Tabel Angsuran Kpr (in Arrear)

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