Scribd Logo
Upload

Welcome to Scribd!

  • Y Rokayah

    Uploaded by

    Edi Sudrajat
    6 views2 pages
    This document is a loan repayment schedule for a customer named Nama Y Rokayah. It shows that she took out a 60 month loan of 67,360,050 with an annual interest rate of 22% and monthly interest rate of 1.83%. Over the 60 month repayment period, she will repay a total amount of 2,136,563 per month which includes the principal, interest, and late payment interest.

    Original Description:

    Bebas

    Copyright

    © © All Rights Reserved

    Available Formats

    PDF, TXT or read online from Scribd

    Did you find this document useful?

    Is this content inappropriate?

    Report this Document
    This document is a loan repayment schedule for a customer named Nama Y Rokayah. It shows that she took out a 60 month loan of 67,360,050 with an annual interest rate of 22% and monthly interest rate of 1.83%. Over the 60 month repayment period, she will repay a total amount of 2,136,563 per month which includes the principal, interest, and late payment interest.

    Copyright:

    © All Rights Reserved
    Download as PDF, TXT or read online from Scribd
    Flag for inappropriate content
    Download as pdf or txt
    6 views2 pages

    Y Rokayah

    Uploaded by

    Edi Sudrajat
    This document is a loan repayment schedule for a customer named Nama Y Rokayah. It shows that she took out a 60 month loan of 67,360,050 with an annual interest rate of 22% and monthly interest rate of 1.83%. Over the 60 month repayment period, she will repay a total amount of 2,136,563 per month which includes the principal, interest, and late payment interest.

    Copyright:

    © All Rights Reserved
    Download as PDF, TXT or read online from Scribd
    Flag for inappropriate content
    Download as pdf or txt
    of 2

    Nama Y Rokayah

    No Rek 708101008465100
    P OS Saat Ini 67,360,050

    i Suku Bunga Efektif/ Tahun 22.00%


    Suku Bunga Efektif/ Bulan 1.83%
    t Jangka Waktu (Bulan) 60
    Bunga Tunda 16,569,127
    Bunga Tunda Per Bulan 276,152
    Annuitas

    Angsuran Angsuran +
    Sisa Pokok Angsuran Pokok Angsuran
    Bunga Bunga Tunda
    0 67,360,050
    1 66,734,573 625,477 1,234,934 1,860,411 2,136,563
    2 66,097,629 636,944 1,223,467 1,860,411 2,136,563
    3 65,449,007 648,621 1,211,790 1,860,411 2,136,563
    4 64,788,495 660,513 1,199,898 1,860,411 2,136,563
    5 64,115,872 672,622 1,187,789 1,860,411 2,136,563
    6 63,430,919 684,954 1,175,458 1,860,411 2,136,563
    7 62,733,408 697,511 1,162,900 1,860,411 2,136,563
    8 62,023,109 710,299 1,150,112 1,860,411 2,136,563
    9 61,299,788 723,321 1,137,090 1,860,411 2,136,563
    10 60,563,206 736,582 1,123,829 1,860,411 2,136,563
    11 59,813,120 750,086 1,110,325 1,860,411 2,136,563
    12 59,049,283 763,837 1,096,574 1,860,411 2,136,563
    13 58,271,442 777,841 1,082,570 1,860,411 2,136,563
    14 57,479,340 792,102 1,068,310 1,860,411 2,136,563
    15 56,672,717 806,623 1,053,788 1,860,411 2,136,563
    16 55,851,305 821,411 1,039,000 1,860,411 2,136,563
    17 55,014,834 836,471 1,023,941 1,860,411 2,136,563
    18 54,163,028 851,806 1,008,605 1,860,411 2,136,563
    19 53,295,606 867,422 992,989 1,860,411 2,136,563
    20 52,412,281 883,325 977,086 1,860,411 2,136,563
    21 51,512,761 899,519 960,892 1,860,411 2,136,563
    22 50,596,751 916,011 944,401 1,860,411 2,136,563
    23 49,663,946 932,804 927,607 1,860,411 2,136,563
    24 48,714,041 949,906 910,506 1,860,411 2,136,563
    25 47,746,720 967,321 893,091 1,860,411 2,136,563
    26 46,761,666 985,055 875,357 1,860,411 2,136,563
    27 45,758,551 1,003,114 857,297 1,860,411 2,136,563
    28 44,737,047 1,021,505 838,907 1,860,411 2,136,563
    29 43,696,815 1,040,232 820,179 1,860,411 2,136,563
    30 42,637,512 1,059,303 801,108 1,860,411 2,136,563
    31 41,558,788 1,078,724 781,688 1,860,411 2,136,563
    32 40,460,288 1,098,500 761,911 1,860,411 2,136,563
    33 39,341,649 1,118,639 741,772 1,860,411 2,136,563
    34 38,202,501 1,139,148 721,264 1,860,411 2,136,563
    35 37,042,469 1,160,032 700,379 1,860,411 2,136,563
    36 35,861,169 1,181,299 679,112 1,860,411 2,136,563
    37 34,658,213 1,202,957 657,455 1,860,411 2,136,563
    38 33,433,202 1,225,011 635,401 1,860,411 2,136,563
    39 32,185,733 1,247,469 612,942 1,860,411 2,136,563
    40 30,915,393 1,270,340 590,072 1,860,411 2,136,563
    41 29,621,764 1,293,629 566,782 1,860,411 2,136,563
    42 28,304,419 1,317,346 543,066 1,860,411 2,136,563
    43 26,962,922 1,341,497 518,914 1,860,411 2,136,563
    44 25,596,831 1,366,091 494,320 1,860,411 2,136,563
    45 24,205,695 1,391,136 469,275 1,860,411 2,136,563
    46 22,789,054 1,416,640 443,771 1,860,411 2,136,563
    47 21,346,442 1,442,612 417,799 1,860,411 2,136,563
    48 19,877,383 1,469,060 391,351 1,860,411 2,136,563
    49 18,381,390 1,495,993 364,419 1,860,411 2,136,563
    50 16,857,971 1,523,419 336,992 1,860,411 2,136,563
    51 15,306,622 1,551,348 309,063 1,860,411 2,136,563
    52 13,726,832 1,579,790 280,621 1,860,411 2,136,563
    53 12,118,080 1,608,753 251,659 1,860,411 2,136,563
    54 10,479,833 1,638,246 222,165 1,860,411 2,136,563
    55 8,811,552 1,668,281 192,130 1,860,411 2,136,563
    56 7,112,686 1,698,866 161,545 1,860,411 2,136,563
    57 5,382,674 1,730,012 130,399 1,860,411 2,136,563
    58 3,620,945 1,761,729 98,682 1,860,411 2,136,563
    59 1,826,918 1,794,027 66,384 1,860,411 2,136,563
    60 -0 1,826,918 33,493 1,860,411 2,136,563

    You might also like