ANSURAN KAVLINGAN TANAH

Flapon Rp. 12.500.000 Ansuran Per Bulan Rp. 1.098.949

Tenor 12 Bulan

Ansuran
Bulan Ke - Jumlah Ansuran Saldo Pinjaman
Pokok Bunga
Rp. 12.500.000,00
1 Rp. 994.781,92 Rp. 104.166,67 Rp. 1.098.948,59 Rp. 11.505.218,08
2 Rp. 1.003.071,77 Rp. 95.876,82 Rp. 1.098.948,59 Rp. 10.502.146,30
3 Rp. 1.011.430,70 Rp. 87.517,89 Rp. 1.098.948,59 Rp. 9.490.715,60
4 Rp. 1.019.859,29 Rp. 79.089,30 Rp. 1.098.948,59 Rp. 8.470.856,30
5 Rp. 1.028.358,12 Rp. 70.590,47 Rp. 1.098.948,59 Rp. 7.442.498,18
6 Rp. 1.036.927,77 Rp. 62.020,82 Rp. 1.098.948,59 Rp. 6.405.570,41
7 Rp. 1.045.568,84 Rp. 53.379,75 Rp. 1.098.948,59 Rp. 5.360.001,57
8 Rp. 1.054.281,91 Rp. 44.666,68 Rp. 1.098.948,59 Rp. 4.305.719,66
9 Rp. 1.063.067,59 Rp. 35.881,00 Rp. 1.098.948,59 Rp. 3.242.652,07
10 Rp. 1.071.926,49 Rp. 27.022,10 Rp. 1.098.948,59 Rp. 2.170.725,58
11 Rp. 1.080.859,21 Rp. 18.089,38 Rp. 1.098.948,59 Rp. 1.089.866,37
12 Rp. 1.089.866,37 Rp. 9.082,22 Rp. 1.098.948,59 Rp. -

Rp. 12.500.000,00 Rp. 687.383,08 Rp. 13.187.383,08

 ANSURAN KAVLINGAN TANAH
Flapon Rp. 12.500.000 Ansuran Per Bulan Rp. 636.198
Tenor 24 Bulan

Ansuran
Bulan Ke - Jumlah Ansuran Saldo Pinjaman
Pokok Bunga
Rp. 12.500.000,00
1 Rp. 427.864,20 Rp. 208.333,33 Rp. 636.197,53 Rp. 12.072.135,80
2 Rp. 434.995,27 Rp. 201.202,26 Rp. 636.197,53 Rp. 11.637.140,53
3 Rp. 442.245,19 Rp. 193.952,34 Rp. 636.197,53 Rp. 11.194.895,34
4 Rp. 449.615,94 Rp. 186.581,59 Rp. 636.197,53 Rp. 10.745.279,40
5 Rp. 457.109,54 Rp. 179.087,99 Rp. 636.197,53 Rp. 10.288.169,85
6 Rp. 464.728,04 Rp. 171.469,50 Rp. 636.197,53 Rp. 9.823.441,82
7 Rp. 472.473,50 Rp. 163.724,03 Rp. 636.197,53 Rp. 9.350.968,31
8 Rp. 480.348,06 Rp. 155.849,47 Rp. 636.197,53 Rp. 8.870.620,25
9 Rp. 488.353,86 Rp. 147.843,67 Rp. 636.197,53 Rp. 8.382.266,39
10 Rp. 496.493,09 Rp. 139.704,44 Rp. 636.197,53 Rp. 7.885.773,30
11 Rp. 504.767,98 Rp. 131.429,55 Rp. 636.197,53 Rp. 7.381.005,32
12 Rp. 513.180,78 Rp. 123.016,76 Rp. 636.197,53 Rp. 6.867.824,54
13 Rp. 521.733,79 Rp. 114.463,74 Rp. 636.197,53 Rp. 6.346.090,75
14 Rp. 530.429,35 Rp. 105.768,18 Rp. 636.197,53 Rp. 5.815.661,40
15 Rp. 539.269,84 Rp. 96.927,69 Rp. 636.197,53 Rp. 5.276.391,55
16 Rp. 548.257,67 Rp. 87.939,86 Rp. 636.197,53 Rp. 4.728.133,88
17 Rp. 557.395,30 Rp. 78.802,23 Rp. 636.197,53 Rp. 4.170.738,58
18 Rp. 566.685,22 Rp. 69.512,31 Rp. 636.197,53 Rp. 3.604.053,36
19 Rp. 576.129,98 Rp. 60.067,56 Rp. 636.197,53 Rp. 3.027.923,38
20 Rp. 585.732,14 Rp. 50.465,39 Rp. 636.197,53 Rp. 2.442.191,24
21 Rp. 595.494,35 Rp. 40.703,19 Rp. 636.197,53 Rp. 1.846.696,89
22 Rp. 605.419,25 Rp. 30.778,28 Rp. 636.197,53 Rp. 1.241.277,64
23 Rp. 615.509,57 Rp. 20.687,96 Rp. 636.197,53 Rp. 625.768,07
24 Rp. 625.768,07 Rp. 10.429,47 Rp. 636.197,53 Rp. -

