Cara Penggunaan:

2
3
4

5
6
7

Input

BUAT JADWAL ANGSURAN

 Cara Penggunaan:

File ini terdiri dari 6 sheet: 1. Instruction, 2. Akseptasi Prapen 3. Input, 4. Jadwal Angsuran, 5. Jadwal Angsuran
MMQ dan 6. Pelunasan
Sheet "Instruction" berisi petunjuk penggunaan file ini
Sheet "Akseptasi Prapen" berisi Simulasi Pendapatan Manfaat Pensiun Nasabah
Sheet "Input" berisi Input awal permohonan nasabah yang akan digunakan untuk memperoleh Plafond
Maksimal. Silahkan input permohonan nasabah pada Tabel Input. Hasilnya akan tertera pada Tabel output
Sheet "Jadwal Angsuran" berisi jadwal angsuran Murabahah yang telah dibuat dari sheet "input".
Sheet "MMQ" berisi simulasi jadwal angsuran MMQ sesuai yang diinginkan nasabah
Sheet "Pelunasan" berisi simulasi pelunasan seluruhnya maupun sebagian. Isilah terlebih dahulu data nasabah
di input
Sheet "Akseptasi Pensiun" berisi Simulasi Pendapatan Manfaat Pensiun Khusus Nasabah BUP

Input Estimasi Manfaat Pensiun Pelunasan

BUAT JADWAL ANGSURAN Angsuran MMQ

an
 ESTIMASI MANFAAT PENSIUN

Nama Nasabah: EFFENDI Instansi: Kementerian Agama

No. Taspen: 140159159 Jenis Kelamin: Perempuan P

Tgl Lahir: 5-Aug-1962 Status Nikah: Menikah 0.1

TMT Bekerja: 5-May-1983 Jumlah Anak: 0

Tahun BUP: 2022 Gapok Saat Ini: 5,211,500

Pokok Pensiun: 3,908,625 Tanggal Input 20-Jan-2023

Tunjangan Suami: 390,863 Usia 60 Tahun 6 Bulan

Tunjangan Anak: - Masa Bekerja 39 Tahun 39.7

Tunjangan Beras: 144,840 TMT Pensiun 1-Sep-2022

Potongan Askes: (85,990) Batas Usia Pensiun 60 Tahun

Total Manfaat Pensiun: 4,358,338 Note: Estimasi Manfaat Pensiun Nasabah a.n.
EFFENDI Sebesar Rp4.358.338,-

= Diisi Manual
 SIMULASI PEMBIAYAAN
INPU
DATA PEMBIAYAAN
Model Angsuran: Prapen 2 Tahun
Tenor (Bulan): 180
Tgl Proyeksi cair: 11-Nov-2021
Tgl Pensiun: 5-Aug-2022
1 Gaji Saat Ini (70%): 5,700,000
1 Manfaat pensiun (90%): 4,358,338
Angsuran BSI: 0
Angsuran Selain BSI: 0
Status Payroll: Payroll
Plafond Take Over: 0
Plafond Pembiayaan: 260,000,000

OUTP
Dengan BSI Pra Pensiun
Total Maksimal Pembiayaan: 296,000,000
Sisa Usia Pensiun (Bulan): 9
Angs. Total Pra Pensiun: 2,501,666.74
Angs. Total Pasca Pensiun: 3,098,616.38
Jangka Waktu (Bulan) 180
Plafond Take Over: -
Plafond Pembiayaan: 260,000,000

Price Atrib Pra Pensiun: 11.50%

Price Atrib Pra Pensiun + Jasa Kelola: 11.50%
Price Atrib Pasca Pensiun: 11.51%

Tanpa BSI Pra Pensiun

Plafond Maksimal 24,000,000
Angsuran 2,796,069
Jangka Waktu (Bulan) 9

Catatan:
Silahkan cek inputan Anda
PEMBIAYAAN BSI PRA PENSIUN
INPUT
INPUT BIAYA

D Maskapai Asuransi:
Tipe Atribusi:
11/1/2021 Rate Asuransi (%):
9/1/2022 Fee Mitra/Fronting (%):
171 Biaya Flagging:
Biaya Pinalti:
Price Sebelum Pensiun:
Price Setelah Pensiun:
P Jasa Kelolaan:
Tipe Coverage Asuransi:
Jumlah Blokir Angsuran:

OUTPUT
Biaya Akuisisi
Nilai Limit Coverage Asuransi:
9 Biaya Asuransi:
Biaya Fee Mitra/Fronting:
Biaya Flagging:
Biaya Pinalti:
Total Biaya:
 Biaya Atribusi Bank:
Biaya Atribusi Nasabah:
Total Biaya Atribusi:
Biaya Awal Nasabah:

2,836,666.67 BUAT JADWAL ANGSURAN

 INPUT BIAYA
4. Askrindo Syariah 4

1. REGULER (NO ATRIB) 1 1. REGULER (NO ATRIB)

4.70% -

2.25% -

600,000
1,000,000
11.50% Non Payroll

11.50%
0.00%
PLAFOND
31,810,850

Biaya Akuisisi
#N/A
12,220,000
5,850,000
600,000
1,000,000
19,670,000
 #N/A

6,450,000
-
6,450,000
13,220,000

AT JADWAL ANGSURAN
 80,000,000.00
23,861,492.29
56,138,507.71

Plapond 260,000,000.00
Asuransi 12,220,000.00
Pelunasan 161000000

Blokir
2,501,666.74 12 30,020,000.89 Angsuran sd November 2022 Gaji sd Pensiun Utuh
3,098,616.38 1 3,098,616.38 Angsuran sd Desember 2022 Gaji Bulan Desember Pensiun Utuh
Total 33,118,617.26

SISA 53,661,382.74

Catatan THT UTUH

 Back To Input

Plafond: 260,000,000
Tenor (Bulan): 180
Price Sebelum Pensiun: 11.50%
Price Setelah Pensiun: 11.51%
Jasa Kelolaan: 0.00%

