96

BUNGA EFEKTIF & ANNUITED

SUKU BUNGA FIXED BERJENJANG HINGGA 10 TAHUN
Minimum tenor kredit (fix dan floating) 144 bulan (12 Tahun)

LIMIT KREDIT ( 189.700.000) RUPIAH

JANGKA WAKTU 144 BULAN *Minimal 144 Bulan (12 Tahun)

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/BULAN FIX PERTAMA ( 1.938.725) 3 tahun

FIX KEDUA ( 2.099.768) 3 tahun
FIX KETIGA ( 2.158.128) 4 tahun
FLOATING ( -) Floating bersifat estimasi
Catatan: perhitungan angsuran ini hanya bersifat estimasi, angka angsuran final mengikuti perhitungan di sistem kredit bank.

ANGSURAN TOTAL ANGSURAN TOTAL

ANGSURAN BADE BUNGA SISA KREDIT ANGSURAN BADE BUNGA SISA KREDIT
POKOK ANGSURAN POKOK ANGSURAN

1 189.700.000 851.112 1.087.613 1.938.725 188.848.888 121 46.824.671 1.718.863 507.267 2.226.130 45.105.808
2 188.848.888 855.992 1.082.734 1.938.725 187.992.896 122 45.105.808 1.737.484 488.646 2.226.130 43.368.324
3 187.992.896 860.899 1.077.826 1.938.725 187.131.997 123 43.368.324 1.756.307 469.824 2.226.130 41.612.017
4 187.131.997 865.835 1.072.890 1.938.725 186.266.162 124 41.612.017 1.775.333 450.797 2.226.130 39.836.684
5 186.266.162 870.799 1.067.926 1.938.725 185.395.363 125 39.836.684 1.794.566 431.564 2.226.130 38.042.118
6 185.395.363 875.792 1.062.933 1.938.725 184.519.571 126 38.042.118 1.814.007 412.123 2.226.130 36.228.111
7 184.519.571 880.813 1.057.912 1.938.725 183.638.758 127 36.228.111 1.833.659 392.471 2.226.130 34.394.452
8 183.638.758 885.863 1.052.862 1.938.725 182.752.894 128 34.394.452 1.853.524 372.607 2.226.130 32.540.928
9 182.752.894 890.942 1.047.783 1.938.725 181.861.952 129 32.540.928 1.873.603 352.527 2.226.130 30.667.325
10 181.861.952 896.050 1.042.675 1.938.725 180.965.902 130 30.667.325 1.893.901 332.229 2.226.130 28.773.424
11 180.965.902 901.187 1.037.538 1.938.725 180.064.715 131 28.773.424 1.914.418 311.712 2.226.130 26.859.006
12 180.064.715 906.354 1.032.371 1.938.725 179.158.361 132 26.859.006 1.935.158 290.973 2.226.130 24.923.848
13 179.158.361 911.551 1.027.175 1.938.725 178.246.810 133 24.923.848 1.956.122 270.008 2.226.130 22.967.726
14 178.246.810 916.777 1.021.948 1.938.725 177.330.033 134 22.967.726 1.977.313 248.817 2.226.130 20.990.413
15 177.330.033 922.033 1.016.692 1.938.725 176.408.000 135 20.990.413 1.998.734 227.396 2.226.130 18.991.679
16 176.408.000 927.319 1.011.406 1.938.725 175.480.680 136 18.991.679 2.020.387 205.743 2.226.130 16.971.292
17 175.480.680 932.636 1.006.089 1.938.725 174.548.044 137 16.971.292 2.042.275 183.856 2.226.130 14.929.017
18 174.548.044 937.983 1.000.742 1.938.725 173.610.061 138 14.929.017 2.064.399 161.731 2.226.130 12.864.618
19 173.610.061 943.361 995.364 1.938.725 172.666.700 139 12.864.618 2.086.764 139.367 2.226.130 10.777.855
20 172.666.700 948.770 989.956 1.938.725 171.717.931 140 10.777.855 2.109.370 116.760 2.226.130 8.668.485
21 171.717.931 954.209 984.516 1.938.725 170.763.722 141 8.668.485 2.132.222 93.909 2.226.130 6.536.263
22 170.763.722 959.680 979.045 1.938.725 169.804.042 142 6.536.263 2.155.321 70.810 2.226.130 4.380.942
23 169.804.042 965.182 973.543 1.938.725 168.838.860 143 4.380.942 2.178.670 47.460 2.226.130 2.202.272
24 168.838.860 970.716 968.009 1.938.725 167.868.144 144 2.202.272 2.202.272 23.858 2.226.130 0
