P. 1
Hitungan cicilan KPR

Hitungan cicilan KPR

|Views: 7|Likes:
Dipublikasikan oleh Danna Darmayadi
KPR
KPR

More info:

Categories:Types, Research
Published by: Danna Darmayadi on May 06, 2013
Hak Cipta:Attribution Non-commercial

Availability:

Read on Scribd mobile: iPhone, iPad and Android.
download as XLS, PDF, TXT or read online from Scribd
See more
See less

03/25/2014

pdf

text

original

Harga rumah 285,000,000.

00
DP 25%
71,250,000.00
Pokok Pinjaman 213,750,000.00
Suku bunga (per tahun) 7.00% Silahkan diisi sel warna kuning untuk merubah nilai sesuai keinginan..
Lama cicilan (bulan) 180
Pokok Pinjaman 213,750,000 398,400,000
Total Bunga Pinjaman 132,074,177
Total Hutang 345,824,177
sudah dibayar
1 1 Rp 674,370 Rp 1,246,875 Rp 1,921,245 Rp 1,246,875
2 2 Rp 678,304 Rp 1,242,941 Rp 1,921,245 Rp 2,489,816
3 3 Rp 682,261 Rp 1,238,984 Rp 1,921,245 Rp 3,728,801
4 4 Rp 686,241 Rp 1,235,005 Rp 1,921,245 Rp 4,963,805
5 5 Rp 690,244 Rp 1,231,001 Rp 1,921,245 Rp 6,194,807
6 6 Rp 694,270 Rp 1,226,975 Rp 1,921,245 Rp 7,421,782
7 7 Rp 698,320 Rp 1,222,925 Rp 1,921,245 Rp 8,644,707
8 8 Rp 702,394 Rp 1,218,852 Rp 1,921,245 Rp 9,863,558
9 9 Rp 706,491 Rp 1,214,754 Rp 1,921,245 Rp 11,078,313
10 10 Rp 710,612 Rp 1,210,633 Rp 1,921,245 Rp 12,288,946
11 11 Rp 714,758 Rp 1,206,488 Rp 1,921,245 Rp 13,495,434
12 12 Rp 718,927 Rp 1,202,318 Rp 1,921,245 Rp 14,697,752
13 13 Rp 723,121 Rp 1,198,125 Rp 1,921,245 Rp 15,895,877
14 14 Rp 727,339 Rp 1,193,907 Rp 1,921,245 Rp 17,089,783
15 15 Rp 731,582 Rp 1,189,664 Rp 1,921,245 Rp 18,279,447
16 16 Rp 735,849 Rp 1,185,396 Rp 1,921,245 Rp 19,464,843
17 17 Rp 740,142 Rp 1,181,104 Rp 1,921,245 Rp 20,645,947
18 18 Rp 744,459 Rp 1,176,786 Rp 1,921,245 Rp 21,822,733
19 19 Rp 748,802 Rp 1,172,444 Rp 1,921,245 Rp 22,995,176
20 20 Rp 753,170 Rp 1,168,075 Rp 1,921,245 Rp 24,163,252
21 21 Rp 757,563 Rp 1,163,682 Rp 1,921,245 Rp 25,326,934
22 22 Rp 761,983 Rp 1,159,263 Rp 1,921,245 Rp 26,486,197
23 23 Rp 766,427 Rp 1,154,818 Rp 1,921,245 Rp 27,641,015
24 24 Rp 770,898 Rp 1,150,347 Rp 1,921,245 Rp 28,791,362
25 25 Rp 775,395 Rp 1,145,850 Rp 1,921,245 Rp 29,937,212
26 26 Rp 779,918 Rp 1,141,327 Rp 1,921,245 Rp 31,078,539
27 27 Rp 784,468 Rp 1,136,778 Rp 1,921,245 Rp 32,215,317
28 28 Rp 789,044 Rp 1,132,202 Rp 1,921,245 Rp 33,347,518
29 29 Rp 793,647 Rp 1,127,599 Rp 1,921,245 Rp 34,475,117
30 30 Rp 798,276 Rp 1,122,969 Rp 1,921,245 Rp 35,598,086
31 31 Rp 802,933 Rp 1,118,313 Rp 1,921,245 Rp 36,716,399
32 32 Rp 807,617 Rp 1,113,629 Rp 1,921,245 Rp 37,830,028
33 33 Rp 812,328 Rp 1,108,918 Rp 1,921,245 Rp 38,938,945
Menghitung Sisa Pinjaman Setelah Beberapa Kali Pembayaran Cicilan
∑ Bunga Pinjaman
Bulan Pokok dibayar Bunga dibayar Cicilan Bulanan
34 34 Rp 817,066 Rp 1,104,179 Rp 1,921,245 Rp 40,043,125
35 35 Rp 821,833 Rp 1,099,413 Rp 1,921,245 Rp 41,142,537
36 36 Rp 826,627 Rp 1,094,619 Rp 1,921,245 Rp 42,237,156
