Tabel Simulasi Bri

TABEL ANGSURAN KREDIT BRIGUNA KP3 - PLN
JK. WAKTU
:
60 BULAN
SUKU BUNGA
:
0.71%
NO.
GAJI
CICILAN
BUNGA
POKOK
PLAFOND
(5 TAHUN)
NO.
BUNGA
POKOK
PLAFOND
NO.
GAJI
CICILAN
BUNGA
POKOK
PLAFOND
GAJI
CICILAN
197,917
118,750
35,417
83,333
5,000,000
33
3,364,583
2,018,750
602,083
1,416,667
85,000,000
65
6,531,250
3,918,750
1,168,750
2,750,000
165,000,000
296,875
178,125
53,125
125,000
7,500,000
34
3,463,542
2,078,125
619,792
1,458,333
87,500,000
66
6,630,208
3,978,125
1,186,458
2,791,667
167,500,000
395,833
237,500
70,833
166,667
10,000,000
35
3,562,500
2,137,500
637,500
1,500,000
90,000,000
67
6,729,167
4,037,500
1,204,167
2,833,333
170,000,000
494,792
296,875
88,542
208,333
12,500,000
36
3,661,458
2,196,875
655,208
1,541,667
92,500,000
68
6,828,125
4,096,875
1,221,875
2,875,000
172,500,000
593,750
356,250
106,250
250,000
15,000,000
37
3,760,417
2,256,250
672,917
1,583,333
95,000,000
69
6,927,083
4,156,250
1,239,583
2,916,667
175,000,000
692,708
415,625
123,958
291,667
17,500,000
38
3,859,375
2,315,625
690,625
1,625,000
97,500,000
70
7,026,042
4,215,625
1,257,292
2,958,333
177,500,000
791,667
475,000
141,667
333,333
20,000,000
39
3,958,333
2,375,000
708,333
1,666,667
100,000,000
71
7,125,000
4,275,000
1,275,000
3,000,000
180,000,000
890,625
534,375
159,375
375,000
22,500,000
40
4,057,292
2,434,375
726,042
1,708,333
102,500,000
72
7,223,958
4,334,375
1,292,708
3,041,667
182,500,000
989,583
593,750
177,083
416,667
25,000,000
41
4,156,250
2,493,750
743,750
1,750,000
105,000,000
73
7,322,917
4,393,750
1,310,417
3,083,333
185,000,000
10
1,088,542
653,125
194,792
458,333
27,500,000
42
4,255,208
2,553,125
761,458
1,791,667
107,500,000
74
7,421,875
4,453,125
1,328,125
3,125,000
187,500,000
11
1,187,500
712,500
212,500
500,000
30,000,000
43
4,354,167
2,612,500
779,167
1,833,333
110,000,000
75
7,520,833
4,512,500
1,345,833
3,166,667
190,000,000
12
1,286,458
771,875
230,208
541,667
32,500,000
44
4,453,125
2,671,875
796,875
1,875,000
112,500,000
76
7,619,792
4,571,875
1,363,542
3,208,333
192,500,000
13
1,385,417
831,250
247,917
583,333
35,000,000
45
4,552,083
2,731,250
814,583
1,916,667
115,000,000
77
7,718,750
4,631,250
1,381,250
3,250,000
195,000,000
14
1,484,375
890,625
265,625
625,000
37,500,000
46
4,651,042
2,790,625
832,292
1,958,333
117,500,000
78
7,817,708
4,690,625
1,398,958
3,291,667
197,500,000
15
1,583,333
950,000
283,333
666,667
40,000,000
47
4,750,000
2,850,000
850,000
2,000,000
120,000,000
79
7,916,667
4,750,000
1,416,667
3,333,333
200,000,000
16
1,682,292
1,009,375
301,042
708,333
42,500,000
48
4,848,958
2,909,375
867,708
2,041,667
122,500,000
80
8,015,625
4,809,375
1,434,375
3,375,000
202,500,000
17
1,781,250
1,068,750
318,750
750,000
45,000,000
49
4,947,917
2,968,750
885,417
2,083,333
125,000,000
81
8,114,583
4,868,750
1,452,083
3,416,667
205,000,000
18
1,880,208
1,128,125
336,458
791,667
47,500,000
50
5,046,875
3,028,125
903,125
2,125,000
127,500,000
82
8,213,542
4,928,125
1,469,792
3,458,333
207,500,000
19
1,979,167
1,187,500
354,167
833,333
50,000,000
51
5,145,833
3,087,500
920,833
2,166,667
130,000,000
83
8,312,500
4,987,500
1,487,500
3,500,000
210,000,000
20
2,078,125
1,246,875
371,875
875,000
52,500,000
52
5,244,792
3,146,875
938,542
2,208,333
132,500,000
84
8,411,458
5,046,875
1,505,208
3,541,667
212,500,000
21
2,177,083
1,306,250
389,583
916,667
55,000,000
53
5,343,750
3,206,250
956,250
2,250,000
135,000,000
85
8,510,417
5,106,250
1,522,917
3,583,333
215,000,000
22
2,276,042
1,365,625
407,292
958,333
57,500,000
54
5,442,708
3,265,625
973,958
2,291,667
137,500,000
86
8,609,375
5,165,625
1,540,625
3,625,000
217,500,000
23
2,375,000
1,425,000
425,000
1,000,000
60,000,000
55
5,541,667
3,325,000
991,667
2,333,333
140,000,000
87
8,708,333
5,225,000
1,558,333
3,666,667
220,000,000
24
2,473,958
1,484,375
442,708
1,041,667
62,500,000
56
5,640,625
3,384,375
1,009,375
2,375,000
142,500,000
88
8,807,292
5,284,375
1,576,042
3,708,333
222,500,000
25
2,572,917
1,543,750
460,417
1,083,333
65,000,000
57
5,739,583
3,443,750
1,027,083
2,416,667
145,000,000
89
8,906,250
5,343,750
1,593,750
3,750,000
225,000,000
26
2,671,875
1,603,125
478,125
1,125,000
67,500,000
58
5,838,542
3,503,125
1,044,792
2,458,333
147,500,000
90
9,005,208
5,403,125
1,611,458
3,791,667
227,500,000
27
2,770,833
1,662,500
495,833
1,166,667
70,000,000
59
5,937,500
3,562,500
1,062,500
2,500,000
150,000,000
91
9,104,167
5,462,500
1,629,167
3,833,333
230,000,000
28
2,869,792
1,721,875
513,542
1,208,333
72,500,000
60
6,036,458
3,621,875
1,080,208
2,541,667
152,500,000
92
9,203,125
5,521,875
1,646,875
3,875,000
232,500,000
29
2,968,750
1,781,250
531,250
1,250,000
75,000,000
61
6,135,417
3,681,250
1,097,917
2,583,333
155,000,000
93
9,302,083
5,581,250
1,664,583
3,916,667
235,000,000
30
3,067,708
1,840,625
548,958
1,291,667
77,500,000
62
6,234,375
3,740,625
1,115,625
2,625,000
157,500,000
94
9,401,042
5,640,625
1,682,292
3,958,333
237,500,000
31
3,166,667
1,900,000
566,667
1,333,333
80,000,000
63
6,333,333
3,800,000
1,133,333
2,666,667
160,000,000
95
9,500,000
5,700,000
1,700,000
4,000,000
240,000,000
32
3,265,625
1,959,375
584,375
1,375,000
82,500,000
64
6,432,292
3,859,375
1,151,042
2,708,333
162,500,000
96
9,598,958
5,759,375
1,717,708
4,041,667
242,500,000

