BUNGA EFEKTIF & ANNUITED

SUKU BUNGA FIXED BERJENJANG HINGGA 10 TAHUN SPESIAL TENGAH TAHUN 2023
Catatan: Mohon agar memastikan minimum tenor kredit telah sesuai syarat berlaku (TULIS DI SINI JIKA PERLU)
LIMIT KREDIT TOTAL 1,000,000,000 Rupiah
JANGKA WAKTU KREDIT 200 Bulan
SUKU BUNGA KREDIT FIX PERTAMA 6.88% 3 tahun
FIX KEDUA 8.88% 3 tahun
FIX KETIGA 9.88% 4 tahun
FLOATING 13.00% Floating bersifat estimasi
BESAR ANGSURAN/BULAFIX PERTAMA 8,415,729 3 tahun
FIX KEDUA 9,420,404 3 tahun
FIX KETIGA 9,850,911 4 tahun
FLOATING 10,793,733 Floating bersifat estimasi
Catatan: simulasi angsuran ini hanya bersifat estimasi yang tidak mengikat, 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 1,000,000,000 2,682,396 5,733,333 8,415,729 997,317,604 121 575,574,204 4,558,346 6,235,387 10,793,733 571,015,858
2 997,317,604 2,697,775 5,717,954 8,415,729 994,619,829 122 571,015,858 4,607,728 6,186,005 10,793,733 566,408,130
3 994,619,829 2,713,242 5,702,487 8,415,729 991,906,587 123 566,408,130 4,657,645 6,136,088 10,793,733 561,750,484
4 991,906,587 2,728,798 5,686,931 8,415,729 989,177,788 124 561,750,484 4,708,103 6,085,630 10,793,733 557,042,381
5 989,177,788 2,744,443 5,671,286 8,415,729 986,433,345 125 557,042,381 4,759,108 6,034,626 10,793,733 552,283,274
6 986,433,345 2,760,178 5,655,551 8,415,729 983,673,167 126 552,283,274 4,810,665 5,983,069 10,793,733 547,472,609
7 983,673,167 2,776,003 5,639,726 8,415,729 980,897,164 127 547,472,609 4,862,780 5,930,953 10,793,733 542,609,829
8 980,897,164 2,791,919 5,623,810 8,415,729 978,105,245 128 542,609,829 4,915,460 5,878,273 10,793,733 537,694,369
9 978,105,245 2,807,926 5,607,803 8,415,729 975,297,319 129 537,694,369 4,968,711 5,825,022 10,793,733 532,725,658
10 975,297,319 2,824,025 5,591,705 8,415,729 972,473,294 130 532,725,658 5,022,539 5,771,195 10,793,733 527,703,119
11 972,473,294 2,840,216 5,575,514 8,415,729 969,633,078 131 527,703,119 5,076,950 5,716,784 10,793,733 522,626,170
12 969,633,078 2,856,500 5,559,230 8,415,729 966,776,578 132 522,626,170 5,131,950 5,661,784 10,793,733 517,494,220
13 966,776,578 2,872,877 5,542,852 8,415,729 963,903,702 133 517,494,220 5,187,546 5,606,187 10,793,733 512,306,674
14 963,903,702 2,889,348 5,526,381 8,415,729 961,014,353 134 512,306,674 5,243,744 5,549,989 10,793,733 507,062,930
15 961,014,353 2,905,914 5,509,816 8,415,729 958,108,440 135 507,062,930 5,300,552 5,493,182 10,793,733 501,762,378
16 958,108,440 2,922,574 5,493,155 8,415,729 955,185,865 136 501,762,378 5,357,974 5,435,759 10,793,733 496,404,404
17 955,185,865 2,939,330 5,476,399 8,415,729 952,246,535 137 496,404,404 5,416,019 5,377,714 10,793,733 490,988,385
18 952,246,535 2,956,183 5,459,547 8,415,729 949,290,352 138 490,988,385 5,474,692 5,319,041 10,793,733 485,513,692
19 949,290,352 2,973,131 5,442,598 8,415,729 946,317,221 139 485,513,692 5,534,002 5,259,732 10,793,733 479,979,691
20 946,317,221 2,990,177 5,425,552 8,415,729 943,327,044 140 479,979,691 5,593,953 5,199,780 10,793,733 474,385,737
21 943,327,044 3,007,321 5,408,408 8,415,729 940,319,723 141 474,385,737 5,654,555 5,139,179 10,793,733 468,731,183
22 940,319,723 3,024,563 5,391,166 8,415,729 937,295,160 142 468,731,183 5,715,812 5,077,921 10,793,733 463,015,371
