simulasi kredit andre

7/26/2019 Simulasi Kredit andre

1/32

SIMULASI KREDIT BANK

FLAT/TETAP

PINJAMAN : 150,000,000.00

LAMA PINJAMAN : 120.00 Bulan

BUNGA : 0.90 Bulan

TOTAL PENGEMBALIAN : 312,000,000.00

N. Bulan P!! Bun"a T#al

1 1 1,250,000.00 1,350,000.00 2,$00,000.00

2 2 1,250,000.00 1,350,000.00 2,$00,000.00

3 3 1,250,000.00 1,350,000.00 2,$00,000.00

% % 1,250,000.00 1,350,000.00 2,$00,000.00

5 5 1,250,000.00 1,350,000.00 2,$00,000.00

$ $ 1,250,000.00 1,350,000.00 2,$00,000.00

& & 1,250,000.00 1,350,000.00 2,$00,000.00' ' 1,250,000.00 1,350,000.00 2,$00,000.00

9 9 1,250,000.00 1,350,000.00 2,$00,000.00

10 10 1,250,000.00 1,350,000.00 2,$00,000.00

11 11 1,250,000.00 1,350,000.00 2,$00,000.00

12 12 1,250,000.00 1,350,000.00 2,$00,000.00

13 13 1,250,000.00 1,350,000.00 2,$00,000.00

1% 1% 1,250,000.00 1,350,000.00 2,$00,000.00

15 15 1,250,000.00 1,350,000.00 2,$00,000.00

1$ 1$ 1,250,000.00 1,350,000.00 2,$00,000.00

1& 1& 1,250,000.00 1,350,000.00 2,$00,000.001' 1' 1,250,000.00 1,350,000.00 2,$00,000.00

19 19 1,250,000.00 1,350,000.00 2,$00,000.00

20 20 1,250,000.00 1,350,000.00 2,$00,000.00

21 21 1,250,000.00 1,350,000.00 2,$00,000.00

22 22 1,250,000.00 1,350,000.00 2,$00,000.00

23 23 1,250,000.00 1,350,000.00 2,$00,000.00

2% 2% 1,250,000.00 1,350,000.00 2,$00,000.00

25 25 1,250,000.00 1,350,000.00 2,$00,000.00

2$ 2$ 1,250,000.00 1,350,000.00 2,$00,000.00

2& 2& 1,250,000.00 1,350,000.00 2,$00,000.00

2' 2' 1,250,000.00 1,350,000.00 2,$00,000.00

29 29 1,250,000.00 1,350,000.00 2,$00,000.00

30 30 1,250,000.00 1,350,000.00 2,$00,000.00

31 31 1,250,000.00 1,350,000.00 2,$00,000.00

32 32 1,250,000.00 1,350,000.00 2,$00,000.00

33 33 1,250,000.00 1,350,000.00 2,$00,000.00


2/32

3% 3% 1,250,000.00 1,350,000.00 2,$00,000.00

35 35 1,250,000.00 1,350,000.00 2,$00,000.00

3$ 3$ 1,250,000.00 1,350,000.00 2,$00,000.00

3& 3& 1,250,000.00 1,350,000.00 2,$00,000.00

3' 3' 1,250,000.00 1,350,000.00 2,$00,000.00

39 39 1,250,000.00 1,350,000.00 2,$00,000.00

%0 %0 1,250,000.00 1,350,000.00 2,$00,000.00

%1 %1 1,250,000.00 1,350,000.00 2,$00,000.00

%2 %2 1,250,000.00 1,350,000.00 2,$00,000.00

%3 %3 1,250,000.00 1,350,000.00 2,$00,000.00

%% %% 1,250,000.00 1,350,000.00 2,$00,000.00

%5 %5 1,250,000.00 1,350,000.00 2,$00,000.00

%$ %$ 1,250,000.00 1,350,000.00 2,$00,000.00

%& %& 1,250,000.00 1,350,000.00 2,$00,000.00

%' %' 1,250,000.00 1,350,000.00 2,$00,000.00

%9 %9 1,250,000.00 1,350,000.00 2,$00,000.0050 50 1,250,000.00 1,350,000.00 2,$00,000.00

