Konversi EFEKTIF --> FLAT

Limit (Rp) 200,000,000

Tenor (bulan) 120

Bunga Effektif Bunga Flat

Diinput --> 15.25% 9.54% p.a
1.27% 0.795% p.m

Angsuran Effektif p.m Rp 3,257,386.91

 JADWAL ANGSURAN EFFEKTIF / SETARA FLAT
Nama Debitur Nugraha Suryakomara No. KSM26102111934000762
Suku Bunga effektif 10.50% efektif per-tahun Pinjaman Pokok 1,802,222
Suku Bunga Setara flat % setara flat perbulan Angsuran/bulan 94,320.00
Jangka Waktu 21 bulan

Angsuran Pokok Jumlah Angsuran Angsuran Pokok Angsuran Bunga Baki Debet
ke Rp Rp Rp Rp Rp
0 1,802,221.56 0.00 0.00 0.00 1,802,221.56
1 1,802,221.56 94,320.00 78,550.56 15,769.44 1,723,671.00
2 1,723,671.00 94,320.00 79,237.88 15,082.12 1,644,433.13
3 1,644,433.13 94,320.00 79,931.21 14,388.79 1,564,501.92
4 1,564,501.92 94,320.00 80,630.60 13,689.39 1,483,871.32
5 1,483,871.32 94,320.00 81,336.12 12,983.87 1,402,535.19
6 1,402,535.19 94,320.00 82,047.81 12,272.18 1,320,487.38
7 1,320,487.38 94,320.00 82,765.73 11,554.26 1,237,721.65
8 1,237,721.65 94,320.00 83,489.93 10,830.06 1,154,231.72
9 1,154,231.72 94,320.00 84,220.47 10,099.53 1,070,011.25
10 1,070,011.25 94,320.00 84,957.40 9,362.60 985,053.85
11 985,053.85 94,320.00 85,700.78 8,619.22 899,353.07
12 899,353.07 94,320.00 86,450.66 7,869.34 812,902.42
13 812,902.42 94,320.00 87,207.10 7,112.90 725,695.32
14 725,695.32 94,320.00 87,970.16 6,349.83 637,725.15
15 637,725.15 94,320.00 88,739.90 5,580.10 548,985.25
16 548,985.25 94,320.00 89,516.38 4,803.62 459,468.88
17 459,468.88 94,320.00 90,299.64 4,020.35 369,169.23
18 369,169.23 94,320.00 91,089.77 3,230.23 278,079.47
19 278,079.47 94,320.00 91,886.80 2,433.20 186,192.67
20 186,192.67 94,320.00 92,690.81 1,629.19 93,501.86
21 93,501.86 94,320.00 93,501.86 818.14 (0.00)