You are on page 1of 2

TABEL PERHITUNGAN KREDIT

DENGAN FLAT RATE

BULAN SISA POKOK BUNGA ANGSURAN


PINJAMAN PINJAMAN
1 843.333.333 36.666.667 16.133.333 52.800.000
2 806.666.666 36.666.667 16.133.333 52.800.000
3 770.000.000 36.666.667 16.133.333 52.800.000
4 733.333.333 36.666.667 16.133.333 52.800.000
5 696.666.666 36.666.667 16.133.333 52.800.000
6 660.000.000 36.666.667 16.133.333 52.800.000
7 623.333.333 36.666.667 16.133.333 52.800.000
8 586.666.666 36.666.667 16.133.333 52.800.000
9 550.000.000 36.666.667 16.133.333 52.800.000
10 513.333.333 36.666.667 16.133.333 52.800.000
11 476.666.666 36.666.667 16.133.333 52.800.000
12 440.000.000 36.666.667 16.133.333 52.800.000
13 403.333.333 36.666.667 16.133.333 52.800.000
14 366.666.666 36.666.667 16.133.333 52.800.000
15 330.000.000 36.666.667 16.133.333 52.800.000
16 293.333.333 36.666.667 16.133.333 52.800.000
17 256.666.666 36.666.667 16.133.333 52.800.000
18 220.000.000 36.666.667 16.133.333 52.800.000
19 183.333.333 36.666.667 16.133.333 52.800.000
20 146.666.666 36.666.667 16.133.333 52.800.000
21 110.000.000 36.666.667 16.133.333 52.800.000
22 73.333.333 36.666.667 16.133.333 52.800.000
23 36.666.666 36.666.667 16.133.333 52.800.000
24 0 36.666.667 16.133.333 52.800.000
880.000.000 387.200.000 1.267.200.000
TABEL PERHITUNGAN KREDIT
DENGAN SLIDING RATE

BULAN SISA POKOK BUNGA ANGSURAN


PINJAMAN PINJAMAN
1 843.333.333 36.666.667 16.133.333 52.800.000
2 806.666.666 36.666.667 15.461.111 52.127.778
3 770.000.000 36.666.667 14.788.890 51.455.556
4 733.333.333 36.666.667 14.116.668 50.783.334
5 696.666.666 36.666.667 13.444.446 50.111.112
6 660.000.000 36.666.667 12.772.224 49.438.890
7 623.333.333 36.666.667 12.100.002 48.766.668
8 586.666.666 36.666.667 11.427.780 48.094.446
9 550.0 00.000 36.666.667 10.755.558 47.422.224
10 513.333.333 36.666.667 10.083.336 46.750.002
11 476.666.666 36.666.667 9.411.114 46.077.780
12 440.000.000 36.666.667 8.738.892 45.405.558
13 403.333.333 36.666.667 8.066.670 44.733.336
14 366.666.666 36.666.667 7.394.448 44.061.114
15 330.000.000 36.666.667 6.722.226 43.388.892
16 293.333.333 36.666.667 6.050.004 42.716.670
17 256.666.666 36.666.667 5.377.782 42.044.448
18 220.000.000 36.666.667 4.705.560 41.372.226
19 183.333.333 36.666.667 4.033.338 40.700.004
20 146.666.666 36.666.667 3.361.116 40.027.782
21 110.000.000 36.666.667 2.688.894 39.355.560
22 73.333.333 36.666.667 2.016.672 38.683.338
23 36.666.666 36.666.667 1.344..450 38.011.116
24 0 36.666.667 672.222 37.338.894
880.000.000 201.666.736 1.081.666.736

JADI JUMLAH TOTAL PEMBAYARAN BUNGA DENGAN


KEDUA METODE DIATAS ADALAH
DENGAN METODE FLAT RATE = RP. 387.200.000
DENGAN METODE SLIDING RATE = RP. 201.666.736
SELISIH RP. 185.533.264

You might also like