51 51 1,250,000.00 1,350,000.00 2,$00,000.00

52 52 1,250,000.00 1,350,000.00 2,$00,000.00

53 53 1,250,000.00 1,350,000.00 2,$00,000.00

5% 5% 1,250,000.00 1,350,000.00 2,$00,000.00

55 55 1,250,000.00 1,350,000.00 2,$00,000.00

5$ 5$ 1,250,000.00 1,350,000.00 2,$00,000.00

5& 5& 1,250,000.00 1,350,000.00 2,$00,000.00

5' 5' 1,250,000.00 1,350,000.00 2,$00,000.00

59 59 1,250,000.00 1,350,000.00 2,$00,000.00$0 $0 1,250,000.00 1,350,000.00 2,$00,000.00

$1 $1 1,250,000.00 1,350,000.00 2,$00,000.00

$2 $2 1,250,000.00 1,350,000.00 2,$00,000.00

$3 $3 1,250,000.00 1,350,000.00 2,$00,000.00

$% $% 1,250,000.00 1,350,000.00 2,$00,000.00

$5 $5 1,250,000.00 1,350,000.00 2,$00,000.00

$$ $$ 1,250,000.00 1,350,000.00 2,$00,000.00

$& $& 1,250,000.00 1,350,000.00 2,$00,000.00

$' $' 1,250,000.00 1,350,000.00 2,$00,000.00

$9 $9 1,250,000.00 1,350,000.00 2,$00,000.00

&0 &0 1,250,000.00 1,350,000.00 2,$00,000.00

&1 &1 1,250,000.00 1,350,000.00 2,$00,000.00

&2 &2 1,250,000.00 1,350,000.00 2,$00,000.00

&3 &3 1,250,000.00 1,350,000.00 2,$00,000.00

&% &% 1,250,000.00 1,350,000.00 2,$00,000.00

&5 &5 1,250,000.00 1,350,000.00 2,$00,000.00


3/32

&$ &$ 1,250,000.00 1,350,000.00 2,$00,000.00

&& && 1,250,000.00 1,350,000.00 2,$00,000.00

&' &' 1,250,000.00 1,350,000.00 2,$00,000.00

&9 &9 1,250,000.00 1,350,000.00 2,$00,000.00

'0 '0 1,250,000.00 1,350,000.00 2,$00,000.00

'1 '1 1,250,000.00 1,350,000.00 2,$00,000.00

'2 '2 1,250,000.00 1,350,000.00 2,$00,000.00

'3 '3 1,250,000.00 1,350,000.00 2,$00,000.00

'% '% 1,250,000.00 1,350,000.00 2,$00,000.00

'5 '5 1,250,000.00 1,350,000.00 2,$00,000.00

'$ '$ 1,250,000.00 1,350,000.00 2,$00,000.00

'& '& 1,250,000.00 1,350,000.00 2,$00,000.00

'' '' 1,250,000.00 1,350,000.00 2,$00,000.00

'9 '9 1,250,000.00 1,350,000.00 2,$00,000.00

90 90 1,250,000.00 1,350,000.00 2,$00,000.00

91 91 1,250,000.00 1,350,000.00 2,$00,000.0092 92 1,250,000.00 1,350,000.00 2,$00,000.00

93 93 1,250,000.00 1,350,000.00 2,$00,000.00

9% 9% 1,250,000.00 1,350,000.00 2,$00,000.00

95 95 1,250,000.00 1,350,000.00 2,$00,000.00

9$ 9$ 1,250,000.00 1,350,000.00 2,$00,000.00

9& 9& 1,250,000.00 1,350,000.00 2,$00,000.00

9' 9' 1,250,000.00 1,350,000.00 2,$00,000.00

99 99 1,250,000.00 1,350,000.00 2,$00,000.00

100 100 1,250,000.00 1,350,000.00 2,$00,000.00

101 101 1,250,000.00 1,350,000.00 2,$00,000.00102 102 1,250,000.00 1,350,000.00 2,$00,000.00