Angsuran Total Nasab

Angs ke- Tanggal Angs Sisa OS Pokok Angs Pokok
1 12/1/2021 259,989,999.93 10,000.07
2 1/1/2022 259,979,904.02 10,095.91
3 2/1/2022 259,969,711.36 10,192.66
4 3/1/2022 259,959,421.02 10,290.34
5 4/1/2022 259,949,032.06 10,388.96
6 5/1/2022 259,938,543.54 10,488.52
7 6/1/2022 259,927,954.51 10,589.03
8 7/1/2022 259,917,264.00 10,690.51
9 8/1/2022 259,906,471.04 10,792.96
10 9/1/2022 259,300,790.89 605,680.15
11 10/1/2022 258,689,301.26 611,489.63
12 11/1/2022 258,071,946.43 617,354.83
13 12/1/2022 257,448,670.14 623,276.29
14 1/1/2023 256,819,415.59 629,254.55
15 2/1/2023 256,184,125.44 635,290.15
16 3/1/2023 255,542,741.80 641,383.64
17 4/1/2023 254,895,206.22 647,535.58
18 5/1/2023 254,241,459.69 653,746.53
19 6/1/2023 253,581,442.64 660,017.05
20 7/1/2023 252,915,094.93 666,347.71
21 8/1/2023 252,242,355.84 672,739.09
22 9/1/2023 251,563,164.06 679,191.78
23 10/1/2023 250,877,457.70 685,706.36
24 11/1/2023 250,185,174.27 692,283.43
25 12/1/2023 249,486,250.69 698,923.58
26 1/1/2024 248,780,623.26 705,627.43
27 2/1/2024 248,068,227.69 712,395.57
28 3/1/2024 247,348,999.06 719,228.63
29 4/1/2024 246,622,871.83 726,127.23
30 5/1/2024 245,889,779.83 733,092.00
31 6/1/2024 245,149,656.25 740,123.58
32 7/1/2024 244,402,433.66 747,222.59
33 8/1/2024 243,648,043.96 754,389.70
34 9/1/2024 242,886,418.40 761,625.56
35 10/1/2024 242,117,487.58 768,930.82
36 11/1/2024 241,341,181.44 776,306.14
37 12/1/2024 240,557,429.23 783,752.21
38 1/1/2025 239,766,159.53 791,269.70
39 2/1/2025 238,967,300.23 798,859.30
40 3/1/2025 238,160,778.54 806,521.69
41 4/1/2025 237,346,520.96 814,257.58
42 5/1/2025 236,524,453.29 822,067.67
43 6/1/2025 235,694,500.62 829,952.67
44 7/1/2025 234,856,587.33 837,913.29
45 8/1/2025 234,010,637.05 845,950.28
46 9/1/2025 233,156,572.70 854,064.35
47 10/1/2025 232,294,316.45 862,256.25
48 11/1/2025 231,423,789.72 870,526.73
49 12/1/2025 230,544,913.19 878,876.53
50 1/1/2026 229,657,606.77 887,306.42
51 2/1/2026 228,761,789.60 895,817.17
52 3/1/2026 227,857,380.05 904,409.55
53 4/1/2026 226,944,295.71 913,084.34
54 5/1/2026 226,022,453.37 921,842.34
55 6/1/2026 225,091,769.02 930,684.35
56 7/1/2026 224,152,157.86 939,611.16
57 8/1/2026 223,203,534.26 948,623.60
58 9/1/2026 222,245,811.78 957,722.48
59 10/1/2026 221,278,903.14 966,908.64
60 11/1/2026 220,302,720.24 976,182.90
61 12/1/2026 219,317,174.12 985,546.12
62 1/1/2027 218,322,174.97 994,999.15
63 2/1/2027 217,317,632.12 1,004,542.85
64 3/1/2027 216,303,454.03 1,014,178.09
65 4/1/2027 215,279,548.28 1,023,905.75
66 5/1/2027 214,245,821.57 1,033,726.71
67 6/1/2027 213,202,179.70 1,043,641.87
68 7/1/2027 212,148,527.56 1,053,652.14
69 8/1/2027 211,084,769.14 1,063,758.42
70 9/1/2027 210,010,807.50 1,073,961.64
71 10/1/2027 208,926,544.78 1,084,262.72
 72 11/1/2027 207,831,882.18 1,094,662.60
73 12/1/2027 206,726,719.94 1,105,162.24
74 1/1/2028 205,610,957.35 1,115,762.59
75 2/1/2028 204,484,492.74 1,126,464.61
76 3/1/2028 203,347,223.45 1,137,269.29
77 4/1/2028 202,199,045.85 1,148,177.60
78 5/1/2028 201,039,855.32 1,159,190.53
79 6/1/2028 199,869,546.22 1,170,309.10
80 7/1/2028 198,688,011.90 1,181,534.32
81 8/1/2028 197,495,144.70 1,192,867.20
82 9/1/2028 196,290,835.92 1,204,308.78
83 10/1/2028 195,074,975.81 1,215,860.11
84 11/1/2028 193,847,453.57 1,227,522.24
85 12/1/2028 192,608,157.35 1,239,296.22
86 1/1/2029 191,356,974.21 1,251,183.14
87 2/1/2029 190,093,790.14 1,263,184.07
88 3/1/2029 188,818,490.03 1,275,300.11
89 4/1/2029 187,530,957.67 1,287,532.36
90 5/1/2029 186,231,075.73 1,299,881.94
91 6/1/2029 184,918,725.75 1,312,349.98
92 7/1/2029 183,593,788.15 1,324,937.60
93 8/1/2029 182,256,142.19 1,337,645.96
94 9/1/2029 180,905,665.97 1,350,476.22
95 10/1/2029 179,542,236.44 1,363,429.53
96 11/1/2029 178,165,729.34 1,376,507.10
97 12/1/2029 176,776,019.25 1,389,710.09
98 1/1/2030 175,372,979.52 1,403,039.73
99 2/1/2030 173,956,482.30 1,416,497.22
100 3/1/2030 172,526,398.51 1,430,083.79
101 4/1/2030 171,082,597.84 1,443,800.67
102 5/1/2030 169,624,948.71 1,457,649.13
103 6/1/2030 168,153,318.30 1,471,630.41
104 7/1/2030 166,667,572.50 1,485,745.80
105 8/1/2030 165,167,575.92 1,499,996.58
106 9/1/2030 163,653,191.87 1,514,384.05
107 10/1/2030 162,124,282.36 1,528,909.51
108 11/1/2030 160,580,708.05 1,543,574.31
109 12/1/2030 159,022,328.29 1,558,379.76
110 1/1/2031 157,449,001.08 1,573,327.21
111 2/1/2031 155,860,583.04 1,588,418.04
112 3/1/2031 154,256,929.42 1,603,653.62
113 4/1/2031 152,637,894.09 1,619,035.33
114 5/1/2031 151,003,329.51 1,634,564.58
115 6/1/2031 149,353,086.73 1,650,242.78
116 7/1/2031 147,687,015.37 1,666,071.36
117 8/1/2031 146,004,963.61 1,682,051.76
118 9/1/2031 144,306,778.17 1,698,185.44
119 10/1/2031 142,592,304.30 1,714,473.87
120 11/1/2031 140,861,385.77 1,730,918.53
121 12/1/2031 139,113,864.85 1,747,520.92
122 1/1/2032 137,349,582.29 1,764,282.56
123 2/1/2032 135,568,377.32 1,781,204.97
124 3/1/2032 133,770,087.63 1,798,289.69
125 4/1/2032 131,954,549.34 1,815,538.29
126 5/1/2032 130,121,597.01 1,832,952.33
127 6/1/2032 128,271,063.61 1,850,533.40
128 7/1/2032 126,402,780.52 1,868,283.09
129 8/1/2032 124,516,577.48 1,886,203.04
130 9/1/2032 122,612,282.61 1,904,294.87
131 10/1/2032 120,689,722.37 1,922,560.24
132 11/1/2032 118,748,721.58 1,941,000.79
133 12/1/2032 116,789,103.35 1,959,618.23
134 1/1/2033 114,810,689.12 1,978,414.23
135 2/1/2033 112,813,298.60 1,997,390.52
136 3/1/2033 110,796,749.78 2,016,548.82
137 4/1/2033 108,760,858.89 2,035,890.89
138 5/1/2033 106,705,440.41 2,055,418.48
139 6/1/2033 104,630,307.05 2,075,133.36
140 7/1/2033 102,535,269.70 2,095,037.35
141 8/1/2033 100,420,137.45 2,115,132.25
142 9/1/2033 98,284,717.56 2,135,419.89
143 10/1/2033 96,128,815.43 2,155,902.13
144 11/1/2033 93,952,234.60 2,176,580.83
145 12/1/2033 91,754,776.74 2,197,457.86
146 1/1/2034 89,536,241.59 2,218,535.15
147 2/1/2034 87,296,426.99 2,239,814.60
148 3/1/2034 85,035,128.84 2,261,298.15
149 4/1/2034 82,752,141.07 2,282,987.77
150 5/1/2034 80,447,255.64 2,304,885.43
151 6/1/2034 78,120,262.52 2,326,993.12
152 7/1/2034 75,770,949.66 2,349,312.86
153 8/1/2034 73,399,102.97 2,371,846.69
154 9/1/2034 71,004,506.32 2,394,596.65
155 10/1/2034 68,586,941.50 2,417,564.82
156 11/1/2034 66,146,188.20 2,440,753.30
157 12/1/2034 63,682,024.01 2,464,164.19
158 1/1/2035 61,194,224.38 2,487,799.63
159 2/1/2035 58,682,562.60 2,511,661.78
160 3/1/2035 56,146,809.80 2,535,752.80
161 4/1/2035 53,586,734.90 2,560,074.90
162 5/1/2035 51,002,104.62 2,584,630.28
163 6/1/2035 48,392,683.43 2,609,421.19
164 7/1/2035 45,758,233.54 2,634,449.89
165 8/1/2035 43,098,514.88 2,659,718.66
166 9/1/2035 40,413,285.09 2,685,229.79
167 10/1/2035 37,702,299.47 2,710,985.62
168 11/1/2035 34,965,310.98 2,736,988.49
169 12/1/2035 32,202,070.21 2,763,240.77
170 1/1/2036 29,412,325.35 2,789,744.86
171 2/1/2036 26,595,822.19 2,816,503.16
172 3/1/2036 23,752,304.07 2,843,518.12
173 4/1/2036 20,881,511.87 2,870,792.20
174 5/1/2036 17,983,183.99 2,898,327.88
175 6/1/2036 15,057,056.32 2,926,127.67
176 7/1/2036 12,102,862.21 2,954,194.11
177 8/1/2036 9,120,332.45 2,982,529.76
178 9/1/2036 6,109,195.26 3,011,137.19
179 10/1/2036 3,069,176.24 3,040,019.02
180 11/1/2036 - 3,069,176.24
 Tgl Cair: 11/11/2021
Tgl Pensiun: 8/5/2022
Angs Pra Pensiun: 2,501,666.74
Angs Pasca Pensiun: 3,098,616.38
$3,037,293.51
- 535,626.77

