ADDM Tenor

DP 1 2 3 4
DP>=15% 6.50% 7.47% 8.30%
DP>= 20% 6.03% 6.95% 7.48% 8.56%
Asuransi 1.50% 2.78% 3.90% 4.95%
ADM 900000 1000000 1100000 1200000
Sd 100 PS
Ket Asuransi Asuransi 1 th Cash
OTR Rp 266,000,000 Tenor 3 Angs 36
DPM Rp 53,200,000 Bunga 7.48% % DP 20.00%
AS 3.90% ADM Rp 1,100,000 asuransi total Rp 10,374,000.00
AS 1 1.50% AS sisa 2.40% SUBSIDI BUNGA

UNIT
Harga OTR Rp 266,000,000
DPM Rp 53,200,000 =
PH Rp 212,800,000
AS Rp 6,384,000 Rp 267,800,000
TPH Rp 219,184,000 Rp 42,500,000
Bunga Rp 49,184,890 Rp 310,300,000
TH Rp 268,368,890
SUBSIDI BUNGA Rp -
Angsuran Rp 7,454,691
Rp 217,196,790
Pembayaran Pertama (DP+ASURANSI+ADM+ANGSURAN 1)
DP Rp 53,200,000 Total Rp 65,744,691
AS Rp 3,990,000
ADM Rp 1,100,000
Angsuran 1 Rp 7,454,691
ADDB Tenor
DP 1 2 3 4
DP>=15% 7.74% 8.18% 8.86%
DP>= 20% 7.18% 7.62% 7.97% 9.01%
Asuransi 1.50% 2.78% 3.90% 4.95%
ADM 900000 1000000 1100000 1200000

Ket AsuranAsuransi 1 th Cash

OTR Rp 244,000,000 4 Angs 48
DPM Rp 48,800,000 Bunga 9.01% % DP 20.00%
AS 4.95% ADM Rp 1,200,000 asuransi to Rp 12,078,000.00
AS 1 1.50% AS sisa 3.45% SUBSIDI BUNGA

UNIT
Harga OTR Rp 244,000,000
DPM Rp 48,800,000 =
PH Rp 195,200,000
AS Rp 8,418,000
TPH Rp 203,618,000
Bunga Rp 73,383,927
TH Rp 277,001,927
SUBSIDI B Rp -
Angsuran Rp 5,770,873

Pembayaran Pertama (DP+ASURANSI+ADM+ANGSURAN 1)

DP Rp 48,800,000 Total Rp 53,660,000
AS Rp 3,660,000
ADM Rp 1,200,000
ADDM Tenor
DP 1 2 3
DP>= 20% 6.03% 6.69% 7.21%
Asuransi 1.50% 2.78% 3.90%
ADM 900000 1000000 1100000

Ket Asuransi Asuransi 1 th Cash

OTR Rp 655,000,000 Tenor 3 Angs 36
DPM Rp 131,000,000 Bunga 7.21% % DP 20.00%
AS 3.90% ADM Rp 1,100,000 asuransi total Rp 25,545,000.00
AS 1 1.50% AS sisa 2.40% SUBSIDI BUNGA

UNIT
Harga OTR Rp 655,000,000
DPM Rp 131,000,000 =
PH Rp 524,000,000
AS Rp 15,720,000 Rp 140,515,200
TPH Rp 539,720,000
Bunga Rp 116,741,436
TH Rp 656,461,436
SUBSIDI BUNG Rp -
Angsuran Rp 18,235,040
Rp 217,196,790
Pembayaran Pertama (DP+ASURANSI+ADM+ANGSURAN 1)
DP Rp 131,000,000 Total Rp 160,160,040
AS Rp 9,825,000
ADM Rp 1,100,000
Angsuran 1 Rp 18,235,040
ADDB Tenor
DP 1 2 3
DP>= 20% 7.18% 7.33% 7.68%
Asuransi 1.50% 2.78% 3.90%
ADM 900000 1000000 1100000

Ket AsuranAsuransi 1 th Cash

OTR Rp 545,000,000 Tenor 3 Angs 36
DPM Rp 109,000,000 Bunga 7.68% % DP 20.00%
AS 3.90% ADM Rp 1,100,000 asuransi total Rp 21,255,000.00
AS 1 1.50% AS sisa 2.40% SUBSIDI BUNGA

UNIT
Harga OTR Rp 545,000,000
DPM Rp 109,000,000 =
PH Rp 436,000,000
AS Rp 13,080,000
TPH Rp 449,080,000 25eff528
Bunga Rp 103,468,032
TH Rp 552,548,032
SUBSIDI B Rp -
Angsuran Rp 15,348,556

Pembayaran Pertama (DP+ASURANSI+ADM+ANGSURAN 1)

DP Rp 109,000,000 Total Rp 118,275,000
AS Rp 8,175,000
ADM Rp 1,100,000