PERHITUNGAN ANGSURAN PINJAMAN

BUNGA 1.50% JANGKA WAKTU 72 BULAN

PINJAMAN Rp 100,000,000 POKOK PERBULAN 1,389,000.00

JUMLAH YG
ANGSURAN POKOK BUNGA SALDO PINJAMAN
DIBAYAR
Rp 100,000,000
BULAN 1 Rp 1,389,000 Rp 1,500,000 Rp 2,889,000 Rp 98,611,000
BULAN 2 Rp 1,389,000 Rp 1,479,500 Rp 2,868,500 Rp 97,222,000
BULAN 3 Rp 1,389,000 Rp 1,458,500 Rp 2,847,500 Rp 95,833,000
BULAN 4 Rp 1,389,000 Rp 1,437,500 Rp 2,826,500 Rp 94,444,000
BULAN 5 Rp 1,389,000 Rp 1,417,000 Rp 2,806,000 Rp 93,055,000
BULAN 6 Rp 1,389,000 Rp 1,396,000 Rp 2,785,000 Rp 91,666,000
BULAN 7 Rp 1,389,000 Rp 1,375,000 Rp 2,764,000 Rp 90,277,000
BULAN 8 Rp 1,389,000 Rp 1,354,500 Rp 2,743,500 Rp 88,888,000
BULAN 9 Rp 1,389,000 Rp 1,333,500 Rp 2,722,500 Rp 87,499,000
BULAN 10 Rp 1,389,000 Rp 1,312,500 Rp 2,701,500 Rp 86,110,000
BULAN 11 Rp 1,389,000 Rp 1,292,000 Rp 2,681,000 Rp 84,721,000
BULAN 12 Rp 1,389,000 Rp 1,271,000 Rp 2,660,000 Rp 83,332,000
BULAN 13 Rp 1,389,000 Rp 1,250,000 Rp 2,639,000 Rp 81,943,000
BULAN 14 Rp 1,389,000 Rp 1,229,500 Rp 2,618,500 Rp 80,554,000
BULAN 15 Rp 1,389,000 Rp 1,208,500 Rp 2,597,500 Rp 79,165,000
BULAN 16 Rp 1,389,000 Rp 1,187,500 Rp 2,576,500 Rp 77,776,000
BULAN 17 Rp 1,389,000 Rp 1,167,000 Rp 2,556,000 Rp 76,387,000
BULAN 18 Rp 1,389,000 Rp 1,146,000 Rp 2,535,000 Rp 74,998,000
BULAN 19 Rp 1,389,000 Rp 1,125,000 Rp 2,514,000 Rp 73,609,000
BULAN 20 Rp 1,389,000 Rp 1,104,500 Rp 2,493,500 Rp 72,220,000
BULAN 21 Rp 1,389,000 Rp 1,083,500 Rp 2,472,500 Rp 70,831,000
BULAN 22 Rp 1,389,000 Rp 1,062,500 Rp 2,451,500 Rp 69,442,000
BULAN 23 Rp 1,389,000 Rp 1,042,000 Rp 2,431,000 Rp 68,053,000
BULAN 24 Rp 1,389,000 Rp 1,021,000 Rp 2,410,000 Rp 66,664,000
BULAN 25 Rp 1,389,000 Rp 1,000,000 Rp 2,389,000 Rp 65,275,000
BULAN 26 Rp 1,389,000 Rp 979,500 Rp 2,368,500 Rp 63,886,000
BULAN 27 Rp 1,389,000 Rp 958,500 Rp 2,347,500 Rp 62,497,000
BULAN 28 Rp 1,389,000 Rp 937,500 Rp 2,326,500 Rp 61,108,000
BULAN 29 Rp 1,389,000 Rp 917,000 Rp 2,306,000 Rp 59,719,000
BULAN 30 Rp 1,389,000 Rp 896,000 Rp 2,285,000 Rp 58,330,000
BULAN 31 Rp 1,389,000 Rp 875,000 Rp 2,264,000 Rp 56,941,000
BULAN 32 Rp 1,389,000 Rp 854,500 Rp 2,243,500 Rp 55,552,000
BULAN 33 Rp 1,389,000 Rp 833,500 Rp 2,222,500 Rp 54,163,000
BULAN 34 Rp 1,389,000 Rp 812,500 Rp 2,201,500 Rp 52,774,000