Angsuran Total Nasabah

Angs Margin Jasa Pengelolaan Total Angs Sisa OS Pokok
2,491,666.67 - 2,501,666.74 -
2,491,570.83 - 2,501,666.74 -
2,491,474.08 - 2,501,666.74 -
2,491,376.40 - 2,501,666.74 -
2,491,277.78 - 2,501,666.74 -
2,491,178.22 - 2,501,666.74 -
2,491,077.71 - 2,501,666.74 -
2,490,976.23 - 2,501,666.74 -
2,490,873.78 - 2,501,666.74 -
2,492,936.23 - 3,098,616.38 -
2,487,126.75 - 3,098,616.38 -
2,481,261.55 - 3,098,616.38 -
2,475,340.09 - 3,098,616.38 -
2,469,361.83 - 3,098,616.38 -
2,463,326.23 - 3,098,616.38 -
2,457,232.74 - 3,098,616.38 -
2,451,080.80 - 3,098,616.38 -
2,444,869.85 - 3,098,616.38 -
2,438,599.33 - 3,098,616.38 -
2,432,268.67 - 3,098,616.38 -
2,425,877.29 - 3,098,616.38 -
2,419,424.60 - 3,098,616.38 -
2,412,910.02 - 3,098,616.38 -
2,406,332.95 - 3,098,616.38 -
2,399,692.80 - 3,098,616.38 -
2,392,988.95 - 3,098,616.38 -
2,386,220.81 - 3,098,616.38 -
2,379,387.75 - 3,098,616.38 -
2,372,489.15 - 3,098,616.38 -
2,365,524.38 - 3,098,616.38 -
2,358,492.80 - 3,098,616.38 -
2,351,393.79 - 3,098,616.38 -
2,344,226.68 - 3,098,616.38 -
2,336,990.82 - 3,098,616.38 -
2,329,685.56 - 3,098,616.38 -
2,322,310.24 - 3,098,616.38 -
2,314,864.17 - 3,098,616.38 -
2,307,346.68 - 3,098,616.38 -
2,299,757.08 - 3,098,616.38 -
2,292,094.69 - 3,098,616.38 -
2,284,358.80 - 3,098,616.38 -
2,276,548.71 - 3,098,616.38 -
2,268,663.71 - 3,098,616.38 -
2,260,703.09 - 3,098,616.38 -
2,252,666.10 - 3,098,616.38 -
2,244,552.03 - 3,098,616.38 -
2,236,360.13 - 3,098,616.38 -
2,228,089.65 - 3,098,616.38 -
2,219,739.85 - 3,098,616.38 -
2,211,309.96 - 3,098,616.38 -
2,202,799.21 - 3,098,616.38 -
2,194,206.83 - 3,098,616.38 -
2,185,532.04 - 3,098,616.38 -
2,176,774.04 - 3,098,616.38 -
2,167,932.03 - 3,098,616.38 -
2,159,005.22 - 3,098,616.38 -
2,149,992.78 - 3,098,616.38 -
2,140,893.90 - 3,098,616.38 -
2,131,707.74 - 3,098,616.38 -
2,122,433.48 - 3,098,616.38 -
2,113,070.26 - 3,098,616.38 -
2,103,617.23 - 3,098,616.38 -
2,094,073.53 - 3,098,616.38 -
2,084,438.29 - 3,098,616.38 -
2,074,710.63 - 3,098,616.38 -
2,064,889.67 - 3,098,616.38 -
2,054,974.51 - 3,098,616.38 -
2,044,964.24 - 3,098,616.38 -
2,034,857.96 - 3,098,616.38 -
2,024,654.74 - 3,098,616.38 -
2,014,353.66 - 3,098,616.38 -
2,003,953.78 - 3,098,616.38 -
1,993,454.14 - 3,098,616.38 -
1,982,853.79 - 3,098,616.38 -
1,972,151.77 - 3,098,616.38 -
1,961,347.09 - 3,098,616.38 -
1,950,438.78 - 3,098,616.38 -
1,939,425.85 - 3,098,616.38 -
1,928,307.28 - 3,098,616.38 -
1,917,082.06 - 3,098,616.38 -
1,905,749.18 - 3,098,616.38 -
1,894,307.60 - 3,098,616.38 -
1,882,756.27 - 3,098,616.38 -
1,871,094.14 - 3,098,616.38 -
1,859,320.16 - 3,098,616.38 -
1,847,433.24 - 3,098,616.38 -
1,835,432.31 - 3,098,616.38 -
1,823,316.27 - 3,098,616.38 -
1,811,084.02 - 3,098,616.38 -
1,798,734.44 - 3,098,616.38 -
1,786,266.40 - 3,098,616.38 -
1,773,678.78 - 3,098,616.38 -
1,760,970.42 - 3,098,616.38 -
1,748,140.16 - 3,098,616.38 -
1,735,186.85 - 3,098,616.38 -
1,722,109.28 - 3,098,616.38 -
1,708,906.29 - 3,098,616.38 -
1,695,576.65 - 3,098,616.38 -
1,682,119.16 - 3,098,616.38 -
1,668,532.59 - 3,098,616.38 -
1,654,815.71 - 3,098,616.38 -
1,640,967.25 - 3,098,616.38 -
1,626,985.97 - 3,098,616.38 -
1,612,870.58 - 3,098,616.38 -
1,598,619.80 - 3,098,616.38 -
1,584,232.33 - 3,098,616.38 -
1,569,706.87 - 3,098,616.38 -
1,555,042.07 - 3,098,616.38 -
1,540,236.62 - 3,098,616.38 -
1,525,289.17 - 3,098,616.38 -
1,510,198.34 - 3,098,616.38 -
1,494,962.76 - 3,098,616.38 -
1,479,581.05 - 3,098,616.38 -
1,464,051.80 - 3,098,616.38 -
1,448,373.60 - 3,098,616.38 -
1,432,545.02 - 3,098,616.38 -
1,416,564.62 - 3,098,616.38 -
1,400,430.94 - 3,098,616.38 -
1,384,142.51 - 3,098,616.38 -
1,367,697.85 - 3,098,616.38 -
1,351,095.46 - 3,098,616.38 -
1,334,333.82 - 3,098,616.38 -
1,317,411.41 - 3,098,616.38 -
1,300,326.69 - 3,098,616.38 -
1,283,078.09 - 3,098,616.38 -
1,265,664.05 - 3,098,616.38 -
1,248,082.98 - 3,098,616.38 -
1,230,333.29 - 3,098,616.38 -
1,212,413.34 - 3,098,616.38 -
1,194,321.51 - 3,098,616.38 -
1,176,056.14 - 3,098,616.38 -
1,157,615.59 - 3,098,616.38 -
1,138,998.15 - 3,098,616.38 -
1,120,202.15 - 3,098,616.38 -
1,101,225.86 - 3,098,616.38 -
1,082,067.56 - 3,098,616.38 -
1,062,725.49 - 3,098,616.38 -
1,043,197.90 - 3,098,616.38 -
1,023,483.02 - 3,098,616.38 -
1,003,579.03 - 3,098,616.38 -
983,484.13 - 3,098,616.38 -
963,196.49 - 3,098,616.38 -
942,714.25 - 3,098,616.38 -
922,035.55 - 3,098,616.38 -
901,158.52 - 3,098,616.38 -
880,081.23 - 3,098,616.38 -
858,801.78 - 3,098,616.38 -
837,318.23 - 3,098,616.38 -
815,628.61 - 3,098,616.38 -
793,730.95 - 3,098,616.38 -
771,623.26 - 3,098,616.38 -
749,303.52 - 3,098,616.38 -
726,769.69 - 3,098,616.38 -
704,019.73 - 3,098,616.38 -
681,051.56 - 3,098,616.38 -
657,863.08 - 3,098,616.38 -
634,452.19 - 3,098,616.38 -
610,816.75 - 3,098,616.38 -
586,954.60 - 3,098,616.38 -
562,863.58 - 3,098,616.38 -
538,541.48 - 3,098,616.38 -
513,986.10 - 3,098,616.38 -
489,195.19 - 3,098,616.38 -
464,166.49 - 3,098,616.38 -
438,897.72 - 3,098,616.38 -
413,386.59 - 3,098,616.38 -
387,630.76 - 3,098,616.38 -
361,627.89 - 3,098,616.38 -
335,375.61 - 3,098,616.38 -
308,871.52 - 3,098,616.38 -
282,113.22 - 3,098,616.38 -
255,098.26 - 3,098,616.38 -
227,824.18 - 3,098,616.38 -
200,288.50 - 3,098,616.38 -
172,488.71 - 3,098,616.38 -
144,422.27 - 3,098,616.38 -
116,086.62 - 3,098,616.38 -
87,479.19 - 3,098,616.38 -
58,597.36 - 3,098,616.38 -
29,440.14 - 3,098,616.38 -
Plafond Take Over: -
Tgl Cair: 11/11/2021
Tgl Pensiun: 8/5/2022
Angs Pra Pensiun: -
Angs Pasca Pensiun: -
$0.00
-

Angsuran Take Over

Angs Pokok Angs Margin Jasa Pengelolaan Total Angs
- - - -
- - - -
- - - -
- - - -
- - - -
- - - -
- - - -
- - - -
- - - -
- - - -
- - - -
- - - -
- - - -
- - - -
- - - -
- - - -
- - - -
- - - -
- - - -
- - - -
- - - -
- - - -
- - - -
- - - -
- - - -
- - - -
- - - -
- - - -
- - - -
- - - -
- - - -
- - - -
- - - -
- - - -
- - - -
- - - -
- - - -
- - - -
- - - -
- - - -
- - - -
- - - -
- - - -
- - - -
- - - -
- - - -
- - - -
- - - -
- - - -
- - - -
- - - -
- - - -
- - - -
- - - -
- - - -
- - - -
- - - -
- - - -
- - - -
- - - -
- - - -
- - - -
- - - -
- - - -
- - - -
- - - -
- - - -
- - - -
- - - -
- - - -
- - - -
- - - -
- - - -
- - - -
- - - -
- - - -
- - - -
- - - -
- - - -
- - - -
- - - -
- - - -
- - - -
- - - -
- - - -
- - - -
- - - -
- - - -
- - - -
- - - -
- - - -
- - - -
- - - -
- - - -
- - - -
- - - -
- - - -
- - - -
- - - -
- - - -
- - - -
- - - -
- - - -
- - - -
- - - -
- - - -
- - - -
- - - -
- - - -
- - - -
- - - -
- - - -
- - - -
- - - -
- - - -
- - - -
- - - -
- - - -
- - - -
- - - -
- - - -
- - - -
- - - -
- - - -
- - - -
- - - -
- - - -
- - - -
- - - -
- - - -
- - - -
- - - -
- - - -
- - - -
- - - -
- - - -
- - - -
- - - -
- - - -
- - - -
- - - -
- - - -
- - - -
- - - -
- - - -
- - - -
- - - -
- - - -
- - - -
- - - -
- - - -
- - - -
- - - -
- - - -
- - - -
- - - -
- - - -
- - - -
- - - -
- - - -
- - - -
- - - -
- - - -
- - - -
- - - -
- - - -
- - - -
- - - -
- - - -
- - - -
- - - -
- - - -
- - - -
- - - -
- - - -
- - - -
- - - -
- - - -
- - - -
- - - -
 Plafond Top Up 260,000,000
Tgl Cair: 11/11/2021
Tgl Pensiun: 8/5/2022
Angs Pra Pensiun: 2,501,666.74
Angs Pasca Pensiun: 3,098,616.38
$3,037,293.51
- 535,626.77

