CICILAN RUMAH TAHUN KE 1 & 2

Tabel Angsuran Pinjaman - Skema 15 Tahun

Bunga p.a ( % ) : 10.00%
Angsuran per bulan ( Rp ) : 1,982,261

Angsuran
Bulan Hutang
Pokok Bunga Total
150,000,000
1 732,261 1,250,000 1,982,261 149,267,739
2 738,363 1,243,898 1,982,261 148,529,376
3 744,516 1,237,745 1,982,261 147,784,859
4 750,721 1,231,540 1,982,261 147,034,139
5 756,977 1,225,284 1,982,261 146,277,162
6 763,285 1,218,976 1,982,261 145,513,878
7 769,645 1,212,616 1,982,261 144,744,232
8 776,059 1,206,202 1,982,261 143,968,173
9 782,526 1,199,735 1,982,261 143,185,647
10 789,047 1,193,214 1,982,261 142,396,600
11 795,623 1,186,638 1,982,261 141,600,977
12 802,253 1,180,008 1,982,261 140,798,724

13 808,938 1,173,323 1,982,261 139,989,786

14 815,680 1,166,582 1,982,261 139,174,106
15 822,477 1,159,784 1,982,261 138,351,629
16 829,331 1,152,930 1,982,261 137,522,298
17 836,242 1,146,019 1,982,261 136,686,056
18 843,211 1,139,050 1,982,261 135,842,846
19 850,237 1,132,024 1,982,261 134,992,609
20 857,323 1,124,938 1,982,261 134,135,286
21 864,467 1,117,794 1,982,261 133,270,819
22 871,671 1,110,590 1,982,261 132,399,148
23 878,935 1,103,326 1,982,261 131,520,213
24 886,259 1,096,002 1,982,261 130,633,954

19,366,046 28,208,219 47,574,265