Example of Apartment Mortgage Loan Primary Simulation
Apartment Price
|
:
|
IDR750.000.000,-
|
Down Payment
|
:
|
IDR 250.000.000,-
|
Loan Principal / Credit Ceiling
|
:
|
IDR 500.000.000,-
|
Interest Rate
|
:
|
Fixed 2 years 5,00%
|
Fixed Installment Period
|
:
|
IDR 5.242.387,-
|
Floating Installment Period
|
:
|
IDR 6.909.240,-
|
Total Interest
|
:
|
IDR 289.104.317,-
|
Term
|
:
|
120 months [ 10 years ]
|
Provision
|
:
|
IDR 5,000,000,- equivalent to 1% of the credit loan
|
Administration Fee
|
:
|
IDR 500,000,- equivalent to 0.1% of the credit loan
|
Installment List
|
Total Installments
|
Principal Installment
|
Interest Installments
|
Outstanding
|
0
|
-
|
-
|
-
|
500,000,000
|
1
|
5,242,387
|
3,263,221
|
1,979,167
|
496,736,779
|
2
|
5,242,387
|
3,276,137
|
1,966,250
|
493,460,642
|
3
|
5,242,387
|
3,289,105
|
1,953,282
|
490,171,537
|
4
|
5,242,387
|
3,302,125
|
1,940,262
|
486,869,412
|
5
|
5,242,387
|
3,315,196
|
1,927,191
|
483,554,216
|
6
|
5,242,387
|
3,328,318
|
1,914,069
|
480,225,898
|
7
|
5,242,387
|
3,341,493
|
1,900,894
|
476,884,405
|
8
|
5,242,387
|
3,354,720
|
1,887,667
|
473,529,685
|
9
|
5,242,387
|
3,367,999
|
1,874,388
|
470,161,686
|
10
|
5,242,387
|
3,381,330
|
1,861,057
|
466,780,356
|
11
|
5,242,387
|
3,394,715
|
1,847,672
|
463,385,641
|
12
|
5,242,387
|
3,408,152
|
1,834,235
|
459,977,488
|
13
|
5,242,387
|
3,421,643
|
1,820,744
|
456,555,845
|
14
|
5,242,387
|
3,435,187
|
1,807,200
|
453,120,658
|
15
|
5,242,387
|
3,448,785
|
1,793,603
|
449,671,874
|
16
|
5,242,387
|
3,462,436
|
1,779,951
|
446,209,438
|
17
|
5,242,387
|
3,476,141
|
1,766,246
|
442,733,296
|
18
|
5,242,387
|
3,489,901
|
1,752,486
|
439,243,395
|
19
|
5,242,387
|
3,503,715
|
1,738,672
|
435,739,680
|
20
|
5,242,387
|
3,517,584
|
1,724,803
|
432,222,096
|
21
|
5,242,387
|
3,531,508
|
1,710,879
|
428,690,587
|
22
|
5,242,387
|
3,545,487
|
1,696,900
|
425,145,101
|
23
|
5,242,387
|
3,559,521
|
1,682,866
|
421,585,579
|
24
|
5,242,387
|
3,573,611
|
1,668,776
|
418,011,968
|
25
|
6,909,240
|
2,554,949
|
4,354,291
|
415,457,020
|
26
|
6,909,240
|
2,581,563
|
4,327,677
|
412,875,457
|
27
|
6,909,240
|
2,608,454
|
4,300,786
|
410,267,004
|
28
|
6,909,240
|
2,635,625
|
4,273,615
|
407,631,378
|
29
|
6,909,240
|
2,663,080
|
4,246,160
|
404,968,299
|
30
|
6,909,240
|
2,690,820
|
4,218,420
|
402,277,479
|
31
|
6,909,240
|
2,718,849
|
4,190,390
|
399,558,629
|
32
|
6,909,240
|
2,747,171
|
4,162,069
|
396,811,458
|
33
|
6,909,240
|
2,775,787
|
4,133,453
|
394,035,671
|
