TABEL PELUNASAN HUTANG

Rp 5,397,423.65
Tahun Sisa Hutang
angsuran bunga
0 Rp 25,000,000
1 Rp 2,897,424 Rp 2,500,000 Rp 22,102,576 i r
2 Rp 3,187,166 Rp 2,210,258 Rp 18,915,410 0.1 0.15
3 Rp 3,505,883 Rp 1,891,541 Rp 15,409,528
4 Rp 3,085,994 Rp 2,311,429 Rp 12,323,533
5 Rp 3,548,894 Rp 1,848,530 Rp 8,774,640
6 Rp 4,081,228 Rp 1,316,196 Rp 4,693,412
7 Rp 4,693,412 Rp 704,012 -Rp 0
 TABEL PELUNASAN HUTANG

Rp 126,678,162.77
Tahun Sisa Hutang
angsuran bunga
0 Rp 500,000,000
1 Rp 81,678,163 Rp 45,000,000 Rp 418,321,837 i r
2 Rp 89,029,197 Rp 37,648,965 Rp 329,292,640 0.09 0.06
3 Rp 97,041,825 Rp 29,636,338 Rp 232,250,815
4 Rp 112,743,114 Rp 13,935,049 Rp 119,507,701
5 Rp 119,507,701 Rp 7,170,462 Rp 0

Mencari anuitas terlebih dahulu dengan rumus :

 TABEL PELUNASAN HUTANG

Rp 6,342,065.37
Tahun Sisa Hutang
angsuran bunga
0 Rp 30,000,000
1 Rp 3,342,065 Rp 3,000,000 Rp 26,657,935 bunga
2 Rp 3,676,272 Rp 2,665,793 Rp 22,981,663 0.1 0.12 0.15
3 Rp 4,043,899 Rp 2,298,166 Rp 18,937,764
4 Rp 4,069,534 Rp 2,272,532 Rp 14,868,230
5 Rp 4,557,878 Rp 1,784,188 Rp 10,310,352
6 Rp 4,795,513 Rp 1,546,553 Rp 5,514,840
7 Rp 5,514,839 Rp 827,226 Rp 0

