Mortgage Distribution & Acquisition

NAMA
NO. PINJAMAN
PLAFOND PINJAMAN (Rp.)
SUKU BUNGA *)
JANGKA WAKTU (bulan)
PENCAIRAN FASILITAS
ANGSURAN PER BULAN

100,000,000
14.00%
120
1,552,664

minimal THP
4,657,993

Angs. ke-

Sisa Pinjaman

Pokok

Bunga

Angsuran

Rate

0
1
2
3
4
5
6
7
8
9
10
11
12
13
14
15
16
17
18
19
20
21
22
23
24

100,000,000
99,614,002
99,223,501
98,828,444
98,428,779
98,024,450
97,615,404
97,201,586
96,782,940
96,359,410
95,930,939
95,497,469
95,058,942
94,615,299
94,166,479
93,712,424
93,253,071
92,788,359
92,318,226
91,842,607
91,361,440
90,874,659
90,382,199
89,883,994
89,379,976

385,998
390,501
395,057
399,666
404,329
409,046
413,818
418,646
423,530
428,471
433,470
438,527
443,643
448,819
454,055
459,353
464,712
470,133
475,618
481,167
486,781
492,460
498,205
504,018

1,166,667
1,162,163
1,157,608
1,152,999
1,148,336
1,143,619
1,138,846
1,134,019
1,129,134
1,124,193
1,119,194
1,114,137
1,109,021
1,103,845
1,098,609
1,093,312
1,087,952
1,082,531
1,077,046
1,071,497
1,065,883
1,060,204
1,054,459
1,048,647

1,552,664
1,552,664
1,552,664
1,552,664
1,552,664
1,552,664
1,552,664
1,552,664
1,552,664
1,552,664
1,552,664
1,552,664
1,552,664
1,552,664
1,552,664
1,552,664
1,552,664
1,552,664
1,552,664
1,552,664
1,552,664
1,552,664
1,552,664
1,552,664

14.00%
14.00%
14.00%
14.00%
14.00%
14.00%
14.00%
14.00%
14.00%
14.00%
14.00%
14.00%
14.00%
14.00%
14.00%
14.00%
14.00%
14.00%
14.00%
14.00%
14.00%
14.00%
14.00%
14.00%

PENDAPATAN