Vous êtes sur la page 1sur 13

www.muhammadnoer.

com - kategori Perencanaan Keuangan

SIMULASI KREDIT: BUNGA EFEKTIF VS BUNGA FLAT


Note: Kolom berwarna kuning bisa diubah untuk simulasi

BUNGA EFEKTIF

Hutang 220,000,000 Total Bayar 374,957,772.42


Bunga 11.75% per tahun Cicilan 3,124,648.10
Periode 10 tahun Total Bunga 154,957,772.42

Tabel Cicilan Dengan Perhitungan Bunga Efektif

Bulan Pokok Bunga Total Cicilan


1 970,481.44 2,154,166.67 3,124,648.10
2 979,984.07 2,144,664.04 3,124,648.10
3 989,579.74 2,135,068.36 3,124,648.10
4 999,269.38 2,125,378.72 3,124,648.10
5 1,009,053.89 2,115,594.21 3,124,648.10
6 1,018,934.21 2,105,713.89 3,124,648.10
7 1,028,911.28 2,095,736.83 3,124,648.10
8 1,038,986.03 2,085,662.07 3,124,648.10
9 1,049,159.44 2,075,488.67 3,124,648.10
10 1,059,432.46 2,065,215.65 3,124,648.10
11 1,069,806.07 2,054,842.04 3,124,648.10
12 1,080,281.25 2,044,366.85 3,124,648.10
13 1,090,859.00 2,033,789.10 3,124,648.10
14 1,101,540.33 2,023,107.77 3,124,648.10
15 1,112,326.25 2,012,321.86 3,124,648.10
16 1,123,217.78 2,001,430.33 3,124,648.10
17 1,134,215.95 1,990,432.15 3,124,648.10
18 1,145,321.81 1,979,326.29 3,124,648.10
19 1,156,536.42 1,968,111.68 3,124,648.10
20 1,167,860.84 1,956,787.26 3,124,648.10
21 1,179,296.15 1,945,351.96 3,124,648.10
22 1,190,843.42 1,933,804.68 3,124,648.10
23 1,202,503.76 1,922,144.34 3,124,648.10
24 1,214,278.28 1,910,369.82 3,124,648.10
25 1,226,168.09 1,898,480.02 3,124,648.10
26 1,238,174.32 1,886,473.79 3,124,648.10
27 1,250,298.11 1,874,350.00 3,124,648.10
28 1,262,540.61 1,862,107.49 3,124,648.10
29 1,274,902.99 1,849,745.12 3,124,648.10
30 1,287,386.41 1,837,261.69 3,124,648.10
31 1,299,992.07 1,824,656.03 3,124,648.10
32 1,312,721.16 1,811,926.94 3,124,648.10
33 1,325,574.89 1,799,073.22 3,124,648.10
34 1,338,554.47 1,786,093.63 3,124,648.10
35 1,351,661.15 1,772,986.95 3,124,648.10
36 1,364,896.17 1,759,751.93 3,124,648.10
37 1,378,260.78 1,746,387.33 3,124,648.10
38 1,391,756.25 1,732,891.86 3,124,648.10
39 1,405,383.86 1,719,264.24 3,124,648.10
40 1,419,144.91 1,705,503.19 3,124,648.10
41 1,433,040.71 1,691,607.40 3,124,648.10
42 1,447,072.56 1,677,575.54 3,124,648.10
43 1,461,241.81 1,663,406.29 3,124,648.10
44 1,475,549.81 1,649,098.30 3,124,648.10
45 1,489,997.90 1,634,650.20 3,124,648.10
46 1,504,587.46 1,620,060.64 3,124,648.10
47 1,519,319.88 1,605,328.22 3,124,648.10
48 1,534,196.55 1,590,451.55 3,124,648.10
49 1,549,218.90 1,575,429.21 3,124,648.10
50 1,564,388.33 1,560,259.77 3,124,648.10
51 1,579,706.30 1,544,941.80 3,124,648.10
52 1,595,174.26 1,529,473.85 3,124,648.10
53 1,610,793.67 1,513,854.43 3,124,648.10
54 1,626,566.03 1,498,082.08 3,124,648.10
55 1,642,492.82 1,482,155.28 3,124,648.10
56 1,658,575.56 1,466,072.54 3,124,648.10
57 1,674,815.78 1,449,832.32 3,124,648.10
