Vous êtes sur la page 1sur 1

Plafond 12,000,000.

00 Rupiah Perhitungan Kredit Bunga Efektif


jml angs. 36 kali
rate 15% per tahun

Angsuran Angsuran Angsuran Total Sisa


ke Pokok Bunga Angsuran Pinjaman pokok
1 333,333.33 150,000.00 483,333.33 11,666,666.67
2 333,333.33 145,833.33 479,166.67 11,333,333.33
3 333,333.33 141,666.67 475,000.00 11,000,000.00
4 333,333.33 137,500.00 470,833.33 10,666,666.67
5 333,333.33 133,333.33 466,666.67 10,333,333.33
6 333,333.33 129,166.67 462,500.00 10,000,000.00
7 333,333.33 125,000.00 458,333.33 9,666,666.67
8 333,333.33 120,833.33 454,166.67 9,333,333.33
9 333,333.33 116,666.67 450,000.00 9,000,000.00
10 333,333.33 112,500.00 445,833.33 8,666,666.67
11 333,333.33 108,333.33 441,666.67 8,333,333.33
12 333,333.33 104,166.67 437,500.00 8,000,000.00
13 333,333.33 100,000.00 433,333.33 7,666,666.67
14 333,333.33 95,833.33 429,166.67 7,333,333.33
15 333,333.33 91,666.67 425,000.00 7,000,000.00
16 333,333.33 87,500.00 420,833.33 6,666,666.67
17 333,333.33 83,333.33 416,666.67 6,333,333.33
18 333,333.33 79,166.67 412,500.00 6,000,000.00
19 333,333.33 75,000.00 408,333.33 5,666,666.67
20 333,333.33 70,833.33 404,166.67 5,333,333.33
21 333,333.33 66,666.67 400,000.00 5,000,000.00
22 333,333.33 62,500.00 395,833.33 4,666,666.67
23 333,333.33 58,333.33 391,666.67 4,333,333.33
24 333,333.33 54,166.67 387,500.00 4,000,000.00
25 333,333.33 50,000.00 383,333.33 3,666,666.67
26 333,333.33 45,833.33 379,166.67 3,333,333.33
27 333,333.33 41,666.67 375,000.00 3,000,000.00
28 333,333.33 37,500.00 370,833.33 2,666,666.67
29 333,333.33 33,333.33 366,666.67 2,333,333.33
30 333,333.33 29,166.67 362,500.00 2,000,000.00
31 333,333.33 25,000.00 358,333.33 1,666,666.67
32 333,333.33 20,833.33 354,166.67 1,333,333.33
33 333,333.33 16,666.67 350,000.00 1,000,000.00
34 333,333.33 12,500.00 345,833.33 666,666.67
35 333,333.33 8,333.33 341,666.67 333,333.33
36 333,333.33 4,166.67 337,500.00 0.00

Total 12,000,000.00 2,775,000.00 14,775,000.00

Vous aimerez peut-être aussi