KPR BUNGA ANUITAS EFEKTIF

Bunga 8.880% 0.089 Angsuran Bunga

Tenor Tahun 10 0.0074 Total Pembayaran
Tenor Bulan 120 Bunga Per Bulan
Total Plafon 540,000,000
DP % 0%
Plafon KPR 540,000,000

Angsuran Pokok Jumlah Angsuran Angsuran Pokok Angsuran Bunga

0 540,000,000 0 0 0
1 540,000,000 6,805,472 2,809,471.57 3,996,000
2 537,190,528 6,805,472 2,830,261.66 3,975,210
3 534,360,267 6,805,472 2,851,205.59 3,954,266
4 531,509,061 6,805,472 2,872,304.51 3,933,167
5 528,636,757 6,805,472 2,893,559.57 3,911,912
6 525,743,197 6,805,472 2,914,971.91 3,890,500
7 522,828,225 6,805,472 2,936,542.70 3,868,929
8 519,891,682 6,805,472 2,958,273.12 3,847,198
9 516,933,409 6,805,472 2,980,164.34 3,825,307
10 513,953,245 6,805,472 3,002,217.55 3,803,254
11 510,951,027 6,805,472 3,024,433.96 3,781,038
12 507,926,594 6,805,472 3,046,814.78 3,758,657
13 504,879,779 6,805,472 3,069,361.20 3,736,110
14 501,810,418 6,805,472 3,092,074.48 3,713,397
15 498,718,343 6,805,472 3,114,955.83 3,690,516
16 495,603,387 6,805,472 3,138,006.50 3,667,465
17 492,465,381 6,805,472 3,161,227.75 3,644,244
18 489,304,153 6,805,472 3,184,620.84 3,620,851
19 486,119,532 6,805,472 3,208,187.03 3,597,285
20 482,911,345 6,805,472 3,231,927.61 3,573,544
21 479,679,417 6,805,472 3,255,843.88 3,549,628
22 476,423,574 6,805,472 3,279,937.12 3,525,534
23 473,143,636 6,805,472 3,304,208.66 3,501,263
24 469,839,428 6,805,472 3,328,659.80 3,476,812
25 466,510,768 6,805,472 3,353,291.88 3,452,180
26 463,157,476 6,805,472 3,378,106.24 3,427,365
27 459,779,370 6,805,472 3,403,104.23 3,402,367
28 456,376,266 6,805,472 3,428,287.20 3,377,184
29 452,947,978 6,805,472 3,453,656.53 3,351,815
30 449,494,322 6,805,472 3,479,213.58 3,326,258
31 446,015,108 6,805,472 3,504,959.77 3,300,512
32 442,510,149 6,805,472 3,530,896.47 3,274,575
33 438,979,252 6,805,472 3,557,025.10 3,248,446
34 435,422,227 6,805,472 3,583,347.09 3,222,124
35 431,838,880 6,805,472 3,609,863.86 3,195,608
36 428,229,016 6,805,472 3,636,576.85 3,168,895
37 424,592,439 6,805,472 3,663,487.52 3,141,984
38 420,928,952 6,805,472 3,690,597.32 3,114,874
39 417,238,354 6,805,472 3,717,907.74 3,087,564
40 413,520,447 6,805,472 3,745,420.26 3,060,051
41 409,775,026 6,805,472 3,773,136.37 3,032,335
42 406,001,890 6,805,472 3,801,057.58 3,004,414
43 402,200,832 6,805,472 3,829,185.41 2,976,286
44 398,371,647 6,805,472 3,857,521.38 2,947,950
45 394,514,126 6,805,472 3,886,067.04 2,919,405
46 390,628,059 6,805,472 3,914,823.93 2,890,648
47 386,713,235 6,805,472 3,943,793.63 2,861,678
48 382,769,441 6,805,472 3,972,977.70 2,832,494
49 378,796,463 6,805,472 4,002,377.74 2,803,094
50 374,794,086 6,805,472 4,031,995.33 2,773,476
51 370,762,090 6,805,472 4,061,832.10 2,743,639
52 366,700,258 6,805,472 4,091,889.66 2,713,582
53 362,608,369 6,805,472 4,122,169.64 2,683,302
54 358,486,199 6,805,472 4,152,673.70 2,652,798
55 354,333,525 6,805,472 4,183,403.48 2,622,068
56 350,150,122 6,805,472 4,214,360.67 2,591,111
57 345,935,761 6,805,472 4,245,546.94 2,559,925
58 341,690,214 6,805,472 4,276,963.98 2,528,508
59 337,413,250 6,805,472 4,308,613.52 2,496,858
60 333,104,637 6,805,472 4,340,497.26 2,464,974
61 328,764,139 6,805,472 4,372,616.94 2,432,855
62 324,391,522 6,805,472 4,404,974.30 2,400,497
63 319,986,548 6,805,472 4,437,571.11 2,367,900
64 315,548,977 6,805,472 4,470,409.14 2,335,062
65 311,078,568 6,805,472 4,503,490.17 2,301,981
66 306,575,078 6,805,472 4,536,815.99 2,268,656
67 302,038,262 6,805,472 4,570,388.43 2,235,083
68 297,467,873 6,805,472 4,604,209.31 2,201,262
69 292,863,664 6,805,472 4,638,280.45 2,167,191
70 288,225,384 6,805,472 4,672,603.73 2,132,868
71 283,552,780 6,805,472 4,707,181.00 2,098,291
72 278,845,599 6,805,472 4,742,014.14 2,063,457
73 274,103,585 6,805,472 4,777,105.04 2,028,367
