Anda di halaman 1dari 11

Menghitung Sisa Pinjaman Setelah Beberapa Kali Pembayara

Harga rumah
DP

285,000,000.00
25%
71,250,000.00
213,750,000.00

Pokok Pinjaman
Suku bunga (per tahun)
Lama cicilan (bulan)
Pokok Pinjaman
Total Bunga Pinjaman
Total Hutang

Bulan Pokok dibayar


1
2
3
4
5
6
7
8
9
10
11
12
13
14
15
16
17
18
19
20
21
22
23
24
25
26
27
28
29
30
31
32
33

1
2
3
4
5
6
7
8
9
10
11
12
13
14
15
16
17
18
19
20
21
22
23
24
25
26
27
28
29
30
31
32
33

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

674,370
678,304
682,261
686,241
690,244
694,270
698,320
702,394
706,491
710,612
714,758
718,927
723,121
727,339
731,582
735,849
740,142
744,459
748,802
753,170
757,563
761,983
766,427
770,898
775,395
779,918
784,468
789,044
793,647
798,276
802,933
807,617
812,328

7.00%
180
213,750,000
132,074,177
345,824,177

Silahkan diisi sel warna kuning untuk m


398,400,000

Bunga dibayar Cicilan Bulanan


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

1,246,875
1,242,941
1,238,984
1,235,005
1,231,001
1,226,975
1,222,925
1,218,852
1,214,754
1,210,633
1,206,488
1,202,318
1,198,125
1,193,907
1,189,664
1,185,396
1,181,104
1,176,786
1,172,444
1,168,075
1,163,682
1,159,263
1,154,818
1,150,347
1,145,850
1,141,327
1,136,778
1,132,202
1,127,599
1,122,969
1,118,313
1,113,629
1,108,918

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

1,921,245
1,921,245
1,921,245
1,921,245
1,921,245
1,921,245
1,921,245
1,921,245
1,921,245
1,921,245
1,921,245
1,921,245
1,921,245
1,921,245
1,921,245
1,921,245
1,921,245
1,921,245
1,921,245
1,921,245
1,921,245
1,921,245
1,921,245
1,921,245
1,921,245
1,921,245
1,921,245
1,921,245
1,921,245
1,921,245
1,921,245
1,921,245
1,921,245

Bunga Pinjaman
sudah dibayar
Rp 1,246,875
Rp 2,489,816
Rp 3,728,801
Rp 4,963,805
Rp 6,194,807
Rp 7,421,782
Rp 8,644,707
Rp 9,863,558
Rp 11,078,313
Rp 12,288,946
Rp 13,495,434
Rp 14,697,752
Rp 15,895,877
Rp 17,089,783
Rp 18,279,447
Rp 19,464,843
Rp 20,645,947
Rp 21,822,733
Rp 22,995,176
Rp 24,163,252
Rp 25,326,934
Rp 26,486,197
Rp 27,641,015
Rp 28,791,362
Rp 29,937,212
Rp 31,078,539
Rp 32,215,317
Rp 33,347,518
Rp 34,475,117
Rp 35,598,086
Rp 36,716,399
Rp 37,830,028
Rp 38,938,945

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 817,066
Rp 821,833
Rp 826,627
Rp 831,449
Rp 836,299
Rp 841,177
Rp 846,084
Rp 851,019
Rp 855,984
Rp 860,977
Rp 865,999
Rp 871,051
Rp 876,132
Rp 881,243
Rp 886,383
Rp 891,554
Rp 896,755
Rp 901,986
Rp 907,247
Rp 912,540
Rp 917,863
Rp 923,217
Rp 928,602
Rp 934,019
Rp 939,468
Rp 944,948
Rp 950,460
Rp 956,005
Rp 961,581
Rp 967,190
Rp 972,832
Rp 978,507
Rp 984,215
Rp 989,956
Rp 995,731
Rp 1,001,540
Rp 1,007,382
Rp 1,013,258
Rp 1,019,169
Rp 1,025,114
Rp 1,031,094
Rp 1,037,109
Rp 1,043,159
Rp 1,049,244
Rp 1,055,364
Rp 1,061,521
Rp 1,067,713
Rp 1,073,941
Rp 1,080,206
Rp 1,086,507
Rp 1,092,845
Rp 1,099,220

