KREDIT PEMILIKAN RUMAH

NAMA :
PINJAMAN :
BUNGA ANUITET :
JANGKA WAKTU :
BLN
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
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

TOTAL
5,230,810
5,230,810
5,230,810
5,230,810
5,230,810
5,230,810
5,230,810
5,230,810
5,230,810
5,230,810
5,230,810
5,230,810
5,230,810
5,230,810
5,230,810
5,230,810
5,230,810
5,230,810
5,230,810
5,230,810
5,230,810
5,230,810
5,230,810
5,230,810
5,230,810
5,230,810
5,230,810
5,230,810
5,230,810
5,230,810
5,230,810
5,230,810
5,230,810
5,230,810
5,230,810
5,230,810
5,230,810
5,230,810
5,230,810
5,230,810
5,230,810
5,230,810
5,230,810
5,230,810
5,230,810
5,230,810
5,230,810
5,230,810
5,230,810
5,230,810
5,230,810
5,230,810
5,230,810
5,230,810
5,230,810
5,230,810
5,230,810
5,230,810
5,230,810

X
400,000,000
9.75%
10 TAHUN
ANGSURAN
POKOK
1,980,810
1,996,904
2,013,129
2,029,485
2,045,975
2,062,598
2,079,357
2,096,252
2,113,284
2,130,454
2,147,764
2,165,215
2,182,807
2,200,542
2,218,422
2,236,447
2,254,618
2,272,936
2,291,404
2,310,022
2,328,791
2,347,712
2,366,787
2,386,017
2,405,404
2,424,948
2,444,650
2,464,513
2,484,537
2,504,724
2,525,075
2,545,591
2,566,274
2,587,125
2,608,146
2,629,337
2,650,700
2,672,237
2,693,949
2,715,837
2,737,904
2,760,149
2,782,575
2,805,184
2,827,976
2,850,953
2,874,117
2,897,469
2,921,011
2,944,744
2,968,670
2,992,791
3,017,107
3,041,621
3,066,334
3,091,248
3,116,365
3,141,685
3,167,212

BUNGA
3,250,000
3,233,906
3,217,681
3,201,324
3,184,835
3,168,211
3,151,453
3,134,558
3,117,526
3,100,355
3,083,045
3,065,595
3,048,003
3,030,267
3,012,388
2,994,363
2,976,192
2,957,873
2,939,406
2,920,788
2,902,019
2,883,098
2,864,022
2,844,792
2,825,406
2,805,862
2,786,159
2,766,297
2,746,272
2,726,086
2,705,735
2,685,218
2,664,535
2,643,684
2,622,664
2,601,473
2,580,110
2,558,573
2,536,861
2,514,972
2,492,906
2,470,661
2,448,234
2,425,626
2,402,834
2,379,857
2,356,693
2,333,340
2,309,799
2,286,065
2,262,139
2,238,019
2,213,702
2,189,188
2,164,475
2,139,561
2,114,445
2,089,124
2,063,598

TOTAL
627,697,163
622,466,353
617,235,543
612,004,734
606,773,924
601,543,114
596,312,304
591,081,495
585,850,685
580,619,875
575,389,066
570,158,256
564,927,446
559,696,637
554,465,827
549,235,017
544,004,208
538,773,398
533,542,588
528,311,778
523,080,969
517,850,159
512,619,349
507,388,540
502,157,730
496,926,920
491,696,111
486,465,301
481,234,491
476,003,682
470,772,872
465,542,062
460,311,253
455,080,443
449,849,633
444,618,823
439,388,014
434,157,204
428,926,394
423,695,585
418,464,775
413,233,965
408,003,156
402,772,346
397,541,536
392,310,727
387,079,917
381,849,107
376,618,298
371,387,488
366,156,678
360,925,868
355,695,059
350,464,249
345,233,439
340,002,630
334,771,820
329,541,010
324,310,201
319,079,391

PINJAMAN
POKOK
400,000,000
398,019,190
396,022,287
394,009,158
391,979,673
389,933,698
387,871,099
385,791,742
383,695,491
381,582,207
379,451,753
377,303,988
375,138,774
372,955,966
370,755,424
368,537,002
366,300,556
364,045,938
361,773,001
359,481,597
357,171,576
354,842,785
352,495,073
350,128,286
347,742,268
345,336,865
342,911,917
340,467,267
338,002,753
335,518,216
333,013,492
330,488,417
327,942,826
325,376,551
322,789,426
320,181,281
317,551,944
314,901,244
312,229,007
309,535,058
306,819,220
304,081,317
301,321,168
298,538,592
295,733,409
292,905,433
290,054,480
287,180,363
284,282,894
281,361,883
278,417,138
275,448,468
272,455,677
269,438,570
266,396,948
263,330,614
260,239,365
257,123,000
253,981,315
250,814,104