74 269,326,480 6,805,472 4,812,455.62 1,993,016
75 264,514,024 6,805,472 4,848,067.79 1,957,404
76 259,665,956 6,805,472 4,883,943.49 1,921,528
77 254,782,013 6,805,472 4,920,084.67 1,885,387
78 249,861,928 6,805,472 4,956,493.30 1,848,978
79 244,905,435 6,805,472 4,993,171.35 1,812,300
80 239,912,263 6,805,472 5,030,120.82 1,775,351
81 234,882,143 6,805,472 5,067,343.71 1,738,128
82 229,814,799 6,805,472 5,104,842.06 1,700,630
83 224,709,957 6,805,472 5,142,617.89 1,662,854
84 219,567,339 6,805,472 5,180,673.26 1,624,798
 85 214,386,666 6,805,472 5,219,010.24 1,586,461
86 209,167,655 6,805,472 5,257,630.92 1,547,841
87 203,910,024 6,805,472 5,296,537.39 1,508,934
88 198,613,487 6,805,472 5,335,731.76 1,469,740
89 193,277,755 6,805,472 5,375,216.18 1,430,255
90 187,902,539 6,805,472 5,414,992.78 1,390,479
91 182,487,546 6,805,472 5,455,063.72 1,350,408
92 177,032,483 6,805,472 5,495,431.20 1,310,040
93 171,537,051 6,805,472 5,536,097.39 1,269,374
94 166,000,954 6,805,472 5,577,064.51 1,228,407
95 160,423,890 6,805,472 5,618,334.78 1,187,137
96 154,805,555 6,805,472 5,659,910.46 1,145,561
97 149,145,644 6,805,472 5,701,793.80 1,103,678
98 143,443,851 6,805,472 5,743,987.07 1,061,484
99 137,699,863 6,805,472 5,786,492.58 1,018,979
100 131,913,371 6,805,472 5,829,312.62 976,159
101 126,084,058 6,805,472 5,872,449.54 933,022
102 120,211,609 6,805,472 5,915,905.66 889,566
103 114,295,703 6,805,472 5,959,683.36 845,788
104 108,336,020 6,805,472 6,003,785.02 801,687
105 102,332,235 6,805,472 6,048,213.03 757,259
106 96,284,022 6,805,472 6,092,969.81 712,502
107 90,191,052 6,805,472 6,138,057.78 667,414
108 84,052,994 6,805,472 6,183,479.41 621,992
109 77,869,515 6,805,472 6,229,237.16 576,234
110 71,640,277 6,805,472 6,275,333.51 530,138
111 65,364,944 6,805,472 6,321,770.98 483,701
112 59,043,173 6,805,472 6,368,552.09 436,919
113 52,674,621 6,805,472 6,415,679.37 389,792
114 46,258,942 6,805,472 6,463,155.40 342,316
115 39,795,786 6,805,472 6,510,982.75 294,489
116 33,284,803 6,805,472 6,559,164.02 246,308
117 26,725,639 6,805,472 6,607,701.84 197,770
118 20,117,937 6,805,472 6,656,598.83 148,873
119 13,461,339 6,805,472 6,705,857.66 99,614
120 6,755,481 6,805,472 6,755,481.01 49,991
 276,656,588 276,656,588 51%
816,656,588
6,805,472 p
i
1+i
(1+i)^t
1/(1+i)^t
Baki Debet 1-1/(1+i)^t
540,000,000 1/1-1/(1+i)^t
537,190,528 p*i*1/1-1/(1+i)^t
534,360,267
531,509,061
528,636,757
525,743,197
522,828,225
519,891,682
516,933,409
513,953,245
510,951,027
507,926,594
504,879,779
501,810,418
498,718,343
495,603,387
492,465,381
489,304,153
486,119,532
482,911,345
479,679,417
476,423,574
473,143,636
469,839,428
466,510,768
463,157,476
459,779,370
456,376,266
452,947,978
449,494,322
446,015,108
442,510,149
438,979,252
435,422,227
431,838,880
428,229,016
424,592,439
420,928,952
417,238,354
413,520,447
409,775,026
406,001,890
402,200,832
398,371,647
394,514,126
390,628,059
386,713,235
382,769,441
378,796,463
374,794,086
370,762,090
366,700,258
362,608,369
358,486,199
354,333,525
350,150,122
345,935,761
341,690,214
337,413,250
333,104,637
328,764,139
324,391,522
319,986,548
315,548,977
311,078,568
306,575,078
302,038,262
297,467,873
292,863,664
288,225,384
283,552,780
278,845,599
274,103,585
269,326,480
264,514,024
259,665,956
254,782,013
249,861,928
244,905,435
239,912,263
234,882,143
229,814,799
224,709,957
219,567,339
214,386,666
209,167,655
203,910,024
198,613,487
193,277,755
187,902,539
182,487,546
177,032,483
171,537,051
166,000,954
160,423,890
154,805,555
149,145,644
143,443,851
137,699,863
131,913,371
126,084,058
120,211,609
114,295,703
108,336,020
102,332,235
96,284,022
90,191,052
84,052,994
77,869,515
71,640,277
65,364,944
59,043,173
52,674,621
46,258,942
39,795,786
33,284,803
26,725,639
20,117,937
13,461,339
6,755,481
0
 KPR BUNGA FIXED

