Perhitungan Step Up Anuitas

CONTOH PERHITUNGAN PRICE STEP UP (ANNUITAS)
untuk diisi
Plafon Pembiayaan Rp 1,000,000.00

Tanggal awal angsuran 02 Oktober 2012
Tanggal akhir angsuran 02 September 2022
Tenor (Bulan) 120 Marjin (ERR) 10.31%

Tenor I 24 Marjin I 5.99%
120 Tenor II 96 Marjin II 12.50%
BSM
Bulan Tanggal Pembayaran
ke- Angsuran Angsuran Pokok Angsuran Marjin Angsuran (P + M)
1 02 Oktober 2012 6,105.36 4,991.67 11,097.03

2 02 November 2012 6,135.84 4,961.19 11,097.03
3 02 Desember 2012 6,166.47 4,930.56 11,097.03
4 02 Januari 2013 6,197.25 4,899.78 11,097.03
5 02 Februari 2013 6,228.18 4,868.85 11,097.03
6 02 Maret 2013 6,259.27 4,837.76 11,097.03
7 02 April 2013 6,290.52 4,806.51 11,097.03
8 02 Mei 2013 6,321.92 4,775.11 11,097.03
9 02 Juni 2013 6,353.47 4,743.56 11,097.03
10 02 Juli 2013 6,385.19 4,711.84 11,097.03
11 02 Agustus 2013 6,417.06 4,679.97 11,097.03
12 02 September 2013 6,449.09 4,647.94 11,097.03
13 02 Oktober 2013 6,481.28 4,615.75 11,097.03
14 02 November 2013 6,513.64 4,583.39 11,097.03
15 02 Desember 2013 6,546.15 4,550.88 11,097.03
16 02 Januari 2014 6,578.83 4,518.20 11,097.03
17 02 Februari 2014 6,611.66 4,485.36 11,097.03
18 02 Maret 2014 6,644.67 4,452.36 11,097.03
19 02 April 2014 6,677.84 4,419.19 11,097.03
20 02 Mei 2014 6,711.17 4,385.86 11,097.03
21 02 Juni 2014 6,744.67 4,352.36 11,097.03
22 02 Juli 2014 6,778.34 4,318.69 11,097.03
23 02 Agustus 2014 6,812.17 4,284.86 11,097.03
24 02 September 2014 6,846.18 4,250.85 11,097.03
25 02 Oktober 2014 5,163.19 8,799.41 13,962.61
26 02 November 2014 5,216.98 8,745.63 13,962.61
27 02 Desember 2014 5,271.32 8,691.29 13,962.61
28 02 Januari 2015 5,326.23 8,636.38 13,962.61
29 02 Februari 2015 5,381.71 8,580.90 13,962.61
30 02 Maret 2015 5,437.77 8,524.84 13,962.61
31 02 April 2015 5,494.42 8,468.19 13,962.61
32 02 Mei 2015 5,551.65 8,410.96 13,962.61
33 02 Juni 2015 5,609.48 8,353.13 13,962.61
34 02 Juli 2015 5,667.91 8,294.70 13,962.61
35 02 Agustus 2015 5,726.95 8,235.66 13,962.61
36 02 September 2015 5,786.61 8,176.00 13,962.61
37 02 Oktober 2015 5,846.88 8,115.72 13,962.61
38 02 November 2015 5,907.79 8,054.82 13,962.61
39 02 Desember 2015 5,969.33 7,993.28 13,962.61
40 02 Januari 2016 6,031.51 7,931.10 13,962.61
41 02 Februari 2016 6,094.34 7,868.27 13,962.61
42 02 Maret 2016 6,157.82 7,804.79 13,962.61
43 02 April 2016 6,221.96 7,740.65 13,962.61
44 02 Mei 2016 6,286.78 7,675.83 13,962.61
45 02 Juni 2016 6,352.26 7,610.35 13,962.61
46 02 Juli 2016 6,418.43 7,544.18 13,962.61
47 02 Agustus 2016 6,485.29 7,477.32 13,962.61
48 02 September 2016 6,552.85 7,409.76 13,962.61
49 02 Oktober 2016 6,621.11 7,341.50 13,962.61
50 02 November 2016 6,690.07 7,272.53 13,962.61
51 02 Desember 2016 6,759.76 7,202.85 13,962.61
52 02 Januari 2017 6,830.18 7,132.43 13,962.61
53 02 Februari 2017 6,901.33 7,061.28 13,962.61
54 02 Maret 2017 6,973.21 6,989.39 13,962.61
55 02 April 2017 7,045.85 6,916.76 13,962.61
56 02 Mei 2017 7,119.25 6,843.36 13,962.61
57 02 Juni 2017 7,193.40 6,769.20 13,962.61
58 02 Juli 2017 7,268.34 6,694.27 13,962.61
59 02 Agustus 2017 7,344.05 6,618.56 13,962.61
60 02 September 2017 7,420.55 6,542.06 13,962.61
61 02 Oktober 2017 7,497.85 6,464.76 13,962.61
62 02 November 2017 7,575.95 6,386.66 13,962.61
63 02 Desember 2017 7,654.86 6,307.74 13,962.61
64 02 Januari 2018 7,734.60 6,228.01 13,962.61
65 02 Februari 2018 7,815.17 6,147.44 13,962.61
66 02 Maret 2018 7,896.58 6,066.03 13,962.61
67 02 April 2018 7,978.84 5,983.77 13,962.61
68 02 Mei 2018 8,061.95 5,900.66 13,962.61
69 02 Juni 2018 8,145.93 5,816.68 13,962.61
70 02 Juli 2018 8,230.78 5,731.83 13,962.61
71 02 Agustus 2018 8,316.52 5,646.09 13,962.61
72 02 September 2018 8,403.15 5,559.46 13,962.61
73 02 Oktober 2018 8,490.68 5,471.93 13,962.61
74 02 November 2018 8,579.13 5,383.48 13,962.61
75 02 Desember 2018 8,668.49 5,294.12 13,962.61
76 02 Januari 2019 8,758.79 5,203.82 13,962.61
77 02 Februari 2019 8,850.03 5,112.58 13,962.61
78 02 Maret 2019 8,942.21 5,020.40 13,962.61
79 02 April 2019 9,035.36 4,927.25 13,962.61
80 02 Mei 2019 9,129.48 4,833.13 13,962.61
81 02 Juni 2019 9,224.58 4,738.03 13,962.61
82 02 Juli 2019 9,320.67 4,641.94 13,962.61
83 02 Agustus 2019 9,417.76 4,544.85 13,962.61
84 02 September 2019 9,515.86 4,446.75 13,962.61
85 02 Oktober 2019 9,614.98 4,347.63 13,962.61
86 02 November 2019 9,715.14 4,247.47 13,962.61
87 02 Desember 2019 9,816.34 4,146.27 13,962.61
88 02 Januari 2020 9,918.59 4,044.02 13,962.61
89 02 Februari 2020 10,021.91 3,940.70 13,962.61
90 02 Maret 2020 10,126.31 3,836.30 13,962.61
91 02 April 2020 10,231.79 3,730.82 13,962.61
92 02 Mei 2020 10,338.37 3,624.24 13,962.61
93 02 Juni 2020 10,446.06 3,516.55 13,962.61
94 02 Juli 2020 10,554.87 3,407.74 13,962.61
95 02 Agustus 2020 10,664.82 3,297.79 13,962.61
96 02 September 2020 10,775.91 3,186.70 13,962.61
97 02 Oktober 2020 10,888.16 3,074.45 13,962.61
98 02 November 2020 11,001.58 2,961.03 13,962.61
99 02 Desember 2020 11,116.18 2,846.43 13,962.61
100 02 Januari 2021 11,231.97 2,730.64 13,962.61
101 02 Februari 2021 11,348.97 2,613.64 13,962.61
102 02 Maret 2021 11,467.19 2,495.42 13,962.61
103 02 April 2021 11,586.64 2,375.97 13,962.61
104 02 Mei 2021 11,707.34 2,255.27 13,962.61
105 02 Juni 2021 11,829.29 2,133.32 13,962.61
106 02 Juli 2021 11,952.51 2,010.10 13,962.61
107 02 Agustus 2021 12,077.01 1,885.60 13,962.61
108 02 September 2021 12,202.82 1,759.79 13,962.61
109 02 Oktober 2021 12,329.93 1,632.68 13,962.61
110 02 November 2021 12,458.37 1,504.24 13,962.61
111 02 Desember 2021 12,588.14 1,374.47 13,962.61
112 02 Januari 2022 12,719.27 1,243.34 13,962.61
113 02 Februari 2022 12,851.76 1,110.85 13,962.61
114 02 Maret 2022 12,985.63 976.98 13,962.61
115 02 April 2022 13,120.90 841.71 13,962.61
116 02 Mei 2022 13,257.57 705.03 13,962.61
117 02 Juni 2022 13,395.67 566.93 13,962.61
118 02 Juli 2022 13,535.21 427.40 13,962.61
119 02 Agustus 2022 13,676.20 286.40 13,962.61
120 02 September 2022 13,818.66 143.94 13,962.61
- JUMLAH 1,000,000.00 606,739.14 1,606,739.14
10
0
Angsuran
Angsuran I Rp11,097.03
Angsuran II Rp13,962.61
Outstanding
Pokok ERR Tenor II
1,000,000.00 true
993,894.64 5.99% false false ### false
905,149.33 5.99% false ### false
839,580.61 12.50% false false ### true
755,354.08 12.50% false ### false
(0.00) 12.50% false ### true 10.31% false
- - true 37.76% - false ### false
false false ### false
Tenor III
### false ### 1 1 4,991.67