23 937,295,160 3,041,904 5,373,826 8,415,729 934,253,256 143 463,015,371 5,777,733 5,016,000 10,793,733 457,237,637
24 934,253,256 3,059,344 5,356,385 8,415,729 931,193,912 144 457,237,637 5,840,326 4,953,408 10,793,733 451,397,312
25 931,193,912 3,076,884 5,338,845 8,415,729 928,117,028 145 451,397,312 5,903,596 4,890,138 10,793,733 445,493,716
26 928,117,028 3,094,525 5,321,204 8,415,729 925,022,503 146 445,493,716 5,967,551 4,826,182 10,793,733 439,526,164
27 925,022,503 3,112,267 5,303,462 8,415,729 921,910,236 147 439,526,164 6,032,200 4,761,533 10,793,733 433,493,964
28 921,910,236 3,130,111 5,285,619 8,415,729 918,780,125 148 433,493,964 6,097,549 4,696,185 10,793,733 427,396,416
29 918,780,125 3,148,057 5,267,673 8,415,729 915,632,069 149 427,396,416 6,163,605 4,630,128 10,793,733 421,232,810
30 915,632,069 3,166,105 5,249,624 8,415,729 912,465,963 150 421,232,810 6,230,378 4,563,355 10,793,733 415,002,432
31 912,465,963 3,184,258 5,231,472 8,415,729 909,281,705 151 415,002,432 6,297,874 4,495,860 10,793,733 408,704,559
32 909,281,705 3,202,514 5,213,215 8,415,729 906,079,191 152 408,704,559 6,366,101 4,427,633 10,793,733 402,338,458
33 906,079,191 3,220,875 5,194,854 8,415,729 902,858,316 153 402,338,458 6,435,067 4,358,667 10,793,733 395,903,391
34 902,858,316 3,239,342 5,176,388 8,415,729 899,618,974 154 395,903,391 6,504,780 4,288,953 10,793,733 389,398,611
35 899,618,974 3,257,914 5,157,815 8,415,729 896,361,060 155 389,398,611 6,575,248 4,218,485 10,793,733 382,823,363
36 896,361,060 3,276,593 5,139,137 8,415,729 893,084,468 156 382,823,363 6,646,480 4,147,253 10,793,733 376,176,883
37 893,084,468 2,811,579 6,608,825 9,420,404 890,272,888 157 376,176,883 6,718,484 4,075,250 10,793,733 369,458,399
38 890,272,888 2,832,385 6,588,019 9,420,404 887,440,504 158 369,458,399 6,791,267 4,002,466 10,793,733 362,667,132
39 887,440,504 2,853,344 6,567,060 9,420,404 884,587,159 159 362,667,132 6,864,839 3,928,894 10,793,733 355,802,292
40 884,587,159 2,874,459 6,545,945 9,420,404 881,712,700 160 355,802,292 6,939,208 3,854,525 10,793,733 348,863,084
41 881,712,700 2,895,730 6,524,674 9,420,404 878,816,970 161 348,863,084 7,014,383 3,779,350 10,793,733 341,848,701
42 878,816,970 2,917,159 6,503,246 9,420,404 875,899,811 162 341,848,701 7,090,372 3,703,361 10,793,733 334,758,328
43 875,899,811 2,938,746 6,481,659 9,420,404 872,961,066 163 334,758,328 7,167,185 3,626,549 10,793,733 327,591,143
44 872,961,066 2,960,492 6,459,912 9,420,404 870,000,573 164 327,591,143 7,244,829 3,548,904 10,793,733 320,346,314
45 870,000,573 2,982,400 6,438,004 9,420,404 867,018,174 165 320,346,314 7,323,315 3,470,418 10,793,733 313,022,999
46 867,018,174 3,004,470 6,415,934 9,420,404 864,013,704 166 313,022,999 7,402,651 3,391,082 10,793,733 305,620,348
47 864,013,704 3,026,703 6,393,701 9,420,404 860,987,001 167 305,620,348 7,482,846 3,310,887 10,793,733 298,137,502
48 860,987,001 3,049,100 6,371,304 9,420,404 857,937,901 168 298,137,502 7,563,910 3,229,823 10,793,733 290,573,592
49 857,937,901 3,071,664 6,348,740 9,420,404 854,866,237 169 290,573,592 7,645,853 3,147,881 10,793,733 282,927,739
