kredit 180,000,000

bunga 18%
waktu 12 bulan
i 0.015
Daftar Angsuran dengan Metode P
A 16,502,398.72 Angsuran Ke Bulan Pokok Pinjaman
a1 13,802,398.72 1 1-Sep-18 180,000,000
a2 14,009,434.70 2 1-Oct-18 166,197,601
a3 14,219,576.22 3 1-Nov-18 152,188,167
a4 14,432,869.87 4 1-Dec-18 137,968,590
b1 2,700,000.00 5 1-Jan-19 123,535,720
b2 2,492,964.02 6 1-Feb-19 108,886,358
b3 2,282,822.50 7 1-Mar-19 94,017,254
b4 2,069,528.86 8 1-Apr-19 78,925,114
9 1-May-19 63,606,592
10 1-Jun-19 48,058,292
11 1-Jul-19 32,276,768
12 1-Aug-19 16,258,521
Daftar Angsuran dengan Metode Postnumerando
Cicilan Pokok Cicilan Bunga Angsuran Per Bulan Sisa Pinjaman
13,802,398.72 2,700,000.00 16,502,398.72 166,197,601.28
14,009,434.70 2,492,964.02 16,502,398.72 152,188,166.57
14,219,576.22 2,282,822.50 16,502,398.72 137,968,590.35
14,432,869.87 2,069,528.86 16,502,398.72 123,535,720.48
14,649,362.92 1,853,035.81 16,502,398.72 108,886,357.56
14,869,103.36 1,633,295.36 16,502,398.72 94,017,254.20
15,092,139.91 1,410,258.81 16,502,398.72 78,925,114.29
15,318,522.01 1,183,876.71 16,502,398.72 63,606,592.29
15,548,299.84 954,098.88 16,502,398.72 48,058,292.45
15,781,524.34 720,874.39 16,502,398.72 32,276,768.11
16,018,247.20 484,151.52 16,502,398.72 16,258,520.91
16,258,520.91 243,877.81 16,502,398.72 (0.00)
198,028,784.68
kredit 180,000,000
bunga 18%
waktu 12 bulan
i 0.015
Daftar Angsuran dengan Metode P
A 0.151066767 Angsuran Ke Bulan Pokok Pinjaman
A 11.07111779 1 1-Sep-18 180,000,000
A 16,258,520.91 2 1-Oct-18 166,401,577.61
a1 13,598,422.39 3 1-Nov-18 152,599,178.89
a2 13,802,398.72 4 1-Dec-18 138,589,744.19
b1 2,660,098.52 5 1-Jan-19 124,370,167.96
b2 2,456,122.19 6 1-Feb-19 109,937,298.09
7 1-Mar-19 95,287,935.18
8 1-Apr-19 80,418,831.82
9 1-May-19 65,326,691.91
10 1-Jun-19 50,008,169.90
11 1-Jul-19 34,459,870.06
12 1-Aug-19 18,678,345.72
Daftar Angsuran dengan Metode Postnumerando
Cicilan Pokok Cicilan Bunga Angsuran Per Bulan Sisa Pinjaman
13,598,422.39 2,660,098.52 16,258,520.91 166,401,577.61
13,802,398.72 2,456,122.19 16,258,520.91 152,599,178.89
14,009,434.70 2,249,086.21 16,258,520.91 138,589,744.19
14,219,576.22 2,038,944.68 16,258,520.91 124,370,167.96
14,432,869.87 1,825,651.04 16,258,520.91 109,937,298.09
14,649,362.92 1,609,157.99 16,258,520.91 95,287,935.18
14,869,103.36 1,389,417.55 16,258,520.91 80,418,831.82
15,092,139.91 1,166,381.00 16,258,520.91 65,326,691.91
15,318,522.01 939,998.90 16,258,520.91 50,008,169.90
15,548,299.84 710,221.07 16,258,520.91 34,459,870.06
15,781,524.34 476,996.57 16,258,520.91 18,678,345.72
16,018,247.20 240,273.71 16,258,520.91 2,660,098.52
195,102,250.91
kredit 180,000,000
bunga 18%
waktu 12 bulan
i 0.015
Daftar Angsuran deng
Cicilan Pokok (a) 15,000,000 Angsuran Ke Bulan Pokok Pinjaman
Cicilan Bunga 1 (b1) 2,700,000 1 1-Sep-18 180,000,000
Cicilan Bunga 2 (b2) 2,475,000 2 1-Oct-18 165,000,000
Cicilan Bunga 3 (b3) 2,250,000 3 1-Nov-18 150,000,000
Angsuran per Bulan 1 17,700,000 4 1-Dec-18 135,000,000
Angsuran per Bulan 2 12,525,000 5 1-Jan-19 120,000,000
6 1-Feb-19 105,000,000
7 1-Mar-19 90,000,000
8 1-Apr-19 75,000,000
9 1-May-19 60,000,000
10 1-Jun-19 45,000,000
11 1-Jul-19 30,000,000
12 1-Aug-19 15,000,000
Daftar Angsuran dengan Metode Sliding Rate
Cicilan Pokok Cicilan Bunga Angsuran Per Bulan Sisa Pinjaman
15,000,000 2,700,000 17,700,000 165,000,000.00
15,000,000 2,475,000 17,475,000 150,000,000.00
15,000,000 2,250,000 17,250,000 135,000,000.00
15,000,000 2,025,000 17,025,000 120,000,000.00
15,000,000 1,800,000 16,800,000 105,000,000.00
15,000,000 1,575,000 16,575,000 90,000,000.00
15,000,000 1,350,000 16,350,000 75,000,000.00
15,000,000 1,125,000 16,125,000 60,000,000.00
15,000,000 900,000 15,900,000 45,000,000.00
15,000,000 675,000 15,675,000 30,000,000.00
15,000,000 450,000 15,450,000 15,000,000.00
15,000,000 225,000 15,225,000 -
kredit 180,000,000
bunga 18%
waktu 12 bulan
i 0.015
Daftar Angsura
Angsuran pokok dan bunga 17,700,000 Angsuran Ke Bulan Pokok Pinjaman
Cicilan Pokok 15,000,000 1 1-Sep-18 180,000,000
Cicilan Bunga 2,700,000 2 1-Oct-18 165,000,000
3 1-Nov-18 150,000,000
4 1-Dec-18 135,000,000
5 1-Jan-19 120,000,000
6 1-Feb-19 105,000,000
7 1-Mar-19 90,000,000
8 1-Apr-19 75,000,000
9 1-May-19 60,000,000
10 1-Jun-19 45,000,000
11 1-Jul-19 30,000,000
12 1-Aug-19 15,000,000
Daftar Angsuran dengan Metode Flat Rate
Cicilan Pokok Cicilan Bunga Angsuran Per Bulan Sisa Pinjaman
15,000,000 2,700,000 17,700,000 165,000,000.00
15,000,000 2,700,000 17,700,000 150,000,000.00
15,000,000 2,700,000 17,700,000 135,000,000.00
15,000,000 2,700,000 17,700,000 120,000,000.00
15,000,000 2,700,000 17,700,000 105,000,000.00
15,000,000 2,700,000 17,700,000 90,000,000.00
15,000,000 2,700,000 17,700,000 75,000,000.00
15,000,000 2,700,000 17,700,000 60,000,000.00
15,000,000 2,700,000 17,700,000 45,000,000.00
15,000,000 2,700,000 17,700,000 30,000,000.00
15,000,000 2,700,000 17,700,000 15,000,000.00
15,000,000 2,700,000 17,700,000 -