34
|
6,909,240
|
2,804,702
|
4,104,538
|
391,230,970
|
35
|
6,909,240
|
2,833,917
|
4,075,323
|
388,397,052
|
36
|
6,909,240
|
2,863,437
|
4,045,803
|
385,533,615
|
37
|
6,909,240
|
2,893,265
|
4,015,975
|
382,640,351
|
38
|
6,909,240
|
2,923,403
|
3,985,837
|
379,716,948
|
39
|
6,909,240
|
2,953,855
|
3,955,385
|
376,763,093
|
40
|
6,909,240
|
2,984,624
|
3,924,616
|
373,778,468
|
41
|
6,909,240
|
3,015,714
|
3,893,526
|
370,762,754
|
42
|
6,909,240
|
3,047,128
|
3,862,112
|
367,715,627
|
43
|
6,909,240
|
3,078,869
|
3,830,371
|
364,636,758
|
44
|
6,909,240
|
3,110,940
|
3,798,300
|
361,525,818
|
45
|
6,909,240
|
3,143,346
|
3,765,894
|
358,382,472
|
46
|
6,909,240
|
3,176,089
|
3,733,151
|
355,206,383
|
47
|
6,909,240
|
3,209,173
|
3,700,066
|
351,997,209
|
48
|
6,909,240
|
3,242,602
|
3,666,638
|
348,754,607
|
49
|
6,909,240
|
3,276,379
|
3,632,860
|
345,478,228
|
50
|
6,909,240
|
3,310,508
|
3,598,732
|
342,167,719
|
51
|
6,909,240
|
3,344,993
|
3,564,247
|
338,822,726
|
52
|
6,909,240
|
3,379,836
|
3,529,403
|
335,442,890
|
53
|
6,909,240
|
3,415,043
|
3,494,197
|
332,027,847
|
54
|
6,909,240
|
3,450,616
|
3,458,623
|
328,577,231
|
55
|
6,909,240
|
3,486,560
|
3,422,679
|
325,090,670
|
56
|
6,909,240
|
3,522,879
|
3,386,361
|
321,567,791
|
57
|
6,909,240
|
3,559,575
|
3,349,664
|
318,008,216
|
58
|
6,909,240
|
3,596,654
|
3,312,586
|
314,411,562
|
59
|
6,909,240
|
3,634,119
|
3,275,120
|
310,777,442
|
60
|
6,909,240
|
3,671,975
|
3,237,265
|
307,105,468
|
61
|
6,909,240
|
3,710,225
|
3,199,015
|
303,395,243
|
62
|
6,909,240
|
3,748,873
|
3,160,367
|
299,646,370
|
63
|
6,909,240
|
3,787,923
|
3,121,316
|
295,858,447
|
64
|
6,909,240
|
3,827,381
|
3,081,859
|
292,031,066
|
65
|
6,909,240
|
3,867,250
|
3,041,990
|
288,163,816
|
66
|
6,909,240
|
3,907,533
|
3,001,706
|
284,256,283
|
67
|
6,909,240
|
3,948,237
|
2,961,003
|
280,308,046
|
68
|
6,909,240
|
3,989,364
|
2,919,875
|
276,318,682
|
69
|
6,909,240
|
4,030,920
|
2,878,320
|
272,287,761
|
70
|
6,909,240
|
4,072,909
|
2,836,331
|
268,214,852
|
71
|
6,909,240
|
4,115,335
|
2,793,905
|
264,099,517
|
72
|
6,909,240
|
4,158,203
|
2,751,037
|
259,941,314
|
73
|
6,909,240
|
4,201,518
|
2,707,722
|
255,739,796
|
74
|
6,909,240
|
4,245,284
|
2,663,956
|
251,494,513
|
75
|
6,909,240
|
4,289,505
|
2,619,735
|
247,205,007
|
76
|
6,909,240
|
4,334,188
|
2,575,052
|
242,870,820
|
77
|
6,909,240
|
4,379,335
|
2,529,904
|
238,491,484
|
78
|
6,909,240
|
4,424,954
|
2,484,286
|
234,066,531
|
79
|
6,909,240
|
4,471,047