Angsuran Top Up
Sisa OS Pokok Angs Pokok Angs Margin
259,989,999.93 10,000.07 2,491,666.67
259,979,904.02 10,095.91 2,491,570.83
259,969,711.36 10,192.66 2,491,474.08
259,959,421.02 10,290.34 2,491,376.40
259,949,032.06 10,388.96 2,491,277.78
259,938,543.54 10,488.52 2,491,178.22
259,927,954.51 10,589.03 2,491,077.71
259,917,264.00 10,690.51 2,490,976.23
259,906,471.04 10,792.96 2,490,873.78
259,300,790.89 605,680.15 2,492,936.23
258,689,301.27 611,489.63 2,487,126.75
258,071,946.44 617,354.83 2,481,261.55
257,448,670.16 623,276.29 2,475,340.09
256,819,415.61 629,254.55 2,469,361.83
256,184,125.47 635,290.15 2,463,326.23
255,542,741.83 641,383.64 2,457,232.74
254,895,206.25 647,535.58 2,451,080.80
254,241,459.73 653,746.53 2,444,869.85
253,581,442.68 660,017.05 2,438,599.33
252,915,094.98 666,347.71 2,432,268.67
252,242,355.89 672,739.09 2,425,877.29
251,563,164.11 679,191.78 2,419,424.60
250,877,457.76 685,706.36 2,412,910.02
250,185,174.33 692,283.43 2,406,332.95
249,486,250.76 698,923.58 2,399,692.80
248,780,623.34 705,627.42 2,392,988.96
248,068,227.78 712,395.57 2,386,220.81
247,348,999.15 719,228.63 2,379,387.75
246,622,871.92 726,127.23 2,372,489.15
245,889,779.93 733,092.00 2,365,524.38
245,149,656.36 740,123.57 2,358,492.81
244,402,433.78 747,222.59 2,351,393.79
243,648,044.08 754,389.70 2,344,226.68
242,886,418.52 761,625.56 2,336,990.82
242,117,487.71 768,930.82 2,329,685.56
241,341,181.57 776,306.14 2,322,310.24
240,557,429.37 783,752.21 2,314,864.17
239,766,159.67 791,269.70 2,307,346.68
238,967,300.38 798,859.30 2,299,757.08
238,160,778.69 806,521.69 2,292,094.69
237,346,521.11 814,257.58 2,284,358.80
236,524,453.46 822,067.66 2,276,548.72
235,694,500.80 829,952.66 2,268,663.72
234,856,587.52 837,913.29 2,260,703.09
234,010,637.24 845,950.28 2,252,666.10
233,156,572.89 854,064.35 2,244,552.03
232,294,316.65 862,256.25 2,236,360.13
231,423,789.92 870,526.73 2,228,089.65
230,544,913.40 878,876.53 2,219,739.85
229,657,606.98 887,306.42 2,211,309.96
228,761,789.82 895,817.17 2,202,799.21
227,857,380.27 904,409.55 2,194,206.83
226,944,295.93 913,084.34 2,185,532.04
226,022,453.60 921,842.34 2,176,774.04
225,091,769.25 930,684.35 2,167,932.03
224,152,158.10 939,611.16 2,159,005.22
223,203,534.50 948,623.60 2,149,992.78
222,245,812.03 957,722.48 2,140,893.90
221,278,903.40 966,908.63 2,131,707.75
220,302,720.50 976,182.90 2,122,433.48
219,317,174.39 985,546.12 2,113,070.26
218,322,175.24 994,999.15 2,103,617.23
217,317,632.40 1,004,542.85 2,094,073.53
216,303,454.31 1,014,178.09 2,084,438.29
215,279,548.56 1,023,905.75 2,074,710.63
214,245,821.86 1,033,726.71 2,064,889.67
213,202,179.99 1,043,641.87 2,054,974.51
212,148,527.86 1,053,652.14 2,044,964.24
211,084,769.44 1,063,758.42 2,034,857.96
210,010,807.82 1,073,961.63 2,024,654.75
208,926,545.10 1,084,262.72 2,014,353.66
207,831,882.50 1,094,662.60 2,003,953.78
206,726,720.27 1,105,162.24 1,993,454.14
205,610,957.68 1,115,762.59 1,982,853.79
204,484,493.08 1,126,464.61 1,972,151.77
203,347,223.80 1,137,269.28 1,961,347.10
202,199,046.21 1,148,177.59 1,950,438.79
201,039,855.69 1,159,190.53 1,939,425.85
199,869,546.59 1,170,309.10 1,928,307.28
198,688,012.29 1,181,534.31 1,917,082.07
197,495,145.09 1,192,867.20 1,905,749.18
196,290,836.32 1,204,308.78 1,894,307.60
195,074,976.21 1,215,860.11 1,882,756.27
193,847,453.98 1,227,522.23 1,871,094.15
192,608,157.77 1,239,296.22 1,859,320.16
191,356,974.64 1,251,183.13 1,847,433.25
190,093,790.59 1,263,184.06 1,835,432.32
188,818,490.48 1,275,300.11 1,823,316.27
187,530,958.12 1,287,532.36 1,811,084.02
186,231,076.19 1,299,881.94 1,798,734.44
184,918,726.22 1,312,349.97 1,786,266.41
183,593,788.63 1,324,937.60 1,773,678.78
182,256,142.67 1,337,645.96 1,760,970.42
180,905,666.47 1,350,476.21 1,748,140.17
179,542,236.94 1,363,429.53 1,735,186.85
178,165,729.85 1,376,507.09 1,722,109.29
176,776,019.77 1,389,710.09 1,708,906.29
175,372,980.05 1,403,039.72 1,695,576.66
173,956,482.85 1,416,497.21 1,682,119.17
172,526,399.07 1,430,083.78 1,668,532.60
171,082,598.41 1,443,800.67 1,654,815.71
169,624,949.29 1,457,649.12 1,640,967.26
168,153,318.88 1,471,630.41 1,626,985.97
166,667,573.09 1,485,745.80 1,612,870.58
165,167,576.52 1,499,996.57 1,598,619.81
163,653,192.49 1,514,384.04 1,584,232.34
162,124,282.98 1,528,909.51 1,569,706.87
160,580,708.68 1,543,574.30 1,555,042.08
159,022,328.94 1,558,379.75 1,540,236.63
157,449,001.73 1,573,327.21 1,525,289.17
155,860,583.70 1,588,418.04 1,510,198.34
154,256,930.09 1,603,653.61 1,494,962.77
152,637,894.77 1,619,035.33 1,479,581.05
151,003,330.20 1,634,564.57 1,464,051.81
149,353,087.43 1,650,242.77 1,448,373.61
147,687,016.09 1,666,071.35 1,432,545.03
146,004,964.34 1,682,051.75 1,416,564.63
144,306,778.92 1,698,185.43 1,400,430.95
142,592,305.06 1,714,473.86 1,384,142.52
140,861,386.54 1,730,918.52 1,367,697.86
139,113,865.64 1,747,520.91 1,351,095.47
137,349,583.09 1,764,282.55 1,334,333.83
135,568,378.14 1,781,204.96 1,317,411.42
133,770,088.45 1,798,289.69 1,300,326.69
131,954,550.18 1,815,538.28 1,283,078.10
130,121,597.86 1,832,952.32 1,265,664.06
128,271,064.47 1,850,533.39 1,248,082.99
126,402,781.39 1,868,283.09 1,230,333.29
124,516,578.35 1,886,203.04 1,212,413.34
122,612,283.49 1,904,294.87 1,194,321.51
120,689,723.26 1,922,560.23 1,176,056.15
118,748,722.48 1,941,000.78 1,157,615.60
116,789,104.27 1,959,618.22 1,138,998.16
114,810,690.05 1,978,414.22 1,120,202.16
112,813,299.55 1,997,390.51 1,101,225.87
110,796,750.73 2,016,548.82 1,082,067.56
108,760,859.86 2,035,890.88 1,062,725.50
106,705,441.39 2,055,418.47 1,043,197.91
104,630,308.04 2,075,133.35 1,023,483.03
102,535,270.71 2,095,037.34 1,003,579.04
100,420,138.47 2,115,132.24 983,484.14
98,284,718.59 2,135,419.89 963,196.49
96,128,816.47 2,155,902.12 942,714.26
93,952,235.66 2,176,580.82 922,035.56
91,754,777.81 2,197,457.85 901,158.53
89,536,242.67 2,218,535.14 880,081.24
87,296,428.09 2,239,814.59 858,801.79
85,035,129.95 2,261,298.14 837,318.24
82,752,142.20 2,282,987.76 815,628.62
80,447,256.78 2,304,885.42 793,730.96
78,120,263.67 2,326,993.11 771,623.27
75,770,950.83 2,349,312.85 749,303.53
73,399,104.15 2,371,846.68 726,769.70
71,004,507.52 2,394,596.64 704,019.74
68,586,942.71 2,417,564.81 681,051.57
66,146,189.43 2,440,753.29 657,863.09
63,682,025.25 2,464,164.18 634,452.20
61,194,225.63 2,487,799.62 610,816.76
58,682,563.87 2,511,661.77 586,954.61
56,146,811.08 2,535,752.79 562,863.59
53,586,736.21 2,560,074.88 538,541.50
51,002,105.94 2,584,630.27 513,986.11
48,392,684.76 2,609,421.18 489,195.20
45,758,234.89 2,634,449.88 464,166.50
43,098,516.25 2,659,718.64 438,897.74
40,413,286.48 2,685,229.78 413,386.60
37,702,300.87 2,710,985.61 387,630.77
34,965,312.40 2,736,988.48 361,627.90
32,202,071.64 2,763,240.76 335,375.62
29,412,326.80 2,789,744.84 308,871.54
26,595,823.66 2,816,503.15 282,113.23
23,752,305.56 2,843,518.10 255,098.28
20,881,513.39 2,870,792.18 227,824.20
17,983,185.53 2,898,327.86 200,288.52
15,057,057.87 2,926,127.66 172,488.72
12,102,863.78 2,954,194.10 144,422.28
9,120,334.04 2,982,529.74 116,086.64
6,109,196.87 3,011,137.18 87,479.20
3,069,177.87 3,040,019.00 58,597.38
- 3,069,177.87 29,438.50
 9

