You are on page 1of 2

SIMULASI KREDIT

provide by : MyKenzie Software | Kalkulator Kredit


https://play.google.com/store/apps/details?id=com.mykenzie_software.myloancalculator

Plafond : Rp. 80.000.000


Jangka Waktu : 48 bulan
Suku Bunga : 1,60 % /bulan atau 19,20 % p.a
Perhitungan Bunga : Menetap

Biaya - Biaya
Materai : Rp 0 As. Kerugian : Rp 0
Provisi : Rp 0 Notaris : Rp 0
Administrasi : Rp 0 Lainnya : Rp 0
Asuransi Jiwa : Rp 0 Total Biaya : Rp 0

Tabel Angsuran Created : 9 Mei 2019 21:31

No. Pokok Bunga Angsuran Saldo Akhir


1 1.666.667 1.280.000 2.946.667 78.333.333
2 1.666.667 1.280.000 2.946.667 76.666.667
3 1.666.667 1.280.000 2.946.667 75.000.000
4 1.666.667 1.280.000 2.946.667 73.333.333
5 1.666.667 1.280.000 2.946.667 71.666.667
6 1.666.667 1.280.000 2.946.667 70.000.000
7 1.666.667 1.280.000 2.946.667 68.333.333
8 1.666.667 1.280.000 2.946.667 66.666.667
9 1.666.667 1.280.000 2.946.667 65.000.000
10 1.666.667 1.280.000 2.946.667 63.333.333
11 1.666.667 1.280.000 2.946.667 61.666.667
12 1.666.667 1.280.000 2.946.667 60.000.000
13 1.666.667 1.280.000 2.946.667 58.333.333
14 1.666.667 1.280.000 2.946.667 56.666.667
15 1.666.667 1.280.000 2.946.667 55.000.000
16 1.666.667 1.280.000 2.946.667 53.333.333
17 1.666.667 1.280.000 2.946.667 51.666.667
18 1.666.667 1.280.000 2.946.667 50.000.000
19 1.666.667 1.280.000 2.946.667 48.333.333
20 1.666.667 1.280.000 2.946.667 46.666.667
21 1.666.667 1.280.000 2.946.667 45.000.000
22 1.666.667 1.280.000 2.946.667 43.333.333
23 1.666.667 1.280.000 2.946.667 41.666.667
24 1.666.667 1.280.000 2.946.667 40.000.000
25 1.666.667 1.280.000 2.946.667 38.333.333
26 1.666.667 1.280.000 2.946.667 36.666.667
27 1.666.667 1.280.000 2.946.667 35.000.000
28 1.666.667 1.280.000 2.946.667 33.333.333
29 1.666.667 1.280.000 2.946.667 31.666.667
30 1.666.667 1.280.000 2.946.667 30.000.000
31 1.666.667 1.280.000 2.946.667 28.333.333
32 1.666.667 1.280.000 2.946.667 26.666.667
33 1.666.667 1.280.000 2.946.667 25.000.000
34 1.666.667 1.280.000 2.946.667 23.333.333
35 1.666.667 1.280.000 2.946.667 21.666.667
36 1.666.667 1.280.000 2.946.667 20.000.000
37 1.666.667 1.280.000 2.946.667 18.333.333
38 1.666.667 1.280.000 2.946.667 16.666.667
39 1.666.667 1.280.000 2.946.667 15.000.000
40 1.666.667 1.280.000 2.946.667 13.333.333
41 1.666.667 1.280.000 2.946.667 11.666.667
42 1.666.667 1.280.000 2.946.667 10.000.000
43 1.666.667 1.280.000 2.946.667 8.333.333
44 1.666.667 1.280.000 2.946.667 6.666.667
45 1.666.667 1.280.000 2.946.667 5.000.000
46 1.666.667 1.280.000 2.946.667 3.333.333
47 1.666.667 1.280.000 2.946.667 1.666.667
48 1.666.667 1.280.000 2.946.667 0
Jumlah 80.000.000 61.440.000 141.440.000

You might also like