JK. WAKTU
:
48 BULAN
(4 TAHUN)
SUKU BUNGA
:
0.67%
NO.
GAJI
CICILAN
BUNGA
POKOK
PLAFOND
NO.
BUNGA
POKOK
PLAFOND
GAJI
CICILAN
GAJI
CICILAN
229,167
137,500
33,333
104,167
5,000,000
33
3,895,833
2,337,500
566,667
1,770,833
85,000,000
NO.
65
7,562,500
4,537,500
BUNGA
1,100,000
3,437,500
POKOK
343,750
206,250
50,000
156,250
7,500,000
34
4,010,417
2,406,250
583,333
1,822,917
87,500,000
66
7,677,083
4,606,250
1,116,667
3,489,583
458,333
275,000
66,667
208,333
10,000,000
35
4,125,000
2,475,000
600,000
1,875,000
90,000,000
67
7,791,667
4,675,000
1,133,333
3,541,667
572,917
343,750
83,333
260,417
12,500,000
36
4,239,583
2,543,750
616,667
1,927,083
92,500,000
68
7,906,250
4,743,750
1,150,000
3,593,750
687,500
412,500
100,000
312,500
15,000,000
37
4,354,167
2,612,500
633,333
1,979,167
95,000,000
69
8,020,833
4,812,500
1,166,667
3,645,833
802,083
481,250
116,667
364,583
17,500,000
38
4,468,750
2,681,250
650,000
2,031,250
97,500,000
70
8,135,417
4,881,250
1,183,333
3,697,917
916,667
550,000
133,333
416,667
20,000,000
39
4,583,333
2,750,000
666,667
2,083,333
100,000,000
71
8,250,000
4,950,000
1,200,000
3,750,000
1,031,250
618,750
150,000
468,750
22,500,000
40
4,697,917
2,818,750
683,333
2,135,417
102,500,000
72
8,364,583
5,018,750
1,216,667
3,802,083
1,145,833
687,500
166,667
520,833
25,000,000
41
4,812,500
2,887,500
700,000
2,187,500
105,000,000
73
8,479,167
5,087,500
1,233,333
3,854,167
10
1,260,417
756,250
183,333
572,917
27,500,000
42
4,927,083
2,956,250
716,667
2,239,583
107,500,000
74
8,593,750
5,156,250
1,250,000
3,906,250
11
1,375,000
825,000
200,000
625,000
30,000,000
43
5,041,667
3,025,000
733,333
2,291,667
110,000,000
75
8,708,333
5,225,000
1,266,667
3,958,333
12
1,489,583
893,750
216,667
677,083
32,500,000
44
5,156,250
3,093,750
750,000
2,343,750
112,500,000
76
8,822,917
5,293,750
1,283,333
4,010,417
13
1,604,167
962,500
233,333
729,167
35,000,000
45
5,270,833
3,162,500
766,667
2,395,833
115,000,000
77
8,937,500
5,362,500
1,300,000
4,062,500
14
1,718,750
1,031,250
250,000
781,250
37,500,000
46
5,385,417
3,231,250
783,333
2,447,917
117,500,000
78
9,052,083
5,431,250
1,316,667
4,114,583
15
1,833,333
1,100,000
266,667
833,333
40,000,000
47
5,500,000
3,300,000
800,000
2,500,000
120,000,000
79
9,166,667
5,500,000
1,333,333
4,166,667
16
1,947,917
1,168,750
283,333
885,417
42,500,000
48
5,614,583
3,368,750
816,667
2,552,083
122,500,000
80
9,281,250
5,568,750
1,350,000
4,218,750
17
2,062,500
1,237,500
300,000
937,500
45,000,000
49
5,729,167
3,437,500
833,333
2,604,167
125,000,000
81
9,395,833
5,637,500
1,366,667
4,270,833
18
2,177,083
1,306,250
316,667
989,583
47,500,000
50
5,843,750
3,506,250
850,000
2,656,250
127,500,000
82
9,510,417
5,706,250
1,383,333
4,322,917
19
2,291,667
1,375,000
333,333
1,041,667
50,000,000
51
5,958,333
3,575,000
866,667
2,708,333
130,000,000
83
9,625,000
5,775,000
1,400,000
4,375,000
20
2,406,250
1,443,750
350,000
1,093,750
52,500,000
52
6,072,917
3,643,750
883,333
2,760,417
132,500,000
84
9,739,583
5,843,750
1,416,667
4,427,083
21
2,520,833
1,512,500
366,667
1,145,833
55,000,000
53
6,187,500
3,712,500
900,000
2,812,500
135,000,000
85
9,854,167
5,912,500
1,433,333
4,479,167
22
2,635,417
1,581,250
383,333
1,197,917
57,500,000
54
6,302,083
3,781,250
916,667
2,864,583
137,500,000
86
9,968,750
5,981,250
1,450,000
4,531,250
23
2,750,000
1,650,000
400,000
1,250,000
60,000,000
55
6,416,667
3,850,000
933,333
2,916,667
140,000,000
87
10,083,333
6,050,000
1,466,667
4,583,333
24
2,864,583
1,718,750
416,667
1,302,083
62,500,000
56
6,531,250
3,918,750
950,000
2,968,750
142,500,000
88
10,197,917
6,118,750
1,483,333
4,635,417
25
2,979,167
1,787,500
433,333
1,354,167
65,000,000
57
6,645,833
3,987,500
966,667
3,020,833
145,000,000
89
10,312,500
6,187,500
1,500,000
4,687,500
26
3,093,750
1,856,250
450,000
1,406,250
67,500,000
58
6,760,417
4,056,250
983,333
3,072,917
147,500,000
90
10,427,083
6,256,250
1,516,667
4,739,583
27
3,208,333
1,925,000
466,667
1,458,333
70,000,000
59
6,875,000
4,125,000
1,000,000
3,125,000
150,000,000
91
10,541,667
6,325,000
1,533,333
4,791,667
28
3,322,917
1,993,750
483,333
1,510,417
72,500,000
60
6,989,583
4,193,750
1,016,667
3,177,083
152,500,000
92
10,656,250
6,393,750
1,550,000
4,843,750
29
3,437,500
2,062,500
500,000
1,562,500
75,000,000
61
7,104,167
4,262,500
1,033,333
3,229,167
155,000,000
93
10,770,833
6,462,500
1,566,667
4,895,833
30
3,552,083
2,131,250
516,667
1,614,583
77,500,000
62
7,218,750
4,331,250
1,050,000
3,281,250
157,500,000
94
10,885,417
6,531,250
1,583,333
4,947,917
31
3,666,667
2,200,000
533,333
1,666,667
80,000,000
63
7,333,333
4,400,000
1,066,667
3,333,333
160,000,000
95
11,000,000
6,600,000
1,600,000
5,000,000
32
3,781,250
2,268,750
550,000
1,718,750
82,500,000
64
7,447,917
4,468,750
1,083,333
3,385,417
162,500,000
96
11,114,583
6,668,750
1,616,667
5,052,083
PLAFOND
165,000,000
167,500,000
170,000,000
172,500,000
175,000,000
177,500,000
180,000,000
182,500,000
185,000,000
187,500,000
190,000,000
192,500,000
195,000,000
197,500,000
200,000,000
202,500,000
205,000,000
207,500,000
210,000,000
212,500,000
215,000,000
217,500,000
220,000,000
222,500,000
225,000,000
227,500,000
230,000,000
232,500,000
235,000,000
237,500,000
240,000,000
242,500,000