171

an Top Up 11.51%
Jasa Pengelolaan Total Angs -260,000,000
- 2,501,666.74 2,501,667
- 2,501,666.74 2,501,667
- 2,501,666.74 2,501,667
- 2,501,666.74 2,501,667
- 2,501,666.74 2,501,667
- 2,501,666.74 2,501,667
- 2,501,666.74 2,501,667
- 2,501,666.74 2,501,667
- 2,501,666.74 2,501,667
- 3,098,616.38 3,098,616
- 3,098,616.38 3,098,616
- 3,098,616.38 3,098,616
- 3,098,616.38 3,098,616
- 3,098,616.38 3,098,616
- 3,098,616.38 3,098,616
- 3,098,616.38 3,098,616
- 3,098,616.38 3,098,616
- 3,098,616.38 3,098,616
- 3,098,616.38 3,098,616
- 3,098,616.38 3,098,616
- 3,098,616.38 3,098,616
- 3,098,616.38 3,098,616
- 3,098,616.38 3,098,616
- 3,098,616.38 3,098,616
- 3,098,616.38 3,098,616
- 3,098,616.38 3,098,616
- 3,098,616.38 3,098,616
- 3,098,616.38 3,098,616
- 3,098,616.38 3,098,616
- 3,098,616.38 3,098,616
- 3,098,616.38 3,098,616
- 3,098,616.38 3,098,616
- 3,098,616.38 3,098,616
- 3,098,616.38 3,098,616
- 3,098,616.38 3,098,616
- 3,098,616.38 3,098,616
- 3,098,616.38 3,098,616
- 3,098,616.38 3,098,616
- 3,098,616.38 3,098,616
- 3,098,616.38 3,098,616
- 3,098,616.38 3,098,616
- 3,098,616.38 3,098,616
- 3,098,616.38 3,098,616
- 3,098,616.38 3,098,616
- 3,098,616.38 3,098,616
- 3,098,616.38 3,098,616
- 3,098,616.38 3,098,616
- 3,098,616.38 3,098,616
- 3,098,616.38 3,098,616
- 3,098,616.38 3,098,616
- 3,098,616.38 3,098,616
- 3,098,616.38 3,098,616
- 3,098,616.38 3,098,616
- 3,098,616.38 3,098,616
- 3,098,616.38 3,098,616
- 3,098,616.38 3,098,616
- 3,098,616.38 3,098,616
- 3,098,616.38 3,098,616
- 3,098,616.38 3,098,616
- 3,098,616.38 3,098,616
- 3,098,616.38 3,098,616
- 3,098,616.38 3,098,616
- 3,098,616.38 3,098,616
- 3,098,616.38 3,098,616
- 3,098,616.38 3,098,616
- 3,098,616.38 3,098,616
- 3,098,616.38 3,098,616
- 3,098,616.38 3,098,616
- 3,098,616.38 3,098,616
- 3,098,616.38 3,098,616
- 3,098,616.38 3,098,616
- 3,098,616.38 3,098,616
- 3,098,616.38 3,098,616
- 3,098,616.38 3,098,616
- 3,098,616.38 3,098,616
- 3,098,616.38 3,098,616
- 3,098,616.38 3,098,616
- 3,098,616.38 3,098,616
- 3,098,616.38 3,098,616
- 3,098,616.38 3,098,616
- 3,098,616.38 3,098,616
- 3,098,616.38 3,098,616
- 3,098,616.38 3,098,616
- 3,098,616.38 3,098,616
- 3,098,616.38 3,098,616
- 3,098,616.38 3,098,616
- 3,098,616.38 3,098,616
- 3,098,616.38 3,098,616
- 3,098,616.38 3,098,616
- 3,098,616.38 3,098,616
- 3,098,616.38 3,098,616
- 3,098,616.38 3,098,616
- 3,098,616.38 3,098,616
- 3,098,616.38 3,098,616
- 3,098,616.38 3,098,616
- 3,098,616.38 3,098,616
- 3,098,616.38 3,098,616
- 3,098,616.38 3,098,616
- 3,098,616.38 3,098,616
- 3,098,616.38 3,098,616
- 3,098,616.38 3,098,616
- 3,098,616.38 3,098,616
- 3,098,616.38 3,098,616
- 3,098,616.38 3,098,616
- 3,098,616.38 3,098,616
- 3,098,616.38 3,098,616
- 3,098,616.38 3,098,616
- 3,098,616.38 3,098,616
- 3,098,616.38 3,098,616
- 3,098,616.38 3,098,616
- 3,098,616.38 3,098,616
- 3,098,616.38 3,098,616
- 3,098,616.38 3,098,616
- 3,098,616.38 3,098,616
- 3,098,616.38 3,098,616
- 3,098,616.38 3,098,616
- 3,098,616.38 3,098,616
- 3,098,616.38 3,098,616
- 3,098,616.38 3,098,616
- 3,098,616.38 3,098,616
- 3,098,616.38 3,098,616
- 3,098,616.38 3,098,616
- 3,098,616.38 3,098,616
- 3,098,616.38 3,098,616
- 3,098,616.38 3,098,616
- 3,098,616.38 3,098,616
- 3,098,616.38 3,098,616
- 3,098,616.38 3,098,616
- 3,098,616.38 3,098,616
- 3,098,616.38 3,098,616
- 3,098,616.38 3,098,616
- 3,098,616.38 3,098,616
- 3,098,616.38 3,098,616
- 3,098,616.38 3,098,616
- 3,098,616.38 3,098,616
- 3,098,616.38 3,098,616
- 3,098,616.38 3,098,616
- 3,098,616.38 3,098,616
- 3,098,616.38 3,098,616
- 3,098,616.38 3,098,616
- 3,098,616.38 3,098,616
- 3,098,616.38 3,098,616
- 3,098,616.38 3,098,616
- 3,098,616.38 3,098,616
- 3,098,616.38 3,098,616
- 3,098,616.38 3,098,616
- 3,098,616.38 3,098,616
- 3,098,616.38 3,098,616
- 3,098,616.38 3,098,616
- 3,098,616.38 3,098,616
- 3,098,616.38 3,098,616
- 3,098,616.38 3,098,616
- 3,098,616.38 3,098,616
- 3,098,616.38 3,098,616
- 3,098,616.38 3,098,616
- 3,098,616.38 3,098,616
- 3,098,616.38 3,098,616
- 3,098,616.38 3,098,616
- 3,098,616.38 3,098,616
- 3,098,616.38 3,098,616
- 3,098,616.38 3,098,616
- 3,098,616.38 3,098,616
- 3,098,616.38 3,098,616
- 3,098,616.38 3,098,616
- 3,098,616.38 3,098,616
- 3,098,616.38 3,098,616
- 3,098,616.38 3,098,616
- 3,098,616.38 3,098,616
- 3,098,616.38 3,098,616
- 3,098,616.38 3,098,616
- 3,098,616.38 3,098,616
- 3,098,616.38 3,098,616
- 3,098,616.38 3,098,616
- 3,098,616.38 3,098,616
- 3,098,616.38 3,098,616
- 3,098,616.38 3,098,616
- 3,098,616.38 3,098,616
- 3,098,616.38 3,098,616
- 3,098,616.38 3,098,616
- 3,098,616.38 3,098,616
Nama Nasabah: Firdaus
Total Aset: 300,000,000
Pilihan Jadwal Nasabah: Pembiayaan Baru
Jangka Waktu (bln): 180
Kewajiban Pra Pensiun: 2,501,667
Kewajiban Pasca Pensiun: 3,098,616
Biaya Sewa/
Tanggal Kewajiban Kewajiban Ke - Outstanding
Ujroh per bulan
1-Dec-2021 1 259,990,000 2,491,667
1-Jan-2022 2 259,979,904 2,491,571
1-Feb-2022 3 259,969,711 2,491,474
1-Mar-2022 4 259,959,421 2,491,376
1-Apr-2022 5 259,949,032 2,491,278
1-May-2022 6 259,938,544 2,491,178
1-Jun-2022 7 259,927,955 2,491,078
1-Jul-2022 8 259,917,264 2,490,976
1-Aug-2022 9 259,906,471 2,490,874
1-Sep-2022 10 259,300,791 2,492,936
1-Oct-2022 11 258,689,301 2,487,127
1-Nov-2022 12 258,071,946 2,481,262
1-Dec-2022 13 257,448,670 2,475,340
1-Jan-2023 14 256,819,416 2,469,362
1-Feb-2023 15 256,184,125 2,463,326
1-Mar-2023 16 255,542,742 2,457,233
1-Apr-2023 17 254,895,206 2,451,081
1-May-2023 18 254,241,460 2,444,870
1-Jun-2023 19 253,581,443 2,438,599
1-Jul-2023 20 252,915,095 2,432,269
1-Aug-2023 21 252,242,356 2,425,877
1-Sep-2023 22 251,563,164 2,419,425
1-Oct-2023 23 250,877,458 2,412,910
