Vous êtes sur la page 1sur 3

Bulan Angsuran Bunga Angsuran Pokok Total Angsuran Sisa pinjaman

0 0.00 0.00 0.00 3,000,000,000.00


1 30,000,000.00 35,714,285.71 65,714,285.71 2,964,285,714.29
2 29,642,857.14 35,714,285.71 65,357,142.86 2,928,571,428.57
3 29,285,714.29 35,714,285.71 65,000,000.00 2,892,857,142.86
4 28,928,571.43 35,714,285.71 64,642,857.14 2,857,142,857.14
5 28,571,428.57 35,714,285.71 64,285,714.29 2,821,428,571.43
6 28,214,285.71 35,714,285.71 63,928,571.43 2,785,714,285.71
7 27,857,142.86 35,714,285.71 63,571,428.57 2,750,000,000.00
8 27,500,000.00 35,714,285.71 63,214,285.71 2,714,285,714.29
9 27,142,857.14 35,714,285.71 62,857,142.86 2,678,571,428.57
10 26,785,714.29 35,714,285.71 62,500,000.00 2,642,857,142.86
11 26,428,571.43 35,714,285.71 62,142,857.14 2,607,142,857.14
12 26,071,428.57 35,714,285.71 61,785,714.29 2,571,428,571.43
13 25,714,285.71 35,714,285.71 61,428,571.43 2,535,714,285.71
14 25,357,142.86 35,714,285.71 61,071,428.57 2,500,000,000.00
15 25,000,000.00 35,714,285.71 60,714,285.71 2,464,285,714.29
16 24,642,857.14 35,714,285.71 60,357,142.86 2,428,571,428.57
17 24,285,714.29 35,714,285.71 60,000,000.00 2,392,857,142.86
18 23,928,571.43 35,714,285.71 59,642,857.14 2,357,142,857.14
19 23,571,428.57 35,714,285.71 59,285,714.29 2,321,428,571.43
20 23,214,285.71 35,714,285.71 58,928,571.43 2,285,714,285.71
21 22,857,142.86 35,714,285.71 58,571,428.57 2,250,000,000.00
22 22,500,000.00 35,714,285.71 58,214,285.71 2,214,285,714.29
23 22,142,857.14 35,714,285.71 57,857,142.86 2,178,571,428.57
24 21,785,714.29 35,714,285.71 57,500,000.00 2,142,857,142.86
25 21,428,571.43 35,714,285.71 57,142,857.14 2,107,142,857.14
26 21,071,428.57 35,714,285.71 56,785,714.29 2,071,428,571.43
27 20,714,285.71 35,714,285.71 56,428,571.43 2,035,714,285.71
28 20,357,142.86 35,714,285.71 56,071,428.57 2,000,000,000.00
29 20,000,000.00 35,714,285.71 55,714,285.71 1,964,285,714.29
30 19,642,857.14 35,714,285.71 55,357,142.86 1,928,571,428.57
31 19,285,714.29 35,714,285.71 55,000,000.00 1,892,857,142.86
32 18,928,571.43 35,714,285.71 54,642,857.14 1,857,142,857.14
33 18,571,428.57 35,714,285.71 54,285,714.29 1,821,428,571.43
34 18,214,285.71 35,714,285.71 53,928,571.43 1,785,714,285.71
35 17,857,142.86 35,714,285.71 53,571,428.57 1,750,000,000.00
36 17,500,000.00 35,714,285.71 53,214,285.71 1,714,285,714.29
37 17,142,857.14 35,714,285.71 52,857,142.86 1,678,571,428.57
38 16,785,714.29 35,714,285.71 52,500,000.00 1,642,857,142.86
39 16,428,571.43 35,714,285.71 52,142,857.14 1,607,142,857.14
40 16,071,428.57 35,714,285.71 51,785,714.29 1,571,428,571.43
41 15,714,285.71 35,714,285.71 51,428,571.43 1,535,714,285.71