37 37 Rp 831,449 Rp 1,089,797 Rp 1,921,245 Rp 43,326,953
38 38 Rp 836,299 Rp 1,084,947 Rp 1,921,245 Rp 44,411,900
39 39 Rp 841,177 Rp 1,080,068 Rp 1,921,245 Rp 45,491,968
40 40 Rp 846,084 Rp 1,075,161 Rp 1,921,245 Rp 46,567,130
41 41 Rp 851,019 Rp 1,070,226 Rp 1,921,245 Rp 47,637,356
42 42 Rp 855,984 Rp 1,065,262 Rp 1,921,245 Rp 48,702,617
43 43 Rp 860,977 Rp 1,060,268 Rp 1,921,245 Rp 49,762,886
44 44 Rp 865,999 Rp 1,055,246 Rp 1,921,245 Rp 50,818,132
45 45 Rp 871,051 Rp 1,050,194 Rp 1,921,245 Rp 51,868,326
46 46 Rp 876,132 Rp 1,045,113 Rp 1,921,245 Rp 52,913,440
47 47 Rp 881,243 Rp 1,040,003 Rp 1,921,245 Rp 53,953,442
48 48 Rp 886,383 Rp 1,034,862 Rp 1,921,245 Rp 54,988,304
49 49 Rp 891,554 Rp 1,029,691 Rp 1,921,245 Rp 56,017,996
50 50 Rp 896,755 Rp 1,024,491 Rp 1,921,245 Rp 57,042,486
51 51 Rp 901,986 Rp 1,019,260 Rp 1,921,245 Rp 58,061,746
52 52 Rp 907,247 Rp 1,013,998 Rp 1,921,245 Rp 59,075,744
53 53 Rp 912,540 Rp 1,008,706 Rp 1,921,245 Rp 60,084,450
54 54 Rp 917,863 Rp 1,003,383 Rp 1,921,245 Rp 61,087,832
55 55 Rp 923,217 Rp 998,028 Rp 1,921,245 Rp 62,085,861
56 56 Rp 928,602 Rp 992,643 Rp 1,921,245 Rp 63,078,504
57 57 Rp 934,019 Rp 987,226 Rp 1,921,245 Rp 64,065,730
58 58 Rp 939,468 Rp 981,778 Rp 1,921,245 Rp 65,047,507
59 59 Rp 944,948 Rp 976,297 Rp 1,921,245 Rp 66,023,805
60 60 Rp 950,460 Rp 970,785 Rp 1,921,245 Rp 66,994,590
61 61 Rp 956,005 Rp 965,241 Rp 1,921,245 Rp 67,959,831
62 62 Rp 961,581 Rp 959,664 Rp 1,921,245 Rp 68,919,495
63 63 Rp 967,190 Rp 954,055 Rp 1,921,245 Rp 69,873,550
64 64 Rp 972,832 Rp 948,413 Rp 1,921,245 Rp 70,821,963
65 65 Rp 978,507 Rp 942,738 Rp 1,921,245 Rp 71,764,701
66 66 Rp 984,215 Rp 937,030 Rp 1,921,245 Rp 72,701,731
67 67 Rp 989,956 Rp 931,289 Rp 1,921,245 Rp 73,633,020
68 68 Rp 995,731 Rp 925,514 Rp 1,921,245 Rp 74,558,534
69 69 Rp 1,001,540 Rp 919,706 Rp 1,921,245 Rp 75,478,240
70 70 Rp 1,007,382 Rp 913,863 Rp 1,921,245 Rp 76,392,104
71 71 Rp 1,013,258 Rp 907,987 Rp 1,921,245 Rp 77,300,091
72 72 Rp 1,019,169 Rp 902,076 Rp 1,921,245 Rp 78,202,167
73 73 Rp 1,025,114 Rp 896,131 Rp 1,921,245 Rp 79,098,298
74 74 Rp 1,031,094 Rp 890,151 Rp 1,921,245 Rp 79,988,450
75 75 Rp 1,037,109 Rp 884,137 Rp 1,921,245 Rp 80,872,586
76 76 Rp 1,043,159 Rp 878,087 Rp 1,921,245 Rp 81,750,673
77 77 Rp 1,049,244 Rp 872,002 Rp 1,921,245 Rp 82,622,675
78 78 Rp 1,055,364 Rp 865,881 Rp 1,921,245 Rp 83,488,556
79 79 Rp 1,061,521 Rp 859,725 Rp 1,921,245 Rp 84,348,281
80 80 Rp 1,067,713 Rp 853,533 Rp 1,921,245 Rp 85,201,814
81 81 Rp 1,073,941 Rp 847,304 Rp 1,921,245 Rp 86,049,118
82 82 Rp 1,080,206 Rp 841,040 Rp 1,921,245 Rp 86,890,158
83 83 Rp 1,086,507 Rp 834,739 Rp 1,921,245 Rp 87,724,897
84 84 Rp 1,092,845 Rp 828,401 Rp 1,921,245 Rp 88,553,297
85 85 Rp 1,099,220 Rp 822,026 Rp 1,921,245 Rp 89,375,323
86 86 Rp 1,105,632 Rp 815,614 Rp 1,921,245 Rp 90,190,936
