perhitungan bunga kredit

30
Page 1 PERHITUNGAN BUNGA KREDIT Saldo Awal Angsuran Bunga Angsuran Pokok Total Angsuran 1 Rp160,000,000.00 Rp 1,533,333.33 Rp 1,333,333.33 Rp 2,866,666.66 2 Rp158,666,666.67 Rp 1,533,333.33 Rp 1,333,333.33 Rp 2,866,666.66 3 Rp157,333,333.34 Rp 1,533,333.33 Rp 1,333,333.33 Rp 2,866,666.66 4 Rp156,000,000.01 Rp 1,533,333.33 Rp 1,333,333.33 Rp 2,866,666.66 5 Rp154,666,666.68 Rp 1,533,333.33 Rp 1,333,333.33 Rp 2,866,666.66 6 Rp153,333,333.35 Rp 1,533,333.33 Rp 1,333,333.33 Rp 2,866,666.66 7 Rp152,000,000.02 Rp 1,533,333.33 Rp 1,333,333.33 Rp 2,866,666.66 8 Rp150,666,666.69 Rp 1,533,333.33 Rp 1,333,333.33 Rp 2,866,666.66 9 Rp149,333,333.36 Rp 1,533,333.33 Rp 1,333,333.33 Rp 2,866,666.66 10 Rp148,000,000.03 Rp 1,533,333.33 Rp 1,333,333.33 Rp 2,866,666.66 11 Rp146,666,666.70 Rp 1,533,333.33 Rp 1,333,333.33 Rp 2,866,666.66 12 Rp145,333,333.37 Rp 1,533,333.33 Rp 1,333,333.33 Rp 2,866,666.66 13 Rp144,000,000.04 Rp 1,533,333.33 Rp 1,333,333.33 Rp 2,866,666.66 14 Rp142,666,666.71 Rp 1,533,333.33 Rp 1,333,333.33 Rp 2,866,666.66 15 Rp141,333,333.38 Rp 1,533,333.33 Rp 1,333,333.33 Rp 2,866,666.66 16 Rp140,000,000.05 Rp 1,533,333.33 Rp 1,333,333.33 Rp 2,866,666.66 17 Rp138,666,666.72 Rp 1,533,333.33 Rp 1,333,333.33 Rp 2,866,666.66 18 Rp137,333,333.39 Rp 1,533,333.33 Rp 1,333,333.33 Rp 2,866,666.66 19 Rp136,000,000.06 Rp 1,533,333.33 Rp 1,333,333.33 Rp 2,866,666.66 20 Rp134,666,666.73 Rp 1,533,333.33 Rp 1,333,333.33 Rp 2,866,666.66 21 Rp133,333,333.40 Rp 1,533,333.33 Rp 1,333,333.33 Rp 2,866,666.66 22 Rp132,000,000.07 Rp 1,533,333.33 Rp 1,333,333.33 Rp 2,866,666.66 23 Rp130,666,666.74 Rp 1,533,333.33 Rp 1,333,333.33 Rp 2,866,666.66 24 Rp129,333,333.41 Rp 1,533,333.33 Rp 1,333,333.33 Rp 2,866,666.66 25 Rp128,000,000.08 Rp 1,533,333.33 Rp 1,333,333.33 Rp 2,866,666.66 26 Rp126,666,666.75 Rp 1,533,333.33 Rp 1,333,333.33 Rp 2,866,666.66 Bln Ke

Upload: irawati-salim

Post on 17-Dec-2015

245 views

Category:

Documents


11 download

DESCRIPTION

Menjelaskan cara menghitung Bunga dalam Bank

TRANSCRIPT

MahadinPERHITUNGAN BUNGA KREDITBln KeSaldo AwalAngsuran BungaAngsuran PokokTotal AngsuranSaldo akhir1Rp160,000,000.00Rp1,533,333.33Rp1,333,333.33Rp2,866,666.66Rp158,666,666.672Rp158,666,666.67Rp1,533,333.33Rp1,333,333.33Rp2,866,666.66Rp157,333,333.343Rp157,333,333.34Rp1,533,333.33Rp1,333,333.33Rp2,866,666.66Rp156,000,000.014Rp156,000,000.01Rp1,533,333.33Rp1,333,333.33Rp2,866,666.66Rp154,666,666.685Rp154,666,666.68Rp1,533,333.33Rp1,333,333.33Rp2,866,666.66Rp153,333,333.356Rp153,333,333.35Rp1,533,333.33Rp1,333,333.33Rp2,866,666.66Rp152,000,000.027Rp152,000,000.02Rp1,533,333.33Rp1,333,333.33Rp2,866,666.66Rp150,666,666.698Rp150,666,666.69Rp1,533,333.33Rp1,333,333.33Rp2,866,666.66Rp149,333,333.369Rp149,333,333.36Rp1,533,333.33Rp1,333,333.33Rp2,866,666.66Rp148,000,000.0310Rp148,000,000.03Rp1,533,333.33Rp1,333,333.33Rp2,866,666.66Rp146,666,666.7011Rp146,666,666.70Rp1,533,333.33Rp1,333,333.33Rp2,866,666.66Rp145,333,333.3712Rp145,333,333.37Rp1,533,333.33Rp1,333,333.33Rp2,866,666.66Rp144,000,000.0413Rp144,000,000.04Rp1,533,333.33Rp1,333,333.33Rp2,866,666.66Rp142,666,666.7114Rp142,666,666.71Rp1,533,333.33Rp1,333,333.33Rp2,866,666.66Rp141,333,333.3815Rp141,333,333.38Rp1,533,333.33Rp1,333,333.33Rp2,866,666.66Rp140,000,000.0516Rp140,000,000.05Rp1,533,333.33Rp1,333,333.33Rp2,866,666.66Rp138,666,666.7217Rp138,666,666.72Rp1,533,333.33Rp1,333,333.33Rp2,866,666.66Rp137,333,333.3918Rp137,333,333.39Rp1,533,333.33Rp1,333,333.33Rp2,866,666.66Rp136,000,000.0619Rp136,000,000.06Rp1,533,333.33Rp1,333,333.33Rp2,866,666.66Rp134,666,666.7320Rp134,666,666.73Rp1,533,333.33Rp1,333,333.33Rp2,866,666.66Rp133,333,333.4021Rp133,333,333.40Rp1,533,333.33Rp1,333,333.33Rp2,866,666.66Rp132,000,000.0722Rp132,000,000.07Rp1,533,333.33Rp1,333,333.33Rp2,866,666.66Rp130,666,666.7423Rp130,666,666.74Rp1,533,333.33Rp1,333,333.33Rp2,866,666.66Rp129,333,333.4124Rp129,333,333.41Rp1,533,333.33Rp1,333,333.33Rp2,866,666.66Rp128,000,000.0825Rp128,000,000.08Rp1,533,333.33Rp1,333,333.33Rp2,866,666.66Rp126,666,666.7526Rp126,666,666.75Rp1,533,333.33Rp1,333,333.33Rp2,866,666.66Rp125,333,333.4227Rp125,333,333.42Rp1,533,333.33Rp1,333,333.33Rp2,866,666.66Rp124,000,000.0928Rp124,000,000.09Rp1,533,333.33Rp1,333,333.33Rp2,866,666.66Rp122,666,666.7629Rp122,666,666.76Rp1,533,333.33Rp1,333,333.33Rp2,866,666.66Rp121,333,333.4330Rp121,333,333.43Rp1,533,333.33Rp1,333,333.33Rp2,866,666.66Rp120,000,000.1031Rp120,000,000.10Rp1,533,333.33Rp1,333,333.33Rp2,866,666.66Rp118,666,666.7732Rp118,666,666.77Rp1,533,333.33Rp1,333,333.33Rp2,866,666.66Rp117,333,333.4433Rp117,333,333.44Rp1,533,333.33Rp1,333,333.33Rp2,866,666.66Rp116,000,000.1134Rp116,000,000.11Rp1,533,333.33Rp1,333,333.33Rp2,866,666.66Rp114,666,666.7835Rp114,666,666.78Rp1,533,333.33Rp1,333,333.33Rp2,866,666.66Rp113,333,333.4536Rp113,333,333.45Rp1,533,333.33Rp1,333,333.33Rp2,866,666.66Rp112,000,000.1237Rp112,000,000.12Rp1,533,333.33Rp1,333,333.33Rp2,866,666.66Rp110,666,666.7938Rp110,666,666.79Rp1,533,333.33Rp1,333,333.33Rp2,866,666.66Rp109,333,333.4639Rp109,333,333.46Rp1,533,333.33Rp1,333,333.33Rp2,866,666.66Rp108,000,000.1340Rp108,000,000.13Rp1,533,333.33Rp1,333,333.33Rp2,866,666.66Rp106,666,666.8041Rp106,666,666.80Rp1,533,333.33Rp1,333,333.33Rp2,866,666.66Rp105,333,333.4742Rp105,333,333.47Rp1,533,333.33Rp1,333,333.33Rp2,866,666.66Rp104,000,000.1443Rp104,000,000.14Rp1,533,333.33Rp1,333,333.33Rp2,866,666.66Rp102,666,666.8144Rp102,666,666.81Rp1,533,333.33Rp1,333,333.33Rp2,866,666.66Rp101,333,333.4845Rp101,333,333.48Rp1,533,333.33Rp1,333,333.33Rp2,866,666.66Rp100,000,000.1546Rp100,000,000.15Rp1,533,333.33Rp1,333,333.33Rp2,866,666.66Rp98,666,666.8247Rp98,666,666.82Rp1,533,333.33Rp1,333,333.33Rp2,866,666.66Rp97,333,333.4948Rp97,333,333.49Rp1,533,333.33Rp1,333,333.33Rp2,866,666.66Rp96,000,000.1649Rp96,000,000.16Rp1,533,333.33Rp1,333,333.33Rp2,866,666.66Rp94,666,666.8350Rp94,666,666.83Rp1,533,333.33Rp1,333,333.33Rp2,866,666.66Rp93,333,333.5051Rp93,333,333.50Rp1,533,333.33Rp1,333,333.33Rp2,866,666.66Rp92,000,000.1752Rp92,000,000.17Rp1,533,333.33Rp1,333,333.33Rp2,866,666.66Rp90,666,666.8453Rp90,666,666.84Rp1,533,333.33Rp1,333,333.33Rp2,866,666.66Rp89,333,333.5154Rp89,333,333.51Rp1,533,333.33Rp1,333,333.33Rp2,866,666.66Rp88,000,000.1855Rp88,000,000.18Rp1,533,333.33Rp1,333,333.33Rp2,866,666.66Rp86,666,666.8556Rp86,666,666.85Rp1,533,333.33Rp1,333,333.33Rp2,866,666.66Rp85,333,333.5257Rp85,333,333.52Rp1,533,333.33Rp1,333,333.33Rp2,866,666.66Rp84,000,000.1958Rp84,000,000.19Rp1,533,333.33Rp1,333