Anda di halaman 1dari 7

KREDIT PEMILIKAN RUMAH

NAMA : X
PINJAMAN : 400,000,000
BUNGA ANUITET : 9.75%
JANGKA WAKTU : 10 TAHUN
ANGSURAN PINJAMAN
BLN TOTAL POKOK BUNGA TOTAL POKOK BUNGA
627,697,163 400,000,000 227,697,163
1 5,230,810 1,980,810 3,250,000 622,466,353 398,019,190 224,447,163
2 5,230,810 1,996,904 3,233,906 617,235,543 396,022,287 221,213,257
3 5,230,810 2,013,129 3,217,681 612,004,734 394,009,158 217,995,576
4 5,230,810 2,029,485 3,201,324 606,773,924 391,979,673 214,794,251
5 5,230,810 2,045,975 3,184,835 601,543,114 389,933,698 211,609,416
6 5,230,810 2,062,598 3,168,211 596,312,304 387,871,099 208,441,205
7 5,230,810 2,079,357 3,151,453 591,081,495 385,791,742 205,289,752
8 5,230,810 2,096,252 3,134,558 585,850,685 383,695,491 202,155,194
9 5,230,810 2,113,284 3,117,526 580,619,875 381,582,207 199,037,669
10 5,230,810 2,130,454 3,100,355 575,389,066 379,451,753 195,937,313
11 5,230,810 2,147,764 3,083,045 570,158,256 377,303,988 192,854,268
12 5,230,810 2,165,215 3,065,595 564,927,446 375,138,774 189,788,673
13 5,230,810 2,182,807 3,048,003 559,696,637 372,955,966 186,740,670
14 5,230,810 2,200,542 3,030,267 554,465,827 370,755,424 183,710,403
15 5,230,810 2,218,422 3,012,388 549,235,017 368,537,002 180,698,015
16 5,230,810 2,236,447 2,994,363 544,004,208 366,300,556 177,703,652
17 5,230,810 2,254,618 2,976,192 538,773,398 364,045,938 174,727,460
18 5,230,810 2,272,936 2,957,873 533,542,588 361,773,001 171,769,587
19 5,230,810 2,291,404 2,939,406 528,311,778 359,481,597 168,830,181
20 5,230,810 2,310,022 2,920,788 523,080,969 357,171,576 165,909,393
21 5,230,810 2,328,791 2,902,019 517,850,159 354,842,785 163,007,374
22 5,230,810 2,347,712 2,883,098 512,619,349 352,495,073 160,124,276
23 5,230,810 2,366,787 2,864,022 507,388,540 350,128,286 157,260,254
24 5,230,810 2,386,017 2,844,792 502,157,730 347,742,268 154,415,462
25 5,230,810 2,405,404 2,825,406 496,926,920 345,336,865 151,590,056
26 5,230,810 2,424,948 2,805,862 491,696,111 342,911,917 148,784,194
27 5,230,810 2,444,650 2,786,159 486,465,301 340,467,267 145,998,034
28 5,230,810 2,464,513 2,766,297 481,234,491 338,002,753 143,231,738
29 5,230,810 2,484,537 2,746,272 476,003,682 335,518,216 140,485,465
30 5,230,810 2,504,724 2,726,086 470,772,872 333,013,492 137,759,380
31 5,230,810 2,525,075 2,705,735 465,542,062 330,488,417 135,053,645
32 5,230,810 2,545,591 2,685,218 460,311,253 327,942,826 132,368,427
33 5,230,810 2,566,274 2,664,535 455,080,443 325,376,551 129,703,892
34 5,230,810 2,587,125 2,643,684 449,849,633 322,789,426 127,060,207
35 5,230,810 2,608,146 2,622,664 444,618,823 320,181,281 124,437,543
36 5,230,810 2,629,337 2,601,473 439,388,014 317,551,944 121,836,070
37 5,230,810 2,650,700 2,580,110 434,157,204 314,901,244 119,255,961
38 5,230,810 2,672,237 2,558,573 428,926,394 312,229,007 116,697,388
39 5,230,810 2,693,949 2,536,861 423,695,585 309,535,058 114,160,527
40 5,230,810 2,715,837 2,514,972 418,464,775 306,819,220 111,645,555
41 5,230,810 2,737,904 2,492,906 413,233,965 304,081,317 109,152,649
42 5,230,810 2,760,149 2,470,661 408,003,156 301,321,168 106,681,988
43 5,230,810 2,782,575 2,448,234 402,772,346 298,538,592 104,233,754
44 5,230,810 2,805,184 2,425,626 397,541,536 295,733,409 101,808,127
45 5,230,810 2,827,976 2,402,834 392,310,727 292,905,433 99,405,294
46 5,230,810 2,850,953 2,379,857 387,079,917 290,054,480 97,025,437
47 5,230,810 2,874,117 2,356,693 381,849,107 287,180,363 94,668,744
48 5,230,810 2,897,469 2,333,340 376,618,298 284,282,894 92,335,404
49 5,230,810 2,921,011 2,309,799 371,387,488 281,361,883 90,025,605
50 5,230,810 2,944,744 2,286,065 366,156,678 278,417,138 87,739,540
51 5,230,810 2,968,670 2,262,139 360,925,868 275,448,468 85,477,401
52 5,230,810 2,992,791 2,238,019 355,695,059 272,455,677 83,239,382
53 5,230,810 3,017,107 2,213,702 350,464,249 269,438,570 81,025,680
54 5,230,810 3,041,621 2,189,188 345,233,439 266,396,948 78,836,491
55 5,230,810 3,066,334 2,164,475 340,002,630 263,330,614 76,672,016
56 5,230,810 3,091,248 2,139,561 334,771,820 260,239,365 74,532,455
57 5,230,810 3,116,365 2,114,445 329,541,010 257,123,000 72,418,010
