Vous êtes sur la page 1sur 11

TABEL ANGSURAN "BUMI VILLA JATILUHUR

TIPE : A
ANGSURAN SELAMA 25 TAHUN

Bunga Per Tahun 6,21% Hutang Biaya


Bunga Per Bulan 3,21% 101.56 Awal Bunga
1 0.993 123.20 1,000,000 7,243,063
2 0.986 1,243,063 7,235,576
3 0.979 1,478,638 7,228,036
4 0.972 1,706,675 7,220,443
5 0.965 1,927,118 7,212,796
6 0.959 2,139,914 7,205,095
7 0.952 2,345,009 7,197,340
8 0.945 2,542,349 7,189,529
9 0.938 2,731,878 7,181,663
10 0.932 2,913,541 7,173,742
11 0.925 3,087,283 7,165,764
12 0.919 3,253,047 7,157,730
13 0.912 3,410,777 7,149,639
14 0.906 3,560,416 7,141,490
15 0.900 3,701,906 7,133,284
16 0.893 3,835,191 7,125,020
17 0.887 3,960,211 7,116,697
18 0.881 4,076,908 7,108,316
19 0.874 4,185,224 7,099,875
20 0.868 4,285,098 7,091,374
21 0.862 4,376,472 7,082,813
22 0.856 4,459,284 7,074,191
23 0.850 4,533,475 7,065,508
24 0.844 4,598,983 7,056,764
25 0.838 4,655,747 7,047,957
26 0.832 4,703,704 7,039,089
27 0.826 4,742,793 7,030,157
28 0.821 4,772,950 7,021,163
29 0.815 4,794,113 7,012,104
30 0.809 4,806,217 7,002,982
31 0.803 4,809,198 6,993,794
32 0.798 4,802,993 6,984,542
33 0.792 4,787,535 6,975,224
34 0.787 4,762,759 6,965,840
35 0.781 4,728,599 6,956,390
36 0.776 4,684,989 6,946,873
37 0.770 4,631,862 6,937,288
38 0.765 4,569,150 6,927,636
39 0.759 4,496,786 6,917,915
40 0.754 4,414,701 6,908,125
41 0.749 4,322,826 6,898,266
42 0.743 4,221,091 6,888,337
43 0.738 4,109,428 6,878,338
44 0.733 3,987,766 6,868,268
45 0.728 3,856,033 6,858,126
46 0.723 3,714,160 6,847,913
47 0.718 3,562,072 6,837,627
48 0.713 3,399,699 6,827,269
49 0.708 3,226,968 6,816,837
50 0.703 3,043,805 6,806,331
51 0.698 2,850,136 6,795,751
52 0.693 2,645,887 6,785,096
53 0.688 2,430,983 6,774,365
54 0.683 2,205,348 6,763,559
55 0.678 1,968,907 6,752,676
56 0.673 1,721,583 6,741,715
57 0.669 1,463,298 6,730,678
58 0.664 1,193,976 6,719,561
59 0.659 913,537 6,708,367
60 0.655 621,904 6,697,093
61 0.650 318,996 6,685,739
62 0.646 4,735 6,674,304
63 0.641 (320,961) 6,662,789
64 0.637 (658,171) 6,651,192
65 0.632 (1,006,979) 6,639,513
66 0.628 (1,367,466) 6,627,751
67 0.623 (1,739,715) 6,615,906
68 0.619 (2,123,809) 6,603,977
69 0.614 (2,519,832) 6,591,964
70 0.610 (2,927,868) 6,579,865
71 0.606 (3,348,003) 6,567,681
72 0.602 (3,780,322) 6,555,410
73 0.597 (4,224,912) 6,543,053
74 0.593 (4,681,859) 6,530,608
75 0.589 (5,151,251) 6,518,074
76 0.585 (5,633,177) 6,505,452
77 0.581 (6,127,724) 6,492,741
78 0.577 (6,634,983) 6,479,940
79 0.573 (7,155,044) 6,467,048
80 0.569 (7,687,996) 6,454,064
81 0.565 (8,233,932) 6,440,989
82 0.561 (8,792,943) 6,427,821
83 0.557 (9,365,122) 6,414,560
84 0.553 (9,950,563) 6,401,204
85 0.549 (10,549,358) 6,387,755
86 0.545 (11,161,604) 6,374,209
87 0.541 (11,787,394) 6,360,568
88 0.537 (12,426,826) 6,346,831
89 0.534 (13,079,995) 6,332,996
90 0.530 (13,746,999) 6,319,063
91 0.526 (14,427,936) 6,305,031
92 0.522 (15,122,905) 6,290,900
93 0.519 (15,832,005) 6,276,669
