Harga 284,700,000.00 i 0.97% 0.

00973397214
DP++ 41,152,200.00 1.00973397214
Sisa (243,547,800.00) 0.6281531282542
Bunga p.a 11.68% 0.37184687174583
Jk Waktu 4.00 0.467 38.20 38.20 (6,375,440.22)
BUnga (113,793,000.00) (6,375,440.22)
Total (357,340,800.00)
Angsuran 7,444,600.00
(243,547,800.00) (243,547,800.00) Bunga Pokok
2 7,444,600.00 1 6,375,440.22 2,370,687.50 4,004,752.72
3 7,444,600.00 2 6,375,440.22 2,331,705.35 4,043,734.87
4 7,444,600.00 3 6,375,440.22 2,292,343.75 4,083,096.47
5 7,444,600.00 4 6,375,440.22 2,252,599.00 4,122,841.22
6 7,444,600.00 5 6,375,440.22 2,212,467.38 4,162,972.84
7 7,444,600.00 6 6,375,440.22 2,171,945.12 4,203,495.10
8 7,444,600.00 7 6,375,440.22 2,131,028.41 4,244,411.80
9 7,444,600.00 8 6,375,440.22 2,089,713.43 4,285,726.79
10 7,444,600.00 9 6,375,440.22 2,047,996.28 4,327,443.94
11 7,444,600.00 10 6,375,440.22 2,005,873.06 4,369,567.15
12 7,444,600.00 11 6,375,440.22 1,963,339.82 4,412,100.40
13 7,444,600.00 12 6,375,440.22 1,920,392.55 4,455,047.66
14 7,444,600.00 13 6,375,440.22 1,877,027.24 4,498,412.97
15 7,444,600.00 14 6,375,440.22 1,833,239.82 4,542,200.40
16 7,444,600.00 15 6,375,440.22 1,789,026.17 4,586,414.05
17 7,444,600.00 16 6,375,440.22 1,744,382.14 4,631,058.08
18 7,444,600.00 17 6,375,440.22 1,699,303.55 4,676,136.67
19 7,444,600.00 18 6,375,440.22 1,653,786.16 4,721,654.05
20 7,444,600.00 19 6,375,440.22 1,607,825.72 4,767,614.50
21 7,444,600.00 20 6,375,440.22 1,561,417.89 4,814,022.33
22 7,444,600.00 21 6,375,440.22 1,514,558.33 4,860,881.89
23 7,444,600.00 22 6,375,440.22 1,467,242.64 4,908,197.57
24 7,444,600.00 23 6,375,440.22 1,419,466.38 4,955,973.83
-2.755% 24 6,375,440.22 1,371,225.07 5,004,215.14
-33.058% -3.427%
-41.120%
 DP 41,152,200.00 tenor 48
anguran 357,340,800.00 tahun 4
total 398,493,000.00
Harga Tunai 284,700,000.00
bunga 113793000 243547800
i 11.681% 974191200
0.11680766568

Sisa
(239,543,047.28)
(235,499,312.42)
(231,416,215.95)
(227,293,374.73)
(223,130,401.90)
(218,926,906.80) type mobil 284,700,000.00
(214,682,494.99) tenor Angs bayar 1
(210,396,768.20)
(206,069,324.27)
(201,699,757.11)
(197,287,656.71) 48 7,444,600.00 41,152,200.00
(192,832,609.05)
(188,334,196.08)
(183,791,995.69)
(179,205,581.64)
(174,574,523.56)
(169,898,386.89)
(165,176,732.84)
(160,409,118.34)
(155,595,096.02)
(150,734,214.13)
(145,826,016.56)
(140,870,042.72)
(135,865,827.58)
4