Vous êtes sur la page 1sur 2

•  

Dik : Pinjaman = 1.000.000.000


r = 10% : 12 bulan
n = 12 bulan

Rumus :
Anuitas Pembayaran (A) = Pinjaman
1 – (1 +

= 1.000.000.000
1 – (1 +

= 1.000.000.000
0,09478757

= 1.000.000.000
11,3745084

= 87.915.887,4
Bulan Pinjaman Anuitas Bunga (4) Pokok (5) Sisa Pinjaman
(1) (2) (3) (10% x (2) : 12) (3-4) (2-5)
1 1.000.000.000 87.915.887,4 8.333.333,33 79.582.554,1 920.417.446
2 920.417.446 87.915.887,4 7.670.145,38 80.245.742 840.171.704
3 840.171.704 87.915.887,4 7.001.430,87 80.914.456,5 759.257.248
4 759.257.248 87.915.887,4 6.327.143,73 81.588.743,7 677.668.504
5 677.668.504 87.915.887,4 5.647.237,53 82.268.649,9 595.399.854
6 595.399.854 87.915.887,4 4.961.665,45 82.954.222 512.445.632
7 512.445.632 87.915.887,4 4.270.380,27 83.645.507,1 428.800.125
8 428.800.125 87.915.887,4 3.573.334,38 84.342.553 344.457.572
9 344.457.572 87.915.887,4 2.870.479,77 85.045.407,6 259.412.164
10 259.412.164 87.915.887,4 2.161.768,03 85.754.119,4 173.658.045
11 173.658.045 87.915.887,4 1.447.150,38 86.468.737 87.189.308
12 87.189.308 87.915.887,4 726.577,567 87.189.309,8 0

Vous aimerez peut-être aussi