JK. WAKTU
: 36
BULAN
(3 TAHUN)
SUKU BUNGA
: 0.67%
NO.
GAJI
CICILAN
BUNGA
287,037
172,222
33,333
POKOK
138,889
430,556
258,333
50,000
574,074
344,444
66,667
717,593
430,556
83,333
PLAFOND
BUNGA
POKOK
PLAFOND
NO.
GAJI
CICILAN
5,000,000
33
4,879,630
2,927,778
566,667
2,361,111
85,000,000
NO.
65
GAJI
9,472,222
CICILAN
5,683,333
BUNGA
208,333
7,500,000
34
5,023,148
3,013,889
583,333
2,430,556
87,500,000
66
9,615,741
5,769,444
1,116,667
4,652,778
277,778
10,000,000
35
5,166,667
3,100,000
600,000
2,500,000
90,000,000
67
9,759,259
5,855,556
1,133,333
4,722,222
347,222
12,500,000
36
5,310,185
3,186,111
616,667
2,569,444
92,500,000
68
9,902,778
5,941,667
1,150,000
4,791,667
1,100,000
POKOK
4,583,333
861,111
516,667
100,000
416,667
15,000,000
37
5,453,704
3,272,222
633,333
2,638,889
95,000,000
69
10,046,296
6,027,778
1,166,667
4,861,111
6 1,004,630
602,778
116,667
486,111
17,500,000
38
5,597,222
3,358,333
650,000
2,708,333
97,500,000
70
10,189,815
6,113,889
1,183,333
4,930,556
7 1,148,148
688,889
133,333
555,556
20,000,000
39
5,740,741
3,444,444
666,667
2,777,778
100,000,000
71
10,333,333
6,200,000
1,200,000
5,000,000
8 1,291,667
775,000
150,000
625,000
22,500,000
40
5,884,259
3,530,556
683,333
2,847,222
102,500,000
72
10,476,852
6,286,111
1,216,667
5,069,444
9 1,435,185
861,111
166,667
694,444
25,000,000
41
6,027,778
3,616,667
700,000
2,916,667
105,000,000
73
10,620,370
6,372,222
1,233,333
5,138,889
10 1,578,704
947,222
183,333
763,889
27,500,000
42
6,171,296
3,702,778
716,667
2,986,111
107,500,000
74
10,763,889
6,458,333
1,250,000
5,208,333
11 1,722,222 1,033,333
200,000
833,333
30,000,000
43
6,314,815
3,788,889
733,333
3,055,556
110,000,000
75
10,907,407
6,544,444
1,266,667
5,277,778
12 1,865,741 1,119,444
216,667
902,778
32,500,000
44
6,458,333
3,875,000
750,000
3,125,000
112,500,000
76
11,050,926
6,630,556
1,283,333
5,347,222
13 2,009,259 1,205,556
233,333
972,222
35,000,000
45
6,601,852
3,961,111
766,667
3,194,444
115,000,000
77
11,194,444
6,716,667
1,300,000
5,416,667
14 2,152,778 1,291,667
250,000
1,041,667
37,500,000
46
6,745,370
4,047,222
783,333
3,263,889
117,500,000
78
11,337,963
6,802,778
1,316,667
5,486,111
15 2,296,296 1,377,778
266,667
1,111,111
40,000,000
47
6,888,889
4,133,333
800,000
3,333,333
120,000,000
79
11,481,481
6,888,889
1,333,333
5,555,556
16 2,439,815 1,463,889
283,333
1,180,556
42,500,000
48
7,032,407
4,219,444
816,667
3,402,778
122,500,000
80
11,625,000
6,975,000
1,350,000
5,625,000
17 2,583,333 1,550,000
300,000
1,250,000
45,000,000
49
7,175,926
4,305,556
833,333
3,472,222
125,000,000
81
11,768,519
7,061,111
1,366,667
5,694,444
18 2,726,852 1,636,111
316,667
1,319,444
