Input dan Rubah hanya pada Cell yang

berwarna Kuning

MENCARI RATE MENGGUNAKAN ANGSURAN Asuransi Kecelakaan Diri

Category : REGULER Tahun Gross Premi/Tahun
Brand (Asset Make) : HONDA 1 80,000
Asset Brand : SCOOPY 2 160,000
Type (Asset Model) : ALL NEW SCOOPY SPORTY 3 240,000
Tahun : 2023 4 320,000
OTR : 23,640,000 Premium Comprehensive Perluasa
Down Payment : 3,000,000
Tenor : 22
Effective Rate : 36.7018%
Angsuran : 1,390,000
Admin : 900,000
Wilayah Asuransi : 3 ALL WILAYAH
Type Insurance : TLO REGULER
Total Premi Asuransi : 323,080 Jenis Jaminan TLO REGULER
Personal Accident : 160,000
Admin
OS/Principle 20,640,000
Bunga Jual 19.43%
Total PH OS/receivable Rp 22,023,080
Bunga flatt 21.19327%
Income Bunga Rp 8,556,920
Total AR Rp 30,580,000

Tahun 2
Bulan 24
Asuransi: 1.3667%

Tahun #REF!
Bulan #REF!
Asuransi: 0.0000%
 2

Asuransi Sinarmas
12 24 36 48 Asuransi Jasa Indonesia ADV 150 CBS ADV 150 AEROX 155 VVA AEROX 150
1 2.11% 3.904% 5.486% 6.963% PT Asuransi Total Bersama ADV 150 ABS ADV 150 AEROX 155 VVA R-VERSION AEROX 150
2 2.16% 3.996% 5.616% 7.128% PT Asuransi Mitra Pelindu ALL NEW BEAT CBS BEAT SPORTY AEROX 155 VVA S-VERSION AEROX 150
3 0.80% 1.480% 2.080% 2.640% HONDA ALL NEW BEAT CBS ISS BEAT SPORTY AEROX 155 VVA GP AEROX 150
Moge TLO Perluasan 3.00% 5.550% 7.800% 9.900% YAMAHA ALL NEW BEAT STREET BEAT SPORTY ALL NEW AEROX 155 CONNECTED AEROX 150
Premium Comprehensive Perluasan 4.50% 8.325% 11.700% 14.850% KAWASAKI CB 150R CB ALL NEW AEROX 155 CONNECTED / ABS AEROX 150
SUZUKI ALL NEW CB 150R STREET FIRE NEW CB ALL NEW AEROX 155 CONNECTED / ABS GP AEROX 150
PIAGGIO ALL NEW CB 150R STREET FIRE SE NEW CB BYSON BYSON
TLO PERLUASAN ALL NEW CB 150R STREET FIRE REPSOL NEW CB FREEGO STD FREEGO
COMPREHENSIVE PERLUASAN ALL NEW CBR 150R STD CBR 150 FREEGO S FREEGO
TLO REGULER ALL NEW CBR 150R ABS STD CBR 150 FREEGO S ABS FREEGO
REGULER ALL NEW CBR 150R ABS TRICOLOR CBR 150 GEAR 125 STANDARD GEAR 125
PREMIUM NEW CBR 250 R CBR 250 GEAR 125 S VERSION GEAR 125
USED NEW CBR 250 R ABS CBR 250 JUPITER Z1 FI CW JUPITER Z
MONKEY 125 MONKEY 125 NEW MIO BLUE CORE M3 125 CW MIO M3 125
PCX HYBRID NEW PCX NEW MIO BLUE CORE M3 125 SP MIO M3 125
ALL NEW PCX 160 ABS NEW PCX MIO S 125 MIO S
ALL NEW PCX 160 CBS NEW PCX ALL NEW SOUL GT 125 AKS SSS MIO SOUL GT
NEW REVO FI FIT REVO MX KING 150 MX KING 150
NEW REVO X REVO MX KING 150 DOXOU VERSION MX KING 150
ALL NEW SCOOPY SPORTY SCOOPY NMAX ABS NMAX
ALL NEW SCOOPY STYLISH SCOOPY NMAX NON ABS NMAX
ALL NEW SCOOPY FASHION SCOOPY ALL NEW NMAX 155 STANDARD NMAX
- ALL NEW SCOOPY PRESTIGE SCOOPY ALL NEW NMAX 155 CONNECTED / ABS NMAX
SH 150i SH 150 ALL NEW NMAX 155 CONNECTED NMAX
NEW HONDA SONIC 150R SONIC VEGA FORCE DB VEGA
NEW HONDA SONIC 150R SE SONIC VEGA FORCE DB CW VEGA
NEW HONDA SONIC 150R RACING RED SONIC ALL NEW V-IXION ViXION
SUPER CUB C125 SUPER CUB C125 ALL NEW V-IXION GP ViXION
NEW SUPRA X 125 FI CW SUPRA X 125 ALL NEW V-IXION R ViXION
NEW SUPRA X 125 FI SW SUPRA X 125 WR 155 R WR 150
NEW SUPRA X 125 FI CW SPORTY AGGRESSIVE SUPRA X 125 XMAX XMAX
NEW SUPRA X 125 FI CW SPORTY LUXURY SUPRA X 125 ALL NEW X-RIDE 125 X-RIDE
NEW SUPRA X 125 FI SW SPORTY AGGRESSIVE SUPRA X 125 XSR 155 XSR 150
ALL NEW SUPRA GTR 150 SPORTY SUPRA X 150 ALL NEW YZF R15 VVA YZF 150
ALL NEW SUPRA GTR 150 EXCLUSIVE SUPRA X 150 MT-15 YZF 150
ALL NEW VARIO 125 CBS VARIO 125 MT-25 YZF 250
ALL NEW VARIO 125 CBS ISS VARIO 125 YZF R25 YZF 250
VARIO 150 eSP SPORTY VARIO 150 YZF R25 ABS YZF 250
ALL NEW VARIO 150 VARIO 150 YZF R25 GP MOVISTAR /TECH 3 YZF 250
ALL NEW VARIO 160 CBS VARIO 160
ALL NEW VARIO 160 ABS VARIO 160
NEW CB150 VERZA SPOKE VERZA
NEW CB150 VERZA CW VERZA
 25,000,000 10,000,000