Mencari anuitas :
 TABEL PELUNASAN HUTANG

Rp 2,359,121.65
Bulan Sisa Hutang
angsuran bunga
0 Rp 150,000,000
1 Rp 484,122 Rp 1,875,000 Rp 149,515,878
2 Rp 490,173 Rp 1,868,948 Rp 149,025,705
3 Rp 496,300 Rp 1,862,821 Rp 148,529,405
4 Rp 502,504 Rp 1,856,618 Rp 148,026,901
5 Rp 508,785 Rp 1,850,336 Rp 147,518,115
6 Rp 515,145 Rp 1,843,976 Rp 147,002,970
7 Rp 521,585 Rp 1,837,537 Rp 146,481,386
8 Rp 528,104 Rp 1,831,017 Rp 145,953,281
9 Rp 534,706 Rp 1,824,416 Rp 145,418,576
10 Rp 541,389 Rp 1,817,732 Rp 144,877,186
11 Rp 548,157 Rp 1,810,965 Rp 144,329,029
12 Rp 555,009 Rp 1,804,113 Rp 143,774,021
13 Rp 561,946 Rp 1,797,175 Rp 143,212,074
14 Rp 568,971 Rp 1,790,151 Rp 142,643,103
15 Rp 576,083 Rp 1,783,039 Rp 142,067,021
16 Rp 583,284 Rp 1,775,838 Rp 141,483,737
17 Rp 590,575 Rp 1,768,547 Rp 140,893,162
18 Rp 597,957 Rp 1,761,165 Rp 140,295,205
19 Rp 605,432 Rp 1,753,690 Rp 139,689,773
20 Rp 612,999 Rp 1,746,122 Rp 139,076,774
21 Rp 620,662 Rp 1,738,460 Rp 138,456,112
22 Rp 628,420 Rp 1,730,701 Rp 137,827,691
23 Rp 636,276 Rp 1,722,846 Rp 137,191,416
24 Rp 644,229 Rp 1,714,893 Rp 136,547,187
25 Rp 652,282 Rp 1,706,840 Rp 135,894,905
26 Rp 660,435 Rp 1,698,686 Rp 135,234,470
27 Rp 668,691 Rp 1,690,431 Rp 134,565,779
28 Rp 677,049 Rp 1,682,072 Rp 133,888,730
29 Rp 685,513 Rp 1,673,609 Rp 133,203,217
30 Rp 694,081 Rp 1,665,040 Rp 132,509,136
31 Rp 702,757 Rp 1,656,364 Rp 131,806,378
32 Rp 711,542 Rp 1,647,580 Rp 131,094,836
33 Rp 720,436 Rp 1,638,685 Rp 130,374,400
34 Rp 729,442 Rp 1,629,680 Rp 129,644,958
35 Rp 738,560 Rp 1,620,562 Rp 128,906,399
36 Rp 747,792 Rp 1,611,330 Rp 128,158,607
37 Rp 757,139 Rp 1,601,983 Rp 127,401,468
38 Rp 766,603 Rp 1,592,518 Rp 126,634,865
39 Rp 776,186 Rp 1,582,936 Rp 125,858,679
40 Rp 785,888 Rp 1,573,233 Rp 125,072,791
41 Rp 795,712 Rp 1,563,410 Rp 124,277,079
42 Rp 805,658 Rp 1,553,463 Rp 123,471,421
43 Rp 815,729 Rp 1,543,393 Rp 122,655,692
44 Rp 825,926 Rp 1,533,196 Rp 121,829,766
45 Rp 836,250 Rp 1,522,872 Rp 120,993,517
46 Rp 846,703 Rp 1,512,419 Rp 120,146,814
47 Rp 857,286 Rp 1,501,835 Rp 119,289,528
48 Rp 868,003 Rp 1,491,119 Rp 118,421,525
49 Rp 878,853 Rp 1,480,269 Rp 117,542,672
50 Rp 889,838 Rp 1,469,283 Rp 116,652,834
51 Rp 900,961 Rp 1,458,160 Rp 115,751,873
52 Rp 912,223 Rp 1,446,898 Rp 114,839,650
53 Rp 923,626 Rp 1,435,496 Rp 113,916,024
54 Rp 935,171 Rp 1,423,950 Rp 112,980,852
55 Rp 946,861 Rp 1,412,261 Rp 112,033,991
56 Rp 958,697 Rp 1,400,425 Rp 111,075,295
57 Rp 970,680 Rp 1,388,441 Rp 110,104,614
58 Rp 982,814 Rp 1,376,308 Rp 109,121,800
59 Rp 995,099 Rp 1,364,023 Rp 108,126,701
60 Rp 1,007,538 Rp 1,351,584 Rp 107,119,163
61 Rp 1,287,930 Rp 1,071,192 Rp 105,831,233
62 Rp 1,300,809 Rp 1,058,312 Rp 104,530,424
63 Rp 1,313,817 Rp 1,045,304 Rp 103,216,606
64 Rp 1,326,956 Rp 1,032,166 Rp 101,889,651
65 Rp 1,340,225 Rp 1,018,897 Rp 100,549,426
66 Rp 1,353,627 Rp 1,005,494 Rp 99,195,798
67 Rp 1,367,164 Rp 991,958 Rp 97,828,635
68 Rp 1,380,835 Rp 978,286 Rp 96,447,799
69 Rp 1,394,644 Rp 964,478 Rp 95,053,156
70 Rp 1,408,590 Rp 950,532 Rp 93,644,566
71 Rp 1,422,676 Rp 936,446 Rp 92,221,890
72 Rp 1,436,903 Rp 922,219 Rp 90,784,987
73 Rp 1,451,272 Rp 907,850 Rp 89,333,715
74 Rp 1,465,784 Rp 893,337 Rp 87,867,931
75 Rp 1,480,442 Rp 878,679 Rp 86,387,488
76 Rp 1,495,247 Rp 863,875 Rp 84,892,241
77 Rp 1,510,199 Rp 848,922 Rp 83,382,042
78 Rp 1,525,301 Rp 833,820 Rp 81,856,741
79 Rp 1,540,554 Rp 818,567 Rp 80,316,187
80 Rp 1,555,960 Rp 803,162 Rp 78,760,227
81 Rp 1,571,519 Rp 787,602 Rp 77,188,708
82 Rp 1,587,235 Rp 771,887 Rp 75,601,473
83 Rp 1,603,107 Rp 756,015 Rp 73,998,366
84 Rp 1,619,138 Rp 739,984 Rp 72,379,228
85 Rp 1,635,329 Rp 723,792 Rp 70,743,899
 86 Rp 1,651,683 Rp 707,439 Rp 69,092,216
87 Rp 1,668,199 Rp 690,922 Rp 67,424,017
88 Rp 1,684,881 Rp 674,240 Rp 65,739,135
89 Rp 1,701,730 Rp 657,391 Rp 64,037,405
90 Rp 1,718,748 Rp 640,374 Rp 62,318,657
91 Rp 1,735,935 Rp 623,187 Rp 60,582,722
92 Rp 1,753,294 Rp 605,827 Rp 58,829,428
93 Rp 1,770,827 Rp 588,294 Rp 57,058,600
94 Rp 1,788,536 Rp 570,586 Rp 55,270,065
95 Rp 1,806,421 Rp 552,701 Rp 53,463,644
96 Rp 1,824,485 Rp 534,636 Rp 51,639,158
97 Rp 1,971,828 Rp 387,294 Rp 49,667,330
98 Rp 1,986,617 Rp 372,505 Rp 47,680,714
99 Rp 2,001,516 Rp 357,605 Rp 45,679,197
100 Rp 2,016,528 Rp 342,594 Rp 43,662,670
101 Rp 2,031,652 Rp 327,470 Rp 41,631,018
102 Rp 2,046,889 Rp 312,233 Rp 39,584,129
103 Rp 2,062,241 Rp 296,881 Rp 37,521,888
104 Rp 2,077,707 Rp 281,414 Rp 35,444,181
105 Rp 2,093,290 Rp 265,831 Rp 33,350,891
106 Rp 2,108,990 Rp 250,132 Rp 31,241,901
107 Rp 2,124,807 Rp 234,314 Rp 29,117,093
108 Rp 2,140,743 Rp 218,378 Rp 26,976,350
109 Rp 2,156,799 Rp 202,323 Rp 24,819,551
110 Rp 2,172,975 Rp 186,147 Rp 22,646,576
111 Rp 2,189,272 Rp 169,849 Rp 20,457,304
112 Rp 2,205,692 Rp 153,430 Rp 18,251,612
113 Rp 2,222,235 Rp 136,887 Rp 16,029,377
114 Rp 2,238,901 Rp 120,220 Rp 13,790,476
115 Rp 2,255,693 Rp 103,429 Rp 11,534,783
116 Rp 2,272,611 Rp 86,511 Rp 9,262,172
117 Rp 2,289,655 Rp 69,466 Rp 6,972,517
118 Rp 2,306,828 Rp 52,294 Rp 4,665,689
119 Rp 2,324,129 Rp 34,993 Rp 2,341,560
120 Rp 2,341,560 Rp 17,562 -Rp 0
 bunga
0.0125 0.01 0.0075
 TABEL PELUNASAN HUTANG