87 87 Rp 1,112,081 Rp 809,164 Rp 1,921,245 Rp 91,000,100
88 88 Rp 1,118,569 Rp 802,677 Rp 1,921,245 Rp 91,802,777
89 89 Rp 1,125,094 Rp 796,152 Rp 1,921,245 Rp 92,598,929
90 90 Rp 1,131,657 Rp 789,589 Rp 1,921,245 Rp 93,388,518
91 91 Rp 1,138,258 Rp 782,988 Rp 1,921,245 Rp 94,171,505
92 92 Rp 1,144,898 Rp 776,348 Rp 1,921,245 Rp 94,947,853
93 93 Rp 1,151,576 Rp 769,669 Rp 1,921,245 Rp 95,717,522
94 94 Rp 1,158,294 Rp 762,952 Rp 1,921,245 Rp 96,480,474
95 95 Rp 1,165,051 Rp 756,195 Rp 1,921,245 Rp 97,236,669
96 96 Rp 1,171,847 Rp 749,399 Rp 1,921,245 Rp 97,986,067
97 97 Rp 1,178,682 Rp 742,563 Rp 1,921,245 Rp 98,728,630
98 98 Rp 1,185,558 Rp 735,687 Rp 1,921,245 Rp 99,464,318
99 99 Rp 1,192,474 Rp 728,772 Rp 1,921,245 Rp 100,193,089
100 100 Rp 1,199,430 Rp 721,815 Rp 1,921,245 Rp 100,914,905
101 101 Rp 1,206,427 Rp 714,819 Rp 1,921,245 Rp 101,629,723
102 102 Rp 1,213,464 Rp 707,781 Rp 1,921,245 Rp 102,337,505
103 103 Rp 1,220,543 Rp 700,703 Rp 1,921,245 Rp 103,038,207
104 104 Rp 1,227,663 Rp 693,583 Rp 1,921,245 Rp 103,731,790
105 105 Rp 1,234,824 Rp 686,422 Rp 1,921,245 Rp 104,418,212
106 106 Rp 1,242,027 Rp 679,218 Rp 1,921,245 Rp 105,097,430
107 107 Rp 1,249,272 Rp 671,973 Rp 1,921,245 Rp 105,769,403
108 108 Rp 1,256,560 Rp 664,686 Rp 1,921,245 Rp 106,434,089
109 109 Rp 1,263,890 Rp 657,356 Rp 1,921,245 Rp 107,091,445
110 110 Rp 1,271,262 Rp 649,983 Rp 1,921,245 Rp 107,741,428
111 111 Rp 1,278,678 Rp 642,568 Rp 1,921,245 Rp 108,383,996
112 112 Rp 1,286,137 Rp 635,109 Rp 1,921,245 Rp 109,019,104
113 113 Rp 1,293,639 Rp 627,606 Rp 1,921,245 Rp 109,646,711
114 114 Rp 1,301,186 Rp 620,060 Rp 1,921,245 Rp 110,266,770
115 115 Rp 1,308,776 Rp 612,470 Rp 1,921,245 Rp 110,879,240
116 116 Rp 1,316,410 Rp 604,835 Rp 1,921,245 Rp 111,484,075
117 117 Rp 1,324,089 Rp 597,156 Rp 1,921,245 Rp 112,081,231
118 118 Rp 1,331,813 Rp 589,432 Rp 1,921,245 Rp 112,670,663
119 119 Rp 1,339,582 Rp 581,663 Rp 1,921,245 Rp 113,252,327
120 120 Rp 1,347,396 Rp 573,849 Rp 1,921,245 Rp 113,826,176
121 121 Rp 1,355,256 Rp 565,989 Rp 1,921,245 Rp 114,392,165
122 122 Rp 1,363,162 Rp 558,084 Rp 1,921,245 Rp 114,950,248
123 123 Rp 1,371,114 Rp 550,132 Rp 1,921,245 Rp 115,500,380
124 124 Rp 1,379,112 Rp 542,134 Rp 1,921,245 Rp 116,042,514
125 125 Rp 1,387,157 Rp 534,089 Rp 1,921,245 Rp 116,576,603
126 126 Rp 1,395,248 Rp 525,997 Rp 1,921,245 Rp 117,102,600
127 127 Rp 1,403,387 Rp 517,858 Rp 1,921,245 Rp 117,620,458
128 128 Rp 1,411,574 Rp 509,672 Rp 1,921,245 Rp 118,130,129
129 129 Rp 1,419,808 Rp 501,438 Rp 1,921,245 Rp 118,631,567
130 130 Rp 1,428,090 Rp 493,155 Rp 1,921,245 Rp 119,124,722
131 131 Rp 1,436,421 Rp 484,825 Rp 1,921,245 Rp 119,609,547
132 132 Rp 1,444,800 Rp 476,446 Rp 1,921,245 Rp 120,085,993
133 133 Rp 1,453,228 Rp 468,018 Rp 1,921,245 Rp 120,554,010
134 134 Rp 1,461,705 Rp 459,540 Rp 1,921,245 Rp 121,013,551
135 135 Rp 1,470,232 Rp 451,014 Rp 1,921,245 Rp 121,464,565
