Kalkulator adira.xlsx

	C	D	G	H	I	J	K	L	M
1							>100%	CASH	ADDM
2	KALKULATOR PEMBAYARAN PERTAMA (FLAT)						<100%	CREDIT	ADDB
3	HARGA BARANG ( OTR )	3.800.000	Produk Matriks	6	9	12	18	24
4	TYPE ANGSURAN	ADDM	Elektronik/Sepeda/Furniture/Aneka	1,50%	2,34%	2,34%	3,41%	4,73%
5	%DP	10%	Gadget	1,95%	2,98%	2,98%	4,32%	6,02%
6	DP NETT	380.000
9
10	LTV (%)	92.34%
11	RATE ASURANSI	1,50%
12	BIAYA ASURANSI	88.920,00
13	JENIS ASURANSI	CASH
14	BIAYA ADM	300.000
15	TENOR	12
16	SUKU BUNGA FLAT / BLN	2,34%
17	SUKU BUNGA FLAT / THN	2,34%
18	BUNGA EFF / THN	58,28418%
19	PEMBULATAN ANGSURAN	Ratusan
20		2
21	ANGSURAN 1	#REF!
22
23	ANGSURAN / BULAN	#REF!
24	ANGSURAN TERAKHIR	#REF!
25
26	DP GROSS
27	- ADVANCED	#REF!
28	- ARREARS	#r+D4
29
30
31	4199000	Diisi yg dihighlight hijau
32
33
34
35
36
37
38
39
40
41
42
43
44
45
46
47
48
49
50
51
52
53
54
55
56
57
58
59
60
61
62
63
64
65
66
67
68
69
70
71
72
73
74
75
76
77
78
79
80
81
82
83
84
85
86
87
88
89
90
91
92
93
94
95
96
97
98
99
100
101
102