50 854,866,237 3,094,394 6,326,010 9,420,404 851,771,843 170 282,927,739 7,728,683 3,065,051 10,793,733 275,199,056
51 851,771,843 3,117,293 6,303,112 9,420,404 848,654,551 171 275,199,056 7,812,410 2,981,323 10,793,733 267,386,646
52 848,654,551 3,140,360 6,280,044 9,420,404 845,514,190 172 267,386,646 7,897,045 2,896,689 10,793,733 259,489,601
53 845,514,190 3,163,599 6,256,805 9,420,404 842,350,591 173 259,489,601 7,982,596 2,811,137 10,793,733 251,507,005
54 842,350,591 3,187,010 6,233,394 9,420,404 839,163,581 174 251,507,005 8,069,074 2,724,659 10,793,733 243,437,931
55 839,163,581 3,210,594 6,209,811 9,420,404 835,952,987 175 243,437,931 8,156,489 2,637,244 10,793,733 235,281,442
56 835,952,987 3,234,352 6,186,052 9,420,404 832,718,635 176 235,281,442 8,244,851 2,548,882 10,793,733 227,036,591
57 832,718,635 3,258,286 6,162,118 9,420,404 829,460,349 177 227,036,591 8,334,170 2,459,563 10,793,733 218,702,421
58 829,460,349 3,282,398 6,138,007 9,420,404 826,177,952 178 218,702,421 8,424,457 2,369,276 10,793,733 210,277,964
59 826,177,952 3,306,687 6,113,717 9,420,404 822,871,264 179 210,277,964 8,515,722 2,278,011 10,793,733 201,762,242
60 822,871,264 3,331,157 6,089,247 9,420,404 819,540,108 180 201,762,242 8,607,976 2,185,758 10,793,733 193,154,266
61 819,540,108 3,355,807 6,064,597 9,420,404 816,184,300 181 193,154,266 8,701,229 2,092,505 10,793,733 184,453,037
62 816,184,300 3,380,640 6,039,764 9,420,404 812,803,660 182 184,453,037 8,795,492 1,998,241 10,793,733 175,657,545
63 812,803,660 3,405,657 6,014,747 9,420,404 809,398,003 183 175,657,545 8,890,777 1,902,957 10,793,733 166,766,768
64 809,398,003 3,430,859 5,989,545 9,420,404 805,967,144 184 166,766,768 8,987,093 1,806,640 10,793,733 157,779,675
65 805,967,144 3,456,247 5,964,157 9,420,404 802,510,897 185 157,779,675 9,084,454 1,709,280 10,793,733 148,695,222
66 802,510,897 3,481,824 5,938,581 9,420,404 799,029,073 186 148,695,222 9,182,868 1,610,865 10,793,733 139,512,353
67 799,029,073 3,507,589 5,912,815 9,420,404 795,521,484 187 139,512,353 9,282,350 1,511,384 10,793,733 130,230,004
68 795,521,484 3,533,545 5,886,859 9,420,404 791,987,939 188 130,230,004 9,382,908 1,410,825 10,793,733 120,847,095
69 791,987,939 3,559,693 5,860,711 9,420,404 788,428,245 189 120,847,095 9,484,556 1,309,177 10,793,733 111,362,539
70 788,428,245 3,586,035 5,834,369 9,420,404 784,842,210 190 111,362,539 9,587,306 1,206,428 10,793,733 101,775,233
71 784,842,210 3,612,572 5,807,832 9,420,404 781,229,638 191 101,775,233 9,691,168 1,102,565 10,793,733 92,084,065
72 781,229,638 3,639,305 5,781,099 9,420,404 777,590,334 192 92,084,065 9,796,156 997,577 10,793,733 82,287,909
73 777,590,334 3,448,751 6,402,160 9,850,911 774,141,583 193 82,287,909 9,902,281 891,452 10,793,733 72,385,628
74 774,141,583 3,477,145 6,373,766 9,850,911 770,664,438 194 72,385,628 10,009,556 784,178 10,793,733 62,376,072
75 770,664,438 3,505,774 6,345,137 9,850,911 767,158,664 195 62,376,072 10,117,993 675,741 10,793,733 52,258,080
76 767,158,664 3,534,638 6,316,273 9,850,911 763,624,026 196 52,258,080 10,227,604 566,129 10,793,733 42,030,475
77 763,624,026 3,563,740 6,287,171 9,850,911 760,060,286 197 42,030,475 10,338,403 455,330 10,793,733 31,692,072