94 0.515 (16,555,336) 6,262,337
95 0.511 (17,292,998) 6,247,904
96 0.508 (18,045,095) 6,233,368
97 0.504 (18,811,727) 6,218,729
98 0.501 (19,592,997) 6,203,987
99 0.497 (20,389,010) 6,189,140
100 0.494 (21,199,870) 6,174,188
101 0.490 (22,025,681) 6,159,131
102 0.487 (22,866,551) 6,143,966
103 0.483 (23,722,585) 6,128,694
104 0.480 (24,593,890) 6,113,314
105 0.477 (25,480,576) 6,097,825
106 0.473 (26,382,751) 6,082,226
107 0.470 (27,300,525) 6,066,517
108 0.467 (28,234,008) 6,050,697
109 0.463 (29,183,311) 6,034,764
110 0.460 (30,148,547) 6,018,719
111 0.457 (31,129,828) 6,002,560
112 0.454 (32,127,269) 5,986,286
113 0.450 (33,140,983) 5,969,897
114 0.447 (34,171,086) 5,953,392
115 0.444 (35,217,693) 5,936,771
116 0.441 (36,280,923) 5,920,031
117 0.438 (37,360,892) 5,903,173
118 0.435 (38,457,719) 5,886,195
119 0.432 (39,571,524) 5,869,098
120 0.429 (40,702,426) 5,851,879
121 0.426 (41,850,547) 5,834,538
122 0.423 (43,016,010) 5,817,074
123 0.420 (44,198,936) 5,799,487
124 0.417 (45,399,449) 5,781,775
125 0.414 (46,617,674) 5,763,937
126 0.411 (47,853,737) 5,745,974
127 0.408 (49,107,763) 5,727,883
128 0.405 (50,379,881) 5,709,663
129 0.402 (51,670,217) 5,691,315
130 0.399 (52,978,902) 5,672,837
131 0.397 (54,306,065) 5,654,228
132 0.394 (55,651,838) 5,635,487
133 0.391 (57,016,351) 5,616,613
134 0.388 (58,399,737) 5,597,606
135 0.386 (59,802,131) 5,578,464
136 0.383 (61,223,667) 5,559,187
137 0.380 (62,664,481) 5,539,772
138 0.378 (64,124,708) 5,520,221
139 0.375 (65,604,487) 5,500,531
140 0.372 (67,103,957) 5,480,701
141 0.370 (68,623,255) 5,460,731
142 0.367 (70,162,524) 5,440,620
143 0.364 (71,721,905) 5,420,366
144 0.362 (73,301,539) 5,399,968
145 0.359 (74,901,571) 5,379,426
146 0.357 (76,522,144) 5,358,739
147 0.354 (78,163,405) 5,337,905
148 0.352 (79,825,500) 5,316,924
149 0.349 (81,508,577) 5,295,793
150 0.347 (83,212,783) 5,274,514
151 0.344 (84,938,270) 5,253,083
152 0.342 (86,685,187) 5,231,501
153 0.340 (88,453,686) 5,209,766
154 0.337 (90,243,920) 5,187,876
155 0.335 (92,056,044) 5,165,832
156 0.333 (93,890,212) 5,143,632
157 0.330 (95,746,580) 5,121,274
158 0.328 (97,625,306) 5,098,758
159 0.326 (99,526,548) 5,076,083
160 0.323 (101,450,465) 5,053,247
161 0.321 (103,397,218) 5,030,249
162 0.319 (105,366,969) 5,007,088
163 0.316 (107,359,881) 4,983,763
164 0.314 (109,376,118) 4,960,273
165 0.312 (111,415,844) 4,936,617
166 0.310 (113,479,227) 4,912,793
167 0.308 (115,566,434) 4,888,800
168 0.306 (117,677,634) 4,864,638
169 0.303 (119,812,997) 4,840,304
170 0.301 (121,972,693) 4,815,798
171 0.299 (124,156,895) 4,791,118
172 0.297 (126,365,777) 4,766,263
173 0.295 (128,599,514) 4,741,233
174 0.293 (130,858,282) 4,716,025
175 0.291 (133,142,257) 4,690,638
176 0.289 (135,451,619) 4,665,072
177 0.287 (137,786,547) 4,639,324
178 0.285 (140,147,222) 4,613,395
179 0.283 (142,533,828) 4,587,281
180 0.281 (144,946,546) 4,560,983
101.557 1,111,614,436