Rp 16,252,607.9
Tahun Sisa Hutang
angsuran bunga
0 Rp 100,000,000
1 Rp 7,252,608 Rp 9,000,000 Rp 92,747,392 bunga
2 Rp 7,905,343 Rp 8,347,265 Rp 84,842,049 2:09 0.12
3 Rp 8,616,823 Rp 7,635,784 Rp 76,225,226
4 Rp 7,105,581 Rp 9,147,027 Rp 69,119,645
5 Rp 7,958,250 Rp 8,294,357 Rp 61,161,395
6 Rp 8,913,241 Rp 7,339,367 Rp 52,248,154
7 Rp 9,982,829 Rp 6,269,779 Rp 42,265,325
8 Rp 13,082,709 Rp 3,169,899 Rp 29,182,616
9 Rp 14,063,912 Rp 2,188,696 Rp 15,118,705
10 Rp 15,118,705 Rp 1,133,903 -Rp 0
bunga
0.075
 TABEL PELUNASAN HUTANG

Rp 5,032,571.35 bunga
Tahun Sisa Hutang
angsuran bunga 12%
0 Rp 25,000,000
1 Rp 2,032,571 Rp 3,000,000 Rp 22,967,429
2 Rp 2,276,480 Rp 2,756,091 Rp 20,690,949
3 Rp 2,549,658 Rp 2,482,914 Rp 18,141,291
4 Rp 2,855,616 Rp 2,176,955 Rp 15,285,675
5 Rp 3,198,290 Rp 1,834,281 Rp 12,087,384
6 Rp 3,582,085 Rp 1,450,486 Rp 8,505,299
7 Rp 4,011,935 Rp 1,020,636 Rp 4,493,364
8 Rp 4,493,368 Rp 539,204 -Rp 4
 TABEL PELUNASAN HUTANG

