Plafond 12,000,000.

00 Rupiah Perhitungan Kredit Bunga Anuitas

jml. Angs 36 kali
rate 15% per tahun

Angsuran Angsuran Angsuran Total Sisa

ke Pokok Bunga Angsuran Pinjaman pokok
0 12,000,000.00
1 265,983.94 150,000.00 415,983.94 11,734,016.06
2 269,308.74 146,675.20 415,983.94 11,464,707.32
3 272,675.10 143,308.84 415,983.94 11,192,032.22
4 276,083.54 139,900.40 415,983.94 10,915,948.68
5 279,534.58 136,449.36 415,983.94 10,636,414.09
6 283,028.77 132,955.18 415,983.94 10,353,385.33
7 286,566.63 129,417.32 415,983.94 10,066,818.70
8 290,148.71 125,835.23 415,983.94 9,776,669.99
9 293,775.57 122,208.37 415,983.94 9,482,894.43
10 297,447.76 118,536.18 415,983.94 9,185,446.66
11 301,165.86 114,818.08 415,983.94 8,884,280.81
12 304,930.43 111,053.51 415,983.94 8,579,350.37
13 308,742.06 107,241.88 415,983.94 8,270,608.31
14 312,601.34 103,382.60 415,983.94 7,958,006.97
15 316,508.85 99,475.09 415,983.94 7,641,498.12
16 320,465.22 95,518.73 415,983.94 7,321,032.90
17 324,471.03 91,512.91 415,983.94 6,996,561.87
18 328,526.92 87,457.02 415,983.94 6,668,034.95
19 332,633.51 83,350.44 415,983.94 6,335,401.45
20 336,791.42 79,192.52 415,983.94 5,998,610.02
21 341,001.32 74,982.63 415,983.94 5,657,608.71
22 345,263.83 70,720.11 415,983.94 5,312,344.87
23 349,579.63 66,404.31 415,983.94 4,962,765.24
24 353,949.38 62,034.57 415,983.94 4,608,815.87
25 358,373.74 57,610.20 415,983.94 4,250,442.12
26 362,853.42 53,130.53 415,983.94 3,887,588.71
27 367,389.08 48,594.86 415,983.94 3,520,199.62
28 371,981.45 44,002.50 415,983.94 3,148,218.18
29 376,631.21 39,352.73 415,983.94 2,771,586.96
30 381,339.11 34,644.84 415,983.94 2,390,247.86
31 386,105.84 29,878.10 415,983.94 2,004,142.01
32 390,932.17 25,051.78 415,983.94 1,613,209.85
33 395,818.82 20,165.12 415,983.94 1,217,391.03
34 400,766.55 15,217.39 415,983.94 816,624.47
35 405,776.14 10,207.81 415,983.94 410,848.34
36 410,848.34 5,135.60 415,983.94 0.00

12,000,000.00 2,975,421.91 14,975,421.91 238,033,753.10