BUNGA EFEKTIF & ANNUITED

SUKU BUNGA FIXED BERJENJANG HINGGA 10 TAHUN SPESIAL HUT RI KE-77

Minimum tenor kredit (fix dan floating) 144 bulan (TULIS DI SINI JIKA PERLU)
LIMIT KREDIT TOTAL 750,000,000 Rupiah
JANGKA WAKTU KREDIT 180 Bulan
SUKU BUNGA KREDIT FIX PERTAMA 3.98% 3 tahun
FIX KEDUA 7.68% 3 tahun
FIX KETIGA 9.68% 4 tahun
FLOATING 11.00% Floating bersifat estimasi
BESAR ANGSURAN/BULAFIX PERTAMA 5,540,146 3 tahun
FIX KEDUA 6,746,459 3 tahun
FIX KETIGA 7,298,912 4 tahun
FLOATING 7,524,728 Floating bersifat estimasi
Catatan: perhitungan angsuran ini hanya bersifat estimasi, angka angsuran final mengikuti perhitungan di sistem kredit bank.
ANGS. SALDO ANGS. ANGS. TOTAL SALDO ANGS. SALDO ANGS. ANGS. TOTAL SALDO
KE AWAL POKOK BUNGA ANGSURAN AKHIR KE AWAL POKOK BUNGA ANGSURAN AKHIR
1 750,000,000 3,052,646 2,487,500 5,540,146 746,947,354 121 346,085,078 4,352,282 3,172,447 7,524,728 341,732,796
2 746,947,354 3,062,770 2,477,375 5,540,146 743,884,584 122 341,732,796 4,392,178 3,132,551 7,524,728 337,340,618
3 743,884,584 3,072,928 2,467,217 5,540,146 740,811,656 123 337,340,618 4,432,439 3,092,289 7,524,728 332,908,179
4 740,811,656 3,083,120 2,457,025 5,540,146 737,728,536 124 332,908,179 4,473,070 3,051,658 7,524,728 328,435,109
5 737,728,536 3,093,346 2,446,800 5,540,146 734,635,190 125 328,435,109 4,514,073 3,010,655 7,524,728 323,921,036
6 734,635,190 3,103,606 2,436,540 5,540,146 731,531,584 126 323,921,036 4,555,452 2,969,276 7,524,728 319,365,584
7 731,531,584 3,113,899 2,426,246 5,540,146 728,417,685 127 319,365,584 4,597,210 2,927,518 7,524,728 314,768,374
8 728,417,685 3,124,227 2,415,919 5,540,146 725,293,458 128 314,768,374 4,639,351 2,885,377 7,524,728 310,129,023
9 725,293,458 3,134,589 2,405,557 5,540,146 722,158,869 129 310,129,023 4,681,879 2,842,849 7,524,728 305,447,144
10 722,158,869 3,144,985 2,395,160 5,540,146 719,013,884 130 305,447,144 4,724,796 2,799,932 7,524,728 300,722,348
11 719,013,884 3,155,416 2,384,729 5,540,146 715,858,467 131 300,722,348 4,768,107 2,756,622 7,524,728 295,954,241
12 715,858,467 3,165,882 2,374,264 5,540,146 712,692,586 132 295,954,241 4,811,814 2,712,914 7,524,728 291,142,427
13 712,692,586 3,176,382 2,363,764 5,540,146 709,516,204 133 291,142,427 4,855,923 2,668,806 7,524,728 286,286,504
14 709,516,204 3,186,917 2,353,229 5,540,146 706,329,287 134 286,286,504 4,900,435 2,624,293 7,524,728 281,386,069
15 706,329,287 3,197,487 2,342,659 5,540,146 703,131,800 135 281,386,069 4,945,356 2,579,372 7,524,728 276,440,713
16 703,131,800 3,208,092 2,332,054 5,540,146 699,923,708 136 276,440,713 4,990,688 2,534,040 7,524,728 271,450,025
17 699,923,708 3,218,732 2,321,414 5,540,146 696,704,977 137 271,450,025 5,036,436 2,488,292 7,524,728 266,413,589
18 696,704,977 3,229,407 2,310,738 5,540,146 693,475,569 138 266,413,589 5,082,604 2,442,125 7,524,728 261,330,985
19 693,475,569 3,240,118 2,300,027 5,540,146 690,235,451 139 261,330,985 5,129,194 2,395,534 7,524,728 256,201,791
