You are on page 1of 4

pv Rp 110,560,156

a Rp 5,681,206
n 36

periode angsuran bunga amortisasi utang

1 Rp 5,681,206 Rp 2,052,621 Rp 3,628,584


2 Rp 5,681,206 Rp 2,025,407 Rp 3,655,799
3 Rp 5,681,206 Rp 1,997,988 Rp 3,683,217
4 Rp 5,681,206 Rp 1,970,364 Rp 3,710,841
5 Rp 5,681,206 Rp 1,942,533 Rp 3,738,673
6 Rp 5,681,206 Rp 1,914,493 Rp 3,766,713
7 Rp 5,681,206 Rp 1,886,243 Rp 3,794,963
8 Rp 5,681,206 Rp 1,857,780 Rp 3,823,425
9 Rp 5,681,206 Rp 1,829,105 Rp 3,852,101
10 Rp 5,681,206 Rp 1,800,214 Rp 3,880,992
11 Rp 5,681,206 Rp 1,771,106 Rp 3,910,099
12 Rp 5,681,206 Rp 1,741,781 Rp 3,939,425
13 Rp 5,681,206 Rp 1,712,235 Rp 3,968,971
14 Rp 5,681,206 Rp 1,682,468 Rp 3,998,738
15 Rp 5,681,206 Rp 1,652,477 Rp 4,028,728
16 Rp 5,681,206 Rp 1,622,262 Rp 4,058,944
17 Rp 5,681,206 Rp 1,591,820 Rp 4,089,386
18 Rp 5,681,206 Rp 1,561,149 Rp 4,120,056
19 Rp 5,681,206 Rp 1,530,249 Rp 4,150,957
20 Rp 5,681,206 Rp 1,499,117 Rp 4,182,089
21 Rp 5,681,206 Rp 1,467,751 Rp 4,213,455
22 Rp 5,681,206 Rp 1,436,150 Rp 4,245,055
23 Rp 5,681,206 Rp 1,404,312 Rp 4,276,893
24 Rp 5,681,206 Rp 1,372,236 Rp 4,308,970
25 Rp 5,681,206 Rp 1,339,918 Rp 4,341,287
26 Rp 5,681,206 Rp 1,307,359 Rp 4,373,847
27 Rp 5,681,206 Rp 1,274,555 Rp 4,406,651
28 Rp 5,681,206 Rp 1,241,505 Rp 4,439,701
29 Rp 5,681,206 Rp 1,208,207 Rp 4,472,998
30 Rp 5,681,206 Rp 1,174,660 Rp 4,506,546
31 Rp 5,681,206 Rp 1,140,861 Rp 4,540,345
32 Rp 5,681,206 Rp 1,106,808 Rp 4,574,398
33 Rp 5,681,206 Rp 1,072,500 Rp 4,608,706
34 Rp 5,681,206 Rp 1,037,935 Rp 4,643,271
35 Rp 5,681,206 Rp 1,003,110 Rp 4,678,095
36 Rp 5,681,206 Rp 968,024 Rp 4,713,181
37 Rp 5,681,206 Rp 932,676 Rp 4,748,530
38 Rp 5,681,206 Rp 897,062 Rp 4,784,144
39 Rp 5,681,206 Rp 861,180 Rp 4,820,025
40 Rp 5,681,206 Rp 825,030 Rp 4,856,175
41 Rp 5,681,206 Rp 788,609 Rp 4,892,597
42 Rp 5,681,206 Rp 751,915 Rp 4,929,291
43 Rp 5,681,206 Rp 714,945 Rp 4,966,261
44 Rp 5,681,206 Rp 677,698 Rp 5,003,508
45 Rp 5,681,206 Rp 640,172 Rp 5,041,034
46 Rp 5,681,206 Rp 602,364 Rp 5,078,842
47 Rp 5,681,206 Rp 564,272 Rp 5,116,933
48 Rp 5,681,206 Rp 525,895 Rp 5,155,310
49 Rp 5,681,206 Rp 487,231 Rp 5,193,975
50 Rp 5,681,206 Rp 448,276 Rp 5,232,930
51 Rp 5,681,206 Rp 409,029 Rp 5,272,177
52 Rp 5,681,206 Rp 369,488 Rp 5,311,718
53 Rp 5,681,206 Rp 329,650 Rp 5,351,556
54 Rp 5,681,206 Rp 289,513 Rp 5,391,693
55 Rp 5,681,206 Rp 249,075 Rp 5,432,130
56 Rp 5,681,206 Rp 208,334 Rp 5,472,871
57 Rp 5,681,206 Rp 167,288 Rp 5,513,918
58 Rp 5,681,206 Rp 125,933 Rp 5,555,272
59 Rp 5,681,206 Rp 84,269 Rp 5,596,937
60 Rp 5,681,206 Rp 42,292 Rp 5,638,914
saldo kpr
Rp 273,682,837
Rp 270,054,253
Rp 266,398,455
Rp 262,715,237
Rp 259,004,396
Rp 255,265,724
Rp 251,499,011
Rp 247,704,048
Rp 243,880,623
Rp 240,028,522
Rp 236,147,530
Rp 232,237,431
Rp 228,298,006
Rp 224,329,036
Rp 220,330,298
Rp 216,301,570
Rp 212,242,626
Rp 208,153,240
Rp 204,033,184
Rp 199,882,227
Rp 195,700,138
Rp 191,486,684
Rp 187,241,628
Rp 182,964,735
Rp 178,655,765
Rp 174,314,478
Rp 169,940,631
Rp 165,533,980
Rp 161,094,279
Rp 156,621,281
Rp 152,114,735
Rp 147,574,390
Rp 142,999,992
Rp 138,391,286
Rp 133,748,015
Rp 129,069,920
Rp 124,356,739
Rp 119,608,209
Rp 114,824,065
Rp 110,004,040
Rp 105,147,864
Rp 100,255,268
Rp 95,325,977
Rp 90,359,716
Rp 85,356,208
Rp 80,315,174
Rp 75,236,333
Rp 70,119,400
Rp 64,964,089
Rp 59,770,115
Rp 54,537,185
Rp 49,265,008
Rp 43,953,290
Rp 38,601,734
Rp 33,210,042
Rp 27,777,912
Rp 22,305,040
Rp 16,791,123
Rp 11,235,850
Rp 5,638,914
Rp 0

You might also like