1,260,000,000
UR

Angsuran Hutang + Angsuran Sisa


Pokok Bunga Pokok + Bunga Hutang Harga Rumah
(243,063) 8,243,063 7,000,000 1,243,063 Down Payment
(235,576) 8,478,638 7,000,000 1,478,638 Hutang KPR
(228,036) 8,706,675 7,000,000 1,706,675 Angsuran per bulan
(220,443) 8,927,118 7,000,000 1,927,118 Waktu Kredit
(212,796) 9,139,914 7,000,000 2,139,914
(205,095) 9,345,009 7,000,000 2,345,009 Akumulasi present
(197,340) 9,542,349 7,000,000 2,542,349 value untuk Rp 1
(189,529) 9,731,878 7,000,000 2,731,878 selama 180 bulan
(181,663) 9,913,541 7,000,000 2,913,541
(173,742) 10,087,283 7,000,000 3,087,283 Jadi Bunga KPR/th
(165,764) 10,253,047 7,000,000 3,253,047
(157,730) 10,410,777 7,000,000 3,410,777
(149,639) 10,560,416 7,000,000 3,560,416
(141,490) 10,701,906 7,000,000 3,701,906
(133,284) 10,835,191 7,000,000 3,835,191
(125,020) 10,960,211 7,000,000 3,960,211
(116,697) 11,076,908 7,000,000 4,076,908
(108,316) 11,185,224 7,000,000 4,185,224
(99,875) 11,285,098 7,000,000 4,285,098
(91,374) 11,376,472 7,000,000 4,376,472
(82,813) 11,459,284 7,000,000 4,459,284
(74,191) 11,533,475 7,000,000 4,533,475
(65,508) 11,598,983 7,000,000 4,598,983
(56,764) 11,655,747 7,000,000 4,655,747
(47,957) 11,703,704 7,000,000 4,703,704
(39,089) 11,742,793 7,000,000 4,742,793
(30,157) 11,772,950 7,000,000 4,772,950
(21,163) 11,794,113 7,000,000 4,794,113
(12,104) 11,806,217 7,000,000 4,806,217
(2,982) 11,809,198 7,000,000 4,809,198
6,206 11,802,993 7,000,000 4,802,993
15,458 11,787,535 7,000,000 4,787,535
24,776 11,762,759 7,000,000 4,762,759
34,160 11,728,599 7,000,000 4,728,599
43,610 11,684,989 7,000,000 4,684,989
53,127 11,631,862 7,000,000 4,631,862
62,712 11,569,150 7,000,000 4,569,150
72,364 11,496,786 7,000,000 4,496,786
82,085 11,414,701 7,000,000 4,414,701
91,875 11,322,826 7,000,000 4,322,826
101,734 11,221,091 7,000,000 4,221,091
111,663 11,109,428 7,000,000 4,109,428
121,662 10,987,766 7,000,000 3,987,766
131,732 10,856,033 7,000,000 3,856,033
141,874 10,714,160 7,000,000 3,714,160
152,087 10,562,072 7,000,000 3,562,072
162,373 10,399,699 7,000,000 3,399,699
172,731 10,226,968 7,000,000 3,226,968
183,163 10,043,805 7,000,000 3,043,805
193,669 9,850,136 7,000,000 2,850,136
204,249 9,645,887 7,000,000 2,645,887
214,904 9,430,983 7,000,000 2,430,983
225,635 9,205,348 7,000,000 2,205,348
236,441 8,968,907 7,000,000 1,968,907
247,324 8,721,583 7,000,000 1,721,583
258,285 8,463,298 7,000,000 1,463,298
269,322 8,193,976 7,000,000 1,193,976
280,439 7,913,537 7,000,000 913,537
291,633 7,621,904 7,000,000 621,904
302,907 7,318,996 7,000,000 318,996
314,261 7,004,735 7,000,000 4,735
325,696 6,679,039 7,000,000 (320,961)
337,211 6,341,829 7,000,000 (658,171)
