Mortgage Distribution & Acquisition

NO. PINJAMAN
PLAFOND PINJAMAN (Rp.) 1,000,000,000
SUKU BUNGA *) 5.25%
JANGKA WAKTU (bulan) 240
PENCAIRAN FASILITAS
ANGSURAN PER BULAN 6,738,442

Angs. ke- Sisa Pinjaman Pokok Bunga Angsuran Rate

0 1,000,000,000
1 997,636,558 2,363,442 4,375,000 6,738,442 5.25%
2 995,262,777 2,373,782 4,364,660 6,738,442 5.25%
3 992,878,610 2,384,167 4,354,275 6,738,442 5.25%
4 990,484,012 2,394,598 4,343,844 6,738,442 5.25%
5 988,078,938 2,405,074 4,333,368 6,738,442 5.25%
6 985,663,341 2,415,596 4,322,845 6,738,442 5.25%
7 983,237,177 2,426,165 4,312,277 6,738,442 5.25%
8 980,800,398 2,436,779 4,301,663 6,738,442 5.25%
9 978,352,958 2,447,440 4,291,002 6,738,442 5.25%
10 975,894,810 2,458,147 4,280,294 6,738,442 5.25%
11 973,425,909 2,468,902 4,269,540 6,738,442 5.25%
12 970,946,205 2,479,703 4,258,738 6,738,442 5.25%
13 968,455,653 2,490,552 4,247,890 6,738,442 5.25%
14 965,954,205 2,501,448 4,236,993 6,738,442 5.25%
15 963,441,813 2,512,392 4,226,050 6,738,442 5.25%
16 960,918,429 2,523,384 4,215,058 6,738,442 5.25%
17 958,384,006 2,534,424 4,204,018 6,738,442 5.25%
18 955,838,494 2,545,512 4,192,930 6,738,442 5.25%
19 953,281,846 2,556,648 4,181,793 6,738,442 5.25%
20 950,714,012 2,567,834 4,170,608 6,738,442 5.25%
21 948,134,944 2,579,068 4,159,374 6,738,442 5.25%
22 945,544,593 2,590,351 4,148,090 6,738,442 5.25%
23 942,942,909 2,601,684 4,136,758 6,738,442 5.25%
24 940,329,843 2,613,066 4,125,375 6,738,442 5.25%
25 937,705,344 2,624,499 4,113,943 6,738,442 5.25%
26 935,069,363 2,635,981 4,102,461 6,738,442 5.25%
27 932,421,850 2,647,513 4,090,928 6,738,442 5.25%
28 929,762,754 2,659,096 4,079,346 6,738,442 5.25%
29 927,092,024 2,670,730 4,067,712 6,738,442 5.25%
30 924,409,610 2,682,414 4,056,028 6,738,442 5.25%
31 921,715,461 2,694,150 4,044,292 6,738,442 5.25%
32 919,009,524 2,705,937 4,032,505 6,738,442 5.25%
33 916,291,749 2,717,775 4,020,667 6,738,442 5.25%
34 913,562,084 2,729,665 4,008,776 6,738,442 5.25%
35 910,820,476 2,741,608 3,996,834 6,738,442 5.25%
36 908,066,874 2,753,602 3,984,840 6,738,442 5.25%
37 905,301,225 2,765,649 3,972,793 6,738,442 5.25%
38 902,523,476 2,777,749 3,960,693 6,738,442 5.25%
39 899,733,575 2,789,901 3,948,540 6,738,442 5.25%
40 896,931,468 2,802,107 3,936,334 6,738,442 5.25%
41 894,117,101 2,814,366 3,924,075 6,738,442 5.25%
42 891,290,422 2,826,679 3,911,762 6,738,442 5.25%
43 888,451,376 2,839,046 3,899,396 6,738,442 5.25%
44 885,599,909 2,851,467 3,886,975 6,738,442 5.25%
45 882,735,967 2,863,942 3,874,500 6,738,442 5.25%
46 879,859,495 2,876,472 3,861,970 6,738,442 5.25%
47 876,970,439 2,889,056 3,849,385 6,738,442 5.25%
48 874,068,743 2,901,696 3,836,746 6,738,442 5.25%
49 871,154,352 2,914,391 3,824,051 6,738,442 5.25%
50 868,227,210 2,927,141 3,811,300 6,738,442 5.25%
51 865,287,263 2,939,948 3,798,494 6,738,442 5.25%
52 862,334,453 2,952,810 3,785,632 6,738,442 5.25%
53 859,368,724 2,965,728 3,772,713 6,738,442 5.25%
54 856,390,021 2,978,703 3,759,738 6,738,442 5.25%
55 853,398,286 2,991,735 3,746,706 6,738,442 5.25%
56 850,393,461 3,004,824 3,733,617 6,738,442 5.25%
57 847,375,491 3,017,970 3,720,471 6,738,442 5.25%
58 844,344,317 3,031,174 3,707,268 6,738,442 5.25%