103 103 1,250,000.00 1,350,000.00 2,$00,000.00

10% 10% 1,250,000.00 1,350,000.00 2,$00,000.00

105 105 1,250,000.00 1,350,000.00 2,$00,000.00

10$ 10$ 1,250,000.00 1,350,000.00 2,$00,000.00

10& 10& 1,250,000.00 1,350,000.00 2,$00,000.00

10' 10' 1,250,000.00 1,350,000.00 2,$00,000.00

109 109 1,250,000.00 1,350,000.00 2,$00,000.00

110 110 1,250,000.00 1,350,000.00 2,$00,000.00

111 111 1,250,000.00 1,350,000.00 2,$00,000.00

112 112 1,250,000.00 1,350,000.00 2,$00,000.00

113 113 1,250,000.00 1,350,000.00 2,$00,000.00

11% 11% 1,250,000.00 1,350,000.00 2,$00,000.00

115 115 1,250,000.00 1,350,000.00 2,$00,000.00

11$ 11$ 1,250,000.00 1,350,000.00 2,$00,000.00

11& 11& 1,250,000.00 1,350,000.00 2,$00,000.00


4/32

11' 11' 1,250,000.00 1,350,000.00 2,$00,000.00

119 119 1,250,000.00 1,350,000.00 2,$00,000.00

120 120 1,250,000.00 1,350,000.00 2,$00,000.00

JUMLA( 150,000,000.00 1$2,000,000.00 312,000,000.00


5/32

10.00 Tahun

10.80 Tahun


6/32


7/32


8/32


9/32


FLAT/TETAP

PINJAMAN : 150,000,000.00

LAMA PINJAMAN : 120.00 Bulan

BUNGA : 0.'25 Bulan

TOTAL PENGEMBALIAN : 29',500,000.00


1 1 1,250,000.00 1,23&,500.00 2,%'&,500.00

2 2 1,250,000.00 1,23&,500.00 2,%'&,500.00

3 3 1,250,000.00 1,23&,500.00 2,%'&,500.00

% % 1,250,000.00 1,23&,500.00 2,%'&,500.00

5 5 1,250,000.00 1,23&,500.00 2,%'&,500.00

$ $ 1,250,000.00 1,23&,500.00 2,%'&,500.00

& & 1,250,000.00 1,23&,500.00 2,%'&,500.00' ' 1,250,000.00 1,23&,500.00 2,%'&,500.00

9 9 1,250,000.00 1,23&,500.00 2,%'&,500.00

10 10 1,250,000.00 1,23&,500.00 2,%'&,500.00

11 11 1,250,000.00 1,23&,500.00 2,%'&,500.00

12 12 1,250,000.00 1,23&,500.00 2,%'&,500.00

13 13 1,250,000.00 1,23&,500.00 2,%'&,500.00

1% 1% 1,250,000.00 1,23&,500.00 2,%'&,500.00

15 15 1,250,000.00 1,23&,500.00 2,%'&,500.00

1$ 1$ 1,250,000.00 1,23&,500.00 2,%'&,500.00

1& 1& 1,250,000.00 1,23&,500.00 2,%'&,500.001' 1' 1,250,000.00 1,23&,500.00 2,%'&,500.00

