NEW MOTORISING - RED

KAHITN
Debt Type RO A
SEGERA FUNDI
Rating Excellent

An Bpkb Owner/Spouse

Home status Owner MERK

Pefindo rating Medium Risk

TYPE
USIA DEBT <65 Tahun
PAKET EMP 1 ANGSURAN LANCAR
PAKET TAHUN
EXTRA

EMPOWEREMENT NOTICE PAJAK :

MERK YAMAHA
Tidak

TYPE YAMAHA-NMAX-150
TAKSASI
7 FUNDING
TAHUN 2020
NTF

OTR 24,000,000
RATE EFF
RATE FLAT FULL TENOR
FUNDING 7,000,000
LTV
%FUNDING
% FUNDING 29.17%

ADMIN FEE (INC. FIDUCIA)

TENOR 18
BIAYA PROVISI
LIFE INSURANCE

SEGERA FUNDINGKAN, GASPOL

ANGSURAN
V - 1.2.0

Simulasi
SIMULASI Perhitungan
PERHITUNGAN
YAMAHA-NMAX-150 Tahun 2020
 YAMAHA-NMAX-150 Tahun 2020

Pencairan 7,000,000 Admin

6X 1,623,500 1 1,294,500
11 X 904,500 1 774,500
12 X 845,000 1 774,500
17 X 670,500 1 871,500
18 X 645,000 1 871,500
23 X 556,000
1 891,500
24 X 542,500 1 891,500
###
###
###
###
Note : Perhitungan ini hanya simulasi. Nilai pencairan, lama
pembiayaan dan angsuran akan diinformasikan kembali jika
pengajuan sudah disetujui.
 P
O
### T
P
O

KAHITN
-- ### N
T
P
### o

JUNI 2023
O
### T
N
P

A
S
o
### O
u
N
T
P
rS
SEGERA FUNDINGKAN, GASPOL o
O
vu
N
T
e
AREA ro
S
Area KALBAGTIM yv
u
N
e
ro
S
BRANCH SAMARINDA U
yvu
p
re
S
U
yE
YAMAHA CLUSTER GS v1
u
xp
re
5
tE
vy%
2
rxe
YAMAHA-NMAX-150 Kalbagtim 3 0
a
tyE
r%
x
U
a
t
E
p
xr
2020
TENOR 18 U
ta
NewNormalOthersOthersVery
5
rp
%
High Risk
OWEREMENT NOTICE PAJAK : U
a
RONormalOwner/SpouseOwnerLow
1
p
Risk
PAKET EMP 1 ANGSURAN 0
U
LANCAR EXTRA RONormalOwner/SpouseOwnerMedium Risk
%
1
p
5
Reguler Survey
%
2
24,000,000 PAKET
0
7,000,000 %
Reguler Survey1
8,264,432.99 Reguler Survey2
Reguler Survey3
46.17% Maksimal Funding Reguler Survey4
E FLAT FULL TENOR 40.43% Reguler Survey5
80.00%
34.44% Reguler Survey6
29.17% Reguler Survey Reguler Survey7
Reguler Survey8
IN FEE (INC. FIDUCIA) 871,500 Reguler Survey9
YA PROVISI 247,933 Reguler Survey10
INSURANCE 145,000 Reguler Survey11
Reguler Survey12
Reguler Survey13
ANGSURAN : 645,000 Reguler Survey14
No Survey1
No Survey2
No Survey3
No Survey4

575500 No Survey5
69,500 No Survey6
 No Survey7

Profisi Life Ins NTF Rate life ins NTF Final

1.00% 98000 8,378,282.83 0.0085 42 6
1.83% 92000 7,919,694.40 0.0085 53 11
2.00% 92000 7,933,163.27 0.0085 53 12
2.83% 145000 8,101,029.16 0.0155 64 17
3.00% 145000 8,114,948.45 0.0155 64 18

3.83% 145000 8,206,065.86 0.0155 75 23

4.00% 145000 8,220,312.50 0.0155 75 24
4.83% 0.0255 86 29
5.00% 0.0255 86 30
5.83% 0.0255 96 35
6.00% 0.0255 96 36

ROGoodOthersOwnerMedium Risk