58 5,230,810 3,141,685 2,089,124 324,310,201 253,981,315 70,328,886
59 5,230,810 3,167,212 2,063,598 319,079,391 250,814,104 68,265,287
60 5,230,810 3,192,945 2,037,865 313,848,581 247,621,159 66,227,423
61 5,230,810 3,218,888 2,011,922 308,617,772 244,402,271 64,215,501
62 5,230,810 3,245,041 1,985,768 303,386,962 241,157,230 62,229,732
63 5,230,810 3,271,407 1,959,402 298,156,152 237,885,822 60,270,330
64 5,230,810 3,297,987 1,932,822 292,925,343 234,587,835 58,337,508
65 5,230,810 3,324,784 1,906,026 287,694,533 231,263,051 56,431,481
66 5,230,810 3,351,797 1,879,012 282,463,723 227,911,254 54,552,469
67 5,230,810 3,379,031 1,851,779 277,232,913 224,532,223 52,700,690
68 5,230,810 3,406,485 1,824,324 272,002,104 221,125,738 50,876,366
69 5,230,810 3,434,163 1,796,647 266,771,294 217,691,575 49,079,719
70 5,230,810 3,462,066 1,768,744 261,540,484 214,229,509 47,310,975
71 5,230,810 3,490,195 1,740,615 256,309,675 210,739,314 45,570,360
72 5,230,810 3,518,553 1,712,257 251,078,865 207,220,762 43,858,104
73 5,230,810 3,547,141 1,683,669 245,848,055 203,673,621 42,174,435
74 5,230,810 3,575,962 1,654,848 240,617,246 200,097,659 40,519,587
75 5,230,810 3,605,016 1,625,793 235,386,436 196,492,643 38,893,793
76 5,230,810 3,634,307 1,596,503 230,155,626 192,858,336 37,297,290
77 5,230,810 3,663,836 1,566,974 224,924,817 189,194,500 35,730,316
78 5,230,810 3,693,604 1,537,205 219,694,007 185,500,896 34,193,111
79 5,230,810 3,723,615 1,507,195 214,463,197 181,777,281 32,685,916
80 5,230,810 3,753,869 1,476,940 209,232,388 178,023,412 31,208,976
81 5,230,810 3,784,369 1,446,440 204,001,578 174,239,042 29,762,536
82 5,230,810 3,815,117 1,415,692 198,770,768 170,423,925 28,346,844
83 5,230,810 3,846,115 1,384,694 193,539,958 166,577,809 26,962,149
84 5,230,810 3,877,365 1,353,445 188,309,149 162,700,444 25,608,704
85 5,230,810 3,908,869 1,321,941 183,078,339 158,791,576 24,286,763
86 5,230,810 3,940,628 1,290,182 177,847,529 154,850,948 22,996,582
87 5,230,810 3,972,646 1,258,164 172,616,720 150,878,302 21,738,418
88 5,230,810 4,004,923 1,225,886 167,385,910 146,873,378 20,512,532
89 5,230,810 4,037,463 1,193,346 162,155,100 142,835,915 19,319,185
90 5,230,810 4,070,268 1,160,542 156,924,291 138,765,647 18,158,644
91 5,230,810 4,103,339 1,127,471 151,693,481 134,662,308 17,031,173
92 5,230,810 4,136,678 1,094,131 146,462,671 130,525,630 15,937,041
93 5,230,810 4,170,289 1,060,521 141,231,862 126,355,341 14,876,521
94 5,230,810 4,204,173 1,026,637 136,001,052 122,151,168 13,849,884
95 5,230,810 4,238,331 992,478 130,770,242 117,912,837 12,857,405
96 5,230,810 4,272,768 958,042 125,539,433 113,640,069 11,899,364
97 5,230,810 4,307,484 923,326 120,308,623 109,332,585 10,976,038
98 5,230,810 4,342,482 888,327 115,077,813 104,990,102 10,087,711
99 5,230,810 4,377,765 853,045 109,847,003 100,612,337 9,234,666
100 5,230,810 4,413,334 817,475 104,616,194 96,199,003 8,417,191
101 5,230,810 4,449,193 781,617 99,385,384 91,749,810 7,635,574
102 5,230,810 4,485,342 745,467 94,154,574 87,264,468 6,890,107
103 5,230,810 4,521,786 709,024 88,923,765 82,742,682 6,181,083
104 5,230,810 4,558,525 672,284 83,692,955 78,184,156 5,508,799
105 5,230,810 4,595,563 635,246 78,462,145 73,588,593 4,873,552
106 5,230,810 4,632,902 597,907 73,231,336 68,955,690 4,275,645
107 5,230,810 4,670,545 560,265 68,000,526 64,285,146 3,715,380
108 5,230,810 4,708,493 522,317 62,769,716 59,576,653 3,193,063
109 5,230,810 4,746,749 484,060 57,538,907 54,829,904 2,709,003
110 5,230,810 4,785,317 445,493 52,308,097 50,044,587 2,263,510
111 5,230,810 4,824,197 406,612 47,077,287 45,220,389 1,856,898
112 5,230,810 4,863,394 367,416 41,846,478 40,356,995 1,489,482
113 5,230,810 4,902,909 327,901 36,615,668 35,454,086 1,161,582
114 5,230,810 4,942,745 288,064 31,384,858 30,511,341 873,517
115 5,230,810 4,982,905 247,905 26,154,048 25,528,436 625,612
116 5,230,810 5,023,391 207,419 20,923,239 20,505,045 418,194
117 5,230,810 5,064,206 166,603 15,692,429 15,440,839 251,590
118 5,230,810 5,105,353 125,457 10,461,619 10,335,486 126,134
119 5,230,810 5,146,834 83,976 5,230,810 5,188,652 42,158
120 5,230,810 5,188,652 42,158 0 (0) 0
121 #VALUE! #VALUE! (0) #VALUE! #VALUE! #VALUE!