136 136 Rp 1,478,808 Rp 442,438 Rp 1,921,245 Rp 121,907,002
137 137 Rp 1,487,434 Rp 433,811 Rp 1,921,245 Rp 122,340,813
138 138 Rp 1,496,111 Rp 425,134 Rp 1,921,245 Rp 122,765,948
139 139 Rp 1,504,838 Rp 416,407 Rp 1,921,245 Rp 123,182,355
140 140 Rp 1,513,617 Rp 407,629 Rp 1,921,245 Rp 123,589,984
141 141 Rp 1,522,446 Rp 398,799 Rp 1,921,245 Rp 123,988,783
142 142 Rp 1,531,327 Rp 389,919 Rp 1,921,245 Rp 124,378,702
143 143 Rp 1,540,260 Rp 380,986 Rp 1,921,245 Rp 124,759,688
144 144 Rp 1,549,244 Rp 372,001 Rp 1,921,245 Rp 125,131,689
145 145 Rp 1,558,282 Rp 362,964 Rp 1,921,245 Rp 125,494,652
146 146 Rp 1,567,372 Rp 353,874 Rp 1,921,245 Rp 125,848,526
147 147 Rp 1,576,515 Rp 344,731 Rp 1,921,245 Rp 126,193,257
148 148 Rp 1,585,711 Rp 335,534 Rp 1,921,245 Rp 126,528,791
149 149 Rp 1,594,961 Rp 326,284 Rp 1,921,245 Rp 126,855,075
150 150 Rp 1,604,265 Rp 316,980 Rp 1,921,245 Rp 127,172,056
151 151 Rp 1,613,623 Rp 307,622 Rp 1,921,245 Rp 127,479,678
152 152 Rp 1,623,036 Rp 298,209 Rp 1,921,245 Rp 127,777,888
153 153 Rp 1,632,504 Rp 288,742 Rp 1,921,245 Rp 128,066,629
154 154 Rp 1,642,027 Rp 279,219 Rp 1,921,245 Rp 128,345,848
155 155 Rp 1,651,605 Rp 269,640 Rp 1,921,245 Rp 128,615,488
156 156 Rp 1,661,239 Rp 260,006 Rp 1,921,245 Rp 128,875,494
157 157 Rp 1,670,930 Rp 250,315 Rp 1,921,245 Rp 129,125,810
158 158 Rp 1,680,677 Rp 240,568 Rp 1,921,245 Rp 129,366,378
159 159 Rp 1,690,481 Rp 230,764 Rp 1,921,245 Rp 129,597,142
160 160 Rp 1,700,342 Rp 220,903 Rp 1,921,245 Rp 129,818,046
161 161 Rp 1,710,261 Rp 210,985 Rp 1,921,245 Rp 130,029,030
162 162 Rp 1,720,237 Rp 201,008 Rp 1,921,245 Rp 130,230,038
163 163 Rp 1,730,272 Rp 190,973 Rp 1,921,245 Rp 130,421,011
164 164 Rp 1,740,365 Rp 180,880 Rp 1,921,245 Rp 130,601,891
165 165 Rp 1,750,518 Rp 170,728 Rp 1,921,245 Rp 130,772,619
166 166 Rp 1,760,729 Rp 160,517 Rp 1,921,245 Rp 130,933,136
167 167 Rp 1,771,000 Rp 150,246 Rp 1,921,245 Rp 131,083,382
168 168 Rp 1,781,331 Rp 139,915 Rp 1,921,245 Rp 131,223,296
169 169 Rp 1,791,722 Rp 129,524 Rp 1,921,245 Rp 131,352,820
170 170 Rp 1,802,173 Rp 119,072 Rp 1,921,245 Rp 131,471,892
171 171 Rp 1,812,686 Rp 108,559 Rp 1,921,245 Rp 131,580,451
172 172 Rp 1,823,260 Rp 97,985 Rp 1,921,245 Rp 131,678,437
173 173 Rp 1,833,896 Rp 87,350 Rp 1,921,245 Rp 131,765,786
174 174 Rp 1,844,594 Rp 76,652 Rp 1,921,245 Rp 131,842,438
175 175 Rp 1,855,354 Rp 65,892 Rp 1,921,245 Rp 131,908,330
176 176 Rp 1,866,177 Rp 55,069 Rp 1,921,245 Rp 131,963,399
177 177 Rp 1,877,063 Rp 44,183 Rp 1,921,245 Rp 132,007,582
178 178 Rp 1,888,012 Rp 33,233 Rp 1,921,245 Rp 132,040,815
179 179 Rp 1,899,026 Rp 22,220 Rp 1,921,245 Rp 132,063,035
180 180 Rp 1,910,103 Rp 11,142 Rp 1,921,245 Rp 132,074,177
- 181
- 182
- 183
- 184
- 185
- 186
- 187
- 188
- 189
- 190
- 191
- 192
- 193
- 194
- 195
- 196
- 197
- 198
- 199
- 200
- 201
- 202
- 203