Bunga 1 4.750% 1-12 0.0039583 4,812,511.42

Bunga 2 7.350% 13-36 0.0061250 5,412,544.26
Bunga 3 9.750% 37-72 0.0081250 6,002,354.12
Bunga 4 10.750% 73-120 0.0089583 6,257,945.43
Tenor Tahun 10
Tenor Bulan 120
Total Plafon 540,000,000
DP % 15%
Plafon KPR 459,000,000

Angsuran Pokok Jumlah Angsuran Angsuran Pokok Angsuran Bunga

0 459,000,000 0 0 0
1 459,000,000 4,812,511 2,995,636.42 1,816,875
2 456,004,364 4,812,511 3,007,494.15 1,805,017
3 452,996,869 4,812,511 3,019,398.81 1,793,113
4 449,977,471 4,812,511 3,031,350.60 1,781,161
5 446,946,120 4,812,511 3,043,349.70 1,769,162
6 443,902,770 4,812,511 3,055,396.29 1,757,115
7 440,847,374 4,812,511 3,067,490.57 1,745,021
8 437,779,883 4,812,511 3,079,632.72 1,732,879
9 434,700,251 4,812,511 3,091,822.93 1,720,688
10 431,608,428 4,812,511 3,104,061.39 1,708,450
11 428,504,366 4,812,511 3,116,348.30 1,696,163
12 425,388,018 4,812,511 3,128,683.85 1,683,828
13 422,259,334 5,356,057 2,769,718.58 2,586,338
14 419,489,616 5,356,057 2,786,683.10 2,569,374
15 416,702,933 5,356,057 2,803,751.54 2,552,305
16 413,899,181 5,356,057 2,820,924.52 2,535,132
17 411,078,257 5,356,057 2,838,202.68 2,517,854
18 408,240,054 5,356,057 2,855,586.67 2,500,470
19 405,384,467 5,356,057 2,873,077.14 2,482,980
20 402,511,390 5,356,057 2,890,674.74 2,465,382
21 399,620,715 5,356,057 2,908,380.12 2,447,677
22 396,712,335 5,356,057 2,926,193.95 2,429,863
23 393,786,141 5,356,057 2,944,116.88 2,411,940
24 390,842,024 5,356,057 2,962,149.60 2,393,907
25 387,879,875 5,356,057 2,980,292.77 2,375,764
26 384,899,582 5,356,057 2,998,547.06 2,357,510
27 381,901,035 5,356,057 3,016,913.16 2,339,144
28 378,884,122 5,356,057 3,035,391.75 2,320,665
29 375,848,730 5,356,057 3,053,983.53 2,302,073
30 372,794,746 5,356,057 3,072,689.18 2,283,368
31 369,722,057 5,356,057 3,091,509.40 2,264,548
32 366,630,548 5,356,057 3,110,444.89 2,245,612
33 363,520,103 5,356,057 3,129,496.37 2,226,561
34 360,390,607 5,356,057 3,148,664.53 2,207,392
35 357,241,942 5,356,057 3,167,950.10 2,188,107
36 354,073,992 5,356,057 3,187,353.80 2,168,703
37 350,886,638 5,779,909 2,928,955.06 2,850,954
38 347,957,683 5,779,909 2,952,752.82 2,827,156
39 345,004,930 5,779,909 2,976,743.94 2,803,165
40 342,028,186 5,779,909 3,000,929.99 2,778,979
41 339,027,256 5,779,909 3,025,312.54 2,754,596
42 336,001,944 5,779,909 3,049,893.21 2,730,016
43 332,952,051 5,779,909 3,074,673.59 2,705,235
44 329,877,377 5,779,909 3,099,655.31 2,680,254
45 326,777,722 5,779,909 3,124,840.01 2,655,069
46 323,652,882 5,779,909 3,150,229.34 2,629,680
47 320,502,652 5,779,909 3,175,824.95 2,604,084
48 317,326,827 5,779,909 3,201,628.53 2,578,280
49 314,125,199 5,779,909 3,227,641.76 2,552,267
50 310,897,557 5,779,909 3,253,866.35 2,526,043
51 307,643,691 5,779,909 3,280,304.01 2,499,605
52 304,363,387 5,779,909 3,306,956.48 2,472,953
53 301,056,430 5,779,909 3,333,825.50 2,446,083
54 297,722,605 5,779,909 3,360,912.84 2,418,996
55 294,361,692 5,779,909 3,388,220.25 2,391,689
56 290,973,472 5,779,909 3,415,749.54 2,364,159
57 287,557,722 5,779,909 3,443,502.51 2,336,406
58 284,114,220 5,779,909 3,471,480.97 2,308,428
59 280,642,739 5,779,909 3,499,686.75 2,280,222
60 277,143,052 5,779,909 3,528,121.70 2,251,787
61 273,614,930 5,779,909 3,556,787.69 2,223,121
62 270,058,143 5,779,909 3,585,686.59 2,194,222
63 266,472,456 5,779,909 3,614,820.30 2,165,089
64 262,857,636 5,779,909 3,644,190.71 2,135,718
65 259,213,445 5,779,909 3,673,799.76 2,106,109
66 255,539,645 5,779,909 3,703,649.38 2,076,260
67 251,835,996 5,779,909 3,733,741.53 2,046,167
68 248,102,254 5,779,909 3,764,078.18 2,015,831
69 244,338,176 5,779,909 3,794,661.32 1,985,248
70 240,543,515 5,779,909 3,825,492.94 1,954,416
71 236,718,022 5,779,909 3,856,575.07 1,923,334
72 232,861,447 5,779,909 3,887,909.74 1,891,999
73 228,973,537 5,890,181 3,838,959.73 2,051,221
74 225,134,577 5,890,181 3,873,350.41 2,016,831
75 221,261,227 5,890,181 3,908,049.18 1,982,132
76 217,353,178 5,890,181 3,943,058.78 1,947,122
77 213,410,119 5,890,181 3,978,382.02 1,911,799
78 209,431,737 5,890,181 4,014,021.69 1,876,159
79 205,417,715 5,890,181 4,049,980.63 1,840,200
80 201,367,735 5,890,181 4,086,261.71 1,803,919
81 197,281,473 5,890,181 4,122,867.81 1,767,313
 82 193,158,605 5,890,181 4,159,801.83 1,730,379
83 188,998,803 5,890,181 4,197,066.72 1,693,114
84 184,801,737 5,890,181 4,234,665.44 1,655,516
85 180,567,071 5,890,181 4,272,600.99 1,617,580
86 176,294,470 5,890,181 4,310,876.37 1,579,305
87 171,983,594 5,890,181 4,349,494.64 1,540,686
88 167,634,099 5,890,181 4,388,458.86 1,501,722
89 163,245,640 5,890,181 4,427,772.14 1,462,409
90 158,817,868 5,890,181 4,467,437.60 1,422,743
91 154,350,430 5,890,181 4,507,458.39 1,382,723
92 149,842,972 5,890,181 4,547,837.71 1,342,343
93 145,295,134 5,890,181 4,588,578.75 1,301,602
94 140,706,556 5,890,181 4,629,684.77 1,260,496
95 136,076,871 5,890,181 4,671,159.03 1,219,022
96 131,405,712 5,890,181 4,713,004.83 1,177,176
97 126,692,707 5,890,181 4,755,225.50 1,134,956
98 121,937,482 5,890,181 4,797,824.39 1,092,357
99 117,139,657 5,890,181 4,840,804.91 1,049,376
100 112,298,852 5,890,181 4,884,170.45 1,006,011
101 107,414,682 5,890,181 4,927,924.48 962,257
102 102,486,757 5,890,181 4,972,070.47 918,111
103 97,514,687 5,890,181 5,016,611.93 873,569
104 92,498,075 5,890,181 5,061,552.41 828,629
105 87,436,522 5,890,181 5,106,895.49 783,286
106 82,329,627 5,890,181 5,152,644.76 737,536
107 77,176,982 5,890,181 5,198,803.87 691,377
108 71,978,178 5,890,181 5,245,376.49 644,805
109 66,732,802 5,890,181 5,292,366.32 597,815
110 61,440,436 5,890,181 5,339,777.10 550,404
111 56,100,658 5,890,181 5,387,612.60 502,568
112 50,713,046 5,890,181 5,435,876.63 454,304
113 45,277,169 5,890,181 5,484,573.03 405,608
114 39,792,596 5,890,181 5,533,705.66 356,475
115 34,258,891 5,890,181 5,583,278.44 306,903
116 28,675,612 5,890,181 5,633,295.31 256,886
117 23,042,317 5,890,181 5,683,760.25 206,421
118 17,358,557 5,890,181 5,734,677.26 155,504
119 11,623,879 5,890,181 5,786,050.41 104,131
120 5,837,829 5,890,181 5,837,883.78 52,297
Angsuran Bunga 218,100,862
Total Pembayaran 677,100,917 218,100,917 48%