122 #VALUE! #VALUE! #VALUE! #VALUE! #VALUE! #VALUE!
123 #VALUE! #VALUE! #VALUE! #VALUE! #VALUE! #VALUE!
124 #VALUE! #VALUE! #VALUE! #VALUE! #VALUE! #VALUE!
125 #VALUE! #VALUE! #VALUE! #VALUE! #VALUE! #VALUE!
126 #VALUE! #VALUE! #VALUE! #VALUE! #VALUE! #VALUE!
127 #VALUE! #VALUE! #VALUE! #VALUE! #VALUE! #VALUE!
128 #VALUE! #VALUE! #VALUE! #VALUE! #VALUE! #VALUE!
129 #VALUE! #VALUE! #VALUE! #VALUE! #VALUE! #VALUE!
130 #VALUE! #VALUE! #VALUE! #VALUE! #VALUE! #VALUE!
131 #VALUE! #VALUE! #VALUE! #VALUE! #VALUE! #VALUE!
132 #VALUE! #VALUE! #VALUE! #VALUE! #VALUE! #VALUE!
133 #VALUE! #VALUE! #VALUE! #VALUE! #VALUE! #VALUE!
134 #VALUE! #VALUE! #VALUE! #VALUE! #VALUE! #VALUE!
135 #VALUE! #VALUE! #VALUE! #VALUE! #VALUE! #VALUE!
136 #VALUE! #VALUE! #VALUE! #VALUE! #VALUE! #VALUE!
137 #VALUE! #VALUE! #VALUE! #VALUE! #VALUE! #VALUE!
138 #VALUE! #VALUE! #VALUE! #VALUE! #VALUE! #VALUE!
139 #VALUE! #VALUE! #VALUE! #VALUE! #VALUE! #VALUE!
140 #VALUE! #VALUE! #VALUE! #VALUE! #VALUE! #VALUE!
141 #VALUE! #VALUE! #VALUE! #VALUE! #VALUE! #VALUE!
142 #VALUE! #VALUE! #VALUE! #VALUE! #VALUE! #VALUE!
143 #VALUE! #VALUE! #VALUE! #VALUE! #VALUE! #VALUE!
144 #VALUE! #VALUE! #VALUE! #VALUE! #VALUE! #VALUE!
145 #VALUE! #VALUE! #VALUE! #VALUE! #VALUE! #VALUE!
146 #VALUE! #VALUE! #VALUE! #VALUE! #VALUE! #VALUE!
147 #VALUE! #VALUE! #VALUE! #VALUE! #VALUE! #VALUE!
148 #VALUE! #VALUE! #VALUE! #VALUE! #VALUE! #VALUE!
149 #VALUE! #VALUE! #VALUE! #VALUE! #VALUE! #VALUE!
150 #VALUE! #VALUE! #VALUE! #VALUE! #VALUE! #VALUE!
151 #VALUE! #VALUE! #VALUE! #VALUE! #VALUE! #VALUE!
152 #VALUE! #VALUE! #VALUE! #VALUE! #VALUE! #VALUE!
153 #VALUE! #VALUE! #VALUE! #VALUE! #VALUE! #VALUE!
154 #VALUE! #VALUE! #VALUE! #VALUE! #VALUE! #VALUE!
155 #VALUE! #VALUE! #VALUE! #VALUE! #VALUE! #VALUE!
156 #VALUE! #VALUE! #VALUE! #VALUE! #VALUE! #VALUE!
157 #VALUE! #VALUE! #VALUE! #VALUE! #VALUE! #VALUE!
158 #VALUE! #VALUE! #VALUE! #VALUE! #VALUE! #VALUE!
159 #VALUE! #VALUE! #VALUE! #VALUE! #VALUE! #VALUE!
160 #VALUE! #VALUE! #VALUE! #VALUE! #VALUE! #VALUE!
161 #VALUE! #VALUE! #VALUE! #VALUE! #VALUE! #VALUE!
162 #VALUE! #VALUE! #VALUE! #VALUE! #VALUE! #VALUE!
163 #VALUE! #VALUE! #VALUE! #VALUE! #VALUE! #VALUE!
164 #VALUE! #VALUE! #VALUE! #VALUE! #VALUE! #VALUE!
165 #VALUE! #VALUE! #VALUE! #VALUE! #VALUE! #VALUE!
166 #VALUE! #VALUE! #VALUE! #VALUE! #VALUE! #VALUE!
167 #VALUE! #VALUE! #VALUE! #VALUE! #VALUE! #VALUE!
168 #VALUE! #VALUE! #VALUE! #VALUE! #VALUE! #VALUE!
169 #VALUE! #VALUE! #VALUE! #VALUE! #VALUE! #VALUE!