20 690,235,451 3,250,865 2,289,281 5,540,146 686,984,586 140 256,201,791 5,176,212 2,348,516 7,524,728 251,025,579
21 686,984,586 3,261,647 2,278,499 5,540,146 683,722,939 141 251,025,579 5,223,660 2,301,068 7,524,728 245,801,919
22 683,722,939 3,272,465 2,267,681 5,540,146 680,450,475 142 245,801,919 5,271,544 2,253,184 7,524,728 240,530,375
23 680,450,475 3,283,318 2,256,827 5,540,146 677,167,157 143 240,530,375 5,319,866 2,204,862 7,524,728 235,210,508
24 677,167,157 3,294,208 2,245,938 5,540,146 673,872,949 144 235,210,508 5,368,632 2,156,096 7,524,728 229,841,876
25 673,872,949 3,305,134 2,235,012 5,540,146 670,567,815 145 229,841,876 5,417,844 2,106,884 7,524,728 224,424,032
26 670,567,815 3,316,096 2,224,050 5,540,146 667,251,720 146 224,424,032 5,467,508 2,057,220 7,524,728 218,956,524
27 667,251,720 3,327,094 2,213,052 5,540,146 663,924,625 147 218,956,524 5,517,627 2,007,101 7,524,728 213,438,898
28 663,924,625 3,338,129 2,202,017 5,540,146 660,586,497 148 213,438,898 5,568,205 1,956,523 7,524,728 207,870,693
29 660,586,497 3,349,200 2,190,945 5,540,146 657,237,296 149 207,870,693 5,619,247 1,905,481 7,524,728 202,251,446
30 657,237,296 3,360,309 2,179,837 5,540,146 653,876,988 150 202,251,446 5,670,757 1,853,972 7,524,728 196,580,689
31 653,876,988 3,371,454 2,168,692 5,540,146 650,505,534 151 196,580,689 5,722,739 1,801,990 7,524,728 190,857,951
32 650,505,534 3,382,636 2,157,510 5,540,146 647,122,898 152 190,857,951 5,775,197 1,749,531 7,524,728 185,082,754
33 647,122,898 3,393,855 2,146,291 5,540,146 643,729,044 153 185,082,754 5,828,136 1,696,592 7,524,728 179,254,617
34 643,729,044 3,405,111 2,135,035 5,540,146 640,323,933 154 179,254,617 5,881,561 1,643,167 7,524,728 173,373,057
35 640,323,933 3,416,405 2,123,741 5,540,146 636,907,528 155 173,373,057 5,935,475 1,589,253 7,524,728 167,437,581
36 636,907,528 3,427,736 2,112,410 5,540,146 633,479,793 156 167,437,581 5,989,884 1,534,844 7,524,728 161,447,698
37 633,479,793 2,692,188 4,054,271 6,746,459 630,787,604 157 161,447,698 6,044,791 1,479,937 7,524,728 155,402,907
38 630,787,604 2,709,418 4,037,041 6,746,459 628,078,186 158 155,402,907 6,100,202 1,424,527 7,524,728 149,302,705
39 628,078,186 2,726,759 4,019,700 6,746,459 625,351,427 159 149,302,705 6,156,120 1,368,608 7,524,728 143,146,585
40 625,351,427 2,744,210 4,002,249 6,746,459 622,607,218 160 143,146,585 6,212,551 1,312,177 7,524,728 136,934,034
41 622,607,218 2,761,773 3,984,686 6,746,459 619,845,445 161 136,934,034 6,269,500 1,255,229 7,524,728 130,664,535
42 619,845,445 2,779,448 3,967,011 6,746,459 617,065,997 162 130,664,535 6,326,970 1,197,758 7,524,728 124,337,565
43 617,065,997 2,797,237 3,949,222 6,746,459 614,268,760 163 124,337,565 6,384,967 1,139,761 7,524,728 117,952,597
44 614,268,760 2,815,139 3,931,320 6,746,459 611,453,621 164 117,952,597 6,443,496 1,081,232 7,524,728 111,509,101
45 611,453,621 2,833,156 3,913,303 6,746,459 608,620,465 165 111,509,101 6,502,561 1,022,167 7,524,728 105,006,540