Rp 1,104,179
Rp 1,099,413
Rp 1,094,619
Rp 1,089,797
Rp 1,084,947
Rp 1,080,068
Rp 1,075,161
Rp 1,070,226
Rp 1,065,262
Rp 1,060,268
Rp 1,055,246
Rp 1,050,194
Rp 1,045,113
Rp 1,040,003
Rp 1,034,862
Rp 1,029,691
Rp 1,024,491
Rp 1,019,260
Rp 1,013,998
Rp 1,008,706
Rp 1,003,383
Rp 998,028
Rp 992,643
Rp 987,226
Rp 981,778
Rp 976,297
Rp 970,785
Rp 965,241
Rp 959,664
Rp 954,055
Rp 948,413
Rp 942,738
Rp 937,030
Rp 931,289
Rp 925,514
Rp 919,706
Rp 913,863
Rp 907,987
Rp 902,076
Rp 896,131
Rp 890,151
Rp 884,137
Rp 878,087
Rp 872,002
Rp 865,881
Rp 859,725
Rp 853,533
Rp 847,304
Rp 841,040
Rp 834,739
Rp 828,401
Rp 822,026

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

1,921,245
1,921,245
1,921,245
1,921,245
1,921,245
1,921,245
1,921,245
1,921,245
1,921,245
1,921,245
1,921,245
1,921,245
1,921,245
1,921,245
1,921,245
1,921,245
1,921,245
1,921,245
1,921,245
1,921,245
1,921,245
1,921,245
1,921,245
1,921,245
1,921,245
1,921,245
1,921,245
1,921,245
1,921,245
1,921,245
1,921,245
1,921,245
1,921,245
1,921,245
1,921,245
1,921,245
1,921,245
1,921,245
1,921,245
1,921,245
1,921,245
1,921,245
1,921,245
1,921,245
1,921,245
1,921,245
1,921,245
1,921,245
1,921,245
1,921,245
1,921,245
1,921,245

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

40,043,125
41,142,537
42,237,156
43,326,953
44,411,900
45,491,968
46,567,130
47,637,356
48,702,617
49,762,886
50,818,132
51,868,326
52,913,440
53,953,442
54,988,304
56,017,996
57,042,486
58,061,746
59,075,744
60,084,450
61,087,832
62,085,861
63,078,504
64,065,730
65,047,507
66,023,805
66,994,590
67,959,831
68,919,495
69,873,550
70,821,963
71,764,701
72,701,731
73,633,020
74,558,534
75,478,240
76,392,104
77,300,091
78,202,167
79,098,298
79,988,450
80,872,586
81,750,673
82,622,675
83,488,556
84,348,281
85,201,814
86,049,118
86,890,158
87,724,897
88,553,297
89,375,323

86
87
88
89
90
91
92
93
94
95
96
97
98
99
100
101
102
103
104
105
106
107
108
109
110
111
112
113
114
115
116
117
118
119
120
121
122
123
124
125
126
127
128
129
130
131
132
133
134
135
136
137

86
87
88
89
90
91
92
93
94
95
96
97
98
99
100
101
102
103
104
105
106
107
108
109
110
111
112
113
114
115
116
117
118
119
120
121
122
123
124
125
126
127
128
129
130
131
132
133
134
135
136
137

