PERHITUNGAN ANGSURAN

9.446% flat

NILAI PEMBIAYAAN
No

Total
TOTAL HUTANG

1,000,000,000.00
Margin
17.00% eff. pa
jangka waktu
12 Margin kum
94,457,024.94
Angsur Pokok
Sisa pokok
Margin
Total Angsuran
1
77,038,085.41
922,961,914.59
14,166,666.67
91,204,752.08
2
78,129,458.29
844,832,456.30
13,075,293.79
91,204,752.08
3
79,236,292.28
765,596,164.02
11,968,459.80
91,204,752.08
4
80,358,806.42
685,237,357.60
10,845,945.66
91,204,752.08
5
81,497,222.85
603,740,134.75
9,707,529.23
91,204,752.08
6
82,651,766.84
521,088,367.92
8,552,985.24
91,204,752.08
7
83,822,666.87
437,265,701.05
7,382,085.21
91,204,752.08
8
85,010,154.65
352,255,546.40
6,194,597.43
91,204,752.08
9
86,214,465.17
266,041,081.23
4,990,286.91
91,204,752.08
10
87,435,836.76
178,605,244.47
3,768,915.32
91,204,752.08
11
88,674,511.12
89,930,733.36
2,530,240.96
91,204,752.08
12
89,930,733.36
0.00
1,274,018.72
91,204,752.08
1,000,000,000.00
0.00
94,457,024.94
Pokok
outs.harus nol
Margin
Rp.
1,094,457,024.94
check balance margin
harus nol

Keterangan Pengisian
Warna
jangan diisi (rumus)
boleh diisi

0.00

PERHITUNGAN ANGSURAN

7.361% flat
NILAI PEMBIAYAAN
20,000,000.00
boleh diisi
Margin
13.55% eff. pa
jangka waktu
24 Margin kum
2,944,274.06
No
Angsur Pokok
Sisa pokok
Margin
Total Angsuran
1
730,178.09
19,269,821.91
225,833.33
956,011.42
2
738,423.01
18,531,398.90
217,588.41
956,011.42
3
746,761.04
17,784,637.86
209,250.38
956,011.42
4
755,193.22
17,029,444.64
200,818.20
956,011.42
5
763,720.61
16,265,724.04
192,290.81
956,011.42
6
772,344.29
15,493,379.75
183,667.13
956,011.42
7
781,065.34
14,712,314.41
174,946.08
956,011.42
8
789,884.87
13,922,429.54
166,126.55
956,011.42
9
798,803.99
13,123,625.56
157,207.43
956,011.42
10
807,823.81
12,315,801.75
148,187.61
956,011.42
11
816,945.49
11,498,856.25
139,065.93
956,011.42
12
826,170.17
10,672,686.09
129,841.25
956,011.42
13
835,499.01
9,837,187.08
120,512.41
956,011.42
14
844,933.18
8,992,253.90
111,078.24
956,011.42
15
854,473.89
8,137,780.01
101,537.53
956,011.42
16
864,122.32
7,273,657.69
91,889.10
956,011.42
17
873,879.70
6,399,777.99
82,131.72
956,011.42
18
883,747.26
5,516,030.73
72,264.16
956,011.42
19
893,726.24
4,622,304.50
62,285.18
956,011.42
20
903,817.90
3,718,486.60
52,193.52
956,011.42
21
914,023.51
2,804,463.09
41,987.91
956,011.42
22
924,344.36
1,880,118.73
31,667.06
956,011.42
23
934,781.75
945,336.99
21,229.67
956,011.42
24
945,336.99
0.00
10,674.43
956,011.42
Total
20,000,000.00
(0.00)
2,944,274.06
Pokok
outs.harus nol
Margin
TOTAL HUTANG
Rp.
22,944,274.06
check balance margin
harus nol

Keterangan Pengisian
Warna
jangan diisi
boleh diisi

(0.00)