25 167.868.144 976.281 962.444 1.938.725 166.891.862 145 0 0 0 0 0
26 166.891.862 981.879 956.847 1.938.725 165.909.984 146 0 0 0 0 0
27 165.909.984 987.508 951.217 1.938.725 164.922.476 147 0 0 0 0 0
28 164.922.476 993.170 945.556 1.938.725 163.929.306 148 0 0 0 0 0
29 163.929.306 998.864 939.861 1.938.725 162.930.442 149 0 0 0 0 0
30 162.930.442 1.004.591 934.135 1.938.725 161.925.851 150 0 0 0 0 0
31 161.925.851 1.010.350 928.375 1.938.725 160.915.501 151 0 0 0 0 0
32 160.915.501 1.016.143 922.582 1.938.725 159.899.358 152 0 0 0 0 0
33 159.899.358 1.021.969 916.756 1.938.725 158.877.389 153 0 0 0 0 0
34 158.877.389 1.027.828 910.897 1.938.725 157.849.561 154 0 0 0 0 0
35 157.849.561 1.033.721 905.004 1.938.725 156.815.839 155 0 0 0 0 0
36 156.815.839 1.039.648 899.077 1.938.725 155.776.192 156 0 0 0 0 0
37 155.776.192 947.024 1.152.744 2.099.768 154.829.167 157 0 0 0 0 0
38 154.829.167 954.032 1.145.736 2.099.768 153.875.135 158 0 0 0 0 0
39 153.875.135 961.092 1.138.676 2.099.768 152.914.043 159 0 0 0 0 0
40 152.914.043 968.204 1.131.564 2.099.768 151.945.839 160 0 0 0 0 0
41 151.945.839 975.369 1.124.399 2.099.768 150.970.470 161 0 0 0 0 0
42 150.970.470 982.587 1.117.181 2.099.768 149.987.883 162 0 0 0 0 0
43 149.987.883 989.858 1.109.910 2.099.768 148.998.026 163 0 0 0 0 0
44 148.998.026 997.183 1.102.585 2.099.768 148.000.843 164 0 0 0 0 0
45 148.000.843 1.004.562 1.095.206 2.099.768 146.996.281 165 0 0 0 0 0
46 146.996.281 1.011.996 1.087.772 2.099.768 145.984.286 166 0 0 0 0 0
47 145.984.286 1.019.484 1.080.284 2.099.768 144.964.801 167 0 0 0 0 0
48 144.964.801 1.027.029 1.072.740 2.099.768 143.937.773 168 0 0 0 0 0
49 143.937.773 1.034.629 1.065.140 2.099.768 142.903.144 169 0 0 0 0 0
50 142.903.144 1.042.285 1.057.483 2.099.768 141.860.859 170 0 0 0 0 0
51 141.860.859 1.049.998 1.049.770 2.099.768 140.810.861 171 0 0 0 0 0
52 140.810.861 1.057.768 1.042.000 2.099.768 139.753.094 172 0 0 0 0 0
53 139.753.094 1.065.595 1.034.173 2.099.768 138.687.499 173 0 0 0 0 0
54 138.687.499 1.073.481 1.026.287 2.099.768 137.614.018 174 0 0 0 0 0
55 137.614.018 1.081.424 1.018.344 2.099.768 136.532.594 175 0 0 0 0 0
56 136.532.594 1.089.427 1.010.341 2.099.768 135.443.167 176 0 0 0 0 0
57 135.443.167 1.097.489 1.002.279 2.099.768 134.345.678 177 0 0 0 0 0
58 134.345.678 1.105.610 994.158 2.099.768 133.240.068 178 0 0 0 0 0
59 133.240.068 1.113.792 985.977 2.099.768 132.126.277 179 0 0 0 0 0
60 132.126.277 1.122.034 977.734 2.099.768 131.004.243 180 0 0 0 0 0
61 131.004.243 1.130.337 969.431 2.099.768 129.873.906 181 0 0 0 0 0
62 129.873.906 1.138.701 961.067 2.099.768 128.735.205 182 0 0 0 0 0
63 128.735.205 1.147.128 952.641 2.099.768 127.588.077 183 0 0 0 0 0
64 127.588.077 1.155.616 944.152 2.099.768 126.432.461 184 0 0 0 0 0
65 126.432.461 1.164.168 935.600 2.099.768 125.268.293 185 0 0 0 0 0
66 125.268.293 1.172.783 926.985 2.099.768 124.095.511 186 0 0 0 0 0
67 124.095.511 1.181.461 918.307 2.099.768 122.914.049 187 0 0 0 0 0
68 122.914.049 1.190.204 909.564 2.099.768 121.723.845 188 0 0 0 0 0
69 121.723.845 1.199.012 900.756 2.099.768 120.524.834 189 0 0 0 0 0
70 120.524.834 1.207.884 891.884 2.099.768 119.316.949 190 0 0 0 0 0
71 119.316.949 1.216.823 882.945 2.099.768 118.100.127 191 0 0 0 0 0
72 118.100.127 1.225.827 873.941 2.099.768 116.874.299 192 0 0 0 0 0
