Professional Documents
Culture Documents
35
50
6.00%
20.00%
300,000,000
-
615,445,443
1 ### 314,721,062
2 ### 330,164,490
3 ### 346,365,730
4 ### 363,361,968
5 ### 381,192,216
6 ### 399,897,397
7 ### 419,520,445
8 ### 440,106,400
9 ### 461,702,513
10 ### 484,358,351
11 ### 508,125,916
12 ### 533,059,760
13 ### 559,217,113
14 ### 586,658,013
15 ### 615,445,443
16 ### 645,645,479
17 ### 677,327,436
18 ### 710,564,034
19 ### 745,431,559
20 ### 782,010,040
21 ### 820,383,435
22 ### 860,639,820
23 ### 902,871,595
24 ### 947,175,692
25 ### 993,653,799
26 ### 1,042,412,597
27 ### 1,093,564,000
28 ### 1,147,225,412
29 ### 1,203,520,001
30 ### 1,262,576,978
31 ### 1,324,531,892
32 ### 1,389,526,947
33 ### 1,457,711,322
34 ### 1,529,241,520
35 ### 1,604,281,718
36 ### 1,683,004,155
37 ### 1,765,589,518
38 ### 1,852,227,362
39 ### 1,943,116,544
40 ### 2,038,465,676
41 ### 2,138,493,609
42 ### 2,243,429,935
43 ### 2,353,515,507
44 ### 2,469,003,001
45 ### 2,590,157,491
46 ### 2,717,257,057
47 ### 2,850,593,424
48 ### 2,990,472,635
49 ### 3,137,215,748
50 ### 3,291,159,576
51 ### 3,452,657,459
52 ### 3,622,080,078
53 ### 3,799,816,299
54 ### 3,986,274,073
55 ### 4,181,881,369
56 ### 4,387,087,156
57 ### 4,602,362,433
58 ### 4,828,201,313
59 ### 5,065,122,153
60 ### 5,313,668,748
61 ### 5,574,411,577
62 ### 5,847,949,110
63 ### 6,134,909,186
64 ### 6,435,950,453
65 ### 6,751,763,877
66 ### 7,083,074,332
67 ### 7,430,642,260
68 ### 7,795,265,417
69 ### 8,177,780,709
70 ### 8,579,066,106
71 ### 9,000,042,660
72 ### 9,441,676,621
73 ### 9,904,981,652
74 ### 10,391,021,158
75 ### 10,900,910,722
76 ### 11,435,820,674
77 ### 11,996,978,768
78 ### 12,585,673,006
79 ### 13,203,254,592
80 ### 13,851,141,035
81 ### 14,530,819,400
82 ### 15,243,849,724
83 ### 15,991,868,593
84 ### 16,776,592,904
85 ### 17,599,823,800
86 ### 18,463,450,806
87 ### 19,369,456,169
88 ### 20,319,919,403
89 ### 21,317,022,065
90 ### 22,363,052,762
91 ### 23,460,412,402
92 ### 24,611,619,707
93 ### 25,819,316,994
94 ### 27,086,276,237
95 ### 28,415,405,434
96 ### 29,809,755,276
97 ### 31,272,526,153
98 ### 32,807,075,502
99 ### 34,416,925,505
100 ### 36,105,771,183
15
4.8%
MENCARI NILAI DEPOSITO YANG AKAN DATANG
40
65
14.00%
0.00%
1,000,000,000
10,000,000
10%
89,185,271,247
1 ### 1,278,842,903
2 ### 1,612,278,859
3 ### 2,009,755,912
4 ### 2,482,262,602
5 ### 3,042,570,965
6 ### 3,705,517,140
7 ### 4,488,325,286
8 ### 5,410,981,459
9 ### 6,496,665,035
10 ### 7,772,246,461
11 ### 9,268,861,434
12 ### 11,022,573,116
13 ### 13,075,135,769
14 ### 15,474,875,216
15 ### 18,277,703,836
16 ### 21,548,290,505
17 ### 25,361,408,952
18 ### 29,803,491,547
19 ### 34,974,419,603
20 ### 40,989,585,963
21 ### 47,982,271,030
22 ### 56,106,379,586
23 ### 65,539,592,884
24 ### 76,486,998,668
25 ### 89,185,271,247
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 ### ###
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 ### ###
25
14.0%
BIAYA HIDUP ANDA PADA SAAT ANDA PENSIUN
3. INFLASI/ TAHUN?
7%
DA PENSIUN
35
50
7%
10,000,000
27,590,315
PENSIUN MUDA DAN KAYA MENGGUNAKAN DEPOSI
BULAN
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
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
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
181
182
183
184
185
186
187
188
189
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
241
242
243
244
245
246
247
248
249
250
251
252
253
254
255
256
257
258
259
260
261
262
263
264
265
266
267
268
269
270
271
272
273
274
275
276
277
278
279
280
281
282
283
284
285
286
287
288
289
290
291
292
293
294
295
296
297
298
299
300
301
302
303
304
305
306
307
308
309
310
311
312
313
314
315
316
317
318
319
320
321
322
323
324
325
326
327
328
329
330
331
332
333
334
335
336
337
338
339
340
341
342
343
344
345
346
347
348
349
350
351
352
353
354
355
356
357
358
359
360
361
362
363
364
365
366
367
368
369
370
371
372
373
374