58 1,691,215.02 1,433,433.09 3,124,648.10
59 1,707,774.83 1,416,873.27 3,124,648.10
60 1,724,496.79 1,400,151.31 3,124,648.10
61 1,741,382.49 1,383,265.61 3,124,648.10
62 1,758,433.53 1,366,214.58 3,124,648.10
63 1,775,651.52 1,348,996.58 3,124,648.10
64 1,793,038.11 1,331,609.99 3,124,648.10
65 1,810,594.94 1,314,053.16 3,124,648.10
66 1,828,323.68 1,296,324.42 3,124,648.10
67 1,846,226.02 1,278,422.08 3,124,648.10
68 1,864,303.65 1,260,344.45 3,124,648.10
69 1,882,558.29 1,242,089.81 3,124,648.10
70 1,900,991.67 1,223,656.43 3,124,648.10
71 1,919,605.55 1,205,042.55 3,124,648.10
72 1,938,401.69 1,186,246.42 3,124,648.10
73 1,957,381.87 1,167,266.23 3,124,648.10
74 1,976,547.90 1,148,100.20 3,124,648.10
75 1,995,901.60 1,128,746.50 3,124,648.10
76 2,015,444.80 1,109,203.30 3,124,648.10
77 2,035,179.37 1,089,468.74 3,124,648.10
78 2,055,107.17 1,069,540.94 3,124,648.10
79 2,075,230.09 1,049,418.01 3,124,648.10
80 2,095,550.05 1,029,098.05 3,124,648.10
81 2,116,068.98 1,008,579.13 3,124,648.10
82 2,136,788.82 987,859.28 3,124,648.10
83 2,157,711.54 966,936.56 3,124,648.10
84 2,178,839.14 945,808.97 3,124,648.10
85 2,200,173.60 924,474.50 3,124,648.10
86 2,221,716.97 902,931.13 3,124,648.10
87 2,243,471.28 881,176.82 3,124,648.10
88 2,265,438.60 859,209.50 3,124,648.10
89 2,287,621.02 837,027.08 3,124,648.10
90 2,310,020.65 814,627.46 3,124,648.10
91 2,332,639.60 792,008.50 3,124,648.10
92 2,355,480.03 769,168.08 3,124,648.10
93 2,378,544.10 746,104.00 3,124,648.10
94 2,401,834.01 722,814.09 3,124,648.10
95 2,425,351.97 699,296.13 3,124,648.10
96 2,449,100.21 675,547.89 3,124,648.10
97 2,473,080.98 651,567.12 3,124,648.10
98 2,497,296.57 627,351.54 3,124,648.10
99 2,521,749.26 602,898.84 3,124,648.10
100 2,546,441.39 578,206.71 3,124,648.10
101 2,571,375.30 553,272.81 3,124,648.10
102 2,596,553.35 528,094.76 3,124,648.10
103 2,621,977.93 502,670.17 3,124,648.10
104 2,647,651.47 476,996.64 3,124,648.10
105 2,673,576.39 451,071.72 3,124,648.10
106 2,699,755.16 424,892.95 3,124,648.10
107 2,726,190.26 398,457.85 3,124,648.10
108 2,752,884.20 371,763.90 3,124,648.10
109 2,779,839.53 344,808.57 3,124,648.10
110 2,807,058.79 317,589.31 3,124,648.10
111 2,834,544.57 290,103.53 3,124,648.10
112 2,862,299.49 262,348.61 3,124,648.10
113 2,890,326.17 234,321.93 3,124,648.10
114 2,918,627.28 206,020.82 3,124,648.10
115 2,947,205.51 177,442.59 3,124,648.10
116 2,976,063.56 148,584.54 3,124,648.10
117 3,005,204.19 119,443.92 3,124,648.10
118 3,034,630.14 90,017.96 3,124,648.10
119 3,064,344.23 60,303.87 3,124,648.10
120 3,094,349.27 30,298.84 3,124,648.10
Total 220,000,000.00 154,957,772.42 374,957,772.42
BUNGA FLAT

Hutang 100,000,000 Total Bayar 206,103,156.22


Bunga 7.50% per tahun Cicilan 1,717,526.30
Periode 10 tahun Total Bunga 106,103,156.22