### false ### 2 4,991.67 2 9,952.86
### false ### 3 9,952.86 3 14,883.42
### false ### 4 14,883.42 4 19,783.20
### false ### 5 19,783.20 5 24,652.05
### false ### 6 24,652.05 6 29,489.81
### false ### 7 29,489.81 7 34,296.32
### false ### 8 34,296.32 8 39,071.43
### false ### 9 39,071.43 9 43,814.99
### false ### 10 43,814.99 10 48,526.83
### false ### 11 48,526.83 11 53,206.80
### false ### 12 53,206.80 12 57,854.74
### false ### 13 57,854.74 13 62,470.49
### false ### 14 62,470.49 14 67,053.88
### false ### 15 67,053.88 15 71,604.76
### false ### 16 71,604.76 16 76,122.97
### false ### 17 76,122.97 17 80,608.33
### false ### 18 80,608.33 18 85,060.69
### false ### 19 85,060.69 19 89,479.88
### false ### 20 89,479.88 20 93,865.74
### false ### 21 93,865.74 21 98,218.10
### false ### 22 98,218.10 22 102,536.80
### false ### 23 102,536.80 23 106,821.65
### false ### 24 106,821.65 24 111,072.51
### false ### 25 111,072.51 25 119,871.92
### false ### 26 119,871.92 26 128,617.55
### false ### 27 128,617.55 27 137,308.84
### false ### 28 137,308.84 28 145,945.22
### false ### 29 145,945.22 29 154,526.12
### false ### 30 154,526.12 30 163,050.95
### false ### 31 163,050.95 31 171,519.15
### false ### 32 171,519.15 32 179,930.11
### false ### 33 179,930.11 33 188,283.24
### false ### 34 188,283.24 34 196,577.94
### false ### 35 196,577.94 35 204,813.59
### false ### 36 204,813.59 36 212,989.60
### false ### 37 212,989.60 37 221,105.32
### false ### 38 221,105.32 38 229,160.14
### false ### 39 229,160.14 39 237,153.42
### false ### 40 237,153.42 40 245,084.52
### false ### 41 245,084.52 41 252,952.79
### false ### 42 252,952.79 42 260,757.58
### false ### 43 260,757.58 43 268,498.23
### false ### 44 268,498.23 44 276,174.06
### false ### 45 276,174.06 45 283,784.41
### false ### 46 283,784.41 46 291,328.58
### false ### 47 291,328.58 47 298,805.90
### false ### 48 298,805.90 48 306,215.66
### false ### 49 306,215.66 49 313,557.17
### false ### 50 313,557.17 50 320,829.70
### false ### 51 320,829.70 51 328,032.55
### false ### 52 328,032.55 52 335,164.98
### false ### 53 335,164.98 53 342,226.26
### false ### 54 342,226.26 54 349,215.66
### false ### 55 349,215.66 55 356,132.41
### false ### 56 356,132.41 56 362,975.78
### false ### 57 362,975.78 57 369,744.98
### false ### 58 369,744.98 58 376,439.25
### false ### 59 376,439.25 59 383,057.81
### false ### 60 383,057.81 60 389,599.87
### false ### 61 389,599.87 61 396,064.64
### false ### 62 396,064.64 62 402,451.30
### false ### 63 402,451.30 63 408,759.04
### false ### 64 408,759.04 64 414,987.05
### false ### 65 414,987.05 65 421,134.49
### false ### 66 421,134.49 66 427,200.52
### false ### 67 427,200.52 67 433,184.29
### false ### 68 433,184.29 68 439,084.95
### false ### 69 439,084.95 69 444,901.63
### false ### 70 444,901.63 70 450,633.46
### false ### 71 450,633.46 71 456,279.55
### false ### 72 456,279.55 72 461,839.01
### false ### 73 461,839.01 73 467,310.94
### false ### 74 467,310.94 74 472,694.42
### false ### 75 472,694.42 75 477,988.54
### false ### 76 477,988.54 76 483,192.36
### false ### 77 483,192.36 77 488,304.95
### false ### 78 488,304.95 78 493,325.34
### false ### 79 493,325.34 79 498,252.59
### false ### 80 498,252.59 80 503,085.72
### false ### 81 503,085.72 81 507,823.75
### false ### 82 507,823.75 82 512,465.69
### false ### 83 512,465.69 83 517,010.54
### false ### 84 517,010.54 84 521,457.29
### false ### 85 521,457.29 85 525,804.92
### false ### 86 525,804.92 86 530,052.38
### false ### 87 530,052.38 87 534,198.65
### false ### 88 534,198.65 88 538,242.67
### false ### 89 538,242.67 89 542,183.37
### false ### 90 542,183.37 90 546,019.67
### false ### 91 546,019.67 91 549,750.49
### false ### 92 549,750.49 92 553,374.73
### false ### 93 553,374.73 93 556,891.28
### false ### 94 556,891.28 94 560,299.02
### false ### 95 560,299.02 95 563,596.81
### false ### 96 563,596.81 96 566,783.50
### false ### 97 566,783.50 97 569,857.95
### false ### 98 569,857.95 98 572,818.98
### false ### 99 572,818.98 99 575,665.41
### false ### 100 575,665.41 100 578,396.04
### false ### 101 578,396.04 101 581,009.68
### false ### 102 581,009.68 102 583,505.10
### false ### 103 583,505.10 103 585,881.07
### false ### 104 585,881.07 104 588,136.34
### false ### 105 588,136.34 105 590,269.66
### false ### 106 590,269.66 106 592,279.76
### false ### 107 592,279.76 107 594,165.36
### false ### 108 594,165.36 108 595,925.15
### false ### 109 595,925.15 109 597,557.83
### false ### 110 597,557.83 110 599,062.08
### false ### 111 599,062.08 111 600,436.54
### false ### 112 600,436.54 112 601,679.89
### false ### 113 601,679.89 113 602,790.74
### false ### 114 602,790.74 114 603,767.71
### false ### 115 603,767.71 115 604,609.43
### false ### 116 604,609.43 116 605,314.46
### false ### 117 605,314.46 117 605,881.39
### false ### 118 605,881.39 118 606,308.79
### false ### 119 606,308.79 119 606,595.20
### false ### 120 606,595.20 120 606,739.14
(0.00) true (0.00) - 606,739.14 - 1,213,478.28
- false - 1,213,478.28 1,213,478.28
false 1,213,478.28 1,213,478.28
false 1,213,478.28 1,213,478.28
false 1,213,478.28 1,213,478.28
false 1,213,478.28 1,213,478.28
false 1,213,478.28 1,213,478.28
false 1,213,478.28 1,213,478.28
false 1,213,478.28 1,213,478.28
false 1,213,478.28 1,213,478.28
false 1,213,478.28 1,213,478.28
false 1,213,478.28 1,213,478.28
false 1,213,478.28 1,213,478.28
false 1,213,478.28 1,213,478.28
false 1,213,478.28 1,213,478.28
false 1,213,478.28 1,213,478.28
false 1,213,478.28 1,213,478.28
false 1,213,478.28 1,213,478.28
false 1,213,478.28 1,213,478.28
false 1,213,478.28 1,213,478.28
false 1,213,478.28 1,213,478.28
false 1,213,478.28 1,213,478.28
false 1,213,478.28 1,213,478.28
false 1,213,478.28 1,213,478.28
false 1,213,478.28 1,213,478.28
false 1,213,478.28 1,213,478.28
false 1,213,478.28 1,213,478.28
false 1,213,478.28 1,213,478.28
false 1,213,478.28 1,213,478.28
false 1,213,478.28 1,213,478.28
false 1,213,478.28 1,213,478.28
false 1,213,478.28 1,213,478.28
false 1,213,478.28 1,213,478.28
false 1,213,478.28 1,213,478.28
false 1,213,478.28 1,213,478.28
false 1,213,478.28 1,213,478.28
false 1,213,478.28 1,213,478.28
false 1,213,478.28 1,213,478.28
false 1,213,478.28 1,213,478.28
false 1,213,478.28 1,213,478.28
false 1,213,478.28 1,213,478.28
false 1,213,478.28 1,213,478.28
false 1,213,478.28 1,213,478.28
false 1,213,478.28 1,213,478.28
false 1,213,478.28 1,213,478.28
false 1,213,478.28 1,213,478.28
false 1,213,478.28 1,213,478.28
false 1,213,478.28 1,213,478.28
false 1,213,478.28 1,213,478.28
false 1,213,478.28 1,213,478.28
false 1,213,478.28 1,213,478.28
false 1,213,478.28 1,213,478.28
false 1,213,478.28 1,213,478.28
false 1,213,478.28 1,213,478.28
false 1,213,478.28 1,213,478.28
false 1,213,478.28 1,213,478.28
false 1,213,478.28 1,213,478.28
false 1,213,478.28 1,213,478.28
false 1,213,478.28 1,213,478.28
false 1,213,478.28 1,213,478.28
1,213,478.28
1 4,991.67
2 4,961.19
3 4,930.56
4 4,899.78
5 4,868.85
6 4,837.76
7 4,806.51
8 4,775.11
9 4,743.56
10 4,711.84
11 4,679.97
12 4,647.94
13 4,615.75
14 4,583.39
15 4,550.88
16 4,518.20
17 4,485.36
18 4,452.36
19 4,419.19
20 4,385.86
21 4,352.36
22 4,318.69
23 4,284.86
24 4,250.85
25 8,799.41
26 8,745.63
27 8,691.29
28 8,636.38
29 8,580.90
30 8,524.84
31 8,468.19
32 8,410.96
33 8,353.13
34 8,294.70
35 8,235.66
36 8,176.00
37 8,115.72
38 8,054.82
39 7,993.28
40 7,931.10
41 7,868.27
42 7,804.79
43 7,740.65
44 7,675.83
45 7,610.35
46 7,544.18
47 7,477.32
48 7,409.76
49 7,341.50
50 7,272.53
51 7,202.85
52 7,132.43
53 7,061.28
54 6,989.39
55 6,916.76
56 6,843.36
57 6,769.20
58 6,694.27
59 6,618.56
60 6,542.06
61 6,464.76
62 6,386.66
63 6,307.74
64 6,228.01
65 6,147.44
66 6,066.03
67 5,983.77
68 5,900.66
69 5,816.68
70 5,731.83
71 5,646.09
72 5,559.46
73 5,471.93
74 5,383.48
75 5,294.12
76 5,203.82
77 5,112.58
78 5,020.40
79 4,927.25
80 4,833.13
81 4,738.03
82 4,641.94
83 4,544.85
84 4,446.75
85 4,347.63
86 4,247.47
87 4,146.27
88 4,044.02
89 3,940.70
90 3,836.30
91 3,730.82
92 3,624.24
93 3,516.55
94 3,407.74
95 3,297.79
96 3,186.70
97 3,074.45
98 2,961.03
99 2,846.43
100 2,730.64
101 2,613.64
102 2,495.42
103 2,375.97
104 2,255.27
105 2,133.32
106 2,010.10
107 1,885.60
108 1,759.79
109 1,632.68
110 1,504.24
111 1,374.47
112 1,243.34
113 1,110.85
114 976.98
115 841.71
116 705.03
117 566.93
118 427.40
119 286.40
120 143.94
- 606,739.14
untuk diisi
Plafon Pembiayaan Rp 1,444,000,000.00

Tanggal awal angsuran 25 Mei 2021 15
Tanggal akhir angsuran 25 April 2036 0
Tenor (Bulan) 180 Marjin (ERR) 9.14% Angsuran