170 #VALUE! #VALUE! #VALUE! #VALUE! #VALUE! #VALUE!
171 #VALUE! #VALUE! #VALUE! #VALUE! #VALUE! #VALUE!
172 #VALUE! #VALUE! #VALUE! #VALUE! #VALUE! #VALUE!
173 #VALUE! #VALUE! #VALUE! #VALUE! #VALUE! #VALUE!
174 #VALUE! #VALUE! #VALUE! #VALUE! #VALUE! #VALUE!
175 #VALUE! #VALUE! #VALUE! #VALUE! #VALUE! #VALUE!
176 #VALUE! #VALUE! #VALUE! #VALUE! #VALUE! #VALUE!
177 #VALUE! #VALUE! #VALUE! #VALUE! #VALUE! #VALUE!
178 #VALUE! #VALUE! #VALUE! #VALUE! #VALUE! #VALUE!
179 #VALUE! #VALUE! #VALUE! #VALUE! #VALUE! #VALUE!
180 #VALUE! #VALUE! #VALUE! #VALUE! #VALUE! #VALUE!
TABEL ANGSURAN KPPR

BUNGA : 9.75%
PLAFOND 1 2 3 4 5 6 7 8 9 10 11 12 13 14 15
TAHUN TAHUN TAHUN TAHUN TAHUN TAHUN TAHUN TAHUN TAHUN TAHUN TAHUN TAHUN TAHUN TAHUN TAHUN
40,000,000 3,511,986 1,841,185 1,285,998 1,009,708 844,970 736,001 658,892 601,688 557,747 523,081 495,154 472,272 453,265 437,294 423,745
45,000,000 3,950,985 2,071,333 1,446,747 1,135,921 950,591 828,001 741,253 676,899 627,465 588,466 557,048 531,306 509,923 491,956 476,713
50,000,000 4,389,983 2,301,481 1,607,497 1,262,135 1,056,212 920,001 823,615 752,110 697,183 653,851 618,942 590,340 566,581 546,618 529,681
55,000,000 4,828,981 2,531,629 1,768,247 1,388,348 1,161,833 1,012,001 905,976 827,321 766,902 719,236 680,836 649,374 623,239 601,279 582,649
60,000,000 5,267,979 2,761,777 1,928,996 1,514,561 1,267,455 1,104,001 988,338 902,532 836,620 784,621 742,730 708,408 679,898 655,941 635,618
65,000,000 5,706,978 2,991,926 2,089,746 1,640,775 1,373,076 1,196,001 1,070,699 977,743 906,338 850,007 804,625 767,442 736,556 710,603 688,586
70,000,000 6,145,976 3,222,074 2,250,496 1,766,988 1,478,697 1,288,001 1,153,061 1,052,954 976,057 915,392 866,519 826,477 793,214 765,265 741,554
75,000,000 6,584,974 3,452,222 2,411,246 1,893,202 1,584,318 1,380,001 1,235,422 1,128,165 1,045,775 980,777 928,413 885,511 849,872 819,926 794,522
80,000,000 7,023,973 3,682,370 2,571,995 2,019,415 1,689,939 1,472,001 1,317,784 1,203,376 1,115,493 1,046,162 990,307 944,545 906,530 874,588 847,490
85,000,000 7,462,971 3,912,518 2,732,745 2,145,629 1,795,561 1,564,001 1,400,145 1,278,587 1,185,212 1,111,547 1,052,201 1,003,579 963,188 929,250 900,458
90,000,000 7,901,969 4,142,666 2,893,495 2,271,842 1,901,182 1,656,001 1,482,507 1,353,798 1,254,930 1,176,932 1,114,096 1,062,613 1,019,846 983,912 953,426
95,000,000 8,340,967 4,372,814 3,054,244 2,398,056 2,006,803 1,748,001 1,564,868 1,429,009 1,324,648 1,242,317 1,175,990 1,121,647 1,076,504 1,038,574 1,006,395
100,000,000 8,779,966 4,602,962 3,214,994 2,524,269 2,112,424 1,840,002 1,647,230 1,504,220 1,394,367 1,307,702 1,237,884 1,180,681 1,133,163 1,093,235 1,059,363
105,000,000 9,218,964 4,833,111 3,375,744 2,650,483 2,218,046 1,932,002 1,729,591 1,579,431 1,464,085 1,373,088 1,299,778 1,239,715 1,189,821 1,147,897 1,112,331
110,000,000 9,657,962 5,063,259 3,536,494 2,776,696 2,323,667 2,024,002 1,811,953 1,654,642 1,533,803 1,438,473 1,361,672 1,298,749 1,246,479 1,202,559 1,165,299
115,000,000 10,096,961 5,293,407 3,697,243 2,902,909 2,429,288 2,116,002 1,894,314 1,729,853 1,603,522 1,503,858 1,423,567 1,357,783 1,303,137 1,257,221 1,218,267
120,000,000 10,535,959 5,523,555 3,857,993 3,029,123 2,534,909 2,208,002 1,976,676 1,805,064 1,673,240 1,569,243 1,485,461 1,416,817 1,359,795 1,311,882 1,271,235
125,000,000 10,974,957 5,753,703 4,018,743 3,155,336 2,640,530 2,300,002 2,059,037 1,880,275 1,742,958 1,634,628 1,547,355 1,475,851 1,416,453 1,366,544 1,324,203
130,000,000 11,413,955 5,983,851 4,179,492 3,281,550 2,746,152 2,392,002 2,141,399 1,955,486 1,812,677 1,700,013 1,609,249 1,534,885 1,473,111 1,421,206 1,377,171
135,000,000 11,852,954 6,213,999 4,340,242 3,407,763 2,851,773 2,484,002 2,223,760 2,030,697 1,882,395 1,765,398 1,671,143 1,593,919 1,529,769 1,475,868 1,430,140
