-13% -47%

Data Anda
Jumlah Pinjaman : Rp 111.327.942,00

Lama Pinjaman : 2 tahun

(24 bulan)

Bunga per Tahun : Bunga tahun ke-1 : 4.5%

Bunga tahun ke-2 : 13%

Tabel Angsuran

Bulan Bunga/th Angs. Bunga Angs. Pokok Total Angsuran Sisa pinjaman
0 0 0 0 0 Rp 111.327.942,00

1 4.5% Rp 417.479,78 Rp 4.441.741,25 Rp 4.859.221,03 Rp 106.886.200,75

2 4.5% Rp 400.823,25 Rp 4.458.397,78 Rp 4.859.221,03 Rp 102.427.802,97

3 4.5% Rp 384.104,26 Rp 4.475.116,77 Rp 4.859.221,03 Rp 97.952.686,20

4 4.5% Rp 367.322,57 Rp 4.491.898,46 Rp 4.859.221,03 Rp 93.460.787,74

5 4.5% Rp 350.477,95 Rp 4.508.743,08 Rp 4.859.221,03 Rp 88.952.044,66

6 4.5% Rp 333.570,17 Rp 4.525.650,87 Rp 4.859.221,03 Rp 84.426.393,79

7 4.5% Rp 316.598,98 Rp 4.542.622,06 Rp 4.859.221,03 Rp 79.883.771,74

8 4.5% Rp 299.564,14 Rp 4.559.656,89 Rp 4.859.221,03 Rp 75.324.114,85

9 4.5% Rp 282.465,43 Rp 4.576.755,60 Rp 4.859.221,03 Rp 70.747.359,25

10 4.5% Rp 265.302,60 Rp 4.593.918,44 Rp 4.859.221,03 Rp 66.153.440,81

11 4.5% Rp 248.075,40 Rp 4.611.145,63 Rp 4.859.221,03 Rp 61.542.295,18

12 4.5% Rp 230.783,61 Rp 4.628.437,43 Rp 4.859.221,03 Rp 56.913.857,75

13 13% Rp 616.566,79 Rp 4.466.823,93 Rp 5.083.390,72 Rp 52.447.033,82

14 13% Rp 568.176,20 Rp 4.515.214,53 Rp 5.083.390,72 Rp 47.931.819,30

15 13% Rp 519.261,38 Rp 4.564.129,35 Rp 5.083.390,72 Rp 43.367.689,95

16 13% Rp 469.816,64 Rp 4.613.574,08 Rp 5.083.390,72 Rp 38.754.115,86

17 13% Rp 419.836,26 Rp 4.663.554,47 Rp 5.083.390,72 Rp 34.090.561,39

18 13% Rp 369.314,42 Rp 4.714.076,31 Rp 5.083.390,72 Rp 29.376.485,08

19 13% Rp 318.245,26 Rp 4.765.145,47 Rp 5.083.390,72 Rp 24.611.339,61

20 13% Rp 266.622,85 Rp 4.816.767,88 Rp 5.083.390,72 Rp 19.794.571,74

21 13% Rp 214.441,19 Rp 4.868.949,53 Rp 5.083.390,72 Rp 14.925.622,20

22 13% Rp 161.694,24 Rp 4.921.696,48 Rp 5.083.390,72 Rp 10.003.925,72

23 13% Rp 108.375,86 Rp 4.975.014,86 Rp 5.083.390,72 Rp 5.028.910,86

24 13% Rp 54.479,87 Rp 5.028.910,86 Rp 5.083.390,72 Rp 0,00

Total Rp 7.983.399,09 Rp 111.327.942,00 Rp 119.311.341,09