TABEL AMORTISASI UTANG

PERIODE (tahunan) ANGSURAN/tahun ANGSURAN BUNGA/PRD

utk membyr angsuran i x sisa pokok pjm prd n-1
0
1 57,943,470.00 30,000,000.00
2 57,943,470.00 24,411,306.00
3 57,943,470.00 17,704,873.20
4 57,943,470.00 9,657,153.84
231,773,880.00 81,773,333.04

PV = R (PVIFAi;n)
R = PV/(PVIFA i;n)
PV= 150000000
i= 20%
n= 4
PVIFA = 2.58873
R= 57,943,470.35
R= 57,943,470.00
ANGSURAN POKOK SISA POKOK PINJAMAN
SPP n = SPP n-1 - Angs Pokok n
150,000,000.00
27,943,470.00 122,056,530.00
33,532,164.00 88,524,366.00
40,238,596.80 48,285,769.20
48,286,316.16 (546.96)
150,000,546.96
TABEL AMORTISASI UTANG

PERIODE (tahunan) ANGSURAN/tahun ANGSURAN BUNGA/PRD

utk membyr angsuran R i x sisa pokok pjm prd n-1
0
1 - -
2 - -
3 - -
4 - -
- -

150000000
20%
4
ANGSURAN POKOK SISA POKOK PINJAMAN
SPP n = SPP n-1 - Angs Pokok n

-
-
-
-
-
0 10
1 15
2 20
3 25

PV 65
PINJAMAN 60