375
376
377
378
379
380
381
382
383
384
385
386
387
388
389
390
391
392
393
394
395
396
397
398
399
400
401
402
403
404
405
406
407
408
409
410
411
412
413
414
415
416
417
418
419
420
421
422
423
424
425
426
427
428
429
430
431
432
433
434
435
436
437
438
439
440
441
442
443
444
445
446
447
448
449
450
451
452
453
454
455
456
457
458
459
460
461
462
463
464
465
466
467
468
469
470
471
472
473
474
475
476
477
478
479
480
481
482
483
484
485
486
487
488
489
490
491
492
493
494
495
496
497
498
499
500
501
502
503
504
505
506
507
508
509
510
511
512
513
514
515
516
517
518
519
520
521
522
523
524
525
526
527
528
529
530
531
532
533
534
535
536
537
538
539
540
541
542
543
544
545
546
547
548
549
550
551
552
553
554
555
556
557
558
559
560
561
562
563
564
565
566
567
568
569
570
571
572
573
574
575
576
577
578
579
580
581
582
583
584
585
586
587
588
589
590
591
592
593
594
595
596
597
598
599
600
601
602
603
604
605
606
607
608
609
610
611
612
613
614
615
616
617
618
619
620
621
622
623
624
625
626
627
628
629
630
631
632
633
634
635
636
637
638
639
640
641
642
643
644
645
646
647
648
649
650
651
652
653
654
655
656
657
658
659
660
661
662
663
664
665
666
667
668
669
670
671
672
673
674
675
676
677
678
679
680
681
682
683
684
685
686
687
688
689
690
691
692
693
694
695
696
697
698
699
700
701
702
703
704
705
706
707
708
709
710
711
712
713
714
715
716
717
718
719
720
721
722
723
724
725
726
727
728
729
730
731
732
733
734
735
736
737
738
739
740
741
742
743
744
745
746
747
748
749
750
751
752
753
754
755
756
757
758
759
760
761
762
763
764
765
766
767
768
769
770
771
772
773
774
775
776
777
778
779
780
781
782
783
784
785
786
787
788
789
790
791
792
793
794
795
796
797
798
799
800
801
802
803
804
805
806
807
808
809
810
811
812
813
814
815
816
817
818
819
820
821
822
823
824
825
826
827
828
829
830
831
832
833
834
835
836
837
838
839
840
841
842
843
844
845
846
847
848
849
850
851
852
853
854
855
856
857
858
859
860
861
862
863
864
865
866
867
868
869
870
871
872
873
874
875
876
877
878
879
880
881
882
883
884
885
886
887
888
889
890
891
892
893
894
895
896
897
898
899
900
901
902
903
904
905
906
907
908
909
910
911
912
913
914
915
916
917
918
919
920
921
922
923
924
925
926
927
928
929
930
931
932
933
934
935
936
937
938
939
940
941
942
943
944
945
946
947
948
949
950
951
952
953
954
955
956
957
958
959
960
961
962
963
964
965
966
967
968
969
970
971
972
973
974
975
976
977
978
979
980
981
982
983
984
985
986
987
988
989
990
991
992
993
994
995
996
997
998
999
1000
1001
1002
1003
1004
1005
1006
1007
1008
1009
1010
1011
1012
1013
1014
1015
1016
1017
1018
1019
1020
1021
1022
1023
1024
1025
1026
1027
1028
1029
1030
1031
1032
1033
1034
1035
1036
1037
1038
1039
1040
1041
1042
1043
1044
1045
1046
1047
1048
1049
1050
1051
1052
1053
1054
1055
1056
1057
1058
1059
1060
1061
1062
1063
1064
1065
1066
1067
1068
1069
1070
1071
1072
1073
1074
1075
1076
1077
1078
1079
1080
1081
1082
1083
1084
1085
1086
1087
1088
1089
1090
1091
1092
1093
1094
1095
1096
1097
1098
1099
1100
1101
1102
1103
1104
1105
1106
1107
1108
1109
1110
1111
1112
1113
1114
1115
1116
1117
1118
1119
1120
1121
1122
1123
1124
1125
1126
1127
1128
1129
1130
1131
1132
1133
1134
1135
1136
1137
1138
1139
1140
1141
1142
1143
1144
1145
1146
1147
1148
1149
1150
1151
1152
1153
1154
1155
1156
1157
1158
1159
1160
1161
1162
1163
1164
1165
1166
1167
1168
1169
1170
1171
1172
1173
1174
1175
1176
1177
1178
1179
1180
1181
1182
1183
1184
1185
1186
1187
1188
1189
1190
1191
1192
1193
1194
1195
1196
1197
1198
1199
1200
NAKAN DEPOSITO
27,590,315
6%
7%
616,000,000
51 tahun
1 tahun setelah pensiun
22
Note:
1. Perlu Mengetahui Strategi Keluar (Exit Strategi)
N SAHAM
5,000,000
5%
12
8,979,282
UNLIMITED INCOME FROM BUSINESS
200,000,000
MENGHASILKAN? 3
20,000,000
30% 60,000,000
LABA ROI
20,000,000 10% - -
20,000,000 10% - -
20,000,000 10% - -
20,000,000 14% 1 60,000,000