47,500,000
50
7,319,444
4,391,667
850,000
3,541,667
127,500,000
82
11,912,037
7,147,222
1,383,333
5,763,889
19 2,870,370 1,722,222
333,333
1,388,889
50,000,000
51
7,462,963
4,477,778
866,667
3,611,111
130,000,000
83
12,055,556
7,233,333
1,400,000
5,833,333
20 3,013,889 1,808,333
350,000
1,458,333
52,500,000
52
7,606,481
4,563,889
883,333
3,680,556
132,500,000
84
12,199,074
7,319,444
1,416,667
5,902,778
21 3,157,407 1,894,444
366,667
1,527,778
55,000,000
53
7,750,000
4,650,000
900,000
3,750,000
135,000,000
85
12,342,593
7,405,556
1,433,333
5,972,222
22 3,300,926 1,980,556
383,333
1,597,222
57,500,000
54
7,893,519
4,736,111
916,667
3,819,444
137,500,000
86
12,486,111
7,491,667
1,450,000
6,041,667
23 3,444,444 2,066,667
400,000
1,666,667
60,000,000
55
8,037,037
4,822,222
933,333
3,888,889
140,000,000
87
12,629,630
7,577,778
1,466,667
6,111,111
24 3,587,963 2,152,778
416,667
1,736,111
62,500,000
56
8,180,556
4,908,333
950,000
3,958,333
142,500,000
88
12,773,148
7,663,889
1,483,333
6,180,556
25 3,731,481 2,238,889
433,333
1,805,556
65,000,000
57
8,324,074
4,994,444
966,667
4,027,778
145,000,000
89
12,916,667
7,750,000
1,500,000
6,250,000
26 3,875,000 2,325,000
450,000
1,875,000
67,500,000
58
8,467,593
5,080,556
983,333
4,097,222
147,500,000
90
13,060,185
7,836,111
1,516,667
6,319,444
27 4,018,519 2,411,111
466,667
1,944,444
70,000,000
59
8,611,111
5,166,667
1,000,000
4,166,667
150,000,000
91
13,203,704
7,922,222
1,533,333
6,388,889
28 4,162,037 2,497,222
483,333
2,013,889
72,500,000
60
8,754,630
5,252,778
1,016,667
4,236,111
152,500,000
92
13,347,222
8,008,333
1,550,000
6,458,333
29 4,305,556 2,583,333
500,000
2,083,333
75,000,000
61
8,898,148
5,338,889
1,033,333
4,305,556
155,000,000
93
13,490,741
8,094,444
1,566,667
6,527,778
30 4,449,074 2,669,444
516,667
2,152,778
77,500,000
62
9,041,667
5,425,000
1,050,000
4,375,000
157,500,000
94
13,634,259
8,180,556
1,583,333
6,597,222
31 4,592,593 2,755,556
533,333
2,222,222
80,000,000
63
9,185,185
5,511,111
1,066,667
4,444,444
160,000,000
95
13,777,778
8,266,667
1,600,000
6,666,667
32 4,736,111 2,841,667
550,000
2,291,667
82,500,000
64
9,328,704
5,597,222
1,083,333
4,513,889
162,500,000
96
13,921,296
8,352,778
1,616,667
6,736,111
PLAFOND
165,000,000
167,500,000
170,000,000
172,500,000
175,000,000
177,500,000
180,000,000
182,500,000
185,000,000
187,500,000
190,000,000
192,500,000
195,000,000
197,500,000
200,000,000
202,500,000
205,000,000
207,500,000
210,000,000
212,500,000
215,000,000
217,500,000
220,000,000
222,500,000
225,000,000
227,500,000
230,000,000
232,500,000
235,000,000
237,500,000
240,000,000
242,500,000
TABEL ANGSURAN KREDIT BRIGUNA KP3 -PLN