59 841,299,882 3,044,435 3,694,006 6,738,442 5.25%
60 838,242,127 3,057,755 3,680,687 6,738,442 5.25%
 61 836,398,579 1,843,548 7,683,886 9,527,434 11.00%
62 834,538,132 1,860,447 7,666,987 9,527,434 11.00%
63 832,660,630 1,877,501 7,649,933 9,527,434 11.00%
64 830,765,919 1,894,712 7,632,722 9,527,434 11.00%
65 828,853,838 1,912,080 7,615,354 9,527,434 11.00%
66 826,924,231 1,929,607 7,597,827 9,527,434 11.00%
67 824,976,935 1,947,296 7,580,139 9,527,434 11.00%
68 823,011,790 1,965,146 7,562,289 9,527,434 11.00%
69 821,028,630 1,983,160 7,544,275 9,527,434 11.00%
70 819,027,292 2,001,339 7,526,096 9,527,434 11.00%
71 817,007,607 2,019,684 7,507,750 9,527,434 11.00%
72 814,969,410 2,038,198 7,489,236 9,527,434 11.00%
73 812,912,528 2,056,881 7,470,553 9,527,434 11.00%
74 810,836,792 2,075,736 7,451,698 9,527,434 11.00%
75 808,742,028 2,094,764 7,432,671 9,527,434 11.00%
76 806,628,062 2,113,966 7,413,469 9,527,434 11.00%
77 804,494,719 2,133,344 7,394,091 9,527,434 11.00%
78 802,341,819 2,152,899 7,374,535 9,527,434 11.00%
79 800,169,185 2,172,634 7,354,800 9,527,434 11.00%
80 797,976,635 2,192,550 7,334,884 9,527,434 11.00%
81 795,763,986 2,212,649 7,314,786 9,527,434 11.00%
82 793,531,055 2,232,931 7,294,503 9,527,434 11.00%
83 791,277,656 2,253,400 7,274,035 9,527,434 11.00%
84 789,003,600 2,274,056 7,253,379 9,527,434 11.00%
85 786,708,698 2,294,901 7,232,533 9,527,434 11.00%
86 784,392,761 2,315,938 7,211,496 9,527,434 11.00%
87 782,055,593 2,337,167 7,190,267 9,527,434 11.00%
88 779,697,002 2,358,591 7,168,843 9,527,434 11.00%
89 777,316,790 2,380,212 7,147,223 9,527,434 11.00%
90 774,914,760 2,402,030 7,125,404 9,527,434 11.00%
91 772,490,711 2,424,049 7,103,385 9,527,434 11.00%
92 770,044,441 2,446,269 7,081,165 9,527,434 11.00%
93 767,575,747 2,468,694 7,058,741 9,527,434 11.00%
94 765,084,424 2,491,323 7,036,111 9,527,434 11.00%
95 762,570,264 2,514,160 7,013,274 9,527,434 11.00%
96 760,033,057 2,537,207 6,990,227 9,527,434 11.00%
97 757,472,592 2,560,465 6,966,970 9,527,434 11.00%
98 754,888,657 2,583,936 6,943,499 9,527,434 11.00%
99 752,281,035 2,607,622 6,919,813 9,527,434 11.00%
100 749,649,510 2,631,525 6,895,909 9,527,434 11.00%
101 746,993,863 2,655,647 6,871,787 9,527,434 11.00%
102 744,313,872 2,679,991 6,847,444 9,527,434 11.00%
103 741,609,315 2,704,557 6,822,877 9,527,434 11.00%
104 738,879,966 2,729,349 6,798,085 9,527,434 11.00%
105 736,125,598 2,754,368 6,773,066 9,527,434 11.00%
106 733,345,982 2,779,616 6,747,818 9,527,434 11.00%
107 730,540,886 2,805,096 6,722,338 9,527,434 11.00%
108 727,710,076 2,830,810 6,696,625 9,527,434 11.00%
109 724,853,318 2,856,759 6,670,676 9,527,434 11.00%
110 721,970,372 2,882,946 6,644,489 9,527,434 11.00%
111 719,061,000 2,909,373 6,618,062 9,527,434 11.00%
112 716,124,958 2,936,042 6,591,392 9,527,434 11.00%
113 713,162,002 2,962,956 6,564,479 9,527,434 11.00%
114 710,171,886 2,990,116 6,537,318 9,527,434 11.00%
115 707,154,361 3,017,525 6,509,909 9,527,434 11.00%
116 704,109,175 3,045,186 6,482,248 9,527,434 11.00%
117 701,036,075 3,073,100 6,454,334 9,527,434 11.00%
118 697,934,804 3,101,270 6,426,164 9,527,434 11.00%
119 694,805,106 3,129,699 6,397,736 9,527,434 11.00%