NINJA 250R NINJA 250 ADV 150 AEROX 150 NINJA 250 ALL NEW SCOOPY SPORTY CB500 X CMX > 250
KLX 150 KLX 150 BEAT SPORTY BYSON KLX 150 ALL NEW SCOOPY STYLISH REBEL CB > 250
D-TRACKERX D-TRACKERX 15CB FAZZIO 125 D-TRACKERX 150 ALL NEW SCOOPY FASHION CB 650 R CBR > 250
Ninja 250R Fi NINJA 250 NEW CB FREEGO VERSYS ALL NEW SCOOPY PRESTIGE X-ADV CRF > 250
Ninja 250R Fi ABS NINJA 250 CBR 150 GEAR 125 KSR NEW SCOOPY ESP SPORTY CBR 600 RR VERSYS
VERSYS NON ABS VERSYS CBR 250 JUPITER Z KLX 250 NEW SCOOPY ESP STYLISH CRF 1100L NINJA 250
VERSYS ABS VERSYS CRF 150 LEXI VULCAN SCOOPY FI SPORTY GOLD WING 1VULCAN
KLX 150 L KLX 150 CRF 250 MIO FINO 125NINJA > 250 SCOOPY FI STYLISH CBR 1000RR NINJA > 250
KSR 110 PRO KSR CT125 MIO M3 125 W > 250 MT 07 WR 250
VERSYS 1000 VERSYS FORZA MIO S NINJA < 150 MT 09 YZF > 250
KLX 150 BF KLX 150 GENIO 110 MIO SOUL GTW 175 TMAX DX TMAX
D-Tracker 150 New D-TRACKERX 15MONKEY 125 MX KING 150 W 250 WR 250R
D-Tracker 150 New SE D-TRACKERX 15NEW PCX NMAX KLX 230 NINJA H2
KLX250S KLX 250 REVO VEGA NINJA ZX-10R ABS KRT EDITION
KLX 150 BF SE EXTREME KLX 150 VARIO 150
Z900 NINJA > 250 VARIO 160
W800 W > 250 VERZA
W800 SE W > 250
Z125 PRO SE NINJA < 150
W175 W 175
W175 SE W 175
W250 SE W 250
NEW NINJA 250 SE NINJA 250
W175 CAFE W 175
NEW NINJA 250 ABS NINJA 250
KLX230 KLX 230
KLX230 SE KLX 230
W175TR W 175
W175TR SE W 175
 Input dan Rubah hanya pada Cell
yang berwarna Kuning