19 19 1,250,000.00 1,23&,500.00 2,%'&,500.00

20 20 1,250,000.00 1,23&,500.00 2,%'&,500.00

21 21 1,250,000.00 1,23&,500.00 2,%'&,500.00

22 22 1,250,000.00 1,23&,500.00 2,%'&,500.00

23 23 1,250,000.00 1,23&,500.00 2,%'&,500.00

2% 2% 1,250,000.00 1,23&,500.00 2,%'&,500.00

25 25 1,250,000.00 1,23&,500.00 2,%'&,500.00

2$ 2$ 1,250,000.00 1,23&,500.00 2,%'&,500.00

2& 2& 1,250,000.00 1,23&,500.00 2,%'&,500.00

2' 2' 1,250,000.00 1,23&,500.00 2,%'&,500.00

29 29 1,250,000.00 1,23&,500.00 2,%'&,500.00

30 30 1,250,000.00 1,23&,500.00 2,%'&,500.00

31 31 1,250,000.00 1,23&,500.00 2,%'&,500.00

32 32 1,250,000.00 1,23&,500.00 2,%'&,500.00

33 33 1,250,000.00 1,23&,500.00 2,%'&,500.00


10/32

3% 3% 1,250,000.00 1,23&,500.00 2,%'&,500.00

35 35 1,250,000.00 1,23&,500.00 2,%'&,500.00

3$ 3$ 1,250,000.00 1,23&,500.00 2,%'&,500.00

3& 3& 1,250,000.00 1,23&,500.00 2,%'&,500.00

3' 3' 1,250,000.00 1,23&,500.00 2,%'&,500.00

39 39 1,250,000.00 1,23&,500.00 2,%'&,500.00

%0 %0 1,250,000.00 1,23&,500.00 2,%'&,500.00

%1 %1 1,250,000.00 1,23&,500.00 2,%'&,500.00

%2 %2 1,250,000.00 1,23&,500.00 2,%'&,500.00

%3 %3 1,250,000.00 1,23&,500.00 2,%'&,500.00

%% %% 1,250,000.00 1,23&,500.00 2,%'&,500.00

%5 %5 1,250,000.00 1,23&,500.00 2,%'&,500.00

%$ %$ 1,250,000.00 1,23&,500.00 2,%'&,500.00

%& %& 1,250,000.00 1,23&,500.00 2,%'&,500.00

%' %' 1,250,000.00 1,23&,500.00 2,%'&,500.00

%9 %9 1,250,000.00 1,23&,500.00 2,%'&,500.0050 50 1,250,000.00 1,23&,500.00 2,%'&,500.00

51 51 1,250,000.00 1,23&,500.00 2,%'&,500.00

52 52 1,250,000.00 1,23&,500.00 2,%'&,500.00

53 53 1,250,000.00 1,23&,500.00 2,%'&,500.00

5% 5% 1,250,000.00 1,23&,500.00 2,%'&,500.00

55 55 1,250,000.00 1,23&,500.00 2,%'&,500.00

5$ 5$ 1,250,000.00 1,23&,500.00 2,%'&,500.00

5& 5& 1,250,000.00 1,23&,500.00 2,%'&,500.00

5' 5' 1,250,000.00 1,23&,500.00 2,%'&,500.00

59 59 1,250,000.00 1,23&,500.00 2,%'&,500.00$0 $0 1,250,000.00 1,23&,500.00 2,%'&,500.00