- 204
- 205
- 206
- 207
- 208
- 209
- 210
- 211
- 212
- 213
- 214
- 215
- 216
- 217
- 218
- 219
- 220
- 221
- 222
- 223
- 224
- 225
- 226
- 227
- 228
- 229
- 230
- 231
- 232
- 233
- 234
- 235
- 236
- 237
- 238
- 239
- 240
Silahkan diisi sel warna kuning untuk merubah nilai sesuai keinginan..
Sisa sudah dibayar Sisa
Rp 130,827,302 Rp 674,370 Rp 213,075,630
Rp 129,584,361 Rp 1,352,675 Rp 212,397,325
Rp 128,345,377 Rp 2,034,936 Rp 211,715,064
Rp 127,110,372 Rp 2,721,177 Rp 211,028,823
Rp 125,879,371 Rp 3,411,421 Rp 210,338,579
Rp 124,652,396 Rp 4,105,691 Rp 209,644,309
Rp 123,429,470 Rp 4,804,011 Rp 208,945,989
Rp 122,210,619 Rp 5,506,405 Rp 208,243,595
Rp 120,995,865 Rp 6,212,896 Rp 207,537,104
Rp 119,785,231 Rp 6,923,509 Rp 206,826,491
Rp 118,578,744 Rp 7,638,266 Rp 206,111,734
Rp 117,376,425 Rp 8,357,193 Rp 205,392,807
Rp 116,178,300 Rp 9,080,314 Rp 204,669,686
Rp 114,984,394 Rp 9,807,653 Rp 203,942,347
Rp 113,794,730 Rp 10,539,234 Rp 203,210,766
Rp 112,609,334 Rp 11,275,084 Rp 202,474,916
Rp 111,428,230 Rp 12,015,225 Rp 201,734,775
Rp 110,251,444 Rp 12,759,685 Rp 200,990,315
Rp 109,079,001 Rp 13,508,487 Rp 200,241,513
Rp 107,910,925 Rp 14,261,657 Rp 199,488,343
Rp 106,747,243 Rp 15,019,220 Rp 198,730,780
Rp 105,587,980 Rp 15,781,203 Rp 197,968,797
Rp 104,433,162 Rp 16,547,630 Rp 197,202,370
Rp 103,282,815 Rp 17,318,528 Rp 196,431,472
Rp 102,136,965 Rp 18,093,923 Rp 195,656,077
Rp 100,995,638 Rp 18,873,842 Rp 194,876,158
Rp 99,858,860 Rp 19,658,310 Rp 194,091,690
Rp 98,726,659 Rp 20,447,354 Rp 193,302,646
Rp 97,599,060 Rp 21,241,000 Rp 192,509,000
Rp 96,476,091 Rp 22,039,276 Rp 191,710,724
Rp 95,357,778 Rp 22,842,209 Rp 190,907,791
Rp 94,244,149 Rp 23,649,826 Rp 190,100,174
Rp 93,135,232 Rp 24,462,154 Rp 189,287,846
Menghitung Sisa Pinjaman Setelah Beberapa Kali Pembayaran Cicilan
∑ Pokok Pinjaman ∑ Bunga Pinjaman
Rp 92,031,053 Rp 25,279,220 Rp 188,470,780
Rp 90,931,640 Rp 26,101,053 Rp 187,648,947
Rp 89,837,021 Rp 26,927,679 Rp 186,822,321
Rp 88,747,224 Rp 27,759,128 Rp 185,990,872
Rp 87,662,277 Rp 28,595,426 Rp 185,154,574
Rp 86,582,209 Rp 29,436,603 Rp 184,313,397
Rp 85,507,047 Rp 30,282,687 Rp 183,467,313
Rp 84,436,821 Rp 31,133,707 Rp 182,616,293
Rp 83,371,560 Rp 31,989,691 Rp 181,760,309
Rp 82,311,291 Rp 32,850,668 Rp 180,899,332
Rp 81,256,045 Rp 33,716,667 Rp 180,033,333
Rp 80,205,851 Rp 34,587,718 Rp 179,162,282
Rp 79,160,737 Rp 35,463,850 Rp 178,286,150
Rp 78,120,735 Rp 36,345,093 Rp 177,404,907
Rp 77,085,873 Rp 37,231,476 Rp 176,518,524
Rp 76,056,182 Rp 38,123,030 Rp 175,626,970
Rp 75,031,691 Rp 39,019,785 Rp 174,730,215
Rp 74,012,431 Rp 39,921,771 Rp 173,828,229
Rp 72,998,433 Rp 40,829,018 Rp 172,920,982
Rp 71,989,728 Rp 41,741,558 Rp 172,008,442
Rp 70,986,345 Rp 42,659,421 Rp 171,090,579
Rp 69,988,317 Rp 43,582,638 Rp 170,167,362
Rp 68,995,674 Rp 44,511,240 Rp 169,238,760
Rp 68,008,448 Rp 45,445,260 Rp 168,304,740
