Keterangan Persentase Nominal

Harga OTR 30225000

Tenor 11
DP Net 20.512820513 6200000
Pokok Hutang 24025000
Ass dikredit 1 0.0216 652860
Ass dikredit 2 0.0013 39292.5 692153
Adm dikredit 800000
Fdc dikredit
Total Pokok Hutang 25517152.5
Bunga 24.184149715 5656847.5
Total Hutang 31174000
Angsuran/periode 2834000
Dp Gross
 Keterangan Persentase Nominal
Harga OTR 19300000
Tenor 17
DP Net 12.953368 2500000
Pokok Hutang 16800000
Ass dikredit 1 0.0308 594440
Ass dikredit 2 0.0016 30880 $625,320
Adm dikredit 800000
0 Fdc dikredit

Total Pokok Hutang 18225320

Bunga 37.72262 9739680
Total Hutang 27965000
Angsuran/periode 1645000
Dp Gross 1342000

23.82164
 Keterangan Persentase Nominal
Harga OTR 35500000
Tenor 17
DP Net 28.16901408 10000000
Pokok Hutang 25500000
Ass dikredit 1 0.0308 1093400
Ass dikredit 2 0.0016 $56,800 $1,150,200
Adm dikredit 1000000
0 Fdc dikredit

Total Pokok Hutang $27,650,200

Bunga 18.16338314 $7,114,800
Total Hutang 34765000
Angsuran/periode 2045000
Dp Gross
 Keterangan Persentase Nominal
Harga OTR 19300000
Tenor 23
DP Net 10.362694301 2000000
Pokok Hutang 17300000
Ass dikredit 1 0.04 772000
Ass dikredit 2 0.0021 40530 812530
Adm dikredit 800000
Fdc dikredit
Total Pokok Hutang 18912530
Bunga 21.428085208 7767470
Total Hutang 26680000
Angsuran/periode 1160000
Dp Gross

2,208,363 (
 Keterangan Persentase Nominal
Harga OTR 19300000
Tenor 22
DP Net 23.316062176 4500000
Pokok Hutang 14800000
Ass dikredit 1 0.04 772000
Ass dikredit 2 0.0021 40530 812530
Adm dikredit 800000
Fdc dikredit
Total Pokok Hutang 16412530
Bunga 17.838266916 5367470
Total Hutang 21780000
Angsuran/periode 990000
Dp Gross
 Keterangan Persentase Nominal
Harga OTR 19075000
0 Tenor 28
DP Net 17.0380079 3250000
Pokok Hutang 15825000
Ass dikredit 1 0.0481 917507.5
Ass dikredit 2 0.0026 49595 967102.5
Adm dikredit 800000
Fdc dikredit
Total Pokok Hutang 17592102.5
Bunga 30.675853 12591897.5
Total Hutang 30184000
Angsuran/periode 1078000
Dp Gross

2,088,335
 Keterangan Persentase Nominal
Harga OTR 19300000
0 Tenor 28
DP Net 10.3626943 2000000
Pokok Hutang 17300000
Ass dikredit 1 0.0481 928330
Ass dikredit 2 0.0026 50180 978510
Adm dikredit 800000
Fdc dikredit
Total Pokok Hutang 19078510
Bunga 19.2231768 8557490
Total Hutang 27636000
Angsuran/periode 987000
Dp Gross

2,088,335
 #N/A
Keterangan Persentase Nominal
Tenor 35
Harga OTR 19600000
DP Net 12.244898 2400000
Pokok Hutang 17200000
Ass dikredit 1 0.0562 1101520
Ass dikredit 2 0.0029 56840 1158360
adm 800000
Fdc dikredit
Total Pokok Hutang 19158360
Bunga 19.643745 10976640
Total Hutang 30135000
Angsuran/periode 861000
Dp Gross

=
 #N/A
Keterangan Persentase Nominal
Tenor 35
Harga OTR 36900000
DP Net 16.2601626 6000000
Pokok Hutang 30900000
Ass dikredit 1 0.0562 2073780
Ass dikredit 2 0.0029 107010 2180790
adm 1000000
Fdc dikredit
Total Pokok Hutang 34080790
Bunga 18.8820673 18769210
Total Hutang 52850000
Angsuran/periode 1510000
Dp Gross
=
0

=
 #N/A
Keterangan Persentase Nominal
Tenor 35
Harga OTR 22850000
DP Net 12.6914661 2900000
Pokok Hutang 19950000
Ass dikredit 1 0.0468 1069380
Ass dikredit 2 0.0029 66265 1135645
adm 800000
Fdc dikredit
Total Pokok Hutang 21885645
Bunga 21.2575425 13569355
Total Hutang 35455000
Angsuran/periode 1013000
Dp Gross

=
 #N/A
Keterangan Persentase Nominal
Tenor 33
Harga OTR 19300000
DP Net 12.435233161 2400000
Pokok Hutang 16900000
Ass dikredit 1 0.0562 1084660
Ass dikredit 2 0.0029 55970 1140630
adm 800000
Fdc dikredit
Total Pokok Hutang 18840630
Bunga 19.749136935 10232370
Total Hutang 29073000
Angsuran/periode 881000
Dp Gross
=
0
2,166,578

=
 #N/A
Keterangan Persentase Nominal
Tenor 19300000
Harga OTR 23
DP Net 12.4533001 2000000
Pokok Hutang 17575000
Ass dikredit 1 0.04 803000
Ass dikredit 2 0.0021 42157.5 845157.5
adm 800000
Fdc dikredit
Total Pokok Hutang 19220157.5
Bunga 20.8743957 7689842.5
Total Hutang 26910000
Angsuran/periode 1160000
Dp Gross
 #N/A
Keterangan Persentase Nominal
Tenor 33
Harga OTR 19300000
DP Net 20.2072539 3900000
Pokok Hutang 15400000
Ass dikredit 1 0.0562 1084660
Ass dikredit 2 0.0029 55970 1140630
adm 800000
Fdc dikredit
Total Pokok Hutang 17340630
Bunga 19.7588921 9422370
Total Hutang 26763000
Angsuran/periode 811000
Dp Gross

18,.45150
 Keterangan Persentase Nominal
Harga OTR 66800000
Tenor 17
DP Net 59.88023952 40000000
Pokok Hutang 26800000
Ass dikredit 1 0.0257 1716760
Ass dikredit 2 0.0016 $106,880 $1,823,640
Adm dikredit 800000
0 Fdc dikredit

Total Pokok Hutang $29,423,640

Bunga 18.6053519 7755360
Total Hutang 37179000
Angsuran/periode 2187000
Dp Gross