1-Nov-2023 24 250,185,174 2,406,333
1-Dec-2023 25 249,486,251 2,399,693
1-Jan-2024 26 248,780,623 2,392,989
1-Feb-2024 27 248,068,228 2,386,221
1-Mar-2024 28 247,348,999 2,379,388
1-Apr-2024 29 246,622,872 2,372,489
1-May-2024 30 245,889,780 2,365,524
1-Jun-2024 31 245,149,656 2,358,493
 1-Jul-2024 32 244,402,434 2,351,394
1-Aug-2024 33 243,648,044 2,344,227
1-Sep-2024 34 242,886,418 2,336,991
1-Oct-2024 35 242,117,488 2,329,686
1-Nov-2024 36 241,341,181 2,322,310
1-Dec-2024 37 240,557,429 2,314,864
1-Jan-2025 38 239,766,160 2,307,347
1-Feb-2025 39 238,967,300 2,299,757
1-Mar-2025 40 238,160,779 2,292,095
1-Apr-2025 41 237,346,521 2,284,359
1-May-2025 42 236,524,453 2,276,549
1-Jun-2025 43 235,694,501 2,268,664
1-Jul-2025 44 234,856,587 2,260,703
1-Aug-2025 45 234,010,637 2,252,666
1-Sep-2025 46 233,156,573 2,244,552
1-Oct-2025 47 232,294,316 2,236,360
1-Nov-2025 48 231,423,790 2,228,090
1-Dec-2025 49 230,544,913 2,219,740
1-Jan-2026 50 229,657,607 2,211,310
1-Feb-2026 51 228,761,790 2,202,799
1-Mar-2026 52 227,857,380 2,194,207
1-Apr-2026 53 226,944,296 2,185,532
1-May-2026 54 226,022,453 2,176,774
1-Jun-2026 55 225,091,769 2,167,932
1-Jul-2026 56 224,152,158 2,159,005
1-Aug-2026 57 223,203,534 2,149,993
1-Sep-2026 58 222,245,812 2,140,894
1-Oct-2026 59 221,278,903 2,131,708
1-Nov-2026 60 220,302,720 2,122,433
1-Dec-2026 61 219,317,174 2,113,070
1-Jan-2027 62 218,322,175 2,103,617
1-Feb-2027 63 217,317,632 2,094,074
1-Mar-2027 64 216,303,454 2,084,438
1-Apr-2027 65 215,279,548 2,074,711
1-May-2027 66 214,245,822 2,064,890
1-Jun-2027 67 213,202,180 2,054,975
1-Jul-2027 68 212,148,528 2,044,964
1-Aug-2027 69 211,084,769 2,034,858
1-Sep-2027 70 210,010,808 2,024,655
1-Oct-2027 71 208,926,545 2,014,354
1-Nov-2027 72 207,831,882 2,003,954
1-Dec-2027 73 206,726,720 1,993,454
1-Jan-2028 74 205,610,957 1,982,854
1-Feb-2028 75 204,484,493 1,972,152
1-Mar-2028 76 203,347,223 1,961,347
1-Apr-2028 77 202,199,046 1,950,439
1-May-2028 78 201,039,855 1,939,426
1-Jun-2028 79 199,869,546 1,928,307
1-Jul-2028 80 198,688,012 1,917,082
1-Aug-2028 81 197,495,145 1,905,749
1-Sep-2028 82 196,290,836 1,894,308
1-Oct-2028 83 195,074,976 1,882,756
1-Nov-2028 84 193,847,454 1,871,094
1-Dec-2028 85 192,608,157 1,859,320
1-Jan-2029 86 191,356,974 1,847,433
1-Feb-2029 87 190,093,790 1,835,432
1-Mar-2029 88 188,818,490 1,823,316
1-Apr-2029 89 187,530,958 1,811,084
1-May-2029 90 186,231,076 1,798,734
1-Jun-2029 91 184,918,726 1,786,266
1-Jul-2029 92 183,593,788 1,773,679
1-Aug-2029 93 182,256,142 1,760,970
1-Sep-2029 94 180,905,666 1,748,140
1-Oct-2029 95 179,542,236 1,735,187
1-Nov-2029 96 178,165,729 1,722,109
1-Dec-2029 97 176,776,019 1,708,906
1-Jan-2030 98 175,372,980 1,695,577
1-Feb-2030 99 173,956,482 1,682,119
1-Mar-2030 100 172,526,399 1,668,533
1-Apr-2030 101 171,082,598 1,654,816
1-May-2030 102 169,624,949 1,640,967
1-Jun-2030 103 168,153,318 1,626,986
1-Jul-2030 104 166,667,573 1,612,871
1-Aug-2030 105 165,167,576 1,598,620
1-Sep-2030 106 163,653,192 1,584,232
1-Oct-2030 107 162,124,282 1,569,707
1-Nov-2030 108 160,580,708 1,555,042
1-Dec-2030 109 159,022,328 1,540,237
1-Jan-2031 110 157,449,001 1,525,289
1-Feb-2031 111 155,860,583 1,510,198
1-Mar-2031 112 154,256,929 1,494,963
1-Apr-2031 113 152,637,894 1,479,581
1-May-2031 114 151,003,330 1,464,052
1-Jun-2031 115 149,353,087 1,448,374
1-Jul-2031 116 147,687,015 1,432,545
1-Aug-2031 117 146,004,964 1,416,565
1-Sep-2031 118 144,306,778 1,400,431
1-Oct-2031 119 142,592,304 1,384,143
1-Nov-2031 120 140,861,386 1,367,698
1-Dec-2031 121 139,113,865 1,351,095
1-Jan-2032 122 137,349,582 1,334,334
1-Feb-2032 123 135,568,377 1,317,411
1-Mar-2032 124 133,770,088 1,300,327
1-Apr-2032 125 131,954,549 1,283,078
1-May-2032 126 130,121,597 1,265,664
1-Jun-2032 127 128,271,064 1,248,083
1-Jul-2032 128 126,402,781 1,230,333
1-Aug-2032 129 124,516,577 1,212,413
1-Sep-2032 130 122,612,283 1,194,322
1-Oct-2032 131 120,689,722 1,176,056
1-Nov-2032 132 118,748,722 1,157,616
1-Dec-2032 133 116,789,103 1,138,998
1-Jan-2033 134 114,810,689 1,120,202
1-Feb-2033 135 112,813,299 1,101,226
1-Mar-2033 136 110,796,750 1,082,068
1-Apr-2033 137 108,760,859 1,062,725
1-May-2033 138 106,705,440 1,043,198
1-Jun-2033 139 104,630,307 1,023,483
1-Jul-2033 140 102,535,270 1,003,579
1-Aug-2033 141 100,420,137 983,484
1-Sep-2033 142 98,284,718 963,196
1-Oct-2033 143 96,128,815 942,714
1-Nov-2033 144 93,952,235 922,036
1-Dec-2033 145 91,754,777 901,159
1-Jan-2034 146 89,536,242 880,081
1-Feb-2034 147 87,296,427 858,802
1-Mar-2034 148 85,035,129 837,318
1-Apr-2034 149 82,752,141 815,629
1-May-2034 150 80,447,256 793,731
1-Jun-2034 151 78,120,263 771,623
1-Jul-2034 152 75,770,950 749,304
1-Aug-2034 153 73,399,103 726,770
1-Sep-2034 154 71,004,506 704,020
1-Oct-2034 155 68,586,942 681,052
1-Nov-2034 156 66,146,188 657,863
1-Dec-2034 157 63,682,024 634,452
1-Jan-2035 158 61,194,224 610,817
1-Feb-2035 159 58,682,563 586,955
1-Mar-2035 160 56,146,810 562,864
1-Apr-2035 161 53,586,735 538,541
1-May-2035 162 51,002,105 513,986
1-Jun-2035 163 48,392,683 489,195
1-Jul-2035 164 45,758,234 464,166
1-Aug-2035 165 43,098,515 438,898
1-Sep-2035 166 40,413,285 413,387
1-Oct-2035 167 37,702,299 387,631
1-Nov-2035 168 34,965,311 361,628
1-Dec-2035 169 32,202,070 335,376
1-Jan-2036 170 29,412,325 308,872
1-Feb-2036 171 26,595,822 282,113
1-Mar-2036 172 23,752,304 255,098
1-Apr-2036 173 20,881,512 227,824
1-May-2036 174 17,983,184 200,289
1-Jun-2036 175 15,057,056 172,489
1-Jul-2036 176 12,102,862 144,422
1-Aug-2036 177 9,120,332 116,087
1-Sep-2036 178 6,109,195 87,479
1-Oct-2036 179 3,069,176 58,597
1-Nov-2036 180 0 29,440
Porsi nasabah: 40,000,000 13.33% Back To Input