46 608,620,465 2,851,288 3,895,171 6,746,459 605,769,177 166 105,006,540 6,562,168 962,560 7,524,728 98,444,372
47 605,769,177 2,869,536 3,876,923 6,746,459 602,899,641 167 98,444,372 6,622,321 902,407 7,524,728 91,822,050
48 602,899,641 2,887,901 3,858,558 6,746,459 600,011,739 168 91,822,050 6,683,026 841,702 7,524,728 85,139,024
49 600,011,739 2,906,384 3,840,075 6,746,459 597,105,356 169 85,139,024 6,744,287 780,441 7,524,728 78,394,737
50 597,105,356 2,924,985 3,821,474 6,746,459 594,180,371 170 78,394,737 6,806,110 718,618 7,524,728 71,588,627
51 594,180,371 2,943,705 3,802,754 6,746,459 591,236,666 171 71,588,627 6,868,499 656,229 7,524,728 64,720,128
52 591,236,666 2,962,544 3,783,915 6,746,459 588,274,122 172 64,720,128 6,931,460 593,268 7,524,728 57,788,668
53 588,274,122 2,981,505 3,764,954 6,746,459 585,292,617 173 57,788,668 6,994,999 529,729 7,524,728 50,793,669
54 585,292,617 3,000,586 3,745,873 6,746,459 582,292,031 174 50,793,669 7,059,120 465,609 7,524,728 43,734,550
55 582,292,031 3,019,790 3,726,669 6,746,459 579,272,241 175 43,734,550 7,123,828 400,900 7,524,728 36,610,722
56 579,272,241 3,039,117 3,707,342 6,746,459 576,233,124 176 36,610,722 7,189,130 335,598 7,524,728 29,421,592
57 576,233,124 3,058,567 3,687,892 6,746,459 573,174,557 177 29,421,592 7,255,030 269,698 7,524,728 22,166,562
58 573,174,557 3,078,142 3,668,317 6,746,459 570,096,415 178 22,166,562 7,321,535 203,193 7,524,728 14,845,027
59 570,096,415 3,097,842 3,648,617 6,746,459 566,998,573 179 14,845,027 7,388,649 136,079 7,524,728 7,456,378
60 566,998,573 3,117,668 3,628,791 6,746,459 563,880,905 180 7,456,378 7,456,378 68,350 7,524,728 -
61 563,880,905 3,137,621 3,608,838 6,746,459 560,743,284 181 - - - - -
62 560,743,284 3,157,702 3,588,757 6,746,459 557,585,582 182 - - - - -
63 557,585,582 3,177,911 3,568,548 6,746,459 554,407,671 183 - - - - -
64 554,407,671 3,198,250 3,548,209 6,746,459 551,209,421 184 - - - - -
65 551,209,421 3,218,719 3,527,740 6,746,459 547,990,702 185 - - - - -
66 547,990,702 3,239,319 3,507,140 6,746,459 544,751,383 186 - - - - -
67 544,751,383 3,260,050 3,486,409 6,746,459 541,491,333 187 - - - - -
68 541,491,333 3,280,914 3,465,545 6,746,459 538,210,419 188 - - - - -
69 538,210,419 3,301,912 3,444,547 6,746,459 534,908,506 189 - - - - -
70 534,908,506 3,323,045 3,423,414 6,746,459 531,585,462 190 - - - - -
71 531,585,462 3,344,312 3,402,147 6,746,459 528,241,150 191 - - - - -
72 528,241,150 3,365,716 3,380,743 6,746,459 524,875,434 192 - - - - -
73 524,875,434 3,064,916 4,233,995 7,298,912 521,810,518 193 - - - - -
74 521,810,518 3,089,640 4,209,272 7,298,912 518,720,878 194 - - - - -
75 518,720,878 3,114,563 4,184,348 7,298,912 515,606,315 195 - - - - -
76 515,606,315 3,139,687 4,159,224 7,298,912 512,466,627 196 - - - - -
77 512,466,627 3,165,014 4,133,897 7,298,912 509,301,613 197 - - - - -
78 509,301,613 3,190,545 4,108,366 7,298,912 506,111,068 198 - - - - -