Perhitungan Pembiayaan

11.263% flat

Nilai Pembiayaan

1,000,000,000.00
boleh diisi
Margin
20.00% eff. pa
jangka waktu
36 Margin kum
337,889,000.95
No
Angsur Pokok
Sisa pokok
Margin
Total Angsuran
1
20,496,916.69
979,503,083.31
16,666,666.67
37,163,583.36
2
20,838,531.97
958,664,551.34
16,325,051.39
37,163,583.36
3
21,185,840.84
937,478,710.50
15,977,742.52
37,163,583.36
4
21,538,938.18
915,939,772.31
15,624,645.17
37,163,583.36
5
21,897,920.49
894,041,851.83
15,265,662.87
37,163,583.36
6
22,262,885.83
871,778,966.00
14,900,697.53
37,163,583.36
7
22,633,933.93
849,145,032.07
14,529,649.43
37,163,583.36
8
23,011,166.16
826,133,865.91
14,152,417.20
37,163,583.36
9
23,394,685.59
802,739,180.32
13,768,897.77
37,163,583.36
10
23,784,597.02
778,954,583.30
13,378,986.34
37,163,583.36
11
24,181,006.97
754,773,576.32
12,982,576.39
37,163,583.36
12
24,584,023.75
730,189,552.57
12,579,559.61
37,163,583.36
13
24,993,757.48
705,195,795.09
12,169,825.88
37,163,583.36
14
25,410,320.11
679,785,474.98
11,753,263.25
37,163,583.36
15
25,833,825.44
653,951,649.53
11,329,757.92
37,163,583.36
16
26,264,389.20
627,687,260.33
10,899,194.16
37,163,583.36
17
26,702,129.02
600,985,131.31
10,461,454.34
37,163,583.36
18
27,147,164.50
573,837,966.81
10,016,418.86
37,163,583.36
19
27,599,617.25
546,238,349.56
9,563,966.11
37,163,583.36
20
28,059,610.87
518,178,738.69
9,103,972.49
37,163,583.36
21
28,527,271.05
489,651,467.65
8,636,312.31
37,163,583.36
22
29,002,725.57
460,648,742.08
8,160,857.79
37,163,583.36
23
29,486,104.33
431,162,637.76
7,677,479.03
37,163,583.36
24
29,977,539.40
401,185,098.36
7,186,043.96
37,163,583.36
25
30,477,165.05
370,707,933.31
6,686,418.31
37,163,583.36
26
30,985,117.80
339,722,815.50
6,178,465.56
37,163,583.36
27
31,501,536.43
308,221,279.07
5,662,046.93
37,163,583.36
28
32,026,562.04
276,194,717.02
5,137,021.32
37,163,583.36
29
32,560,338.08
243,634,378.95
4,603,245.28
37,163,583.36
30
33,103,010.38
210,531,368.57
4,060,572.98
37,163,583.36
31
33,654,727.22
176,876,641.35
3,508,856.14
37,163,583.36
32
34,215,639.34
142,661,002.02
2,947,944.02
37,163,583.36
33
34,785,899.99
107,875,102.02
2,377,683.37
37,163,583.36
34
35,365,664.99
72,509,437.03
1,797,918.37
37,163,583.36
35
35,955,092.74
36,554,344.29
1,208,490.62
37,163,583.36
36
36,554,344.29
(0.00)
609,239.07
37,163,583.36
Total
1,000,000,000.00
(0.00)
337,889,000.95
Pokok
outs.harus nol
Margin
TOTAL HUTANG
Rp. 1,337,889,000.95
check balance margin
harus nol