Tabel Cicilan Dengan Perhitungan Bunga Flat

Bulan Pokok Bunga Total Cicilan


1 833,333.33 884,192.97 1,717,526.30
2 833,333.33 884,192.97 1,717,526.30
3 833,333.33 884,192.97 1,717,526.30
4 833,333.33 884,192.97 1,717,526.30
5 833,333.33 884,192.97 1,717,526.30
6 833,333.33 884,192.97 1,717,526.30
7 833,333.33 884,192.97 1,717,526.30
8 833,333.33 884,192.97 1,717,526.30
9 833,333.33 884,192.97 1,717,526.30
10 833,333.33 884,192.97 1,717,526.30
11 833,333.33 884,192.97 1,717,526.30
12 833,333.33 884,192.97 1,717,526.30
13 833,333.33 884,192.97 1,717,526.30
14 833,333.33 884,192.97 1,717,526.30
15 833,333.33 884,192.97 1,717,526.30
16 833,333.33 884,192.97 1,717,526.30
17 833,333.33 884,192.97 1,717,526.30
18 833,333.33 884,192.97 1,717,526.30
19 833,333.33 884,192.97 1,717,526.30
20 833,333.33 884,192.97 1,717,526.30
21 833,333.33 884,192.97 1,717,526.30
22 833,333.33 884,192.97 1,717,526.30
23 833,333.33 884,192.97 1,717,526.30
24 833,333.33 884,192.97 1,717,526.30
25 833,333.33 884,192.97 1,717,526.30
26 833,333.33 884,192.97 1,717,526.30
27 833,333.33 884,192.97 1,717,526.30
28 833,333.33 884,192.97 1,717,526.30
29 833,333.33 884,192.97 1,717,526.30
30 833,333.33 884,192.97 1,717,526.30
31 833,333.33 884,192.97 1,717,526.30
32 833,333.33 884,192.97 1,717,526.30
33 833,333.33 884,192.97 1,717,526.30
34 833,333.33 884,192.97 1,717,526.30
35 833,333.33 884,192.97 1,717,526.30
36 833,333.33 884,192.97 1,717,526.30
37 833,333.33 884,192.97 1,717,526.30
38 833,333.33 884,192.97 1,717,526.30
39 833,333.33 884,192.97 1,717,526.30
40 833,333.33 884,192.97 1,717,526.30
41 833,333.33 884,192.97 1,717,526.30
42 833,333.33 884,192.97 1,717,526.30
43 833,333.33 884,192.97 1,717,526.30
44 833,333.33 884,192.97 1,717,526.30
45 833,333.33 884,192.97 1,717,526.30
46 833,333.33 884,192.97 1,717,526.30
47 833,333.33 884,192.97 1,717,526.30
48 833,333.33 884,192.97 1,717,526.30
49 833,333.33 884,192.97 1,717,526.30
50 833,333.33 884,192.97 1,717,526.30
51 833,333.33 884,192.97 1,717,526.30
52 833,333.33 884,192.97 1,717,526.30
53 833,333.33 884,192.97 1,717,526.30
54 833,333.33 884,192.97 1,717,526.30
55 833,333.33 884,192.97 1,717,526.30
56 833,333.33 884,192.97 1,717,526.30
57 833,333.33 884,192.97 1,717,526.30
58 833,333.33 884,192.97 1,717,526.30
59 833,333.33 884,192.97 1,717,526.30
60 833,333.33 884,192.97 1,717,526.30
61 833,333.33 884,192.97 1,717,526.30