$1 $1 1,250,000.00 1,23&,500.00 2,%'&,500.00

$2 $2 1,250,000.00 1,23&,500.00 2,%'&,500.00

$3 $3 1,250,000.00 1,23&,500.00 2,%'&,500.00

$% $% 1,250,000.00 1,23&,500.00 2,%'&,500.00

$5 $5 1,250,000.00 1,23&,500.00 2,%'&,500.00

$$ $$ 1,250,000.00 1,23&,500.00 2,%'&,500.00

$& $& 1,250,000.00 1,23&,500.00 2,%'&,500.00

$' $' 1,250,000.00 1,23&,500.00 2,%'&,500.00

$9 $9 1,250,000.00 1,23&,500.00 2,%'&,500.00

&0 &0 1,250,000.00 1,23&,500.00 2,%'&,500.00

&1 &1 1,250,000.00 1,23&,500.00 2,%'&,500.00

&2 &2 1,250,000.00 1,23&,500.00 2,%'&,500.00

&3 &3 1,250,000.00 1,23&,500.00 2,%'&,500.00

&% &% 1,250,000.00 1,23&,500.00 2,%'&,500.00

&5 &5 1,250,000.00 1,23&,500.00 2,%'&,500.00


11/32

&$ &$ 1,250,000.00 1,23&,500.00 2,%'&,500.00

&& && 1,250,000.00 1,23&,500.00 2,%'&,500.00

&' &' 1,250,000.00 1,23&,500.00 2,%'&,500.00

&9 &9 1,250,000.00 1,23&,500.00 2,%'&,500.00

'0 '0 1,250,000.00 1,23&,500.00 2,%'&,500.00

'1 '1 1,250,000.00 1,23&,500.00 2,%'&,500.00

'2 '2 1,250,000.00 1,23&,500.00 2,%'&,500.00

'3 '3 1,250,000.00 1,23&,500.00 2,%'&,500.00

'% '% 1,250,000.00 1,23&,500.00 2,%'&,500.00

'5 '5 1,250,000.00 1,23&,500.00 2,%'&,500.00

'$ '$ 1,250,000.00 1,23&,500.00 2,%'&,500.00

'& '& 1,250,000.00 1,23&,500.00 2,%'&,500.00

'' '' 1,250,000.00 1,23&,500.00 2,%'&,500.00

'9 '9 1,250,000.00 1,23&,500.00 2,%'&,500.00

90 90 1,250,000.00 1,23&,500.00 2,%'&,500.00

91 91 1,250,000.00 1,23&,500.00 2,%'&,500.0092 92 1,250,000.00 1,23&,500.00 2,%'&,500.00

93 93 1,250,000.00 1,23&,500.00 2,%'&,500.00

9% 9% 1,250,000.00 1,23&,500.00 2,%'&,500.00

95 95 1,250,000.00 1,23&,500.00 2,%'&,500.00

9$ 9$ 1,250,000.00 1,23&,500.00 2,%'&,500.00

9& 9& 1,250,000.00 1,23&,500.00 2,%'&,500.00

9' 9' 1,250,000.00 1,23&,500.00 2,%'&,500.00

99 99 1,250,000.00 1,23&,500.00 2,%'&,500.00

100 100 1,250,000.00 1,23&,500.00 2,%'&,500.00

101 101 1,250,000.00 1,23&,500.00 2,%'&,500.00102 102 1,250,000.00 1,23&,500.00 2,%'&,500.00

103 103 1,250,000.00 1,23&,500.00 2,%'&,500.00

10% 10% 1,250,000.00 1,23&,500.00 2,%'&,500.00

105 105 1,250,000.00 1,23&,500.00 2,%'&,500.00

10$ 10$ 1,250,000.00 1,23&,500.00 2,%'&,500.00

10& 10& 1,250,000.00 1,23&,500.00 2,%'&,500.00

10' 10' 1,250,000.00 1,23&,500.00 2,%'&,500.00

109 109 1,250,000.00 1,23&,500.00 2,%'&,500.00

110 110 1,250,000.00 1,23&,500.00 2,%'&,500.00

111 111 1,250,000.00 1,23&,500.00 2,%'&,500.00

112 112 1,250,000.00 1,23&,500.00 2,%'&,500.00

113 113 1,250,000.00 1,23&,500.00 2,%'&,500.00

11% 11% 1,250,000.00 1,23&,500.00 2,%'&,500.00

115 115 1,250,000.00 1,23&,500.00 2,%'&,500.00

11$ 11$ 1,250,000.00 1,23&,500.00 2,%'&,500.00

11& 11& 1,250,000.00 1,23&,500.00 2,%'&,500.00


12/32

11' 11' 1,250,000.00 1,23&,500.00 2,%'&,500.00

119 119 1,250,000.00 1,23&,500.00 2,%'&,500.00

120 120 1,250,000.00 1,23&,500.00 2,%'&,500.00

JUMLA( 150,000,000.00 1%',500,000.00 29',500,000.00


13/32

10.00 Tahun

9.900 Tahun

112,500.00 13,500,000.00


14/32


15/32


16/32


17/32


FLAT/TETAP

PINJAMAN : 1'0,000,000.00

LAMA PINJAMAN : &2.00 Bulan

BUNGA : 0.900 Bulan

TOTAL PENGEMBALIAN : 29$,$%0,000.00


1 1 2,500,000.00 1,$20,000.00 %,120,000.00

2 2 2,500,000.00 1,$20,000.00 %,120,000.00

3 3 2,500,000.00 1,$20,000.00 %,120,000.00

% % 2,500,000.00 1,$20,000.00 %,120,000.00

5 5 2,500,000.00 1,$20,000.00 %,120,000.00

$ $ 2,500,000.00 1,$20,000.00 %,120,000.00

& & 2,500,000.00 1,$20,000.00 %,120,000.00' ' 2,500,000.00 1,$20,000.00 %,120,000.00