20,000,000 25% 2 60,000,000
20,000,000 100% 3 60,000,000
20,000,000 UNLIMITED INCOME 4 60,000,000
20,000,000 UNLIMITED INCOME 5 60,000,000
20,000,000 UNLIMITED INCOME 6 60,000,000
20,000,000 UNLIMITED INCOME 7 60,000,000
20,000,000 UNLIMITED INCOME 8 60,000,000
20,000,000 UNLIMITED INCOME 9 60,000,000
20,000,000 UNLIMITED INCOME 10 60,000,000
20,000,000 UNLIMITED INCOME 11 60,000,000
20,000,000 UNLIMITED INCOME 12 60,000,000
20,000,000 UNLIMITED INCOME 13 60,000,000
20,000,000 UNLIMITED INCOME 14 60,000,000
20,000,000 UNLIMITED INCOME 15 60,000,000
20,000,000 UNLIMITED INCOME 16 60,000,000
20,000,000 UNLIMITED INCOME 17 60,000,000
- 200,000,000
- 200,000,000
- 200,000,000
60,000,000 140,000,000
120,000,000 80,000,000
180,000,000 20,000,000
240,000,000 -
300,000,000 -
360,000,000 -
420,000,000 -
480,000,000 -
540,000,000 -
600,000,000 -
660,000,000 -
720,000,000 -
780,000,000 -
840,000,000 -
900,000,000 -
960,000,000 -
1,020,000,000 -
PROPERTI
TOTAL PENDAPATAN DARI MENYEWAKAN PROPERTI PER TAHUN PADA SAAT PEN
TOTAL PENDAPATAN DARI BUNGA REKSADANA PER TAHUN PADA SAAT PENSIUN
TOTAL PENDAPATAN ANDA PER TAHUN
TOTAL PENDAPATAN ANDA PER BULAN
300,000,000
10%
30,000,000
10%
10%
35
50
1,139,249,501
953,174,451
598,491,896
113,924,950
95,317,445
209,242,395
17,436,866
15
Capital Gain Hasil Usaha Total Hasil Usaha Bunga Total Bunga
300,000,000 30,000,000 30,000,000 3,000,000 3,000,000
330,000,000 33,000,000 63,000,000 6,300,000 9,300,000
363,000,000 36,300,000 99,300,000 9,930,000 19,230,000
399,300,000 39,930,000 139,230,000 13,923,000 33,153,000
439,230,000 43,923,000 183,153,000 18,315,300 51,468,300
483,153,000 48,315,300 231,468,300 23,146,830 74,615,130
531,468,300 53,146,830 284,615,130 28,461,513 103,076,643
584,615,130 58,461,513 343,076,643 34,307,664 137,384,307
643,076,643 64,307,664 407,384,307 40,738,431 178,122,738
707,384,307 70,738,431 478,122,738 47,812,274 225,935,012
778,122,738 77,812,274 555,935,012 55,593,501 281,528,513
855,935,012 85,593,501 641,528,513 64,152,851 345,681,364
941,528,513 94,152,851 735,681,364 73,568,136 419,249,501
1,035,681,364 103,568,136 839,249,501 83,924,950 503,174,451
1,139,249,501 113,924,950 953,174,451 95,317,445 598,491,896
1,253,174,451 125,317,445 1,078,491,896 107,849,190 706,341,085
1,378,491,896 137,849,190 1,216,341,085 121,634,109 827,975,194
1,516,341,085 151,634,109 1,367,975,194 136,797,519 964,772,713
1,667,975,194 166,797,519 1,534,772,713 153,477,271 1,118,249,985
1,834,772,713 183,477,271 1,718,249,985 171,824,998 1,290,074,983
2,018,249,985 201,824,998 1,920,074,983 192,007,498 1,482,082,482
2,220,074,983 222,007,498 2,142,082,482 214,208,248 1,696,290,730
2,442,082,482 244,208,248 2,386,290,730 238,629,073 1,934,919,803
2,686,290,730 268,629,073 2,654,919,803 265,491,980 2,200,411,783
2,954,919,803 295,491,980 2,950,411,783 295,041,178 2,495,452,961
3,250,411,783 325,041,178 3,275,452,961 327,545,296 2,822,998,257
3,575,452,961 357,545,296 3,632,998,257 363,299,826 3,186,298,083
3,932,998,257 393,299,826 4,026,298,083 402,629,808 3,588,927,892
4,326,298,083 432,629,808 4,458,927,892 445,892,789 4,034,820,681
4,758,927,892 475,892,789 4,934,820,681 493,482,068 4,528,302,749
5,234,820,681 523,482,068 5,458,302,749 545,830,275 5,074,133,024
5,758,302,749 575,830,275 6,034,133,024 603,413,302 5,677,546,326
6,334,133,024 633,413,302 6,667,546,326 666,754,633 6,344,300,959
6,967,546,326 696,754,633 7,364,300,959 736,430,096 7,080,731,054
7,664,300,959 766,430,096 8,130,731,054 813,073,105 7,893,804,160
8,430,731,054 843,073,105 8,973,804,160 897,380,416 8,791,184,576
9,273,804,160 927,380,416 9,901,184,576 990,118,458 9,781,303,033
10,201,184,576 ### 10,921,303,033 1,092,130,303 10,873,433,337
11,221,303,033 ### 12,043,433,337 1,204,343,334 12,077,776,670
12,343,433,337 ### 13,277,776,670 1,327,777,667 13,405,554,337
13,577,776,670 ### 14,635,554,337 1,463,555,434 14,869,109,771