140,000,000 12,291,952 6,444,147 4,500,992 3,533,977 2,957,394 2,576,002 2,306,121 2,105,908 1,952,113 1,830,783 1,733,038 1,652,953 1,586,428 1,530,529 1,483,108
145,000,000 12,730,950 6,674,296 4,661,741 3,660,190 3,063,015 2,668,002 2,388,483 2,181,119 2,021,832 1,896,169 1,794,932 1,711,987 1,643,086 1,585,191 1,536,076
150,000,000 13,169,949 6,904,444 4,822,491 3,786,404 3,168,637 2,760,002 2,470,844 2,256,330 2,091,550 1,961,554 1,856,826 1,771,021 1,699,744 1,639,853 1,589,044
155,000,000 13,608,947 7,134,592 4,983,241 3,912,617 3,274,258 2,852,002 2,553,206 2,331,541 2,161,268 2,026,939 1,918,720 1,830,055 1,756,402 1,694,515 1,642,012
160,000,000 14,047,945 7,364,740 5,143,991 4,038,831 3,379,879 2,944,003 2,635,567 2,406,752 2,230,987 2,092,324 1,980,614 1,889,089 1,813,060 1,749,176 1,694,980
165,000,000 14,486,943 7,594,888 5,304,740 4,165,044 3,485,500 3,036,003 2,717,929 2,481,963 2,300,705 2,157,709 2,042,509 1,948,123 1,869,718 1,803,838 1,747,948
170,000,000 14,925,942 7,825,036 5,465,490 4,291,257 3,591,121 3,128,003 2,800,290 2,557,174 2,370,423 2,223,094 2,104,403 2,007,157 1,926,376 1,858,500 1,800,917
175,000,000 15,364,940 8,055,184 5,626,240 4,417,471 3,696,743 3,220,003 2,882,652 2,632,385 2,440,142 2,288,479 2,166,297 2,066,191 1,983,034 1,913,162 1,853,885
180,000,000 15,803,938 8,285,332 5,786,989 4,543,684 3,802,364 3,312,003 2,965,013 2,707,596 2,509,860 2,353,864 2,228,191 2,125,225 2,039,693 1,967,824 1,906,853
185,000,000 16,242,937 8,515,481 5,947,739 4,669,898 3,907,985 3,404,003 3,047,375 2,782,807 2,579,578 2,419,249 2,290,085 2,184,259 2,096,351 2,022,485 1,959,821
190,000,000 16,681,935 8,745,629 6,108,489 4,796,111 4,013,606 3,496,003 3,129,736 2,858,019 2,649,297 2,484,635 2,351,980 2,243,293 2,153,009 2,077,147 2,012,789
195,000,000 17,120,933 8,975,777 6,269,238 4,922,325 4,119,228 3,588,003 3,212,098 2,933,230 2,719,015 2,550,020 2,413,874 2,302,327 2,209,667 2,131,809 2,065,757
200,000,000 17,559,931 9,205,925 6,429,988 5,048,538 4,224,849 3,680,003 3,294,459 3,008,441 2,788,733 2,615,405 2,475,768 2,361,362 2,266,325 2,186,471 2,118,725
205,000,000 17,998,930 9,436,073 6,590,738 5,174,752 4,330,470 3,772,003 3,376,821 3,083,652 2,858,451 2,680,790 2,537,662 2,420,396 2,322,983 2,241,132 2,171,693
210,000,000 18,437,928 9,666,221 6,751,488 5,300,965 4,436,091 3,864,003 3,459,182 3,158,863 2,928,170 2,746,175 2,599,556 2,479,430 2,379,641 2,295,794 2,224,662
215,000,000 18,876,926 9,896,369 6,912,237 5,427,179 4,541,712 3,956,003 3,541,544 3,234,074 2,997,888 2,811,560 2,661,451 2,538,464 2,436,299 2,350,456 2,277,630
220,000,000 19,315,925 10,126,517 7,072,987 5,553,392 4,647,334 4,048,003 3,623,905 3,309,285 3,067,606 2,876,945 2,723,345 2,597,498 2,492,958 2,405,118 2,330,598
225,000,000 19,754,923 10,356,665 7,233,737 5,679,606 4,752,955 4,140,004 3,706,267 3,384,496 3,137,325 2,942,330 2,785,239 2,656,532 2,549,616 2,459,779 2,383,566
230,000,000 20,193,921 10,586,814 7,394,486 5,805,819 4,858,576 4,232,004 3,788,628 3,459,707 3,207,043 3,007,716 2,847,133 2,715,566 2,606,274 2,514,441 2,436,534
235,000,000 20,632,919 10,816,962 7,555,236 5,932,032 4,964,197 4,324,004 3,870,990 3,534,918 3,276,761 3,073,101 2,909,027 2,774,600 2,662,932 2,569,103 2,489,502
240,000,000 21,071,918 11,047,110 7,715,986 6,058,246 5,069,818 4,416,004 3,953,351 3,610,129 3,346,480 3,138,486 2,970,922 2,833,634 2,719,590 2,623,765 2,542,470
245,000,000 21,510,916 11,277,258 7,876,736 6,184,459 5,175,440 4,508,004 4,035,713 3,685,340 3,416,198 3,203,871 3,032,816 2,892,668 2,776,248 2,678,426 2,595,439
250,000,000 21,949,914 11,507,406 8,037,485 6,310,673 5,281,061 4,600,004 4,118,074 3,760,551 3,485,916 3,269,256 3,094,710 2,951,702 2,832,906 2,733,088 2,648,407