JK. WAKTU
:
24 BULAN
(2 TAHUN)
SUKU BUNGA
:
0.63%
NO.
GAJI
CICILAN
BUNGA
POKOK
PLAFOND
NO.
1
399,306
239,583
31,250
208,333
5,000,000
33
2
598,958
359,375
46,875
312,500
7,500,000
34
3
798,611
479,167
62,500
416,667
10,000,000
35
4
998,264
598,958
78,125
520,833
12,500,000
36
5
1,197,917
718,750
93,750
625,000
15,000,000
37
6
1,397,569
838,542
109,375
729,167
17,500,000
38
7
1,597,222
958,333
125,000
833,333
20,000,000
39
8
1,796,875
1,078,125
140,625
937,500
22,500,000
40
9
1,996,528
1,197,917
156,250
1,041,667
25,000,000
41
10
2,196,181
1,317,708
171,875
1,145,833
27,500,000
42
11
2,395,833
1,437,500
187,500
1,250,000
30,000,000
43
12
2,595,486
1,557,292
203,125
1,354,167
32,500,000
44
13
2,795,139
1,677,083
218,750
1,458,333
35,000,000
45
14
2,994,792
1,796,875
234,375
1,562,500
37,500,000
46
15
3,194,444
1,916,667
250,000
1,666,667
40,000,000
47
16
3,394,097
2,036,458
265,625
1,770,833
42,500,000
48
17
3,593,750
2,156,250
281,250
1,875,000
45,000,000
49
18
3,793,403
2,276,042
296,875
1,979,167
47,500,000
50
19
3,993,056
2,395,833
312,500
2,083,333
50,000,000
51
20
4,192,708
2,515,625
328,125
2,187,500
52,500,000
52
21
4,392,361
2,635,417
343,750
2,291,667
55,000,000
53
GAJI
6,788,194
6,987,847
7,187,500
7,387,153
7,586,806
7,786,458
7,986,111
8,185,764
8,385,417
8,585,069
8,784,722
8,984,375
9,184,028
9,383,681
9,583,333
9,782,986
9,982,639
10,182,292
10,381,944
10,581,597
10,781,250
CICILAN
4,072,917
4,192,708
4,312,500
4,432,292
4,552,083
4,671,875
4,791,667
4,911,458
5,031,250
5,151,042
5,270,833
5,390,625
5,510,417
5,630,208
5,750,000
5,869,792
5,989,583
6,109,375
6,229,167
6,348,958
6,468,750
22
23
24
25
26
27
28
29
30
31
32
4,592,014
4,791,667
4,991,319
5,190,972
5,390,625
5,590,278
5,789,931
5,989,583
6,189,236
6,388,889
6,588,542
2,755,208
2,875,000
2,994,792
3,114,583
3,234,375
3,354,167
3,473,958
3,593,750
3,713,542
3,833,333
3,953,125
359,375
375,000
390,625
406,250
421,875
437,500
453,125
468,750
484,375
500,000
515,625
2,395,833
2,500,000
2,604,167
2,708,333
2,812,500
2,916,667
3,020,833
3,125,000
3,229,167
3,333,333
3,437,500
57,500,000
60,000,000
62,500,000
65,000,000
67,500,000
70,000,000
72,500,000
75,000,000
77,500,000
80,000,000
82,500,000
54
55
56
57
58
59
60
61
62
63
64
10,980,903
11,180,556
11,380,208
11,579,861
11,779,514
11,979,167
12,178,819
12,378,472
12,578,125
12,777,778
12,977,431
6,588,542
6,708,333
6,828,125
6,947,917
7,067,708
7,187,500
7,307,292
7,427,083
7,546,875
7,666,667
7,786,458
BUNGA
531,250
546,875
562,500
578,125
593,750
609,375
625,000
640,625
656,250
671,875
687,500
703,125
718,750
734,375
750,000
765,625
781,250
796,875
812,500
828,125
843,750
POKOK
3,541,667
3,645,833
3,750,000
3,854,167
3,958,333
4,062,500
4,166,667
4,270,833
4,375,000
4,479,167
4,583,333
4,687,500
4,791,667
4,895,833
5,000,000
5,104,167
5,208,333
5,312,500
5,416,667
5,520,833
5,625,000
PLAFOND
85,000,000
87,500,000
90,000,000
92,500,000
95,000,000
97,500,000
100,000,000
102,500,000
105,000,000
107,500,000
110,000,000
112,500,000
115,000,000
117,500,000
120,000,000
122,500,000
125,000,000
127,500,000
130,000,000
132,500,000
135,000,000
NO.
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
GAJI
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
CICILAN
7,906,250
8,026,042
8,145,833
8,265,625
8,385,417
8,505,208
8,625,000
8,744,792
8,864,583
8,984,375
9,104,167
9,223,958
9,343,750
9,463,542
9,583,333
9,703,125
9,822,917
9,942,708
###
###
###
BUNGA
1,031,250
1,046,875
1,062,500
1,078,125
1,093,750
1,109,375
1,125,000
1,140,625
1,156,250
1,171,875
1,187,500
1,203,125
1,218,750
1,234,375
1,250,000
1,265,625
1,281,250
1,296,875
1,312,500
1,328,125
1,343,750
POKOK
6,875,000
6,979,167
7,083,333
7,187,500
7,291,667
7,395,833
7,500,000
7,604,167
7,708,333
7,812,500
7,916,667
8,020,833
8,125,000
8,229,167
8,333,333
8,437,500
8,541,667
8,645,833
8,750,000
8,854,167
8,958,333
PLAFOND
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
859,375
875,000
890,625
906,250
921,875
937,500
953,125
968,750
984,375
1,000,000
1,015,625
5,729,167
5,833,333
5,937,500
6,041,667
6,145,833
6,250,000
6,354,167
6,458,333
6,562,500
6,666,667
6,770,833
137,500,000
140,000,000
142,500,000
145,000,000
147,500,000
150,000,000
152,500,000
155,000,000
157,500,000
160,000,000
162,500,000
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
1,359,375
1,375,000
1,390,625
1,406,250
1,421,875
1,437,500
1,453,125
1,468,750
1,484,375
1,500,000
1,515,625
9,062,500
9,166,667
9,270,833
9,375,000
9,479,167
9,583,333
9,687,500
9,791,667
9,895,833
###
###
###
###
###
###
###
###
###
###
###
###
###