BUNGA
227,697,163
224,447,163
221,213,257
217,995,576
214,794,251
211,609,416
208,441,205
205,289,752
202,155,194
199,037,669
195,937,313
192,854,268
189,788,673
186,740,670
183,710,403
180,698,015
177,703,652
174,727,460
171,769,587
168,830,181
165,909,393
163,007,374
160,124,276
157,260,254
154,415,462
151,590,056
148,784,194
145,998,034
143,231,738
140,485,465
137,759,380
135,053,645
132,368,427
129,703,892
127,060,207
124,437,543
121,836,070
119,255,961
116,697,388
114,160,527
111,645,555
109,152,649
106,681,988
104,233,754
101,808,127
99,405,294
97,025,437
94,668,744
92,335,404
90,025,605
87,739,540
85,477,401
83,239,382
81,025,680
78,836,491
76,672,016
74,532,455
72,418,010
70,328,886
68,265,287

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
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

5,230,810
5,230,810
5,230,810
5,230,810
5,230,810
5,230,810
5,230,810
5,230,810
5,230,810
5,230,810
5,230,810
5,230,810
5,230,810
5,230,810
5,230,810
5,230,810
5,230,810
5,230,810
5,230,810
5,230,810
5,230,810
5,230,810
5,230,810
5,230,810
5,230,810
5,230,810
5,230,810
5,230,810
5,230,810
5,230,810
5,230,810
5,230,810
5,230,810
5,230,810
5,230,810
5,230,810
5,230,810
5,230,810
5,230,810
5,230,810
5,230,810
5,230,810
5,230,810
5,230,810
5,230,810
5,230,810
5,230,810
5,230,810
5,230,810
5,230,810
5,230,810
5,230,810
5,230,810
5,230,810
5,230,810
5,230,810
5,230,810
5,230,810
5,230,810
5,230,810
5,230,810
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!

3,192,945
3,218,888
3,245,041
3,271,407
3,297,987
3,324,784
3,351,797
3,379,031
3,406,485
3,434,163
3,462,066
3,490,195
3,518,553
3,547,141
3,575,962
3,605,016
3,634,307
3,663,836
3,693,604
3,723,615
3,753,869
3,784,369
3,815,117
3,846,115
3,877,365
3,908,869
3,940,628
3,972,646
4,004,923
4,037,463
4,070,268
4,103,339
4,136,678
4,170,289
4,204,173
4,238,331
4,272,768
4,307,484
4,342,482
4,377,765
4,413,334
4,449,193
4,485,342
4,521,786
4,558,525
4,595,563
4,632,902
4,670,545
4,708,493
4,746,749
4,785,317
4,824,197
4,863,394
4,902,909
4,942,745
4,982,905
5,023,391
5,064,206
5,105,353
5,146,834
5,188,652
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!

2,037,865
2,011,922
1,985,768
1,959,402
1,932,822
1,906,026
1,879,012
1,851,779
1,824,324
1,796,647
1,768,744
1,740,615
1,712,257
1,683,669
1,654,848
1,625,793
1,596,503
1,566,974
1,537,205
1,507,195
1,476,940
1,446,440
1,415,692
1,384,694
1,353,445
1,321,941
1,290,182
1,258,164
1,225,886
1,193,346
1,160,542
1,127,471
1,094,131
1,060,521
1,026,637
992,478
958,042
923,326
888,327
853,045
817,475
781,617
745,467
709,024
672,284
635,246
597,907
560,265
522,317
484,060
445,493
406,612
367,416
327,901
288,064
247,905
207,419
166,603
125,457
83,976
42,158
(0)
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!

313,848,581
308,617,772
303,386,962
298,156,152
292,925,343
287,694,533
282,463,723
277,232,913
272,002,104
266,771,294
261,540,484
256,309,675
251,078,865
245,848,055
240,617,246
235,386,436
230,155,626
224,924,817
219,694,007
214,463,197
209,232,388
204,001,578
198,770,768
193,539,958
188,309,149
183,078,339
177,847,529
172,616,720
167,385,910
162,155,100
156,924,291
151,693,481
146,462,671
141,231,862
136,001,052
130,770,242
125,539,433
120,308,623
115,077,813
109,847,003
104,616,194
99,385,384
94,154,574
88,923,765
83,692,955
78,462,145
73,231,336
68,000,526
62,769,716
57,538,907
52,308,097
47,077,287
41,846,478
36,615,668
31,384,858
26,154,048
20,923,239
15,692,429
10,461,619
5,230,810
0
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!