14,935,554,337 ### 16,129,109,771 1,612,910,977 16,482,020,748
16,429,109,771 ### 17,772,020,748 1,777,202,075 18,259,222,823
18,072,020,748 ### 19,579,222,823 1,957,922,282 20,217,145,106
19,879,222,823 ### 21,567,145,106 2,156,714,511 22,373,859,616
21,867,145,106 ### 23,753,859,616 2,375,385,962 24,749,245,578
24,053,859,616 ### 26,159,245,578 2,615,924,558 27,365,170,135
26,459,245,578 ### 28,805,170,135 2,880,517,014 30,245,687,149
29,105,170,135 ### 31,715,687,149 3,171,568,715 33,417,255,864
32,015,687,149 ### 34,917,255,864 3,491,725,586 36,908,981,450
35,217,255,864 ### 38,438,981,450 3,843,898,145 40,752,879,595
38,738,981,450 ### 42,312,879,595 4,231,287,960 44,984,167,555
42,612,879,595 ### 46,574,167,555 4,657,416,755 49,641,584,310
46,874,167,555 ### 51,261,584,310 5,126,158,431 54,767,742,741
51,561,584,310 ### 56,417,742,741 5,641,774,274 60,409,517,016
56,717,742,741 ### 62,089,517,016 6,208,951,702 66,618,468,717
62,389,517,016 ### 68,328,468,717 6,832,846,872 73,451,315,589
68,628,468,717 ### 75,191,315,589 7,519,131,559 80,970,447,148
75,491,315,589 ### 82,740,447,148 8,274,044,715 89,244,491,862
83,040,447,148 ### 91,044,491,862 9,104,449,186 98,348,941,049
91,344,491,862 ### 100,178,941,049 10,017,894,105 108,366,835,154
100,478,941,049 ### 110,226,835,154 11,022,683,515 119,389,518,669
110,526,835,154 ### 121,279,518,669 12,127,951,867 131,517,470,536
121,579,518,669 ### 133,437,470,536 13,343,747,054 144,861,217,589
133,737,470,536 ### 146,811,217,589 14,681,121,759 159,542,339,348
147,111,217,589 ### 161,522,339,348 16,152,233,935 175,694,573,283
161,822,339,348 ### 177,704,573,283 17,770,457,328 193,465,030,611
178,004,573,283 ### 195,505,030,611 19,550,503,061 213,015,533,673
195,805,030,611 ### 215,085,533,673 21,508,553,367 234,524,087,040
215,385,533,673 ### 236,624,087,040 23,662,408,704 258,186,495,744
236,924,087,040 ### 260,316,495,744 26,031,649,574 284,218,145,318
260,616,495,744 ### 286,378,145,318 28,637,814,532 312,855,959,850
286,678,145,318 ### 315,045,959,850 31,504,595,985 344,360,555,835
315,345,959,850 ### 346,580,555,835 34,658,055,584 379,018,611,419
346,880,555,835 ### 381,268,611,419 38,126,861,142 417,145,472,560
381,568,611,419 ### 419,425,472,560 41,942,547,256 459,088,019,816
419,725,472,560 ### 461,398,019,816 46,139,801,982 505,227,821,798
461,698,019,816 ### 507,567,821,798 50,756,782,180 555,984,603,978
507,867,821,798 ### 558,354,603,978 55,835,460,398 611,820,064,376
558,654,603,978 ### 614,220,064,376 61,422,006,438 673,242,070,813
614,520,064,376 ### 675,672,070,813 67,567,207,081 740,809,277,895
675,972,070,813 ### 743,269,277,895 74,326,927,789 815,136,205,684
743,569,277,895 ### 817,626,205,684 81,762,620,568 896,898,826,252
817,926,205,684 ### 899,418,826,252 89,941,882,625 986,840,708,878
899,718,826,252 ### 989,390,708,878 98,939,070,888 1,085,779,779,765
989,690,708,878 ### ### 108,835,977,977 1,194,615,757,742
1,088,659,779,765 ### ### 119,722,575,774 1,314,338,333,516
1,197,525,757,742 ### ### 131,697,833,352 1,446,036,166,868
1,317,278,333,516 ### ### 144,870,616,687 1,590,906,783,554
1,449,006,166,868 ### ### 159,360,678,355 1,750,267,461,910
1,593,906,783,555 ### ### 175,299,746,191 1,925,567,208,101
1,753,297,461,910 ### ### 192,832,720,810 2,118,399,928,911
1,928,627,208,101 ### 2,121,189,928,911 212,118,992,891 2,330,518,921,802
2,121,489,928,911 ### ### 233,333,892,180 2,563,852,813,982
2,333,638,921,802 ### ### 256,670,281,398 2,820,523,095,381
2,567,002,813,982 ### ### 282,340,309,538 3,102,863,404,919
2,823,703,095,381 ### ### 310,577,340,492 3,413,440,745,411
3,106,073,404,919 ### 3,416,380,745,411 341,638,074,541 3,755,078,819,952
3,416,680,745,411 ### ### 375,804,881,995 4,130,883,701,947
3,758,348,819,952 ### ### 413,388,370,195 4,544,272,072,141
4,134,183,701,947 ### ### 454,730,207,214 4,999,002,279,356