Tenor I 60 Marjin I 5.99% Angsuran I Rp12,177,492.61
Tenor II 120 Marjin II 12.50% Angsuran II Rp16,062,810.12
BSM
ke- Angsuran Angsuran Pokok Angsuran Marjin Angsuran (P + M) Outstanding Pokok ERR
1,444,000,000.00
1 25 Mei 2021 4,969,525.94 7,207,966.67 12,177,492.61 1,439,030,474.06 5.99%
2 25 Juni 2021 4,994,332.16 7,183,160.45 12,177,492.61 1,434,036,141.91 5.99%
3 25 Juli 2021 5,019,262.20 7,158,230.41 12,177,492.61 1,429,016,879.71 5.99%
4 25 Agustus 2021 5,044,316.68 7,133,175.92 12,177,492.61 1,423,972,563.03 5.99%
5 25 September 2021 5,069,496.23 7,107,996.38 12,177,492.61 1,418,903,066.80 5.99%
6 25 Oktober 2021 5,094,801.46 7,082,691.14 12,177,492.61 1,413,808,265.34 5.99%
7 25 November 2021 5,120,233.01 7,057,259.59 12,177,492.61 1,408,688,032.32 5.99%
8 25 Desember 2021 5,145,791.51 7,031,701.09 12,177,492.61 1,403,542,240.81 5.99%
9 25 Januari 2022 5,171,477.59 7,006,015.02 12,177,492.61 1,398,370,763.23 5.99%
10 25 Februari 2022 5,197,291.88 6,980,200.73 12,177,492.61 1,393,173,471.35 5.99%
11 25 Maret 2022 5,223,235.03 6,954,257.58 12,177,492.61 1,387,950,236.32 5.99%
12 25 April 2022 5,249,307.68 6,928,184.93 12,177,492.61 1,382,700,928.64 5.99%
13 25 Mei 2022 5,275,510.47 6,901,982.14 12,177,492.61 1,377,425,418.17 5.99%
14 25 Juni 2022 5,301,844.06 6,875,648.55 12,177,492.61 1,372,123,574.11 5.99%
15 25 Juli 2022 5,328,309.10 6,849,183.51 12,177,492.61 1,366,795,265.02 5.99%
16 25 Agustus 2022 5,354,906.24 6,822,586.36 12,177,492.61 1,361,440,358.78 5.99%
17 25 September 2022 5,381,636.15 6,795,856.46 12,177,492.61 1,356,058,722.63 5.99%
18 25 Oktober 2022 5,408,499.48 6,768,993.12 12,177,492.61 1,350,650,223.15 5.99%
19 25 November 2022 5,435,496.91 6,741,995.70 12,177,492.61 1,345,214,726.24 5.99%
20 25 Desember 2022 5,462,629.10 6,714,863.51 12,177,492.61 1,339,752,097.14 5.99%
21 25 Januari 2023 5,489,896.72 6,687,595.88 12,177,492.61 1,334,262,200.42 5.99%
22 25 Februari 2023 5,517,300.45 6,660,192.15 12,177,492.61 1,328,744,899.97 5.99%
23 25 Maret 2023 5,544,840.98 6,632,651.63 12,177,492.61 1,323,200,058.99 5.99%
24 25 April 2023 5,572,518.98 6,604,973.63 12,177,492.61 1,317,627,540.01 5.99%
25 25 Mei 2023 5,600,335.13 6,577,157.47 12,177,492.61 1,312,027,204.88 5.99%
26 25 Juni 2023 5,628,290.14 6,549,202.46 12,177,492.61 1,306,398,914.73 5.99%
27 25 Juli 2023 5,656,384.69 6,521,107.92 12,177,492.61 1,300,742,530.05 5.99%
28 25 Agustus 2023 5,684,619.48 6,492,873.13 12,177,492.61 1,295,057,910.57 5.99%
29 25 September 2023 5,712,995.20 6,464,497.40 12,177,492.61 1,289,344,915.37 5.99%
30 25 Oktober 2023 5,741,512.57 6,435,980.04 12,177,492.61 1,283,603,402.80 5.99%
31 25 November 2023 5,770,172.29 6,407,320.32 12,177,492.61 1,277,833,230.51 5.99%
32 25 Desember 2023 5,798,975.06 6,378,517.54 12,177,492.61 1,272,034,255.45 5.99%
33 25 Januari 2024 5,827,921.61 6,349,570.99 12,177,492.61 1,266,206,333.84 5.99%
34 25 Februari 2024 5,857,012.66 6,320,479.95 12,177,492.61 1,260,349,321.18 5.99%
35 25 Maret 2024 5,886,248.91 6,291,243.69 12,177,492.61 1,254,463,072.27 5.99%
36 25 April 2024 5,915,631.10 6,261,861.50 12,177,492.61 1,248,547,441.17 5.99%
37 25 Mei 2024 5,945,159.96 6,232,332.64 12,177,492.61 1,242,602,281.21 5.99%
38 25 Juni 2024 5,974,836.22 6,202,656.39 12,177,492.61 1,236,627,444.99 5.99%
39 25 Juli 2024 6,004,660.61 6,172,832.00 12,177,492.61 1,230,622,784.38 5.99%
40 25 Agustus 2024 6,034,633.87 6,142,858.73 12,177,492.61 1,224,588,150.51 5.99%
41 25 September 2024 6,064,756.75 6,112,735.85 12,177,492.61 1,218,523,393.75 5.99%
42 25 Oktober 2024 6,095,030.00 6,082,462.61 12,177,492.61 1,212,428,363.75 5.99%
43 25 November 2024 6,125,454.36 6,052,038.25 12,177,492.61 1,206,302,909.40 5.99%
44 25 Desember 2024 6,156,030.58 6,021,462.02 12,177,492.61 1,200,146,878.81 5.99%
45 25 Januari 2025 6,186,759.44 5,990,733.17 12,177,492.61 1,193,960,119.38 5.99%
46 25 Februari 2025 6,217,641.68 5,959,850.93 12,177,492.61 1,187,742,477.70 5.99%
47 25 Maret 2025 6,248,678.07 5,928,814.53 12,177,492.61 1,181,493,799.63 5.99%
48 25 April 2025 6,279,869.39 5,897,623.22 12,177,492.61 1,175,213,930.24 5.99%
49 25 Mei 2025 6,311,216.40 5,866,276.20 12,177,492.61 1,168,902,713.84 5.99%
50 25 Juni 2025 6,342,719.89 5,834,772.71 12,177,492.61 1,162,559,993.95 5.99%
51 25 Juli 2025 6,374,380.64 5,803,111.97 12,177,492.61 1,156,185,613.31 5.99%
52 25 Agustus 2025 6,406,199.42 5,771,293.19 12,177,492.61 1,149,779,413.89 5.99%
53 25 September 2025 6,438,177.03 5,739,315.57 12,177,492.61 1,143,341,236.86 5.99%
54 25 Oktober 2025 6,470,314.26 5,707,178.34 12,177,492.61 1,136,870,922.60 5.99%
55 25 November 2025 6,502,611.92 5,674,880.69 12,177,492.61 1,130,368,310.68 5.99%
56 25 Desember 2025 6,535,070.79 5,642,421.82 12,177,492.61 1,123,833,239.89 5.99%
57 25 Januari 2026 6,567,691.68 5,609,800.92 12,177,492.61 1,117,265,548.21 5.99%
58 25 Februari 2026 6,600,475.41 5,577,017.19 12,177,492.61 1,110,665,072.80 5.99%
59 25 Maret 2026 6,633,422.78 5,544,069.82 12,177,492.61 1,104,031,650.02 5.99%
60 25 April 2026 6,666,534.62 5,510,957.99 12,177,492.61 1,097,365,115.40 5.99%
61 25 Mei 2026 4,631,923.50 11,430,886.62 16,062,810.12 1,092,733,191.89 12.50%
62 25 Juni 2026 4,680,172.71 11,382,637.42 16,062,810.12 1,088,053,019.19 12.50%
63 25 Juli 2026 4,728,924.51 11,333,885.62 16,062,810.12 1,083,324,094.68 12.50%
64 25 Agustus 2026 4,778,184.14 11,284,625.99 16,062,810.12 1,078,545,910.55 12.50%
65 25 September 2026 4,827,956.89 11,234,853.23 16,062,810.12 1,073,717,953.66 12.50%
66 25 Oktober 2026 4,878,248.11 11,184,562.02 16,062,810.12 1,068,839,705.55 12.50%
67 25 November 2026 4,929,063.19 11,133,746.93 16,062,810.12 1,063,910,642.36 12.50%
68 25 Desember 2026 4,980,407.60 11,082,402.52 16,062,810.12 1,058,930,234.76 12.50%
69 25 Januari 2027 5,032,286.84 11,030,523.28 16,062,810.12 1,053,897,947.92 12.50%
70 25 Februari 2027 5,084,706.50 10,978,103.62 16,062,810.12 1,048,813,241.42 12.50%
71 25 Maret 2027 5,137,672.19 10,925,137.93 16,062,810.12 1,043,675,569.23 12.50%
72 25 April 2027 5,191,189.61 10,871,620.51 16,062,810.12 1,038,484,379.62 12.50%
73 25 Mei 2027 5,245,264.50 10,817,545.62 16,062,810.12 1,033,239,115.12 12.50%
74 25 Juni 2027 5,299,902.67 10,762,907.45 16,062,810.12 1,027,939,212.44 12.50%
75 25 Juli 2027 5,355,109.99 10,707,700.13 16,062,810.12 1,022,584,102.45 12.50%
76 25 Agustus 2027 5,410,892.39 10,651,917.73 16,062,810.12 1,017,173,210.06 12.50%
77 25 September 2027 5,467,255.85 10,595,554.27 16,062,810.12 1,011,705,954.21 12.50%
78 25 Oktober 2027 5,524,206.43 10,538,603.69 16,062,810.12 1,006,181,747.78 12.50%
79 25 November 2027 5,581,750.25 10,481,059.87 16,062,810.12 1,000,599,997.53 12.50%
80 25 Desember 2027 5,639,893.48 10,422,916.64 16,062,810.12 994,960,104.05 12.50%
81 25 Januari 2028 5,698,642.37 10,364,167.75 16,062,810.12 989,261,461.67 12.50%
82 25 Februari 2028 5,758,003.23 10,304,806.89 16,062,810.12 983,503,458.44 12.50%
83 25 Maret 2028 5,817,982.43 10,244,827.69 16,062,810.12 977,685,476.01 12.50%
84 25 April 2028 5,878,586.41 10,184,223.71 16,062,810.12 971,806,889.60 12.50%
85 25 Mei 2028 5,939,821.69 10,122,988.43 16,062,810.12 965,867,067.91 12.50%
86 25 Juni 2028 6,001,694.83 10,061,115.29 16,062,810.12 959,865,373.08 12.50%
87 25 Juli 2028 6,064,212.49 9,998,597.64 16,062,810.12 953,801,160.59 12.50%
88 25 Agustus 2028 6,127,381.37 9,935,428.76 16,062,810.12 947,673,779.22 12.50%
89 25 September 2028 6,191,208.26 9,871,601.87 16,062,810.12 941,482,570.97 12.50%