62 833,333.33 884,192.97 1,717,526.30
63 833,333.33 884,192.97 1,717,526.30
64 833,333.33 884,192.97 1,717,526.30
65 833,333.33 884,192.97 1,717,526.30
66 833,333.33 884,192.97 1,717,526.30
67 833,333.33 884,192.97 1,717,526.30
68 833,333.33 884,192.97 1,717,526.30
69 833,333.33 884,192.97 1,717,526.30
70 833,333.33 884,192.97 1,717,526.30
71 833,333.33 884,192.97 1,717,526.30
72 833,333.33 884,192.97 1,717,526.30
73 833,333.33 884,192.97 1,717,526.30
74 833,333.33 884,192.97 1,717,526.30
75 833,333.33 884,192.97 1,717,526.30
76 833,333.33 884,192.97 1,717,526.30
77 833,333.33 884,192.97 1,717,526.30
78 833,333.33 884,192.97 1,717,526.30
79 833,333.33 884,192.97 1,717,526.30
80 833,333.33 884,192.97 1,717,526.30
81 833,333.33 884,192.97 1,717,526.30
82 833,333.33 884,192.97 1,717,526.30
83 833,333.33 884,192.97 1,717,526.30
84 833,333.33 884,192.97 1,717,526.30
85 833,333.33 884,192.97 1,717,526.30
86 833,333.33 884,192.97 1,717,526.30
87 833,333.33 884,192.97 1,717,526.30
88 833,333.33 884,192.97 1,717,526.30
89 833,333.33 884,192.97 1,717,526.30
90 833,333.33 884,192.97 1,717,526.30
91 833,333.33 884,192.97 1,717,526.30
92 833,333.33 884,192.97 1,717,526.30
93 833,333.33 884,192.97 1,717,526.30
94 833,333.33 884,192.97 1,717,526.30
95 833,333.33 884,192.97 1,717,526.30
96 833,333.33 884,192.97 1,717,526.30
97 833,333.33 884,192.97 1,717,526.30
98 833,333.33 884,192.97 1,717,526.30
99 833,333.33 884,192.97 1,717,526.30
100 833,333.33 884,192.97 1,717,526.30
101 833,333.33 884,192.97 1,717,526.30
102 833,333.33 884,192.97 1,717,526.30
103 833,333.33 884,192.97 1,717,526.30
104 833,333.33 884,192.97 1,717,526.30
105 833,333.33 884,192.97 1,717,526.30
106 833,333.33 884,192.97 1,717,526.30
107 833,333.33 884,192.97 1,717,526.30
108 833,333.33 884,192.97 1,717,526.30
109 833,333.33 884,192.97 1,717,526.30
110 833,333.33 884,192.97 1,717,526.30
111 833,333.33 884,192.97 1,717,526.30
112 833,333.33 884,192.97 1,717,526.30
113 833,333.33 884,192.97 1,717,526.30
114 833,333.33 884,192.97 1,717,526.30
115 833,333.33 884,192.97 1,717,526.30
116 833,333.33 884,192.97 1,717,526.30
117 833,333.33 884,192.97 1,717,526.30
118 833,333.33 884,192.97 1,717,526.30
119 833,333.33 884,192.97 1,717,526.30
120 833,333.33 884,192.97 1,717,526.30
100,000,000.00 106,103,156.22 206,103,156.22
SIMULASI KREDIT: BUNGA EFEKTIF VS BUNGA FLAT
Note: Kolom berwarna kuning bisa diubah untuk simulasi