,333.33Rp2,866,666.66Rp82,666,666.8659Rp82,666,666.86Rp1,533,333.33Rp1,333,333.33Rp2,866,666.66Rp81,333,333.5360Rp81,333,333.53Rp1,533,333.33Rp1,333,333.33Rp2,866,666.66Rp80,000,000.2061Rp80,000,000.20Rp1,533,333.33Rp1,333,333.33Rp2,866,666.66Rp78,666,666.8762Rp78,666,666.87Rp1,533,333.33Rp1,333,333.33Rp2,866,666.66Rp77,333,333.5463Rp77,333,333.54Rp1,533,333.33Rp1,333,333.33Rp2,866,666.66Rp76,000,000.2164Rp76,000,000.21Rp1,533,333.33Rp1,333,333.33Rp2,866,666.66Rp74,666,666.8865Rp74,666,666.88Rp1,533,333.33Rp1,333,333.33Rp2,866,666.66Rp73,333,333.5566Rp73,333,333.55Rp1,533,333.33Rp1,333,333.33Rp2,866,666.66Rp72,000,000.2267Rp72,000,000.22Rp1,533,333.33Rp1,333,333.33Rp2,866,666.66Rp70,666,666.8968Rp70,666,666.89Rp1,533,333.33Rp1,333,333.33Rp2,866,666.66Rp69,333,333.5669Rp69,333,333.56Rp1,533,333.33Rp1,333,333.33Rp2,866,666.66Rp68,000,000.2370Rp68,000,000.23Rp1,533,333.33Rp1,333,333.33Rp2,866,666.66Rp66,666,666.9071Rp66,666,666.90Rp1,533,333.33Rp1,333,333.33Rp2,866,666.66Rp65,333,333.5772Rp65,333,333.57Rp1,533,333.33Rp1,333,333.33Rp2,866,666.66Rp64,000,000.2473Rp64,000,000.24Rp1,533,333.33Rp1,333,333.33Rp2,866,666.66Rp62,666,666.9174Rp62,666,666.91Rp1,533,333.33Rp1,333,333.33Rp2,866,666.66Rp61,333,333.5875Rp61,333,333.58Rp1,533,333.33Rp1,333,333.33Rp2,866,666.66Rp60,000,000.2576Rp60,000,000.25Rp1,533,333.33Rp1,333,333.33Rp2,866,666.66Rp58,666,666.9277Rp58,666,666.92Rp1,533,333.33Rp1,333,333.33Rp2,866,666.66Rp57,333,333.5978Rp57,333,333.59Rp1,533,333.33Rp1,333,333.33Rp2,866,666.66Rp56,000,000.2679Rp56,000,000.26Rp1,533,333.33Rp1,333,333.33Rp2,866,666.66Rp54,666,666.9380Rp54,666,666.93Rp1,533,333.33Rp1,333,333.33Rp2,866,666.66Rp53,333,333.6081Rp53,333,333.60Rp1,533,333.33Rp1,333,333.33Rp2,866,666.66Rp52,000,000.2782Rp52,000,000.27Rp1,533,333.33Rp1,333,333.33Rp2,866,666.66Rp50,666,666.9483Rp50,666,666.94Rp1,533,333.33Rp1,333,333.33Rp2,866,666.66Rp49,333,333.6184Rp49,333,333.61Rp1,533,333.33Rp1,333,333.33Rp2,866,666.66Rp48,000,000.2885Rp48,000,000.28Rp1,533,333.33Rp1,333,333.33Rp2,866,666.66Rp46,666,666.9586Rp46,666,666.95Rp1,533,333.33Rp1,333,333.33Rp2,866,666.66Rp45,333,333.6287Rp45,333,333.62Rp1,533,333.33Rp1,333,333.33Rp2,866,666.66Rp44,000,000.2988Rp44,000,000.29Rp1,533,333.33Rp1,333,333.33Rp2,866,666.66Rp42,666,666.9689Rp42,666,666.96Rp1,533,333.33Rp1,333,333.33Rp2,866,666.66Rp41,333,333.6390Rp41,333,333.63Rp1,533,333.33Rp1,333,333.33Rp2,866,666.66Rp40,000,000.3091Rp40,000,000.30Rp1,533,333.33Rp1,333,333.33Rp2,866,666.66Rp38,666,666.9792Rp38,666,666.97Rp1,533,333.33Rp1,333,333.33Rp2,866,666.66Rp37,333,333.6493Rp37,333,333.64Rp1,533,333.33Rp1,333,333.33Rp2,866,666.66Rp36,000,000.3194Rp36,000,000.31Rp1,533,333.33Rp1,333,333.33Rp2,866,666.66Rp34,666,666.9895Rp34,666,666.98Rp1,533,333.33Rp1,333,333.33Rp2,866,666.66Rp33,333,333.6596Rp33,333,333.65Rp1,533,333.33Rp1,333,333.33Rp2,866,666.66Rp32,000,000.3297Rp32,000,000.32Rp1,533,333.33Rp1,333,333.33Rp2,866,666.66Rp30,666,666.9998Rp30,666,666.99Rp1,533,333.33Rp1,333,333.33Rp2,866,666.66Rp29,333,333.6699Rp29,333,333.66Rp1,533,333.33Rp1,333,333.33Rp2,866,666.66Rp28,000,000.33100Rp28,000,000.33Rp1,533,333.33Rp1,333,333.33Rp2,866,666.66Rp26,666,667.00101Rp26,666,667.00Rp1,533,333.33Rp1,333,333.33Rp2,866,666.66Rp25,333,333.67102Rp25,333,333.67Rp1,533,333.33Rp1,333,333.33Rp2,866,666.66Rp24,000,000.34103Rp24,000,000.34Rp1,533,333.33Rp1,333,333.33Rp2,866,666.66Rp22,666,667.01104Rp22,666,667.01Rp1,533,333.33Rp1,333,333.33Rp2,866,666.66Rp21,333,333.68105Rp21,333,333.68Rp1,533,333.33Rp1,333,333.33Rp2,866,666.66Rp20,000,000.35106Rp20,000,000.35Rp1,533,333.33Rp1,333,333.33Rp2,866,666.66Rp18,666,667.02107Rp18,666,667.02Rp1,533,333.33Rp1,333,333.33Rp2,866,666.66Rp17,333,333.69108Rp17,333,333.69Rp1,533,333.33Rp1,333,333.33Rp2,866,666.66Rp16,000,000.36109Rp16,000,000.36Rp1,533,333.33Rp1,333,333.33Rp2,866,666.66Rp14,666,667.03110Rp14,666,667.03Rp1,533,333.33Rp1,333,333.33Rp2,866,666.66Rp13,333,333.70111Rp13,333,333.70Rp1,533,333.33Rp1,333,333.33Rp2,866,666.66Rp12,000,000.37112Rp12,000,000.37Rp1,533,333.33Rp1,333,333.33Rp2,866,666.66Rp10,666,667.04113Rp10,666,667.04Rp1,533,333.33Rp1,333,333.33Rp2,866,666.66Rp9,333,333.71114Rp9,333,333.71Rp1,533,333.33Rp1,333,333.33Rp2,866,666.66Rp8,000,000.38115Rp8,000,000.38Rp1,533,333.33Rp1,333,333.33Rp2,866,666.66Rp6,666,667.05116Rp6,666,667.05Rp1,533,333.33Rp1,333,333.33Rp2,866,666.66Rp5,333,333.72117Rp5,333,333.72Rp1,533,333.33Rp1,333,333.33Rp2,866,666.66Rp4,000,000.39118Rp4,000,000.39Rp1,533,333.33Rp1,333,333.33Rp2,866,666.66Rp2,666,667.06119Rp2,666,667.06Rp1,533,333.33Rp1,333,333.33Rp2,866,666.66Rp1,333,333.73120Rp1,333,333.73Rp1,533,333.33Rp1,333,333.33Rp2,866,666.66Rp0.40TOTALRp183,999,999.60Rp159,999,999.60Rp343,999,999.20EFEKTIFBln