periode pokok bunga total bayar periode pokok

0 1000000 50000 1050000 0 1000000

1 1000000 50000 1100000 1 1050000
2 1000000 50000 1150000 2 1102500
3 1000000 50000 1200000 3 1157625
4 1000000 50000 1250000 4 1215506
5 1000000 50000 1300000 5 1276282
6 1000000 50000 1350000 6 1340096
7 1000000 50000 1400000 7 1407100
8 1000000 50000 1450000 8 1477455
9 1000000 50000 1500000 9 1551328
10 1000000 50000 1550000 10 1628895

1800000
1600000
1400000
1200000
1000000
800000 Column E
600000
400000
200000
0
0 2 4 6 8 10 12
bunga total bayar
50000 1050000 1800000
52500 1102500 1600000
55125 1157625 1400000
57881.25 1215506 1200000
60775.31 1276282 1000000
63814.08 1340096 800000 Column L
67004.78 1407100 600000
70355.02 1477455 400000
73872.77 1551328 200000
77566.41 1628895 0
0 2 4 6 8 10 12
81444.73 1710339
5000012