MENCARI ANGSURAN MENGGUNAKAN RATE Asuransi Kecelakaan Diri

Category : REGULER 12 24 36
Brand (Asset Make) : YAMAHA Tahun Gross Premi/Tahun 1 2.11% 3.904% 5.486%
Asset Brand : FREEGO 1 80,000 2 2.16% 3.996% 5.616%
Type (Asset Model) : FREEGO CONNECTED 2 160,000 3 0.80% 1.480% 2.080%
Tahun : 2021 3 240,000 Moge TLO Perluasan 3.00% 5.550% 7.800%
OTR : 32,100,000 4 320,000 Premium Comprehensive Perluasan 4.50% 8.325% 11.700%
Down Payment : 5,000,000
Tenor : 11
Effective Rate : 42.2704% TLO PERLUASAN
Angsuran : 3,194,000 COMPREHENSIVE PERLUASAN
Admin : 900,000 TLO REGULER
Wilayah Asuransi : 2 REGULER
Type Insurance : TLO REGULER ALL WILAYAH PREMIUM
Total Premi Asuransi : 635,580 USED
Personal Accident : 80,000 TS (Terorism & Sabotage) 0.00%
Admin :
OS/Principle 27,100,000
Bunga Jual 22.35%
Total PH OS/receivable Rp 28,715,580
Bunga flatt 24.38%
Income Bunga Rp 6,418,420
Total AR Rp 35,134,000