KeSaldo AwalAngsuran BungaAngsuran PokokTotal AngsuranSaldo akhir1Rp160,000,000.00Rp1,533,333.33Rp1,333,333.33Rp2,866,666.66Rp158,666,666.672Rp158,666,666.67Rp1,520,555.56Rp1,333,333.33Rp2,853,888.89Rp157,333,333.343Rp157,333,333.34Rp1,507,777.78Rp1,333,333.33Rp2,841,111.11Rp156,000,000.014Rp156,000,000.01Rp1,495,000.00Rp1,333,333.33Rp2,828,333.33Rp154,666,666.685Rp154,666,666.68Rp1,482,222.22Rp1,333,333.33Rp2,815,555.55Rp153,333,333.356Rp153,333,333.35Rp1,469,444.44Rp1,333,333.33Rp2,802,777.77Rp152,000,000.027Rp152,000,000.02Rp1,456,666.67Rp1,333,333.33Rp2,790,000.00Rp150,666,666.698Rp150,666,666.69Rp1,443,888.89Rp1,333,333.33Rp2,777,222.22Rp149,333,333.369Rp149,333,333.36Rp1,431,111.11Rp1,333,333.33Rp2,764,444.44Rp148,000,000.0310Rp148,000,000.03Rp1,418,333.33Rp1,333,333.33Rp2,751,666.66Rp146,666,666.7011Rp146,666,666.70Rp1,405,555.56Rp1,333,333.33Rp2,738,888.89Rp145,333,333.3712Rp145,333,333.37Rp1,392,777.78Rp1,333,333.33Rp2,726,111.11Rp144,000,000.0413Rp144,000,000.04Rp1,380,000.00Rp1,333,333.33Rp2,713,333.33Rp142,666,666.7114Rp142,666,666.71Rp1,367,222.22Rp1,333,333.33Rp2,700,555.55Rp141,333,333.3815Rp141,333,333.38Rp1,354,444.44Rp1,333,333.33Rp2,687,777.77Rp140,000,000.0516Rp140,000,000.05Rp1,341,666.67Rp1,333,333.33Rp2,675,000.00Rp138,666,666.7217Rp138,666,666.72Rp1,328,888.89Rp1,333,333.33Rp2,662,222.22Rp137,333,333.3918Rp137,333,333.39Rp1,316,111.11Rp1,333,333.33Rp2,649,444.44Rp136,000,000.0619Rp136,000,000.06Rp1,303,333.33Rp1,333,333.33Rp2,636,666.66Rp134,666,666.7320Rp134,666,666.73Rp1,290,555.56Rp1,333,333.33Rp2,623,888.89Rp133,333,333.4021Rp133,333,333.40Rp1,277,777.78Rp1,333,333.33Rp2,611,111.11Rp132,000,000.0722Rp132,000,000.07Rp1,265,000.00Rp1,333,333.33Rp2,598,333.33Rp130,666,666.7423Rp130,666,666.74Rp1,252,222.22Rp1,333,333.33Rp2,585,555.55Rp129,333,333.4124Rp129,333,333.41Rp1,239,444.45Rp1,333,333.33Rp2,572,777.78Rp128,000,000.0825Rp128,000,000.08Rp1,226,666.67Rp1,333,333.33Rp2,560,000.00Rp126,666,666.7526Rp126,666,666.75Rp1,213,888.89Rp1,333,333.33Rp2,547,222.22Rp125,333,333.4227Rp125,333,333.42Rp1,201,111.11Rp1,333,333.33Rp2,534,444.44Rp124,000,000.0928Rp124,000,000.09Rp1,188,333.33Rp1,333,333.33Rp2,521,666.66Rp122,666,666.7629Rp122,666,666.76Rp1,175,555.56Rp1,333,333.33Rp2,508,888.89Rp121,333,333.4330Rp121,333,333.43Rp1,162,777.78Rp1,333,333.33Rp2,496,111.11Rp120,000,000.1031Rp120,000,000.10Rp1,150,000.00Rp1,333,333.33Rp2,483,333.33Rp118,666,666.7732Rp118,666,666.77Rp1,137,222.22Rp1,333,333.33Rp2,470,555.55Rp117,333,333.4433Rp117,333,333.44Rp1,124,444.45Rp1,333,333.33Rp2,457,777.78Rp116,000,000.1134Rp116,000,000.11Rp1,111,666.67Rp1,333,333.33Rp2,445,000.00Rp114,666,666.7835Rp114,666,666.78Rp1,098,888.89Rp1,333,333.33Rp2,432,222.22Rp113,333,333.4536Rp113,333,333.45Rp1,086,111.11Rp1,333,333.33Rp2,419,444.44Rp112,000,000.1237Rp112,000,000.12Rp1,073,333.33Rp1,333,333.33Rp2,406,666.66Rp110,666,666.7938Rp110,666,666.79Rp1,060,555.56Rp1,333,333.33Rp2,393,888.89Rp109,333,333.4639Rp109,333,333.46Rp1,047,777.78Rp1,333,333.33Rp2,381,111.11Rp108,000,000.1340Rp108,000,000.13Rp1,035,000.00Rp1,333,333.33Rp2,368,333.33Rp106,666,666.8041Rp106,666,666.80Rp1,022,222.22Rp1,333,333.33Rp2,355,555.55Rp105,333,333.4742Rp105,333,333.47Rp1,009,444.45Rp1,333,333.33Rp2,342,777.78Rp104,000,000.1443Rp104,000,000.14Rp996,666.67Rp1,333,333.33Rp2,330,000.00Rp102,666,666.8144Rp102,666,666.81Rp983,888.89Rp1,333,333.33Rp2,317,222.22Rp101,333,333.4845Rp101,333,333.48Rp971,111.11Rp1,333,333.33Rp2,304,444.44Rp100,000,000.1546Rp100,000,000.15Rp958,333.33Rp1,333,333.33Rp2,291,666.66Rp98,666,666.8247Rp98,666,666.82Rp945,555.56Rp1,333,333.33Rp2,278,888.89Rp97,333,333.4948Rp97,333,333.49Rp932,777.78Rp1,333,333.33Rp2,266,111.11Rp96,000,000.1649Rp96,000,000.16Rp920,000.00Rp1,333,333.33Rp2,253,333.33Rp94,666,666.8350Rp94,666,666.83Rp907,222.22Rp1,333,333.33Rp2,240,555.55Rp93,333,333.5051Rp93,333,333.50Rp894,444.45Rp1,333,333.33Rp2,227,777.78Rp92,000,000.1752Rp92,000,000.17Rp881,666.67Rp1,333,333.33Rp2,215,000.00Rp90,666,666.8453Rp90,666,666.84Rp868,888.89Rp1,333,333.33Rp2,202,222.22Rp89,333,333.5154Rp89,333,333.51Rp856,111.11Rp1,333,333.33Rp2,189,444.44Rp88,000,000.1855Rp88,000,000.18Rp843,333.34Rp1,333,333.33Rp2,176,666.67Rp86,666,666.8556Rp86,666,666.85Rp830,555.56Rp1,333,333.33Rp2,163,888.89Rp85,333,333.5257Rp85,333,333.52Rp817,777.78Rp1,333,333.33Rp2,151,111.11Rp84,000,000.1958Rp84,000,000.19Rp805,000.00Rp1,333,333.33Rp2,