Baki Debet
459,000,000
456,004,364
452,996,869
449,977,471
446,946,120
443,902,770
440,847,374
437,779,883
434,700,251
431,608,428
428,504,366
425,388,018
422,259,334
419,489,616
416,702,933
413,899,181
411,078,257
408,240,054
405,384,467
402,511,390
399,620,715
396,712,335
393,786,141
390,842,024
387,879,875
384,899,582
381,901,035
378,884,122
375,848,730
372,794,746
369,722,057
366,630,548
363,520,103
360,390,607
357,241,942
354,073,992
350,886,638
347,957,683
345,004,930
342,028,186
339,027,256
336,001,944
332,952,051
329,877,377
326,777,722
323,652,882
320,502,652
317,326,827
314,125,199
310,897,557
307,643,691
304,363,387
301,056,430
297,722,605
294,361,692
290,973,472
287,557,722
284,114,220
280,642,739
277,143,052
273,614,930
270,058,143
266,472,456
262,857,636
259,213,445
255,539,645
251,835,996
248,102,254
244,338,176
240,543,515
236,718,022
232,861,447
228,973,537
225,134,577
221,261,227
217,353,178
213,410,119
209,431,737
205,417,715
201,367,735
197,281,473
193,158,605
 188,998,803
184,801,737
180,567,071
176,294,470
171,983,594
167,634,099
163,245,640
158,817,868
154,350,430
149,842,972
145,295,134
140,706,556
136,076,871
131,405,712
126,692,707
121,937,482
117,139,657
112,298,852
107,414,682
102,486,757
97,514,687
92,498,075
87,436,522
82,329,627
77,176,982
71,978,178
66,732,802
61,440,436
56,100,658
50,713,046
45,277,169
39,792,596
34,258,891
28,675,612
23,042,317
17,358,557
11,623,879
5,837,829
- 55
 STEP UP BSI

10 Tahun 714,341,125 490,500,000 223,841,125 46%

Angsuran Pokok Jumlah Angsuran
-
1 5,200,116
2 5,200,116
3 5,200,116
4 5,200,116
5 5,200,116
6 5,200,116
7 5,200,116
8 5,200,116
9 5,200,116
10 5,200,116
11 5,200,116
12 5,200,116
13 5,200,116
14 5,200,116
15 5,200,116
16 5,200,116
17 5,200,116
18 5,200,116
19 5,200,116
20 5,200,116
21 5,200,116
22 5,200,116
23 5,200,116
24 5,200,116
25 5,806,797
26 5,806,797
27 5,806,797
28 5,806,797
29 5,806,797
30 5,806,797
31 5,806,797
32 5,806,797
33 5,806,797
34 5,806,797
35 5,806,797
36 5,806,797
37 5,806,797
38 5,806,797
39 5,806,797
40 5,806,797
41 5,806,797
42 5,806,797
43 5,806,797
44 5,806,797
45 5,806,797
46 5,806,797
47 5,806,797
48 5,806,797
49 5,806,797
50 5,806,797
51 5,806,797
52 5,806,797
53 5,806,797
54 5,806,797
55 5,806,797
56 5,806,797
57 5,806,797
58 5,806,797
59 5,806,797
60 5,806,797
61 6,341,560
62 6,341,560
63 6,341,560
64 6,341,560
65 6,341,560
66 6,341,560
67 6,341,560
68 6,341,560
69 6,341,560
70 6,341,560
71 6,341,560
72 6,341,560
73 6,341,560
74 6,341,560
75 6,341,560
76 6,341,560
77 6,341,560
78 6,341,560
79 6,341,560
80 6,341,560
81 6,341,560
82 6,341,560
83 6,341,560
84 6,341,560
85 6,341,560
86 6,341,560
87 6,341,560
88 6,341,560
89 6,341,560
90 6,341,560
 91 6,341,560
92 6,341,560
93 6,341,560
94 6,341,560
95 6,341,560
96 6,341,560
97 6,341,560
98 6,341,560
99 6,341,560
100 6,341,560
101 6,341,560
102 6,341,560
103 6,341,560
104 6,341,560
105 6,341,560
106 6,341,560
107 6,341,560
108 6,341,560
109 6,341,560
110 6,341,560
111 6,341,560
112 6,341,560
113 6,341,560
114 6,341,560
115 6,341,560
116 6,341,560
117 6,341,560
118 6,341,560
119 6,341,560
120 6,341,560
714,341,125
 KPR BUNGA FIXED

Bunga 1 2.670% 1-12 0.0022250 4,362,562.50 Angsuran Bunga

Bunga 2 11.000% 13-36 0.0091667 6,322,725.52 Total Pembayaran

Tenor Tahun 10
Tenor Bulan 120
Total Plafon 540,000,000
DP % 15%
Plafon KPR 459,000,000