4,547,602,072,141 ### ### 500,206,227,936 5,499,208,507,291
5,002,362,279,356 ### ### 550,229,850,729 6,049,438,358,020
5,502,598,507,291 ### ### 605,255,835,802 6,654,694,193,822
6,052,858,358,020 ### ### 665,784,419,382 7,320,478,613,204
6,658,144,193,822 ### ### 732,365,861,320 8,052,844,474,525
7,323,958,613,204 ### ### 805,605,447,452 8,858,449,921,977
8,056,354,474,525 ### ### 886,168,992,198 9,744,618,914,175
8,861,989,921,977 ### ### 974,788,891,418 ###
9,748,188,914,175 ### ### ### 11,791,678,586,152
10,723,007,805,593 ### ### ### ###
11,795,308,586,152 ### ### ### ###
12,974,839,444,767 ### ### ### ###
14,272,323,389,244 ### ### ### ###
15,699,555,728,168 ### ### ### ###
17,269,511,300,985 ### ### ### ###
18,996,462,431,084 ### ### ### 22,981,879,541,611
20,896,108,674,192 ### ### ### ###
22,985,719,541,611 ### ### ### ###
25,284,291,495,772 ### ### ### ###
EVALUASI PINJAMAN PROPERTI
Note:
BEP: Break Even Point
ROI: Return On Investment
Jumlah cicilan dalam 1 tahun?
TOTAL COST
BEP (STANDARD)
JUMLAH BULAN
JML UANG BILA SAMPAI X TAHUN
N PROPERTI
1,000,000,000
30%
300,000,000
700,000,000
50,000,000
11.0%
15 tahun
10%
KESIMPULAN:
SAAT BEP (TAHUN KE 9.17)
SAAT CICILAN SELESAI (TAHUN KE 15)
SUMNET
>350000000
353,260,222
110
BULAN
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
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
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
181
182
183
184
185
186
187
188
189
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
241
242
243
244
245
246
247
248
249
250
251
252
253
254
255
256
257
258
259
260
261
262
263
264
265
266
267
268
269
270
271
272
273
274
275
276
277
278
279
280
281
282
283
284
285
286
287
288
289
290
291
292
293
294
295
296
297
298
299
300
301
302
303
304
305
306
307
308
309
310
311
312
313
314
315
316
317
318
319
320
321
322
323
324
325
326
327
328
329
330
331
332
333
334
335
336
337
338
339
340
341
342
343
344
345
346
347
348
349
350
351
352
353
354
355
356
357
358
359
360
361
362
363
364
365
366
367
368
369
370
371
372
373
374
375
376
377
378
379
380
381
382
383
384
385
386
387
388
389
390
391
392
393
394
395
396
397
398
399
400
401
402
403
404
405
406
407
408
409
410
411
412
413
414
415
416
417
418
419
420
421
422
423
424
425
426
427
428
429
430
431
432
433
434
435
436
437
438
439
440
441
442
443
444
445
446
447
448
449
450
451
452
453
454
455
456
457
458
459
460
461
462
463
464
465
466
467
468
469
470
471
472
473
474
475
476
477
478
479
480
481
482
483
484
485
486
487
488
489
490
491
492
493
494
495
496
497
498
499
500
501
502
503
504
505
506
507
508
509
510
511
512
513
514
515
516
517
518
519
520
521
522
523
524
525
526
527
528
529
530
531
532
533
534
535
536
537
538
539
540
541
542
543
544
545
546
547
548
549
550
551
552
553
554
555
556
557
558
559
560
561
562
563
564
565
566
567
568
569
570
571
572
573
574
575
576
577
578
579
580
581
582
583
584
585
586
587
588
589
590
591
592
593
594
595
596
597
598
599
600
601
602
603
604
605
606
607
608
609
610
611
612
613
614
615
616
617
618
619
620
621
622
623
624
625
626
627
628
629
630
631
632
633
634
635
636
637
638
639
640
641
642
643
644
645
646
647
648
649
650
651
652
653
654
655
656
657
658
659
660
661
662
663
664
665
666
667
668
669
670
671
672
673
674
675
676
677
678
679
680
681
682
683
684
685
686
687
688
689
690
691
692
693
694
695
696
697
698
699
700
701
702
703
704
705
706
707
708
709
710
711
712
713
714
715
716
717
718
719
720
721
722
723
724
725
726
727
728
729
730
731
732
733
734
735
736
737
738
739
740
741
742
743
744
745
746
747
748
749
750
751
752
753
754
755
756
757
758
759
760
761
762
763
764
765
766
767
768
769
770
771
772
773
774
775
776
777
778
779
780
781
782
783
784
785
786
787
788
789
790
791
792
793
794
795
796
797
798
799
800
801
802
803
804
805
806
807
808
809
810
811
812
813
814
815
816
817
818
819
820
821
822
823
824
825
826
827
828