Keterangan Pengisian
jangan diisi
boleh diisi

0.00

Perhitungan Pembiayaan

9.626% flat
600,000,000.00
boleh diisi
Margin
17.00% eff. pa
jangka waktu
48 Margin kum
231,025,218.45
No
Angsur Pokok
Sisa pokok
Margin
Total Angsuran
1
8,813,025.38
591,186,974.62
8,500,000.00
17,313,025.38
2
8,937,876.58
582,249,098.04
8,375,148.81
17,313,025.38
3
9,064,496.50
573,184,601.54
8,248,528.89
17,313,025.38
4
9,192,910.20
563,991,691.35
8,120,115.19
17,313,025.38
5
9,323,143.09
554,668,548.26
7,989,882.29
17,313,025.38
6
9,455,220.95
545,213,327.31
7,857,804.43
17,313,025.38
7
9,589,169.91
535,624,157.39
7,723,855.47
17,313,025.38
8
9,725,016.49
525,899,140.90
7,588,008.90
17,313,025.38
9
9,862,787.55
516,036,353.35
7,450,237.83
17,313,025.38
10
10,002,510.38
506,033,842.97
7,310,515.01
17,313,025.38
11
10,144,212.61
495,889,630.36
7,168,812.78
17,313,025.38
12
10,287,922.29
485,601,708.07
7,025,103.10
17,313,025.38
13
10,433,667.85
475,168,040.22
6,879,357.53
17,313,025.38
14
10,581,478.15
464,586,562.07
6,731,547.24
17,313,025.38
15
10,731,382.42
453,855,179.65
6,581,642.96
17,313,025.38
16
10,883,410.34
442,971,769.31
6,429,615.05
17,313,025.38
17
11,037,591.99
431,934,177.32
6,275,433.40
17,313,025.38
18
11,193,957.87
420,740,219.45
6,119,067.51
17,313,025.38
19
11,352,538.94
409,387,680.51
5,960,486.44
17,313,025.38
20
11,513,366.58
397,874,313.93
5,799,658.81
17,313,025.38
21
11,676,472.60
386,197,841.33
5,636,552.78
17,313,025.38
22
11,841,889.30
374,355,952.03
5,471,136.09
17,313,025.38
23
12,009,649.40
362,346,302.63
5,303,375.99
17,313,025.38
24
12,179,786.10
350,166,516.54
5,133,239.29
17,313,025.38
25
12,352,333.07
337,814,183.47
4,960,692.32
17,313,025.38
26
12,527,324.45
325,286,859.02
4,785,700.93
17,313,025.38
27
12,704,794.88
312,582,064.13
4,608,230.50
17,313,025.38
28
12,884,779.48
299,697,284.66
4,428,245.91
17,313,025.38
29
13,067,313.85
286,629,970.81
4,245,711.53
17,313,025.38
30
13,252,434.13
273,377,536.68
4,060,591.25
17,313,025.38
31
13,440,176.95
259,937,359.73
3,872,848.44
17,313,025.38
32
13,630,579.45
246,306,780.27
3,682,445.93
17,313,025.38
33
13,823,679.33
232,483,100.94
3,489,346.05
17,313,025.38
34
14,019,514.79
218,463,586.15
3,293,510.60
17,313,025.38
35
14,218,124.58
204,245,461.57
3,094,900.80
17,313,025.38
36
14,419,548.01
189,825,913.56
2,893,477.37
17,313,025.38
37
14,623,824.94
175,202,088.62
2,689,200.44
17,313,025.38
38
14,830,995.80
160,371,092.82
2,482,029.59
17,313,025.38
39
15,041,101.57
145,329,991.25
2,271,923.82
17,313,025.38
40
15,254,183.84
130,075,807.41
2,058,841.54
17,313,025.38
41
15,470,284.78
114,605,522.63
1,842,740.61
17,313,025.38
42
15,689,447.15
98,916,075.49
1,623,578.24
17,313,025.38
43
15,911,714.32
83,004,361.17
1,401,311.07
17,313,025.38
44
16,137,130.27
66,867,230.90
1,175,895.12
17,313,025.38
45
16,365,739.61
50,501,491.29
947,285.77
17,313,025.38
46
16,597,587.59
33,903,903.70
715,437.79
17,313,025.38
47
16,832,720.08
17,071,183.62
480,305.30
17,313,025.38
48
17,071,183.62
0.00
241,841.77
17,313,025.38
Total
600,000,000.00
231,025,218.45
Pokok
outs.harus nol
Margin
TOTAL HUTANG
Rp. 831,025,218.45