255,000,000 22,388,913 11,737,554 8,198,235 6,436,886 5,386,682 4,692,004 4,200,436 3,835,762 3,555,635 3,334,641 3,156,604 3,010,736 2,889,564 2,787,750 2,701,375
260,000,000 22,827,911 11,967,702 8,358,985 6,563,100 5,492,303 4,784,004 4,282,797 3,910,973 3,625,353 3,400,026 3,218,498 3,069,770 2,946,223 2,842,412 2,754,343
265,000,000 23,266,909 12,197,850 8,519,734 6,689,313 5,597,925 4,876,004 4,365,159 3,986,184 3,695,071 3,465,411 3,280,393 3,128,804 3,002,881 2,897,074 2,807,311
270,000,000 23,705,907 12,427,999 8,680,484 6,815,527 5,703,546 4,968,004 4,447,520 4,061,395 3,764,790 3,530,797 3,342,287 3,187,838 3,059,539 2,951,735 2,860,279
275,000,000 24,144,906 12,658,147 8,841,234 6,941,740 5,809,167 5,060,004 4,529,881 4,136,606 3,834,508 3,596,182 3,404,181 3,246,872 3,116,197 3,006,397 2,913,247
280,000,000 24,583,904 12,888,295 9,001,983 7,067,954 5,914,788 5,152,004 4,612,243 4,211,817 3,904,226 3,661,567 3,466,075 3,305,906 3,172,855 3,061,059 2,966,215
285,000,000 25,022,902 13,118,443 9,162,733 7,194,167 6,020,409 5,244,004 4,694,604 4,287,028 3,973,945 3,726,952 3,527,969 3,364,940 3,229,513 3,115,721 3,019,184
290,000,000 25,461,901 13,348,591 9,323,483 7,320,380 6,126,031 5,336,005 4,776,966 4,362,239 4,043,663 3,792,337 3,589,864 3,423,974 3,286,171 3,170,382 3,072,152
295,000,000 25,900,899 13,578,739 9,484,233 7,446,594 6,231,652 5,428,005 4,859,327 4,437,450 4,113,381 3,857,722 3,651,758 3,483,008 3,342,829 3,225,044 3,125,120
300,000,000 26,339,897 13,808,887 9,644,982 7,572,807 6,337,273 5,520,005 4,941,689 4,512,661 4,183,100 3,923,107 3,713,652 3,542,042 3,399,488 3,279,706 3,178,088

contoh: pinjaman Rp 50 jt, sk bunga 9,75%, jw = 2 thn, cicilan Rp 1,84 jt/bulan


TABEL ANGSURAN KPPR

BUNGA : 11.00%
PLAFOND 1 2 3 4 5 6 7 8 9 10 11 12 13 14 15
TAHUN TAHUN TAHUN TAHUN TAHUN TAHUN TAHUN TAHUN TAHUN TAHUN TAHUN TAHUN TAHUN TAHUN TAHUN
500,000,000 44,190,829 23,303,919 16,369,359 12,922,761 10,871,212 9,517,040 8,561,218 7,854,213 7,312,931 6,887,501 6,546,175 6,267,776 6,037,637 5,845,271 5,682,985
550,000,000 48,609,912 25,634,311 18,006,294 14,215,037 11,958,333 10,468,743 9,417,340 8,639,634 8,044,224 7,576,251 7,200,792 6,894,554 6,641,400 6,429,798 6,251,283
600,000,000 53,028,995 27,964,703 19,643,230 15,507,314 13,045,454 11,420,447 10,273,462 9,425,055 8,775,517 8,265,001 7,855,409 7,521,332 7,245,164 7,014,325 6,819,582
650,000,000 57,448,078 30,295,095 21,280,166 16,799,590 14,132,575 12,372,151 11,129,584 10,210,477 9,506,810 8,953,751 8,510,027 8,148,109 7,848,928 7,598,852 7,387,880
700,000,000 61,867,161 32,625,487 22,917,102 18,091,866 15,219,696 13,323,855 11,985,706 10,995,898 10,238,103 9,642,501 9,164,644 8,774,887 8,452,692 8,183,380 7,956,179
750,000,000 66,286,244 34,955,879 24,554,038 19,384,142 16,306,817 14,275,559 12,841,827 11,781,319 10,969,396 10,331,251 9,819,262 9,401,664 9,056,455 8,767,907 8,524,477
800,000,000 70,705,327 37,286,271 26,190,974 20,676,418 17,393,938 15,227,263 13,697,949 12,566,741 11,700,689 11,020,001 10,473,879 10,028,442 9,660,219 9,352,434 9,092,775
850,000,000 75,124,410 39,616,662 27,827,910 21,968,694 18,481,060 16,178,967 14,554,071 13,352,162 12,431,982 11,708,751 11,128,497 10,655,220 10,263,983 9,936,961 9,661,074
900,000,000 79,543,493 41,947,054 29,464,845 23,260,970 19,568,181 17,130,671 15,410,193 14,137,583 13,163,275 12,397,501 11,783,114 11,281,997 10,867,746 10,521,488 10,229,372
950,000,000 83,962,576 44,277,446 31,101,781 24,553,246 20,655,302 18,082,375 16,266,315 14,923,004 13,894,568 13,086,251 12,437,732 11,908,775 11,471,510 11,106,015 10,797,671
1,000,000,000 88,381,659 46,607,838 32,738,717 25,845,523 21,742,423 19,034,079 17,122,436 15,708,426 14,625,861 13,775,001 13,092,349 12,535,553 12,075,274 11,690,542 11,365,969