Limit Pembiayaan: 260,000,000 86.67%

Nisbah Awal
Nisbah Bank: 99.60%
Nisbah Nasabah: 0.40%
Tanggal Cair: 11-Nov-2021
Hishshah Bank Hishshah Bagi Hasil Bagi Hasil
Nisbah Bank (%) Nisbah Nasabah (%)
(%) Nasabah (%) Bank (Rp) Nasabah (Rp)
86.66% 13.34% 99.60% 0.40% 2,491,667 10,000
86.66% 13.34% 99.60% 0.40% 2,491,571 10,096
86.66% 13.34% 99.59% 0.41% 2,491,474 10,193
86.65% 13.35% 99.59% 0.41% 2,491,376 10,290
86.65% 13.35% 99.58% 0.42% 2,491,278 10,389
86.65% 13.35% 99.58% 0.42% 2,491,178 10,489
86.64% 13.36% 99.58% 0.42% 2,491,078 10,589
86.64% 13.36% 99.57% 0.43% 2,490,976 10,691
86.64% 13.36% 99.57% 0.43% 2,490,874 10,793
86.43% 13.57% 80.45% 19.55% 2,492,936 605,680
86.23% 13.77% 80.27% 19.73% 2,487,127 611,490
86.02% 13.98% 80.08% 19.92% 2,481,262 617,355
85.82% 14.18% 79.89% 20.11% 2,475,340 623,276
85.61% 14.39% 79.69% 20.31% 2,469,362 629,255
85.39% 14.61% 79.50% 20.50% 2,463,326 635,290
85.18% 14.82% 79.30% 20.70% 2,457,233 641,384
84.97% 15.03% 79.10% 20.90% 2,451,081 647,536
84.75% 15.25% 78.90% 21.10% 2,444,870 653,747
84.53% 15.47% 78.70% 21.30% 2,438,599 660,017
84.31% 15.69% 78.50% 21.50% 2,432,269 666,348
84.08% 15.92% 78.29% 21.71% 2,425,877 672,739
83.85% 16.15% 78.08% 21.92% 2,419,425 679,192
83.63% 16.37% 77.87% 22.13% 2,412,910 685,706
83.40% 16.60% 77.66% 22.34% 2,406,333 692,283
83.16% 16.84% 77.44% 22.56% 2,399,693 698,924
82.93% 17.07% 77.23% 22.77% 2,392,989 705,627
82.69% 17.31% 77.01% 22.99% 2,386,221 712,396
82.45% 17.55% 76.79% 23.21% 2,379,388 719,229
82.21% 17.79% 76.57% 23.43% 2,372,489 726,127
81.96% 18.04% 76.34% 23.66% 2,365,524 733,092
81.72% 18.28% 76.11% 23.89% 2,358,493 740,124
81.47% 18.53% 75.89% 24.11% 2,351,394 747,223
81.22% 18.78% 75.65% 24.35% 2,344,227 754,390
80.96% 19.04% 75.42% 24.58% 2,336,991 761,626
80.71% 19.29% 75.18% 24.82% 2,329,686 768,931
80.45% 19.55% 74.95% 25.05% 2,322,310 776,306
80.19% 19.81% 74.71% 25.29% 2,314,864 783,752
79.92% 20.08% 74.46% 25.54% 2,307,347 791,270
79.66% 20.34% 74.22% 25.78% 2,299,757 798,859
79.39% 20.61% 73.97% 26.03% 2,292,095 806,522
79.12% 20.88% 73.72% 26.28% 2,284,359 814,258
78.84% 21.16% 73.47% 26.53% 2,276,549 822,068
78.56% 21.44% 73.22% 26.78% 2,268,664 829,953
78.29% 21.71% 72.96% 27.04% 2,260,703 837,913
78.00% 22.00% 72.70% 27.30% 2,252,666 845,950
77.72% 22.28% 72.44% 27.56% 2,244,552 854,064
77.43% 22.57% 72.17% 27.83% 2,236,360 862,256
77.14% 22.86% 71.91% 28.09% 2,228,090 870,527
76.85% 23.15% 71.64% 28.36% 2,219,740 878,877
76.55% 23.45% 71.36% 28.64% 2,211,310 887,306
76.25% 23.75% 71.09% 28.91% 2,202,799 895,817
75.95% 24.05% 70.81% 29.19% 2,194,207 904,410
75.65% 24.35% 70.53% 29.47% 2,185,532 913,084
75.34% 24.66% 70.25% 29.75% 2,176,774 921,842
75.03% 24.97% 69.96% 30.04% 2,167,932 930,684
74.72% 25.28% 69.68% 30.32% 2,159,005 939,611
74.40% 25.60% 69.39% 30.61% 2,149,993 948,624
74.08% 25.92% 69.09% 30.91% 2,140,894 957,722
73.76% 26.24% 68.80% 31.20% 2,131,708 966,909
73.43% 26.57% 68.50% 31.50% 2,122,433 976,183
73.11% 26.89% 68.19% 31.81% 2,113,070 985,546
72.77% 27.23% 67.89% 32.11% 2,103,617 994,999
72.44% 27.56% 67.58% 32.42% 2,094,074 1,004,543
72.10% 27.90% 67.27% 32.73% 2,084,438 1,014,178
71.76% 28.24% 66.96% 33.04% 2,074,711 1,023,906
71.42% 28.58% 66.64% 33.36% 2,064,890 1,033,727
71.07% 28.93% 66.32% 33.68% 2,054,975 1,043,642
70.72% 29.28% 66.00% 34.00% 2,044,964 1,053,652
70.36% 29.64% 65.67% 34.33% 2,034,858 1,063,758
70.00% 30.00% 65.34% 34.66% 2,024,655 1,073,962
69.64% 30.36% 65.01% 34.99% 2,014,354 1,084,263
69.28% 30.72% 64.67% 35.33% 2,003,954 1,094,663
68.91% 31.09% 64.33% 35.67% 1,993,454 1,105,162
68.54% 31.46% 63.99% 36.01% 1,982,854 1,115,763
68.16% 31.84% 63.65% 36.35% 1,972,152 1,126,465
67.78% 32.22% 63.30% 36.70% 1,961,347 1,137,269
67.40% 32.60% 62.95% 37.05% 1,950,439 1,148,178
67.01% 32.99% 62.59% 37.41% 1,939,426 1,159,191
66.62% 33.38% 62.23% 37.77% 1,928,307 1,170,309
66.23% 33.77% 61.87% 38.13% 1,917,082 1,181,534
65.83% 34.17% 61.50% 38.50% 1,905,749 1,192,867
65.43% 34.57% 61.13% 38.87% 1,894,308 1,204,309
65.02% 34.98% 60.76% 39.24% 1,882,756 1,215,860
64.62% 35.38% 60.38% 39.62% 1,871,094 1,227,522
64.20% 35.80% 60.00% 40.00% 1,859,320 1,239,296
63.79% 36.21% 59.62% 40.38% 1,847,433 1,251,183
63.36% 36.64% 59.23% 40.77% 1,835,432 1,263,184
62.94% 37.06% 58.84% 41.16% 1,823,316 1,275,300
62.51% 37.49% 58.45% 41.55% 1,811,084 1,287,532
62.08% 37.92% 58.05% 41.95% 1,798,734 1,299,882
61.64% 38.36% 57.65% 42.35% 1,786,266 1,312,350
61.20% 38.80% 57.24% 42.76% 1,773,679 1,324,938
60.75% 39.25% 56.83% 43.17% 1,760,970 1,337,646
60.30% 39.70% 56.42% 43.58% 1,748,140 1,350,476
59.85% 40.15% 56.00% 44.00% 1,735,187 1,363,430
59.39% 40.61% 55.58% 44.42% 1,722,109 1,376,507
58.93% 41.07% 55.15% 44.85% 1,708,906 1,389,710
58.46% 41.54% 54.72% 45.28% 1,695,577 1,403,040
57.99% 42.01% 54.29% 45.71% 1,682,119 1,416,497
57.51% 42.49% 53.85% 46.15% 1,668,533 1,430,084
57.03% 42.97% 53.40% 46.60% 1,654,816 1,443,801
56.54% 43.46% 52.96% 47.04% 1,640,967 1,457,649
56.05% 43.95% 52.51% 47.49% 1,626,986 1,471,630
55.56% 44.44% 52.05% 47.95% 1,612,871 1,485,746
55.06% 44.94% 51.59% 48.41% 1,598,620 1,499,997
54.55% 45.45% 51.13% 48.87% 1,584,232 1,514,384
54.04% 45.96% 50.66% 49.34% 1,569,707 1,528,910
53.53% 46.47% 50.19% 49.81% 1,555,042 1,543,574
53.01% 46.99% 49.71% 50.29% 1,540,237 1,558,380
52.48% 47.52% 49.22% 50.78% 1,525,289 1,573,327
51.95% 48.05% 48.74% 51.26% 1,510,198 1,588,418
51.42% 48.58% 48.25% 51.75% 1,494,963 1,603,654
50.88% 49.12% 47.75% 52.25% 1,479,581 1,619,035
50.33% 49.67% 47.25% 52.75% 1,464,052 1,634,565
49.78% 50.22% 46.74% 53.26% 1,448,374 1,650,243
49.23% 50.77% 46.23% 53.77% 1,432,545 1,666,071
48.67% 51.33% 45.72% 54.28% 1,416,565 1,682,052
48.10% 51.90% 45.20% 54.80% 1,400,431 1,698,185
47.53% 52.47% 44.67% 55.33% 1,384,143 1,714,474
46.95% 53.05% 44.14% 55.86% 1,367,698 1,730,919
46.37% 53.63% 43.60% 56.40% 1,351,095 1,747,521
45.78% 54.22% 43.06% 56.94% 1,334,334 1,764,283
45.19% 54.81% 42.52% 57.48% 1,317,411 1,781,205
44.59% 55.41% 41.96% 58.04% 1,300,327 1,798,290
43.98% 56.02% 41.41% 58.59% 1,283,078 1,815,538
43.37% 56.63% 40.85% 59.15% 1,265,664 1,832,952
42.76% 57.24% 40.28% 59.72% 1,248,083 1,850,533
42.13% 57.87% 39.71% 60.29% 1,230,333 1,868,283
41.51% 58.49% 39.13% 60.87% 1,212,413 1,886,203
40.87% 59.13% 38.54% 61.46% 1,194,322 1,904,295
40.23% 59.77% 37.95% 62.05% 1,176,056 1,922,560
39.58% 60.42% 37.36% 62.64% 1,157,616 1,941,001
38.93% 61.07% 36.76% 63.24% 1,138,998 1,959,618
38.27% 61.73% 36.15% 63.85% 1,120,202 1,978,414
37.60% 62.40% 35.54% 64.46% 1,101,226 1,997,391
36.93% 63.07% 34.92% 65.08% 1,082,068 2,016,549
36.25% 63.75% 34.30% 65.70% 1,062,725 2,035,891
35.57% 64.43% 33.67% 66.33% 1,043,198 2,055,418
34.88% 65.12% 33.03% 66.97% 1,023,483 2,075,133
34.18% 65.82% 32.39% 67.61% 1,003,579 2,095,037
33.47% 66.53% 31.74% 68.26% 983,484 2,115,132
32.76% 67.24% 31.08% 68.92% 963,196 2,135,420
32.04% 67.96% 30.42% 69.58% 942,714 2,155,902
31.32% 68.68% 29.76% 70.24% 922,036 2,176,581
30.58% 69.42% 29.08% 70.92% 901,159 2,197,458
29.85% 70.15% 28.40% 71.60% 880,081 2,218,535
29.10% 70.90% 27.72% 72.28% 858,802 2,239,815
28.35% 71.65% 27.02% 72.98% 837,318 2,261,298
27.58% 72.42% 26.32% 73.68% 815,629 2,282,988
26.82% 73.18% 25.62% 74.38% 793,731 2,304,885
26.04% 73.96% 24.90% 75.10% 771,623 2,326,993
25.26% 74.74% 24.18% 75.82% 749,304 2,349,313
24.47% 75.53% 23.45% 76.55% 726,770 2,371,847
23.67% 76.33% 22.72% 77.28% 704,020 2,394,597
22.86% 77.14% 21.98% 78.02% 681,052 2,417,565
22.05% 77.95% 21.23% 78.77% 657,863 2,440,753
21.23% 78.77% 20.48% 79.52% 634,452 2,464,164
20.40% 79.60% 19.71% 80.29% 610,817 2,487,800
19.56% 80.44% 18.94% 81.06% 586,955 2,511,662
18.72% 81.28% 18.16% 81.84% 562,864 2,535,753
17.86% 82.14% 17.38% 82.62% 538,541 2,560,075
17.00% 83.00% 16.59% 83.41% 513,986 2,584,630
16.13% 83.87% 15.79% 84.21% 489,195 2,609,421
15.25% 84.75% 14.98% 85.02% 464,166 2,634,450
14.37% 85.63% 14.16% 85.84% 438,898 2,659,719
13.47% 86.53% 13.34% 86.66% 413,387 2,685,230
12.57% 87.43% 12.51% 87.49% 387,631 2,710,986
11.66% 88.34% 11.67% 88.33% 361,628 2,736,988
10.73% 89.27% 10.82% 89.18% 335,376 2,763,241
9.80% 90.20% 9.97% 90.03% 308,872 2,789,745
8.87% 91.13% 9.10% 90.90% 282,113 2,816,503
7.92% 92.08% 8.23% 91.77% 255,098 2,843,518
6.96% 93.04% 7.35% 92.65% 227,824 2,870,792
5.99% 94.01% 6.46% 93.54% 200,289 2,898,328
5.02% 94.98% 5.57% 94.43% 172,489 2,926,128
4.03% 95.97% 4.66% 95.34% 144,422 2,954,194
3.04% 96.96% 3.75% 96.25% 116,087 2,982,530
2.04% 97.96% 2.82% 97.18% 87,479 3,011,137
1.02% 98.98% 1.89% 98.11% 58,597 3,040,019
0.00% 100.00% 0.95% 99.05% 29,440 3,069,176
Back To Input