Rp 5,504,617.18
Bulan Sisa Hutang
angsuran bunga
0 Rp 350,000,000
1 Rp 1,129,617 Rp 4,375,000 Rp 348,870,383 bunga
2 Rp 1,143,737 Rp 4,360,880 Rp 347,726,645 0.0125 0.01
3 Rp 1,158,034 Rp 4,346,583 Rp 346,568,611
4 Rp 1,172,510 Rp 4,332,108 Rp 345,396,102
5 Rp 1,187,166 Rp 4,317,451 Rp 344,208,936
6 Rp 1,202,005 Rp 4,302,612 Rp 343,006,930
7 Rp 1,217,031 Rp 4,287,587 Rp 341,789,900
8 Rp 1,232,243 Rp 4,272,374 Rp 340,557,656
9 Rp 1,247,646 Rp 4,256,971 Rp 339,310,010
10 Rp 1,263,242 Rp 4,241,375 Rp 338,046,768
11 Rp 1,279,033 Rp 4,225,585 Rp 336,767,735
12 Rp 1,295,020 Rp 4,209,597 Rp 335,472,715
13 Rp 1,311,208 Rp 4,193,409 Rp 334,161,507
14 Rp 1,327,598 Rp 4,177,019 Rp 332,833,908
15 Rp 1,344,193 Rp 4,160,424 Rp 331,489,715
16 Rp 1,360,996 Rp 4,143,621 Rp 330,128,719
17 Rp 1,378,008 Rp 4,126,609 Rp 328,750,711
18 Rp 1,395,233 Rp 4,109,384 Rp 327,355,478
19 Rp 1,412,674 Rp 4,091,943 Rp 325,942,804
20 Rp 1,430,332 Rp 4,074,285 Rp 324,512,472
21 Rp 1,448,211 Rp 4,056,406 Rp 323,064,261
22 Rp 1,466,314 Rp 4,038,303 Rp 321,597,947
23 Rp 1,484,643 Rp 4,019,974 Rp 320,113,304
24 Rp 1,503,201 Rp 4,001,416 Rp 318,610,103
25 Rp 1,521,991 Rp 3,982,626 Rp 317,088,112
26 Rp 1,541,016 Rp 3,963,601 Rp 315,547,096
27 Rp 1,560,278 Rp 3,944,339 Rp 313,986,818
28 Rp 1,579,782 Rp 3,924,835 Rp 312,407,036
29 Rp 1,599,529 Rp 3,905,088 Rp 310,807,507
30 Rp 1,619,523 Rp 3,885,094 Rp 309,187,983
31 Rp 1,639,767 Rp 3,864,850 Rp 307,548,216
32 Rp 1,660,264 Rp 3,844,353 Rp 305,887,951
33 Rp 1,681,018 Rp 3,823,599 Rp 304,206,934
34 Rp 1,702,031 Rp 3,802,587 Rp 302,504,903
35 Rp 1,723,306 Rp 3,781,311 Rp 300,781,597
36 Rp 1,744,847 Rp 3,759,770 Rp 299,036,750
37 Rp 1,766,658 Rp 3,737,959 Rp 297,270,092
38 Rp 1,788,741 Rp 3,715,876 Rp 295,481,351
39 Rp 1,811,100 Rp 3,693,517 Rp 293,670,251
40 Rp 1,833,739 Rp 3,670,878 Rp 291,836,512
41 Rp 1,856,661 Rp 3,647,956 Rp 289,979,851
42 Rp 1,879,869 Rp 3,624,748 Rp 288,099,982
43 Rp 1,903,367 Rp 3,601,250 Rp 286,196,615
44 Rp 1,927,159 Rp 3,577,458 Rp 284,269,455
45 Rp 1,951,249 Rp 3,553,368 Rp 282,318,206
46 Rp 1,975,640 Rp 3,528,978 Rp 280,342,566
47 Rp 2,000,335 Rp 3,504,282 Rp 278,342,231
48 Rp 2,025,339 Rp 3,479,278 Rp 276,316,892
49 Rp 2,050,656 Rp 3,453,961 Rp 274,266,236
50 Rp 2,076,289 Rp 3,428,328 Rp 272,189,947
51 Rp 2,102,243 Rp 3,402,374 Rp 270,087,704
52 Rp 2,128,521 Rp 3,376,096 Rp 267,959,183
53 Rp 2,155,127 Rp 3,349,490 Rp 265,804,056
54 Rp 2,182,066 Rp 3,322,551 Rp 263,621,989
55 Rp 2,209,342 Rp 3,295,275 Rp 261,412,647
56 Rp 2,236,959 Rp 3,267,658 Rp 259,175,688
57 Rp 2,264,921 Rp 3,239,696 Rp 256,910,767
58 Rp 2,293,233 Rp 3,211,385 Rp 254,617,534
59 Rp 2,321,898 Rp 3,182,719 Rp 252,295,636