1,050,000,000 92,800,741 48,938,230 34,375,653 27,137,799 22,829,544 19,985,783 17,978,558 16,493,847 15,357,154 14,463,751 13,746,966 13,162,330 12,679,037 12,275,069 11,934,268
1,100,000,000 97,219,824 51,268,622 36,012,589 28,430,075 23,916,665 20,937,487 18,834,680 17,279,268 16,088,447 15,152,501 14,401,584 13,789,108 13,282,801 12,859,596 12,502,566
1,150,000,000 101,638,907 53,599,014 37,649,525 29,722,351 25,003,787 21,889,191 19,690,802 18,064,690 16,819,740 15,841,251 15,056,201 14,415,885 13,886,565 13,444,124 13,070,865
1,200,000,000 106,057,990 55,929,406 39,286,461 31,014,627 26,090,908 22,840,895 20,546,924 18,850,111 17,551,033 16,530,001 15,710,819 15,042,663 14,490,328 14,028,651 13,639,163
1,250,000,000 110,477,073 58,259,798 40,923,396 32,306,903 27,178,029 23,792,599 21,403,046 19,635,532 18,282,326 17,218,751 16,365,436 15,669,441 15,094,092 14,613,178 14,207,462
1,300,000,000 114,896,156 60,590,190 42,560,332 33,599,179 28,265,150 24,744,303 22,259,167 20,420,953 19,013,619 17,907,501 17,020,054 16,296,218 15,697,856 15,197,705 14,775,760
1,305,000,000 115,338,064 60,823,229 42,724,026 33,728,407 28,373,862 24,839,473 22,344,780 20,499,495 19,086,749 17,976,376 17,085,516 16,358,896 15,758,232 15,256,158 14,832,590
1,310,000,000 115,779,973 61,056,268 42,887,719 33,857,635 28,482,574 24,934,643 22,430,392 20,578,038 19,159,878 18,045,251 17,150,977 16,421,574 15,818,608 15,314,610 14,889,420
1,315,000,000 116,221,881 61,289,307 43,051,413 33,986,862 28,591,286 25,029,814 22,516,004 20,656,580 19,233,007 18,114,126 17,216,439 16,484,252 15,878,985 15,373,063 14,946,250
1,320,000,000 116,663,789 61,522,346 43,215,107 34,116,090 28,699,998 25,124,984 22,601,616 20,735,122 19,306,137 18,183,001 17,281,901 16,546,929 15,939,361 15,431,516 15,003,080
1,325,000,000 117,105,698 61,755,386 43,378,800 34,245,317 28,808,711 25,220,155 22,687,228 20,813,664 19,379,266 18,251,876 17,347,362 16,609,607 15,999,737 15,489,968 15,059,909
1,330,000,000 117,547,606 61,988,425 43,542,494 34,374,545 28,917,423 25,315,325 22,772,840 20,892,206 19,452,395 18,320,752 17,412,824 16,672,285 16,060,114 15,548,421 15,116,739
1,335,000,000 117,989,514 62,221,464 43,706,187 34,503,773 29,026,135 25,410,495 22,858,453 20,970,748 19,525,524 18,389,627 17,478,286 16,734,963 16,120,490 15,606,874 15,173,569
1,340,000,000 118,431,422 62,454,503 43,869,881 34,633,000 29,134,847 25,505,666 22,944,065 21,049,290 19,598,654 18,458,502 17,543,748 16,797,640 16,180,867 15,665,327 15,230,399
1,345,000,000 118,873,331 62,687,542 44,033,575 34,762,228 29,243,559 25,600,836 23,029,677 21,127,833 19,671,783 18,527,377 17,609,209 16,860,318 16,241,243 15,723,779 15,287,229
1,350,000,000 119,315,239 62,920,582 44,197,268 34,891,456 29,352,271 25,696,007 23,115,289 21,206,375 19,744,912 18,596,252 17,674,671 16,922,996 16,301,619 15,782,232 15,344,059
1,355,000,000 119,757,147 63,153,621 44,360,962 35,020,683 29,460,983 25,791,177 23,200,901 21,284,917 19,818,042 18,665,127 17,740,133 16,985,674 16,361,996 15,840,685 15,400,888
1,360,000,000 120,199,056 63,386,660 44,524,655 35,149,911 29,569,695 25,886,347 23,286,514 21,363,459 19,891,171 18,734,002 17,805,595 17,048,351 16,422,372 15,899,137 15,457,718
1,365,000,000 120,640,964 63,619,699 44,688,349 35,279,138 29,678,407 25,981,518 23,372,126 21,442,001 19,964,300 18,802,877 17,871,056 17,111,029 16,482,748 15,957,590 15,514,548
1,370,000,000 121,082,872 63,852,738 44,852,042 35,408,366 29,787,120 26,076,688 23,457,738 21,520,543 20,037,430 18,871,752 17,936,518 17,173,707 16,543,125 16,016,043 15,571,378
1,375,000,000 121,524,780 64,085,778 45,015,736 35,537,594 29,895,832 26,171,859 23,543,350 21,599,085 20,110,559 18,940,627 18,001,980 17,236,385 16,603,501 16,074,496 15,628,208