|
2,438,193
|
229,595,484
|
80
|
6,909,240
|
4,517,620
|
2,391,620
|
225,077,864
|
81
|
6,909,240
|
4,564,679
|
2,344,561
|
220,513,185
|
82
|
6,909,240
|
4,612,227
|
2,297,012
|
215,900,957
|
83
|
6,909,240
|
4,660,272
|
2,248,968
|
211,240,686
|
84
|
6,909,240
|
4,708,816
|
2,200,424
|
206,531,870
|
85
|
6,909,240
|
4,757,866
|
2,151,374
|
201,774,004
|
86
|
6,909,240
|
4,807,427
|
2,101,813
|
196,966,576
|
87
|
6,909,240
|
4,857,505
|
2,051,735
|
192,109,072
|
88
|
6,909,240
|
4,908,104
|
2,001,136
|
187,200,968
|
89
|
6,909,240
|
4,959,230
|
1,950,010
|
182,241,738
|
90
|
6,909,240
|
5,010,888
|
1,898,351
|
177,230,850
|
91
|
6,909,240
|
5,063,085
|
1,846,155
|
172,167,765
|
92
|
6,909,240
|
5,115,826
|
1,793,414
|
167,051,939
|
93
|
6,909,240
|
5,169,115
|
1,740,124
|
161,882,823
|
94
|
6,909,240
|
5,222,960
|
1,686,279
|
156,659,863
|
95
|
6,909,240
|
5,277,366
|
1,631,874
|
151,382,497
|
96
|
6,909,240
|
5,332,339
|
1,576,901
|
146,050,158
|
97
|
6,909,240
|
5,387,884
|
1,521,356
|
140,662,274
|
98
|
6,909,240
|
5,444,008
|
1,465,232
|
135,218,266
|
99
|
6,909,240
|
5,500,716
|
1,408,524
|
129,717,550
|
100
|
6,909,240
|
5,558,015
|
1,351,224
|
124,159,535
|
101
|
6,909,240
|
5,615,911
|
1,293,328
|
118,543,623
|
102
|
6,909,240
|
5,674,410
|
1,234,829
|
112,869,213
|
103
|
6,909,240
|
5,733,519
|
1,175,721
|
107,135,694
|
104
|
6,909,240
|
5,793,243
|
1,115,997
|
101,342,451
|
105
|
6,909,240
|
5,853,589
|
1,055,651
|
95,488,862
|
106
|
6,909,240
|
5,914,564
|
994,676
|
89,574,297
|
107
|
6,909,240
|
5,976,174
|
933,066
|
83,598,123
|
108
|
6,909,240
|
6,038,426
|
870,814
|
77,559,697
|
109
|
6,909,240
|
6,101,326
|
807,914
|
71,458,371
|
110
|
6,909,240
|
6,164,882
|
744,358
|
65,293,489
|
111
|
6,909,240
|
6,229,099
|
680,141
|
59,064,390
|
112
|
6,909,240
|
6,293,986
|
615,254
|
52,770,404
|
113
|
6,909,240
|
6,359,548
|
549,692
|
46,410,856
|
114
|
6,909,240
|
6,425,793
|
483,446
|
39,985,062
|
115
|
6,909,240
|
6,492,729
|
416,511
|
33,492,333
|
116
|
6,909,240
|
6,560,361
|
348,878
|
26,931,972
|
117
|
6,909,240
|
6,628,698
|
280,541
|
20,303,274
|
118
|
6,909,240
|
6,697,747
|
211,492
|
13,605,526
|
119
|
6,909,240
|
6,767,516
|
141,724
|
6,838,011
|
120
|
6,909,240
|
6,838,011
|
71,229
|
0
|
The calculation above is only a simulation/estimate, not an actual estimate.
Loan Principal Amount
|
Total Interest According to Tenor
|
Total Paid by Customer *)
|
IDR 500.000.000,-
|
IDR 289.104.317,-
|
IDR 789.104.317,-
|
*) Does not include fees
|