829
830
831
832
833
834
835
836
837
838
839
840
841
842
843
844
845
846
847
848
849
850
851
852
853
854
855
856
857
858
859
860
861
862
863
864
865
866
867
868
869
870
871
872
873
874
875
876
877
878
879
880
881
882
883
884
885
886
887
888
889
890
891
892
893
894
895
896
897
898
899
900
901
902
903
904
905
906
907
908
909
910
911
912
913
914
915
916
917
918
919
920
921
922
923
924
925
926
927
928
929
930
931
932
933
934
935
936
937
938
939
940
941
942
943
944
945
946
947
948
949
950
951
952
953
954
955
956
957
958
959
960
961
962
963
964
965
966
967
968
969
970
971
972
973
974
975
976
977
978
979
980
981
982
983
984
985
986
987
988
989
990
991
992
993
994
995
996
997
998
999
1000
1001
1002
1003
1004
1005
1006
1007
1008
1009
1010
1011
1012
1013
1014
1015
1016
1017
1018
1019
1020
1021
1022
1023
1024
1025
1026
1027
1028
1029
1030
1031
1032
1033
1034
1035
1036
1037
1038
1039
1040
1041
1042
1043
1044
1045
1046
1047
1048
1049
1050
1051
1052
1053
1054
1055
1056
1057
1058
1059
1060
1061
1062
1063
1064
1065
1066
1067
1068
1069
1070
1071
1072
1073
1074
1075
1076
1077
1078
1079
1080
1081
1082
1083
1084
1085
1086
1087
1088
1089
1090
1091
1092
1093
1094
1095
1096
1097
1098
1099
1100
1101
1102
1103
1104
1105
1106
1107
1108
1109
1110
1111
1112
1113
1114
1115
1116
1117
1118
1119
1120
1121
1122
1123
1124
1125
1126
1127
1128
1129
1130
1131
1132
1133
1134
1135
1136
1137
1138
1139
1140
1141
1142
1143
1144
1145
1146
1147
1148
1149
1150
1151
1152
1153
1154
1155
1156
1157
1158
1159
1160
1161
1162
1163
1164
1165
1166
1167
1168
1169
1170
1171
1172
1173
1174
1175
1176
1177
1178
1179
1180
1181
1182
1183
1184
1185
1186
1187
1188
1189
1190
1191
1192
1193
1194
1195
1196
1197
1198
1199
1200
1201
PERTI (ADVANCED)
1,000,000,000
30%
300,000,000
700,000,000
50,000,000
11.0%
15 tahun
10%
7%
7%
5%
PER BULAN PER TAHUN
8,333,333 100,000,000
7,956,179 95,474,143
377,155 4,525,857
110 bulan 9.17 tahun
10.91%
28,856,070
4,166,425,312
12 kali
350,000,000
928.000937395 282,112,138
180 34 214
67,887,862
KESIMPULAN:
SAAT CICILAN SELESAI (TAHUN KE 8.67)
SAAT CICILAN SEHARUSNYA SELESAI (TAHUN KE 15)
POKOK HUTANG
>0
13,312,494
104
BULAN
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
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
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
181
182
183
184
185
186
187
188
189
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
241
242
243
244
245
246
247
248
249
250
251
252
253
254
255
256
257
258
259
260
261
262
263
264
265
266
267
268
269
270
271
272
273
274
275
276
277
278
279
280
281
282
283
284
285
286
287
288
289
290
291
292
293
294
295
296
297
298
299
300
301
302
303
304
305
306
307
308
309
310
311
312
313
314
315
316
317
318
319
320
321
322
323
324
325
326
327
328
329
330
331
332
333
334
335
336
337
338
339
340
341
342
343
344
345
346
347
348
349
350
351
352
353
354
355
356
357
358
359
360
361
362
363
364
365
366
367
368
369
370
371
372
373
374
375
376
377
378
379
380
381
382
383
384
385
386
387
388
389
390
391
392
393
394
395
396
397
398
399
400
401
402
403
404
405
406
407
408
409
410
411
412
413
414
415
416
417
418
419
420
421
422
423
424
425
426
427
428
429
430
431
432
433
434
435
436
437
438
439
440
441
442
443
444
445
446
447
448
449
450
451
452
453
454
455
456
457
458
459
460
461
462
463
464
465
466
467
468
469
470
471
472
473
474
475
476
477
478
479
480
481
482
483
484
485
486
487
488
489
490
491
492
493
494
495
496
497
498
499
500
501
502
503
504
505
506
507
508
509
510
511
512
513
514
515
516
517
518
519
520
521
522
523
524
525
526
527
528
529
530
531
532
533
534
535
536
537
538
539
540
541
542
543
544
545
546
547
548
549
550
551
552
553
554
555
556
557
558
559
560
561
562
563
564
565
566
567
568
569
570
571
572
573
574
575
576
577
578
579
580
581
582
583
584
585
586
587
588
589
590
591
592
593
594
595
596
597
598
599
600
601
602
603
604
605
606
607
608
609
610
611
612
613
