Anda di halaman 1dari 17

Pinjaman

Bunga per Tahun


Jangka Waktu

318,880,000 Bln ke
14.00%
1
7
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
34
35
36
37
38
39
40
41
42
43
44
45
46
47
48
49
50
51

Angsuran
Rp5,975,814.90
Rp5,975,814.90
Rp5,975,814.90
Rp5,975,814.90
Rp5,975,814.90
Rp5,975,814.90
Rp5,975,814.90
Rp5,975,814.90
Rp5,975,814.90
Rp5,975,814.90
Rp5,975,814.90
Rp5,975,814.90
Rp5,975,814.90
Rp5,975,814.90
Rp5,975,814.90
Rp5,975,814.90
Rp5,975,814.90
Rp5,975,814.90
Rp5,975,814.90
Rp5,975,814.90
Rp5,975,814.90
Rp5,975,814.90
Rp5,975,814.90
Rp5,975,814.90
Rp5,975,814.90
Rp5,975,814.90
Rp5,975,814.90
Rp5,975,814.90
Rp5,975,814.90
Rp5,975,814.90
Rp5,975,814.90
Rp5,975,814.90
Rp5,975,814.90
Rp5,975,814.90
Rp5,975,814.90
Rp5,975,814.90
Rp5,975,814.90
Rp5,975,814.90
Rp5,975,814.90
Rp5,975,814.90
Rp5,975,814.90
Rp5,975,814.90
Rp5,975,814.90
Rp5,975,814.90
Rp5,975,814.90
Rp5,975,814.90
Rp5,975,814.90
Rp5,975,814.90
Rp5,975,814.90
Rp5,975,814.90
Rp5,975,814.90

Pokok
Rp2,255,548.23
Rp2,281,862.96
Rp2,308,484.70
Rp2,335,417.02
Rp2,362,663.55
Rp2,390,227.96
Rp2,418,113.95
Rp2,446,325.28
Rp2,474,865.74
Rp2,503,739.18
Rp2,532,949.47
Rp2,562,500.54
Rp2,592,396.38
Rp2,622,641.01
Rp2,653,238.49
Rp2,684,192.94
Rp2,715,508.52
Rp2,747,189.45
Rp2,779,240.00
Rp2,811,664.46
Rp2,844,467.22
Rp2,877,652.67
Rp2,911,225.28
Rp2,945,189.58
Rp2,979,550.12
Rp3,014,311.54
Rp3,049,478.51
Rp3,085,055.76
Rp3,121,048.07
Rp3,157,460.30
Rp3,194,297.34
Rp3,231,564.14
Rp3,269,265.72
Rp3,307,407.16
Rp3,345,993.57
Rp3,385,030.16
Rp3,424,522.18
Rp3,464,474.94
Rp3,504,893.82
Rp3,545,784.24
Rp3,587,151.73
Rp3,629,001.83
Rp3,671,340.18
Rp3,714,172.49
Rp3,757,504.50
Rp3,801,342.05
Rp3,845,691.04
Rp3,890,557.44
Rp3,935,947.27
Rp3,981,866.66
Rp4,028,321.77

Bunga
Rp3,720,266.67
Rp3,693,951.94
Rp3,667,330.20
Rp3,640,397.88
Rp3,613,151.35
Rp3,585,586.94
Rp3,557,700.95
Rp3,529,489.62
Rp3,500,949.16
Rp3,472,075.72
Rp3,442,865.43
Rp3,413,314.36
Rp3,383,418.52
Rp3,353,173.89
Rp3,322,576.41
Rp3,291,621.96
Rp3,260,306.38
Rp3,228,625.45
Rp3,196,574.90
Rp3,164,150.44
Rp3,131,347.69
Rp3,098,162.23
Rp3,064,589.62
Rp3,030,625.32
Rp2,996,264.78
Rp2,961,503.36
Rp2,926,336.39
Rp2,890,759.14
Rp2,854,766.83
Rp2,818,354.60
Rp2,781,517.56
Rp2,744,250.76
Rp2,706,549.18
Rp2,668,407.75
Rp2,629,821.33
Rp2,590,784.74
Rp2,551,292.72
Rp2,511,339.96
Rp2,470,921.09
Rp2,430,030.66
Rp2,388,663.17
Rp2,346,813.07
Rp2,304,474.72
Rp2,261,642.41
Rp2,218,310.40
Rp2,174,472.85
Rp2,130,123.86
Rp2,085,257.46
Rp2,039,867.63
Rp1,993,948.24
Rp1,947,493.13

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
86
87
88
89
90
91
92
93
94
95
96
97
98
99
100
101
102
103

