PERHITUNGAN PRICE KEMILAU BERKAH

BSM
Bulan Tanggal Pembayaran
ke- Angsuran Outstanding
Angsuran ERR
Pokok
150,000,000.00
1 01 Januari 2020 2,356,263.85 149,018,736.15 11.00%
2 01 Februari 2020 2,356,263.85 148,028,477.39 11.00%
3 01 Maret 2020 2,356,263.85 147,029,141.25 11.00%
4 01 April 2020 2,356,263.85 146,020,644.53 11.00%
5 01 Mei 2020 2,356,263.85 145,002,903.25 11.00%
6 01 Juni 2020 2,356,263.85 143,975,832.68 11.00%
7 01 Juli 2020 2,356,263.85 142,939,347.30 11.00%
8 01 Agustus 2020 2,356,263.85 141,893,360.80 11.00%
9 01 September 2020 2,356,263.85 140,837,786.10 11.00%
10 01 Oktober 2020 2,356,263.85 139,772,535.29 11.00%
11 01 Nopember 2020 2,356,263.85 138,697,519.68 11.00%
12 01 Desember 2020 2,356,263.85 137,612,649.76 11.00%
13 01 Januari 2021 2,356,263.85 136,517,835.20 11.00%
14 01 Februari 2021 2,356,263.85 135,412,984.84 11.00%
15 01 Maret 2021 2,356,263.85 134,298,006.69 11.00%
16 01 April 2021 2,356,263.85 133,172,807.90 11.00%
17 01 Mei 2021 2,356,263.85 132,037,294.79 11.00%
18 01 Juni 2021 2,356,263.85 130,891,372.82 11.00%
19 01 Juli 2021 2,356,263.85 129,734,946.55 11.00%
20 01 Agustus 2021 2,356,263.85 128,567,919.71 11.00%
21 01 September 2021 2,356,263.85 127,390,195.13 11.00%
22 01 Oktober 2021 2,356,263.85 126,201,674.74 11.00%
23 01 Nopember 2021 2,356,263.85 125,002,259.57 11.00%
24 01 Desember 2021 2,356,263.85 123,791,849.77 11.00%
25 01 Januari 2022 2,356,263.85 122,570,344.55 11.00%
26 01 Februari 2022 2,356,263.85 121,337,642.19 11.00%
27 01 Maret 2022 2,356,263.85 120,093,640.06 11.00%
28 01 April 2022 2,356,263.85 118,838,234.58 11.00%
29 01 Mei 2022 2,356,263.85 117,571,321.22 11.00%
30 01 Juni 2022 2,356,263.85 116,292,794.48 11.00%
31 01 Juli 2022 2,356,263.85 115,002,547.91 11.00%
32 01 Agustus 2022 2,356,263.85 113,700,474.09 11.00%
33 01 September 2022 2,356,263.85 112,386,464.59 11.00%
34 01 Oktober 2022 2,356,263.85 111,060,410.00 11.00%
35 01 Nopember 2022 2,356,263.85 109,722,199.91 11.00%
36 01 Desember 2022 2,356,263.85 108,371,722.89 11.00%
37 01 Januari 2023 2,356,263.85 107,008,866.50 11.00%
38 01 Februari 2023 2,356,263.85 105,633,517.26 11.00%
39 01 Maret 2023 2,356,263.85 104,245,560.66 11.00%
40 01 April 2023 2,356,263.85 102,844,881.11 11.00%
41 01 Mei 2023 2,356,263.85 101,431,362.01 11.00%
42 01 Juni 2023 2,356,263.85 100,004,885.65 11.00%
43 01 Juli 2023 2,356,263.85 98,565,333.25 11.00%
44 01 Agustus 2023 2,356,263.85 97,112,584.96 11.00%
45 01 September 2023 2,356,263.85 95,646,519.80 11.00%
46 01 Oktober 2023 2,356,263.85 94,167,015.72 11.00%
47 01 Nopember 2023 2,356,263.85 92,673,949.52 11.00%
