PLAFOND PINJAMAN (Rp.) 2,122,363,993 Tahun 1-5 (8.

25%) 43,288,270 2,597,296,207

SUKU BUNGA 8.25% Tahun 4-6 floating 45,389,056
JANGKA WAKTU (bulan) 60
ANGSURAN PER BULAN 43,288,270
TOTAL PAYMENT 2,597,296,207

Angs. ke- Sisa Pinjaman Pokok Bunga Angsuran Rate

0 2,122,363,993
1 2,093,666,975 28,697,018 14,591,252 43,288,270 8.25%
2 2,064,772,665 28,894,310 14,393,960 43,288,270 8.25%
3 2,035,679,707 29,092,958 14,195,312 43,288,270 8.25%
4 2,006,386,735 29,292,972 13,995,298 43,288,270 8.25%
5 1,976,892,374 29,494,361 13,793,909 43,288,270 8.25%
6 1,947,195,239 29,697,135 13,591,135 43,288,270 8.25%
7 1,917,293,936 29,901,303 13,386,967 43,288,270 8.25%
8 1,887,187,062 30,106,874 13,181,396 43,288,270 8.25%
9 1,856,873,202 30,313,859 12,974,411 43,288,270 8.25%
10 1,826,350,936 30,522,267 12,766,003 43,288,270 8.25%
11 1,795,618,828 30,732,107 12,556,163 43,288,270 8.25%
12 1,764,675,438 30,943,391 12,344,879 43,288,270 8.25%
13 1,733,519,311 31,156,126 12,132,144 43,288,270 8.25%
14 1,702,148,986 31,370,325 11,917,945 43,288,270 8.25%
15 1,670,562,990 31,585,996 11,702,274 43,288,270 8.25%
16 1,638,759,841 31,803,150 11,485,121 43,288,270 8.25%
17 1,606,738,045 32,021,796 11,266,474 43,288,270 8.25%
18 1,574,496,099 32,241,946 11,046,324 43,288,270 8.25%
19 1,542,032,489 32,463,609 10,824,661 43,288,270 8.25%
20 1,509,345,692 32,686,797 10,601,473 43,288,270 8.25%
21 1,476,434,174 32,911,518 10,376,752 43,288,270 8.25%
22 1,443,296,389 33,137,785 10,150,485 43,288,270 8.25%
23 1,409,930,781 33,365,607 9,922,663 43,288,270 8.25%
24 1,376,335,785 33,594,996 9,693,274 43,288,270 8.25%
25 1,342,509,824 33,825,962 9,462,309 43,288,270 8.25%
26 1,308,451,309 34,058,515 9,229,755 43,288,270 8.25%
27 1,274,158,641 34,292,667 8,995,603 43,288,270 8.25%
28 1,239,630,212 34,528,429 8,759,841 43,288,270 8.25%
29 1,204,864,399 34,765,812 8,522,458 43,288,270 8.25%
30 1,169,859,572 35,004,827 8,283,443 43,288,270 8.25%
31 1,134,614,086 35,245,486 8,042,785 43,288,270 8.25%
32 1,099,126,288 35,487,798 7,800,472 43,288,270 8.25%
33 1,063,394,511 35,731,777 7,556,493 43,288,270 8.25%
34 1,027,417,078 35,977,433 7,310,837 43,288,270 8.25%
35 991,192,301 36,224,778 7,063,492 43,288,270 8.25%
36 954,718,478 36,473,823 6,814,447 43,288,270 8.25%
37 919,672,205 35,046,273 10,342,784 45,389,056 13.00%
38 884,246,264 35,425,941 9,963,116 45,389,056 13.00%
39 848,436,542 35,809,722 9,579,335 45,389,056 13.00%
40 812,238,881 36,197,661 9,191,396 45,389,056 13.00%
41 775,649,079 36,589,802 8,799,255 45,389,056 13.00%
42 738,662,888 36,986,191 8,402,865 45,389,056 13.00%
43 701,276,013 37,386,875 8,002,181 45,389,056 13.00%
44 663,484,113 37,791,900 7,597,157 45,389,056 13.00%
45 625,282,801 38,201,312 7,187,745 45,389,056 13.00%
46 586,667,641 38,615,159 6,773,897 45,389,056 13.00%
47 547,634,151 39,033,490 6,355,566 45,389,056 13.00%
48 508,177,798 39,456,353 5,932,703 45,389,056 13.00%
49 468,294,001 39,883,797 5,505,259 45,389,056 13.00%
50 427,978,129 40,315,871 5,073,185 45,389,056 13.00%
51 387,225,503 40,752,627 4,636,430 45,389,056 13.00%
52 346,031,389 41,194,114 4,194,943 45,389,056 13.00%
53 304,391,006 41,640,383 3,748,673 45,389,056 13.00%
54 262,299,519 42,091,487 3,297,569 45,389,056 13.00%
55 219,752,040 42,547,478 2,841,578 45,389,056 13.00%
56 176,743,631 43,008,409 2,380,647 45,389,056 13.00%
57 133,269,297 43,474,334 1,914,723 45,389,056 13.00%
58 89,323,991 43,945,306 1,443,751 45,389,056 13.00%
59 44,902,612 44,421,380 967,677 45,389,056 13.00%
60 0 44,902,612 486,445 45,389,056 13.00%
61 #NUM! #NUM! 0 #NUM! 13.00%
62 #NUM! #NUM! #NUM! #NUM! 13.00%
63 #NUM! #NUM! #NUM! #NUM! 13.00%
64 #NUM! #NUM! #NUM! #NUM! 13.00%
65 #NUM! #NUM! #NUM! #NUM! 13.00%
66 #NUM! #NUM! #NUM! #NUM! 13.00%
67 #NUM! #NUM! #NUM! #NUM! 13.00%
68 #NUM! #NUM! #NUM! #NUM! 13.00%
69 #NUM! #NUM! #NUM! #NUM! 13.00%
70 #NUM! #NUM! #NUM! #NUM! 13.00%
71 #NUM! #NUM! #NUM! #NUM! 13.00%
72 #NUM! #NUM! #NUM! #NUM! 13.00%