Angsuran Pokok Jumlah Angsuran Angsuran Pokok Angsuran Bunga Baki Debet
0 459,000,000 0 0 0 459,000,000
1 459,000,000 4,362,562 3,341,287.50 1,021,275 455,658,713
2 455,658,713 4,362,562 3,348,721.86 1,013,841 452,309,991
3 452,309,991 4,362,562 3,356,172.77 1,006,390 448,953,818
4 448,953,818 4,362,562 3,363,640.25 998,922 445,590,178
5 445,590,178 4,362,562 3,371,124.35 991,438 442,219,053
6 442,219,053 4,362,562 3,378,625.11 983,937 438,840,428
7 438,840,428 4,362,562 3,386,142.55 976,420 435,454,286
8 435,454,286 4,362,562 3,393,676.71 968,886 432,060,609
9 432,060,609 4,362,562 3,401,227.64 961,335 428,659,381
10 428,659,381 4,362,562 3,408,795.38 953,767 425,250,586
11 425,250,586 4,362,562 3,416,379.95 946,183 421,834,206
12 421,834,206 4,362,562 3,423,981.39 938,581 418,410,225
13 414,978,625 4,362,562 3,431,599.75 930,963 411,547,025
14 411,547,025 4,362,562 3,446,870.37 915,692 408,100,155
15 408,100,155 4,362,562 3,454,539.66 908,023 404,645,615
16 404,645,615 4,362,562 3,462,226.01 900,336 401,183,389
17 401,183,389 4,362,562 3,469,929.46 892,633 397,713,460
18 397,713,460 4,362,562 3,477,650.05 884,912 394,235,809
19 394,235,809 4,362,562 3,485,387.82 877,175 390,750,422
20 390,750,422 4,362,562 3,493,142.81 869,420 387,257,279
21 387,257,279 4,362,562 3,500,915.05 861,647 383,756,364
22 383,756,364 4,362,562 3,508,704.59 853,858 380,247,659
23 380,247,659 4,362,562 3,516,511.46 846,051 376,731,148
24 376,731,148 4,362,562 3,524,335.70 838,227 373,206,812
25 373,206,812 4,362,562 3,532,177.34 830,385 369,674,635
26 369,674,635 4,362,562 3,540,036.44 822,526 366,134,598
27 366,134,598 4,362,562 3,547,913.02 814,649 362,586,685
28 362,586,685 4,362,562 3,555,807.12 806,755 359,030,878
29 359,030,878 4,362,562 3,563,718.80 798,844 355,467,159
30 355,467,159 4,362,562 3,571,648.07 790,914 351,895,511
31 351,895,511 4,362,562 3,579,594.99 782,968 348,315,916
32 348,315,916 4,362,562 3,587,559.59 775,003 344,728,357
33 344,728,357 4,362,562 3,595,541.91 767,021 341,132,815
34 341,132,815 4,362,562 3,603,541.99 759,021 337,529,273
35 337,529,273 4,362,562 3,611,559.87 751,003 333,917,713
36 333,917,713 4,362,562 3,619,595.59 742,967 330,298,117
37 330,298,117 6,322,726 3,328,172.40 2,994,553 326,678,522
38 326,969,945 6,322,726 3,358,680.65 2,964,045 323,350,349
39 323,611,264 6,322,726 3,389,468.56 2,933,257 319,991,669
40 320,221,796 6,322,726 3,420,538.68 2,902,187 316,602,200
41 316,801,257 6,322,726 3,451,893.62 2,870,832 313,181,661
42 313,349,363 6,322,726 3,483,535.98 2,839,190 309,729,768
43 309,865,827 6,322,726 3,515,468.39 2,807,257 306,246,232
44 306,350,359 6,322,726 3,547,693.52 2,775,032 302,730,763
45 302,802,666 6,322,726 3,580,214.04 2,742,511 299,183,070
46 299,222,452 6,322,726 3,613,032.67 2,709,693 295,602,856
47 295,609,419 6,322,726 3,646,152.14 2,676,573 291,989,823
48 291,963,267 6,322,726 3,679,575.20 2,643,150 288,343,671
49 288,283,692 6,322,726 3,713,304.64 2,609,421 284,664,096
50 284,570,387 6,322,726 3,747,343.26 2,575,382 280,950,791
51 280,823,044 6,322,726 3,781,693.91 2,541,032 277,203,448
52 277,041,350 6,322,726 3,816,359.44 2,506,366 273,421,754
53 273,224,990 6,322,726 3,851,342.73 2,471,383 269,605,395
54 269,373,648 6,322,726 3,886,646.71 2,436,079 265,754,052
55 265,487,001 6,322,726 3,922,274.30 2,400,451 261,867,405
56 261,564,726 6,322,726 3,958,228.48 2,364,497 257,945,131
57 257,606,498 6,322,726 3,994,512.25 2,328,213 253,986,902
58 253,611,986 6,322,726 4,031,128.61 2,291,597 249,992,390
59 249,580,857 6,322,726 4,068,080.62 2,254,645 245,961,262
60 245,512,777 6,322,726 4,105,371.36 2,217,354 241,893,181
61 241,407,405 6,322,726 4,143,003.93 2,179,722 237,787,810
62 237,264,401 6,322,726 4,180,981.47 2,141,744 233,644,806
63 233,083,420 6,322,726 4,219,307.13 2,103,418 229,463,824
64 228,864,113 6,322,726 4,257,984.11 2,064,741 225,244,517
65 224,606,129 6,322,726 4,297,015.63 2,025,710 220,986,533
66 220,309,113 6,322,726 4,336,404.94 1,986,321 216,689,517
67 215,972,708 6,322,726 4,376,155.32 1,946,570 212,353,112
68 211,596,553 6,322,726 4,416,270.08 1,906,455 207,976,957
69 207,180,283 6,322,726 4,456,752.55 1,865,973 203,560,687
70 202,723,530 6,322,726 4,497,606.12 1,825,119 199,103,934
71 198,225,924 6,322,726 4,538,834.18 1,783,891 194,606,328
72 193,687,090 6,322,726 4,580,440.16 1,742,285 190,067,494
73 189,106,650 6,322,726 4,622,427.52 1,700,298 185,487,054
74 184,484,222 6,322,726 4,664,799.78 1,657,926 180,864,626
75 179,819,422 6,322,726 4,707,560.44 1,615,165 176,199,827
76 175,111,862 6,322,726 4,750,713.08 1,572,012 171,492,266
77 170,361,149 6,322,726 4,794,261.28 1,528,464 166,741,553
78 165,566,887 6,322,726 4,838,208.68 1,484,517 161,947,292
79 160,728,679 6,322,726 4,882,558.92 1,440,167 157,109,083
80 155,846,120 6,322,726 4,927,315.71 1,395,410 152,226,524
81 150,918,804 6,322,726 4,972,482.77 1,350,243 147,299,209
 82 145,946,321 6,322,726 5,018,063.87 1,304,662 142,326,726
83 140,928,258 6,322,726 5,064,062.78 1,258,663 137,308,662
84 135,864,195 6,322,726 5,110,483.36 1,212,242 132,244,599
85 130,753,711 6,322,726 5,157,329.46 1,165,396 127,134,116
86 125,596,382 6,322,726 5,204,604.98 1,118,121 121,976,786
87 120,391,777 6,322,726 5,252,313.86 1,070,412 116,772,181