247,621,159
244,402,271
241,157,230
237,885,822
234,587,835
231,263,051
227,911,254
224,532,223
221,125,738
217,691,575
214,229,509
210,739,314
207,220,762
203,673,621
200,097,659
196,492,643
192,858,336
189,194,500
185,500,896
181,777,281
178,023,412
174,239,042
170,423,925
166,577,809
162,700,444
158,791,576
154,850,948
150,878,302
146,873,378
142,835,915
138,765,647
134,662,308
130,525,630
126,355,341
122,151,168
117,912,837
113,640,069
109,332,585
104,990,102
100,612,337
96,199,003
91,749,810
87,264,468
82,742,682
78,184,156
73,588,593
68,955,690
64,285,146
59,576,653
54,829,904
50,044,587
45,220,389
40,356,995
35,454,086
30,511,341
25,528,436
20,505,045
15,440,839
10,335,486
5,188,652
(0)
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!

66,227,423
64,215,501
62,229,732
60,270,330
58,337,508
56,431,481
54,552,469
52,700,690
50,876,366
49,079,719
47,310,975
45,570,360
43,858,104
42,174,435
40,519,587
38,893,793
37,297,290
35,730,316
34,193,111
32,685,916
31,208,976
29,762,536
28,346,844
26,962,149
25,608,704
24,286,763
22,996,582
21,738,418
20,512,532
19,319,185
18,158,644
17,031,173
15,937,041
14,876,521
13,849,884
12,857,405
11,899,364
10,976,038
10,087,711
9,234,666
8,417,191
7,635,574
6,890,107
6,181,083
5,508,799
4,873,552
4,275,645
3,715,380
3,193,063
2,709,003
2,263,510
1,856,898
1,489,482
1,161,582
873,517
625,612
418,194
251,590
126,134
42,158
0
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!

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

#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!

#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!

#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!

#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!

#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!

#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!

TABEL ANGSURAN KPPR
BUNGA :
PLAFOND

9.75%
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

10,126,517
10,356,665
10,586,814
10,816,962
11,047,110
11,277,258
11,507,406
11,737,554
11,967,702
12,197,850
12,427,999
12,658,147
12,888,295
13,118,443
13,348,591

7,072,987
7,233,737
7,394,486
7,555,236
7,715,986
7,876,736
8,037,485
8,198,235
8,358,985
8,519,734
8,680,484
8,841,234
9,001,983
9,162,733
9,323,483

5,553,392
5,679,606
5,805,819
5,932,032
6,058,246
6,184,459
6,310,673
6,436,886
6,563,100
6,689,313
6,815,527
6,941,740
7,067,954
7,194,167
7,320,380

4,647,334
4,752,955
4,858,576
4,964,197
5,069,818
5,175,440
5,281,061
5,386,682
5,492,303
5,597,925
5,703,546
5,809,167
5,914,788
6,020,409
6,126,031

4,048,003
4,140,004
4,232,004
4,324,004
4,416,004
4,508,004
4,600,004
4,692,004
4,784,004
4,876,004
4,968,004
5,060,004
5,152,004
5,244,004
5,336,005

3,623,905
3,706,267
3,788,628
3,870,990
3,953,351
4,035,713
4,118,074
4,200,436
4,282,797
4,365,159
4,447,520
4,529,881
4,612,243
4,694,604
4,776,966

3,309,285
3,384,496
3,459,707
3,534,918
3,610,129
3,685,340
3,760,551
3,835,762
3,910,973
3,986,184
4,061,395
4,136,606
4,211,817
4,287,028
4,362,239

3,067,606
3,137,325
3,207,043
3,276,761
3,346,480
3,416,198
3,485,916
3,555,635
3,625,353
3,695,071
3,764,790
3,834,508
3,904,226
3,973,945
4,043,663

2,876,945
2,942,330
3,007,716
3,073,101
3,138,486
3,203,871
3,269,256
3,334,641
3,400,026
3,465,411
3,530,797
3,596,182
3,661,567
3,726,952
3,792,337

2,723,345
2,785,239
2,847,133
2,909,027
2,970,922
3,032,816
3,094,710
3,156,604
3,218,498
3,280,393
3,342,287
3,404,181
3,466,075
3,527,969
3,589,864

2,597,498
2,656,532
2,715,566
2,774,600
2,833,634
2,892,668
2,951,702
3,010,736
3,069,770
3,128,804
3,187,838
3,246,872
3,305,906
3,364,940
3,423,974

2,492,958
2,549,616
2,606,274
2,662,932
2,719,590
2,776,248
2,832,906
2,889,564
2,946,223
3,002,881
3,059,539
3,116,197
3,172,855
3,229,513
3,286,171

2,405,118
2,459,779
2,514,441
2,569,103
2,623,765
2,678,426
2,733,088
2,787,750
2,842,412
2,897,074
2,951,735
3,006,397
3,061,059
3,115,721
3,170,382

2,330,598
2,383,566
2,436,534
2,489,502
2,542,470
2,595,439
2,648,407
2,701,375
2,754,343
2,807,311
2,860,279
2,913,247
2,966,215
3,019,184
3,072,152