Rp5,975,814.90
Rp5,975,814.90
Rp5,975,814.90
Rp5,975,814.90
Rp5,975,814.90
Rp5,975,814.90
Rp5,975,814.90
Rp5,975,814.90
Rp5,975,814.90
Rp5,975,814.90
Rp5,975,814.90
Rp5,975,814.90
Rp5,975,814.90
Rp5,975,814.90
Rp5,975,814.90
Rp5,975,814.90
Rp5,975,814.90
Rp5,975,814.90
Rp5,975,814.90
Rp5,975,814.90
Rp5,975,814.90
Rp5,975,814.90
Rp5,975,814.90
Rp5,975,814.90
Rp5,975,814.90
Rp5,975,814.90
Rp5,975,814.90
Rp5,975,814.90
Rp5,975,814.90
Rp5,975,814.90
Rp5,975,814.90
Rp5,975,814.90
Rp5,975,814.90

Rp4,075,318.86
Rp4,122,864.24
Rp4,170,964.33
Rp4,219,625.58
Rp4,268,854.54
Rp4,318,657.85
Rp4,369,042.19
Rp4,420,014.35
Rp4,471,581.18
Rp4,523,749.63
Rp4,576,526.71
Rp4,629,919.52
Rp4,683,935.24
Rp4,738,581.16
Rp4,793,864.60
Rp4,849,793.02
Rp4,906,373.94
Rp4,963,614.97
Rp5,021,523.81
Rp5,080,108.26
Rp5,139,376.19
Rp5,199,335.58
Rp5,259,994.49
Rp5,321,361.09
Rp5,383,443.64
Rp5,446,250.48
Rp5,509,790.07
Rp5,574,070.95
Rp5,639,101.78
Rp5,704,891.30
Rp5,771,448.37
Rp5,838,781.93
Rp5,906,901.06

Rp1,900,496.04
Rp1,852,950.66
Rp1,804,850.57
Rp1,756,189.32
Rp1,706,960.36
Rp1,657,157.06
Rp1,606,772.71
Rp1,555,800.56
Rp1,504,233.72
Rp1,452,065.27
Rp1,399,288.20
Rp1,345,895.38
Rp1,291,879.66
Rp1,237,233.74
Rp1,181,950.30
Rp1,126,021.88
Rp1,069,440.96
Rp1,012,199.93
Rp954,291.09
Rp895,706.64
Rp836,438.71
Rp776,479.33
Rp715,820.41
Rp654,453.81
Rp592,371.26
Rp529,564.42
Rp466,024.83
Rp401,743.95
Rp336,713.12
Rp270,923.60
Rp204,366.53
Rp137,032.97
Rp68,913.85

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
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
Rp501,968,451.66 ############### ###############

Pokok s.d.
Rp2,255,548.23
Rp4,537,411.20
Rp6,845,895.90
Rp9,181,312.92
Rp11,543,976.47
Rp13,934,204.43
Rp16,352,318.38
Rp18,798,643.66
Rp21,273,509.40
Rp23,777,248.58
Rp26,310,198.05
Rp28,872,698.59
Rp31,465,094.98
Rp34,087,735.99
Rp36,740,974.47
Rp39,425,167.41
Rp42,140,675.93
Rp44,887,865.38
Rp47,667,105.38
Rp50,478,769.84
Rp53,323,237.06
Rp56,200,889.73
Rp59,112,115.01
Rp62,057,304.58
Rp65,036,854.70
Rp68,051,166.24
Rp71,100,644.75
Rp74,185,700.51
Rp77,306,748.58
Rp80,464,208.88
Rp83,658,506.22
Rp86,890,070.36
Rp90,159,336.08
Rp93,466,743.23
Rp96,812,736.81
Rp100,197,766.97
Rp103,622,289.15
Rp107,086,764.09
Rp110,591,657.91
Rp114,137,442.15
Rp117,724,593.88
Rp121,353,595.71
Rp125,024,935.89
Rp128,739,108.38
Rp132,496,612.88
Rp136,297,954.93
Rp140,143,645.97
Rp144,034,203.40
Rp147,970,150.68
Rp151,952,017.34
Rp155,980,339.11

Sisa Pokok
316,624,451.77
314,342,588.80
312,034,104.10
309,698,687.08
307,336,023.53
304,945,795.57
302,527,681.62
300,081,356.34
297,606,490.60
295,102,751.42
292,569,801.95
290,007,301.41
287,414,905.02
284,792,264.01
282,139,025.53
279,454,832.59
276,739,324.07
273,992,134.62
271,212,894.62
268,401,230.16
265,556,762.94
262,679,110.27
259,767,884.99
256,822,695.42
253,843,145.30
250,828,833.76
247,779,355.25
244,694,299.49
241,573,251.42
238,415,791.12
235,221,493.78
231,989,929.64
228,720,663.92
225,413,256.77
222,067,263.19
218,682,233.03
215,257,710.85
211,793,235.91
208,288,342.09
204,742,557.85
201,155,406.12
197,526,404.29
193,855,064.11
190,140,891.62
186,383,387.12
182,582,045.07
178,736,354.03
174,845,796.60
170,909,849.32
166,927,982.66
162,899,660.89