-
Tahun 1
Bulan 12
Asuransi: 1.9800%
 2 25,000,000 10,000,000

Asuransi Sinarmas
48 Asuransi Jasa Indonesia ADV 150 CBS ADV 150 AEROX 155 VVA AEROX 150 NINJA 250R NINJA 250 ADV 150 AEROX 150
6.963% PT Asuransi Total Bersama ADV 150 ABS ADV 150 AEROX 155 VVA R-VERSION AEROX 150 KLX 150 KLX 150 BEAT SPORTY BYSON
7.128% PT Asuransi Mitra Pelindu ALL NEW BEAT CBS BEAT SPORTY AEROX 155 VVA S-VERSION AEROX 150 D-TRACKERX D-TRACKERX 15CB FAZZIO 125
2.640% HONDA ALL NEW BEAT CBS ISS BEAT SPORTY AEROX 155 VVA GP AEROX 150 Ninja 250R Fi NINJA 250 NEW CB FREEGO
9.900% YAMAHA ALL NEW BEAT STREET BEAT SPORTY ALL NEW AEROX 155 CONNECTED AEROX 150 Ninja 250R Fi ABS NINJA 250 CBR 150 GEAR 125
14.850% KAWASAKI CB 150R CB ALL NEW AEROX 155 CONNECTED / ABS AEROX 150 VERSYS NON ABS VERSYS CBR 250 JUPITER Z
SUZUKI ALL NEW CB 150R STREET FIRE NEW CB ALL NEW AEROX 155 CONNECTED / ABS GP AEROX 150 VERSYS ABS VERSYS CRF 150 LEXI
PIAGGIO ALL NEW CB 150R STREET FIRE SE NEW CB BYSON BYSON KLX 150 L KLX 150 CRF 250 MIO FINO 125
ALL NEW CB 150R STREET FIRE REPSOL NEW CB FREEGO STD FREEGO KSR 110 PRO KSR CT125 MIO M3 125
ALL NEW CBR 150R STD CBR 150 FREEGO S FREEGO VERSYS 1000 VERSYS FORZA MIO S
ALL NEW CBR 150R ABS STD CBR 150 FREEGO S ABS FREEGO KLX 150 BF KLX 150 GENIO 110 MIO SOUL GT
ALL NEW CBR 150R ABS TRICOLOR CBR 150 GEAR 125 STANDARD GEAR 125 D-Tracker 150 New D-TRACKERX 15MONKEY 125 MX KING 150
NEW CBR 250 R CBR 250 GEAR 125 S VERSION GEAR 125 D-Tracker 150 New SE D-TRACKERX 15NEW PCX NMAX
NEW CBR 250 R ABS CBR 250 JUPITER Z1 FI CW JUPITER Z KLX250S KLX 250 REVO VEGA
MONKEY 125 MONKEY 125 NEW MIO BLUE CORE M3 125 CW MIO M3 125 KLX 150 BF SE EXTREME KLX 150 VARIO 150
PCX HYBRID NEW PCX NEW MIO BLUE CORE M3 125 SP MIO M3 125 Z900 NINJA > 250 VARIO 160
ALL NEW PCX 160 ABS NEW PCX MIO S 125 MIO S W800 W > 250 VERZA
ALL NEW PCX 160 CBS NEW PCX ALL NEW SOUL GT 125 AKS SSS MIO SOUL GT W800 SE W > 250
NEW REVO FI FIT REVO MX KING 150 MX KING 150 Z125 PRO SE NINJA < 150
NEW REVO X REVO MX KING 150 DOXOU VERSION MX KING 150 W175 W 175
ALL NEW SCOOPY SPORTY SCOOPY NMAX ABS NMAX W175 SE W 175
ALL NEW SCOOPY STYLISH SCOOPY NMAX NON ABS NMAX W250 SE W 250
ALL NEW SCOOPY FASHION SCOOPY ALL NEW NMAX 155 STANDARD NMAX NEW NINJA 250 SE NINJA 250
ALL NEW SCOOPY PRESTIGE SCOOPY ALL NEW NMAX 155 CONNECTED / ABS NMAX W175 CAFE W 175
SH 150i SH 150 ALL NEW NMAX 155 CONNECTED NMAX NEW NINJA 250 ABS NINJA 250
NEW HONDA SONIC 150R SONIC VEGA FORCE DB VEGA KLX230 KLX 230
NEW HONDA SONIC 150R SE SONIC VEGA FORCE DB CW VEGA KLX230 SE KLX 230
NEW HONDA SONIC 150R RACING RED SONIC ALL NEW V-IXION ViXION W175TR W 175
SUPER CUB C125 SUPER CUB C125 ALL NEW V-IXION GP ViXION W175TR SE W 175
NEW SUPRA X 125 FI CW SUPRA X 125 ALL NEW V-IXION R ViXION
NEW SUPRA X 125 FI SW SUPRA X 125 WR 155 R WR 150
NEW SUPRA X 125 FI CW SPORTY AGGRESSIVE SUPRA X 125 XMAX XMAX
NEW SUPRA X 125 FI CW SPORTY LUXURY SUPRA X 125 ALL NEW X-RIDE 125 X-RIDE
NEW SUPRA X 125 FI SW SPORTY AGGRESSIVE SUPRA X 125 XSR 155 XSR 150
ALL NEW SUPRA GTR 150 SPORTY SUPRA X 150 ALL NEW YZF R15 VVA YZF 150
ALL NEW SUPRA GTR 150 EXCLUSIVE SUPRA X 150 MT-15 YZF 150
ALL NEW VARIO 125 CBS VARIO 125 MT-25 YZF 250
ALL NEW VARIO 125 CBS ISS VARIO 125 YZF R25 YZF 250
VARIO 150 eSP SPORTY VARIO 150 YZF R25 ABS YZF 250
ALL NEW VARIO 150 VARIO 150 YZF R25 GP MOVISTAR /TECH 3 YZF 250
ALL NEW VARIO 160 CBS VARIO 160
ALL NEW VARIO 160 ABS VARIO 160
NEW CB150 VERZA SPOKE VERZA
NEW CB150 VERZA CW VERZA
NINJA 250 FREEGO STD
KLX 150 FREEGO S
D-TRACKERX 150 FREEGO S ABS
VERSYS FREEGO CONNECTED
KSR
KLX 250
VULCAN
NINJA > 250
W > 250
NINJA < 150
W 175
W 250
KLX 230