BUNGA EFEKTIF

Hutang 220,000,000 Total Bayar 374,957,772.42


Bunga 11.75% per tahun Cicilan 3,124,648.10
Periode 10 tahun Total Bunga 154,957,772.42

Tabel Cicilan Dengan Perhitungan Bunga Efektif

Bulan Pokok Bunga Total Cicilan


1 970,481.44 2,154,166.67 3,124,648.10
2 979,984.07 2,144,664.04 3,124,648.10
3 989,579.74 2,135,068.36 3,124,648.10
4 999,269.38 2,125,378.72 3,124,648.10
5 1,009,053.89 2,115,594.21 3,124,648.10
6 1,018,934.21 2,105,713.89 3,124,648.10
7 1,028,911.28 2,095,736.83 3,124,648.10
8 1,038,986.03 2,085,662.07 3,124,648.10
9 1,049,159.44 2,075,488.67 3,124,648.10
10 1,059,432.46 2,065,215.65 3,124,648.10
11 1,069,806.07 2,054,842.04 3,124,648.10
12 1,080,281.25 2,044,366.85 3,124,648.10
13 1,090,859.00 2,033,789.10 3,124,648.10
14 1,101,540.33 2,023,107.77 3,124,648.10
15 1,112,326.25 2,012,321.86 3,124,648.10
16 1,123,217.78 2,001,430.33 3,124,648.10
17 1,134,215.95 1,990,432.15 3,124,648.10
18 1,145,321.81 1,979,326.29 3,124,648.10
19 1,156,536.42 1,968,111.68 3,124,648.10
20 1,167,860.84 1,956,787.26 3,124,648.10
21 1,179,296.15 1,945,351.96 3,124,648.10
22 1,190,843.42 1,933,804.68 3,124,648.10
23 1,202,503.76 1,922,144.34 3,124,648.10
24 1,214,278.28 1,910,369.82 3,124,648.10
25 1,226,168.09 1,898,480.02 3,124,648.10
26 1,238,174.32 1,886,473.79 3,124,648.10
27 1,250,298.11 1,874,350.00 3,124,648.10
28 1,262,540.61 1,862,107.49 3,124,648.10
29 1,274,902.99 1,849,745.12 3,124,648.10
30 1,287,386.41 1,837,261.69 3,124,648.10
31 1,299,992.07 1,824,656.03 3,124,648.10
32 1,312,721.16 1,811,926.94 3,124,648.10
33 1,325,574.89 1,799,073.22 3,124,648.10
34 1,338,554.47 1,786,093.63 3,124,648.10
35 1,351,661.15 1,772,986.95 3,124,648.10
36 1,364,896.17 1,759,751.93 3,124,648.10
37 1,378,260.78 1,746,387.33 3,124,648.10
38 1,391,756.25 1,732,891.86 3,124,648.10
39 1,405,383.86 1,719,264.24 3,124,648.10
40 1,419,144.91 1,705,503.19 3,124,648.10
41 1,433,040.71 1,691,607.40 3,124,648.10
42 1,447,072.56 1,677,575.54 3,124,648.10
43 1,461,241.81 1,663,406.29 3,124,648.10
44 1,475,549.81 1,649,098.30 3,124,648.10
45 1,489,997.90 1,634,650.20 3,124,648.10
46 1,504,587.46 1,620,060.64 3,124,648.10
47 1,519,319.88 1,605,328.22 3,124,648.10
48 1,534,196.55 1,590,451.55 3,124,648.10
49 1,549,218.90 1,575,429.21 3,124,648.10
50 1,564,388.33 1,560,259.77 3,124,648.10
51 1,579,706.30 1,544,941.80 3,124,648.10
52 1,595,174.26 1,529,473.85 3,124,648.10
53 1,610,793.67 1,513,854.43 3,124,648.10
54 1,626,566.03 1,498,082.08 3,124,648.10
55 1,642,492.82 1,482,155.28 3,124,648.10
56 1,658,575.56 1,466,072.54 3,124,648.10
57 1,674,815.78 1,449,832.32 3,124,648.10
58 1,691,215.02 1,433,433.09 3,124,648.10
59 1,707,774.83 1,416,873.27 3,124,648.10
60 1,724,496.79 1,400,151.31 3,124,648.10
61 1,741,382.49 1,383,265.61 3,124,648.10
62 1,758,433.53 1,366,214.58 3,124,648.10
63 1,775,651.52 1,348,996.58 3,124,648.10
64 1,793,038.11 1,331,609.99 3,124,648.10
65 1,810,594.94 1,314,053.16 3,124,648.10
66 1,828,323.68 1,296,324.42 3,124,648.10