JK. WAKTU
:
12 BULAN (1 TAHUN)
SUKU BUNGA
:
0.63%
NO.
GAJI
CICILAN
BUNGA
POKOK
PLAFOND
CICILAN
12,690,972
7,614,583
531,250
7,083,333
85,000,000
65
24,635,417
14,781,250
1,031,250
13,750,000
165,000,000
625,000
7,500,000
34
13,064,236
7,838,542
546,875
7,291,667
87,500,000
66
25,008,681
15,005,208
1,046,875
13,958,333
167,500,000
833,333
10,000,000
35
13,437,500
8,062,500
562,500
7,500,000
90,000,000
67
25,381,944
15,229,167
1,062,500
14,166,667
170,000,000
78,125
1,041,667
12,500,000
36
13,810,764
8,286,458
578,125
7,708,333
92,500,000
68
25,755,208
15,453,125
1,078,125
14,375,000
172,500,000
1,343,750
93,750
1,250,000
15,000,000
37
14,184,028
8,510,417
593,750
7,916,667
95,000,000
69
26,128,472
15,677,083
1,093,750
14,583,333
175,000,000
2,612,847
1,567,708
109,375
1,458,333
17,500,000
38
14,557,292
8,734,375
609,375
8,125,000
97,500,000
70
26,501,736
15,901,042
1,109,375
14,791,667
177,500,000
2,986,111
1,791,667
125,000
1,666,667
20,000,000
39
14,930,556
8,958,333
625,000
8,333,333
100,000,000
71
26,875,000
16,125,000
1,125,000
15,000,000
180,000,000
3,359,375
2,015,625
140,625
1,875,000
22,500,000
40
15,303,819
9,182,292
640,625
8,541,667
102,500,000
72
27,248,264
16,348,958
1,140,625
15,208,333
182,500,000
3,732,639
2,239,583
156,250
2,083,333
25,000,000
41
15,677,083
9,406,250
656,250
8,750,000
105,000,000
73
27,621,528
16,572,917
1,156,250
15,416,667
185,000,000
10
4,105,903
2,463,542
171,875
2,291,667
27,500,000
42
16,050,347
9,630,208
671,875
8,958,333
107,500,000
74
27,994,792
16,796,875
1,171,875
15,625,000
187,500,000
11
4,479,167
2,687,500
187,500
2,500,000
30,000,000
43
16,423,611
9,854,167
687,500
9,166,667
110,000,000
75
28,368,056
17,020,833
1,187,500
15,833,333
190,000,000
12
4,852,431
2,911,458
203,125
2,708,333
32,500,000
44
16,796,875
10,078,125
703,125
9,375,000
112,500,000
76
28,741,319
17,244,792
1,203,125
16,041,667
192,500,000
13
5,225,694
3,135,417
218,750
2,916,667
35,000,000
45
17,170,139
10,302,083
718,750
9,583,333
115,000,000
77
29,114,583
17,468,750
1,218,750
16,250,000
195,000,000
14
5,598,958
3,359,375
234,375
3,125,000
37,500,000
46
17,543,403
10,526,042
734,375
9,791,667
117,500,000
78
29,487,847
17,692,708
1,234,375
16,458,333
197,500,000
15
5,972,222
3,583,333
250,000
3,333,333
40,000,000
47
17,916,667
10,750,000
750,000
10,000,000
120,000,000
79
29,861,111
17,916,667
1,250,000
16,666,667
200,000,000
16
6,345,486
3,807,292
265,625
3,541,667
42,500,000
48
18,289,931
10,973,958
765,625
10,208,333
122,500,000
80
30,234,375
18,140,625
1,265,625
16,875,000
202,500,000
17
6,718,750
4,031,250
281,250
3,750,000
45,000,000
49
18,663,194
11,197,917
781,250
10,416,667
125,000,000
81
30,607,639
18,364,583
1,281,250
17,083,333
205,000,000
18
