i= 8 per tahun 0.

006667 per bulan

R= 2,500,000
n= 24 bulan

PV= 55,276,359

BULAN CICILAN BUNGA PENGEMBAJUMLAH PENGEMBALIAN SISA KREDIT

0 0 0 0 0 55,276,359
1 2,500,000 368509.1 2,131,491 2,131,491 53,144,868
2 2,500,000 354299.1 2,145,701 4,277,192 50,999,167
3 2,500,000 339994.4 2,160,006 6,437,197 48,839,162
4 2,500,000 325594.4 2,174,406 8,611,603 46,664,756
5 2,500,000 311098.4 2,188,902 10,800,505 44,475,854
6 2,500,000 296505.7 2,203,494 13,003,999 42,272,360
7 2,500,000 281815.7 2,218,184 15,222,183 40,054,176
8 2,500,000 267027.8 2,232,972 17,455,155 37,821,204
9 2,500,000 252141.4 2,247,859 19,703,014 35,573,345
10 2,500,000 237155.6 2,262,844 21,965,858 33,310,501
11 2,500,000 222070 2,277,930 24,243,788 31,032,571
12 2,500,000 206883.8 2,293,116 26,536,905 28,739,454
13 2,500,000 191596.4 2,308,404 28,845,308 26,431,051
14 2,500,000 176207 2,323,793 31,169,101 24,107,258
15 2,500,000 160715.1 2,339,285 33,508,386 21,767,973
16 2,500,000 145119.8 2,354,880 35,863,266 19,413,093
17 2,500,000 129420.6 2,370,579 38,233,846 17,042,513
18 2,500,000 113616.8 2,386,383 40,620,229 14,656,130
19 2,500,000 97707.53 2,402,292 43,022,521 12,253,838
20 2,500,000 81692.25 2,418,308 45,440,829 9,835,530
21 2,500,000 65570.2 2,434,430 47,875,259 7,401,100
22 2,500,000 49340.67 2,450,659 50,325,918 4,950,441
23 2,500,000 33002.94 2,466,997 52,792,915 2,483,444
24 2,500,000 16556.29 2,483,444 55,276,359 0