67 1,846,226.02 1,278,422.08 3,124,648.10
68 1,864,303.65 1,260,344.45 3,124,648.10
69 1,882,558.29 1,242,089.81 3,124,648.10
70 1,900,991.67 1,223,656.43 3,124,648.10
71 1,919,605.55 1,205,042.55 3,124,648.10
72 1,938,401.69 1,186,246.42 3,124,648.10
73 1,957,381.87 1,167,266.23 3,124,648.10
74 1,976,547.90 1,148,100.20 3,124,648.10
75 1,995,901.60 1,128,746.50 3,124,648.10
76 2,015,444.80 1,109,203.30 3,124,648.10
77 2,035,179.37 1,089,468.74 3,124,648.10
78 2,055,107.17 1,069,540.94 3,124,648.10
79 2,075,230.09 1,049,418.01 3,124,648.10
80 2,095,550.05 1,029,098.05 3,124,648.10
81 2,116,068.98 1,008,579.13 3,124,648.10
82 2,136,788.82 987,859.28 3,124,648.10
83 2,157,711.54 966,936.56 3,124,648.10
84 2,178,839.14 945,808.97 3,124,648.10
85 2,200,173.60 924,474.50 3,124,648.10
86 2,221,716.97 902,931.13 3,124,648.10
87 2,243,471.28 881,176.82 3,124,648.10
88 2,265,438.60 859,209.50 3,124,648.10
89 2,287,621.02 837,027.08 3,124,648.10
90 2,310,020.65 814,627.46 3,124,648.10
91 2,332,639.60 792,008.50 3,124,648.10
92 2,355,480.03 769,168.08 3,124,648.10
93 2,378,544.10 746,104.00 3,124,648.10
94 2,401,834.01 722,814.09 3,124,648.10
95 2,425,351.97 699,296.13 3,124,648.10
96 2,449,100.21 675,547.89 3,124,648.10
97 2,473,080.98 651,567.12 3,124,648.10
98 2,497,296.57 627,351.54 3,124,648.10
99 2,521,749.26 602,898.84 3,124,648.10
100 2,546,441.39 578,206.71 3,124,648.10
101 2,571,375.30 553,272.81 3,124,648.10
102 2,596,553.35 528,094.76 3,124,648.10
103 2,621,977.93 502,670.17 3,124,648.10
104 2,647,651.47 476,996.64 3,124,648.10
105 2,673,576.39 451,071.72 3,124,648.10
106 2,699,755.16 424,892.95 3,124,648.10
107 2,726,190.26 398,457.85 3,124,648.10
108 2,752,884.20 371,763.90 3,124,648.10
109 2,779,839.53 344,808.57 3,124,648.10
110 2,807,058.79 317,589.31 3,124,648.10
111 2,834,544.57 290,103.53 3,124,648.10
112 2,862,299.49 262,348.61 3,124,648.10
113 2,890,326.17 234,321.93 3,124,648.10
114 2,918,627.28 206,020.82 3,124,648.10
115 2,947,205.51 177,442.59 3,124,648.10
116 2,976,063.56 148,584.54 3,124,648.10
117 3,005,204.19 119,443.92 3,124,648.10
118 3,034,630.14 90,017.96 3,124,648.10
119 3,064,344.23 60,303.87 3,124,648.10
120 3,094,349.27 30,298.84 3,124,648.10
Total 220,000,000.00 154,957,772.42 374,957,772.42
Bulan Tgl. Angsuran Angsuran Pokok Bunga Saldo Akhir
1 5/7/2016 3,124,650 970,483 2,154,167 219,029,519
2 5/8/2016 3,124,648 979,984 2,144,664 218,049,535
3 5/9/2016 3,124,648 989,580 2,135,068 217,059,955
4 5/10/2016 3,124,648 999,269 2,125,379 216,060,686
5 5/11/2016 3,124,648 1,009,054 2,115,594 215,051,632
6 5/12/2016 3,124,648 1,018,934 2,105,714 214,032,698
7 5/1/2017 3,124,648 1,028,911 2,095,737 213,003,787
8 5/2/2017 3,124,648 1,038,986 2,085,662 211,964,801
9 5/3/2017 3,124,648 1,049,159 2,075,489 210,915,642
10 5/4/2017 3,124,648 1,059,432 2,065,216 209,856,210
11 5/5/2017 3,124,648 1,069,806 2,054,842 208,786,404
12 5/6/2017 3,124,648 1,080,281 2,044,367 207,706,123
13 5/7/2017 3,124,648 1,090,859 2,033,789 206,615,264
