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