BULAN 35 Rp 1,389,000 Rp 792,000 Rp 2,181,000 Rp 51,385,000
BULAN 36 Rp 1,389,000 Rp 771,000 Rp 2,160,000 Rp 49,996,000
BULAN 37 Rp 1,389,000 Rp 750,000 Rp 2,139,000 Rp 48,607,000
BULAN 38 Rp 1,389,000 Rp 729,500 Rp 2,118,500 Rp 47,218,000
BULAN 39 Rp 1,389,000 Rp 708,500 Rp 2,097,500 Rp 45,829,000
BULAN 40 Rp 1,389,000 Rp 687,500 Rp 2,076,500 Rp 44,440,000
BULAN 41 Rp 1,389,000 Rp 667,000 Rp 2,056,000 Rp 43,051,000
BULAN 42 Rp 1,389,000 Rp 646,000 Rp 2,035,000 Rp 41,662,000
BULAN 43 Rp 1,389,000 Rp 625,000 Rp 2,014,000 Rp 40,273,000
BULAN 44 Rp 1,389,000 Rp 604,500 Rp 1,993,500 Rp 38,884,000
BULAN 45 Rp 1,389,000 Rp 583,500 Rp 1,972,500 Rp 37,495,000
BULAN 46 Rp 1,389,000 Rp 562,500 Rp 1,951,500 Rp 36,106,000
BULAN 47 Rp 1,389,000 Rp 542,000 Rp 1,931,000 Rp 34,717,000
BULAN 48 Rp 1,389,000 Rp 521,000 Rp 1,910,000 Rp 33,328,000
BULAN 49 Rp 1,389,000 Rp 500,000 Rp 1,889,000 Rp 31,939,000
BULAN 50 Rp 1,389,000 Rp 479,500 Rp 1,868,500 Rp 30,550,000
BULAN 51 Rp 1,389,000 Rp 458,500 Rp 1,847,500 Rp 29,161,000
BULAN 52 Rp 1,389,000 Rp 437,500 Rp 1,826,500 Rp 27,772,000
BULAN 53 Rp 1,389,000 Rp 417,000 Rp 1,806,000 Rp 26,383,000
 JUMLAH YG
ANGSURAN POKOK BUNGA SALDO PINJAMAN
DIBAYAR
BULAN 54 Rp 1,389,000 Rp 396,000 Rp 1,785,000 Rp 24,994,000
BULAN 55 Rp 1,389,000 Rp 375,000 Rp 1,764,000 Rp 23,605,000
BULAN 56 Rp 1,389,000 Rp 354,500 Rp 1,743,500 Rp 22,216,000
BULAN 57 Rp 1,389,000 Rp 333,500 Rp 1,722,500 Rp 20,827,000
BULAN 58 Rp 1,389,000 Rp 312,500 Rp 1,701,500 Rp 19,438,000
BULAN 59 Rp 1,389,000 Rp 292,000 Rp 1,681,000 Rp 18,049,000
BULAN 60 Rp 1,389,000 Rp 271,000 Rp 1,660,000 Rp 16,660,000
BULAN 61 Rp 1,389,000 Rp 250,000 Rp 1,639,000 Rp 15,271,000
BULAN 62 Rp 1,389,000 Rp 229,500 Rp 1,618,500 Rp 13,882,000
BULAN 63 Rp 1,389,000 Rp 208,500 Rp 1,597,500 Rp 12,493,000
BULAN 64 Rp 1,389,000 Rp 187,500 Rp 1,576,500 Rp 11,104,000
BULAN 65 Rp 1,389,000 Rp 167,000 Rp 1,556,000 Rp 9,715,000
BULAN 66 Rp 1,389,000 Rp 146,000 Rp 1,535,000 Rp 8,326,000
BULAN 67 Rp 1,389,000 Rp 125,000 Rp 1,514,000 Rp 6,937,000
BULAN 68 Rp 1,389,000 Rp 104,500 Rp 1,493,500 Rp 5,548,000
BULAN 69 Rp 1,389,000 Rp 83,500 Rp 1,472,500 Rp 4,159,000
BULAN 70 Rp 1,389,000 Rp 62,500 Rp 1,451,500 Rp 2,770,000
BULAN 71 Rp 1,389,000 Rp 42,000 Rp 1,431,000 Rp 1,381,000
BULAN 72 Rp 1,389,000 Rp 21,000 Rp 1,410,000 Rp (8,000)