14 5/8/2017 3,124,648 1,101,540 2,023,108 205,513,724
15 5/9/2017 3,124,648 1,112,326 2,012,322 204,401,398
16 5/10/2017 3,124,648 1,123,218 2,001,430 203,278,180
17 5/11/2017 3,124,648 1,134,216 1,990,432 202,143,964
18 5/12/2017 3,124,648 1,145,322 1,979,326 200,998,642
19 5/1/2018 3,124,648 1,156,536 1,968,112 199,842,106
20 5/2/2018 3,124,648 1,167,861 1,956,787 198,674,245
21 5/3/2018 3,124,648 1,179,296 1,945,352 197,494,949
22 5/4/2018 3,124,648 1,190,843 1,933,805 196,304,106
23 5/5/2018 3,124,648 1,202,504 1,922,144 195,101,602
24 5/6/2018 3,124,648 1,214,278 1,910,370 193,887,324
25 5/7/2018 3,124,648 1,226,168 1,898,480 192,661,156
26 5/8/2018 3,124,648 1,238,174 1,886,474 191,422,982
27 5/9/2018 3,124,648 1,250,298 1,874,350 190,172,684
28 5/10/2018 3,124,648 1,262,540 1,862,108 188,910,144
29 5/11/2018 3,124,648 1,274,903 1,849,745 187,635,241
30 5/12/2018 3,124,648 1,287,386 1,837,262 186,347,855
31 5/1/2019 3,124,648 1,299,992 1,824,656 185,047,863
32 5/2/2019 3,124,648 1,312,721 1,811,927 183,735,142
33 5/3/2019 3,124,648 1,325,575 1,799,073 182,409,567
34 5/4/2019 3,124,648 1,338,554 1,786,094 181,071,013
35 5/5/2019 3,124,648 1,351,661 1,772,987 179,719,352
36 5/6/2019 3,124,648 1,364,896 1,759,752 178,354,456
37 5/7/2019 3,124,648 1,378,261 1,746,387 176,976,195
38 5/8/2019 3,124,648 1,391,756 1,732,892 175,584,439
39 5/9/2019 3,124,648 1,405,384 1,719,264 174,179,055
40 5/10/2019 3,124,648 1,419,145 1,705,503 172,759,910
41 5/11/2019 3,124,648 1,433,041 1,691,607 171,326,869
42 5/12/2019 3,124,648 1,447,072 1,677,576 169,879,797
43 5/1/2020 3,124,648 1,461,242 1,663,406 168,418,555
44 5/2/2020 3,124,648 1,475,550 1,649,098 166,943,005
45 5/3/2020 3,124,648 1,489,998 1,634,650 165,453,007
46 5/4/2020 3,124,648 1,504,587 1,620,061 163,948,420
47 5/5/2020 3,124,648 1,519,320 1,605,328 162,429,100
48 5/6/2020 3,124,648 1,534,196 1,590,452 160,894,904
49 5/7/2020 3,124,648 1,549,219 1,575,429 159,345,685
50 5/8/2020 3,124,648 1,564,388 1,560,260 157,781,297
51 5/9/2020 3,124,648 1,579,706 1,544,942 156,201,591
52 5/10/2020 3,124,648 1,595,174 1,529,474 154,606,417
53 5/11/2020 3,124,648 1,610,794 1,513,854 152,995,623
54 5/12/2020 3,124,648 1,626,566 1,498,082 151,369,057
55 5/1/2021 3,124,648 1,642,493 1,482,155 149,726,564
56 5/2/2021 3,124,648 1,658,575 1,466,073 148,067,989
57 5/3/2021 3,124,648 1,674,816 1,449,832 146,393,173
58 5/4/2021 3,124,648 1,691,215 1,433,433 144,701,958
59 5/5/2021 3,124,648 1,707,775 1,416,873 142,994,183
60 5/6/2021 3,124,648 1,724,497 1,400,151 141,269,686
61 5/7/2021 3,124,648 1,741,382 1,383,266 139,528,304
62 5/8/2021 3,124,648 1,758,433 1,366,215 137,769,871
63 5/9/2021 3,124,648 1,775,651 1,348,997 135,994,220
64 5/10/2021 3,124,648 1,793,038 1,331,610 134,201,182
65 5/11/2021 3,124,648 1,810,595 1,314,053 132,390,587
66 5/12/2021 3,124,648 1,828,324 1,296,324 130,562,263
67 5/1/2022 3,124,648 1,846,226 1,278,422 128,716,037
68 5/2/2022 3,124,648 1,864,303 1,260,345 126,851,734
69 5/3/2022 3,124,648 1,882,558 1,242,090 124,969,176