Rp 67,026,670 Rp 46,384,728 Rp 167,365,272
Rp 66,050,372 Rp 47,329,676 Rp 166,420,324
Rp 65,079,587 Rp 48,280,136 Rp 165,469,864
Rp 64,114,346 Rp 49,236,140 Rp 164,513,860
Rp 63,154,682 Rp 50,197,722 Rp 163,552,278
Rp 62,200,627 Rp 51,164,912 Rp 162,585,088
Rp 61,252,214 Rp 52,137,744 Rp 161,612,256
Rp 60,309,476 Rp 53,116,252 Rp 160,633,748
Rp 59,372,446 Rp 54,100,467 Rp 159,649,533
Rp 58,441,157 Rp 55,090,423 Rp 158,659,577
Rp 57,515,643 Rp 56,086,155 Rp 157,663,845
Rp 56,595,937 Rp 57,087,694 Rp 156,662,306
Rp 55,682,074 Rp 58,095,076 Rp 155,654,924
Rp 54,774,086 Rp 59,108,335 Rp 154,641,665
Rp 53,872,010 Rp 60,127,504 Rp 153,622,496
Rp 52,975,879 Rp 61,152,618 Rp 152,597,382
Rp 52,085,727 Rp 62,183,712 Rp 151,566,288
Rp 51,201,591 Rp 63,220,821 Rp 150,529,179
Rp 50,323,504 Rp 64,263,979 Rp 149,486,021
Rp 49,451,502 Rp 65,313,223 Rp 148,436,777
Rp 48,585,621 Rp 66,368,587 Rp 147,381,413
Rp 47,725,896 Rp 67,430,108 Rp 146,319,892
Rp 46,872,363 Rp 68,497,820 Rp 145,252,180
Rp 46,025,059 Rp 69,571,761 Rp 144,178,239
Rp 45,184,019 Rp 70,651,967 Rp 143,098,033
Rp 44,349,281 Rp 71,738,474 Rp 142,011,526
Rp 43,520,880 Rp 72,831,319 Rp 140,918,681
Rp 42,698,854 Rp 73,930,539 Rp 139,819,461
Rp 41,883,241 Rp 75,036,171 Rp 138,713,829
Rp 41,074,077 Rp 76,148,252 Rp 137,601,748
Rp 40,271,400 Rp 77,266,821 Rp 136,483,179
Rp 39,475,248 Rp 78,391,914 Rp 135,358,086
Rp 38,685,659 Rp 79,523,571 Rp 134,226,429
Rp 37,902,672 Rp 80,661,829 Rp 133,088,171
Rp 37,126,324 Rp 81,806,726 Rp 131,943,274
Rp 36,356,655 Rp 82,958,303 Rp 130,791,697
Rp 35,593,704 Rp 84,116,597 Rp 129,633,403
Rp 34,837,509 Rp 85,281,647 Rp 128,468,353
Rp 34,088,110 Rp 86,453,494 Rp 127,296,506
Rp 33,345,547 Rp 87,632,176 Rp 126,117,824
Rp 32,609,860 Rp 88,817,735 Rp 124,932,265
Rp 31,881,088 Rp 90,010,208 Rp 123,739,792
Rp 31,159,273 Rp 91,209,638 Rp 122,540,362
Rp 30,444,454 Rp 92,416,065 Rp 121,333,935
Rp 29,736,673 Rp 93,629,529 Rp 120,120,471
Rp 29,035,970 Rp 94,850,072 Rp 118,899,928
Rp 28,342,387 Rp 96,077,734 Rp 117,672,266
Rp 27,655,965 Rp 97,312,558 Rp 116,437,442
Rp 26,976,747 Rp 98,554,585 Rp 115,195,415
Rp 26,304,774 Rp 99,803,857 Rp 113,946,143
Rp 25,640,088 Rp 101,060,417 Rp 112,689,583
Rp 24,982,732 Rp 102,324,307 Rp 111,425,693
Rp 24,332,749 Rp 103,595,569 Rp 110,154,431
Rp 23,690,181 Rp 104,874,247 Rp 108,875,753
Rp 23,055,073 Rp 106,160,384 Rp 107,589,616
Rp 22,427,467 Rp 107,454,023 Rp 106,295,977
Rp 21,807,407 Rp 108,755,208 Rp 104,994,792
Rp 21,194,937 Rp 110,063,984 Rp 103,686,016
Rp 20,590,102 Rp 111,380,395 Rp 102,369,605
Rp 19,992,946 Rp 112,704,484 Rp 101,045,516
Rp 19,403,514 Rp 114,036,297 Rp 99,713,703
Rp 18,821,851 Rp 115,375,879 Rp 98,374,121
Rp 18,248,002 Rp 116,723,276 Rp 97,026,724
Rp 17,682,012 Rp 118,078,532 Rp 95,671,468
Rp 17,123,929 Rp 119,441,694 Rp 94,308,306
Rp 16,573,797 Rp 120,812,808 Rp 92,937,192