348,808 5,993,021 7,000,000 (1,006,979)
360,487 5,632,534 7,000,000 (1,367,466)
372,249 5,260,285 7,000,000 (1,739,715)
384,094 4,876,191 7,000,000 (2,123,809)
396,023 4,480,168 7,000,000 (2,519,832)
408,036 4,072,132 7,000,000 (2,927,868)
420,135 3,651,997 7,000,000 (3,348,003)
432,319 3,219,678 7,000,000 (3,780,322)
444,590 2,775,088 7,000,000 (4,224,912)
456,947 2,318,141 7,000,000 (4,681,859)
469,392 1,848,749 7,000,000 (5,151,251)
481,926 1,366,823 7,000,000 (5,633,177)
494,548 872,276 7,000,000 (6,127,724)
507,259 365,017 7,000,000 (6,634,983)
520,060 (155,044) 7,000,000 (7,155,044)
532,952 (687,996) 7,000,000 (7,687,996)
545,936 (1,233,932) 7,000,000 (8,233,932)
559,011 (1,792,943) 7,000,000 (8,792,943)
572,179 (2,365,122) 7,000,000 (9,365,122)
585,440 (2,950,563) 7,000,000 (9,950,563)
598,796 (3,549,358) 7,000,000 (10,549,358)
612,245 (4,161,604) 7,000,000 (11,161,604)
625,791 (4,787,394) 7,000,000 (11,787,394)
639,432 (5,426,826) 7,000,000 (12,426,826)
653,169 (6,079,995) 7,000,000 (13,079,995)
667,004 (6,746,999) 7,000,000 (13,746,999)
680,937 (7,427,936) 7,000,000 (14,427,936)
694,969 (8,122,905) 7,000,000 (15,122,905)
709,100 (8,832,005) 7,000,000 (15,832,005)
723,331 (9,555,336) 7,000,000 (16,555,336)
737,663 (10,292,998) 7,000,000 (17,292,998)
752,096 (11,045,095) 7,000,000 (18,045,095)
766,632 (11,811,727) 7,000,000 (18,811,727)
781,271 (12,592,997) 7,000,000 (19,592,997)
796,013 (13,389,010) 7,000,000 (20,389,010)
810,860 (14,199,870) 7,000,000 (21,199,870)
825,812 (15,025,681) 7,000,000 (22,025,681)
840,869 (15,866,551) 7,000,000 (22,866,551)
856,034 (16,722,585) 7,000,000 (23,722,585)
871,306 (17,593,890) 7,000,000 (24,593,890)
886,686 (18,480,576) 7,000,000 (25,480,576)
902,175 (19,382,751) 7,000,000 (26,382,751)
917,774 (20,300,525) 7,000,000 (27,300,525)
933,483 (21,234,008) 7,000,000 (28,234,008)
949,303 (22,183,311) 7,000,000 (29,183,311)
965,236 (23,148,547) 7,000,000 (30,148,547)
981,281 (24,129,828) 7,000,000 (31,129,828)
997,440 (25,127,269) 7,000,000 (32,127,269)
1,013,714 (26,140,983) 7,000,000 (33,140,983)
1,030,103 (27,171,086) 7,000,000 (34,171,086)
1,046,608 (28,217,693) 7,000,000 (35,217,693)
1,063,229 (29,280,923) 7,000,000 (36,280,923)
1,079,969 (30,360,892) 7,000,000 (37,360,892)
1,096,827 (31,457,719) 7,000,000 (38,457,719)
1,113,805 (32,571,524) 7,000,000 (39,571,524)
1,130,902 (33,702,426) 7,000,000 (40,702,426)
1,148,121 (34,850,547) 7,000,000 (41,850,547)
1,165,462 (36,016,010) 7,000,000 (43,016,010)
1,182,926 (37,198,936) 7,000,000 (44,198,936)
1,200,513 (38,399,449) 7,000,000 (45,399,449)
1,218,225 (39,617,674) 7,000,000 (46,617,674)
1,236,063 (40,853,737) 7,000,000 (47,853,737)
