60 96 120

TP TP + Bunga 5 Tahun 8 Tahun 10 Tahun

1,200,000,000.00 1,201,200,000.00 20,020,000.00 12,512,500.00 10,010,000.00
1,000,000,000.00 1,001,000,000.00 16,683,333.33 10,427,083.33 8,341,666.67
800,000,000.00 800,800,000.00 13,346,666.67 8,341,666.67 6,673,333.33
500,000,000.00 500,500,000.00 8,341,666.67 5,213,541.67 4,170,833.33

G. Apri 12,000,000.00 10,010,000.00 6,256,250.00 5,005,000.00

Assume
G. Dilla 12,500,000.00 10,010,000.00 6,256,250.00 5,005,000.00
G. Apri 1,990,000.00 5,743,750.00 6,995,000.00
Sisa G
G. Dilla 2,490,000.00 6,243,750.00 7,495,000.00

DP 1 Tahun 2 Tahun 3 Tahun

DPR 300,000,000.00 25,000,000.00 12,500,000.00 8,333,333.33
N 100,000,000.00 8,333,333.33 4,166,666.67 2,777,777.78
G. Apri 12,000,000.00 12,500,000.00 6,250,000.00 4,166,666.67
G. Dilla 12,500,000.00 12,500,000.00 6,250,000.00 4,166,666.67
 180 240 300 360
15 Tahun 20 Tahun 25 Tahun 30 Tahun
6,673,333.33 4,004,000.00 4,004,000.00 3,336,666.67
5,561,111.11 4,170,833.33 3,336,666.67 2,780,555.56
4,448,888.89 3,336,666.67 2,669,333.33 2,224,444.44
2,780,555.56 2,085,416.67 1,668,333.33 1,390,277.78

3,336,666.67 2,002,000.00 2,002,000.00 1,668,333.33

3,336,666.67 2,002,000.00 2,002,000.00 1,668,333.33
8,663,333.33 9,998,000.00 9,998,000.00 10,331,666.67
9,163,333.33 10,498,000.00 10,498,000.00 10,831,666.67