Diketahui

an 5,000,000 j = i/m 0.0075

t 1 v = 1/1+j 0.99255583127
i 0.09 (1-v^n)/j 11.4349126731
m 12
n=mxt 12

Jawab
Jadwal Amortisasi Jadi besar setoran roy setiap b
Period Payment Interest Due Principal Repaid Balance
0 5,000,000
1 437,257.38 37,500 399,757.38 4,600,242.62
2 437,257.38 34,502 402,755.56 4,197,487.05
3 437,257.38 31,481 405,776.23 3,791,710.82
4 437,257.38 28,438 408,819.55 3,382,891.27
5 437,257.38 25,372 411,885.70 2,971,005.57
6 437,257.38 22,283 414,974.84 2,556,030.73
7 437,257.38 19,170 418,087.15 2,137,943.57
8 437,257.38 16,035 421,222.81 1,716,720.77
9 437,257.38 12,875 424,381.98 1,292,338.79
10 437,257.38 9,693 427,564.84 864,773.95
11 437,257.38 6,486 430,771.58 434,002.37
12 437,257.38 3,255 434,002.37 0.00
esar setoran roy setiap bulan adalah Rp 437,257.38