9 9 2,500,000.00 1,$20,000.00 %,120,000.00

10 10 2,500,000.00 1,$20,000.00 %,120,000.00

11 11 2,500,000.00 1,$20,000.00 %,120,000.00

12 12 2,500,000.00 1,$20,000.00 %,120,000.00

13 13 2,500,000.00 1,$20,000.00 %,120,000.00

1% 1% 2,500,000.00 1,$20,000.00 %,120,000.00

15 15 2,500,000.00 1,$20,000.00 %,120,000.00

1$ 1$ 2,500,000.00 1,$20,000.00 %,120,000.00

1& 1& 2,500,000.00 1,$20,000.00 %,120,000.001' 1' 2,500,000.00 1,$20,000.00 %,120,000.00

19 19 2,500,000.00 1,$20,000.00 %,120,000.00

20 20 2,500,000.00 1,$20,000.00 %,120,000.00

21 21 2,500,000.00 1,$20,000.00 %,120,000.00

22 22 2,500,000.00 1,$20,000.00 %,120,000.00

23 23 2,500,000.00 1,$20,000.00 %,120,000.00

2% 2% 2,500,000.00 1,$20,000.00 %,120,000.00

25 25 2,500,000.00 1,$20,000.00 %,120,000.00

2$ 2$ 2,500,000.00 1,$20,000.00 %,120,000.00

2& 2& 2,500,000.00 1,$20,000.00 %,120,000.00

2' 2' 2,500,000.00 1,$20,000.00 %,120,000.00

29 29 2,500,000.00 1,$20,000.00 %,120,000.00

30 30 2,500,000.00 1,$20,000.00 %,120,000.00

31 31 2,500,000.00 1,$20,000.00 %,120,000.00

32 32 2,500,000.00 1,$20,000.00 %,120,000.00

33 33 2,500,000.00 1,$20,000.00 %,120,000.00


18/32

3% 3% 2,500,000.00 1,$20,000.00 %,120,000.00

35 35 2,500,000.00 1,$20,000.00 %,120,000.00

3$ 3$ 2,500,000.00 1,$20,000.00 %,120,000.00

3& 3& 2,500,000.00 1,$20,000.00 %,120,000.00

3' 3' 2,500,000.00 1,$20,000.00 %,120,000.00

39 39 2,500,000.00 1,$20,000.00 %,120,000.00

%0 %0 2,500,000.00 1,$20,000.00 %,120,000.00

%1 %1 2,500,000.00 1,$20,000.00 %,120,000.00

%2 %2 2,500,000.00 1,$20,000.00 %,120,000.00

%3 %3 2,500,000.00 1,$20,000.00 %,120,000.00

%% %% 2,500,000.00 1,$20,000.00 %,120,000.00

%5 %5 2,500,000.00 1,$20,000.00 %,120,000.00

%$ %$ 2,500,000.00 1,$20,000.00 %,120,000.00

%& %& 2,500,000.00 1,$20,000.00 %,120,000.00

%' %' 2,500,000.00 1,$20,000.00 %,120,000.00

%9 %9 2,500,000.00 1,$20,000.00 %,120,000.0050 50 2,500,000.00 1,$20,000.00 %,120,000.00

51 51 2,500,000.00 1,$20,000.00 %,120,000.00

52 52 2,500,000.00 1,$20,000.00 %,120,000.00

53 53 2,500,000.00 1,$20,000.00 %,120,000.00

5% 5% 2,500,000.00 1,$20,000.00 %,120,000.00

55 55 2,500,000.00 1,$20,000.00 %,120,000.00

5$ 5$ 2,500,000.00 1,$20,000.00 %,120,000.00

5& 5& 2,500,000.00 1,$20,000.00 %,120,000.00

5' 5' 2,500,000.00 1,$20,000.00 %,120,000.00

59 59 2,500,000.00 1,$20,000.00 %,120,000.00$0 $0 2,500,000.00 1,$20,000.00 %,120,000.00