88 115,139,463 6,322,726 5,300,460.07 1,022,265 111,519,867
89 109,839,003 6,322,726 5,349,047.62 973,678 106,219,407
90 104,489,955 6,322,726 5,398,080.55 924,645 100,870,360
91 99,091,875 6,322,726 5,447,562.96 875,163 95,472,279
92 93,644,312 6,322,726 5,497,498.95 825,227 90,024,716
93 88,146,813 6,322,726 5,547,892.69 774,833 84,527,217
94 82,598,920 6,322,726 5,598,748.38 723,977 78,979,325
95 77,000,172 6,322,726 5,650,070.24 672,655 73,380,576
96 71,350,102 6,322,726 5,701,862.55 620,863 67,730,506
97 65,648,239 6,322,726 5,754,129.62 568,596 62,028,643
98 59,894,109 6,322,726 5,806,875.81 515,850 56,274,514
99 54,087,234 6,322,726 5,860,105.50 462,620 50,467,638
100 48,227,128 6,322,726 5,913,823.14 408,902 44,607,533
101 42,313,305 6,322,726 5,968,033.18 354,692 38,693,709
102 36,345,272 6,322,726 6,022,740.15 299,985 32,725,676
103 30,322,532 6,322,726 6,077,948.60 244,777 26,702,936
104 24,244,583 6,322,726 6,133,663.13 189,062 20,624,987
105 18,110,920 6,322,726 6,189,888.38 132,837 14,491,324
106 11,921,032 6,322,726 6,246,629.02 76,096 8,301,436
107 5,674,403 6,322,726 6,303,889.79 18,836 2,054,807
108 - 629,487 6,322,726 6,361,675.44 - 38,950 - 4,249,083
109 - 6,991,163 6,322,726 6,419,990.80 - 97,265 - 10,610,758
110 - 13,411,153 6,322,726 6,478,840.72 - 156,115 - 17,030,749
111 - 19,889,994 6,322,726 6,538,230.09 - 215,505 - 23,509,590
112 - 26,428,224 6,322,726 6,598,163.87 - 275,438 - 30,047,820
113 - 33,026,388 6,322,726 6,658,647.04 - 335,922 - 36,645,984
114 - 39,685,035 6,322,726 6,719,684.63 - 396,959 - 43,304,631
115 - 46,404,720 6,322,726 6,781,281.74 - 458,556 - 50,024,315
116 - 53,186,002 6,322,726 6,843,443.49 - 520,718 - 56,805,597
117 - 60,029,445 6,322,726 6,906,175.06 - 583,450 - 63,649,041
118 - 66,935,620 6,322,726 6,969,481.66 - 646,756 - 70,555,216
119 - 73,905,102 6,322,726 7,033,368.58 - 710,643 - 77,524,697
120 - 80,938,470 6,322,726 7,097,841.12 - 775,116 - 84,558,066
144,556,482
688,161,194 229,161,194 50%
 Angsuran 1-24 Angsuran 25-60
X Plafon Jumlah Jumlah
24 36
10 tahun Rp 475,000,000 Rp 5,035,791 Rp 120,858,973 Rp 5,623,300 Rp 202,438,811
15 tahun Rp 475,000,000 Rp 3,585,354 Rp 86,048,506 Rp 4,206,730 Rp 151,442,284
10 tahun Rp 400,000,000 Rp 4,240,666 Rp 101,775,977 Rp 4,735,411 Rp 170,474,788
15 tahun Rp 400,000,000 Rp 3,019,246 Rp 72,461,900 Rp 3,542,510 Rp 127,530,345
15 tahun Rp 450,000,000 Rp 3,396,652 Rp 81,519,637 Rp 3,985,323 Rp 143,471,638
Angsuran 37-120 Angsuran 121-180
Jumlah Jumlah Total Pembayaran
60 60
Rp 6,141,165 Rp 368,469,870 Rp 691,767,654
Rp 4,992,014 Rp 299,520,839 Rp 4,992,014 Rp 299,520,839 Rp 836,532,468
Rp 5,171,507 Rp 310,290,417 Rp 582,541,182
Rp 4,203,801 Rp 252,228,074 Rp 4,203,801 Rp 252,228,074 Rp 704,448,393
Rp 4,729,276 Rp 283,756,584 Rp 4,729,276 Rp 283,756,584 Rp 792,504,443
 Margin Bank Persen
Rp 216,767,654 46%
Rp 361,532,468 76% Rp 144,764,814
Rp 182,541,182 46%
Rp 304,448,393 76% Rp 121,907,211
Rp 342,504,443 76%
10 Tahun 714,341,125 490,500,000 223,841,125 46% 15 Tahun
Angsuran Pokok Jumlah Angsuran Angsuran
- -
1 5,200,116 1
2 5,200,116 2
3 5,200,116 3
4 5,200,116 4
5 5,200,116 5
6 5,200,116 6
7 5,200,116 7
8 5,200,116 8
9 5,200,116 9
10 5,200,116 10
11 5,200,116 11
12 5,200,116 12
13 5,200,116 13
14 5,200,116 14
15 5,200,116 15
16 5,200,116 16
17 5,200,116 17
18 5,200,116 18
19 5,200,116 19
20 5,200,116 20
21 5,200,116 21
22 5,200,116 22
23 5,200,116 23
24 5,200,116 24
25 5,806,797 25
26 5,806,797 26
27 5,806,797 27
28 5,806,797 28
29 5,806,797 29
30 5,806,797 30
31 5,806,797 31
32 5,806,797 32
33 5,806,797 33
34 5,806,797 34
35 5,806,797 35
36 5,806,797 36
37 5,806,797 37
38 5,806,797 38
39 5,806,797 39
40 5,806,797 40
41 5,806,797 41
42 5,806,797 42
43 5,806,797 43
44 5,806,797 44
45 5,806,797 45
46 5,806,797 46
47 5,806,797 47
48 5,806,797 48
49 5,806,797 49
50 5,806,797 50
51 5,806,797 51
52 5,806,797 52
53 5,806,797 53
54 5,806,797 54
55 5,806,797 55
56 5,806,797 56
57 5,806,797 57
58 5,806,797 58
59 5,806,797 59
60 5,806,797 60
61 6,341,560 61
62 6,341,560 62
63 6,341,560 63
64 6,341,560 64
65 6,341,560 65
66 6,341,560 66
67 6,341,560 67
68 6,341,560 68
69 6,341,560 69
70 6,341,560 70
71 6,341,560 71
72 6,341,560 72
73 6,341,560 73
74 6,341,560 74
75 6,341,560 75
76 6,341,560 76
77 6,341,560 77
78 6,341,560 78
79 6,341,560 79
80 6,341,560 80
81 6,341,560 81
82 6,341,560 82
83 6,341,560 83
84 6,341,560 84
85 6,341,560 85
86 6,341,560 86
87 6,341,560 87
88 6,341,560 88
89 6,341,560 89
90 6,341,560 90
91 6,341,560 91
92 6,341,560 92
93 6,341,560 93
 94 6,341,560 94
95 6,341,560 95
96 6,341,560 96
97 6,341,560 97
98 6,341,560 98
99 6,341,560 99
100 6,341,560 100
101 6,341,560 101
102 6,341,560 102
103 6,341,560 103
104 6,341,560 104
105 6,341,560 105
106 6,341,560 106
107 6,341,560 107
108 6,341,560 108
109 6,341,560 109
110 6,341,560 110
111 6,341,560 111
112 6,341,560 112
113 6,341,560 113
114 6,341,560 114
115 6,341,560 115
116 6,341,560 116
117 6,341,560 117
118 6,341,560 118
119 6,341,560 119
120 6,341,560 120
714,341,125 121
122
123
124
125
126
127
128
129
130
131
132
133
134
135
136
137
138
139
140
141
142
143
144
145
146
147
148
149
150
151
152
153
154
155
156
157
158
159
160
161
162
163
164
165
166
167
168
169
170
171
172
173
174
175
176
177
178
179
180
 856,130,016 365,630,016 75%
Pokok Jumlah Angsuran