1,380,000,000 121,966,689 64,318,817 45,179,430 35,666,821 30,004,544 26,267,029 23,628,962 21,677,627 20,183,688 19,009,502 18,067,442 17,299,063 16,663,878 16,132,948 15,685,038
1,385,000,000 122,408,597 64,551,856 45,343,123 35,796,049 30,113,256 26,362,199 23,714,574 21,756,170 20,256,818 19,078,377 18,132,903 17,361,740 16,724,254 16,191,401 15,741,868
1,390,000,000 122,850,505 64,784,895 45,506,817 35,925,276 30,221,968 26,457,370 23,800,187 21,834,712 20,329,947 19,147,252 18,198,365 17,424,418 16,784,630 16,249,854 15,798,697
1,395,000,000 123,292,414 65,017,934 45,670,510 36,054,504 30,330,680 26,552,540 23,885,799 21,913,254 20,403,076 19,216,127 18,263,827 17,487,096 16,845,007 16,308,306 15,855,527
1,400,000,000 123,734,322 65,250,973 45,834,204 36,183,732 30,439,392 26,647,711 23,971,411 21,991,796 20,476,205 19,285,002 18,329,289 17,549,774 16,905,383 16,366,759 15,912,357
1,405,000,000 124,176,230 65,484,013 45,997,898 36,312,959 30,548,104 26,742,881 24,057,023 22,070,338 20,549,335 19,353,877 18,394,750 17,612,451 16,965,759 16,425,212 15,969,187
1,410,000,000 124,618,139 65,717,052 46,161,591 36,442,187 30,656,817 26,838,051 24,142,635 22,148,880 20,622,464 19,422,752 18,460,212 17,675,129 17,026,136 16,483,665 16,026,017
1,415,000,000 125,060,047 65,950,091 46,325,285 36,571,414 30,765,529 26,933,222 24,228,248 22,227,422 20,695,593 19,491,627 18,525,674 17,737,807 17,086,512 16,542,117 16,082,847
1,420,000,000 125,501,955 66,183,130 46,488,978 36,700,642 30,874,241 27,028,392 24,313,860 22,305,964 20,768,723 19,560,502 18,591,136 17,800,485 17,146,888 16,600,570 16,139,676
1,425,000,000 125,943,863 66,416,169 46,652,672 36,829,870 30,982,953 27,123,563 24,399,472 22,384,507 20,841,852 19,629,377 18,656,597 17,863,162 17,207,265 16,659,023 16,196,506
1,430,000,000 126,385,772 66,649,209 46,816,365 36,959,097 31,091,665 27,218,733 24,485,084 22,463,049 20,914,981 19,698,252 18,722,059 17,925,840 17,267,641 16,717,475 16,253,336
1,435,000,000 126,827,680 66,882,248 46,980,059 37,088,325 31,200,377 27,313,903 24,570,696 22,541,591 20,988,111 19,767,127 18,787,521 17,988,518 17,328,018 16,775,928 16,310,166
1,440,000,000 127,269,588 67,115,287 47,143,753 37,217,553 31,309,089 27,409,074 24,656,308 22,620,133 21,061,240 19,836,002 18,852,983 18,051,196 17,388,394 16,834,381 16,366,996
1,445,000,000 127,711,497 67,348,326 47,307,446 37,346,780 31,417,801 27,504,244 24,741,921 22,698,675 21,134,369 19,904,877 18,918,444 18,113,873 17,448,770 16,892,834 16,423,826
1,450,000,000 128,153,405 67,581,365 47,471,140 37,476,008 31,526,513 27,599,415 24,827,533 22,777,217 21,207,498 19,973,752 18,983,906 18,176,551 17,509,147 16,951,286 16,480,656
1,455,000,000 128,595,313 67,814,405 47,634,833 37,605,235 31,635,226 27,694,585 24,913,145 22,855,759 21,280,628 20,042,627 19,049,368 18,239,229 17,569,523 17,009,739 16,537,485
1,460,000,000 129,037,221 68,047,444 47,798,527 37,734,463 31,743,938 27,789,755 24,998,757 22,934,301 21,353,757 20,111,502 19,114,830 18,301,907 17,629,899 17,068,192 16,594,315
1,465,000,000 129,479,130 68,280,483 47,962,221 37,863,691 31,852,650 27,884,926 25,084,369 23,012,844 21,426,886 20,180,377 19,180,291 18,364,584 17,690,276 17,126,644 16,651,145
1,470,000,000 129,921,038 68,513,522 48,125,914 37,992,918 31,961,362 27,980,096 25,169,982 23,091,386 21,500,016 20,249,252 19,245,753 18,427,262 17,750,652 17,185,097 16,707,975
1,475,000,000 130,362,946 68,746,561 48,289,608 38,122,146 32,070,074 28,075,267 25,255,594 23,169,928 21,573,145 20,318,127 19,311,215 18,489,940 17,811,029 17,243,550 16,764,805
1,480,000,000 130,804,855 68,979,601 48,453,301 38,251,373 32,178,786 28,170,437 25,341,206 23,248,470 21,646,274 20,387,002 19,376,677 18,552,618 17,871,405 17,302,003 16,821,635

Anda mungkin juga menyukai