ADDM

Harga OTR Surabaya

OTR
DP (%)
AVANZA E 1300 M/T

137,200,000

RATE

3.50%
5.75%
20.00% 6.25%
7.50%
9.00%

PERORANGAN
TOTAL

BUNGA

% Bln

Angsuran

Bayar I

NON TACP
TOTAL

Angsuran

Bayar I

10,031,000
5,579,000
4,087,000
3,448,000
3,162,000

37,971,000
33,569,000
32,177,000
31,638,000
31,452,000

158,343,000
167,465,000
179,309,000
197,142,000
221,172,000

21,143,000
30,265,000
42,109,000
59,942,000
83,972,000

1.28%
0.92%
0.85%
0.91%
1.02%

9,849,000
5,470,000
4,002,000
3,370,000
3,083,000

37,789,000
33,460,009
32,092,000
31,560,000
31,373,000

255,388,000
268,480,000
281,272,000
298,960,000
322,180,000

11,199,000
6,230,000
4,563,000
3,850,000
3,531,000

42,469,000
37,550,000
35,983,000
35,370,000
35,151,000

176,857,000
187,070,000
200,251,000
220,170,000
247,011,000

23,007,000
33,220,000
46,401,000
66,320,000
93,161,000

1.25%
0.90%
0.84%
0.90%
1.01%

10,996,000
6,108,000
4,468,000
3,763,000
3,442,000

42,266,000
37,428,000
35,888,000
35,283,000
35,062,000

11,926,000
6,634,000
4,859,000
4,100,000
3,760,000

45,196,000
39,954,000
38,279,000
37,620,000
37,380,000

188,308,000
199,170,000
213,203,000
234,420,000
262,980,000

24,458,000
35,320,000
49,353,000
70,570,000
99,130,000

1.24%
0.90%
0.84%
0.90%
1.01%

11,710,000
6,505,000
4,758,000
4,007,000
3,665,000

12,093,000
6,727,000
4,926,000
4,157,000
3,812,000

45,823,000
40,507,000
38,806,000
38,137,000
37,892,000

190,939,000
201,955,000
216,142,000
237,673,000
266,612,000

24,789,000
35,805,000
49,992,000
71,523,000
100,462,000

1.24%
0.90%
0.84%
0.90%
1.01%

12,708,000
7,068,000
5,176,000
4,368,000
4,006,000

48,128,000
42,538,000
40,746,000
40,038,000
39,776,000

200,624,000
212,170,000
227,082,000
249,702,000
280,136,000

26,024,000
37,570,000
52,482,000
75,102,000
105,536,000

1.24%
0.90%
0.83%
0.90%
1.01%

BUNGA

% Bln

TENOR

118,188,000
131,280,000
144,072,000
161,760,000
142,871,000

7.18%
3.99%
2.92%
2.46%
1.74%

12
24
36
48
60

285,802,000
300,442,000
314,698,000
334,474,000
360,370,000

131,952,000
146,592,000
160,848,000
180,624,000
160,119,000

7.15%
3.97%
2.90%
2.45%
1.73%

12
24
36
48
60

44,980,000
39,825,000
38,178,000
37,527,000
37,285,000

304,370,000
319,970,000
335,138,000
356,186,000
383,750,000

140,520,000
156,120,000
171,288,000
192,336,000
219,900,000

7.15%
3.97%
2.90%
2.45%
2.24%

12
24
36
48
60

11,875,000
6,596,000
4,825,000
4,063,000
3,717,000

45,605,000
40,376,000
38,705,000
38,043,000
37,797,000

308,650,000
324,454,000
339,850,000
361,174,000
389,170,000

142,500,000
158,304,000
173,700,000
195,024,000
223,020,000

7.15%
3.97%
2.90%
2.45%
2.24%

12
24
36
48
60

12,478,000
6,931,000
5,069,000
4,269,000
3,905,000

47,898,000
42,401,000
40,639,000
39,939,000
39,675,000

324,336,000
340,944,000
357,084,000
379,512,000
408,900,000

149,736,000
166,344,000
182,484,000
204,912,000
234,300,000

7.15%
3.97%
2.90%
2.45%
2.24%

12
24
36
48
60

AVANZA G 1300 M/T

153,850,000

3.50%
5.75%
20.00% 6.25%
7.50%
9.00%

AVANZA G 1300 A/T

163,850,000

3.50%
5.75%
20.00% 6.25%
7.50%
9.00%

AVANZA S 1500 M/T

166,150,000

3.50%
5.75%
20.00% 6.25%
7.50%
9.00%

AVANZA S 1500 A/T

174,600,000

3.50%
5.75%
20.00% 6.25%
7.50%
9.00%