MULTI GUNA BRI

BUNGA
PLAFOND

JANGKA WAKTU
48
60
72
910,000
785,000
701,667

30,000,000

12
2,785,000

18
1,951,667

24
1,535,000

36
1,118,333

20,000,000

1,856,667

1,301,111

1,023,333

745,556

606,667

523,333

467,778

25,000,000

2,320,833

1,626,389

1,279,167

931,944

758,333

654,167

584,722

70,000,000

6,498,333

4,553,889

3,581,667

2,609,444

2,123,333

1,831,667

1,637,222

KKB MOBIL BARU (DP MIN 20%)

SUKU BUNGA
PLAFOND
20,000,000
30,000,000
40,000,000

0.3583%
12
1,738,327
2,607,490
3,476,653
-

0.4042%
24
914,173
1,371,260
1,828,347
-

0.4250%
36
640,556
960,833
1,281,111
-

0.4667%
48
510,007
765,010
1,020,013
-

KKB MOBIL BEKAS (DP MIN 30%)

SUKU BUNGA
PLAFOND
20,000,000
30,000,000
40,000,000
50,000,000

0.4667%
12
1,760,007
2,640,010
3,520,013
4,400,017

0.5000%
24
933,333
1,400,000
1,866,667
2,333,333

0.5083%
36
657,216
985,823
1,314,431
1,643,039

0.5750%
48
531,667
797,500
1,063,333
1,329,167

0.95%
84
642,143

96
597,500

108
562,778

120
535,000

428,095

398,333

375,185

356,667

535,119

497,917

468,981

445,833

1,498,333

1,394,167

1,313,148

1,248,333

4,800,000

1,920,000
SISA

IN 20%)
0.4667%
48
510,007
765,010
1,020,013
-

IN 30%)
0.5750%
48
531,667
797,500
1,063,333
1,329,167

40%
2,880,000

3,800,000
0.5250%
60
438,333
657,500
876,667
-

SISA
731,000

2,123,333
1,676,667
2,407,667

BULAN
1
2
3
4
5
6
7
8
9
10
11
12
13
14
15
16
17
18
19
20
21
22
23
24
25
26
27
28
29
30
31
32
33
34
35
36
37
38
39
40
41
42
43
44
45

KEWAJIBAN BUNGA
11-Oct-12
11-Nov-12
11-Dec-12
11-Jan-13
11-Feb-13
11-Mar-13
11-Apr-13
11-May-13
11-Jun-13
11-Jul-13
11-Aug-13
11-Sep-13
11-Oct-13
11-Nov-13
11-Dec-13
11-Jan-14
11-Feb-14
11-Mar-14
11-Apr-14
11-May-14
11-Jun-14
11-Jul-14
11-Aug-14
11-Sep-14
11-Oct-14
11-Nov-14
11-Dec-14
11-Jan-15
11-Feb-15
11-Mar-15
11-Apr-15
11-May-15
11-Jun-15
11-Jul-15
11-Aug-15
11-Sep-15
11-Oct-15
11-Nov-15
11-Dec-15
11-Jan-16
11-Feb-16
11-Mar-16
11-Apr-16
11-May-16
11-Jun-16

975,208
972,327
969,427
966,509
963,571
960,615
957,640
954,645
951,631
948,598
945,545
942,472
939,379
936,267
933,134
929,981
926,808
923,614
920,400
917,165
913,909
910,631
907,333
904,014
1,365,536
1,361,793
1,358,014
1,354,198
1,350,344
1,346,453
1,342,523
1,338,555
1,334,548
1,330,502
1,326,416
1,322,291
1,318,125
1,313,918
1,309,670
1,305,380
1,301,048
1,296,674
1,292,257
1,287,797
1,283,293

KEWAJIBAN POKOK

TOTAL ANGSURAN
446,118
448,999
451,899
454,817
457,755
460,711
463,686
466,681
469,695
472,728
475,781
478,854
481,947
485,059
488,192
491,345
494,518
497,712
500,926
504,161
507,417
510,695
513,993
517,312
382,230
385,973
389,752
393,568
397,422
401,313
405,243
409,211
413,218
417,264
421,350
425,475
429,641
433,848
438,096
442,386
446,718
451,092
455,509
459,969
464,473

1,421,326
1,421,326
1,421,326
1,421,326
1,421,326
1,421,326
1,421,326
1,421,326
1,421,326
1,421,326
1,421,326
1,421,326
1,421,326
1,421,326
1,421,326
1,421,326
1,421,326
1,421,326
1,421,326
1,421,326
1,421,326
1,421,326
1,421,326
1,421,326
1,747,766
1,747,766
1,747,766
1,747,766
1,747,766
1,747,766
1,747,766
1,747,766
1,747,766
1,747,766
1,747,766
1,747,766
1,747,766
1,747,766
1,747,766
1,747,766
1,747,766
1,747,766
1,747,766
1,747,766
1,747,766

46
47
48
49
50
51
52
53
54

11-Jul-16
11-Aug-16
11-Sep-16
11-Oct-16
11-Nov-16
11-Dec-16
11-Jan-17
11-Feb-17
11-Mar-17

1,278,745
1,274,153
1,269,515
1,264,832
1,260,104
1,255,329
1,250,507
1,245,638
1,240,721

469,021
473,613
478,251
482,934
487,662
492,437
497,259
502,128
507,045

1,747,766
1,747,766
1,747,766
1,747,766
1,747,766
1,747,766
1,747,766
1,747,766
1,747,766

BAKI DEBET
SUKU BUNGA
151,000,000.00
150,553,882.33
0.646% ========
150,104,883.49
0.646%
149,652,984.86
0.646%
149,198,167.72
0.646%
148,740,413.22
0.646%
148,279,702.39
0.646%
147,816,016.14
0.646%
147,349,335.24
0.646%
146,879,640.36
0.646%
146,406,912.04
0.646%
145,931,130.68
0.646%
145,452,276.57
0.646%
144,970,329.85
0.646%
144,485,270.57
0.646%
143,997,078.61
0.646%
143,505,733.74
0.646%
143,011,215.60
0.646%
142,513,503.70
0.646%
142,012,577.41
0.646%
141,508,415.98
0.646%
141,000,998.50
0.646%
140,490,303.95
0.646%
139,976,311.16
0.646%
139,458,998.83
0.646%
139,076,768.87
0.979% ========
138,690,796.23
0.979%
138,301,044.27
0.979%
137,907,476.00
0.979%
137,510,054.03
0.979%
137,108,740.65
0.979%
136,703,497.73
0.979%
136,294,286.81
0.979%
135,881,069.04
0.979%
135,463,805.17
0.979%
135,042,455.60
0.979%
134,616,980.31
0.979%
134,187,338.91
0.979%
133,753,490.60
0.979%
133,315,394.20
0.979%
132,873,008.10
0.979%
132,426,290.30
0.979%
131,975,198.40
0.979%
131,519,689.55
0.979%
131,059,720.51
0.979%
130,595,247.60
0.979%

7.75% PA. EFFEKTIF

151,000,000
17,055,912
5,547,723
145,452,277
162,508,189
2,909,045.53
165,417,234.10
114,582,765.90
134,582,765.90

11.75% PA. EFFEKTIF

130,126,226.74
129,652,613.37
129,174,362.55
128,691,428.85
128,203,766.42
127,711,328.97
127,214,069.73
126,711,941.50
126,204,896.59

0.979%
0.979%
0.979%
0.979%
0.979%
0.979%
0.979%
0.979%
0.979%