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

1,105,632
1,112,081
1,118,569
1,125,094
1,131,657
1,138,258
1,144,898
1,151,576
1,158,294
1,165,051
1,171,847
1,178,682
1,185,558
1,192,474
1,199,430
1,206,427
1,213,464
1,220,543
1,227,663
1,234,824
1,242,027
1,249,272
1,256,560
1,263,890
1,271,262
1,278,678
1,286,137
1,293,639
1,301,186
1,308,776
1,316,410
1,324,089
1,331,813
1,339,582
1,347,396
1,355,256
1,363,162
1,371,114
1,379,112
1,387,157
1,395,248
1,403,387
1,411,574
1,419,808
1,428,090
1,436,421
1,444,800
1,453,228
1,461,705
1,470,232
1,478,808
1,487,434

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

815,614
809,164
802,677
796,152
789,589
782,988
776,348
769,669
762,952
756,195
749,399
742,563
735,687
728,772
721,815
714,819
707,781
700,703
693,583
686,422
679,218
671,973
664,686
657,356
649,983
642,568
635,109
627,606
620,060
612,470
604,835
597,156
589,432
581,663
573,849
565,989
558,084
550,132
542,134
534,089
525,997
517,858
509,672
501,438
493,155
484,825
476,446
468,018
459,540
451,014
442,438
433,811

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

1,921,245
1,921,245
1,921,245
1,921,245
1,921,245
1,921,245
1,921,245
1,921,245
1,921,245
1,921,245
1,921,245
1,921,245
1,921,245
1,921,245
1,921,245
1,921,245
1,921,245
1,921,245
1,921,245
1,921,245
1,921,245
1,921,245
1,921,245
1,921,245
1,921,245
1,921,245
1,921,245
1,921,245
1,921,245
1,921,245
1,921,245
1,921,245
1,921,245
1,921,245
1,921,245
1,921,245
1,921,245
1,921,245
1,921,245
1,921,245
1,921,245
1,921,245
1,921,245
1,921,245
1,921,245
1,921,245
1,921,245
1,921,245
1,921,245
1,921,245
1,921,245
1,921,245

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

90,190,936
91,000,100
91,802,777
92,598,929
93,388,518
94,171,505
94,947,853
95,717,522
96,480,474
97,236,669
97,986,067
98,728,630
99,464,318
100,193,089
100,914,905
101,629,723
102,337,505
103,038,207
103,731,790
104,418,212
105,097,430
105,769,403
106,434,089
107,091,445
107,741,428
108,383,996
109,019,104
109,646,711
110,266,770
110,879,240
111,484,075
112,081,231
112,670,663
113,252,327
113,826,176
114,392,165
114,950,248
115,500,380
116,042,514
116,576,603
117,102,600
117,620,458
118,130,129
118,631,567
119,124,722
119,609,547
120,085,993
120,554,010
121,013,551
121,464,565
121,907,002
122,340,813

138
139
140
141
142
143
144
145
146
147
148
149
150
151
152
153
154
155
156
157
158
159
160
161
162
163
164
165
166
167
168
169
170
171
172
173
174
175
176
177
178
179
180
-

138
139
140
141
142
143
144
145
146
147
148
149
150
151
152
153
154
155
156
157
158
159
160
161
162
163
164
165
166
167
168
169
170
171
172
173
174
175
176
177
178
179
180
181
182
183
184
185
186
187
188
189

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

1,496,111
1,504,838
1,513,617
1,522,446
1,531,327
1,540,260
1,549,244
1,558,282
1,567,372
1,576,515
1,585,711
1,594,961
1,604,265
1,613,623
1,623,036
1,632,504
1,642,027
1,651,605
1,661,239
1,670,930
1,680,677
1,690,481
1,700,342
1,710,261
1,720,237
1,730,272
1,740,365
1,750,518
1,760,729
1,771,000
1,781,331
1,791,722
1,802,173
1,812,686
1,823,260
1,833,896
1,844,594
1,855,354
1,866,177
1,877,063
1,888,012
1,899,026
1,910,103

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

425,134
416,407
407,629
398,799
389,919
380,986
372,001
362,964
353,874
344,731
335,534
326,284
316,980
307,622
298,209
288,742
279,219
269,640
260,006
250,315
240,568
230,764
220,903
210,985
201,008
190,973
180,880
170,728
160,517
150,246
139,915
129,524
119,072
108,559
97,985
87,350
76,652
65,892
55,069
44,183
33,233
22,220
11,142

