Pencairan 2,358,899,985

DP -
Funding 2,358,899,985
Angsuran 128,680,223
2,230,219,762
Bunga / tahun 15.24%
Bunga / bulan 1.27%
N (cicilan x) 21

In Arrear
KETERANGAN SISA
Ke Date Cicilan Bunga Pokok
- - 2,358,899,985
1 19,000,000 19,000,000 2,358,899,985
2 19,000,000 19,000,000 2,358,899,985
3 19,000,000 19,000,000 2,358,899,985
4 130,247,000 31,524,030 98,722,970 2,260,177,015
5 130,247,000 30,270,248 99,976,752 2,160,200,263
6 130,247,000 29,000,543 101,246,457 2,058,953,806
7 130,247,000 27,714,713 102,532,287 1,956,421,519
8 130,247,000 26,412,553 103,834,447 1,852,587,072
9 130,247,000 25,093,856 105,153,144 1,747,433,928
10 130,247,000 23,758,411 106,488,589 1,640,945,339
11 130,247,000 22,406,006 107,840,994 1,533,104,345
12 130,247,000 21,036,425 109,210,575 1,423,893,770
13 130,247,000 19,649,451 110,597,549 1,313,296,221
14 130,247,000 18,244,862 112,002,138 1,201,294,083
15 130,247,000 16,822,435 113,424,565 1,087,869,518
16 130,247,000 15,381,943 114,865,057 973,004,461
17 130,247,000 13,923,157 116,323,843 856,680,618
18 130,247,000 12,445,844 117,801,156 738,879,462
19 130,247,000 10,949,769 119,297,231 619,582,231
20 130,247,000 9,434,694 120,812,306 498,769,925
21 130,247,000 7,900,378 122,346,622 376,423,303
22 130,247,000 6,346,576 123,900,424 252,522,879
23 130,247,000 4,773,041 125,473,959 127,048,920
24 130,247,000 3,198,080 127,048,920 -

TOTAL 2,792,187,000 433,287,015 2,358,899,985