Rp. 12.500.000,00 Rp. 2.768.740,79 Rp. 15.268.740,79

 ANSURAN KAVLINGAN TANAH
Flapon Rp. 12.500.000 Ansuran Per Bulan Rp. 565.451
Tenor 36 Bulan

Ansuran
Bulan Ke - Jumlah Ansuran Saldo Pinjaman
Pokok Bunga
Rp. 12.500.000,00
1 Rp. 200.867,18 Rp. 364.583,33 Rp. 565.450,52 Rp. 12.299.132,82
2 Rp. 206.725,81 Rp. 358.724,71 Rp. 565.450,52 Rp. 12.092.407,01
3 Rp. 212.755,31 Rp. 352.695,20 Rp. 565.450,52 Rp. 11.879.651,70
4 Rp. 218.960,68 Rp. 346.489,84 Rp. 565.450,52 Rp. 11.660.691,02
5 Rp. 225.347,03 Rp. 340.103,49 Rp. 565.450,52 Rp. 11.435.343,99
6 Rp. 231.919,65 Rp. 333.530,87 Rp. 565.450,52 Rp. 11.203.424,34
7 Rp. 238.683,97 Rp. 326.766,54 Rp. 565.450,52 Rp. 10.964.740,37
8 Rp. 245.645,59 Rp. 319.804,93 Rp. 565.450,52 Rp. 10.719.094,78
9 Rp. 252.810,25 Rp. 312.640,26 Rp. 565.450,52 Rp. 10.466.284,53
10 Rp. 260.183,88 Rp. 305.266,63 Rp. 565.450,52 Rp. 10.206.100,64
11 Rp. 267.772,58 Rp. 297.677,94 Rp. 565.450,52 Rp. 9.938.328,06
12 Rp. 275.582,61 Rp. 289.867,90 Rp. 565.450,52 Rp. 9.662.745,45
13 Rp. 283.620,44 Rp. 281.830,08 Rp. 565.450,52 Rp. 9.379.125,01
14 Rp. 291.892,70 Rp. 273.557,81 Rp. 565.450,52 Rp. 9.087.232,30
15 Rp. 300.406,24 Rp. 265.044,28 Rp. 565.450,52 Rp. 8.786.826,06
16 Rp. 309.168,09 Rp. 256.282,43 Rp. 565.450,52 Rp. 8.477.657,97
17 Rp. 318.185,49 Rp. 247.265,02 Rp. 565.450,52 Rp. 8.159.472,48
18 Rp. 327.465,90 Rp. 237.984,61 Rp. 565.450,52 Rp. 7.832.006,58
19 Rp. 337.016,99 Rp. 228.433,53 Rp. 565.450,52 Rp. 7.494.989,58
20 Rp. 346.846,65 Rp. 218.603,86 Rp. 565.450,52 Rp. 7.148.142,93
21 Rp. 356.963,01 Rp. 208.487,50 Rp. 565.450,52 Rp. 6.791.179,92
22 Rp. 367.374,44 Rp. 198.076,08 Rp. 565.450,52 Rp. 6.423.805,48
23 Rp. 378.089,52 Rp. 187.360,99 Rp. 565.450,52 Rp. 6.045.715,96
24 Rp. 389.117,13 Rp. 176.333,38 Rp. 565.450,52 Rp. 5.656.598,82
25 Rp. 400.466,38 Rp. 164.984,13 Rp. 565.450,52 Rp. 5.256.132,44
26 Rp. 412.146,65 Rp. 153.303,86 Rp. 565.450,52 Rp. 4.843.985,79
27 Rp. 424.167,60 Rp. 141.282,92 Rp. 565.450,52 Rp. 4.419.818,19
28 Rp. 436.539,15 Rp. 128.911,36 Rp. 565.450,52 Rp. 3.983.279,03
29 Rp. 449.271,54 Rp. 116.178,97 Rp. 565.450,52 Rp. 3.534.007,49
30 Rp. 462.375,30 Rp. 103.075,22 Rp. 565.450,52 Rp. 3.071.632,19
31 Rp. 475.861,24 Rp. 89.589,27 Rp. 565.450,52 Rp. 2.595.770,95
32 Rp. 489.740,53 Rp. 75.709,99 Rp. 565.450,52 Rp. 2.106.030,42
33 Rp. 504.024,63 Rp. 61.425,89 Rp. 565.450,52 Rp. 1.602.005,79
34 Rp. 518.725,35 Rp. 46.725,17 Rp. 565.450,52 Rp. 1.083.280,44
35 Rp. 533.854,84 Rp. 31.595,68 Rp. 565.450,52 Rp. 549.425,60
36 Rp. 549.425,60 Rp. 16.024,91 Rp. 565.450,52 Rp. -