70 5/4/2022 3,124,648 1,900,991 1,223,657 123,068,185
71 5/5/2022 3,124,648 1,919,605 1,205,043 121,148,580
72 5/6/2022 3,124,648 1,938,401 1,186,247 119,210,179
73 5/7/2022 3,124,648 1,957,382 1,167,266 117,252,797
74 5/8/2022 3,124,648 1,976,548 1,148,100 115,276,249
75 5/9/2022 3,124,648 1,995,901 1,128,747 113,280,348
76 5/10/2022 3,124,648 2,015,445 1,109,203 111,264,903
77 5/11/2022 3,124,648 2,035,179 1,089,469 109,229,724
78 5/12/2022 3,124,648 2,055,107 1,069,541 107,174,617
79 5/1/2023 3,124,648 2,075,230 1,049,418 105,099,387
80 5/2/2023 3,124,648 2,095,550 1,029,098 103,003,837
81 5/3/2023 3,124,648 2,116,069 1,008,579 100,887,768
82 5/4/2023 3,124,648 2,136,789 987,859 98,750,979
83 5/5/2023 3,124,648 2,157,711 966,937 96,593,268
84 5/6/2023 3,124,648 2,178,839 945,809 94,414,429
85 5/7/2023 3,124,648 2,200,173 924,475 92,214,256
86 5/8/2023 3,124,648 2,221,717 902,931 89,992,539
87 5/9/2023 3,124,648 2,243,471 881,177 87,749,068
88 5/10/2023 3,124,648 2,265,438 859,210 85,483,630
89 5/11/2023 3,124,648 2,287,621 837,027 83,196,009
90 5/12/2023 3,124,648 2,310,020 814,628 80,885,989
91 5/1/2024 3,124,648 2,332,639 792,009 78,553,350
92 5/2/2024 3,124,648 2,355,480 769,168 76,197,870
93 5/3/2024 3,124,648 2,378,544 746,104 73,819,326
94 5/4/2024 3,124,648 2,401,834 722,814 71,417,492
95 5/5/2024 3,124,648 2,425,352 699,296 68,992,140
96 5/6/2024 3,124,648 2,449,100 675,548 66,543,040
97 5/7/2024 3,124,648 2,473,081 651,567 64,069,959
98 5/8/2024 3,124,648 2,497,296 627,352 61,572,663
99 5/9/2024 3,124,648 2,521,749 602,899 59,050,914
100 5/10/2024 3,124,648 2,546,441 578,207 56,504,473
101 5/11/2024 3,124,648 2,571,375 553,273 53,933,098
102 5/12/2024 3,124,648 2,596,553 528,095 51,336,545
103 5/1/2025 3,124,648 2,621,978 502,670 48,714,567
104 5/2/2025 3,124,648 2,647,651 476,997 46,066,916
105 5/3/2025 3,124,648 2,673,576 451,072 43,393,340
106 5/4/2025 3,124,648 2,699,755 424,893 40,693,585
107 5/5/2025 3,124,648 2,726,190 398,458 37,967,395
108 5/6/2025 3,124,648 2,752,884 371,764 35,214,511
109 5/7/2025 3,124,648 2,779,839 344,809 32,434,672
110 5/8/2025 3,124,648 2,807,059 317,589 29,627,613
111 5/9/2025 3,124,648 2,834,544 290,104 26,793,069
112 5/10/2025 3,124,648 2,862,299 262,349 23,930,770
113 5/11/2025 3,124,648 2,890,326 234,322 21,040,444
114 5/12/2025 3,124,648 2,918,627 206,021 18,121,817
115 5/1/2026 3,124,648 2,947,205 177,443 15,174,612
116 5/2/2026 3,124,648 2,976,063 148,585 12,198,549
117 5/3/2026 3,124,648 3,005,204 119,444 9,193,345
118 5/4/2026 3,124,648 3,034,630 90,018 6,158,715
119 5/5/2026 3,124,648 3,064,344 60,304 3,094,371
120 5/6/2026 3,124,648 3,094,371 30,277 0
Jumlah 374,957,760 220,000,000 154,957,760
2,154,167
2,144,664
2,135,068
2,125,379
2,115,594
2,105,714
2,095,737
2,085,662
2,075,489
2,065,216
2,054,842
2,044,367
2,033,789
2,023,108
2,012,322
31,271,118
123,686,642
Rp30,921,660.50
Rp235,323,058.50
Rp85,323,058.50

60,087,295
94,870,465
Rp 23,717,616.25
des18 Rp 210,065,471.25