614
615
616
617
618
619
620
621
622
623
624
625
626
627
628
629
630
631
632
633
634
635
636
637
638
639
640
641
642
643
644
645
646
647
648
649
650
651
652
653
654
655
656
657
658
659
660
661
662
663
664
665
666
667
668
669
670
671
672
673
674
675
676
677
678
679
680
681
682
683
684
685
686
687
688
689
690
691
692
693
694
695
696
697
698
699
700
701
702
703
704
705
706
707
708
709
710
711
712
713
714
715
716
717
718
719
720
721
722
723
724
725
726
727
728
729
730
731
732
733
734
735
736
737
738
739
740
741
742
743
744
745
746
747
748
749
750
751
752
753
754
755
756
757
758
759
760
761
762
763
764
765
766
767
768
769
770
771
772
773
774
775
776
777
778
779
780
781
782
783
784
785
786
787
788
789
790
791
792
793
794
795
796
797
798
799
800
801
802
803
804
805
806
807
808
809
810
811
812
813
814
815
816
817
818
819
820
821
822
823
824
825
826
827
828
829
830
831
832
833
834
835
836
837
838
839
840
841
842
843
844
845
846
847
848
849
850
851
852
853
854
855
856
857
858
859
860
861
862
863
864
865
866
867
868
869
870
871
872
873
874
875
876
877
878
879
880
881
882
883
884
885
886
887
888
889
890
891
892
893
894
895
896
897
898
899
900
901
902
903
904
905
906
907
908
909
910
911
912
913
914
915
916
917
918
919
920
921
922
923
924
925
926
927
928
929
930
931
932
933
934
935
936
937
938
939
940
941
942
943
944
945
946
947
948
949
950
951
952
953
954
955
956
957
958
959
960
961
962
963
964
965
966
967
968
969
970
971
972
973
974
975
976
977
978
979
980
981
982
983
984
985
986
987
988
989
990
991
992
993
994
995
996
997
998
999
1000
1001
1002
1003
1004
1005
1006
1007
1008
1009
1010
1011
1012
1013
1014
1015
1016
1017
1018
1019
1020
1021
1022
1023
1024
1025
1026
1027
1028
1029
1030
1031
1032
1033
1034
1035
1036
1037
1038
1039
1040
1041
1042
1043
1044
1045
1046
1047
1048
1049
1050
1051
1052
1053
1054
1055
1056
1057
1058
1059
1060
1061
1062
1063
1064
1065
1066
1067
1068
1069
1070
1071
1072
1073
1074
1075
1076
1077
1078
1079
1080
1081
1082
1083
1084
1085
1086
1087
1088
1089
1090
1091
1092
1093
1094
1095
1096
1097
1098
1099
1100
1101
1102
1103
1104
1105
1106
1107
1108
1109
1110
1111
1112
1113
1114
1115
1116
1117
1118
1119
1120
1121
1122
1123
1124
1125
1126
1127
1128
1129
1130
1131
1132
1133
1134
1135
1136
1137
1138
1139
1140
1141
1142
1143
1144
1145
1146
1147
1148
1149
1150
1151
1152
1153
1154
1155
1156
1157
1158
1159
1160
1161
1162
1163
1164
1165
1166
1167
1168
1169
1170
1171
1172
1173
1174
1175
1176
1177
1178
1179
1180
1181
1182
1183
1184
1185
1186
1187
1188
1189
1190
1191
1192
1193
1194
1195
1196
1197
1198
1199
1200
1201
ANCED-PELUNASAN DIPERCEPAT)
1,000,000,000
30%
300,000,000
700,000,000
50,000,000
11.0%
15 tahun
10%
7%
7%
5%
PER BULAN PER TAHUN
8,333,333 100,000,000
7,956,179 95,474,143
377,155 4,525,857
104 bulan 8.67 tahun
11.54%
28,829,887
4,160,141,453
12 kali
350,000,000
928.000937395 282,112,138
180 34 214
67,887,862
Jangka Waktu
( tahun )
Tingkat 10 15 20 25 30 35 40 45 50
Suku Bunga ( % )
10.00 2,392,778 1,306,000 747,445 438,726 261,214 156,819 94,609 57,245
20.00 2,615,312 881,605 316,308 115,919 42,807 15,852 5,876 2,179 808
21.00 2,450,287 792,258 271,675 94,966 33,416 11,785 4,160 1,469 519
22.00 2,294,292 711,188 232,994 77,666 26,037 8,745 2,939 988 332
23.00 2,146,963 637,744 199,542 63,416 20,253 6,478 2,073 664 212
24.00 2,007,938 571,310 170,668 51,704 15,730 4,791 1,460 445 136
Jangka Waktu
( tahun )
Tingkat 10 15 20 25 30 35 40 45
Suku Bunga ( % )
10.00 6,477,349.4 10,657,240.8 17,534,453.6 28,849,593.1 47,466,493.3 78,097,045.6 128,493,766.9 211,411,942.7
347,837,958.2
571,005,996.6
936,972,148.0
1,536,863,524.3
2,519,804,381.9
4,129,728,909.3
6,765,497,615.7
11,079,029,565.5
18,135,425,992.5
29,674,140,888.4
48,534,793,719.2
79,351,136,306.4
###
###
###
###
ANDA INGIN PUNYA UANG ( Rp : 25,000,000,000.00
PAJAK ATAS BUNGA SEB. ( % : 20.00
UANG YANG HARUS ANDA TABUNG PER-BULAN SEBESAR ?
