
2,842,500

53,302,800
2,842,500
14,879,700
950,000
25,000
72,000,000

OTR
DP %
Tenor
Bunga
ADM
Asuransi tunai
Asusansi kredit
Angsuran
TDP
OTR
DP
PH Murni
Ass Kredit
Total PH
Bunga
Total Hutang
Angsuran / bln

167,000,000
50
2.00
6.18
850,000
3.30
2.97
4,141,400
94,027,400
50.00%
2.97%
6.18%

TOTAL BAYAR PERTAMA

DP
ANGSURAN I
ASURANSI
ADM
POLIS
TOTAL

24

167,000,000
83,500,000
83,500,000
4,959,900
88,459,900
10,933,644
99,393,544
4,141,398
4,141,400
83,500,000
4,141,400
5,511,000
850,000
25,000
94,027,400
72,972,600

OTR
100,000,000
DP Rp.
57,954,900
Bunga
4.80
Tenor
15.00
Asuransi tunai
0.00
Asuransi kredit
0.00
Admin
0
Angsuran
401,800
Total bayar
58,381,700
PERHITUNGAN KREDIT
OTR
DP
57.95%
PH Murni
Ass Kredit
0.00%
Total PH
Bunga
4.80%
Total Hutang
Angsuran / bln
TOTAL BAYAR PERTAMA
DP
ANGSURAN I
ASURANSI
ADM
POLIS
TOTAL

180

100,000,000
57,954,900
42,045,100
0
42,045,100
30,272,472
72,317,572
401,764
401,800
57,954,900
401,800
0
0
25,000
58,381,700

Angsuran / bulan
Tenor
OTr
Bunga
Polish
Total bayar
Asuransi Tunai
Asuransi Kredit
Perhitungan Kredit:
OTR
DP
Pokok Hutang
Asuransi Kredit
Total PH
Bunga
5.50%
Total Hutang
1
Angsuran / bln
Pembulatan
Total Bayar Pertama
DP
Angsuran I
Asuransi Tunai
Administrasi
Polis
Total

2,500,000
4
214,000,000
5.50
1,100,000
143,275,144
11.22
0.00

54.04%
0.00%
48

11.22%

214,000,000
115,639,344
98,360,656
98,360,656
21,639,344
120,000,000
2,500,000
2,500,000
115,639,344
2,500,000
24,010,800
1,100,000
25,000
143,275,144