Rp 16,031,663 Rp 122,191,919 Rp 91,558,081
Rp 15,497,575 Rp 123,579,076 Rp 90,170,924
Rp 14,971,578 Rp 124,974,324 Rp 88,775,676
Rp 14,453,719 Rp 126,377,712 Rp 87,372,288
Rp 13,944,048 Rp 127,789,285 Rp 85,960,715
Rp 13,442,610 Rp 129,209,093 Rp 84,540,907
Rp 12,949,455 Rp 130,637,183 Rp 83,112,817
Rp 12,464,630 Rp 132,073,604 Rp 81,676,396
Rp 11,988,185 Rp 133,518,404 Rp 80,231,596
Rp 11,520,167 Rp 134,971,632 Rp 78,778,368
Rp 11,060,626 Rp 136,433,337 Rp 77,316,663
Rp 10,609,613 Rp 137,903,568 Rp 75,846,432
Rp 10,167,175 Rp 139,382,376 Rp 74,367,624
Rp 9,733,364 Rp 140,869,810 Rp 72,880,190
Rp 9,308,229 Rp 142,365,921 Rp 71,384,079
Rp 8,891,822 Rp 143,870,760 Rp 69,879,240
Rp 8,484,193 Rp 145,384,376 Rp 68,365,624
Rp 8,085,394 Rp 146,906,822 Rp 66,843,178
Rp 7,695,475 Rp 148,438,149 Rp 65,311,851
Rp 7,314,490 Rp 149,978,409 Rp 63,771,591
Rp 6,942,489 Rp 151,527,653 Rp 62,222,347
Rp 6,579,525 Rp 153,085,935 Rp 60,664,065
Rp 6,225,651 Rp 154,653,307 Rp 59,096,693
Rp 5,880,921 Rp 156,229,821 Rp 57,520,179
Rp 5,545,386 Rp 157,815,532 Rp 55,934,468
Rp 5,219,102 Rp 159,410,493 Rp 54,339,507
Rp 4,902,121 Rp 161,014,758 Rp 52,735,242
Rp 4,594,499 Rp 162,628,382 Rp 51,121,618
Rp 4,296,290 Rp 164,251,418 Rp 49,498,582
Rp 4,007,548 Rp 165,883,921 Rp 47,866,079
Rp 3,728,329 Rp 167,525,948 Rp 46,224,052
Rp 3,458,689 Rp 169,177,553 Rp 44,572,447
Rp 3,198,683 Rp 170,838,793 Rp 42,911,207
Rp 2,948,367 Rp 172,509,723 Rp 41,240,277
Rp 2,707,799 Rp 174,190,400 Rp 39,559,600
Rp 2,477,035 Rp 175,880,881 Rp 37,869,119
Rp 2,256,132 Rp 177,581,223 Rp 36,168,777
Rp 2,045,147 Rp 179,291,484 Rp 34,458,516
Rp 1,844,139 Rp 181,011,721 Rp 32,738,279
Rp 1,653,166 Rp 182,741,994 Rp 31,008,006
Rp 1,472,286 Rp 184,482,359 Rp 29,267,641
Rp 1,301,558 Rp 186,232,876 Rp 27,517,124
Rp 1,141,041 Rp 187,993,605 Rp 25,756,395
Rp 990,796 Rp 189,764,605 Rp 23,985,395
Rp 850,881 Rp 191,545,936 Rp 22,204,064
Rp 721,357 Rp 193,337,657 Rp 20,412,343
Rp 602,285 Rp 195,139,831 Rp 18,610,169
Rp 493,726 Rp 196,952,517 Rp 16,797,483
Rp 395,741 Rp 198,775,777 Rp 14,974,223
Rp 308,391 Rp 200,609,673 Rp 13,140,327
Rp 231,739 Rp 202,454,266 Rp 11,295,734
Rp 165,847 Rp 204,309,620 Rp 9,440,380
Rp 110,778 Rp 206,175,797 Rp 7,574,203
Rp 66,596 Rp 208,052,859 Rp 5,697,141
Rp 33,362 Rp 209,940,871 Rp 3,809,129
Rp 11,142 Rp 211,839,897 Rp 1,910,103
Rp 0 Rp 213,750,000 Rp 0
Th Factor Rate Perhitungan manual
1 86.527 Hasil langsung dapat diketahui
2 44.773
3 30.877
4 23.946
5 19.801
6 17.049
7 15.093
8 13.634
9 12.506
10 11.611
11 10.884
12 10.284 Isi Sel warna Kuning
13 9.781 Sesuai Rate yg berlaku
14 9.354
15 8.988
16 8.672 Nilai Pokok Pinjaman
17 8.397 Tahun Cicilan
18 8.155 Nilai Cicilan
19 7.942 Isi Sel warna Kuning
20 7.753 Sesuai keinginan
FACTOR RATE
Nilai Cicilan =
Nilai Pinjaman
X FR
4,232,506
Perhitungan Manual
1000
Suku Bunga
213,750,000
7.00%
5