3,702,350
3,702,350
3,702,350
3,702,350
3,702,350
3,702,350
3,702,350
3,702,350
3,702,350
3,702,350
3,702,350
3,702,350
3,702,350
3,702,350
3,702,350
3,702,350
3,702,350
3,702,350
3,702,350
3,702,350
3,702,350
3,702,350
3,702,350
3,702,350
3,702,350
3,702,350
3,702,350
3,702,350
3,702,350
3,702,350
3,702,350
3,702,350
3,702,350
3,702,350
3,702,350
3,702,350
4,344,002
4,344,002
4,344,002
4,344,002
4,344,002
4,344,002
4,344,002
4,344,002
4,344,002
4,344,002
4,344,002
4,344,002
4,344,002
4,344,002
4,344,002
4,344,002
4,344,002
4,344,002
4,344,002
4,344,002
4,344,002
4,344,002
4,344,002
4,344,002
5,154,911
5,154,911
5,154,911
5,154,911
5,154,911
5,154,911
5,154,911
5,154,911
5,154,911
5,154,911
5,154,911
5,154,911
5,154,911
5,154,911
5,154,911
5,154,911
5,154,911
5,154,911
5,154,911
5,154,911
5,154,911
5,154,911
5,154,911
5,154,911
5,154,911
5,154,911
5,154,911
5,154,911
5,154,911
5,154,911
5,154,911
5,154,911
5,154,911
5,154,911
5,154,911
5,154,911
5,154,911
5,154,911
5,154,911
5,154,911
5,154,911
5,154,911
5,154,911
5,154,911
5,154,911
5,154,911
5,154,911
5,154,911
5,154,911
5,154,911
5,154,911
5,154,911
5,154,911
5,154,911
5,154,911
5,154,911
5,154,911
5,154,911
5,154,911
5,154,911
5,154,911
5,154,911
5,154,911
5,154,911
5,154,911
5,154,911
5,154,911
5,154,911
5,154,911
5,154,911
5,154,911
5,154,911
5,154,911
5,154,911
5,154,911
5,154,911
5,154,911
5,154,911
5,154,911
5,154,911
5,154,911
5,154,911
5,154,911
5,154,911
5,154,911
5,154,911
5,154,911
5,154,911
5,154,911
5,154,911
5,154,911
5,154,911
5,154,911
5,154,911
5,154,911
5,154,911
5,154,911
5,154,911
5,154,911
5,154,911
5,154,911
5,154,911
5,154,911
5,154,911
5,154,911
5,154,911
5,154,911
5,154,911
5,154,911
5,154,911
5,154,911
5,154,911
5,154,911
5,154,911
5,154,911
5,154,911
5,154,911
5,154,911
5,154,911
5,154,911
 818,387,016
Angsuran Pokok Jumlah Angsuran Angsuran Pokok Selisih Angsuran % Angsuran Pokok
459,000,000
1 3,570,249
2 3,570,249
3 3,570,249
4 3,570,249
5 3,570,249
6 3,570,249
7 3,570,249
8 3,570,249
9 3,570,249
10 3,570,249
11 3,570,249
12 3,570,249
13 3,570,249
14 3,570,249
15 3,570,249
16 3,570,249
17 3,570,249
18 3,570,249
19 3,570,249
20 3,570,249
21 3,570,249
22 3,570,249
23 3,570,249
24 3,570,249
25 3,570,249
26 3,570,249
27 3,570,249
28 3,570,249
29 3,570,249
30 3,570,249
31 3,570,249
32 3,570,249
33 3,570,249
34 3,570,249
35 3,570,249
36 3,570,249
37 4,398,238
38 4,398,238
39 4,398,238
40 4,398,238
41 4,398,238
42 4,398,238
43 4,398,238
44 4,398,238
45 4,398,238
46 4,398,238
47 4,398,238
48 4,398,238
49 4,398,238
50 4,398,238
51 4,398,238
52 4,398,238
53 4,398,238
54 4,398,238
55 4,398,238
56 4,398,238
57 4,398,238
58 4,398,238
59 4,398,238
60 4,398,238
61 4,398,238
62 4,398,238
63 4,398,238
64 4,398,238
65 4,398,238
66 4,398,238
67 4,398,238
68 4,398,238
69 4,398,238
70 4,398,238
71 4,398,238
72 4,398,238
73 4,751,533
74 4,751,533
75 4,751,533
76 4,751,533
77 4,751,533
78 4,751,533
79 4,751,533
80 4,751,533
81 4,751,533
82 4,751,533
83 4,751,533
84 4,751,533
85 4,751,533
86 4,751,533
87 4,751,533
88 4,751,533
89 4,751,533
90 4,751,533
91 4,751,533
92 4,751,533
93 4,751,533
 94 4,751,533
95 4,751,533
96 4,751,533
97 4,751,533
98 4,751,533
99 4,751,533
100 4,751,533
101 4,751,533
102 4,751,533
103 4,751,533
104 4,751,533
105 4,751,533
106 4,751,533
107 4,751,533
108 4,751,533
109 4,751,533
110 4,751,533
111 4,751,533
112 4,751,533
113 4,751,533
114 4,751,533
115 4,751,533
116 4,751,533
117 4,751,533
118 4,751,533
119 4,751,533
120 4,751,533
121 5,057,465
122 5,057,465
123 5,057,465
124 5,057,465
125 5,057,465
126 5,057,465
127 5,057,465
128 5,057,465
129 5,057,465
130 5,057,465
131 5,057,465
132 5,057,465
133 5,057,465
134 5,057,465
135 5,057,465
136 5,057,465
137 5,057,465
138 5,057,465
139 5,057,465
140 5,057,465
141 5,057,465
142 5,057,465
143 5,057,465
144 5,057,465
145 5,057,465
146 5,057,465
147 5,057,465
148 5,057,465
149 5,057,465
150 5,057,465
151 5,057,465
152 5,057,465
153 5,057,465
154 5,057,465
155 5,057,465
156 5,057,465
157 5,057,465
158 5,057,465
159 5,057,465
160 5,057,465
161 5,057,465
162 5,057,465
163 5,057,465
164 5,057,465
165 5,057,465
166 5,057,465
167 5,057,465
168 5,057,465
169 5,057,465
170 5,057,465
171 5,057,465
172 5,057,465
173 5,057,465
174 5,057,465
175 5,057,465
176 5,057,465
177 5,057,465
178 5,057,465
179 5,057,465
180 5,057,465
Angsuran Bunga Selisih Angsuran Bunga % Angsuran bunga