$1 $1 2,500,000.00 1,$20,000.00 %,120,000.00

$2 $2 2,500,000.00 1,$20,000.00 %,120,000.00

$3 $3 2,500,000.00 1,$20,000.00 %,120,000.00

$% $% 2,500,000.00 1,$20,000.00 %,120,000.00

$5 $5 2,500,000.00 1,$20,000.00 %,120,000.00

$$ $$ 2,500,000.00 1,$20,000.00 %,120,000.00

$& $& 2,500,000.00 1,$20,000.00 %,120,000.00

$' $' 2,500,000.00 1,$20,000.00 %,120,000.00

$9 $9 2,500,000.00 1,$20,000.00 %,120,000.00

&0 &0 2,500,000.00 1,$20,000.00 %,120,000.00

&1 &1 2,500,000.00 1,$20,000.00 %,120,000.00

&2 &2 2,500,000.00 1,$20,000.00 %,120,000.00

&3 &3 )

&% &% )

&5 &5 )


19/32

&$ &$ )

&& && )

&' &' )

&9 &9 )

'0 '0 )

'1 '1 )

'2 '2 )

'3 '3 )

'% '% )

'5 '5 )

'$ '$ )

'& '& )

'' '' )

'9 '9 )

90 90 )

91 91 )92 92 )

93 93 )

9% 9% )

95 95 )

9$ 9$ )

9& 9& )

9' 9' )

99 99 )

100 100 )

101 101 )102 102 )

103 103 )

10% 10% )

105 105 )

10$ 10$ )

10& 10& )

10' 10' )

109 109 )

110 110 )

111 111 )

112 112 )

113 113 )

11% 11% )

115 115 )

11$ 11$ )

11& 11& )


20/32

11' 11' )

119 119 )

120 120 )

JUMLA( 1'0,000,000.00 11$,$%0,000.00 29$,$%0,000.00


21/32

6.00 Tahun

10.800 Tahun


22/32


23/32


24/32


25/32


FLAT/TETAP

PINJAMAN : 150,000,000.00

LAMA PINJAMAN : $0.00 Bulan

BUNGA : 0.'00 Bulan

TOTAL PENGEMBALIAN : 222,000,000.00


1 1 2,500,000.00 1,200,000.00 3,&00,000.00

2 2 2,500,000.00 1,200,000.00 3,&00,000.00

3 3 2,500,000.00 1,200,000.00 3,&00,000.00

% % 2,500,000.00 1,200,000.00 3,&00,000.00

5 5 2,500,000.00 1,200,000.00 3,&00,000.00

$ $ 2,500,000.00 1,200,000.00 3,&00,000.00

& & 2,500,000.00 1,200,000.00 3,&00,000.00' ' 2,500,000.00 1,200,000.00 3,&00,000.00

9 9 2,500,000.00 1,200,000.00 3,&00,000.00

10 10 2,500,000.00 1,200,000.00 3,&00,000.00

11 11 2,500,000.00 1,200,000.00 3,&00,000.00

12 12 2,500,000.00 1,200,000.00 3,&00,000.00

13 13 2,500,000.00 1,200,000.00 3,&00,000.00

1% 1% 2,500,000.00 1,200,000.00 3,&00,000.00

15 15 2,500,000.00 1,200,000.00 3,&00,000.00

1$ 1$ 2,500,000.00 1,200,000.00 3,&00,000.00

1& 1& 2,500,000.00 1,200,000.00 3,&00,000.001' 1' 2,500,000.00 1,200,000.00 3,&00,000.00

