2016-tabel angs flpp 2016
Post on 07-Aug-2018
218 Views
Preview:
TRANSCRIPT
-
8/20/2019 2016-Tabel Angs Flpp 2016
1/3
FLPP-DP1% fixed income
Page 1
Harga Jual Rumah FLPP: Rp. 116,500,000
TABEL ANGSURAN KPR RSH-FLPP Uang Muka 1% : Rp. 1,165,000
SUKU BUNGA 5.00% KPR - BTN : Rp. 115,335,000
JML KREDITJUMLAH ANGSURAN PER BULAN UNTUK JANGKA WAKTU
5 10 12 15 18 20
66500000 1!"##$5 "1"6"1 6!5!0 5&&$#6 "06$ 6""
"1500000 1&"6!! ""16&1 6"!!51 5"0 50#"1! "$11!
"6500000 1"!6 $!55#1 "1#!61 611$! 55&5" 51156
$1500000 156$"0& $"#551 "66!"! 65&! 5$1001 5#$0$6500000 166#& #&&51! $1&!$& 6#6" 61665 5"$15
#1500000 1"611$! #$""! $60!#& "&60# 65!!$# 611$#
#6500000 1$5"!! 101&! #0"&0 """5! 6$"#& 65!$
101500000 1#5&661 10#5! #5&1 $1$#5 "!&5"$ 6"$"1$
10!000000 1#6&!$5 1100"$$ #5#015 $1$#0# "!"1! 6$!061
110000000 !11"!6$ 11$"1!5 10&!&! $$&1&" "$1"& "&555"
115000000 !!1&50$ 1!10$5 10$1!& #!&!$0 $1#$1" "6$##1
-
8/20/2019 2016-Tabel Angs Flpp 2016
2/3
FLPP-DP 5% non fixed income
Page 2
Harga Jual Rumah FLPP: Rp. 116,500,000
TABEL ANGSURAN KPR RSH-FLPP Uang Muka 1% : Rp. 5,825,000
SUKU BUNGA 5.00% KPR - BTN : Rp. 110,675,000
JML KREDITJUMLAH ANGSURAN PER BULAN UNTUK JANGKA WAKTU
5 10 12 15 18 20
66500000 1!"##$5 "1"6"1 6!5!0 5&&$#6 "06$ 6""
"1500000 1&"6!! ""16&1 6"!!51 5"0 50#"1! "$11!
"6500000 1"!6 $!55#1 "1#!61 611$! 55&5" 51156
$1500000 156$"0& $"#551 "66!"! 65&! 5$1001 5#$0$6500000 166#& #&&51! $1&!$& 6#6" 61665 5"$15
#1500000 1"611$! #$""! $60!#& "&60# 65!!$# 611$#
#6500000 1$5"!! 101&! #0"&0 """5! 6$"#& 65!$
101500000 1#5&661 10#5! #5&1 $1$#5 "!&5"$ 6"$"1$
10!000000 1#6&!$5 1100"$$ #5#015 $1$#0# "!"1! 6$!061
110000000 !11"!6$ 11$"1!5 10&!&! $$&1&" "$1"& "&555"
115000000 !!1&50$ 1!10$5 10$1!& #!&!$0 $1#$1" "6$##1
-
8/20/2019 2016-Tabel Angs Flpp 2016
3/3
TABEL ANGSURAN
NAMA NASABAH : MR.TUAN
NO. REKENING :ALAMAT : USAHA
LIMIT KREDIT : Rp. 120,000,000
SUKU BUNGA ( * ) : 16.00% ### pe !"$
&ANGKA 'AKTU : 2 !"$ 2 $"
ANGSURAN + BLN : Rp. ### DIBULATKAN Rp. ,-6,000
TEL/ON :
ATGL BLN THN
&ML ANGSURANBAKI DEBET A N G S U R A N
/OKOK B U N G ALIMIT KREDIT Rp. 120,000,000
