OTR 134,500,000

Diskon - for Total DP

Nett OTR 134,500,000
DP 20.00% 26,900,000
Pokok Hutang 107,600,000 Cash
Total Pokok Hutang 107,600,000

Tahun 5
Tenor
Bulan 60
Bunga/Tahun ADDB 8.80% 47,344,000
Provisi 0.5% 538,000
Asuransi 13.04% 17,537,780 Allrisk
Admin 2,500,000
Fiducia 200,000

Total DP 35.45% 47,675,780

Angsuran 60x 2,583,000

20% 25%
BAF
ADDM ADDB ADDM ADDB
1 5.40% 6.50% 3.99% 4.75%
2 6.30% 6.90% 4.35% 4.75%
3 7.00% 7.40% 4.70% 5.00%
4 7.70% 8.05% 5.20% 5.50%
5 8.40% 8.80% 5.70% 5.90%

Hitung Asuransi
1 100% 134,500,000 2.47% 3,322,150
2 85% 114,325,000 3.26% 3,726,995
3 75% 100,875,000 3.26% 3,288,525
4 70% 94,150,000 3.26% 3,069,290
5 60% 80,700,000 3.26% 2,630,820
16,037,780
Carmudi 10% 1,603,778
Commission
Dealer 15% 2,405,667