Total pinjaman IDR 350,000,000.

00

Pokok+margin margin Total Margin

Bulan 1 sd 12 IDR 3,000,980.00 6.25% IDR 21,875,000.00
Bulan 13 sd 24 IDR 3,000,980.00 6.25% IDR 20,991,452.50
Bulan 25 sd 36 IDR 3,000,980.00 6.25% IDR 20,052,683.28
Bulan 37 sd 48 IDR 3,000,980.00 6.25% IDR 19,055,240.99
Bulan 49 sd 60 IDR 3,000,980.00 6.25% IDR 17,995,458.55
Tahun ke 6 IDR 4,109,821.00 13.75% IDR 37,112,767.36
Tahun ke 7 IDR 4,109,821.00 13.75% IDR 35,434,568.22
Tahun ke 8 IDR 4,109,821.00 13.75% IDR 33,525,616.70
Tahun ke 9 IDR 4,109,821.00 13.75% IDR 31,354,184.34
Tahun ke 10 IDR 4,109,821.00 13.75% IDR 28,884,180.04
Tahun ke 11 IDR 4,109,821.00 13.75% IDR 26,074,550.15
Tahun ke 12 IDR 4,109,821.00 13.75% IDR 22,878,596.14
Tahun ke 13 IDR 4,109,821.00 13.75% IDR 19,243,198.46
Tahun ke 14 IDR 4,109,821.00 13.75% IDR 15,107,933.60
Tahun ke 15 IDR 4,109,821.00 13.75% IDR 10,404,069.82

IDR 359,989,500.13

IDR 673,237,320.00
Margin per bulan Angsuran pokok
IDR 1,822,916.67 IDR 1,178,063.33
IDR 1,749,287.71 IDR 1,251,692.29
IDR 1,671,056.94 IDR 1,329,923.06
IDR 1,587,936.75 IDR 1,413,043.25
IDR 1,499,621.55 IDR 1,501,358.45
IDR 3,092,730.61 IDR 1,017,090.39
IDR 2,952,880.68 IDR 1,156,940.32
IDR 2,793,801.39 IDR 1,316,019.61
IDR 2,612,848.70 IDR 1,496,972.30
IDR 2,407,015.00 IDR 1,702,806.00
IDR 2,172,879.18 IDR 1,936,941.82
IDR 1,906,549.68 IDR 2,203,271.32
IDR 1,603,599.87 IDR 2,506,221.13
IDR 1,258,994.47 IDR 2,850,826.53
IDR 867,005.82 IDR 3,242,815.18

IDR 359,989,500.13 IDR 313,247,819.87