061.244 Rp 1.245 1.031.507 Rp 1.125 41.104 77.886 50.921.382 Rp 1.921.049.921.118 86.085.114 Rp 1.040 Rp 834.633.590 67.921.076 Rp 896.297 Rp 970.383 Rp 998.921.245 1.556 84.245 1.868.956 Rp 995.281 85.953.921.702.921.019.778 Rp 976.491.34 35 36 37 38 39 40 41 42 43 44 45 46 47 48 49 50 51 52 53 54 55 56 57 58 59 60 61 62 63 64 65 66 67 68 69 70 71 72 73 74 75 76 77 78 79 80 81 82 83 84 85 34 35 36 37 38 39 40 41 42 43 44 45 46 47 48 49 50 51 52 53 54 55 56 57 58 59 60 61 62 63 64 65 66 67 68 69 70 71 72 73 74 75 76 77 78 79 80 81 82 83 84 85 Rp 817.043.109 Rp 1.098.245 1.245 1.921.003 Rp 1.190 Rp 972.245 1.245 1.744 60.861 63.049.089.245 1.206 Rp 1.060.131 Rp 890.245 1.619 Rp 1.488.863 Rp 923.025.019.504 64.245 1.413 Rp 942.245 1.051 Rp 876.245 1.706 Rp 1.245 1.602 Rp 934.245 1.863 Rp 907.017.986 Rp 907.070.084.028 Rp 992.558.514 Rp 919.078.450 80.401 Rp 822.554 Rp 896.921.890.450 61.478.921.921.158 87.326.245 1.080.055 Rp 948.921.001.024.245 1.913.217 Rp 928.948 Rp 950.245 1.921.845 Rp 1.245 1.921.300.245 1.243 Rp 886.073.013.785 Rp 965.245 1.262 Rp 1.237.245 1.245 1.091 78.364 Rp 1.132 Rp 881.724.987 Rp 902.540 Rp 1.818.921.156 43.413 Rp 1.220 Rp 1.245 1.963 71.067.258 Rp 1.921.142.550 70.240 76.245 1.921.245 1.921.245 1.755 Rp 901.921.304 56.491 Rp 1.872.999 Rp 871.245 1.581 Rp 967.113 Rp 1.643 Rp 987.750.245 1.094.919.617 49.540 Rp 917.245 1.245 1.762.055.996 57.821.921.739 Rp 828.988.507 66.921.323 .495 69.245 1.921.298 79.921.099.440 53.030 Rp 931.567.730 65.881 Rp 859.326 52.130 47.831 68.003.013.245 1.026 Rp Rp Rp Rp Rp Rp Rp Rp Rp Rp Rp Rp Rp Rp Rp Rp Rp Rp Rp Rp Rp Rp Rp Rp Rp Rp Rp Rp Rp Rp Rp Rp Rp Rp Rp Rp Rp Rp Rp Rp Rp Rp Rp Rp Rp Rp Rp Rp Rp Rp Rp Rp 1.411.921.245 1.921.921.137 Rp 878.241 Rp 959.245 Rp Rp Rp Rp Rp Rp Rp Rp Rp Rp Rp Rp Rp Rp Rp Rp Rp Rp Rp Rp Rp Rp Rp Rp Rp Rp Rp Rp Rp Rp Rp Rp Rp Rp Rp Rp Rp Rp Rp Rp Rp Rp Rp Rp Rp Rp Rp Rp Rp Rp Rp Rp 40.947 Rp 1.921.260 Rp 1.486 58.998 Rp 1.746 59.008.055.731 73.921.040.299 Rp 841.533 Rp 847.921.797 Rp 1.037.245 1.921.029.805 66.094 Rp 1.921.289 Rp 925.075.151 Rp 884.045.586 81.833 Rp 826.664 Rp 954.245 1.201.977 Rp 865.245 1.023.226 Rp 1.832 Rp 978.921.161 Rp 1.019 Rp 855.701 72.900 45.627 Rp 831.065.215 Rp 989.245 1.814 86.921.675 83.068 Rp 1.007.043.245 1.442 54.994.921.020 74.706 Rp 913.921.245 1.247 Rp 912.713 Rp 1.050.194 Rp 1.099.005 Rp 961.245 1.066 Rp 821.080.764.953 44.521 Rp 1.245 1.087.084.061.832 62.245 1.460 Rp 956.701.921.921.449 Rp 836.075.159 Rp 1.534 75.268 Rp 1.245 1.921.245 1.246 Rp 1.245 1.375.921.897 88.167 79.921.034.921.921.226 Rp 981.738 Rp 937.537 42.065.245 1.356 48.348.984 Rp 860.042.019 Rp 939.084 Rp 851.468 Rp 944.988.921.921.921.245 1.002 Rp 865.622.921.087 Rp 872.553.921.921.873.104.392.132 51.691 Rp 1.731 Rp 1.637.921.245 1.245 1.959.921.047.968 46.245 1.179 Rp 1.086.507 Rp 984.673 82.383 Rp 891.297 89.921.169 Rp 1.725 Rp 853.304 Rp 841.245 1.092.202.921.941 Rp 1.177 Rp 846.862 Rp 1.

You're Reading a Free Preview

Mengunduh
scribd
/*********** DO NOT ALTER ANYTHING BELOW THIS LINE ! ************/ var s_code=s.t();if(s_code)document.write(s_code)//-->