120 691,646,718 3,158,388 6,369,047 9,527,434 11.00%
121 688,459,379 3,187,339 6,340,095 9,527,434 11.00%
122 685,242,822 3,216,557 6,310,878 9,527,434 11.00%
123 681,996,780 3,246,042 6,281,393 9,527,434 11.00%
124 678,720,983 3,275,797 6,251,637 9,527,434 11.00%
125 675,415,158 3,305,825 6,221,609 9,527,434 11.00%
126 672,079,029 3,336,129 6,191,306 9,527,434 11.00%
127 668,712,319 3,366,710 6,160,724 9,527,434 11.00%
128 665,314,748 3,397,571 6,129,863 9,527,434 11.00%
129 661,886,032 3,428,716 6,098,719 9,527,434 11.00%
130 658,425,886 3,460,146 6,067,289 9,527,434 11.00%
131 654,934,023 3,491,864 6,035,571 9,527,434 11.00%
132 651,410,150 3,523,872 6,003,562 9,527,434 11.00%
133 647,853,976 3,556,175 5,971,260 9,527,434 11.00%
134 644,265,203 3,588,773 5,938,661 9,527,434 11.00%
135 640,643,533 3,621,670 5,905,764 9,527,434 11.00%
136 636,988,664 3,654,869 5,872,566 9,527,434 11.00%
137 633,300,293 3,688,372 5,839,063 9,527,434 11.00%
138 629,578,111 3,722,182 5,805,253 9,527,434 11.00%
139 625,821,809 3,756,302 5,771,133 9,527,434 11.00%
140 622,031,075 3,790,734 5,736,700 9,527,434 11.00%
141 618,205,592 3,825,483 5,701,952 9,527,434 11.00%
142 614,345,042 3,860,550 5,666,885 9,527,434 11.00%
143 610,449,104 3,895,938 5,631,496 9,527,434 11.00%
144 606,517,453 3,931,651 5,595,783 9,527,434 11.00%
145 602,549,762 3,967,691 5,559,743 9,527,434 11.00%
146 598,545,701 4,004,062 5,523,373 9,527,434 11.00%
147 594,504,935 4,040,765 5,486,669 9,527,434 11.00%
148 590,427,130 4,077,806 5,449,629 9,527,434 11.00%
149 586,311,944 4,115,186 5,412,249 9,527,434 11.00%
150 582,159,036 4,152,908 5,374,526 9,527,434 11.00%
151 577,968,059 4,190,976 5,336,458 9,527,434 11.00%
152 573,738,666 4,229,394 5,298,041 9,527,434 11.00%
153 569,470,502 4,268,163 5,259,271 9,527,434 11.00%
154 565,163,214 4,307,288 5,220,146 9,527,434 11.00%
155 560,816,443 4,346,772 5,180,663 9,527,434 11.00%
156 556,429,826 4,386,617 5,140,817 9,527,434 11.00%
157 552,002,998 4,426,828 5,100,607 9,527,434 11.00%
158 547,535,591 4,467,407 5,060,027 9,527,434 11.00%
159 543,027,233 4,508,358 5,019,076 9,527,434 11.00%
160 538,477,549 4,549,685 4,977,750 9,527,434 11.00%
161 533,886,159 4,591,390 4,936,044 9,527,434 11.00%
162 529,252,681 4,633,478 4,893,956 9,527,434 11.00%
163 524,576,729 4,675,951 4,851,483 9,527,434 11.00%
164 519,857,915 4,718,814 4,808,620 9,527,434 11.00%
165 515,095,845 4,762,070 4,765,364 9,527,434 11.00%
166 510,290,122 4,805,722 4,721,712 9,527,434 11.00%
167 505,440,348 4,849,775 4,677,659 9,527,434 11.00%
168 500,546,116 4,894,231 4,633,203 9,527,434 11.00%
169 495,607,022 4,939,095 4,588,339 9,527,434 11.00%
170 490,622,652 4,984,370 4,543,064 9,527,434 11.00%
171 485,592,592 5,030,060 4,497,374 9,527,434 11.00%
172 480,516,423 5,076,169 4,451,265 9,527,434 11.00%
173 475,393,722 5,122,700 4,404,734 9,527,434 11.00%
174 470,224,064 5,169,659 4,357,776 9,527,434 11.00%
175 465,007,017 5,217,047 4,310,387 9,527,434 11.00%
176 459,742,147 5,264,870 4,262,564 9,527,434 11.00%
177 454,429,015 5,313,131 4,214,303 9,527,434 11.00%
178 449,067,180 5,361,835 4,165,599 9,527,434 11.00%
179 443,656,195 5,410,985 4,116,449 9,527,434 11.00%