79 506,111,068 3,216,282 4,082,629 7,298,912 502,894,786 199 - - - - -
80 502,894,786 3,242,227 4,056,685 7,298,912 499,652,559 200 - - - - -
81 499,652,559 3,268,381 4,030,531 7,298,912 496,384,178 201 - - - - -
82 496,384,178 3,294,746 4,004,166 7,298,912 493,089,432 202 - - - - -
83 493,089,432 3,321,323 3,977,588 7,298,912 489,768,108 203 - - - - -
84 489,768,108 3,348,115 3,950,796 7,298,912 486,419,993 204 - - - - -
85 486,419,993 3,375,124 3,923,788 7,298,912 483,044,869 205 - - - - -
86 483,044,869 3,402,350 3,896,562 7,298,912 479,642,520 206 - - - - -
87 479,642,520 3,429,795 3,869,116 7,298,912 476,212,724 207 - - - - -
88 476,212,724 3,457,462 3,841,449 7,298,912 472,755,262 208 - - - - -
89 472,755,262 3,485,352 3,813,559 7,298,912 469,269,910 209 - - - - -
90 469,269,910 3,513,468 3,785,444 7,298,912 465,756,442 210 - - - - -
91 465,756,442 3,541,810 3,757,102 7,298,912 462,214,632 211 - - - - -
92 462,214,632 3,570,380 3,728,531 7,298,912 458,644,252 212 - - - - -
93 458,644,252 3,599,181 3,699,730 7,298,912 455,045,071 213 - - - - -
94 455,045,071 3,628,215 3,670,697 7,298,912 451,416,856 214 - - - - -
95 451,416,856 3,657,482 3,641,429 7,298,912 447,759,374 215 - - - - -
96 447,759,374 3,686,986 3,611,926 7,298,912 444,072,388 216 - - - - -
97 444,072,388 3,716,728 3,582,184 7,298,912 440,355,660 217 - - - - -
98 440,355,660 3,746,709 3,552,202 7,298,912 436,608,951 218 - - - - -
99 436,608,951 3,776,933 3,521,979 7,298,912 432,832,018 219 - - - - -
100 432,832,018 3,807,400 3,491,512 7,298,912 429,024,618 220 - - - - -
101 429,024,618 3,838,113 3,460,799 7,298,912 425,186,505 221 - - - - -
102 425,186,505 3,869,074 3,429,838 7,298,912 421,317,432 222 - - - - -
103 421,317,432 3,900,284 3,398,627 7,298,912 417,417,147 223 - - - - -
104 417,417,147 3,931,747 3,367,165 7,298,912 413,485,401 224 - - - - -
105 413,485,401 3,963,463 3,335,449 7,298,912 409,521,938 225 - - - - -
106 409,521,938 3,995,435 3,303,477 7,298,912 405,526,504 226 - - - - -
107 405,526,504 4,027,664 3,271,247 7,298,912 401,498,839 227 - - - - -
108 401,498,839 4,060,154 3,238,757 7,298,912 397,438,685 228 - - - - -
109 397,438,685 4,092,906 3,206,005 7,298,912 393,345,779 229 - - - - -
110 393,345,779 4,125,922 3,172,989 7,298,912 389,219,856 230 - - - - -
111 389,219,856 4,159,205 3,139,707 7,298,912 385,060,652 231 - - - - -
112 385,060,652 4,192,756 3,106,156 7,298,912 380,867,896 232 - - - - -
113 380,867,896 4,226,577 3,072,334 7,298,912 376,641,319 233 - - - - -
114 376,641,319 4,260,672 3,038,240 7,298,912 372,380,647 234 - - - - -
115 372,380,647 4,295,041 3,003,871 7,298,912 368,085,606 235 - - - - -
116 368,085,606 4,329,688 2,969,224 7,298,912 363,755,919 236 - - - - -
117 363,755,919 4,364,614 2,934,298 7,298,912 359,391,305 237 - - - - -
118 359,391,305 4,399,822 2,899,090 7,298,912 354,991,483 238 - - - - -
119 354,991,483 4,435,314 2,863,598 7,298,912 350,556,169 239 - - - - -
120 350,556,169 4,471,092 2,827,820 7,298,912 346,085,078 240 - - - - -