60 Rp 2,350,922 Rp 3,153,695 Rp 249,944,714
61 Rp 3,005,170 Rp 2,499,447 Rp 246,939,544
62 Rp 3,035,222 Rp 2,469,395 Rp 243,904,323
63 Rp 3,065,574 Rp 2,439,043 Rp 240,838,749
64 Rp 3,096,230 Rp 2,408,387 Rp 237,742,519
65 Rp 3,127,192 Rp 2,377,425 Rp 234,615,327
66 Rp 3,158,464 Rp 2,346,153 Rp 231,456,863
67 Rp 3,190,049 Rp 2,314,569 Rp 228,266,814
68 Rp 3,221,949 Rp 2,282,668 Rp 225,044,865
69 Rp 3,254,169 Rp 2,250,449 Rp 221,790,697
70 Rp 3,286,710 Rp 2,217,907 Rp 218,503,987
71 Rp 3,319,577 Rp 2,185,040 Rp 215,184,409
72 Rp 3,352,773 Rp 2,151,844 Rp 211,831,636
73 Rp 3,386,301 Rp 2,118,316 Rp 208,445,335
74 Rp 3,420,164 Rp 2,084,453 Rp 205,025,172
75 Rp 3,454,365 Rp 2,050,252 Rp 201,570,806
76 Rp 3,488,909 Rp 2,015,708 Rp 198,081,897
77 Rp 3,523,798 Rp 1,980,819 Rp 194,558,099
78 Rp 3,559,036 Rp 1,945,581 Rp 190,999,063
79 Rp 3,594,627 Rp 1,909,991 Rp 187,404,436
80 Rp 3,630,573 Rp 1,874,044 Rp 183,773,863
81 Rp 3,666,879 Rp 1,837,739 Rp 180,106,985
82 Rp 3,703,547 Rp 1,801,070 Rp 176,403,437
83 Rp 3,740,583 Rp 1,764,034 Rp 172,662,855
84 Rp 3,777,989 Rp 1,726,629 Rp 168,884,866
85 Rp 3,815,769 Rp 1,688,849 Rp 165,069,097
 86 Rp 3,853,926 Rp 1,650,691 Rp 161,215,171
87 Rp 3,892,465 Rp 1,612,152 Rp 157,322,706
88 Rp 3,931,390 Rp 1,573,227 Rp 153,391,316
89 Rp 3,970,704 Rp 1,533,913 Rp 149,420,612
90 Rp 4,010,411 Rp 1,494,206 Rp 145,410,201
91 Rp 4,050,515 Rp 1,454,102 Rp 141,359,685
92 Rp 4,091,020 Rp 1,413,597 Rp 137,268,665
93 Rp 4,131,931 Rp 1,372,687 Rp 133,136,735
94 Rp 4,173,250 Rp 1,331,367 Rp 128,963,485
95 Rp 4,214,982 Rp 1,289,635 Rp 124,748,502
96 Rp 4,257,132 Rp 1,247,485 Rp 120,491,370
97 Rp 4,600,932 Rp 903,685 Rp 115,890,438
98 Rp 4,635,439 Rp 869,178 Rp 111,254,999
99 Rp 4,670,205 Rp 834,412 Rp 106,584,795
100 Rp 4,705,231 Rp 799,386 Rp 101,879,564
101 Rp 4,740,520 Rp 764,097 Rp 97,139,043
102 Rp 4,776,074 Rp 728,543 Rp 92,362,969
103 Rp 4,811,895 Rp 692,722 Rp 87,551,074
104 Rp 4,847,984 Rp 656,633 Rp 82,703,090
105 Rp 4,884,344 Rp 620,273 Rp 77,818,746
106 Rp 4,920,977 Rp 583,641 Rp 72,897,769
107 Rp 4,957,884 Rp 546,733 Rp 67,939,885
108 Rp 4,995,068 Rp 509,549 Rp 62,944,817
109 Rp 5,032,531 Rp 472,086 Rp 57,912,286
110 Rp 5,070,275 Rp 434,342 Rp 52,842,011
111 Rp 5,108,302 Rp 396,315 Rp 47,733,709
112 Rp 5,146,614 Rp 358,003 Rp 42,587,095
113 Rp 5,185,214 Rp 319,403 Rp 37,401,881
114 Rp 5,224,103 Rp 280,514 Rp 32,177,778
115 Rp 5,263,284 Rp 241,333 Rp 26,914,494
116 Rp 5,302,758 Rp 201,859 Rp 21,611,735
117 Rp 5,342,529 Rp 162,088 Rp 16,269,206
118 Rp 5,382,598 Rp 122,019 Rp 10,886,608
119 Rp 5,422,968 Rp 81,650 Rp 5,463,640
120 Rp 5,463,640 Rp 40,977 Rp 0
bunga
0.0075