90 25 Oktober 2028 6,255,700.01 9,807,110.11 16,062,810.12 935,226,870.96 12.50%
91 25 November 2028 6,320,863.55 9,741,946.57 16,062,810.12 928,906,007.41 12.50%
92 25 Desember 2028 6,386,705.88 9,676,104.24 16,062,810.12 922,519,301.53 12.50%
93 25 Januari 2029 6,453,234.07 9,609,576.06 16,062,810.12 916,066,067.47 12.50%
94 25 Februari 2029 6,520,455.25 9,542,354.87 16,062,810.12 909,545,612.21 12.50%
95 25 Maret 2029 6,588,376.66 9,474,433.46 16,062,810.12 902,957,235.55 12.50%
96 25 April 2029 6,657,005.59 9,405,804.54 16,062,810.12 896,300,229.96 12.50%
97 25 Mei 2029 6,726,349.39 9,336,460.73 16,062,810.12 889,573,880.57 12.50%
98 25 Juni 2029 6,796,415.53 9,266,394.59 16,062,810.12 882,777,465.04 12.50%
99 25 Juli 2029 6,867,211.53 9,195,598.59 16,062,810.12 875,910,253.51 12.50%
100 25 Agustus 2029 6,938,744.98 9,124,065.14 16,062,810.12 868,971,508.53 12.50%
101 25 September 2029 7,011,023.58 9,051,786.55 16,062,810.12 861,960,484.95 12.50%
102 25 Oktober 2029 7,084,055.07 8,978,755.05 16,062,810.12 854,876,429.88 12.50%
103 25 November 2029 7,157,847.31 8,904,962.81 16,062,810.12 847,718,582.57 12.50%
104 25 Desember 2029 7,232,408.22 8,830,401.90 16,062,810.12 840,486,174.35 12.50%
105 25 Januari 2030 7,307,745.81 8,755,064.32 16,062,810.12 833,178,428.54 12.50%
106 25 Februari 2030 7,383,868.16 8,678,941.96 16,062,810.12 825,794,560.38 12.50%
107 25 Maret 2030 7,460,783.45 8,602,026.67 16,062,810.12 818,333,776.93 12.50%
108 25 April 2030 7,538,499.95 8,524,310.18 16,062,810.12 810,795,276.98 12.50%
109 25 Mei 2030 7,617,025.99 8,445,784.14 16,062,810.12 803,178,251.00 12.50%
110 25 Juni 2030 7,696,370.01 8,366,440.11 16,062,810.12 795,481,880.99 12.50%
111 25 Juli 2030 7,776,540.53 8,286,269.59 16,062,810.12 787,705,340.46 12.50%
112 25 Agustus 2030 7,857,546.16 8,205,263.96 16,062,810.12 779,847,794.30 12.50%
113 25 September 2030 7,939,395.60 8,123,414.52 16,062,810.12 771,908,398.70 12.50%
114 25 Oktober 2030 8,022,097.64 8,040,712.49 16,062,810.12 763,886,301.06 12.50%
115 25 November 2030 8,105,661.15 7,957,148.97 16,062,810.12 755,780,639.91 12.50%
116 25 Desember 2030 8,190,095.12 7,872,715.00 16,062,810.12 747,590,544.79 12.50%
117 25 Januari 2031 8,275,408.61 7,787,401.51 16,062,810.12 739,315,136.17 12.50%
118 25 Februari 2031 8,361,610.79 7,701,199.34 16,062,810.12 730,953,525.38 12.50%
119 25 Maret 2031 8,448,710.90 7,614,099.22 16,062,810.12 722,504,814.48 12.50%
120 25 April 2031 8,536,718.31 7,526,091.82 16,062,810.12 713,968,096.18 12.50%
121 25 Mei 2031 8,625,642.45 7,437,167.67 16,062,810.12 705,342,453.72 12.50%
122 25 Juni 2031 8,715,492.90 7,347,317.23 16,062,810.12 696,626,960.83 12.50%
123 25 Juli 2031 8,806,279.28 7,256,530.84 16,062,810.12 687,820,681.55 12.50%
124 25 Agustus 2031 8,898,011.36 7,164,798.77 16,062,810.12 678,922,670.19 12.50%
125 25 September 2031 8,990,698.97 7,072,111.15 16,062,810.12 669,931,971.22 12.50%
126 25 Oktober 2031 9,084,352.09 6,978,458.03 16,062,810.12 660,847,619.13 12.50%
127 25 November 2031 9,178,980.76 6,883,829.37 16,062,810.12 651,668,638.37 12.50%
128 25 Desember 2031 9,274,595.14 6,788,214.98 16,062,810.12 642,394,043.23 12.50%
129 25 Januari 2032 9,371,205.51 6,691,604.62 16,062,810.12 633,022,837.72 12.50%
130 25 Februari 2032 9,468,822.23 6,593,987.89 16,062,810.12 623,554,015.49 12.50%
131 25 Maret 2032 9,567,455.79 6,495,354.33 16,062,810.12 613,986,559.70 12.50%
132 25 April 2032 9,667,116.79 6,395,693.33 16,062,810.12 604,319,442.91 12.50%
133 25 Mei 2032 9,767,815.93 6,294,994.20 16,062,810.12 594,551,626.98 12.50%
134 25 Juni 2032 9,869,564.01 6,193,246.11 16,062,810.12 584,682,062.97 12.50%
135 25 Juli 2032 9,972,371.97 6,090,438.16 16,062,810.12 574,709,691.01 12.50%
136 25 Agustus 2032 10,076,250.84 5,986,559.28 16,062,810.12 564,633,440.16 12.50%
137 25 September 2032 10,181,211.79 5,881,598.34 16,062,810.12 554,452,228.38 12.50%
138 25 Oktober 2032 10,287,266.08 5,775,544.05 16,062,810.12 544,164,962.30 12.50%
139 25 November 2032 10,394,425.10 5,668,385.02 16,062,810.12 533,770,537.20 12.50%
140 25 Desember 2032 10,502,700.36 5,560,109.76 16,062,810.12 523,267,836.84 12.50%
141 25 Januari 2033 10,612,103.49 5,450,706.63 16,062,810.12 512,655,733.35 12.50%
142 25 Februari 2033 10,722,646.23 5,340,163.89 16,062,810.12 501,933,087.12 12.50%
143 25 Maret 2033 10,834,340.47 5,228,469.66 16,062,810.12 491,098,746.65 12.50%
144 25 April 2033 10,947,198.18 5,115,611.94 16,062,810.12 480,151,548.47 12.50%
145 25 Mei 2033 11,061,231.49 5,001,578.63 16,062,810.12 469,090,316.98 12.50%
146 25 Juni 2033 11,176,452.65 4,886,357.47 16,062,810.12 457,913,864.33 12.50%
147 25 Juli 2033 11,292,874.04 4,769,936.09 16,062,810.12 446,620,990.29 12.50%
148 25 Agustus 2033 11,410,508.14 4,652,301.98 16,062,810.12 435,210,482.15 12.50%
149 25 September 2033 11,529,367.60 4,533,442.52 16,062,810.12 423,681,114.55 12.50%
150 25 Oktober 2033 11,649,465.18 4,413,344.94 16,062,810.12 412,031,649.37 12.50%
151 25 November 2033 11,770,813.78 4,291,996.35 16,062,810.12 400,260,835.60 12.50%
152 25 Desember 2033 11,893,426.42 4,169,383.70 16,062,810.12 388,367,409.18 12.50%
153 25 Januari 2034 12,017,316.28 4,045,493.85 16,062,810.12 376,350,092.90 12.50%
154 25 Februari 2034 12,142,496.66 3,920,313.47 16,062,810.12 364,207,596.25 12.50%
155 25 Maret 2034 12,268,981.00 3,793,829.13 16,062,810.12 351,938,615.25 12.50%
156 25 April 2034 12,396,782.88 3,666,027.24 16,062,810.12 339,541,832.37 12.50%
157 25 Mei 2034 12,525,916.04 3,536,894.09 16,062,810.12 327,015,916.33 12.50%
158 25 Juni 2034 12,656,394.33 3,406,415.80 16,062,810.12 314,359,522.01 12.50%
159 25 Juli 2034 12,788,231.77 3,274,578.35 16,062,810.12 301,571,290.24 12.50%
160 25 Agustus 2034 12,921,442.52 3,141,367.61 16,062,810.12 288,649,847.72 12.50%
161 25 September 2034 13,056,040.88 3,006,769.25 16,062,810.12 275,593,806.85 12.50%
162 25 Oktober 2034 13,192,041.30 2,870,768.82 16,062,810.12 262,401,765.54 12.50%
163 25 November 2034 13,329,458.40 2,733,351.72 16,062,810.12 249,072,307.15 12.50%
164 25 Desember 2034 13,468,306.92 2,594,503.20 16,062,810.12 235,604,000.22 12.50%
165 25 Januari 2035 13,608,601.79 2,454,208.34 16,062,810.12 221,995,398.44 12.50%
166 25 Februari 2035 13,750,358.06 2,312,452.07 16,062,810.12 208,245,040.38 12.50%
167 25 Maret 2035 13,893,590.95 2,169,219.17 16,062,810.12 194,351,449.43 12.50%
168 25 April 2035 14,038,315.86 2,024,494.26 16,062,810.12 180,313,133.57 12.50%
169 25 Mei 2035 14,184,548.31 1,878,261.81 16,062,810.12 166,128,585.26 12.50%
170 25 Juni 2035 14,332,304.03 1,730,506.10 16,062,810.12 151,796,281.23 12.50%
171 25 Juli 2035 14,481,598.86 1,581,211.26 16,062,810.12 137,314,682.37 12.50%
172 25 Agustus 2035 14,632,448.85 1,430,361.27 16,062,810.12 122,682,233.52 12.50%
173 25 September 2035 14,784,870.19 1,277,939.93 16,062,810.12 107,897,363.33 12.50%
174 25 Oktober 2035 14,938,879.25 1,123,930.87 16,062,810.12 92,958,484.08 12.50%
175 25 November 2035 15,094,492.58 968,317.54 16,062,810.12 77,863,991.50 12.50%
176 25 Desember 2035 15,251,726.88 811,083.24 16,062,810.12 62,612,264.62 12.50%
177 25 Januari 2036 15,410,599.03 652,211.09 16,062,810.12 47,201,665.58 12.50%
178 25 Februari 2036 15,571,126.11 491,684.02 16,062,810.12 31,630,539.48 12.50%
179 25 Maret 2036 15,733,325.34 329,484.79 16,062,810.12 15,897,214.14 12.50%
180 25 April 2036 15,897,214.14 165,595.98 16,062,810.12 0.00 12.50%
- JUMLAH 1,444,000,000.00 1,214,186,771.04 2,658,186,771.04 - -
untuk diisi