73 116.874.299 1.195.863 962.265 2.158.128 115.678.436 193 0 0 0 0 0
74 115.678.436 1.205.709 952.419 2.158.128 114.472.727 194 0 0 0 0 0
75 114.472.727 1.215.636 942.492 2.158.128 113.257.090 195 0 0 0 0 0
76 113.257.090 1.225.645 932.483 2.158.128 112.031.445 196 0 0 0 0 0
77 112.031.445 1.235.736 922.392 2.158.128 110.795.709 197 0 0 0 0 0
78 110.795.709 1.245.910 912.218 2.158.128 109.549.798 198 0 0 0 0 0
79 109.549.798 1.256.168 901.960 2.158.128 108.293.630 199 0 0 0 0 0
80 108.293.630 1.266.511 891.618 2.158.128 107.027.119 200 0 0 0 0 0
81 107.027.119 1.276.939 881.190 2.158.128 105.750.181 201 0 0 0 0 0
82 105.750.181 1.287.452 870.676 2.158.128 104.462.729 202 0 0 0 0 0
83 104.462.729 1.298.052 860.076 2.158.128 103.164.676 203 0 0 0 0 0
84 103.164.676 1.308.739 849.389 2.158.128 101.855.937 204 0 0 0 0 0
85 101.855.937 1.319.515 838.614 2.158.128 100.536.423 205 0 0 0 0 0
86 100.536.423 1.330.379 827.750 2.158.128 99.206.044 206 0 0 0 0 0
87 99.206.044 1.341.332 816.796 2.158.128 97.864.712 207 0 0 0 0 0
88 97.864.712 1.352.376 805.753 2.158.128 96.512.336 208 0 0 0 0 0
89 96.512.336 1.363.510 794.618 2.158.128 95.148.826 209 0 0 0 0 0
90 95.148.826 1.374.736 783.392 2.158.128 93.774.089 210 0 0 0 0 0
91 93.774.089 1.386.055 772.073 2.158.128 92.388.034 211 0 0 0 0 0
92 92.388.034 1.397.467 760.661 2.158.128 90.990.567 212 0 0 0 0 0
93 90.990.567 1.408.973 749.156 2.158.128 89.581.595 213 0 0 0 0 0
94 89.581.595 1.420.573 737.555 2.158.128 88.161.021 214 0 0 0 0 0
95 88.161.021 1.432.269 725.859 2.158.128 86.728.752 215 0 0 0 0 0
96 86.728.752 1.444.062 714.067 2.158.128 85.284.690 216 0 0 0 0 0
97 85.284.690 1.455.951 702.177 2.158.128 83.828.739 217 0 0 0 0 0
98 83.828.739 1.467.939 690.190 2.158.128 82.360.800 218 0 0 0 0 0
99 82.360.800 1.480.025 678.104 2.158.128 80.880.776 219 0 0 0 0 0
100 80.880.776 1.492.210 665.918 2.158.128 79.388.566 220 0 0 0 0 0
101 79.388.566 1.504.496 653.633 2.158.128 77.884.070 221 0 0 0 0 0
102 77.884.070 1.516.883 641.246 2.158.128 76.367.187 222 0 0 0 0 0
103 76.367.187 1.529.372 628.757 2.158.128 74.837.815 223 0 0 0 0 0
104 74.837.815 1.541.964 616.165 2.158.128 73.295.851 224 0 0 0 0 0
105 73.295.851 1.554.659 603.469 2.158.128 71.741.192 225 0 0 0 0 0
106 71.741.192 1.567.459 590.669 2.158.128 70.173.732 226 0 0 0 0 0
107 70.173.732 1.580.365 577.764 2.158.128 68.593.367 227 0 0 0 0 0
108 68.593.367 1.593.376 564.752 2.158.128 66.999.991 228 0 0 0 0 0
109 66.999.991 1.606.495 551.633 2.158.128 65.393.496 229 0 0 0 0 0
110 65.393.496 1.619.722 538.406 2.158.128 63.773.774 230 0 0 0 0 0
111 63.773.774 1.633.058 525.071 2.158.128 62.140.716 231 0 0 0 0 0
112 62.140.716 1.646.503 511.625 2.158.128 60.494.213 232 0 0 0 0 0
113 60.494.213 1.660.059 498.069 2.158.128 58.834.153 233 0 0 0 0 0
114 58.834.153 1.673.727 484.401 2.158.128 57.160.426 234 0 0 0 0 0
115 57.160.426 1.687.508 470.621 2.158.128 55.472.918 235 0 0 0 0 0
116 55.472.918 1.701.401 456.727 2.158.128 53.771.517 236 0 0 0 0 0
117 53.771.517 1.715.410 442.719 2.158.128 52.056.107 237 0 0 0 0 0
118 52.056.107 1.729.533 428.595 2.158.128 50.326.574 238 0 0 0 0 0
119 50.326.574 1.743.773 414.355 2.158.128 48.582.801 239 0 0 0 0 0
120 48.582.801 1.758.130 399.998 2.158.128 46.824.671 240 0 0 0 0 0