1,254,026 (42,107,763) 7,000,000 (49,107,763)
1,272,117 (43,379,881) 7,000,000 (50,379,881)
1,290,337 (44,670,217) 7,000,000 (51,670,217)
1,308,685 (45,978,902) 7,000,000 (52,978,902)
1,327,163 (47,306,065) 7,000,000 (54,306,065)
1,345,772 (48,651,838) 7,000,000 (55,651,838)
1,364,513 (50,016,351) 7,000,000 (57,016,351)
1,383,387 (51,399,737) 7,000,000 (58,399,737)
1,402,394 (52,802,131) 7,000,000 (59,802,131)
1,421,536 (54,223,667) 7,000,000 (61,223,667)
1,440,813 (55,664,481) 7,000,000 (62,664,481)
1,460,228 (57,124,708) 7,000,000 (64,124,708)
1,479,779 (58,604,487) 7,000,000 (65,604,487)
1,499,469 (60,103,957) 7,000,000 (67,103,957)
1,519,299 (61,623,255) 7,000,000 (68,623,255)
1,539,269 (63,162,524) 7,000,000 (70,162,524)
1,559,380 (64,721,905) 7,000,000 (71,721,905)
1,579,634 (66,301,539) 7,000,000 (73,301,539)
1,600,032 (67,901,571) 7,000,000 (74,901,571)
1,620,574 (69,522,144) 7,000,000 (76,522,144)
1,641,261 (71,163,405) 7,000,000 (78,163,405)
1,662,095 (72,825,500) 7,000,000 (79,825,500)
1,683,076 (74,508,577) 7,000,000 (81,508,577)
1,704,207 (76,212,783) 7,000,000 (83,212,783)
1,725,486 (77,938,270) 7,000,000 (84,938,270)
1,746,917 (79,685,187) 7,000,000 (86,685,187)
1,768,499 (81,453,686) 7,000,000 (88,453,686)
1,790,234 (83,243,920) 7,000,000 (90,243,920)
1,812,124 (85,056,044) 7,000,000 (92,056,044)
1,834,168 (86,890,212) 7,000,000 (93,890,212)
1,856,368 (88,746,580) 7,000,000 (95,746,580)
1,878,726 (90,625,306) 7,000,000 (97,625,306)
1,901,242 (92,526,548) 7,000,000 (99,526,548)
1,923,917 (94,450,465) 7,000,000 (101,450,465)
1,946,753 (96,397,218) 7,000,000 (103,397,218)
1,969,751 (98,366,969) 7,000,000 (105,366,969)
1,992,912 (100,359,881) 7,000,000 (107,359,881)
2,016,237 (102,376,118) 7,000,000 (109,376,118)
2,039,727 (104,415,844) 7,000,000 (111,415,844)
2,063,383 (106,479,227) 7,000,000 (113,479,227)
2,087,207 (108,566,434) 7,000,000 (115,566,434)
2,111,200 (110,677,634) 7,000,000 (117,677,634)
2,135,362 (112,812,997) 7,000,000 (119,812,997)
2,159,696 (114,972,693) 7,000,000 (121,972,693)
2,184,202 (117,156,895) 7,000,000 (124,156,895)
2,208,882 (119,365,777) 7,000,000 (126,365,777)
2,233,737 (121,599,514) 7,000,000 (128,599,514)
2,258,767 (123,858,282) 7,000,000 (130,858,282)
2,283,975 (126,142,257) 7,000,000 (133,142,257)
2,309,362 (128,451,619) 7,000,000 (135,451,619)
2,334,928 (130,786,547) 7,000,000 (137,786,547)
2,360,676 (133,147,222) 7,000,000 (140,147,222)
2,386,605 (135,533,828) 7,000,000 (142,533,828)
2,412,719 (137,946,546) 7,000,000 (144,946,546)
2,439,017 (140,385,564) 7,000,000 (147,385,564)
148,385,564
1,203,000,000.00
180,450,000.00
1,022,550,000.00
8,300,000.00
180 bulan

123.198795180723

6,21%