You are on page 1of 4

Nama : Yulia Ispandriantika

NIM : 1805045075

M i 1+i (1+i)^36
23000000 18% 0.015 1.015 1.7091395380977

Mi (1+i)^36 Mi*(1+i)^36 (1+i)^36-1


345000 1.7091395380977 589653.140643706 0.709139538097698
A= 831505.097326091

Angsuran ke- an
1.015 486505.097326091 1 486,505.10
1 1.015 486505.097326091 2 493,802.67
2 1.015 486505.097326091 3 501,209.71
3 1.015 486505.097326091 4 508,727.86
4 1.015 486505.097326091 5 516,358.78
5 1.015 486505.097326091 6 524,104.16
6 1.015 486505.097326091 7 531,965.72
7 1.015 486505.097326091 8 539,945.21
8 1.015 486505.097326091 9 548,044.39
9 1.015 486505.097326091 10 556,265.05
10 1.015 486505.097326091 11 564,609.03
11 1.015 486505.097326091 12 573,078.16
12 1.015 486505.097326091 13 581,674.33
13 1.015 486505.097326091 14 590,399.45
14 1.015 486505.097326091 15 599,255.44
15 1.015 486505.097326091 16 608,244.27
16 1.015 486505.097326091 17 617,367.94
17 1.015 486505.097326091 18 626,628.46
18 1.015 486505.097326091 19 636,027.88
19 1.015 486505.097326091 20 645,568.30
20 1.015 486505.097326091 21 655,251.83
21 1.015 486505.097326091 22 665,080.60
22 1.015 486505.097326091 23 675,056.81
23 1.015 486505.097326091 24 685,182.66
24 1.015 486505.097326091 25 695,460.40
25 1.015 486505.097326091 26 705,892.31
26 1.015 486505.097326091 27 716,480.70
27 1.015 486505.097326091 28 727,227.91
28 1.015 486505.097326091 29 738,136.32
29 1.015 486505.097326091 30 749,208.37
30 1.015 486505.097326091 31 760,446.49
31 1.015 486505.097326091 32 771,853.19
32 1.015 486505.097326091 33 783,430.99
33 1.015 486505.097326091 34 795,182.45
34 1.015 486505.097326091 35 807,110.19
35 1.015 486505.097326091 36 819,216.84
23,000,000.00
bn A Sisa
345,000.00 831,505.10 22,513,494.90
337,702.42 831,505.10 22,019,692.23
330,295.38 831,505.10 21,518,482.51
322,777.24 831,505.10 21,009,754.66
315,146.32 831,505.10 20,493,395.88
307,400.94 831,505.10 19,969,291.72
299,539.38 831,505.10 19,437,326.00
291,559.89 831,505.10 18,897,380.79
283,460.71 831,505.10 18,349,336.40
275,240.05 831,505.10 17,793,071.35
266,896.07 831,505.10 17,228,462.33
258,426.93 831,505.10 16,655,384.16
249,830.76 831,505.10 16,073,709.83
241,105.65 831,505.10 15,483,310.38
232,249.66 831,505.10 14,884,054.94
223,260.82 831,505.10 14,275,810.66
214,137.16 831,505.10 13,658,442.73
204,876.64 831,505.10 13,031,814.27
195,477.21 831,505.10 12,395,786.39
185,936.80 831,505.10 11,750,218.09
176,253.27 831,505.10 11,094,966.26
166,424.49 831,505.10 10,429,885.66
156,448.28 831,505.10 9,754,828.84
146,322.43 831,505.10 9,069,646.18
136,044.69 831,505.10 8,374,185.77
125,612.79 831,505.10 7,668,293.46
115,024.40 831,505.10 6,951,812.77
104,277.19 831,505.10 6,224,584.86
93,368.77 831,505.10 5,486,448.54
82,296.73 831,505.10 4,737,240.17
71,058.60 831,505.10 3,976,793.67
59,651.91 831,505.10 3,204,940.48
48,074.11 831,505.10 2,421,509.49
36,322.64 831,505.10 1,626,327.04
24,394.91 831,505.10 819,216.84
12,288.25 831,505.10 0.00
6,934,183.50 29,934,183.50

You might also like