138,333.33Rp82,666,666.8659Rp82,666,666.86Rp792,222.22Rp1,333,333.33Rp2,125,555.55Rp81,333,333.5360Rp81,333,333.53Rp779,444.45Rp1,333,333.33Rp2,112,777.78Rp80,000,000.2061Rp80,000,000.20Rp766,666.67Rp1,333,333.33Rp2,100,000.00Rp78,666,666.8762Rp78,666,666.87Rp753,888.89Rp1,333,333.33Rp2,087,222.22Rp77,333,333.5463Rp77,333,333.54Rp741,111.11Rp1,333,333.33Rp2,074,444.44Rp76,000,000.2164Rp76,000,000.21Rp728,333.34Rp1,333,333.33Rp2,061,666.67Rp74,666,666.8865Rp74,666,666.88Rp715,555.56Rp1,333,333.33Rp2,048,888.89Rp73,333,333.5566Rp73,333,333.55Rp702,777.78Rp1,333,333.33Rp2,036,111.11Rp72,000,000.2267Rp72,000,000.22Rp690,000.00Rp1,333,333.33Rp2,023,333.33Rp70,666,666.8968Rp70,666,666.89Rp677,222.22Rp1,333,333.33Rp2,010,555.55Rp69,333,333.5669Rp69,333,333.56Rp664,444.45Rp1,333,333.33Rp1,997,777.78Rp68,000,000.2370Rp68,000,000.23Rp651,666.67Rp1,333,333.33Rp1,985,000.00Rp66,666,666.9071Rp66,666,666.90Rp638,888.89Rp1,333,333.33Rp1,972,222.22Rp65,333,333.5772Rp65,333,333.57Rp626,111.11Rp1,333,333.33Rp1,959,444.44Rp64,000,000.2473Rp64,000,000.24Rp613,333.34Rp1,333,333.33Rp1,946,666.67Rp62,666,666.9174Rp62,666,666.91Rp600,555.56Rp1,333,333.33Rp1,933,888.89Rp61,333,333.5875Rp61,333,333.58Rp587,777.78Rp1,333,333.33Rp1,921,111.11Rp60,000,000.2576Rp60,000,000.25Rp575,000.00Rp1,333,333.33Rp1,908,333.33Rp58,666,666.9277Rp58,666,666.92Rp562,222.22Rp1,333,333.33Rp1,895,555.55Rp57,333,333.5978Rp57,333,333.59Rp549,444.45Rp1,333,333.33Rp1,882,777.78Rp56,000,000.2679Rp56,000,000.26Rp536,666.67Rp1,333,333.33Rp1,870,000.00Rp54,666,666.9380Rp54,666,666.93Rp523,888.89Rp1,333,333.33Rp1,857,222.22Rp53,333,333.6081Rp53,333,333.60Rp511,111.11Rp1,333,333.33Rp1,844,444.44Rp52,000,000.2782Rp52,000,000.27Rp498,333.34Rp1,333,333.33Rp1,831,666.67Rp50,666,666.9483Rp50,666,666.94Rp485,555.56Rp1,333,333.33Rp1,818,888.89Rp49,333,333.6184Rp49,333,333.61Rp472,777.78Rp1,333,333.33Rp1,806,111.11Rp48,000,000.2885Rp48,000,000.28Rp460,000.00Rp1,333,333.33Rp1,793,333.33Rp46,666,666.9586Rp46,666,666.95Rp447,222.22Rp1,333,333.33Rp1,780,555.55Rp45,333,333.6287Rp45,333,333.62Rp434,444.45Rp1,333,333.33Rp1,767,777.78Rp44,000,000.2988Rp44,000,000.29Rp421,666.67Rp1,333,333.33Rp1,755,000.00Rp42,666,666.9689Rp42,666,666.96Rp408,888.89Rp1,333,333.33Rp1,742,222.22Rp41,333,333.6390Rp41,333,333.63Rp396,111.11Rp1,333,333.33Rp1,729,444.44Rp40,000,000.3091Rp40,000,000.30Rp383,333.34Rp1,333,333.33Rp1,716,666.67Rp38,666,666.9792Rp38,666,666.97Rp370,555.56Rp1,333,333.33Rp1,703,888.89Rp37,333,333.6493Rp37,333,333.64Rp357,777.78Rp1,333,333.33Rp1,691,111.11Rp36,000,000.3194Rp36,000,000.31Rp345,000.00Rp1,333,333.33Rp1,678,333.33Rp34,666,666.9895Rp34,666,666.98Rp332,222.23Rp1,333,333.33Rp1,665,555.56Rp33,333,333.6596Rp33,333,333.65Rp319,444.45Rp1,333,333.33Rp1,652,777.78Rp32,000,000.3297Rp32,000,000.32Rp306,666.67Rp1,333,333.33Rp1,640,000.00Rp30,666,666.9998Rp30,666,666.99Rp293,888.89Rp1,333,333.33Rp1,627,222.22Rp29,333,333.6699Rp29,333,333.66Rp281,111.11Rp1,333,333.33Rp1,614,444.44Rp28,000,000.33100Rp28,000,000.33Rp268,333.34Rp1,333,333.33Rp1,601,666.67Rp26,666,667.00101Rp26,666,667.00Rp255,555.56Rp1,333,333.33Rp1,588,888.89Rp25,333,333.67102Rp25,333,333.67Rp242,777.78Rp1,333,333.33Rp1,576,111.11Rp24,000,000.34103Rp24,000,000.34Rp230,000.00Rp1,333,333.33Rp1,563,333.33Rp22,666,667.01104Rp22,666,667.01Rp217,222.23Rp1,333,333.33Rp1,550,555.56Rp21,333,333.68105Rp21,333,333.68Rp204,444.45Rp1,333,333.33Rp1,537,777.78Rp20,000,000.35106Rp20,000,000.35Rp191,666.67Rp1,333,333.33Rp1,525,000.00Rp18,666,667.02107Rp18,666,667.02Rp178,888.89Rp1,333,333.33Rp1,512,222.22Rp17,333,333.69108Rp17,333,333.69Rp166,111.11Rp1,333,333.33Rp1,499,444.44Rp16,000,000.36109Rp16,000,000.36Rp153,333.34Rp1,333,333.33Rp1,486,666.67Rp14,666,667.03110Rp14,666,667.03Rp140,555.56Rp1,333,333.33Rp1,473,888.89Rp13,333,333.70111Rp13,333,333.70Rp127,777.78Rp1,333,333.33Rp1,461,111.11Rp12,000,000.37112Rp12,000,000.37Rp115,000.00Rp1,333,333.33Rp1,448,333.33Rp10,666,667.04113Rp10,666,667.04Rp102,222.23Rp1,333,333.33Rp1,435,555.56Rp9,333,333.71114Rp9,333,333.71Rp89,444.45Rp1,333,333.33Rp1,422,777.78Rp8,000,000.38115Rp8,000,000.38Rp76,666.67Rp1,333,333.33Rp1,410,000.00Rp6,666,667.05116Rp6,666,667.05Rp63,888.89Rp1,333,333.33Rp1,397,222.22Rp5,333,333.72117Rp5,333,333.72Rp51,111.11Rp1,333,333.33Rp1,384,444.44Rp4,000,000.39118Rp4,000,000.39Rp38,333.34Rp1,333,333.33Rp1,371,666.67Rp2,666,667.06119Rp2,666,667.06Rp25,555.56Rp1,333,333.33Rp1,358,888.89Rp1,333,333.73120Rp1,333,333.73Rp12,777.78Rp1,333,333.33Rp1,346,111.11Rp0.40TOTALRp92,766,666.89Rp159,999,999.60Rp252,766,666.49