Rp160,055,657.96
Rp164,178,522.21
Rp168,349,486.53
Rp172,569,112.11
Rp176,837,966.65
Rp181,156,624.50
Rp185,525,666.69
Rp189,945,681.03
Rp194,417,262.21
Rp198,941,011.84
Rp203,517,538.54
Rp208,147,458.06
Rp212,831,393.30
Rp217,569,974.46
Rp222,363,839.06
Rp227,213,632.09
Rp232,120,006.03
Rp237,083,621.00
Rp242,105,144.81
Rp247,185,253.07
Rp252,324,629.25
Rp257,523,964.83
Rp262,783,959.32
Rp268,105,320.41
Rp273,488,764.05
Rp278,935,014.53
Rp284,444,804.60
Rp290,018,875.56
Rp295,657,977.34
Rp301,362,868.64
Rp307,134,317.01
Rp312,973,098.94
Rp318,880,000.00

158,824,342.04
154,701,477.79
150,530,513.47
146,310,887.89
142,042,033.35
137,723,375.50
133,354,333.31
128,934,318.97
124,462,737.79
119,938,988.16
115,362,461.46
110,732,541.94
106,048,606.70
101,310,025.54
96,516,160.94
91,666,367.91
86,759,993.97
81,796,379.00
76,774,855.19
71,694,746.93
66,555,370.75
61,356,035.17
56,096,040.68
50,774,679.59
45,391,235.95
39,944,985.47
34,435,195.40
28,861,124.44
23,222,022.66
17,517,131.36
11,745,682.99
5,906,901.06
-0.00

Pinjaman
Bunga per Tahun
Jangka Waktu

30,000,000 Bln ke
12.50%
1
5
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
34
35
36
37
38
39
40
41
42
43
44
45
46
47
48
49
50
51

Angsuran
Rp812,500.00
Rp812,500.00
Rp812,500.00
Rp812,500.00
Rp812,500.00
Rp812,500.00
Rp812,500.00
Rp812,500.00
Rp812,500.00
Rp812,500.00
Rp812,500.00
Rp812,500.00
Rp812,500.00
Rp812,500.00
Rp812,500.00
Rp812,500.00
Rp812,500.00
Rp812,500.00
Rp812,500.00
Rp812,500.00
Rp812,500.00
Rp812,500.00
Rp812,500.00
Rp812,500.00
Rp812,500.00
Rp812,500.00
Rp812,500.00
Rp812,500.00
Rp812,500.00
Rp812,500.00
Rp812,500.00
Rp812,500.00
Rp812,500.00
Rp812,500.00
Rp812,500.00
Rp812,500.00
Rp812,500.00
Rp812,500.00
Rp812,500.00
Rp812,500.00
Rp812,500.00
Rp812,500.00
Rp812,500.00
Rp812,500.00
Rp812,500.00
Rp812,500.00
Rp812,500.00
Rp812,500.00
Rp812,500.00
Rp812,500.00
Rp812,500.00

Pokok
Rp500,000.00
Rp500,000.00
Rp500,000.00
Rp500,000.00
Rp500,000.00
Rp500,000.00
Rp500,000.00
Rp500,000.00
Rp500,000.00
Rp500,000.00
Rp500,000.00
Rp500,000.00
Rp500,000.00
Rp500,000.00
Rp500,000.00
Rp500,000.00
Rp500,000.00
Rp500,000.00
Rp500,000.00
Rp500,000.00
Rp500,000.00
Rp500,000.00
Rp500,000.00
Rp500,000.00
Rp500,000.00
Rp500,000.00
Rp500,000.00
Rp500,000.00
Rp500,000.00
Rp500,000.00
Rp500,000.00
Rp500,000.00
Rp500,000.00
Rp500,000.00
Rp500,000.00
Rp500,000.00
Rp500,000.00
Rp500,000.00
Rp500,000.00
Rp500,000.00
Rp500,000.00
Rp500,000.00
Rp500,000.00
Rp500,000.00
Rp500,000.00
Rp500,000.00
Rp500,000.00
Rp500,000.00
Rp500,000.00
Rp500,000.00
Rp500,000.00

