Jumlah Pinjaman (Rp) Rp 10,000,000

Jangka Waktu Pinjaman ( Bulan) 20

Bunga Pinjaman (%) 2%

Bulan Angsuran/Bulan Bunga Angsuran Pokok Sisa Pinjaman

0 Rp 10,000,000
1 Rp 700,000 Rp 200,000 Rp 500,000 Rp 9,500,000
2 Rp 690,000 Rp 190,000 Rp 500,000 Rp 9,000,000
3 Rp 680,000 Rp 180,000 Rp 500,000 Rp 8,500,000
4 Rp 670,000 Rp 170,000 Rp 500,000 Rp 8,000,000
5 Rp 660,000 Rp 160,000 Rp 500,000 Rp 7,500,000
6 Rp 650,000 Rp 150,000 Rp 500,000 Rp 7,000,000
7 Rp 640,000 Rp 140,000 Rp 500,000 Rp 6,500,000
8 Rp 630,000 Rp 130,000 Rp 500,000 Rp 6,000,000
9 Rp 620,000 Rp 120,000 Rp 500,000 Rp 5,500,000
10 Rp 610,000 Rp 110,000 Rp 500,000 Rp 5,000,000
11 Rp 600,000 Rp 100,000 Rp 500,000 Rp 4,500,000
12 Rp 590,000 Rp 90,000 Rp 500,000 Rp 4,000,000
13 Rp 580,000 Rp 80,000 Rp 500,000 Rp 3,500,000
14 Rp 570,000 Rp 70,000 Rp 500,000 Rp 3,000,000
15 Rp 560,000 Rp 60,000 Rp 500,000 Rp 2,500,000
16 Rp 550,000 Rp 50,000 Rp 500,000 Rp 2,000,000
17 Rp 540,000 Rp 40,000 Rp 500,000 Rp 1,500,000
18 Rp 530,000 Rp 30,000 Rp 500,000 Rp 1,000,000
19 Rp 520,000 Rp 20,000 Rp 500,000 Rp 500,000
20 Rp 510,000 Rp 10,000 Rp 500,000 Rp -
Total Rp 12,100,000 Rp 2,100,000 Rp 10,000,000
 689000
700000
50000
1339000 500000 1839000

Rp 3,724,000 Rp 80,000
Rp 2,600,000 Rp 3,024,000 Rp 35,000
Rp 6,324,000 Rp 3,034,000 Rp 102,000
Rp 3,044,000 Rp 217,000
Rp 3,054,000
Rp 3,064,000
Rp 3,074,000
Rp 3,084,000
Rp 3,094,000
Rp 3,104,000
Rp 3,114,000
Rp 3,124,000
Rp 3,134,000
Rp 3,144,000
Rp 3,154,000
Rp 3,164,000
Rp 3,174,000
Rp 3,184,000
Rp 3,194,000
Rp 3,204,000
Rp 3,214,000
 2040000
Rp 1,823,000
Rp 484,000
Rp 701,000