42 15,357,142.86 35,714,285.71 51,071,428.57 1,500,000,000.00
43 15,000,000.00 35,714,285.71 50,714,285.71 1,464,285,714.29
44 14,642,857.14 35,714,285.71 50,357,142.86 1,428,571,428.57
45 14,285,714.29 35,714,285.71 50,000,000.00 1,392,857,142.86
46 13,928,571.43 35,714,285.71 49,642,857.14 1,357,142,857.14
47 13,571,428.57 35,714,285.71 49,285,714.29 1,321,428,571.43
48 13,214,285.71 35,714,285.71 48,928,571.43 1,285,714,285.71
49 12,857,142.86 35,714,285.71 48,571,428.57 1,250,000,000.00
50 12,500,000.00 35,714,285.71 48,214,285.71 1,214,285,714.29
51 12,142,857.14 35,714,285.71 47,857,142.86 1,178,571,428.57
52 11,785,714.29 35,714,285.71 47,500,000.00 1,142,857,142.86
53 11,428,571.43 35,714,285.71 47,142,857.14 1,107,142,857.14
54 11,071,428.57 35,714,285.71 46,785,714.29 1,071,428,571.43
55 10,714,285.71 35,714,285.71 46,428,571.43 1,035,714,285.71
56 10,357,142.86 35,714,285.71 46,071,428.57 1,000,000,000.00
57 10,000,000.00 35,714,285.71 45,714,285.71 964,285,714.29
58 9,642,857.14 35,714,285.71 45,357,142.86 928,571,428.57
59 9,285,714.29 35,714,285.71 45,000,000.00 892,857,142.86
60 8,928,571.43 35,714,285.71 44,642,857.14 857,142,857.14
61 8,571,428.57 35,714,285.71 44,285,714.29 821,428,571.43
62 8,214,285.71 35,714,285.71 43,928,571.43 785,714,285.71
63 7,857,142.86 35,714,285.71 43,571,428.57 750,000,000.00
64 7,500,000.00 35,714,285.71 43,214,285.71 714,285,714.29
65 7,142,857.14 35,714,285.71 42,857,142.86 678,571,428.57
66 6,785,714.29 35,714,285.71 42,500,000.00 642,857,142.86
67 6,428,571.43 35,714,285.71 42,142,857.14 607,142,857.14
68 6,071,428.57 35,714,285.71 41,785,714.29 571,428,571.43
69 5,714,285.71 35,714,285.71 41,428,571.43 535,714,285.71
70 5,357,142.86 35,714,285.71 41,071,428.57 500,000,000.00
71 5,000,000.00 35,714,285.71 40,714,285.71 464,285,714.29
72 4,642,857.14 35,714,285.71 40,357,142.86 428,571,428.57
73 4,285,714.29 35,714,285.71 40,000,000.00 392,857,142.86
74 3,928,571.43 35,714,285.71 39,642,857.14 357,142,857.14
75 3,571,428.57 35,714,285.71 39,285,714.29 321,428,571.43
76 3,214,285.71 35,714,285.71 38,928,571.43 285,714,285.71
77 2,857,142.86 35,714,285.71 38,571,428.57 250,000,000.00
78 2,500,000.00 35,714,285.71 38,214,285.71 214,285,714.29
79 2,142,857.14 35,714,285.71 37,857,142.86 178,571,428.57
80 1,785,714.29 35,714,285.71 37,500,000.00 142,857,142.86
81 1,428,571.43 35,714,285.71 37,142,857.14 107,142,857.14
82 1,071,428.57 35,714,285.71 36,785,714.29 71,428,571.43
83 714,285.71 35,714,285.71 36,428,571.43 35,714,285.71
84 357,142.86 35,714,285.71 36,071,428.57 0.00
Flat 15,178,571.43 35,714,285.71 50,892,857.14
Total 1,275,000,000.00 3,000,000,000.00 4,275,000,000.00