Professional Documents
Culture Documents
Harga OTR Total Bayar Tenor Asuransi Tunai Asuransi Kredit Bunga Administrasi TJH 3 Index
Harga OTR Total Bayar Tenor Asuransi Tunai Asuransi Kredit Bunga Administrasi TJH 3 Index
Harga OTR Total Bayar Tenor Asuransi Tunai Asuransi Kredit Bunga Administrasi TJH 3 Index
6.29% 6.11%
5.36% 5.32%
4.47% 4.43%
3.57% 3.53%
2.45% 2.41%
4.81% 4.81%
3.91% 3.91%
3.02% 3.02%
1.90% 1.90%
3.33% 3.33%
2.43% 2.43%
1.31% 1.31%
1.85% 1.85%
0.73% 0.73%
Harga OTR 195,850,000 Total Bayar 1 0 - 125 125 - 156,250
DP Murni 25.00% 54,468,500 5th Comp 12.60% 12.23%
Tenor 5 ThAngsuran 4th Comp ; 1th TLO 11% 10.67%
Asuransi Tunai 0.000% 3,506,000 3th Comp ; 2th TLO 9.48% 9.11%
Asuransi Kredit 4.92% 0 2th Comp ; 3th TLO 7.69% 7.32%
Bunga 6.880% 1th Comp ; 4th TLO 5.91% 5.54%
Adm + TJH 2,000,000 5th TLO 3.68% 3.62%
Provisi
PERINCIAN KREDIT 4th Comp 10 10.03%
OTR 195,850,000 3th Comp ; 1th TLO 8.83% 8.46%
DP 25.00% 48,962,500 2th Comp ; 2th TLO 7.05% 6.68%
Pokok Hutang 146,887,500 1th Comp ; 3th TLO 5.27% 4.90%
Asuransi Kredit 4.920% 9,635,820 4th TLO 3.04% 2.98%
Total PH + Asuransi 156,523,320
Bunga 6.88% ### 53,844,022 3th Comp 8.19% 7.82%
Total Hutang 210,367,342 2th Comp ; 1th TLO 6.41% 6.04%
Angsuran / bln 3,506,000 1th Comp ; 2th TLO 4.62% 4.25%
TOTAL BAYAR PERTAMA 3th TLO 2.39% 2.33%
DP 48,962,500
Angsuran I 3,506,000 1 2th Comp 5.67% 5.30%
Asuransi Tunai 0.00% 0 1th Comp ; 1th TLO 3.89% 3.52%
Administrasi 2,000,000 2th TLO 1.66% 1.60%
Lain-lain 0
TOTAL 54,468,500 1th Comp 3.15% 2.78%
1th TLO 0.92% 0.86%
24,000,000
30,468,500
156,250 - 178,571 178,571 - 2 200,000 - 250,000 250,000 - 2285,714 - 400,000 400,000 - 500
11.64% 11.12% 10.68% 9.98% 9.36% 9.14%
10% 9.78% 9.34% 8.63% 8.31% 8.09%
8.52% 8.43% 7.99% 7.29% 7.26% 7.04%
6.98% 6.90% 6.46% 6.09% 6.06% 5.84%
5.44% 5.36% 4.92% 4.89% 4.86% 4.64%
3.52% 3.44% 3.42% 3.39% 3.36% 3.31%
6.29% 6.11%
5.36% 5.32%
4.47% 4.43%
3.57% 3.53%
2.45% 2.41%
4.81% 4.81%
3.91% 3.91%
3.02% 3.02%
1.90% 1.90%
3.33% 3.33%
2.43% 2.43%
1.31% 1.31%
1.85% 1.85%
0.73% 0.73%
OTR 198,450,000
DP Rp 100,000,000 Angsuran
Tenor 3 Th 3,053,000
Asuransi Tunai 8.58%
Asuransi Kredit 0.00%
Bunga 3.88%
Administrasi 1,230,000
Provisi 0.00%
PERINCIAN KREDIT
OTR ###
DP 50.39% ###
PH Murni 98,450,000
Ass Kredit 0.00% 0
Total PH + Asuransi 98,450,000
Bunga 3.88% 36 11,459,580
Total Hutang ###
Angsuran / bln 3,053,044
Pembulatan 3,053,000
ANGSURAN 1 - 3 2,188,083
ANGSURAN 4 - 5 2,298,406
TOTAL BAYAR 1
DP MURNI ###
ANGSURAN 1 2,188,083
ASURANSI ###
ADM 830,000
PROVISI 525,350
CREDIT PROTECTI 1,576,050
TOTAL ###
OTR ###
DP MURNI ### 40.00%
PH MURNI ###
ADMIN 1,130,000
PROVISI 0 0.00%
ASURANSI ### 10.89%
CREDIT PROTECT 0 0.00%
TENOR 60 BLN
ANGSURAN 1 - 3 2,041,875
ANGSURAN 4 - 5 2,145,000
TOTAL BAYAR 1
DP MURNI ###
ANGSURAN 1 2,041,875
ASURANSI ###
ADM 1,130,000
PROVISI 0
CREDIT PROTECT 0
TOTAL ###