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

1,921,245
1,921,245
1,921,245
1,921,245
1,921,245
1,921,245
1,921,245
1,921,245
1,921,245
1,921,245
1,921,245
1,921,245
1,921,245
1,921,245
1,921,245
1,921,245
1,921,245
1,921,245
1,921,245
1,921,245
1,921,245
1,921,245
1,921,245
1,921,245
1,921,245
1,921,245
1,921,245
1,921,245
1,921,245
1,921,245
1,921,245
1,921,245
1,921,245
1,921,245
1,921,245
1,921,245
1,921,245
1,921,245
1,921,245
1,921,245
1,921,245
1,921,245
1,921,245

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

122,765,948
123,182,355
123,589,984
123,988,783
124,378,702
124,759,688
125,131,689
125,494,652
125,848,526
126,193,257
126,528,791
126,855,075
127,172,056
127,479,678
127,777,888
128,066,629
128,345,848
128,615,488
128,875,494
129,125,810
129,366,378
129,597,142
129,818,046
130,029,030
130,230,038
130,421,011
130,601,891
130,772,619
130,933,136
131,083,382
131,223,296
131,352,820
131,471,892
131,580,451
131,678,437
131,765,786
131,842,438
131,908,330
131,963,399
132,007,582
132,040,815
132,063,035
132,074,177

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

Beberapa Kali Pembayaran Cicilan

kan diisi sel warna kuning untuk merubah nilai sesuai keinginan..

Bunga Pinjaman
Sisa
Rp 130,827,302
Rp 129,584,361
Rp 128,345,377
Rp 127,110,372
Rp 125,879,371
Rp 124,652,396
Rp 123,429,470
Rp 122,210,619
Rp 120,995,865
Rp 119,785,231
Rp 118,578,744
Rp 117,376,425
Rp 116,178,300
Rp 114,984,394
Rp 113,794,730
Rp 112,609,334
Rp 111,428,230
Rp 110,251,444
Rp 109,079,001
Rp 107,910,925
Rp 106,747,243
Rp 105,587,980
Rp 104,433,162
Rp 103,282,815
Rp 102,136,965
Rp 100,995,638
Rp 99,858,860
Rp 98,726,659
Rp 97,599,060
Rp 96,476,091
Rp 95,357,778
Rp 94,244,149
Rp 93,135,232

Pokok Pinjaman
sudah dibayar
Sisa
Rp 674,370 Rp 213,075,630
Rp 1,352,675 Rp 212,397,325
Rp 2,034,936 Rp 211,715,064
Rp 2,721,177 Rp 211,028,823
Rp 3,411,421 Rp 210,338,579
Rp 4,105,691 Rp 209,644,309
Rp 4,804,011 Rp 208,945,989
Rp 5,506,405 Rp 208,243,595
Rp 6,212,896 Rp 207,537,104
Rp 6,923,509 Rp 206,826,491
Rp 7,638,266 Rp 206,111,734
Rp 8,357,193 Rp 205,392,807
Rp 9,080,314 Rp 204,669,686
Rp 9,807,653 Rp 203,942,347
Rp 10,539,234 Rp 203,210,766
Rp 11,275,084 Rp 202,474,916
Rp 12,015,225 Rp 201,734,775
Rp 12,759,685 Rp 200,990,315
Rp 13,508,487 Rp 200,241,513
Rp 14,261,657 Rp 199,488,343
Rp 15,019,220 Rp 198,730,780
Rp 15,781,203 Rp 197,968,797
Rp 16,547,630 Rp 197,202,370
Rp 17,318,528 Rp 196,431,472
Rp 18,093,923 Rp 195,656,077
Rp 18,873,842 Rp 194,876,158
Rp 19,658,310 Rp 194,091,690
Rp 20,447,354 Rp 193,302,646
Rp 21,241,000 Rp 192,509,000
Rp 22,039,276 Rp 191,710,724
Rp 22,842,209 Rp 190,907,791
Rp 23,649,826 Rp 190,100,174
Rp 24,462,154 Rp 189,287,846

