TABEL ANGSURAN PINJAMAN

Bunga Pinjaman per Tahun 11.00% Opsi metoda perhitungan Bunga

Jangka Waktu Pinjaman 180 bulan FLAT 0
Pokok Pinjaman 150,000,000 FLAT ADD ON 1
Tanggal Mulai Angsuran May-19 EFEKTIF 0
Grace Periode 0 bulan SLIDING 0
2
(1) Angsuran per Bulan 1,704,895

JADUAL ANGSURAN PINJAMAN

ANGS ANGSURAN ANGSURAN

BULAN SALDO POKOK TOTAL ANGSURAN SALDO AKHIR
KE POKOK BUNGA
1 May 2019 150,000,000 329,895 1,375,000 1,704,895 149,670,105
2 Jun 2019 149,670,105 332,919 1,371,976 1,704,895 149,337,185
3 Jul 2019 149,337,185 335,971 1,368,924 1,704,895 149,001,214
4 Aug 2019 149,001,214 339,051 1,365,844 1,704,895 148,662,163
5 Sep 2019 148,662,163 342,159 1,362,736 1,704,895 148,320,004
6 Oct 2019 148,320,004 345,295 1,359,600 1,704,895 147,974,709
7 Nov 2019 147,974,709 348,461 1,356,435 1,704,895 147,626,248
8 Dec 2019 147,626,248 351,655 1,353,241 1,704,895 147,274,593
9 Jan 2020 147,274,593 354,878 1,350,017 1,704,895 146,919,715
10 Feb 2020 146,919,715 358,131 1,346,764 1,704,895 146,561,584
11 Mar 2020 146,561,584 361,414 1,343,481 1,704,895 146,200,170
12 Apr 2020 146,200,170 364,727 1,340,168 1,704,895 145,835,442
13 May 2020 145,835,442 368,071 1,336,825 1,704,895 145,467,372
14 Jun 2020 145,467,372 371,444 1,333,451 1,704,895 145,095,927
15 Jul 2020 145,095,927 374,849 1,330,046 1,704,895 144,721,078
16 Aug 2020 144,721,078 378,286 1,326,610 1,704,895 144,342,792
17 Sep 2020 144,342,792 381,753 1,323,142 1,704,895 143,961,039
18 Oct 2020 143,961,039 385,253 1,319,643 1,704,895 143,575,787
19 Nov 2020 143,575,787 388,784 1,316,111 1,704,895 143,187,003
20 Dec 2020 143,187,003 392,348 1,312,548 1,704,895 142,794,655
21 Jan 2021 142,794,655 395,944 1,308,951 1,704,895 142,398,710
22 Feb 2021 142,398,710 399,574 1,305,322 1,704,895 141,999,137
23 Mar 2021 141,999,137 403,237 1,301,659 1,704,895 141,595,900
24 Apr 2021 141,595,900 406,933 1,297,962 1,704,895 141,188,967
25 May 2021 141,188,967 410,663 1,294,232 1,704,895 140,778,304
26 Jun 2021 140,778,304 414,428 1,290,468 1,704,895 140,363,876
27 Jul 2021 140,363,876 418,227 1,286,669 1,704,895 139,945,650
 TABEL ANGSURAN PINJAMAN
Bunga Pinjaman per Tahun 11.00% Opsi metoda perhitungan Bunga
Jangka Waktu Pinjaman 180 bulan FLAT 0
Pokok Pinjaman 150,000,000 FLAT ADD ON 1
Tanggal Mulai Angsuran May-19 EFEKTIF 0
Grace Periode 0 bulan SLIDING 0
2
(1) Angsuran per Bulan 1,704,895