Jangka Waktu
( tahun )
Tingkat 6
Suku Bunga ( % )
6.00 299,111,679.2
ESAR ?
ANDA PUNYA UANG SEB. ( Rp ) : 200,000,000.00
PAJAK ATAS BUNGA ( % ) : 0.00
BERAPA YANG AKAN ANDA PEROLEH ?
Jangka Waktu
( tahun )
Tingkat 5
Suku Bunga ( % )
6.00 269,770,030.5
Rp
%
Pajak 15.00
Saldo awal 100,000.00
Setoran tabungan per-bulan sebesar : 100,000.00
Jangka Waktu
( tahun )
Tingkat 5 10 15 20 25 30 35 40 50
Suku Bunga ( % )
10.00 7,649,703.9 19,180,371.1 36,791,166.0 63,688,143.6 104,767,913.6 167,509,070.9 263,333,677.9 409,686,657.5 974,601,506.4
11.00 7,830,729.4 20,146,632.1 39,767,220.2 71,024,976.0 120,822,020.6 200,154,192.1 326,539,070.7 527,884,089.3 1,359,662,433.6
12.00 8,017,116.1 21,173,034.3 43,034,300.7 79,361,295.4 139,726,075.6 240,034,584.9 406,717,823.2 683,696,338.1 1,908,764,623.1
13.00 8,209,037.0 22,263,652.1 46,623,166.9 88,843,175.0 162,019,061.1 288,847,798.0 508,667,869.5 889,660,892.2 2,694,501,045.1
14.00 8,406,671.1 23,422,848.2 50,567,967.0 99,638,877.1 188,345,588.2 348,702,928.2 638,584,901.6 1,162,611,793.6 3,822,359,910.8
15.00 8,610,203.6 24,655,294.6 54,906,620.8 111,942,304.8 219,477,069.4 422,222,522.9 804,477,685.1 1,525,179,464.2 5,445,874,188.3
16.00 8,819,825.6 25,965,994.7 59,681,246.5 125,976,999.9 256,337,198.8 512,670,079.6 1,016,708,477.2 2,007,820,914.5 7,788,829,514.0
17.00 9,035,734.9 27,360,308.0 64,938,636.3 142,000,773.0 300,032,627.3 624,109,639.5 1,288,696,600.3 2,651,569,658.1 11,177,847,461.3
18.00 9,258,135.9 28,843,975.4 70,730,787.1 160,311,067.1 351,889,901.7 761,605,632.0 1,637,834,888.2 3,511,762,717.9 16,090,229,976.1
19.00 9,487,239.7 30,423,147.3 77,115,491.6 181,251,173.4 413,499,958.3 931,473,213.6 2,086,683,964.5 4,663,094,744.7 23,224,265,311.3
20.00 9,723,264.8 32,104,413.4 84,156,998.1 205,217,433.3 486,771,731.7 1,141,591,968.9 2,664,529,269.6 6,206,475,424.7 33,602,611,740.5
21.00 9,966,437.0 33,894,834.4 91,926,746.2 232,667,587.5 573,996,759.6 1,401,799,142.6 3,409,411,855.3 8,278,338,167.9 48,724,418,642.4
22.00 10,216,989.6 35,801,977.2 100,504,187.2 264,130,453.4 677,927,060.5 1,724,382,718.1 4,370,778,132.7 11,063,282,147.9 70,789,292,967.1
23.00 10,475,163.9 37,833,950.9 109,977,699.8 300,217,147.4 801,869,028.8 2,124,699,879.0 5,612,938,482.7 14,811,248,723.4 103,027,222,923.6
24.00 10,741,209.4 39,999,447.1 120,445,610.9 341,634,096.1 949,796,669.2 2,621,952,952.6 7,219,583,191.1 19,860,867,992.2 150,184,831,629.8
25.00 11,015,383.8 42,307,782.2 132,017,334.9 389,198,128.5 1,126,488,178.4 3,240,163,192.6 9,299,680,836.9 26,671,203,815.8 219,242,369,134.1
PAJAK ATAS BUNGA TAB. ( % ) : 0.00
SALDO AWAL ( Rp ) : 100,000,000.00
JUMLAH SETORAN/ BULAN ( Rp ) : 2,000,000.00
BERAPA YANG AKAN ANDA PEROLEH ?
Jangka Waktu
( tahun )
Tingkat 25
Suku Bunga ( % )
14.00 8,699,686,238.2
PERHITUNGAN TABUNGAN BUNGA BERBUNGA