180 438,195,609 5,460,586 4,066,848 9,527,434 11.00%
181 432,684,968 5,510,641 4,016,793 9,527,434 11.00%
182 427,123,813 5,561,155 3,966,279 9,527,434 11.00%
183 421,511,680 5,612,133 3,915,302 9,527,434 11.00%
184 415,848,103 5,663,577 3,863,857 9,527,434 11.00%
185 410,132,609 5,715,493 3,811,941 9,527,434 11.00%
186 404,364,724 5,767,885 3,759,549 9,527,434 11.00%
187 398,543,966 5,820,758 3,706,677 9,527,434 11.00%
188 392,669,851 5,874,115 3,653,320 9,527,434 11.00%
189 386,741,891 5,927,961 3,599,474 9,527,434 11.00%
190 380,759,590 5,982,300 3,545,134 9,527,434 11.00%
191 374,722,452 6,037,138 3,490,296 9,527,434 11.00%
192 368,629,974 6,092,479 3,434,956 9,527,434 11.00%
193 362,481,648 6,148,326 3,379,108 9,527,434 11.00%
194 356,276,962 6,204,686 3,322,748 9,527,434 11.00%
195 350,015,400 6,261,562 3,265,872 9,527,434 11.00%
196 343,696,440 6,318,960 3,208,474 9,527,434 11.00%
197 337,319,556 6,376,884 3,150,551 9,527,434 11.00%
198 330,884,218 6,435,338 3,092,096 9,527,434 11.00%
199 324,389,889 6,494,329 3,033,105 9,527,434 11.00%
200 317,836,028 6,553,860 2,973,574 9,527,434 11.00%
201 311,222,091 6,613,937 2,913,497 9,527,434 11.00%
202 304,547,526 6,674,565 2,852,869 9,527,434 11.00%
203 297,811,777 6,735,749 2,791,686 9,527,434 11.00%
204 291,014,284 6,797,493 2,729,941 9,527,434 11.00%
205 284,154,481 6,859,803 2,667,631 9,527,434 11.00%
206 277,231,796 6,922,685 2,604,749 9,527,434 11.00%
207 270,245,653 6,986,143 2,541,291 9,527,434 11.00%
208 263,195,470 7,050,183 2,477,252 9,527,434 11.00%
209 256,080,661 7,114,809 2,412,625 9,527,434 11.00%
210 248,900,633 7,180,028 2,347,406 9,527,434 11.00%
211 241,654,788 7,245,845 2,281,589 9,527,434 11.00%
212 234,342,522 7,312,265 2,215,169 9,527,434 11.00%
213 226,963,228 7,379,295 2,148,140 9,527,434 11.00%
214 219,516,290 7,446,938 2,080,496 9,527,434 11.00%
215 212,001,088 7,515,202 2,012,233 9,527,434 11.00%
216 204,416,997 7,584,091 1,943,343 9,527,434 11.00%
217 196,763,385 7,653,612 1,873,822 9,527,434 11.00%
218 189,039,615 7,723,770 1,803,664 9,527,434 11.00%
219 181,245,044 7,794,571 1,732,863 9,527,434 11.00%
220 173,379,023 7,866,021 1,661,413 9,527,434 11.00%
221 165,440,896 7,938,127 1,589,308 9,527,434 11.00%
222 157,430,003 8,010,893 1,516,542 9,527,434 11.00%
223 149,345,677 8,084,326 1,443,108 9,527,434 11.00%
224 141,187,245 8,158,432 1,369,002 9,527,434 11.00%
225 132,954,027 8,233,218 1,294,216 9,527,434 11.00%
226 124,645,338 8,308,689 1,218,745 9,527,434 11.00%
227 116,260,486 8,384,852 1,142,582 9,527,434 11.00%
228 107,798,773 8,461,713 1,065,721 9,527,434 11.00%
229 99,259,494 8,539,279 988,155 9,527,434 11.00%
230 90,641,938 8,617,556 909,879 9,527,434 11.00%
231 81,945,388 8,696,550 830,884 9,527,434 11.00%
232 73,169,120 8,776,268 751,166 9,527,434 11.00%
233 64,312,403 8,856,717 670,717 9,527,434 11.00%
234 55,374,499 8,937,904 589,530 9,527,434 11.00%
235 46,354,664 9,019,835 507,600 9,527,434 11.00%
236 37,252,147 9,102,517 424,918 9,527,434 11.00%
237 28,066,191 9,185,956 341,478 9,527,434 11.00%
238 18,796,030 9,270,161 257,273 9,527,434 11.00%
239 9,440,893 9,355,137 172,297 9,527,434 11.00%
240 0 9,440,893 86,542 9,527,434 11.00%