4.75%
4.75%
4.75%
4.75%
4.75%
4.75%
4.75%
4.75%
4.75%
4.75%
4.75%
4.75%
4.75%
4.75%
4.75%
4.75%
4.75%
4.75%
4.75%
4.75%
4.75%
4.75%
4.75%
4.75%
4.75%
4.75%
4.75%
4.75%
4.75%
4.75%
4.75%
4.75%
4.75%
4.75%
4.75%
4.75%
8.75%
8.75%
8.75%
8.75%
8.75%
8.75%
8.75%
8.75%
8.75%
 8.75%
8.75%
8.75%
8.75%
8.75%
8.75%
8.75%
8.75%
8.75%
8.75%
8.75%
8.75%
8.75%
8.75%
8.75%
8.75%
8.75%
8.75%
8.75%
8.75%
8.75%
8.75%
8.75%
8.75%
8.75%
8.75%
8.75%
10.75%
10.75%
10.75%
10.75%
10.75%
10.75%
10.75%
10.75%
10.75%
10.75%
10.75%
10.75%
10.75%
10.75%
10.75%
10.75%
10.75%
10.75%
10.75%
10.75%
10.75%
10.75%
10.75%
10.75%
10.75%
10.75%
10.75%
10.75%
10.75%
10.75%
10.75%
10.75%
10.75%
10.75%
10.75%
10.75%
10.75%
10.75%
10.75%
10.75%
10.75%
10.75%
10.75%
10.75%
10.75%
10.75%
10.75%
10.75%
13.50%
13.50%
13.50%
13.50%
13.50%
13.50%
13.50%
13.50%
13.50%
13.50%
13.50%
13.50%
13.50%
13.50%
13.50%
13.50%
13.50%
13.50%
13.50%
13.50%
13.50%
13.50%
13.50%
13.50%
13.50%
13.50%
13.50%
13.50%
13.50%
13.50%
13.50%
13.50%
13.50%
13.50%
13.50%
13.50%
13.50%
13.50%
13.50%
13.50%
13.50%
13.50%
13.50%
13.50%
13.50%
13.50%
13.50%
13.50%
13.50%
13.50%
13.50%
13.50%
13.50%
13.50%
13.50%
13.50%
13.50%
13.50%
13.50%
13.50%
 677,100,912
Angsuran Pokok Jumlah Angs Angsuran Selisih An % Angsura Angsuran Selisih An % Angsuran bunga
459,000,000
1 4,812,511 4.75%
2 4,812,511 4.75%
3 4,812,511 4.75%
4 4,812,511 4.75%
5 4,812,511 4.75%
6 4,812,511 4.75%
7 4,812,511 4.75%
8 4,812,511 4.75%
9 4,812,511 4.75%
10 4,812,511 4.75%
11 4,812,511 4.75%
12 4,812,511 4.75%
13 5,356,057 7.35%
14 5,356,057 7.35%
15 5,356,057 7.35%
16 5,356,057 7.35%
17 5,356,057 7.35%
18 5,356,057 7.35%
19 5,356,057 7.35%
20 5,356,057 7.35%
21 5,356,057 7.35%
22 5,356,057 7.35%
23 5,356,057 7.35%
24 5,356,057 7.35%
25 5,356,057 7.35%
26 5,356,057 7.35%
27 5,356,057 7.35%
28 5,356,057 7.35%
29 5,356,057 7.35%
30 5,356,057 7.35%
31 5,356,057 7.35%
32 5,356,057 7.35%
33 5,356,057 7.35%
34 5,356,057 7.35%
35 5,356,057 7.35%
36 5,356,057 7.35%
37 5,779,909 9.75%
38 5,779,909 9.75%
39 5,779,909 9.75%
40 5,779,909 9.75%
41 5,779,909 9.75%
42 5,779,909 9.75%
43 5,779,909 9.75%
44 5,779,909 9.75%
45 5,779,909 9.75%
46 5,779,909 9.75%
47 5,779,909 9.75%
48 5,779,909 9.75%
49 5,779,909 9.75%
50 5,779,909 9.75%
51 5,779,909 9.75%
52 5,779,909 9.75%
53 5,779,909 9.75%
54 5,779,909 9.75%
55 5,779,909 9.75%
56 5,779,909 9.75%
57 5,779,909 9.75%
58 5,779,909 9.75%
59 5,779,909 9.75%
60 5,779,909 9.75%
61 5,779,909 9.75%
62 5,779,909 9.75%
63 5,779,909 9.75%
64 5,779,909 9.75%
65 5,779,909 9.75%
66 5,779,909 9.75%
67 5,779,909 9.75%
68 5,779,909 9.75%
69 5,779,909 9.75%
70 5,779,909 9.75%
71 5,779,909 9.75%
72 5,779,909 9.75%
73 5,890,181 10.75%
74 5,890,181 10.75%
75 5,890,181 10.75%
76 5,890,181 10.75%
77 5,890,181 10.75%
78 5,890,181 10.75%
79 5,890,181 10.75%
80 5,890,181 10.75%
81 5,890,181 10.75%
82 5,890,181 10.75%
83 5,890,181 10.75%
84 5,890,181 10.75%
85 5,890,181 10.75%
86 5,890,181 10.75%
87 5,890,181 10.75%
88 5,890,181 10.75%
89 5,890,181 10.75%
90 5,890,181 10.75%
91 5,890,181 10.75%
92 5,890,181 10.75%
93 5,890,181 10.75%
 94 5,890,181 10.75%
95 5,890,181 10.75%
96 5,890,181 10.75%
97 5,890,181 10.75%
98 5,890,181 10.75%
99 5,890,181 10.75%
100 5,890,181 10.75%
101 5,890,181 10.75%
102 5,890,181 10.75%
103 5,890,181 10.75%
104 5,890,181 10.75%
105 5,890,181 10.75%
106 5,890,181 10.75%
107 5,890,181 10.75%
108 5,890,181 10.75%
109 5,890,181 10.75%
110 5,890,181 10.75%
111 5,890,181 10.75%
112 5,890,181 10.75%
113 5,890,181 10.75%
114 5,890,181 10.75%
115 5,890,181 10.75%
116 5,890,181 10.75%
117 5,890,181 10.75%
118 5,890,181 10.75%
119 5,890,181 10.75%
120 5,890,181 10.75%
% Angsuran bunga