Page &P

RiantiPERHITUNGAN BUNGA KREDITFlat RateBln KeSaldo AwalAngsuran BungaAngsuran PokokTotal AngsuranSaldo akhir1Rp125,000,000.00Rp937,500.00Rp1,736,111.11Rp2,673,611.11Rp123,263,888.892Rp123,263,888.89Rp937,500.00Rp1,736,111.11Rp2,673,611.11Rp121,527,777.783Rp121,527,777.78Rp937,500.00Rp1,736,111.11Rp2,673,611.11Rp119,791,666.674Rp119,791,666.67Rp937,500.00Rp1,736,111.11Rp2,673,611.11Rp118,055,555.565Rp118,055,555.56Rp937,500.00Rp1,736,111.11Rp2,673,611.11Rp116,319,444.456Rp116,319,444.45Rp937,500.00Rp1,736,111.11Rp2,673,611.11Rp114,583,333.347Rp114,583,333.34Rp937,500.00Rp1,736,111.11Rp2,673,611.11Rp112,847,222.238Rp112,847,222.23Rp937,500.00Rp1,736,111.11Rp2,673,611.11Rp111,111,111.129Rp111,111,111.12Rp937,500.00Rp1,736,111.11Rp2,673,611.11Rp109,375,000.0110Rp109,375,000.01Rp937,500.00Rp1,736,111.11Rp2,673,611.11Rp107,638,888.9011Rp107,638,888.90Rp937,500.00Rp1,736,111.11Rp2,673,611.11Rp105,902,777.7912Rp105,902,777.79Rp937,500.00Rp1,736,111.11Rp2,673,611.11Rp104,166,666.6813Rp104,166,666.68Rp937,500.00Rp1,736,111.11Rp2,673,611.11Rp102,430,555.5714Rp102,430,555.57Rp937,500.00Rp1,736,111.11Rp2,673,611.11Rp100,694,444.4615Rp100,694,444.46Rp937,500.00Rp1,736,111.11Rp2,673,611.11Rp98,958,333.3516Rp98,958,333.35Rp937,500.00Rp1,736,111.11Rp2,673,611.11Rp97,222,222.2417Rp97,222,222.24Rp937,500.00Rp1,736,111.11Rp2,673,611.11Rp95,486,111.1318Rp95,486,111.13Rp937,500.00Rp1,736,111.11Rp2,673,611.11Rp93,750,000.0219Rp93,750,000.02Rp937,500.00Rp1,736,111.11Rp2,673,611.11Rp92,013,888.9120Rp92,013,888.91Rp937,500.00Rp1,736,111.11Rp2,673,611.11Rp90,277,777.8021Rp90,277,777.80Rp937,500.00Rp1,736,111.11Rp2,673,611.11Rp88,541,666.6922Rp88,541,666.69Rp937,500.00Rp1,736,111.11Rp2,673,611.11Rp86,805,555.5823Rp86,805,555.58Rp937,500.00Rp1,736,111.11Rp2,673,611.11Rp85,069,444.4724Rp85,069,444.47Rp937,500.00Rp1,736,111.11Rp2,673,611.11Rp83,333,333.3625Rp83,333,333.36Rp937,500.00Rp1,736,111.11Rp2,673,611.11Rp81,597,222.2526Rp81,597,222.25Rp937,500.00Rp1,736,111.11Rp2,673,611.11Rp79,861,111.1427Rp79,861,111.14Rp937,500.00Rp1,736,111.11Rp2,673,611.11Rp78,125,000.0328Rp78,125,000.03Rp937,500.00Rp1,736,111.11Rp2,673,611.11Rp76,388,888.9229Rp76,388,888.92Rp937,500.00Rp1,736,111.11Rp2,673,611.11Rp74,652,777.8130Rp74,652,777.81Rp937,500.00Rp1,736,111.11Rp2,673,611.11Rp72,916,666.7031Rp72,916,666.70Rp937,500.00Rp1,736,111.11Rp2,673,611.11Rp71,180,555.5932Rp71,180,555.59Rp937,500.00Rp1,736,111.11Rp2,673,611.11Rp69,444,444.4833Rp69,444,444.48Rp937,500.00Rp1,736,111.11Rp2,673,611.11Rp67,708,333.3734Rp67,708,333.37Rp937,500.00Rp1,736,111.11Rp2,673,611.11Rp65,972,222.2635Rp65,972,222.26Rp937,500.00Rp1,736,111.11Rp2,673,611.11Rp64,236,111.1536Rp64,236,111.15Rp937,500.00Rp1,736,111.11Rp2,673,611.11Rp62,500,000.0437Rp62,500,000.04Rp937,500.00Rp1,736,111.11Rp2,673,611.11Rp60,763,888.9338Rp60,763,888.93Rp937,500.00Rp1,736,111.11Rp2,673,611.11Rp59,027,777.8239Rp59,027,777.82Rp937,500.00Rp1,736,111.11Rp2,673,611.11Rp57,291,666.7140Rp57,291,666.71Rp937,500.00Rp1,736,111.11Rp2,673,611.11Rp55,555,555.6041Rp55,555,555.60Rp937,500.00Rp1,736,111.11Rp2,673,611.11Rp53,819,444.4942Rp53,819,444.49Rp937,500.00Rp1,736,111.11Rp2,673,611.11Rp52,083,333.3843Rp52,083,333.38Rp937,500.00Rp1,736,111.11Rp2,673,611.11Rp50,347,222.2744Rp50,347,222.27Rp937,500.00Rp1,736,111.11Rp2,673,611.11Rp48,611,111.1645Rp48,611,111.16Rp937,500.00Rp1,736,111.11Rp2,673,611.11Rp46,875,000.0546Rp46,875,000.05Rp937,500.00Rp1,736,111.11Rp2,673,611.11Rp45,138,888.9447Rp45,138,888.94Rp937,500.00Rp1,736,111.11Rp2,673,611.11Rp43,402,777.8348Rp43,402,777.83Rp937,500.00Rp1,736,111.11Rp2,673,611.11Rp41,666,666.7249Rp41,666,666.72Rp937,500.00Rp1,736,111.11Rp2,673,611.11Rp39,930,555.6150Rp39,930,555.61Rp937,500.00Rp1,736,111.11Rp2,673,611.11Rp38,194,444.5051Rp38,194,444.50Rp937,500.00Rp1,736,111.11Rp2,673,611.11Rp36,458,333.3952Rp36,458,333.39Rp937,500.00Rp1,736,111.11Rp2,673,611.11Rp34,722,222.2853Rp34,722,222.28Rp937,500.00Rp1,736,111.11Rp2,673,611.11Rp32,986,111.1754Rp32,986,111.17Rp937,500.00Rp1,736,111.11Rp2,673,611.11Rp31,250,000.0655Rp31,250,000.06Rp937,500.00Rp1,736,111.11Rp2,673,611.11Rp29,513,888.9556Rp29,513,888.95Rp937,500.00Rp1,736,111.11Rp2,673,611.11Rp27,777,777.8457Rp27,777,777.84Rp937,500.00Rp1,736,111.11Rp2,673,611.11Rp26,041,666.7358Rp26,041,666.73Rp937,500.00Rp1,736,111.11Rp2,673,611.11Rp24,305,555.6259Rp24,305,555.62Rp937,500.00Rp1,736,111.11Rp2,673,611.11Rp22,569,444.5160Rp22,569,444.51Rp937,500.00Rp1,736,111.11Rp2,673,611.11Rp20,833,333.4061Rp20,833,333.40Rp937,500.00Rp1,736,111.11Rp2,673,611.11Rp19,097,222.2962Rp19,097,222.29Rp937,500.00Rp1,736,111.11Rp2,673,611.11Rp17,361,111.1863Rp17,361,111.18Rp937,500.00Rp1,736,111.11Rp2,673,611.11Rp15,625,000.0764Rp15,625,000.07Rp937,500.00Rp1,736,111.11Rp2,673,611.11Rp13,888,888.9665Rp13,888,888.96Rp937,500.00Rp1,736,111.11Rp2,673,611.11Rp12,152,777.8566Rp12,152,777.85Rp937,500.00Rp1,736,111.11Rp2,673,611.11Rp10,416,666.7467Rp10,416,666.74Rp937,500.00Rp1,736,111.11Rp2,673,611.11Rp8,680,555.6368Rp8,680,555.63Rp937,500.00Rp1,736,111.11Rp2,673,611.11Rp6,944,444.5269Rp6,944,444.52Rp937,500.00Rp1,736,111.11Rp2,673,611.11Rp5,208,333.4170Rp5,208,333.41Rp937,500.00Rp1,736,111.11Rp2,673,611.11Rp3,472,222.3071Rp3,472,222.30Rp937,500.00Rp1,736,111.11Rp2,673,611.11Rp1,736,111.1972Rp1,736,111.19Rp937,500.00Rp1,736,111.11Rp2,673,611.11Rp0.08TOTALRp67,500,000Rp125,000,000Rp192,499,999.92Sliding