Tanggal awal angsuran 25 Januari 2020
Tanggal akhir angsuran 25 Desember 2029

120 Tenor III 60 Marjin III 13.75%
BSM
1 25 Januari 2020 6,102.05 5,000.00 11,102.05

2 25 Februari 2020 6,132.56 4,969.49 11,102.05
3 25 Maret 2020 6,163.22 4,938.83 11,102.05
4 25 April 2020 6,194.04 4,908.01 11,102.05
5 25 Mei 2020 6,225.01 4,877.04 11,102.05
6 25 Juni 2020 6,256.13 4,845.92 11,102.05
7 25 Juli 2020 6,287.42 4,814.63 11,102.05
8 25 Agustus 2020 6,318.85 4,783.20 11,102.05
9 25 September 2020 6,350.45 4,751.60 11,102.05
10 25 Oktober 2020 6,382.20 4,719.85 11,102.05
11 25 November 2020 6,414.11 4,687.94 11,102.05
12 25 Desember 2020 6,446.18 4,655.87 11,102.05
13 25 Januari 2021 6,478.41 4,623.64 11,102.05
14 25 Februari 2021 6,510.80 4,591.25 11,102.05
15 25 Maret 2021 6,543.36 4,558.69 11,102.05
16 25 April 2021 6,576.07 4,525.98 11,102.05
17 25 Mei 2021 6,608.95 4,493.10 11,102.05
18 25 Juni 2021 6,642.00 4,460.05 11,102.05
19 25 Juli 2021 6,675.21 4,426.84 11,102.05
20 25 Agustus 2021 6,708.59 4,393.46 11,102.05
21 25 September 2021 6,742.13 4,359.92 11,102.05
22 25 Oktober 2021 6,775.84 4,326.21 11,102.05
23 25 November 2021 6,809.72 4,292.33 11,102.05
24 25 Desember 2021 6,843.77 4,258.28 11,102.05
25 25 Januari 2022 5,908.81 6,688.10 12,596.91
26 25 Februari 2022 5,955.59 6,641.32 12,596.91
27 25 Maret 2022 6,002.73 6,594.18 12,596.91
28 25 April 2022 6,050.26 6,546.65 12,596.91
29 25 Mei 2022 6,098.15 6,498.76 12,596.91
30 25 Juni 2022 6,146.43 6,450.48 12,596.91
31 25 Juli 2022 6,195.09 6,401.82 12,596.91
32 25 Agustus 2022 6,244.13 6,352.78 12,596.91
33 25 September 2022 6,293.57 6,303.34 12,596.91
34 25 Oktober 2022 6,343.39 6,253.52 12,596.91
35 25 November 2022 6,393.61 6,203.30 12,596.91
36 25 Desember 2022 6,444.23 6,152.68 12,596.91
37 25 Januari 2023 6,495.24 6,101.67 12,596.91
38 25 Februari 2023 6,546.66 6,050.25 12,596.91
39 25 Maret 2023 6,598.49 5,998.42 12,596.91
40 25 April 2023 6,650.73 5,946.18 12,596.91
41 25 Mei 2023 6,703.38 5,893.53 12,596.91
42 25 Juni 2023 6,756.45 5,840.46 12,596.91
43 25 Juli 2023 6,809.94 5,786.97 12,596.91
44 25 Agustus 2023 6,863.85 5,733.06 12,596.91
45 25 September 2023 6,918.19 5,678.72 12,596.91
46 25 Oktober 2023 6,972.96 5,623.95 12,596.91
47 25 November 2023 7,028.16 5,568.75 12,596.91
48 25 Desember 2023 7,083.80 5,513.11 12,596.91
49 25 Januari 2024 7,139.88 5,457.03 12,596.91
50 25 Februari 2024 7,196.40 5,400.51 12,596.91
51 25 Maret 2024 7,253.38 5,343.53 12,596.91
52 25 April 2024 7,310.80 5,286.11 12,596.91
53 25 Mei 2024 7,368.68 5,228.23 12,596.91
54 25 Juni 2024 7,427.01 5,169.90 12,596.91
55 25 Juli 2024 7,485.81 5,111.10 12,596.91
56 25 Agustus 2024 7,545.07 5,051.84 12,596.91
57 25 September 2024 7,604.80 4,992.11 12,596.91
58 25 Oktober 2024 7,665.01 4,931.90 12,596.91
59 25 November 2024 7,725.69 4,871.22 12,596.91
60 25 Desember 2024 7,786.85 4,810.06 12,596.91
61 25 Januari 2025 7,005.97 6,872.71 13,878.67
62 25 Februari 2025 7,086.24 6,792.43 13,878.67
63 25 Maret 2025 7,167.44 6,711.23 13,878.67
64 25 April 2025 7,249.57 6,629.10 13,878.67
65 25 Mei 2025 7,332.64 6,546.04 13,878.67
66 25 Juni 2025 7,416.66 6,462.02 13,878.67
67 25 Juli 2025 7,501.64 6,377.03 13,878.67
68 25 Agustus 2025 7,587.59 6,291.08 13,878.67
69 25 September 2025 7,674.54 6,204.14 13,878.67
70 25 Oktober 2025 7,762.47 6,116.20 13,878.67
71 25 November 2025 7,851.42 6,027.25 13,878.67
72 25 Desember 2025 7,941.38 5,937.29 13,878.67
73 25 Januari 2026 8,032.38 5,846.30 13,878.67
74 25 Februari 2026 8,124.41 5,754.26 13,878.67
75 25 Maret 2026 8,217.51 5,661.17 13,878.67
76 25 April 2026 8,311.67 5,567.01 13,878.67
77 25 Mei 2026 8,406.90 5,471.77 13,878.67
78 25 Juni 2026 8,503.23 5,375.44 13,878.67
79 25 Juli 2026 8,600.67 5,278.01 13,878.67
80 25 Agustus 2026 8,699.21 5,179.46 13,878.67
81 25 September 2026 8,798.89 5,079.78 13,878.67
82 25 Oktober 2026 8,899.71 4,978.96 13,878.67
83 25 November 2026 9,001.69 4,876.98 13,878.67
84 25 Desember 2026 9,104.83 4,773.84 13,878.67
85 25 Januari 2027 9,209.16 4,669.51 13,878.67
86 25 Februari 2027 9,314.68 4,563.99 13,878.67
87 25 Maret 2027 9,421.41 4,457.26 13,878.67
88 25 April 2027 9,529.37 4,349.31 13,878.67
89 25 Mei 2027 9,638.56 4,240.12 13,878.67
90 25 Juni 2027 9,749.00 4,129.67 13,878.67
91 25 Juli 2027 9,860.71 4,017.97 13,878.67
92 25 Agustus 2027 9,973.69 3,904.98 13,878.67
93 25 September 2027 10,087.98 3,790.70 13,878.67
94 25 Oktober 2027 10,203.57 3,675.11 13,878.67
95 25 November 2027 10,320.48 3,558.19 13,878.67
96 25 Desember 2027 10,438.74 3,439.93 13,878.67
97 25 Januari 2028 10,558.35 3,320.32 13,878.67
98 25 Februari 2028 10,679.33 3,199.34 13,878.67
99 25 Maret 2028 10,801.70 3,076.98 13,878.67
100 25 April 2028 10,925.47 2,953.21 13,878.67
101 25 Mei 2028 11,050.65 2,828.02 13,878.67
102 25 Juni 2028 11,177.28 2,701.40 13,878.67
103 25 Juli 2028 11,305.35 2,573.32 13,878.67
104 25 Agustus 2028 11,434.89 2,443.78 13,878.67
105 25 September 2028 11,565.91 2,312.76 13,878.67
106 25 Oktober 2028 11,698.44 2,180.23 13,878.67
107 25 November 2028 11,832.49 2,046.19 13,878.67
108 25 Desember 2028 11,968.07 1,910.61 13,878.67
109 25 Januari 2029 12,105.20 1,773.47 13,878.67
110 25 Februari 2029 12,243.91 1,634.77 13,878.67
111 25 Maret 2029 12,384.20 1,494.47 13,878.67
112 25 April 2029 12,526.10 1,352.57 13,878.67
113 25 Mei 2029 12,669.63 1,209.04 13,878.67
114 25 Juni 2029 12,814.80 1,063.87 13,878.67
115 25 Juli 2029 12,961.64 917.03 13,878.67
116 25 Agustus 2029 13,110.16 768.51 13,878.67
117 25 September 2029 13,260.38 618.29 13,878.67
118 25 Oktober 2029 13,412.32 466.35 13,878.67
119 25 November 2029 13,566.00 312.67 13,878.67
120 25 Desember 2029 13,721.45 157.22 13,878.67
- JUMLAH 1,000,000.00 552,658.34 1,552,658.34
10
0
Angsuran
Angsuran III Rp13,878.67
M
Outstanding Pokok ERR Tenor II
1,000,000.00 true
905,195.21 6.00% false ### false
838,904.12 9.50% false false ### true
744,445.81 9.50% false ### false
0.00 13.75% false ### true 9.50% false
- - true 35.59% - false ### false
Tenor III
### false ### 1 1 5,000.00