1 8 2015 Rp. 5,876,000 Rp. 115,724,000 Rp. 4,276,000 Rp. 1,600,000
2 9 2015 Rp. 5,876,000 Rp. 111,390,987 Rp. 4,333,013 Rp. 1,542,987
3 10 2015 Rp. 5,876,000 Rp. 107,000,200 Rp. 4,390,787 Rp. 1,485,213
4 11 2015 Rp. 5,876,000 Rp. 102,550,869 Rp. 4,449,331 Rp. 1,426,669
5 12 2015 Rp. 5,876,000 Rp. 98,042,214 Rp. 4,508,655 Rp. 1,367,345
6 1 2016 Rp. 5,876,000 Rp. 93,473,444 Rp. 4,568,770 Rp. 1,307,230
7 2 2016 Rp. 5,876,000 Rp. 88,843,756 Rp. 4,629,687 Rp. 1,246,313
8 3 2016 Rp. 5,876,000 Rp. 84,152,340 Rp. 4,691,417 Rp. 1,184,583
9 4 2016 Rp. 5,876,000 Rp. 79,398,371 Rp. 4,753,969 Rp. 1,122,031
10 5 2016 Rp. 5,876,000 Rp. 74,581,016 Rp. 4,817,355 Rp. 1,058,645
11 6 2016 Rp. 5,876,000 Rp. 69,699,429 Rp. 4,881,586 Rp. 994,41412 7 2016 Rp. 5,876,000 Rp. 64,752,755 Rp. 4,946,674 Rp. 929,326
13 8 2016 Rp. 5,876,000 Rp. 59,740,125 Rp. 5,012,630 Rp. 863,370
14 9 2016 Rp. 5,876,000 Rp. 54,660,660 Rp. 5,079,465 Rp. 796,535
15 10 2016 Rp. 5,876,000 Rp. 49,513,469 Rp. 5,147,191 Rp. 728,809
16 11 2016 Rp. 5,876,000 Rp. 44,297,648 Rp. 5,215,820 Rp. 660,180
17 12 2016 Rp. 5,876,000 Rp. 39,012,284 Rp. 5,285,365 Rp. 590,635
18 1 2017 Rp. 5,876,000 Rp. 33,656,448 Rp. 5,355,836 Rp. 520,164
19 2 2017 Rp. 5,876,000 Rp. 28,229,200 Rp. 5,427,247 Rp. 448,753
20 3 2017 Rp. 5,876,000 Rp. 22,729,590 Rp. 5,499,611 Rp. 376,389
21 4 2017 Rp. 5,876,000 Rp. 17,156,651 Rp. 5,572,939 Rp. 303,061
22 5 2017 Rp. 5,876,000 Rp. 11,509,406 Rp. 5,647,245 Rp. 228,755
23 6 2017 Rp. 5,876,000 Rp. 5,786,865 Rp. 5,722,541 Rp. 153,459
24 7 2017 Rp. 5,876,000 Rp. 0 Rp. 5,798,842 Rp. 77,158
25 8 2017 Rp. 0 Rp. 0 Rp. 0 Rp. 0
26 9 2017 Rp. 0 Rp. 0 Rp. 0 Rp. 0
27 10 2017 Rp. 0 Rp. 0 Rp. 0 Rp. 0
28 11 2017 Rp. 0 Rp. 0 Rp. 0 Rp. 0
29 12 2017 Rp. 0 Rp. 0 Rp. 0 Rp. 0
30 1 2018 Rp. 0 Rp. 0 Rp. 0 Rp. 0
31 2 2018 Rp. 0 Rp. 0 Rp. 0 Rp. 0
32 3 2018 Rp. 0 Rp. 0 Rp. 0 Rp. 0
33 4 2018 Rp. 0 Rp. 0 Rp. 0 Rp. 0
34 5 2018 Rp. 0 Rp. 0 Rp. 0 Rp. 0
35 6 2018 Rp. 0 Rp. 0 Rp. 0 Rp. 0
36 7 2018 Rp. 0 Rp. 0 Rp. 0 Rp. 0
Rp. ### Rp. ### Rp. ###
Disetujui oleh, Ba!a A"eh, 14 #e$%ua%i 2016
De$itu% /T. BANK TABUNGAN NEGARA (/ee) T!
&ato% 'a$a( Ba!a A"eh
MR.TUAN
top related