JADUAL ANGSURAN PINJAMAN

ANGS ANGSURAN ANGSURAN

BULAN SALDO POKOK TOTAL ANGSURAN SALDO AKHIR
KE POKOK BUNGA
28 Aug 2021 139,945,650 422,060 1,282,835 1,704,895 139,523,589
29 Sep 2021 139,523,589 425,929 1,278,966 1,704,895 139,097,660
30 Oct 2021 139,097,660 429,834 1,275,062 1,704,895 138,667,827
31 Nov 2021 138,667,827 433,774 1,271,122 1,704,895 138,234,053
32 Dec 2021 138,234,053 437,750 1,267,145 1,704,895 137,796,303
33 Jan 2022 137,796,303 441,763 1,263,133 1,704,895 137,354,540
34 Feb 2022 137,354,540 445,812 1,259,083 1,704,895 136,908,728
35 Mar 2022 136,908,728 449,899 1,254,997 1,704,895 136,458,830
36 Apr 2022 136,458,830 454,023 1,250,873 1,704,895 136,004,807
37 May 2022 136,004,807 458,185 1,246,711 1,704,895 135,546,622
38 Jun 2022 135,546,622 462,385 1,242,511 1,704,895 135,084,237
39 Jul 2022 135,084,237 466,623 1,238,272 1,704,895 134,617,614
40 Aug 2022 134,617,614 470,901 1,233,995 1,704,895 134,146,714
41 Sep 2022 134,146,714 475,217 1,229,678 1,704,895 133,671,496
42 Oct 2022 133,671,496 479,573 1,225,322 1,704,895 133,191,923
43 Nov 2022 133,191,923 483,969 1,220,926 1,704,895 132,707,954
44 Dec 2022 132,707,954 488,406 1,216,490 1,704,895 132,219,548
45 Jan 2023 132,219,548 492,883 1,212,013 1,704,895 131,726,665
46 Feb 2023 131,726,665 497,401 1,207,494 1,704,895 131,229,264
47 Mar 2023 131,229,264 501,960 1,202,935 1,704,895 130,727,303
48 Apr 2023 130,727,303 506,562 1,198,334 1,704,895 130,220,742
49 May 2023 130,220,742 511,205 1,193,690 1,704,895 129,709,536
50 Jun 2023 129,709,536 515,891 1,189,004 1,704,895 129,193,645
51 Jul 2023 129,193,645 520,620 1,184,275 1,704,895 128,673,025
52 Aug 2023 128,673,025 525,393 1,179,503 1,704,895 128,147,632
53 Sep 2023 128,147,632 530,209 1,174,687 1,704,895 127,617,423
54 Oct 2023 127,617,423 535,069 1,169,826 1,704,895 127,082,354
55 Nov 2023 127,082,354 539,974 1,164,922 1,704,895 126,542,381
56 Dec 2023 126,542,381 544,924 1,159,972 1,704,895 125,997,457
57 Jan 2024 125,997,457 549,919 1,154,977 1,704,895 125,447,538
58 Feb 2024 125,447,538 554,960 1,149,936 1,704,895 124,892,579
59 Mar 2024 124,892,579 560,047 1,144,849 1,704,895 124,332,532
60 Apr 2024 124,332,532 565,181 1,139,715 1,704,895 123,767,351
61 May 2024 123,767,351 570,361 1,134,534 1,704,895 123,196,990
62 Jun 2024 123,196,990 575,590 1,129,306 1,704,895 122,621,400
63 Jul 2024 122,621,400 580,866 1,124,030 1,704,895 122,040,534
64 Aug 2024 122,040,534 586,191 1,118,705 1,704,895 121,454,344
65 Sep 2024 121,454,344 591,564 1,113,331 1,704,895 120,862,780
66 Oct 2024 120,862,780 596,987 1,107,909 1,704,895 120,265,793
67 Nov 2024 120,265,793 602,459 1,102,436 1,704,895 119,663,334
68 Dec 2024 119,663,334 607,982 1,096,914 1,704,895 119,055,353
69 Jan 2025 119,055,353 613,555 1,091,341 1,704,895 118,441,798
70 Feb 2025 118,441,798 619,179 1,085,716 1,704,895 117,822,619
71 Mar 2025 117,822,619 624,855 1,080,041 1,704,895 117,197,765
72 Apr 2025 117,197,765 630,583 1,074,313 1,704,895 116,567,182
 TABEL ANGSURAN PINJAMAN
Bunga Pinjaman per Tahun 11.00% Opsi metoda perhitungan Bunga
Jangka Waktu Pinjaman 180 bulan FLAT 0
Pokok Pinjaman 150,000,000 FLAT ADD ON 1
Tanggal Mulai Angsuran May-19 EFEKTIF 0
Grace Periode 0 bulan SLIDING 0
2
(1) Angsuran per Bulan 1,704,895