7,092,014
4,255,208
296,875
3,958,333
47,500,000
50
19,036,458
11,421,875
796,875
10,625,000
127,500,000
82
30,980,903
18,588,542
1,296,875
17,291,667
207,500,000
19
7,465,278
4,479,167
312,500
4,166,667
50,000,000
51
19,409,722
11,645,833
812,500
10,833,333
130,000,000
83
31,354,167
18,812,500
1,312,500
17,500,000
210,000,000
20
7,838,542
4,703,125
328,125
4,375,000
52,500,000
52
19,782,986
11,869,792
828,125
11,041,667
132,500,000
84
31,727,431
19,036,458
1,328,125
17,708,333
212,500,000
21
8,211,806
4,927,083
343,750
4,583,333
55,000,000
53
20,156,250
12,093,750
843,750
11,250,000
135,000,000
85
32,100,694
19,260,417
1,343,750
17,916,667
215,000,000
22
8,585,069
5,151,042
359,375
4,791,667
57,500,000
54
20,529,514
12,317,708
859,375
11,458,333
137,500,000
86
32,473,958
19,484,375
1,359,375
18,125,000
217,500,000
23
8,958,333
5,375,000
375,000
5,000,000
60,000,000
55
20,902,778
12,541,667
875,000
11,666,667
140,000,000
87
32,847,222
19,708,333
1,375,000
18,333,333
220,000,000
24
9,331,597
5,598,958
390,625
5,208,333
62,500,000
56
21,276,042
12,765,625
890,625
11,875,000
142,500,000
88
33,220,486
19,932,292
1,390,625
18,541,667
222,500,000
25
9,704,861
5,822,917
406,250
5,416,667
65,000,000
57
21,649,306
12,989,583
906,250
12,083,333
145,000,000
89
33,593,750
20,156,250
1,406,250
18,750,000
225,000,000
26
10,078,125
6,046,875
421,875
5,625,000
67,500,000
58
22,022,569
13,213,542
921,875
12,291,667
147,500,000
90
33,967,014
20,380,208
1,421,875
18,958,333
227,500,000
27
10,451,389
6,270,833
437,500
5,833,333
70,000,000
59
22,395,833
13,437,500
937,500
12,500,000
150,000,000
91
34,340,278
20,604,167
1,437,500
19,166,667
230,000,000
28
10,824,653
6,494,792
453,125
6,041,667
72,500,000
60
22,769,097
13,661,458
953,125
12,708,333
152,500,000
92
34,713,542
20,828,125
1,453,125
19,375,000
232,500,000
29
11,197,917
6,718,750
468,750
6,250,000
75,000,000
61
23,142,361
13,885,417
968,750
12,916,667
155,000,000
93
35,086,806
21,052,083
1,468,750
19,583,333
235,000,000
30
11,571,181
6,942,708
484,375
6,458,333
77,500,000
62
23,515,625
14,109,375
984,375
13,125,000
157,500,000
94
35,460,069
21,276,042
1,484,375
19,791,667
237,500,000
31
11,944,444
7,166,667
500,000
6,666,667
80,000,000
63
23,888,889
14,333,333
1,000,000
13,333,333
160,000,000
95
35,833,333
21,500,000
1,500,000
20,000,000
240,000,000
32
12,317,708
7,390,625
515,625
6,875,000
82,500,000
64
24,262,153
14,557,292
1,015,625
13,541,667
162,500,000
96
36,206,597
21,723,958
1,515,625
20,208,333
242,500,000
447,917
31,250
416,667
1,119,792
671,875
46,875
1,493,056
895,833
62,500
1,866,319
1,119,792
2,239,583
GAJI
CICILAN
BUNGA
POKOK
NO.
BUNGA
POKOK
PLAFOND
GAJI
33
746,528
NO.
PLAFOND
5,000,000
JUMLAH PINJAMAN DIKURANGI :