3839000
Rp 3,138,000
 Jumlah Pinjaman (Rp) Rp 110,000,000
Jangka Waktu Pinjaman ( Bulan) 48
Bunga Pinjaman (%) 0%

Bulan Angsuran/Bulan Bunga Angsuran Pokok Sisa Pinjaman

0 Rp 110,000,000
1 Rp 2,654,667 Rp 363,000 Rp 2,291,667 Rp 107,708,333
2 Rp 2,654,667 Rp 363,000 Rp 2,291,667 Rp 105,416,667
3 Rp 2,654,667 Rp 363,000 Rp 2,291,667 Rp 103,125,000
4 Rp 2,654,667 Rp 363,000 Rp 2,291,667 Rp 100,833,333
5 Rp 2,654,667 Rp 363,000 Rp 2,291,667 Rp 98,541,667
6 Rp 2,654,667 Rp 363,000 Rp 2,291,667 Rp 96,250,000
7 Rp 2,654,667 Rp 363,000 Rp 2,291,667 Rp 93,958,333
8 Rp 2,654,667 Rp 363,000 Rp 2,291,667 Rp 91,666,667
9 Rp 2,654,667 Rp 363,000 Rp 2,291,667 Rp 89,375,000
10 Rp 2,654,667 Rp 363,000 Rp 2,291,667 Rp 87,083,333
11 Rp 2,654,667 Rp 363,000 Rp 2,291,667 Rp 84,791,667
12 Rp 2,654,667 Rp 363,000 Rp 2,291,667 Rp 82,500,000
13 Rp 2,654,667 Rp 363,000 Rp 2,291,667 Rp 80,208,333
14 Rp 2,654,667 Rp 363,000 Rp 2,291,667 Rp 77,916,667
15 Rp 2,654,667 Rp 363,000 Rp 2,291,667 Rp 75,625,000
16 Rp 2,654,667 Rp 363,000 Rp 2,291,667 Rp 73,333,333
17 Rp 2,654,667 Rp 363,000 Rp 2,291,667 Rp 71,041,667
18 Rp 2,654,667 Rp 363,000 Rp 2,291,667 Rp 68,750,000
19 Rp 2,654,667 Rp 363,000 Rp 2,291,667 Rp 66,458,333
20 Rp 2,654,667 Rp 363,000 Rp 2,291,667 Rp 64,166,667
21 Rp 2,654,667 Rp 363,000 Rp 2,291,667 Rp 61,875,000
22 Rp 2,654,667 Rp 363,000 Rp 2,291,667 Rp 59,583,333
23 Rp 2,654,667 Rp 363,000 Rp 2,291,667 Rp 57,291,667
24 Rp 2,654,667 Rp 363,000 Rp 2,291,667 Rp 55,000,000
25 Rp 2,654,667 Rp 363,000 Rp 2,291,667 Rp 52,708,333
26 Rp 2,654,667 Rp 363,000 Rp 2,291,667 Rp 50,416,667
27 Rp 2,654,667 Rp 363,000 Rp 2,291,667 Rp 48,125,000
28 Rp 2,654,667 Rp 363,000 Rp 2,291,667 Rp 45,833,333
29 Rp 2,654,667 Rp 363,000 Rp 2,291,667 Rp 43,541,667
30 Rp 2,654,667 Rp 363,000 Rp 2,291,667 Rp 41,250,000
31 Rp 2,654,667 Rp 363,000 Rp 2,291,667 Rp 38,958,333
32 Rp 2,654,667 Rp 363,000 Rp 2,291,667 Rp 36,666,667
33 Rp 2,654,667 Rp 363,000 Rp 2,291,667 Rp 34,375,000
34 Rp 2,654,667 Rp 363,000 Rp 2,291,667 Rp 32,083,333
35 Rp 2,654,667 Rp 363,000 Rp 2,291,667 Rp 29,791,667
36 Rp 2,654,667 Rp 363,000 Rp 2,291,667 Rp 27,500,000
37 Rp 2,654,667 Rp 363,000 Rp 2,291,667 Rp 25,208,333
38 Rp 2,654,667 Rp 363,000 Rp 2,291,667 Rp 22,916,667
39 Rp 2,654,667 Rp 363,000 Rp 2,291,667 Rp 20,625,000
40 Rp 2,654,667 Rp 363,000 Rp 2,291,667 Rp 18,333,333
 41 Rp 2,654,667 Rp 363,000 Rp 2,291,667 Rp 16,041,667
42 Rp 2,654,667 Rp 363,000 Rp 2,291,667 Rp 13,750,000
43 Rp 2,654,667 Rp 363,000 Rp 2,291,667 Rp 11,458,333
44 Rp 2,654,667 Rp 363,000 Rp 2,291,667 Rp 9,166,667
45 Rp 2,654,667 Rp 363,000 Rp 2,291,667 Rp 6,875,000
46 Rp 2,654,667 Rp 363,000 Rp 2,291,667 Rp 4,583,333
47 Rp 2,654,667 Rp 363,000 Rp 2,291,667 Rp 2,291,667
48 Rp 2,654,667 Rp 363,000 Rp 2,291,667 -Rp 0
Total Rp 127,424,000 Rp 17,424,000 Rp 110,000,000