Bunga
Rp312,500.00
Rp312,500.00
Rp312,500.00
Rp312,500.00
Rp312,500.00
Rp312,500.00
Rp312,500.00
Rp312,500.00
Rp312,500.00
Rp312,500.00
Rp312,500.00
Rp312,500.00
Rp312,500.00
Rp312,500.00
Rp312,500.00
Rp312,500.00
Rp312,500.00
Rp312,500.00
Rp312,500.00
Rp312,500.00
Rp312,500.00
Rp312,500.00
Rp312,500.00
Rp312,500.00
Rp312,500.00
Rp312,500.00
Rp312,500.00
Rp312,500.00
Rp312,500.00
Rp312,500.00
Rp312,500.00
Rp312,500.00
Rp312,500.00
Rp312,500.00
Rp312,500.00
Rp312,500.00
Rp312,500.00
Rp312,500.00
Rp312,500.00
Rp312,500.00
Rp312,500.00
Rp312,500.00
Rp312,500.00
Rp312,500.00
Rp312,500.00
Rp312,500.00
Rp312,500.00
Rp312,500.00
Rp312,500.00
Rp312,500.00
Rp312,500.00

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
86
87
88
89
90
91
92
93
94
95
96
97
98
99
100
101
102
103

Rp812,500.00
Rp812,500.00
Rp812,500.00
Rp812,500.00
Rp812,500.00
Rp812,500.00
Rp812,500.00
Rp812,500.00
Rp812,500.00

Rp500,000.00
Rp500,000.00
Rp500,000.00
Rp500,000.00
Rp500,000.00
Rp500,000.00
Rp500,000.00
Rp500,000.00
Rp500,000.00

Rp312,500.00
Rp312,500.00
Rp312,500.00
Rp312,500.00
Rp312,500.00
Rp312,500.00
Rp312,500.00
Rp312,500.00
Rp312,500.00

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
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
Rp48,750,000.00

Rp30,000,000.00

Rp18,750,000.00

Pokok s.d.
Rp500,000.00
Rp1,000,000.00
Rp1,500,000.00
Rp2,000,000.00
Rp2,500,000.00
Rp3,000,000.00
Rp3,500,000.00
Rp4,000,000.00
Rp4,500,000.00
Rp5,000,000.00
Rp5,500,000.00
Rp6,000,000.00
Rp6,500,000.00
Rp7,000,000.00
Rp7,500,000.00
Rp8,000,000.00
Rp8,500,000.00
Rp9,000,000.00
Rp9,500,000.00
Rp10,000,000.00
Rp10,500,000.00
Rp11,000,000.00
Rp11,500,000.00
Rp12,000,000.00
Rp12,500,000.00
Rp13,000,000.00
Rp13,500,000.00
Rp14,000,000.00
Rp14,500,000.00
Rp15,000,000.00
Rp15,500,000.00
Rp16,000,000.00
Rp16,500,000.00
Rp17,000,000.00
Rp17,500,000.00
Rp18,000,000.00
Rp18,500,000.00
Rp19,000,000.00
Rp19,500,000.00
Rp20,000,000.00
Rp20,500,000.00
Rp21,000,000.00
Rp21,500,000.00
Rp22,000,000.00
Rp22,500,000.00
Rp23,000,000.00
Rp23,500,000.00
Rp24,000,000.00
Rp24,500,000.00
Rp25,000,000.00
Rp25,500,000.00

Sisa Pokok
29,500,000.00
29,000,000.00
28,500,000.00
28,000,000.00
27,500,000.00
27,000,000.00
26,500,000.00
26,000,000.00
25,500,000.00
25,000,000.00
24,500,000.00
24,000,000.00
23,500,000.00
23,000,000.00
22,500,000.00
22,000,000.00
21,500,000.00
21,000,000.00
20,500,000.00
20,000,000.00
19,500,000.00
19,000,000.00
18,500,000.00
18,000,000.00
17,500,000.00
17,000,000.00
16,500,000.00
16,000,000.00
15,500,000.00
15,000,000.00
14,500,000.00
14,000,000.00
13,500,000.00
13,000,000.00
12,500,000.00
12,000,000.00
11,500,000.00
11,000,000.00
10,500,000.00
10,000,000.00
9,500,000.00
9,000,000.00
8,500,000.00
8,000,000.00
7,500,000.00
7,000,000.00
6,500,000.00
6,000,000.00
5,500,000.00
5,000,000.00
4,500,000.00

Rp26,000,000.00
Rp26,500,000.00
Rp27,000,000.00
Rp27,500,000.00
Rp28,000,000.00
Rp28,500,000.00
Rp29,000,000.00
Rp29,500,000.00
Rp30,000,000.00

4,000,000.00
3,500,000.00
3,000,000.00
2,500,000.00
2,000,000.00
1,500,000.00
1,000,000.00
500,000.00
-

10,000,000

Anda mungkin juga menyukai