Sheet1uraianpinjamanangsuran pokokbunga 1,5%0.015nilaibulan 1Rp120,000,000Rp6,666,667Rp1,800,000.000.015Rp8,466,667bulan 2Rp113,333,333Rp6,666,667Rp1,700,000.000.015Rp8,366,667bulan 3Rp106,666,667Rp6,666,667Rp1,600,000.000.015Rp8,266,667bulan 4Rp100,000,000Rp6,666,667Rp1,500,000.000.015Rp8,166,667bulan 5Rp93,333,333Rp6,666,667Rp1,400,000.000.015Rp8,066,667bulan 6Rp86,666,667Rp6,666,667Rp1,300,000.000.015Rp7,966,667bulan 7Rp80,000,000Rp6,666,667Rp1,200,000.000.015Rp7,866,667bulan 8Rp73,333,333Rp6,666,667Rp1,100,000.000.015Rp7,766,667bulan 9Rp66,666,667Rp6,666,667Rp1,000,000.000.015Rp7,666,667bulan 10Rp60,000,000Rp6,666,667Rp900,000.000.015Rp7,566,667bulan 11Rp53,333,333Rp6,666,667Rp800,000.000.015Rp7,466,667bulan 12Rp46,666,667Rp6,666,667Rp700,000.000.015Rp7,366,667bulan 13Rp40,000,000Rp6,666,667Rp600,000.000.015Rp7,266,667bulan 14Rp33,333,333Rp6,666,667Rp500,000.000.015Rp7,166,667bulan 15Rp26,666,667Rp6,666,667Rp400,000.000.015Rp7,066,667bulan 16Rp20,000,000Rp6,666,667Rp300,000.000.015Rp6,966,667bulan 17Rp13,333,333Rp6,666,667Rp200,000.000.015Rp6,866,667bulan 18Rp6,666,667Rp6,666,667Rp100,000.000.015Rp6,766,667uraianharga rumahangsuran pokokbunga 1,25%0.0125nilaibulan 1Rp200,000,000Rp6,000,000Rp2,500,0000.0125Rp8,500,000Rp2,500,000bulan 2Rp194,000,000Rp6,000,000Rp2,425,0000.0125Rp8,425,000Rp2,425,000bulan 3Rp188,000,000Rp6,000,000Rp2,350,0000.0125Rp8,350,000Rp2,350,000bulan 4Rp182,000,000Rp6,000,000Rp2,275,0000.0125Rp8,275,000Rp2,275,000bulan 5Rp176,000,000Rp6,000,000Rp2,200,0000.0125Rp8,200,000Rp2,200,000bulan 6Rp170,000,000Rp6,000,000Rp2,125,0000.0125Rp8,125,000Rp2,125,000bulan 7Rp164,000,000Rp6,000,000Rp2,050,0000.0125Rp8,050,000Rp2,050,000bulan 8Rp158,000,000Rp6,000,000Rp1,975,0000.0125Rp7,975,000Rp1,975,000bulan 9Rp152,000,000Rp6,000,000Rp1,900,0000.0125Rp7,900,000Rp1,900,000bulan 10Rp146,000,000Rp6,000,000Rp1,825,0000.0125Rp7,825,000Rp1,825,000bulan 11Rp140,000,000Rp6,500,000Rp1,750,0000.0125Rp8,250,000Rp1,750,000bulan 12Rp133,500,000Rp6,500,000Rp1,668,7500.0125Rp8,168,750Rp1,668,750bulan 13Rp127,000,000Rp6,500,000Rp1,587,5000.0125Rp8,087,500Rp1,587,500bulan 14Rp120,500,000Rp6,500,000Rp1,506,2500.0125Rp8,006,250Rp1,506,250bulan 15Rp114,000,000Rp6,500,000Rp1,425,0000.0125Rp7,925,000Rp1,425,000bulan 16Rp107,500,000Rp6,500,000Rp1,343,7500.0125Rp7,843,750Rp1,343,750bulan 17Rp101,000,000Rp6,500,000Rp1,262,5000.0125Rp7,762,500Rp1,262,500bulan 18Rp94,500,000Rp6,500,000Rp1,181,2500.0125Rp7,681,250Rp1,181,250bulan 19Rp88,000,000Rp6,500,000Rp1,100,0000.0125Rp7,600,000Rp1,100,000bulan 20Rp81,500,000Rp6,500,000Rp1,018,7500.0125Rp7,518,750Rp1,018,750bulan 21Rp75,000,000Rp7,500,000Rp937,5000.0125Rp8,437,500Rp937,500bulan 22Rp67,500,000Rp7,500,000Rp843,7500.0125Rp8,343,750Rp843,750bulan 23Rp60,000,000Rp7,500,000Rp750,0000.0125Rp8,250,000Rp750,000bulan 24Rp52,500,000Rp7,500,000Rp656,2500.0125Rp8,156,250Rp656,250bulan 25Rp45,000,000Rp7,500,000Rp562,5000.0125Rp8,062,500Rp562,500bulan 26Rp37,500,000Rp7,500,000Rp468,7500.0125Rp7,968,750Rp468,750bulan 27Rp30,000,000Rp7,500,000Rp375,0000.0125Rp7,875,000Rp375,000bulan 28Rp22,500,000Rp7,500,000Rp281,2500.0125Rp7,781,250Rp281,250bulan 29Rp15,000,000Rp7,500,000Rp187,5000.0125Rp7,687,500Rp187,500bulan 30Rp7,500,000Rp7,500,000Rp93,7500.0125Rp7,593,750Rp93,750bulan 31Rp0Rp3,333,333Rp00.0125Rp3,333,333Rp3,333,333bulan 32-Rp3,333,333Rp3,333,333-Rp41,6670.0125Rp3,291,667Rp3,291,667bulan 33-Rp6,666,667Rp3,333,333-Rp83,3330.0125Rp3,250,000Rp3,250,000bulan 34-Rp10,000,000Rp3,333,333-Rp125,0000.0125Rp3,208,333Rp3,208,333bulan 35-Rp13,333,333Rp3,333,333-Rp166,6670.0125Rp3,166,667Rp3,166,667bulan 36-Rp16,666,667Rp3,333,333-Rp208,3330.0125Rp3,125,000Rp3,125,000uraianpinjamanangsuran pokokbunga 1,25%0.0125nilaibulan 31Rp35,682,279Rp5,947,047Rp446,0280.0125Rp6,393,075bulan 32Rp29,735,233Rp5,947,047Rp371,6900.0125Rp6,318,737bulan 33Rp23,788,186Rp5,947,047Rp297,3520.0125Rp6,244,399bulan 34Rp17,841,139Rp5,947,047Rp223,0140.0125Rp6,170,061bulan 35Rp11,894,092Rp5,947,047Rp148,6760.0125Rp6,095,723bulan 36Rp5,947,045Rp5,947,047Rp74,3380.0125Rp6,021,385

Sheet2

Sheet3