19 19 2,500,000.00 1,200,000.00 3,&00,000.00

20 20 2,500,000.00 1,200,000.00 3,&00,000.00

21 21 2,500,000.00 1,200,000.00 3,&00,000.00

22 22 2,500,000.00 1,200,000.00 3,&00,000.00

23 23 2,500,000.00 1,200,000.00 3,&00,000.00

2% 2% 2,500,000.00 1,200,000.00 3,&00,000.00

25 25 2,500,000.00 1,200,000.00 3,&00,000.00

2$ 2$ 2,500,000.00 1,200,000.00 3,&00,000.00

2& 2& 2,500,000.00 1,200,000.00 3,&00,000.00

2' 2' 2,500,000.00 1,200,000.00 3,&00,000.00

29 29 2,500,000.00 1,200,000.00 3,&00,000.00

30 30 2,500,000.00 1,200,000.00 3,&00,000.00

31 31 2,500,000.00 1,200,000.00 3,&00,000.00

32 32 2,500,000.00 1,200,000.00 3,&00,000.00

33 33 2,500,000.00 1,200,000.00 3,&00,000.00


26/32

3% 3% 2,500,000.00 1,200,000.00 3,&00,000.00

35 35 2,500,000.00 1,200,000.00 3,&00,000.00

3$ 3$ 2,500,000.00 1,200,000.00 3,&00,000.00

3& 3& 2,500,000.00 1,200,000.00 3,&00,000.00

3' 3' 2,500,000.00 1,200,000.00 3,&00,000.00

39 39 2,500,000.00 1,200,000.00 3,&00,000.00

%0 %0 2,500,000.00 1,200,000.00 3,&00,000.00

%1 %1 2,500,000.00 1,200,000.00 3,&00,000.00

%2 %2 2,500,000.00 1,200,000.00 3,&00,000.00

%3 %3 2,500,000.00 1,200,000.00 3,&00,000.00

%% %% 2,500,000.00 1,200,000.00 3,&00,000.00

%5 %5 2,500,000.00 1,200,000.00 3,&00,000.00

%$ %$ 2,500,000.00 1,200,000.00 3,&00,000.00

%& %& 2,500,000.00 1,200,000.00 3,&00,000.00

%' %' 2,500,000.00 1,200,000.00 3,&00,000.00

%9 %9 2,500,000.00 1,200,000.00 3,&00,000.0050 50 2,500,000.00 1,200,000.00 3,&00,000.00

51 51 2,500,000.00 1,200,000.00 3,&00,000.00

52 52 2,500,000.00 1,200,000.00 3,&00,000.00

53 53 2,500,000.00 1,200,000.00 3,&00,000.00

5% 5% 2,500,000.00 1,200,000.00 3,&00,000.00

55 55 2,500,000.00 1,200,000.00 3,&00,000.00

5$ 5$ 2,500,000.00 1,200,000.00 3,&00,000.00

5& 5& 2,500,000.00 1,200,000.00 3,&00,000.00

5' 5' 2,500,000.00 1,200,000.00 3,&00,000.00

59 59 2,500,000.00 1,200,000.00 3,&00,000.00$0 $0 2,500,000.00 1,200,000.00 3,&00,000.00

$1 $1 )

$2 $2 )

$3 $3 )

$% $% )

$5 $5 )

$$ $$ )

$& $& )

$' $' )

$9 $9 )

&0 &0 )

&1 &1 )

&2 &2 )

&3 &3 )

&% &% )

&5 &5 )


27/32

&$ &$ )

&& && )

&' &' )

&9 &9 )

'0 '0 )

'1 '1 )

'2 '2 )

'3 '3 )

'% '% )

'5 '5 )

'$ '$ )

'& '& )

'' '' )

'9 '9 )

90 90 )

91 91 )92 92 )

93 93 )

9% 9% )

95 95 )

9$ 9$ )

9& 9& )

9' 9' )

99 99 )

100 100 )

101 101 )102 102 )

103 103 )

10% 10% )

105 105 )

10$ 10$ )

10& 10& )

10' 10' )

109 109 )

110 110 )

111 111 )

112 112 )

113 113 )

11% 11% )

115 115 )

11$ 11$ )

11& 11& )


28/32

11' 11' )

119 119 )

120 120 )

JUMLA( 150,000,000.00 &2,000,000.00 222,000,000.00


29/32

5.00 Tahun

9.600 Tahun


30/32


31/32


32/32

simulasi kredit andre

Documents