### false ### 2 5,000.00 2 9,969.49
### false ### 3 9,969.49 3 14,908.32
### false ### 4 14,908.32 4 19,816.33
### false ### 5 19,816.33 5 24,693.37
### false ### 6 24,693.37 6 29,539.28
### false ### 7 29,539.28 7 34,353.92
### false ### 8 34,353.92 8 39,137.12
### false ### 9 39,137.12 9 43,888.72
### false ### 10 43,888.72 10 48,608.57
### false ### 11 48,608.57 11 53,296.51
### false ### 12 53,296.51 12 57,952.38
### false ### 13 57,952.38 13 62,576.02
### false ### 14 62,576.02 14 67,167.27
### false ### 15 67,167.27 15 71,725.96
### false ### 16 71,725.96 16 76,251.94
### false ### 17 76,251.94 17 80,745.03
### false ### 18 80,745.03 18 85,205.08
### false ### 19 85,205.08 19 89,631.92
### false ### 20 89,631.92 20 94,025.39
### false ### 21 94,025.39 21 98,385.31
### false ### 22 98,385.31 22 102,711.52
### false ### 23 102,711.52 23 107,003.85
### false ### 24 107,003.85 24 111,262.14
### false ### 25 111,262.14 25 117,950.24
### false ### 26 117,950.24 26 124,591.56
### false ### 27 124,591.56 27 131,185.74
### false ### 28 131,185.74 28 137,732.39
### false ### 29 137,732.39 29 144,231.15
### false ### 30 144,231.15 30 150,681.63
### false ### 31 150,681.63 31 157,083.45
### false ### 32 157,083.45 32 163,436.23
### false ### 33 163,436.23 33 169,739.57
### false ### 34 169,739.57 34 175,993.09
### false ### 35 175,993.09 35 182,196.39
### false ### 36 182,196.39 36 188,349.07
### false ### 37 188,349.07 37 194,450.74
### false ### 38 194,450.74 38 200,500.99
### false ### 39 200,500.99 39 206,499.41
### false ### 40 206,499.41 40 212,445.59
### false ### 41 212,445.59 41 218,339.12
### false ### 42 218,339.12 42 224,179.58
### false ### 43 224,179.58 43 229,966.55
### false ### 44 229,966.55 44 235,699.61
### false ### 45 235,699.61 45 241,378.33
### false ### 46 241,378.33 46 247,002.28
### false ### 47 247,002.28 47 252,571.03
### false ### 48 252,571.03 48 258,084.14
### false ### 49 258,084.14 49 263,541.17
### false ### 50 263,541.17 50 268,941.68
### false ### 51 268,941.68 51 274,285.21
### false ### 52 274,285.21 52 279,571.33
### false ### 53 279,571.33 53 284,799.56
### false ### 54 284,799.56 54 289,969.46
### false ### 55 289,969.46 55 295,080.56
### false ### 56 295,080.56 56 300,132.40
### false ### 57 300,132.40 57 305,124.51
### false ### 58 305,124.51 58 310,056.42
### false ### 59 310,056.42 59 314,927.64
### false ### 60 314,927.64 60 319,737.70
### true ### 61 319,737.70 61 326,610.40
### false ### 62 326,610.40 62 333,402.83
### false ### 63 333,402.83 63 340,114.06
### false ### 64 340,114.06 64 346,743.17
### false ### 65 346,743.17 65 353,289.20
### false ### 66 353,289.20 66 359,751.22
### false ### 67 359,751.22 67 366,128.26
### false ### 68 366,128.26 68 372,419.33
### false ### 69 372,419.33 69 378,623.47
### false ### 70 378,623.47 70 384,739.67
### false ### 71 384,739.67 71 390,766.93
### false ### 72 390,766.93 72 396,704.22
### false ### 73 396,704.22 73 402,550.51
### false ### 74 402,550.51 74 408,304.77
### false ### 75 408,304.77 75 413,965.94
### false ### 76 413,965.94 76 419,532.94
### false ### 77 419,532.94 77 425,004.71
### false ### 78 425,004.71 78 430,380.15
### false ### 79 430,380.15 79 435,658.16
### false ### 80 435,658.16 80 440,837.62
### false ### 81 440,837.62 81 445,917.40
### false ### 82 445,917.40 82 450,896.35
### false ### 83 450,896.35 83 455,773.34
### false ### 84 455,773.34 84 460,547.18
### false ### 85 460,547.18 85 465,216.69
### false ### 86 465,216.69 86 469,780.68
### false ### 87 469,780.68 87 474,237.94
### false ### 88 474,237.94 88 478,587.24
### false ### 89 478,587.24 89 482,827.36
### false ### 90 482,827.36 90 486,957.03
### false ### 91 486,957.03 91 490,975.00
### false ### 92 490,975.00 92 494,879.98
### false ### 93 494,879.98 93 498,670.68
### false ### 94 498,670.68 94 502,345.78
### false ### 95 502,345.78 95 505,903.97
### false ### 96 505,903.97 96 509,343.91
### false ### 97 509,343.91 97 512,664.23
### false ### 98 512,664.23 98 515,863.57
### false ### 99 515,863.57 99 518,940.55
### false ### 100 518,940.55 100 521,893.75
### false ### 101 521,893.75 101 524,721.77
### false ### 102 524,721.77 102 527,423.17
### false ### 103 527,423.17 103 529,996.49
### false ### 104 529,996.49 104 532,440.27
### false ### 105 532,440.27 105 534,753.03
### false ### 106 534,753.03 106 536,933.26
### false ### 107 536,933.26 107 538,979.45
### false ### 108 538,979.45 108 540,890.06
### false ### 109 540,890.06 109 542,663.53
### false ### 110 542,663.53 110 544,298.30
### false ### 111 544,298.30 111 545,792.77
### false ### 112 545,792.77 112 547,145.34
### false ### 113 547,145.34 113 548,354.38
### false ### 114 548,354.38 114 549,418.25
### false ### 115 549,418.25 115 550,335.28
### false ### 116 550,335.28 116 551,103.80
### false ### 117 551,103.80 117 551,722.09
### false ### 118 551,722.09 118 552,188.44
### false ### 119 552,188.44 119 552,501.11
### false ### 120 552,501.11 120 552,658.34
0.00 false 0.00 - 552,658.34 - 1,105,316.67
- false - 1,105,316.67 1,105,316.67
false 1,105,316.67 1,105,316.67
false 1,105,316.67 1,105,316.67
false 1,105,316.67 1,105,316.67
false 1,105,316.67 1,105,316.67
false 1,105,316.67 1,105,316.67
false 1,105,316.67 1,105,316.67
false 1,105,316.67 1,105,316.67
false 1,105,316.67 1,105,316.67
false 1,105,316.67 1,105,316.67
false 1,105,316.67 1,105,316.67
false 1,105,316.67 1,105,316.67
false 1,105,316.67 1,105,316.67
false 1,105,316.67 1,105,316.67
false 1,105,316.67 1,105,316.67
false 1,105,316.67 1,105,316.67
false 1,105,316.67 1,105,316.67
false 1,105,316.67 1,105,316.67
false 1,105,316.67 1,105,316.67
false 1,105,316.67 1,105,316.67
false 1,105,316.67 1,105,316.67
false 1,105,316.67 1,105,316.67
false 1,105,316.67 1,105,316.67
false 1,105,316.67 1,105,316.67
false 1,105,316.67 1,105,316.67
false 1,105,316.67 1,105,316.67
false 1,105,316.67 1,105,316.67
false 1,105,316.67 1,105,316.67
false 1,105,316.67 1,105,316.67
false 1,105,316.67 1,105,316.67
false 1,105,316.67 1,105,316.67
false 1,105,316.67 1,105,316.67
false 1,105,316.67 1,105,316.67
false 1,105,316.67 1,105,316.67
false 1,105,316.67 1,105,316.67
false 1,105,316.67 1,105,316.67
false 1,105,316.67 1,105,316.67
false 1,105,316.67 1,105,316.67
false 1,105,316.67 1,105,316.67
false 1,105,316.67 1,105,316.67
false 1,105,316.67 1,105,316.67
false 1,105,316.67 1,105,316.67
false 1,105,316.67 1,105,316.67
false 1,105,316.67 1,105,316.67
false 1,105,316.67 1,105,316.67
false 1,105,316.67 1,105,316.67
false 1,105,316.67 1,105,316.67
false 1,105,316.67 1,105,316.67
false 1,105,316.67 1,105,316.67
false 1,105,316.67 1,105,316.67
false 1,105,316.67 1,105,316.67
false 1,105,316.67 1,105,316.67
false 1,105,316.67 1,105,316.67
false 1,105,316.67 1,105,316.67
false 1,105,316.67 1,105,316.67
false 1,105,316.67 1,105,316.67
false 1,105,316.67 1,105,316.67
false 1,105,316.67 1,105,316.67
false 1,105,316.67 1,105,316.67
1,105,316.67
1 5,000.00
2 4,969.49
3 4,938.83
4 4,908.01
5 4,877.04
6 4,845.92
7 4,814.63
8 4,783.20
9 4,751.60
10 4,719.85
11 4,687.94
12 4,655.87
13 4,623.64
14 4,591.25
15 4,558.69
16 4,525.98
17 4,493.10
18 4,460.05
19 4,426.84
20 4,393.46
21 4,359.92
22 4,326.21
23 4,292.33
24 4,258.28
25 6,688.10
26 6,641.32
27 6,594.18
28 6,546.65
29 6,498.76
30 6,450.48
31 6,401.82
32 6,352.78
33 6,303.34
34 6,253.52
35 6,203.30
36 6,152.68
37 6,101.67
38 6,050.25
39 5,998.42
40 5,946.18
41 5,893.53
42 5,840.46
43 5,786.97
44 5,733.06
45 5,678.72
46 5,623.95
47 5,568.75
48 5,513.11
49 5,457.03
50 5,400.51
51 5,343.53
52 5,286.11
53 5,228.23
54 5,169.90
55 5,111.10
56 5,051.84
57 4,992.11
58 4,931.90
59 4,871.22
60 4,810.06
61 6,872.71
62 6,792.43
63 6,711.23
64 6,629.10
65 6,546.04
66 6,462.02
67 6,377.03
68 6,291.08
69 6,204.14
70 6,116.20
71 6,027.25
72 5,937.29
73 5,846.30
74 5,754.26
75 5,661.17
76 5,567.01
77 5,471.77
78 5,375.44
79 5,278.01
80 5,179.46
81 5,079.78
82 4,978.96
83 4,876.98
84 4,773.84
85 4,669.51
86 4,563.99
87 4,457.26
88 4,349.31
89 4,240.12
90 4,129.67
91 4,017.97
92 3,904.98
93 3,790.70
94 3,675.11
95 3,558.19
96 3,439.93
97 3,320.32
98 3,199.34
99 3,076.98
100 2,953.21
101 2,828.02
102 2,701.40
103 2,573.32
104 2,443.78
105 2,312.76
106 2,180.23
107 2,046.19
108 1,910.61
109 1,773.47
110 1,634.77
111 1,494.47
112 1,352.57
113 1,209.04
114 1,063.87
115 917.03
116 768.51
117 618.29
118 466.35
119 312.67
120 157.22
- 552,658.34
untuk diisi