1, PROVISI 1%
2. ASURANSI 0,8%
3. BLOKIR ANGSURAN 1X
SIMULASI BRI
No
Nama
Nilai Pembiayaan
(Rp.)
Jangka
Waktu
(bulan)
Tujuan
Penggunaan
Biaya
Biaya
Asuransi
Provisi 1%
0.8%
XXXXXX
70,000,000
36
Multiguna
700,000
XXXXXX
50,000,000
36
Multiguna
500,000
Blokir 1x
Angsuran
Nilai Biaya
Biaya
TOTAL DITERIMA PD
SAAT PENCAIRAN
560,000
2,411,111
3,671,111
66,328,889
400,000
1,722,222
2,622,222
47,377,778

Tabel Simulasi Bri

Transféré par

Informations du document

Copyright

Formats disponibles

Partager ce document

Partager ou intégrer le document

Options de partage

Avez-vous trouvé ce document utile ?

Ce contenu est-il inapproprié ?

Droits d'auteur :

Formats disponibles

Tabel Simulasi Bri

Transféré par

Droits d'auteur :

Formats disponibles

TABEL ANGSURAN KREDIT BRIGUNA KP3 - PLN

TABEL ANGSURAN KREDIT BRIGUNA KP3 - PLN

TABEL ANGSURAN KREDIT BRIGUNA KP3 - PLN

TABEL ANGSURAN KREDIT BRIGUNA KP3 -PLN

TABEL ANGSURAN KREDIT BRIGUNA KP3 - PLN

JUMLAH PINJAMAN DIKURANGI :

Vous aimerez peut-être aussi