JADUAL ANGSURAN PINJAMAN

ANGS ANGSURAN ANGSURAN

BULAN SALDO POKOK TOTAL ANGSURAN SALDO AKHIR
KE POKOK BUNGA
73 May 2025 116,567,182 636,363 1,068,533 1,704,895 115,930,819
74 Jun 2025 115,930,819 642,196 1,062,699 1,704,895 115,288,623
75 Jul 2025 115,288,623 648,083 1,056,812 1,704,895 114,640,540
76 Aug 2025 114,640,540 654,024 1,050,872 1,704,895 113,986,516
77 Sep 2025 113,986,516 660,019 1,044,876 1,704,895 113,326,497
78 Oct 2025 113,326,497 666,069 1,038,826 1,704,895 112,660,428
79 Nov 2025 112,660,428 672,175 1,032,721 1,704,895 111,988,253
80 Dec 2025 111,988,253 678,336 1,026,559 1,704,895 111,309,917
81 Jan 2026 111,309,917 684,554 1,020,341 1,704,895 110,625,362
82 Feb 2026 110,625,362 690,830 1,014,066 1,704,895 109,934,533
83 Mar 2026 109,934,533 697,162 1,007,733 1,704,895 109,237,371
84 Apr 2026 109,237,371 703,553 1,001,343 1,704,895 108,533,818
85 May 2026 108,533,818 710,002 994,893 1,704,895 107,823,816
86 Jun 2026 107,823,816 716,510 988,385 1,704,895 107,107,305
87 Jul 2026 107,107,305 723,078 981,817 1,704,895 106,384,227
88 Aug 2026 106,384,227 729,707 975,189 1,704,895 105,654,520
89 Sep 2026 105,654,520 736,396 968,500 1,704,895 104,918,124
90 Oct 2026 104,918,124 743,146 961,749 1,704,895 104,174,979
91 Nov 2026 104,174,979 749,958 954,937 1,704,895 103,425,020
92 Dec 2026 103,425,020 756,833 948,063 1,704,895 102,668,188
93 Jan 2027 102,668,188 763,770 941,125 1,704,895 101,904,417
94 Feb 2027 101,904,417 770,772 934,124 1,704,895 101,133,646
95 Mar 2027 101,133,646 777,837 927,058 1,704,895 100,355,809
96 Apr 2027 100,355,809 784,967 919,928 1,704,895 99,570,842
97 May 2027 99,570,842 792,163 912,733 1,704,895 98,778,679
98 Jun 2027 98,778,679 799,424 905,471 1,704,895 97,979,255
99 Jul 2027 97,979,255 806,752 898,143 1,704,895 97,172,503
100 Aug 2027 97,172,503 814,147 890,748 1,704,895 96,358,355
101 Sep 2027 96,358,355 821,610 883,285 1,704,895 95,536,745
102 Oct 2027 95,536,745 829,142 875,753 1,704,895 94,707,603
103 Nov 2027 94,707,603 836,742 868,153 1,704,895 93,870,860
104 Dec 2027 93,870,860 844,413 860,483 1,704,895 93,026,448
105 Jan 2028 93,026,448 852,153 852,742 1,704,895 92,174,295
106 Feb 2028 92,174,295 859,964 844,931 1,704,895 91,314,331
107 Mar 2028 91,314,331 867,847 837,048 1,704,895 90,446,483
108 Apr 2028 90,446,483 875,803 829,093 1,704,895 89,570,681
109 May 2028 89,570,681 883,831 821,065 1,704,895 88,686,850
110 Jun 2028 88,686,850 891,933 812,963 1,704,895 87,794,917
111 Jul 2028 87,794,917 900,109 804,787 1,704,895 86,894,808
112 Aug 2028 86,894,808 908,360 796,536 1,704,895 85,986,449
113 Sep 2028 85,986,449 916,686 788,209 1,704,895 85,069,762
114 Oct 2028 85,069,762 925,089 779,806 1,704,895 84,144,673
115 Nov 2028 84,144,673 933,569 771,326 1,704,895 83,211,104
116 Dec 2028 83,211,104 942,127 762,768 1,704,895 82,268,977
117 Jan 2029 82,268,977 950,763 754,132 1,704,895 81,318,214
 TABEL ANGSURAN PINJAMAN
Bunga Pinjaman per Tahun 11.00% Opsi metoda perhitungan Bunga
Jangka Waktu Pinjaman 180 bulan FLAT 0
Pokok Pinjaman 150,000,000 FLAT ADD ON 1
Tanggal Mulai Angsuran May-19 EFEKTIF 0
Grace Periode 0 bulan SLIDING 0
2
(1) Angsuran per Bulan 1,704,895

JADUAL ANGSURAN PINJAMAN

ANGS ANGSURAN ANGSURAN

BULAN SALDO POKOK TOTAL ANGSURAN SALDO AKHIR
KE POKOK BUNGA
118 Feb 2029 81,318,214 959,478 745,417 1,704,895 80,358,736
119 Mar 2029 80,358,736 968,274 736,622 1,704,895 79,390,462
120 Apr 2029 79,390,462 977,149 727,746 1,704,895 78,413,312
 96 180 bulan

75

1,420,833

180

REKAPITULASI ANGSURAN
TOTAL PEMBAYARAN
CICILAN JUMLAH
BUNGA
POKOK PINJAMAN ANGSURAN
74,673,127 143,553,484 218,226,611

PERINCIAN PEMBAYARAN TAHUNAN

CICILAN JUMLAH
TAHUN BUNGA
POKOK PINJAMAN ANGSURAN
2019 2,725,407 10,913,757 13,639,163
2020 4,479,939 15,978,806 20,458,745
2021 4,998,352 15,460,393 20,458,745
2022 5,576,755 14,881,990 20,458,745
2023 6,222,091 14,236,654 20,458,745
2024 6,942,104 13,516,641 20,458,745
2024 6,942,104 13,516,641 20,458,745
2025 7,745,436 12,713,309 20,458,745
2026 8,641,729 11,817,016 20,458,745
2027 9,641,740 10,817,005 20,458,745
2028 10,757,471 9,701,274 20,458,745