KKB SUDIRMAN
12 24 36 48 60 72
OTR Rp. 770,000,000 Rp. 770,000,000 Rp. 770,000,000 Rp. 770,000,000 Rp. 770,000,000 Rp. 770,000,000
Uang Muka (%) 50 % 50 % 50 % 50 % 50 % 50 %
Asuransi
- Rate Asuransi (%) 1.2 % 2.28 % 3.24 % 4.14 % 4.98 % 5.82 %
- Nominal Asuransi Rp. 9,240,000 Rp. 17,556,000 Rp. 24,948,000 Rp. 31,878,000 Rp. 38,346,000 Rp. 44,814,000
- Perluasan Asuransi Rp. 0 Rp. 0 Rp. 0 Rp. 0 Rp. 0 Rp. 0
- Polis Asuransi Rp. 14,000 Rp. 14,000 Rp. 14,000 Rp. 14,000 Rp. 14,000 Rp. 14,000
Total Asuransi Rp. 9,254,000 Rp. 17,570,000 Rp. 24,962,000 Rp. 31,892,000 Rp. 38,360,000 Rp. 44,828,000
Bunga Flat (%) 3.29 % 3.99 % 4.19 % 4.49 % 5.6 % | 7 % 6.35 % | 7.35 %
Bunga Jual Rp. 12,666,500 Rp. 30,723,008 Rp. 48,394,496 Rp. 69,146,000 Rp. 112,467,284 Rp. 150,022,040
Pokok Hutang Awal Rp. 385,000,000 Rp. 385,000,000 Rp. 385,000,000 Rp. 385,000,000 Rp. 385,000,000 Rp. 385,000,000
Total Hutang Rp. 397,666,500 Rp. 415,723,008 Rp. 433,394,496 Rp. 454,146,000 Rp. 497,467,284 Rp. 535,022,040
Angsuran Rp. 33,138,900 Rp. 17,321,800 Rp. 12,038,800 Rp. 9,461,400
- -
Angsuran Periode Fix Rp. 8,213,400 Rp. 7,384,600
- - - -
Angsuran Periode Rp. 8,407,900 Rp. 7,523,600
Cap - - - -
Total Pembayaran
Pertama
Uang Muka Rp. 385,000,000 Rp. 385,000,000 Rp. 385,000,000 Rp. 385,000,000 Rp. 385,000,000 Rp. 385,000,000
Angsuran Pertama Rp. 33,138,900 Rp. 17,321,800 Rp. 12,038,800 Rp. 9,461,400 Rp. 8,213,400 Rp. 7,384,600
Total Asuransi Rp. 9,254,000 Rp. 17,570,000 Rp. 24,962,000 Rp. 31,892,000 Rp. 38,360,000 Rp. 44,828,000
Administrasi Rp. 1,500,000 Rp. 1,500,000 Rp. 1,500,000 Rp. 1,500,000 Rp. 1,500,000 Rp. 1,700,000
Fidusia Rp. 750,000 Rp. 750,000 Rp. 750,000 Rp. 750,000 Rp. 750,000 Rp. 750,000
Provisi (%) 0% 0% 0% 0% 0% 0%
Credit Protection Rp. 2,117,600 Rp. 3,080,000 Rp. 5,005,100 Rp. 6,160,000 Rp. 7,218,800 Rp. 7,315,000
Total Pembayaran Rp. 431,760,500 Rp. 425,221,800 Rp. 429,255,900 Rp. 434,763,400 Rp. 441,042,200 Rp. 446,977,600
Pertama
Perhitungan simulasi di atas bersifat estimasi. Rincian simulasi di atas tidak mengikat dan dapat berubah sewaktu-waktu
mengikuti kebijakan yang berlaku. Untuk perhitungan detail, hubungi cabang BCA terdekat