220,000,000
225,000,000
230,000,000
235,000,000
240,000,000
245,000,000
250,000,000
255,000,000
260,000,000
265,000,000
270,000,000
275,000,000
280,000,000
285,000,000
290,000,000

19,315,925
19,754,923
20,193,921
20,632,919
21,071,918
21,510,916
21,949,914
22,388,913
22,827,911
23,266,909
23,705,907
24,144,906
24,583,904
25,022,902
25,461,901

295,000,000 25,900,899 13,578,739
300,000,000 26,339,897 13,808,887

9,484,233
9,644,982

7,446,594
7,572,807

6,231,652
6,337,273

5,428,005
5,520,005

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

4,859,327
4,941,689

4,437,450
4,512,661

4,113,381
4,183,100

3,857,722
3,923,107

3,651,758
3,713,652

3,483,008
3,542,042

3,342,829
3,399,488

3,225,044
3,279,706

3,125,120
3,178,088

TABEL ANGSURAN KPPR
BUNGA :
PLAFOND

11.00%
1
TAHUN

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

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
1,405,000,000
1,410,000,000
1,415,000,000
1,420,000,000
1,425,000,000
1,430,000,000
1,435,000,000
1,440,000,000
1,445,000,000
1,450,000,000
1,455,000,000
1,460,000,000
1,465,000,000
1,470,000,000

123,734,322
124,176,230
124,618,139
125,060,047
125,501,955
125,943,863
126,385,772
126,827,680
127,269,588
127,711,497
128,153,405
128,595,313
129,037,221
129,479,130
129,921,038

65,250,973
65,484,013
65,717,052
65,950,091
66,183,130
66,416,169
66,649,209
66,882,248
67,115,287
67,348,326
67,581,365
67,814,405
68,047,444
68,280,483
68,513,522

45,834,204
45,997,898
46,161,591
46,325,285
46,488,978
46,652,672
46,816,365
46,980,059
47,143,753
47,307,446
47,471,140
47,634,833
47,798,527
47,962,221
48,125,914

36,183,732
36,312,959
36,442,187
36,571,414
36,700,642
36,829,870
36,959,097
37,088,325
37,217,553
37,346,780
37,476,008
37,605,235
37,734,463
37,863,691
37,992,918

30,439,392
30,548,104
30,656,817
30,765,529
30,874,241
30,982,953
31,091,665
31,200,377
31,309,089
31,417,801
31,526,513
31,635,226
31,743,938
31,852,650
31,961,362

26,647,711
26,742,881
26,838,051
26,933,222
27,028,392
27,123,563
27,218,733
27,313,903
27,409,074
27,504,244
27,599,415
27,694,585
27,789,755
27,884,926
27,980,096

23,971,411
24,057,023
24,142,635
24,228,248
24,313,860
24,399,472
24,485,084
24,570,696
24,656,308
24,741,921
24,827,533
24,913,145
24,998,757
25,084,369
25,169,982

21,991,796
22,070,338
22,148,880
22,227,422
22,305,964
22,384,507
22,463,049
22,541,591
22,620,133
22,698,675
22,777,217
22,855,759
22,934,301
23,012,844
23,091,386

20,476,205
20,549,335
20,622,464
20,695,593
20,768,723
20,841,852
20,914,981
20,988,111
21,061,240
21,134,369
21,207,498
21,280,628
21,353,757
21,426,886
21,500,016

19,285,002
19,353,877
19,422,752
19,491,627
19,560,502
19,629,377
19,698,252
19,767,127
19,836,002
19,904,877
19,973,752
20,042,627
20,111,502
20,180,377
20,249,252

18,329,289
18,394,750
18,460,212
18,525,674
18,591,136
18,656,597
18,722,059
18,787,521
18,852,983
18,918,444
18,983,906
19,049,368
19,114,830
19,180,291
19,245,753

17,549,774
17,612,451
17,675,129
17,737,807
17,800,485
17,863,162
17,925,840
17,988,518
18,051,196
18,113,873
18,176,551
18,239,229
18,301,907
18,364,584
18,427,262

16,905,383
16,965,759
17,026,136
17,086,512
17,146,888
17,207,265
17,267,641
17,328,018
17,388,394
17,448,770
17,509,147
17,569,523
17,629,899
17,690,276
17,750,652

16,366,759
16,425,212
16,483,665
16,542,117
16,600,570
16,659,023
16,717,475
16,775,928
16,834,381
16,892,834
16,951,286
17,009,739
17,068,192
17,126,644
17,185,097

15,912,357
15,969,187
16,026,017
16,082,847
16,139,676
16,196,506
16,253,336
16,310,166
16,366,996
16,423,826
16,480,656
16,537,485
16,594,315
16,651,145
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

Sign up to vote on this title
UsefulNot useful