BREAKDOWN PAKET

12 ADDB
TENOR 36 3
OTR 210,700,000
DP 21.71% 45,735,000 LTV
POKOK HUTANG 164,965,000 87.33%
ADMINISTRASI 4,000,000
ASURANSI 6.35% 13387878
ACP 0.00% -
PROVISI 1.00% 1,649,650.00
REFUND TAC
FIDUCIA -
TPH 184,002,528 RATE
BUNGA 9.16% 50,573,472 PROVISI
234,576,000 ADMIN
ANGSURAN 6,516,000 ASS
TOTAL
TOTAL UANG MUKA
DP NET 45,735,000
ASURANSI 0.00% - NB : Total Refund Belum Potong Pajak
ADMINISTRASI 1,000,000
PROVISI 0.00% -
ACP 0.00% -
FIDUCIA 265,000
ANGSURAN 1
DP BAYAR 47,000,000
PELUNASAN 163,700,000

NAMA DEALER NO PK NAMA NASABAH TGL PPD PORTOFOLIO

ANDI SYAHRIR NCAR

PT GENKI KIRANA
INTERNUSA
 REFUND TAC
7,586,562.15
247,467.15
412,500
502,045.43
8,748,574.72

NB : Total Refund Belum Potong Pajak

JABATAN
RP RP

OFFICE PT GENKI 20.50% 1,793,457.82

OWN CV ANGKASA 18.50% 1,618,486.32
DIR JAMAL UTAMA 1.00% 87,485.75
GM MARTHEN BORONG 8.00% 699,885.98
SPV 12.00% 1,049,828.97
SALES 40.00% 3,499,429.89
ADMIN -
TOTAL 100% 8,748,574.72