periode besar angsu bunga amortisasi saldo utang

0 65100000
1 3,064,483 651000 2,413,483 62,686,517
2 3,064,483 626865.2 2,437,618 60,248,899
3 3,064,483 602489 2,461,994 57,786,905
4 3,064,483 577869.1 2,486,614 55,300,291
5 3,064,483 553002.9 2,511,480 52,788,811
6 3,064,483 527888.1 2,536,595 50,252,216
7 3,064,483 502522.2 2,561,961 47,690,255
8 3,064,483 476902.6 2,587,580 45,102,675
9 3,064,483 451026.7 2,613,456 42,489,218
10 3,064,483 424892.2 2,639,591 39,849,627
11 3,064,483 398496.3 2,665,987 37,183,641
12 3,064,483 371836.4 2,692,647 34,490,994
13 3,064,483 344909.9 2,719,573 31,771,421
14 3,064,483 317714.2 2,746,769 29,024,652
15 3,064,483 290246.5 2,774,237 26,250,416
16 3,064,483 262504.2 2,801,979 23,448,437
17 3,064,483 234484.4 2,829,999 20,618,438
18 3,064,483 206184.4 2,858,299 17,760,139
19 3,064,483 177601.4 2,886,882 14,873,258
20 3,064,483 148732.6 2,915,750 11,957,507
21 3,064,483 119575.1 2,944,908 9,012,599
22 3,064,483 90125.99 2,974,357 6,038,242
23 3,064,483 60382.42 3,004,101 3,034,142
24 3,064,483 30341.42 3,034,142 0