Nilai Pembiayaan

check balance margin
harus nol

Keterangan Pengisian
WARNA
jangan diisi
boleh diisi

0.00

Perhitungan Pembiayaan

11.793% Flat
1,000,000,000.00
boleh diisi
Margin
20.00% eff. pa
jangka waktu
60 Margin kum
589,633,022.90
No
Angsur Pokok
Sisa pokok
Margin
Total Angsuran
1
9,827,217.05
990,172,782.95
16,666,666.67
26,493,883.71
2
9,991,004.00
980,181,778.95
16,502,879.72
26,493,883.71
3
10,157,520.73
970,024,258.22
16,336,362.98
26,493,883.71
4
10,326,812.74
959,697,445.48
16,167,070.97
26,493,883.71
5
10,498,926.29
949,198,519.19
15,994,957.42
26,493,883.71
6
10,673,908.40
938,524,610.79
15,819,975.32
26,493,883.71
7
10,851,806.87
927,672,803.92
15,642,076.85
26,493,883.71
8
11,032,670.32
916,640,133.61
15,461,213.40
26,493,883.71
9
11,216,548.15
905,423,585.45
15,277,335.56
26,493,883.71
10
11,403,490.62
894,020,094.83
15,090,393.09
26,493,883.71
11
11,593,548.80
882,426,546.02
14,900,334.91
26,493,883.71
12
11,786,774.61
870,639,771.41
14,707,109.10
26,493,883.71
13
11,983,220.86
858,656,550.55
14,510,662.86
26,493,883.71
14
12,182,941.21
846,473,609.35
14,310,942.51
26,493,883.71
15
12,385,990.23
834,087,619.12
14,107,893.49
26,493,883.71
16
12,592,423.40
821,495,195.72
13,901,460.32
26,493,883.71
17
12,802,297.12
808,692,898.60
13,691,586.60
26,493,883.71
18
13,015,668.74
795,677,229.87
13,478,214.98
26,493,883.71
19
13,232,596.55
782,444,633.32
13,261,287.16
26,493,883.71
20
13,453,139.83
768,991,493.49
13,040,743.89
26,493,883.71
21
13,677,358.82
755,314,134.67
12,816,524.89
26,493,883.71
22
13,905,314.80
741,408,819.86
12,588,568.91
26,493,883.71
23
14,137,070.05
727,271,749.81
12,356,813.66
26,493,883.71
24
14,372,687.88
712,899,061.93
12,121,195.83
26,493,883.71
25
14,612,232.68
698,286,829.24
11,881,651.03
26,493,883.71
26
14,855,769.89
683,431,059.35
11,638,113.82
26,493,883.71
27
15,103,366.06
668,327,693.29
11,390,517.66
26,493,883.71
28
15,355,088.83
652,972,604.46
11,138,794.89
26,493,883.71
29
15,611,006.97
637,361,597.49
10,882,876.74
26,493,883.71
30
15,871,190.42
621,490,407.07
10,622,693.29
26,493,883.71
31
16,135,710.26
605,354,696.80
10,358,173.45
26,493,883.71
32
16,404,638.77
588,950,058.03
10,089,244.95
26,493,883.71
33
16,678,049.41
572,272,008.62
9,815,834.30
26,493,883.71
34
16,956,016.90
555,315,991.71
9,537,866.81
26,493,883.71
35
17,238,617.19
538,077,374.53
9,255,266.53
26,493,883.71
36
17,525,927.47
520,551,447.06
8,967,956.24
26,493,883.71
37
17,818,026.26
502,733,420.79
8,675,857.45
26,493,883.71
38
18,114,993.37
484,618,427.42
8,378,890.35
26,493,883.71
39
18,416,909.92
466,201,517.50
8,076,973.79
26,493,883.71
40
18,723,858.42
447,477,659.07
7,770,025.29
26,493,883.71
41
19,035,922.73
428,441,736.34
7,457,960.98
26,493,883.71
42
19,353,188.11
409,088,548.24
7,140,695.61
26,493,883.71
43
19,675,741.24
389,412,806.99
6,818,142.47
26,493,883.71
44
20,003,670.27
369,409,136.73
6,490,213.45
26,493,883.71
45
20,337,064.77
349,072,071.96
6,156,818.95
26,493,883.71
46
20,676,015.85
328,396,056.11
5,817,867.87
26,493,883.71
47
21,020,616.11
307,375,439.99
5,473,267.60
26,493,883.71
48
21,370,959.72
286,004,480.28
5,122,924.00
26,493,883.71
49
21,727,142.38
264,277,337.90
4,766,741.34
26,493,883.71
50
22,089,261.42
242,188,076.49
4,404,622.30
26,493,883.71
51
22,457,415.77
219,730,660.71
4,036,467.94
26,493,883.71
52
22,831,706.04
196,898,954.68
3,662,177.68
26,493,883.71
53
23,212,234.47
173,686,720.20
3,281,649.24
26,493,883.71
54
23,599,105.04
150,087,615.16
2,894,778.67
26,493,883.71
55
23,992,423.46
126,095,191.70
2,501,460.25
26,493,883.71
56
24,392,297.19
101,702,894.51
2,101,586.53
26,493,883.71
57
24,798,835.47
76,904,059.04
1,695,048.24
26,493,883.71
58
25,212,149.40
51,691,909.64
1,281,734.32
26,493,883.71
59
25,632,351.89
26,059,557.75
861,531.83
26,493,883.71
60
26,059,557.75
(0.00)
434,325.96
26,493,883.71
Total
1,000,000,000.00
(0.00)
589,633,022.90
Pokok
outs.harus nol
Margin
TOTAL HUTANG
Rp. 1,589,633,022.90

Nilai Pembiayaan

Check Balance Margin
harus nol
Keterangan Pengisian
Warna
jangan diisi
boleh diisi

0.00

Sign up to vote on this title
UsefulNot useful

Master Your Semester with Scribd & The New York Times

Special offer for students: Only $4.99/month.

Master Your Semester with a Special Offer from Scribd & The New York Times

Cancel anytime.