RateBln KeSaldo AwalAngsuran BungaAngsuran PokokTotal AngsuranSaldo akhir1Rp125,000,000.00Rp937,500.00Rp1,736,111.11Rp2,673,611.11Rp123,263,888.892Rp123,263,888.89Rp924,479.17Rp1,736,111.11Rp2,660,590.28Rp121,527,777.783Rp121,527,777.78Rp911,458.33Rp1,736,111.11Rp2,647,569.44Rp119,791,666.674Rp119,791,666.67Rp898,437.50Rp1,736,111.11Rp2,634,548.61Rp118,055,555.565Rp118,055,555.56Rp885,416.67Rp1,736,111.11Rp2,621,527.78Rp116,319,444.456Rp116,319,444.45Rp872,395.83Rp1,736,111.11Rp2,608,506.94Rp114,583,333.347Rp114,583,333.34Rp859,375.00Rp1,736,111.11Rp2,595,486.11Rp112,847,222.238Rp112,847,222.23Rp846,354.17Rp1,736,111.11Rp2,582,465.28Rp111,111,111.129Rp111,111,111.12Rp833,333.33Rp1,736,111.11Rp2,569,444.44Rp109,375,000.0110Rp109,375,000.01Rp820,312.50Rp1,736,111.11Rp2,556,423.61Rp107,638,888.9011Rp107,638,888.90Rp807,291.67Rp1,736,111.11Rp2,543,402.78Rp105,902,777.7912Rp105,902,777.79Rp794,270.83Rp1,736,111.11Rp2,530,381.94Rp104,166,666.6813Rp104,166,666.68Rp781,250.00Rp1,736,111.11Rp2,517,361.11Rp102,430,555.5714Rp102,430,555.57Rp768,229.17Rp1,736,111.11Rp2,504,340.28Rp100,694,444.4615Rp100,694,444.46Rp755,208.33Rp1,736,111.11Rp2,491,319.44Rp98,958,333.3516Rp98,958,333.35Rp742,187.50Rp1,736,111.11Rp2,478,298.61Rp97,222,222.2417Rp97,222,222.24Rp729,166.67Rp1,736,111.11Rp2,465,277.78Rp95,486,111.1318Rp95,486,111.13Rp716,145.83Rp1,736,111.11Rp2,452,256.94Rp93,750,000.0219Rp93,750,000.02Rp703,125.00Rp1,736,111.11Rp2,439,236.11Rp92,013,888.9120Rp92,013,888.91Rp690,104.17Rp1,736,111.11Rp2,426,215.28Rp90,277,777.8021Rp90,277,777.80Rp677,083.33Rp1,736,111.11Rp2,413,194.44Rp88,541,666.6922Rp88,541,666.69Rp664,062.50Rp1,736,111.11Rp2,400,173.61Rp86,805,555.5823Rp86,805,555.58Rp651,041.67Rp1,736,111.11Rp2,387,152.78Rp85,069,444.4724Rp85,069,444.47Rp638,020.83Rp1,736,111.11Rp2,374,131.94Rp83,333,333.3625Rp83,333,333.36Rp625,000.00Rp1,736,111.11Rp2,361,111.11Rp81,597,222.2526Rp81,597,222.25Rp611,979.17Rp1,736,111.11Rp2,348,090.28Rp79,861,111.1427Rp79,861,111.14Rp598,958.33Rp1,736,111.11Rp2,335,069.44Rp78,125,000.0328Rp78,125,000.03Rp585,937.50Rp1,736,111.11Rp2,322,048.61Rp76,388,888.9229Rp76,388,888.92Rp572,916.67Rp1,736,111.11Rp2,309,027.78Rp74,652,777.8130Rp74,652,777.81Rp559,895.83Rp1,736,111.11Rp2,296,006.94Rp72,916,666.7031Rp72,916,666.70Rp546,875.00Rp1,736,111.11Rp2,282,986.11Rp71,180,555.5932Rp71,180,555.59Rp533,854.17Rp1,736,111.11Rp2,269,965.28Rp69,444,444.4833Rp69,444,444.48Rp520,833.33Rp1,736,111.11Rp2,256,944.44Rp67,708,333.3734Rp67,708,333.37Rp507,812.50Rp1,736,111.11Rp2,243,923.61Rp65,972,222.2635Rp65,972,222.26Rp494,791.67Rp1,736,111.11Rp2,230,902.78Rp64,236,111.1536Rp64,236,111.15Rp481,770.83Rp1,736,111.11Rp2,217,881.94Rp62,500,000.0437Rp62,500,000.04Rp468,750.00Rp1,736,111.11Rp2,204,861.11Rp60,763,888.9338Rp60,763,888.93Rp455,729.17Rp1,736,111.11Rp2,191,840.28Rp59,027,777.8239Rp59,027,777.82Rp442,708.33Rp1,736,111.11Rp2,178,819.44Rp57,291,666.7140Rp57,291,666.71Rp429,687.50Rp1,736,111.11Rp2,165,798.61Rp55,555,555.6041Rp55,555,555.60Rp416,666.67Rp1,736,111.11Rp2,152,777.78Rp53,819,444.4942Rp53,819,444.49Rp403,645.83Rp1,736,111.11Rp2,139,756.94Rp52,083,333.3843Rp52,083,333.38Rp390,625.00Rp1,736,111.11Rp2,126,736.11Rp50,347,222.2744Rp50,347,222.27Rp377,604.17Rp1,736,111.11Rp2,113,715.28Rp48,611,111.1645Rp48,611,111.16Rp364,583.33Rp1,736,111.11Rp2,100,694.44Rp46,875,000.0546Rp46,875,000.05Rp351,562.50Rp1,736,111.11Rp2,087,673.61Rp45,138,888.9447Rp45,138,888.94Rp338,541.67Rp1,736,111.11Rp2,074,652.78Rp43,402,777.8348Rp43,402,777.83Rp325,520.83Rp1,736,111.11Rp2,061,631.94Rp41,666,666.7249Rp41,666,666.72Rp312,500.00Rp1,736,111.11Rp2,048,611.11Rp39,930,555.6150Rp39,930,555.61Rp299,479.17Rp1,736,111.11Rp2,035,590.28Rp38,194,444.5051Rp38,194,444.50Rp286,458.33Rp1,736,111.11Rp2,022,569.44Rp36,458,333.3952Rp36,458,333.39Rp273,437.50Rp1,736,111.11Rp2,009,548.61Rp34,722,222.2853Rp34,722,222.28Rp260,416.67Rp1,736,111.11Rp1,996,527.78Rp32,986,111.1754Rp32,986,111.17Rp247,395.83Rp1,736,111.11Rp1,983,506.94Rp31,250,000.0655Rp31,250,000.06Rp234,375.00Rp1,736,111.11Rp1,970,486.11Rp29,513,888.9556Rp29,513,888.95Rp221,354.17Rp1,736,111.11Rp1,957,465.28Rp27,777,777.8457Rp27,777,777.84Rp208,333.33Rp1,736,111.11Rp1,944,444.44Rp26,041,666.7358Rp26,041,666.73Rp195,312.50Rp1,736,111.11Rp1,931,423.61Rp24,305,555.6259Rp24,305,555.62Rp182,291.67Rp1,736,111.11Rp1,918,402.78Rp22,569,444.5160Rp22,569,444.51Rp169,270.83Rp1,736,111.11Rp1,905,381.94Rp20,833,333.4061Rp20,833,333.40Rp156,250.00Rp1,736,111.11Rp1,892,361.11Rp19,097,222.2962Rp19,097,222.29Rp143,229.17Rp1,736,111.11Rp1,879,340.28Rp17,361,111.1863Rp17,361,111.18Rp130,208.33Rp1,736,111.11Rp1,866,319.44Rp15,625,000.0764Rp15,625,000.07Rp117,187.50Rp1,736,111.11Rp1,853,298.61Rp13,888,888.9665Rp13,888,888.96Rp104,166.67Rp1,736,111.11Rp1,840,277.78Rp12,152,777.8566Rp12,152,777.85Rp91,145.83Rp1,736,111.11Rp1,827,256.94Rp10,416,666.7467Rp10,416,666.74Rp78,125.00Rp1,736,111.11Rp1,814,236.11Rp8,680,555.6368Rp8,680,555.63Rp65,104.17Rp1,736,111.11Rp1,801,215.28Rp6,944,444.5269Rp6,944,444.52Rp52,083.33Rp1,736,111.11Rp1,788,194.44Rp5,208,333.4170Rp5,208,333.41Rp39,062.50Rp1,736,111.11Rp1,775,173.61Rp3,472,222.3071Rp3,472,222.30Rp26,041.67Rp1,736,111.11Rp1,762,152.78Rp1,736,111.1972Rp1,736,111.19Rp13,020.83Rp1,736,111.11Rp1,749,131.94Rp0.08TotalRp34,218,750.02Rp124,999,999.92Rp159,218,749.94