Tanggal awal angsuran 26 April 2020
Tanggal akhir angsuran 26 Maret 2035

180 Tenor III 120 Marjin III 13.75%
BSM
1 26 April 2020 3,438.57 5,000.00 8,438.57

2 26 Mei 2020 3,455.76 4,982.81 8,438.57
3 26 Juni 2020 3,473.04 4,965.53 8,438.57
4 26 Juli 2020 3,490.41 4,948.16 8,438.57
5 26 Agustus 2020 3,507.86 4,930.71 8,438.57
6 26 September 2020 3,525.40 4,913.17 8,438.57
7 26 Oktober 2020 3,543.02 4,895.54 8,438.57
8 26 November 2020 3,560.74 4,877.83 8,438.57
9 26 Desember 2020 3,578.54 4,860.03 8,438.57
10 26 Januari 2021 3,596.43 4,842.13 8,438.57
11 26 Februari 2021 3,614.42 4,824.15 8,438.57
12 26 Maret 2021 3,632.49 4,806.08 8,438.57
13 26 April 2021 3,650.65 4,787.92 8,438.57
14 26 Mei 2021 3,668.90 4,769.66 8,438.57
15 26 Juni 2021 3,687.25 4,751.32 8,438.57
16 26 Juli 2021 3,705.69 4,732.88 8,438.57
17 26 Agustus 2021 3,724.21 4,714.35 8,438.57
18 26 September 2021 3,742.84 4,695.73 8,438.57
19 26 Oktober 2021 3,761.55 4,677.02 8,438.57
20 26 November 2021 3,780.36 4,658.21 8,438.57
21 26 Desember 2021 3,799.26 4,639.31 8,438.57
22 26 Januari 2022 3,818.26 4,620.31 8,438.57
23 26 Februari 2022 3,837.35 4,601.22 8,438.57
24 26 Maret 2022 3,856.53 4,582.04 8,438.57
25 26 April 2022 2,983.18 7,224.36 10,207.54
26 26 Mei 2022 3,006.79 7,200.74 10,207.54
27 26 Juni 2022 3,030.60 7,176.94 10,207.54
28 26 Juli 2022 3,054.59 7,152.95 10,207.54
29 26 Agustus 2022 3,078.77 7,128.76 10,207.54
30 26 September 2022 3,103.15 7,104.39 10,207.54
31 26 Oktober 2022 3,127.71 7,079.82 10,207.54
32 26 November 2022 3,152.47 7,055.06 10,207.54
33 26 Desember 2022 3,177.43 7,030.10 10,207.54
34 26 Januari 2023 3,202.59 7,004.95 10,207.54
35 26 Februari 2023 3,227.94 6,979.60 10,207.54
36 26 Maret 2023 3,253.49 6,954.04 10,207.54
37 26 April 2023 3,279.25 6,928.28 10,207.54
38 26 Mei 2023 3,305.21 6,902.32 10,207.54
39 26 Juni 2023 3,331.38 6,876.16 10,207.54
40 26 Juli 2023 3,357.75 6,849.78 10,207.54
41 26 Agustus 2023 3,384.33 6,823.20 10,207.54
42 26 September 2023 3,411.13 6,796.41 10,207.54
43 26 Oktober 2023 3,438.13 6,769.40 10,207.54
44 26 November 2023 3,465.35 6,742.19 10,207.54
45 26 Desember 2023 3,492.78 6,714.75 10,207.54
46 26 Januari 2024 3,520.43 6,687.10 10,207.54
47 26 Februari 2024 3,548.31 6,659.23 10,207.54
48 26 Maret 2024 3,576.40 6,631.14 10,207.54
49 26 April 2024 3,604.71 6,602.83 10,207.54
50 26 Mei 2024 3,633.25 6,574.29 10,207.54
51 26 Juni 2024 3,662.01 6,545.53 10,207.54
52 26 Juli 2024 3,691.00 6,516.54 10,207.54
53 26 Agustus 2024 3,720.22 6,487.32 10,207.54
54 26 September 2024 3,749.67 6,457.86 10,207.54
55 26 Oktober 2024 3,779.36 6,428.18 10,207.54
56 26 November 2024 3,809.28 6,398.26 10,207.54
57 26 Desember 2024 3,839.43 6,368.10 10,207.54
58 26 Januari 2025 3,869.83 6,337.71 10,207.54
59 26 Februari 2025 3,900.47 6,307.07 10,207.54
60 26 Maret 2025 3,931.34 6,276.19 10,207.54
61 26 April 2025 3,090.99 9,038.91 12,129.91
62 26 Mei 2025 3,126.41 9,003.50 12,129.91
63 26 Juni 2025 3,162.23 8,967.67 12,129.91
64 26 Juli 2025 3,198.47 8,931.44 12,129.91
65 26 Agustus 2025 3,235.12 8,894.79 12,129.91
66 26 September 2025 3,272.18 8,857.72 12,129.91
67 26 Oktober 2025 3,309.68 8,820.23 12,129.91
68 26 November 2025 3,347.60 8,782.30 12,129.91
69 26 Desember 2025 3,385.96 8,743.95 12,129.91
70 26 Januari 2026 3,424.76 8,705.15 12,129.91
71 26 Februari 2026 3,464.00 8,665.91 12,129.91
72 26 Maret 2026 3,503.69 8,626.22 12,129.91
73 26 April 2026 3,543.84 8,586.07 12,129.91
74 26 Mei 2026 3,584.44 8,545.46 12,129.91
75 26 Juni 2026 3,625.52 8,504.39 12,129.91
76 26 Juli 2026 3,667.06 8,462.85 12,129.91
77 26 Agustus 2026 3,709.08 8,420.83 12,129.91
78 26 September 2026 3,751.58 8,378.33 12,129.91
79 26 Oktober 2026 3,794.56 8,335.34 12,129.91
80 26 November 2026 3,838.04 8,291.86 12,129.91
81 26 Desember 2026 3,882.02 8,247.89 12,129.91
82 26 Januari 2027 3,926.50 8,203.40 12,129.91
83 26 Februari 2027 3,971.49 8,158.41 12,129.91
84 26 Maret 2027 4,017.00 8,112.91 12,129.91
85 26 April 2027 4,063.03 8,066.88 12,129.91
86 26 Mei 2027 4,109.58 8,020.32 12,129.91
87 26 Juni 2027 4,156.67 7,973.23 12,129.91
88 26 Juli 2027 4,204.30 7,925.61 12,129.91
89 26 Agustus 2027 4,252.47 7,877.43 12,129.91
90 26 September 2027 4,301.20 7,828.71 12,129.91
91 26 Oktober 2027 4,350.49 7,779.42 12,129.91
92 26 November 2027 4,400.33 7,729.57 12,129.91
93 26 Desember 2027 4,450.76 7,679.15 12,129.91
94 26 Januari 2028 4,501.75 7,628.15 12,129.91
95 26 Februari 2028 4,553.34 7,576.57 12,129.91
96 26 Maret 2028 4,605.51 7,524.40 12,129.91
97 26 April 2028 4,658.28 7,471.63 12,129.91
98 26 Mei 2028 4,711.66 7,418.25 12,129.91
99 26 Juni 2028 4,765.65 7,364.26 12,129.91
100 26 Juli 2028 4,820.25 7,309.65 12,129.91
101 26 Agustus 2028 4,875.48 7,254.42 12,129.91
102 26 September 2028 4,931.35 7,198.56 12,129.91
103 26 Oktober 2028 4,987.85 7,142.05 12,129.91
104 26 November 2028 5,045.01 7,084.90 12,129.91
105 26 Desember 2028 5,102.81 7,027.09 12,129.91
106 26 Januari 2029 5,161.28 6,968.62 12,129.91
107 26 Februari 2029 5,220.42 6,909.48 12,129.91
108 26 Maret 2029 5,280.24 6,849.67 12,129.91
109 26 April 2029 5,340.74 6,789.16 12,129.91
110 26 Mei 2029 5,401.94 6,727.97 12,129.91
111 26 Juni 2029 5,463.84 6,666.07 12,129.91
112 26 Juli 2029 5,526.44 6,603.46 12,129.91
113 26 Agustus 2029 5,589.77 6,540.14 12,129.91
114 26 September 2029 5,653.82 6,476.09 12,129.91
115 26 Oktober 2029 5,718.60 6,411.31 12,129.91
116 26 November 2029 5,784.12 6,345.78 12,129.91
117 26 Desember 2029 5,850.40 6,279.51 12,129.91
118 26 Januari 2030 5,917.44 6,212.47 12,129.91
119 26 Februari 2030 5,985.24 6,144.67 12,129.91
120 26 Maret 2030 6,053.82 6,076.08 12,129.91
121 26 April 2030 6,123.19 6,006.72 12,129.91
122 26 Mei 2030 6,193.35 5,936.56 12,129.91
123 26 Juni 2030 6,264.32 5,865.59 12,129.91
124 26 Juli 2030 6,336.09 5,793.81 12,129.91
125 26 Agustus 2030 6,408.70 5,721.21 12,129.91
126 26 September 2030 6,482.13 5,647.78 12,129.91
127 26 Oktober 2030 6,556.40 5,573.50 12,129.91
128 26 November 2030 6,631.53 5,498.38 12,129.91
129 26 Desember 2030 6,707.51 5,422.39 12,129.91
130 26 Januari 2031 6,784.37 5,345.54 12,129.91
131 26 Februari 2031 6,862.11 5,267.80 12,129.91
132 26 Maret 2031 6,940.74 5,189.17 12,129.91
133 26 April 2031 7,020.27 5,109.64 12,129.91
134 26 Mei 2031 7,100.71 5,029.20 12,129.91
135 26 Juni 2031 7,182.07 4,947.84 12,129.91
136 26 Juli 2031 7,264.36 4,865.54 12,129.91
137 26 Agustus 2031 7,347.60 4,782.31 12,129.91
138 26 September 2031 7,431.79 4,698.11 12,129.91
139 26 Oktober 2031 7,516.95 4,612.96 12,129.91
140 26 November 2031 7,603.08 4,526.83 12,129.91
141 26 Desember 2031 7,690.20 4,439.71 12,129.91
142 26 Januari 2032 7,778.32 4,351.59 12,129.91
143 26 Februari 2032 7,867.44 4,262.46 12,129.91
144 26 Maret 2032 7,957.59 4,172.32 12,129.91
145 26 April 2032 8,048.77 4,081.14 12,129.91
146 26 Mei 2032 8,141.00 3,988.91 12,129.91
147 26 Juni 2032 8,234.28 3,895.63 12,129.91
148 26 Juli 2032 8,328.63 3,801.28 12,129.91
149 26 Agustus 2032 8,424.06 3,705.84 12,129.91
150 26 September 2032 8,520.59 3,609.32 12,129.91
151 26 Oktober 2032 8,618.22 3,511.69 12,129.91
152 26 November 2032 8,716.97 3,412.94 12,129.91
153 26 Desember 2032 8,816.85 3,313.05 12,129.91
154 26 Januari 2033 8,917.88 3,212.03 12,129.91
155 26 Februari 2033 9,020.06 3,109.84 12,129.91
156 26 Maret 2033 9,123.42 3,006.49 12,129.91
157 26 April 2033 9,227.96 2,901.95 12,129.91
158 26 Mei 2033 9,333.69 2,796.21 12,129.91
159 26 Juni 2033 9,440.64 2,689.26 12,129.91
160 26 Juli 2033 9,548.82 2,581.09 12,129.91
161 26 Agustus 2033 9,658.23 2,471.68 12,129.91
162 26 September 2033 9,768.90 2,361.01 12,129.91
163 26 Oktober 2033 9,880.83 2,249.07 12,129.91
164 26 November 2033 9,994.05 2,135.86 12,129.91
165 26 Desember 2033 10,108.56 2,021.34 12,129.91
166 26 Januari 2034 10,224.39 1,905.51 12,129.91
167 26 Februari 2034 10,341.55 1,788.36 12,129.91
168 26 Maret 2034 10,460.04 1,669.86 12,129.91
169 26 April 2034 10,579.90 1,550.01 12,129.91
170 26 Mei 2034 10,701.13 1,428.78 12,129.91
171 26 Juni 2034 10,823.74 1,306.16 12,129.91
172 26 Juli 2034 10,947.77 1,182.14 12,129.91
173 26 Agustus 2034 11,073.21 1,056.70 12,129.91
174 26 September 2034 11,200.09 929.82 12,129.91
175 26 Oktober 2034 11,328.42 801.48 12,129.91
176 26 November 2034 11,458.23 671.68 12,129.91
177 26 Desember 2034 11,589.52 540.39 12,129.91
178 26 Januari 2035 11,722.32 407.59 12,129.91
179 26 Februari 2035 11,856.64 273.27 12,129.91
180 26 Maret 2035 11,992.49 137.41 12,129.91
- JUMLAH 1,000,000.00 1,025,585.70 2,025,585.70
15
0
Angsuran
Angsuran III Rp12,129.91
M
Outstanding Pokok ERR Tenor II
1,000,000.00 true
946,576.52 6.00% false ### false
909,567.31 9.50% false false ### true
861,878.17 9.50% false ### false
0.00 13.75% false ### true 10.82% false
- -
Tenor III
### false ### 1 1 5,000.00