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

92,031,053
90,931,640
89,837,021
88,747,224
87,662,277
86,582,209
85,507,047
84,436,821
83,371,560
82,311,291
81,256,045
80,205,851
79,160,737
78,120,735
77,085,873
76,056,182
75,031,691
74,012,431
72,998,433
71,989,728
70,986,345
69,988,317
68,995,674
68,008,448
67,026,670
66,050,372
65,079,587
64,114,346
63,154,682
62,200,627
61,252,214
60,309,476
59,372,446
58,441,157
57,515,643
56,595,937
55,682,074
54,774,086
53,872,010
52,975,879
52,085,727
51,201,591
50,323,504
49,451,502
48,585,621
47,725,896
46,872,363
46,025,059
45,184,019
44,349,281
43,520,880
42,698,854

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

25,279,220
26,101,053
26,927,679
27,759,128
28,595,426
29,436,603
30,282,687
31,133,707
31,989,691
32,850,668
33,716,667
34,587,718
35,463,850
36,345,093
37,231,476
38,123,030
39,019,785
39,921,771
40,829,018
41,741,558
42,659,421
43,582,638
44,511,240
45,445,260
46,384,728
47,329,676
48,280,136
49,236,140
50,197,722
51,164,912
52,137,744
53,116,252
54,100,467
55,090,423
56,086,155
57,087,694
58,095,076
59,108,335
60,127,504
61,152,618
62,183,712
63,220,821
64,263,979
65,313,223
66,368,587
67,430,108
68,497,820
69,571,761
70,651,967
71,738,474
72,831,319
73,930,539

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

188,470,780
187,648,947
186,822,321
185,990,872
185,154,574
184,313,397
183,467,313
182,616,293
181,760,309
180,899,332
180,033,333
179,162,282
178,286,150
177,404,907
176,518,524
175,626,970
174,730,215
173,828,229
172,920,982
172,008,442
171,090,579
170,167,362
169,238,760
168,304,740
167,365,272
166,420,324
165,469,864
164,513,860
163,552,278
162,585,088
161,612,256
160,633,748
159,649,533
158,659,577
157,663,845
156,662,306
155,654,924
154,641,665
153,622,496
152,597,382
151,566,288
150,529,179
149,486,021
148,436,777
147,381,413
146,319,892
145,252,180
144,178,239
143,098,033
142,011,526
140,918,681
139,819,461

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

41,883,241
41,074,077
40,271,400
39,475,248
38,685,659
37,902,672
37,126,324
36,356,655
35,593,704
34,837,509
34,088,110
33,345,547
32,609,860
31,881,088
31,159,273
30,444,454
29,736,673
29,035,970
28,342,387
27,655,965
26,976,747
26,304,774
25,640,088
24,982,732
24,332,749
23,690,181
23,055,073
22,427,467
21,807,407
21,194,937
20,590,102
19,992,946
19,403,514
18,821,851
18,248,002
17,682,012
17,123,929
16,573,797
16,031,663
15,497,575
14,971,578
14,453,719
13,944,048
13,442,610
12,949,455
12,464,630
11,988,185
11,520,167
11,060,626
10,609,613
10,167,175
9,733,364

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

75,036,171
76,148,252
77,266,821
78,391,914
79,523,571
80,661,829
81,806,726
82,958,303
84,116,597
85,281,647
86,453,494
87,632,176
88,817,735
90,010,208
91,209,638
92,416,065
93,629,529
94,850,072
96,077,734
97,312,558
98,554,585
99,803,857
101,060,417
102,324,307
103,595,569
104,874,247
106,160,384
107,454,023
108,755,208
110,063,984
111,380,395
112,704,484
114,036,297
115,375,879
116,723,276
118,078,532
119,441,694
120,812,808
122,191,919
123,579,076
124,974,324
126,377,712
127,789,285
129,209,093
130,637,183
132,073,604
133,518,404
134,971,632
136,433,337
137,903,568
139,382,376
140,869,810