78 760,060,286 3,593,081 6,257,830 9,850,911 756,467,205 198 31,692,072 10,450,403 343,331 10,793,733 21,241,670
79 756,467,205 3,622,664 6,228,247 9,850,911 752,844,540 199 21,241,670 10,563,615 230,118 10,793,733 10,678,054
80 752,844,540 3,652,491 6,198,420 9,850,911 749,192,049 200 10,678,054 10,678,054 115,679 10,793,733 -
81 749,192,049 3,682,563 6,168,348 9,850,911 745,509,486 201 - - - - -
82 745,509,486 3,712,883 6,138,028 9,850,911 741,796,603 202 - - - - -
83 741,796,603 3,743,452 6,107,459 9,850,911 738,053,151 203 - - - - -
84 738,053,151 3,774,273 6,076,638 9,850,911 734,278,877 204 - - - - -
85 734,278,877 3,805,348 6,045,563 9,850,911 730,473,529 205 - - - - -
86 730,473,529 3,836,679 6,014,232 9,850,911 726,636,850 206 - - - - -
87 726,636,850 3,868,268 5,982,643 9,850,911 722,768,582 207 - - - - -
88 722,768,582 3,900,116 5,950,795 9,850,911 718,868,466 208 - - - - -
89 718,868,466 3,932,227 5,918,684 9,850,911 714,936,239 209 - - - - -
90 714,936,239 3,964,603 5,886,308 9,850,911 710,971,636 210 - - - - -
91 710,971,636 3,997,245 5,853,666 9,850,911 706,974,392 211 - - - - -
92 706,974,392 4,030,155 5,820,756 9,850,911 702,944,236 212 - - - - -
93 702,944,236 4,063,337 5,787,574 9,850,911 698,880,900 213 - - - - -
94 698,880,900 4,096,792 5,754,119 9,850,911 694,784,108 214 - - - - -
95 694,784,108 4,130,522 5,720,389 9,850,911 690,653,586 215 - - - - -
96 690,653,586 4,164,530 5,686,381 9,850,911 686,489,056 216 - - - - -
97 686,489,056 4,198,818 5,652,093 9,850,911 682,290,238 217 - - - - -
98 682,290,238 4,233,388 5,617,523 9,850,911 678,056,850 218 - - - - -
99 678,056,850 4,268,243 5,582,668 9,850,911 673,788,607 219 - - - - -
100 673,788,607 4,303,385 5,547,526 9,850,911 669,485,223 220 - - - - -
101 669,485,223 4,338,816 5,512,095 9,850,911 665,146,407 221 - - - - -
102 665,146,407 4,374,539 5,476,372 9,850,911 660,771,868 222 - - - - -
103 660,771,868 4,410,556 5,440,355 9,850,911 656,361,312 223 - - - - -
104 656,361,312 4,446,870 5,404,041 9,850,911 651,914,442 224 - - - - -
105 651,914,442 4,483,482 5,367,429 9,850,911 647,430,960 225 - - - - -
106 647,430,960 4,520,396 5,330,515 9,850,911 642,910,564 226 - - - - -
107 642,910,564 4,557,614 5,293,297 9,850,911 638,352,950 227 - - - - -
108 638,352,950 4,595,138 5,255,773 9,850,911 633,757,811 228 - - - - -
109 633,757,811 4,632,972 5,217,939 9,850,911 629,124,840 229 - - - - -
110 629,124,840 4,671,117 5,179,795 9,850,911 624,453,723 230 - - - - -
111 624,453,723 4,709,575 5,141,336 9,850,911 619,744,148 231 - - - - -
112 619,744,148 4,748,351 5,102,560 9,850,911 614,995,797 232 - - - - -
113 614,995,797 4,787,446 5,063,465 9,850,911 610,208,351 233 - - - - -
114 610,208,351 4,826,862 5,024,049 9,850,911 605,381,489 234 - - - - -
115 605,381,489 4,866,603 4,984,308 9,850,911 600,514,885 235 - - - - -
116 600,514,885 4,906,672 4,944,239 9,850,911 595,608,214 236 - - - - -
117 595,608,214 4,947,070 4,903,841 9,850,911 590,661,144 237 - - - - -
118 590,661,144 4,987,801 4,863,110 9,850,911 585,673,343 238 - - - - -
119 585,673,343 5,028,867 4,822,044 9,850,911 580,644,475 239 - - - - -
120 580,644,475 5,070,272 4,780,640 9,850,911 575,574,204 240 - - - - -