48 01 Desember 2023 2,356,263.85 91,167,196.87 11.00%
49 01 Januari 2024 2,356,263.85 89,646,632.33 11.00%
50 01 Februari 2024 2,356,263.85 88,112,129.28 11.00%
51 01 Maret 2024 2,356,263.85 86,563,559.95 11.00%
52 01 April 2024 2,356,263.85 85,000,795.40 11.00%
53 01 Mei 2024 2,356,263.85 83,423,705.51 11.00%
54 01 Juni 2024 2,356,263.85 81,832,158.96 11.00%
55 01 Juli 2024 2,356,263.85 80,226,023.24 11.00%
56 01 Agustus 2024 2,356,263.85 78,605,164.60 11.00%
57 01 September 2024 2,356,263.85 76,969,448.09 11.00%
58 01 Oktober 2024 2,356,263.85 75,318,737.52 11.00%
59 01 Nopember 2024 2,356,263.85 73,652,895.43 11.00%
60 01 Desember 2024 2,356,263.85 71,971,783.13 11.00%
61 01 Januari 2025 2,356,263.85 70,275,260.62 11.00%
62 01 Februari 2025 2,356,263.85 68,563,186.66 11.00%
63 01 Maret 2025 2,356,263.85 66,835,418.69 11.00%
64 01 April 2025 2,356,263.85 65,091,812.85 11.00%
65 01 Mei 2025 2,356,263.85 63,332,223.95 11.00%
66 01 Juni 2025 2,356,263.85 61,556,505.49 11.00%
67 01 Juli 2025 2,356,263.85 59,764,509.61 11.00%
68 01 Agustus 2025 2,356,263.85 57,956,087.10 11.00%
69 01 September 2025 2,356,263.85 56,131,087.38 11.00%
70 01 Oktober 2025 2,356,263.85 54,289,358.50 11.00%
71 01 Nopember 2025 2,356,263.85 52,430,747.11 11.00%
72 01 Desember 2025 2,356,263.85 50,555,098.44 11.00%
73 01 Januari 2026 2,356,263.85 48,662,256.33 11.00%
74 01 Februari 2026 2,356,263.85 46,752,063.16 11.00%
75 01 Maret 2026 2,356,263.85 44,824,359.90 11.00%
76 01 April 2026 2,356,263.85 42,878,986.01 11.00%
77 01 Mei 2026 2,356,263.85 40,915,779.54 11.00%
78 01 Juni 2026 2,356,263.85 38,934,577.00 11.00%
79 01 Juli 2026 2,356,263.85 36,935,213.44 11.00%
80 01 Agustus 2026 2,356,263.85 34,917,522.38 11.00%
81 01 September 2026 2,356,263.85 32,881,335.82 11.00%
82 01 Oktober 2026 2,356,263.85 30,826,484.22 11.00%
83 01 Nopember 2026 2,356,263.85 28,752,796.48 11.00%
84 01 Desember 2026 2,356,263.85 26,660,099.93 11.00%
85 01 Januari 2027 2,356,263.85 24,548,220.33 11.00%
86 01 Februari 2027 2,356,263.85 22,416,981.84 11.00%
87 01 Maret 2027 2,356,263.85 20,266,206.99 11.00%
88 01 April 2027 2,356,263.85 18,095,716.70 11.00%
89 01 Mei 2027 2,356,263.85 15,905,330.26 11.00%
90 01 Juni 2027 2,356,263.85 13,694,865.27 11.00%
91 01 Juli 2027 2,356,263.85 11,464,137.69 11.00%
92 01 Agustus 2027 2,356,263.85 9,212,961.77 11.00%
93 01 September 2027 2,356,263.85 6,941,150.07 11.00%
94 01 Oktober 2027 2,356,263.85 4,648,513.43 11.00%
95 01 Nopember 2027 2,356,263.85 2,334,860.96 11.00%
96 01 Desember 2027 2,356,263.85 0.00 11.00%
- JUMLAH 226,201,329.43 - -