###

Take Over

Pembiayaan Baru

Take Over + Top Up

Penurunan
Kewajiban Kewajiban
Pokok
2,501,667 2,501,667 10,000
2,501,667 2,501,667 10,096
2,501,667 2,501,667 10,193
2,501,667 2,501,667 10,290
2,501,667 2,501,667 10,389
2,501,667 2,501,667 10,489
2,501,667 2,501,667 10,589
2,501,667 2,501,667 10,691
2,501,667 2,501,667 10,793
3,098,616 3,098,616 605,680
3,098,616 3,098,616 611,490
3,098,616 3,098,616 617,355
3,098,616 3,098,616 623,276
3,098,616 3,098,616 629,255
3,098,616 3,098,616 635,290
3,098,616 3,098,616 641,384
3,098,616 3,098,616 647,536
3,098,616 3,098,616 653,747
3,098,616 3,098,616 660,017
3,098,616 3,098,616 666,348
3,098,616 3,098,616 672,739
3,098,616 3,098,616 679,192
3,098,616 3,098,616 685,706
3,098,616 3,098,616 692,283
3,098,616 3,098,616 698,924
3,098,616 3,098,616 705,627
3,098,616 3,098,616 712,396
3,098,616 3,098,616 719,229
3,098,616 3,098,616 726,127
3,098,616 3,098,616 733,092
3,098,616 3,098,616 740,124
3,098,616 3,098,616 747,223
3,098,616 3,098,616 754,390
3,098,616 3,098,616 761,626
3,098,616 3,098,616 768,931
3,098,616 3,098,616 776,306
3,098,616 3,098,616 783,752
3,098,616 3,098,616 791,270
3,098,616 3,098,616 798,859
3,098,616 3,098,616 806,522
3,098,616 3,098,616 814,258
3,098,616 3,098,616 822,068
3,098,616 3,098,616 829,953
3,098,616 3,098,616 837,913
3,098,616 3,098,616 845,950
3,098,616 3,098,616 854,064
3,098,616 3,098,616 862,256
3,098,616 3,098,616 870,527
3,098,616 3,098,616 878,877
3,098,616 3,098,616 887,306
3,098,616 3,098,616 895,817
3,098,616 3,098,616 904,410
3,098,616 3,098,616 913,084
3,098,616 3,098,616 921,842
3,098,616 3,098,616 930,684
3,098,616 3,098,616 939,611
3,098,616 3,098,616 948,624
3,098,616 3,098,616 957,722
3,098,616 3,098,616 966,909
3,098,616 3,098,616 976,183
3,098,616 3,098,616 985,546
3,098,616 3,098,616 994,999
3,098,616 3,098,616 1,004,543
3,098,616 3,098,616 1,014,178
3,098,616 3,098,616 1,023,906
3,098,616 3,098,616 1,033,727
3,098,616 3,098,616 1,043,642
3,098,616 3,098,616 1,053,652
3,098,616 3,098,616 1,063,758
3,098,616 3,098,616 1,073,962
3,098,616 3,098,616 1,084,263
3,098,616 3,098,616 1,094,663
3,098,616 3,098,616 1,105,162
3,098,616 3,098,616 1,115,763
3,098,616 3,098,616 1,126,465
3,098,616 3,098,616 1,137,269
3,098,616 3,098,616 1,148,178
3,098,616 3,098,616 1,159,191
3,098,616 3,098,616 1,170,309
3,098,616 3,098,616 1,181,534
3,098,616 3,098,616 1,192,867
3,098,616 3,098,616 1,204,309
3,098,616 3,098,616 1,215,860
3,098,616 3,098,616 1,227,522
3,098,616 3,098,616 1,239,296
3,098,616 3,098,616 1,251,183
3,098,616 3,098,616 1,263,184
3,098,616 3,098,616 1,275,300
3,098,616 3,098,616 1,287,532
3,098,616 3,098,616 1,299,882
3,098,616 3,098,616 1,312,350
3,098,616 3,098,616 1,324,938
3,098,616 3,098,616 1,337,646
3,098,616 3,098,616 1,350,476
3,098,616 3,098,616 1,363,430
3,098,616 3,098,616 1,376,507
3,098,616 3,098,616 1,389,710
3,098,616 3,098,616 1,403,040
3,098,616 3,098,616 1,416,497
3,098,616 3,098,616 1,430,084
3,098,616 3,098,616 1,443,801
3,098,616 3,098,616 1,457,649
3,098,616 3,098,616 1,471,630
3,098,616 3,098,616 1,485,746
3,098,616 3,098,616 1,499,997
3,098,616 3,098,616 1,514,384
3,098,616 3,098,616 1,528,910
3,098,616 3,098,616 1,543,574
3,098,616 3,098,616 1,558,380
3,098,616 3,098,616 1,573,327
3,098,616 3,098,616 1,588,418
3,098,616 3,098,616 1,603,654
3,098,616 3,098,616 1,619,035
3,098,616 3,098,616 1,634,565
3,098,616 3,098,616 1,650,243
3,098,616 3,098,616 1,666,071
3,098,616 3,098,616 1,682,052
3,098,616 3,098,616 1,698,185
3,098,616 3,098,616 1,714,474
3,098,616 3,098,616 1,730,919
3,098,616 3,098,616 1,747,521
3,098,616 3,098,616 1,764,283
3,098,616 3,098,616 1,781,205
3,098,616 3,098,616 1,798,290
3,098,616 3,098,616 1,815,538
3,098,616 3,098,616 1,832,952
3,098,616 3,098,616 1,850,533
3,098,616 3,098,616 1,868,283
3,098,616 3,098,616 1,886,203
3,098,616 3,098,616 1,904,295
3,098,616 3,098,616 1,922,560
3,098,616 3,098,616 1,941,001
3,098,616 3,098,616 1,959,618
3,098,616 3,098,616 1,978,414
3,098,616 3,098,616 1,997,391
3,098,616 3,098,616 2,016,549
3,098,616 3,098,616 2,035,891
3,098,616 3,098,616 2,055,418
3,098,616 3,098,616 2,075,133
3,098,616 3,098,616 2,095,037
3,098,616 3,098,616 2,115,132
3,098,616 3,098,616 2,135,420
3,098,616 3,098,616 2,155,902
3,098,616 3,098,616 2,176,581
3,098,616 3,098,616 2,197,458
3,098,616 3,098,616 2,218,535
3,098,616 3,098,616 2,239,815
3,098,616 3,098,616 2,261,298
3,098,616 3,098,616 2,282,988
3,098,616 3,098,616 2,304,885
3,098,616 3,098,616 2,326,993
3,098,616 3,098,616 2,349,313
3,098,616 3,098,616 2,371,847
3,098,616 3,098,616 2,394,597
3,098,616 3,098,616 2,417,565
3,098,616 3,098,616 2,440,753
3,098,616 3,098,616 2,464,164
3,098,616 3,098,616 2,487,800
3,098,616 3,098,616 2,511,662
3,098,616 3,098,616 2,535,753
3,098,616 3,098,616 2,560,075
3,098,616 3,098,616 2,584,630
3,098,616 3,098,616 2,609,421
3,098,616 3,098,616 2,634,450
3,098,616 3,098,616 2,659,719
3,098,616 3,098,616 2,685,230
3,098,616 3,098,616 2,710,986
3,098,616 3,098,616 2,736,988
3,098,616 3,098,616 2,763,241
3,098,616 3,098,616 2,789,745
3,098,616 3,098,616 2,816,503
3,098,616 3,098,616 2,843,518
3,098,616 3,098,616 2,870,792
3,098,616 3,098,616 2,898,328
3,098,616 3,098,616 2,926,128
3,098,616 3,098,616 2,954,194
3,098,616 3,098,616 2,982,530
3,098,616 3,098,616 3,011,137
3,098,616 3,098,616 3,040,019
3,098,616 3,098,616 3,069,176
 SIMULASI ATRIBUSI PEMBIAYAAN PENSIUN
INPUT OUTPUT Nsbh D

Tipe Nasabah: 1. Pensiunan Maksimal Pembiayaan: 280,000,000 ###

Nominal Pembiayaan: 280,000,000 Price Akhir: 12.36% D

Manfaat pensiun: 4,231,300 Nominal Disetujui: 280,000,000 T

Tenor (Bulan): 139 Tenor (Bulan): 139 ###

Angsuran Lainnya: ###

0 Angsuran: 3,798,026.88 ###

Tipe Perhitungan: DSR 90% Usia Saat ini:

0.9
63 Tahun 6 Bulan 25 Hari ###

Price Sebelum Atribusi: 10.00% Usia Saat Jatuh Tempo: Usia Maksimal 75 Tahun ###

Tanggal Lahir: 05 July 1959 DSR: 89.76% ###

Proyeksi Tanggal Cair: 30 January 2023 Tanggal Jatuh Tempo Tuesday, August 01, 2034 ###

Asuransi: 1. Al Amin 1 ###

Tipe Coverage Asuransi: 4. All Cover 4 ###

Rate Asuransi: 16.21% ###

Maks Angs

Biaya Akuisisi ###

1. Asuransi Jiwa 54,151,494.2 Nilai Limit Asuransi: 334,151,494 ###

2. Biaya Pinalti - -

3. Fee Mitra 0.00% - Biaya Atribusi Bank 220,000 ###

4. Biaya Flagging 220,000 Biaya Atribusi Nasabah 54,151,494 DSR 80%

Total Biaya 54,371,494 Biaya Awal Nasabah - DSR 90%

DSR 95%
###

Catatan: c12
- Plafond Yang Diterima Nasabah sebesar Rp280.000.000,-.
- Jangka Waktu 139 Bulan. ###
- Price Nasabah sebesar 12.36%.
###
- Biaya Atribusi Nasabah Sebesar Rp54.151.494,-
- Nilai Limit Penutupan Asuransi sebesar Rp334.151.494,- ###
- Tipe coverage asuransi adalah Plafond + Biaya Asuransi + Biaya Pinalti
###
###
###

###
 PERHITUNGAN SIMULASI PENSIUNAN
NAMA :
JK WAKTU

GAJI
ANGSURAN
SISA GAJI

SISA GAJI BERSIH

PLAFOND
ADM
BIAYA ASURANSI
CADANGAN 2X

PELUNASAN
DITERIMA BERSIH

NOM AKSEP
GAPOK 3,376,700 100%
TUKIN 6,766,000 90%
UM 667,850 90%
10,810,550

11.3333333333333
2,021
1,969
52
8
60
NGAN SIMULASI PENSIUNAN PERHITUNGAN SIMULASI PENSIUN
KARYATI NAMA :
108 JK WAKTU

4,231,300.00 GAJI
3,798,026.88 ANGSURAN
433,273.12 SISA GAJI
(43,900.00)
389,373.12
280,000,000.00 PLAFOND
- ADM
- BIAYA ASURANSI
- CADANGAN 2X
-
122,627,403.64 PELUNASAN
157,372,596.36 DITERIMA BERSIH
1,430,653.01
1,419,084.34
125,477,140.99
ASKEP NOM
3,376,700
6,089,400
601,065
10,067,165.00
NGAN SIMULASI PENSIUNAN
JUHARIYAH
47

4,231,300.00
3,798,026.88
433,273.12

35,000,000.00
350,000.00
-
-

34,650,000.00
13,930,000.00 125000000
11.14% 0.11

3,919,000.00
3,798,026.88
120,973.12