### false ### 2 5,000.00 2 9,982.81
### false ### 3 9,982.81 3 14,948.34
### false ### 4 14,948.34 4 19,896.50
### false ### 5 19,896.50 5 24,827.21
### false ### 6 24,827.21 6 29,740.38
### false ### 7 29,740.38 7 34,635.93
### false ### 8 34,635.93 8 39,513.76
### false ### 9 39,513.76 9 44,373.78
### false ### 10 44,373.78 10 49,215.92
### false ### 11 49,215.92 11 54,040.07
### false ### 12 54,040.07 12 58,846.15
### false ### 13 58,846.15 13 63,634.06
### false ### 14 63,634.06 14 68,403.73
### false ### 15 68,403.73 15 73,155.04
### false ### 16 73,155.04 16 77,887.93
### false ### 17 77,887.93 17 82,602.28
### false ### 18 82,602.28 18 87,298.01
### false ### 19 87,298.01 19 91,975.03
### false ### 20 91,975.03 20 96,633.24
### false ### 21 96,633.24 21 101,272.55
### false ### 22 101,272.55 22 105,892.87
### false ### 23 105,892.87 23 110,494.09
### false ### 24 110,494.09 24 115,076.12
### false ### 25 115,076.12 25 122,300.48
### false ### 26 122,300.48 26 129,501.22
### false ### 27 129,501.22 27 136,678.16
### false ### 28 136,678.16 28 143,831.11
### false ### 29 143,831.11 29 150,959.87
### false ### 30 150,959.87 30 158,064.26
### false ### 31 158,064.26 31 165,144.08
### false ### 32 165,144.08 32 172,199.14
### false ### 33 172,199.14 33 179,229.25
### false ### 34 179,229.25 34 186,234.20
### false ### 35 186,234.20 35 193,213.79
### false ### 36 193,213.79 36 200,167.84
### false ### 37 200,167.84 37 207,096.12
### false ### 38 207,096.12 38 213,998.44
### false ### 39 213,998.44 39 220,874.60
### false ### 40 220,874.60 40 227,724.39
### false ### 41 227,724.39 41 234,547.59
### false ### 42 234,547.59 42 241,344.00
### false ### 43 241,344.00 43 248,113.40
### false ### 44 248,113.40 44 254,855.59
### false ### 45 254,855.59 45 261,570.34
### false ### 46 261,570.34 46 268,257.44
### false ### 47 268,257.44 47 274,916.67
### false ### 48 274,916.67 48 281,547.81
### false ### 49 281,547.81 49 288,150.64
### false ### 50 288,150.64 50 294,724.93
### false ### 51 294,724.93 51 301,270.46
### false ### 52 301,270.46 52 307,786.99
### false ### 53 307,786.99 53 314,274.31
### false ### 54 314,274.31 54 320,732.17
### false ### 55 320,732.17 55 327,160.35
### false ### 56 327,160.35 56 333,558.61
### false ### 57 333,558.61 57 339,926.71
### false ### 58 339,926.71 58 346,264.42
### false ### 59 346,264.42 59 352,571.49
### false ### 60 352,571.49 60 358,847.68
### true ### 61 358,847.68 61 367,886.59
### false ### 62 367,886.59 62 376,890.09
### false ### 63 376,890.09 63 385,857.76
### false ### 64 385,857.76 64 394,789.20
### false ### 65 394,789.20 65 403,683.99
### false ### 66 403,683.99 66 412,541.72
### false ### 67 412,541.72 67 421,361.94
### false ### 68 421,361.94 68 430,144.25
### false ### 69 430,144.25 69 438,888.20
### false ### 70 438,888.20 70 447,593.34
### false ### 71 447,593.34 71 456,259.25
### false ### 72 456,259.25 72 464,885.47
### false ### 73 464,885.47 73 473,471.54
### false ### 74 473,471.54 74 482,017.00
### false ### 75 482,017.00 75 490,521.39
### false ### 76 490,521.39 76 498,984.24
### false ### 77 498,984.24 77 507,405.07
### false ### 78 507,405.07 78 515,783.40
### false ### 79 515,783.40 79 524,118.74
### false ### 80 524,118.74 80 532,410.61
### false ### 81 532,410.61 81 540,658.49
### false ### 82 540,658.49 82 548,861.90
### false ### 83 548,861.90 83 557,020.31
### false ### 84 557,020.31 84 565,133.22
### false ### 85 565,133.22 85 573,200.10
### false ### 86 573,200.10 86 581,220.42
### false ### 87 581,220.42 87 589,193.65
### false ### 88 589,193.65 88 597,119.26
### false ### 89 597,119.26 89 604,996.69
### false ### 90 604,996.69 90 612,825.40
### false ### 91 612,825.40 91 620,604.82
### false ### 92 620,604.82 92 628,334.39
### false ### 93 628,334.39 93 636,013.54
### false ### 94 636,013.54 94 643,641.69
### false ### 95 643,641.69 95 651,218.26
### false ### 96 651,218.26 96 658,742.66
### false ### 97 658,742.66 97 666,214.29
### false ### 98 666,214.29 98 673,632.53
### false ### 99 673,632.53 99 680,996.80
### false ### 100 680,996.80 100 688,306.45
### false ### 101 688,306.45 101 695,560.87
### false ### 102 695,560.87 102 702,759.43
### false ### 103 702,759.43 103 709,901.48
### false ### 104 709,901.48 104 716,986.38
### false ### 105 716,986.38 105 724,013.48
### false ### 106 724,013.48 106 730,982.10
### false ### 107 730,982.10 107 737,891.58
### false ### 108 737,891.58 108 744,741.25
### false ### 109 744,741.25 109 751,530.41
### false ### 110 751,530.41 110 758,258.38
### false ### 111 758,258.38 111 764,924.45
### false ### 112 764,924.45 112 771,527.92
### false ### 113 771,527.92 113 778,068.06
### false ### 114 778,068.06 114 784,544.15
### false ### 115 784,544.15 115 790,955.45
### false ### 116 790,955.45 116 797,301.23
### false ### 117 797,301.23 117 803,580.74
### false ### 118 803,580.74 118 809,793.21
### false ### 119 809,793.21 119 815,937.87
### false ### 120 815,937.87 120 822,013.96
### false ### 121 822,013.96 121 828,020.68
### false ### 122 828,020.68 122 833,957.23
### false ### 123 833,957.23 123 839,822.82
### false ### 124 839,822.82 124 845,616.64
### false ### 125 845,616.64 125 851,337.85
### false ### 126 851,337.85 126 856,985.63
### false ### 127 856,985.63 127 862,559.13
### false ### 128 862,559.13 128 868,057.51
### false ### 129 868,057.51 129 873,479.90
### false ### 130 873,479.90 130 878,825.43
### false ### 131 878,825.43 131 884,093.23
### false ### 132 884,093.23 132 889,282.40
### false ### 133 889,282.40 133 894,392.04
### false ### 134 894,392.04 134 899,421.24
### false ### 135 899,421.24 135 904,369.08
### false ### 136 904,369.08 136 909,234.62
### false ### 137 909,234.62 137 914,016.92
### false ### 138 914,016.92 138 918,715.04
### false ### 139 918,715.04 139 923,328.00
### false ### 140 923,328.00 140 927,854.82
### false ### 141 927,854.82 141 932,294.53
### false ### 142 932,294.53 142 936,646.12
### false ### 143 936,646.12 143 940,908.58
### false ### 144 940,908.58 144 945,080.90
### false ### 145 945,080.90 145 949,162.04
### false ### 146 949,162.04 146 953,150.95
### false ### 147 953,150.95 147 957,046.57
### false ### 148 957,046.57 148 960,847.85
### false ### 149 960,847.85 149 964,553.70
### false ### 150 964,553.70 150 968,163.01
### false ### 151 968,163.01 151 971,674.70
### false ### 152 971,674.70 152 975,087.64
### false ### 153 975,087.64 153 978,400.69
### false ### 154 978,400.69 154 981,612.72
### false ### 155 981,612.72 155 984,722.56
### false ### 156 984,722.56 156 987,729.05
### false ### 157 987,729.05 157 990,631.00
### false ### 158 990,631.00 158 993,427.22
### false ### 159 993,427.22 159 996,116.48
### false ### 160 996,116.48 160 998,697.57
### false ### 161 998,697.57 161 1,001,169.25
### false ### 162 1,001,169.25 162 1,003,530.26
### false ### 163 1,003,530.26 163 1,005,779.33
### false ### 164 1,005,779.33 164 1,007,915.19
### false ### 165 1,007,915.19 165 1,009,936.53
### false ### 166 1,009,936.53 166 1,011,842.05
### false ### 167 1,011,842.05 167 1,013,630.41
### false ### 168 1,013,630.41 168 1,015,300.27
### false ### 169 1,015,300.27 169 1,016,850.28
### false ### 170 1,016,850.28 170 1,018,279.06
### false ### 171 1,018,279.06 171 1,019,585.22
### false ### 172 1,019,585.22 172 1,020,767.36
### false ### 173 1,020,767.36 173 1,021,824.06
### false ### 174 1,021,824.06 174 1,022,753.88
### false ### 175 1,022,753.88 175 1,023,555.36
### false ### 176 1,023,555.36 176 1,024,227.04
### false ### 177 1,024,227.04 177 1,024,767.43
### false ### 178 1,024,767.43 178 1,025,175.01
### false ### 179 1,025,175.01 179 1,025,448.29
### false ### 180 1,025,448.29 180 1,025,585.70
- 1,025,585.70 -
1 5,000.00
2 4,982.81
3 4,965.53
4 4,948.16
5 4,930.71
6 4,913.17
7 4,895.54
8 4,877.83
9 4,860.03
10 4,842.13
11 4,824.15
12 4,806.08
13 4,787.92
14 4,769.66
15 4,751.32
16 4,732.88
17 4,714.35
18 4,695.73
19 4,677.02
20 4,658.21
21 4,639.31
22 4,620.31
23 4,601.22
24 4,582.04
25 7,224.36
26 7,200.74
27 7,176.94
28 7,152.95
29 7,128.76
30 7,104.39
31 7,079.82
32 7,055.06
33 7,030.10
34 7,004.95
35 6,979.60
36 6,954.04
37 6,928.28
38 6,902.32
39 6,876.16
40 6,849.78
41 6,823.20
42 6,796.41
43 6,769.40
44 6,742.19
45 6,714.75
46 6,687.10
47 6,659.23
48 6,631.14
49 6,602.83
50 6,574.29
51 6,545.53
52 6,516.54
53 6,487.32
54 6,457.86
55 6,428.18
56 6,398.26
57 6,368.10
58 6,337.71
59 6,307.07
60 6,276.19
61 9,038.91
62 9,003.50
63 8,967.67
64 8,931.44
65 8,894.79
66 8,857.72
67 8,820.23
68 8,782.30
69 8,743.95
70 8,705.15
71 8,665.91
72 8,626.22
73 8,586.07
74 8,545.46
75 8,504.39
76 8,462.85
77 8,420.83
78 8,378.33
79 8,335.34
80 8,291.86
81 8,247.89
82 8,203.40
83 8,158.41
84 8,112.91
85 8,066.88
86 8,020.32
87 7,973.23
88 7,925.61
89 7,877.43
90 7,828.71
91 7,779.42
92 7,729.57
93 7,679.15
94 7,628.15
95 7,576.57
96 7,524.40
97 7,471.63
98 7,418.25
99 7,364.26
100 7,309.65
101 7,254.42
102 7,198.56
103 7,142.05
104 7,084.90
105 7,027.09
106 6,968.62
107 6,909.48
108 6,849.67
109 6,789.16
110 6,727.97
111 6,666.07
112 6,603.46
113 6,540.14
114 6,476.09
115 6,411.31
116 6,345.78
117 6,279.51
118 6,212.47
119 6,144.67
120 6,076.08
121 6,006.72
122 5,936.56
123 5,865.59
124 5,793.81
125 5,721.21
126 5,647.78
127 5,573.50
128 5,498.38
129 5,422.39
130 5,345.54
131 5,267.80
132 5,189.17
133 5,109.64
134 5,029.20
135 4,947.84
136 4,865.54
137 4,782.31
138 4,698.11
139 4,612.96
140 4,526.83
141 4,439.71
142 4,351.59
143 4,262.46
144 4,172.32
145 4,081.14
146 3,988.91
147 3,895.63
148 3,801.28
149 3,705.84
150 3,609.32
151 3,511.69
152 3,412.94
153 3,313.05
154 3,212.03
155 3,109.84
156 3,006.49
157 2,901.95
158 2,796.21
159 2,689.26
160 2,581.09
161 2,471.68
162 2,361.01
163 2,249.07
164 2,135.86
165 2,021.34
166 1,905.51
167 1,788.36
168 1,669.86
169 1,550.01
170 1,428.78
171 1,306.16
172 1,182.14
173 1,056.70
174 929.82
175 801.48
176 671.68
177 540.39
178 407.59
179 273.27
180 137.41

Perhitungan Step Up Anuitas

Uploaded by

Document Information

Copyright

Available Formats

Share this document

Share or Embed Document

Sharing Options

Did you find this document useful?

Is this content inappropriate?

Copyright:

Available Formats

Perhitungan Step Up Anuitas

Uploaded by

Copyright:

Available Formats

CONTOH PERHITUNGAN PRICE STEP UP (ANNUITAS)

Plafon Pembiayaan Rp 1,000,000.00

Tenor (Bulan) 120 Marjin (ERR) 10.31%

1 02 Oktober 2012 6,105.36 4,991.67 11,097.03

### false ### 1 1 4,991.67

Plafon Pembiayaan Rp 1,444,000,000.00

Tenor (Bulan) 180 Marjin (ERR) 9.14% Angsuran

Plafon Pembiayaan Rp 1,000,000.00

Tenor (Bulan) 120 Marjin (ERR) 9.50%

1 25 Januari 2020 6,102.05 5,000.00 11,102.05

### false ### 1 1 5,000.00

Plafon Pembiayaan Rp 1,000,000.00

Tenor (Bulan) 180 Marjin (ERR) 10.82%

1 26 April 2020 3,438.57 5,000.00 8,438.57

### false ### 1 1 5,000.00

You might also like