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

138,713,829
137,601,748
136,483,179
135,358,086
134,226,429
133,088,171
131,943,274
130,791,697
129,633,403
128,468,353
127,296,506
126,117,824
124,932,265
123,739,792
122,540,362
121,333,935
120,120,471
118,899,928
117,672,266
116,437,442
115,195,415
113,946,143
112,689,583
111,425,693
110,154,431
108,875,753
107,589,616
106,295,977
104,994,792
103,686,016
102,369,605
101,045,516
99,713,703
98,374,121
97,026,724
95,671,468
94,308,306
92,937,192
91,558,081
90,170,924
88,775,676
87,372,288
85,960,715
84,540,907
83,112,817
81,676,396
80,231,596
78,778,368
77,316,663
75,846,432
74,367,624
72,880,190

Rp 9,308,229
Rp 8,891,822
Rp 8,484,193
Rp 8,085,394
Rp 7,695,475
Rp 7,314,490
Rp 6,942,489
Rp 6,579,525
Rp 6,225,651
Rp 5,880,921
Rp 5,545,386
Rp 5,219,102
Rp 4,902,121
Rp 4,594,499
Rp 4,296,290
Rp 4,007,548
Rp 3,728,329
Rp 3,458,689
Rp 3,198,683
Rp 2,948,367
Rp 2,707,799
Rp 2,477,035
Rp 2,256,132
Rp 2,045,147
Rp 1,844,139
Rp 1,653,166
Rp 1,472,286
Rp 1,301,558
Rp 1,141,041
Rp 990,796
Rp 850,881
Rp 721,357
Rp 602,285
Rp 493,726
Rp 395,741
Rp 308,391
Rp 231,739
Rp 165,847
Rp 110,778
Rp 66,596
Rp 33,362
Rp 11,142
Rp 0

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

142,365,921
143,870,760
145,384,376
146,906,822
148,438,149
149,978,409
151,527,653
153,085,935
154,653,307
156,229,821
157,815,532
159,410,493
161,014,758
162,628,382
164,251,418
165,883,921
167,525,948
169,177,553
170,838,793
172,509,723
174,190,400
175,880,881
177,581,223
179,291,484
181,011,721
182,741,994
184,482,359
186,232,876
187,993,605
189,764,605
191,545,936
193,337,657
195,139,831
196,952,517
198,775,777
200,609,673
202,454,266
204,309,620
206,175,797
208,052,859
209,940,871
211,839,897
213,750,000

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

71,384,079
69,879,240
68,365,624
66,843,178
65,311,851
63,771,591
62,222,347
60,664,065
59,096,693
57,520,179
55,934,468
54,339,507
52,735,242
51,121,618
49,498,582
47,866,079
46,224,052
44,572,447
42,911,207
41,240,277
39,559,600
37,869,119
36,168,777
34,458,516
32,738,279
31,008,006
29,267,641
27,517,124
25,756,395
23,985,395
22,204,064
20,412,343
18,610,169
16,797,483
14,974,223
13,140,327
11,295,734
9,440,380
7,574,203
5,697,141
3,809,129
1,910,103
Rp 0

FACTOR RATE
Perhitungan Manual
Th Factor Rate
1
86.527
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
13
9.781
14
9.354
15
8.988
16
8.672
17
8.397
18
8.155
19
7.942
20
7.753

Perhitungan manual
Hasil langsung dapat diketahui
Nilai Cicilan =

Nilai Pinjaman
1000

X FR

Suku Bunga
7.00%
Isi Sel warna Kuning
Sesuai Rate yg berlaku

Nilai Pokok Pinjaman


Tahun Cicilan
Nilai Cicilan
Isi Sel warna Kuning
Sesuai keinginan

213,750,000
5
4,232,506