Page &P1

YuliPERHITUNGAN BUNGA KREDITFlat RateBln KeSaldo AwalAngsuran BungaAngsuran PokokTotal AngsuranSaldo akhir1Rp240,000,000.00Rp4,000,000.00Rp20,000,000.00Rp24,000,000.00Rp220,000,000.002Rp220,000,000.00Rp3,666,666.67Rp20,000,000.00Rp23,666,666.67Rp200,000,000.003Rp200,000,000.00Rp3,333,333.33Rp20,000,000.00Rp23,333,333.33Rp180,000,000.004Rp180,000,000.00Rp3,000,000.00Rp20,000,000.00Rp23,000,000.00Rp160,000,000.005Rp160,000,000.00Rp2,666,666.67Rp20,000,000.00Rp22,666,666.67Rp140,000,000.006Rp140,000,000.00Rp2,333,333.33Rp20,000,000.00Rp22,333,333.33Rp120,000,000.007Rp120,000,000.00Rp2,000,000.00Rp20,000,000.00Rp22,000,000.00Rp100,000,000.008Rp100,000,000.00Rp1,666,666.67Rp20,000,000.00Rp21,666,666.67Rp80,000,000.009Rp80,000,000.00Rp1,333,333.33Rp20,000,000.00Rp21,333,333.33Rp60,000,000.0010Rp60,000,000.00Rp1,000,000.00Rp20,000,000.00Rp21,000,000.00Rp40,000,000.0011Rp40,000,000.00Rp666,666.67Rp20,000,000.00Rp20,666,666.67Rp20,000,000.0012Rp20,000,000.00Rp333,333.33Rp20,000,000.00Rp20,333,333.330.0Sliding RateBln KeSaldo AwalAngsuran BungaAngsuran PokokTotal AngsuranSaldo akhir1Rp120,000,000.00Rp800,000.00Rp2,000,000.00Rp2,800,000.00Rp118,000,000.002Rp118,000,000.00Rp786,666.67Rp2,000,000.00Rp2,786,666.67Rp116,000,000.003Rp116,000,000.00Rp773,333.33Rp2,000,000.00Rp2,773,333.33Rp114,000,000.004Rp114,000,000.00Rp760,000.00Rp2,000,000.00Rp2,760,000.00Rp112,000,000.005Rp112,000,000.00Rp746,666.67Rp2,000,000.00Rp2,746,666.67Rp110,000,000.006Rp110,000,000.00Rp733,333.33Rp2,000,000.00Rp2,733,333.33Rp108,000,000.007Rp108,000,000.00Rp720,000.00Rp2,000,000.00Rp2,720,000.00Rp106,000,000.008Rp106,000,000.00Rp706,666.67Rp2,000,000.00Rp2,706,666.67Rp104,000,000.009Rp104,000,000.00Rp693,333.33Rp2,000,000.00Rp2,693,333.33Rp102,000,000.0010Rp102,000,000.00Rp680,000.00Rp2,000,000.00Rp2,680,000.00Rp100,000,000.0011Rp100,000,000.00Rp666,666.67Rp2,000,000.00Rp2,666,666.67Rp98,000,000.0012Rp98,000,000.00Rp653,333.33Rp2,000,000.00Rp2,653,333.33Rp96,000,000.0013Rp96,000,000.00Rp640,000.00Rp2,000,000.00Rp2,640,000.00Rp94,000,000.0014Rp94,000,000.00Rp626,666.67Rp2,000,000.00Rp2,626,666.67Rp92,000,000.0015Rp92,000,000.00Rp613,333.33Rp2,000,000.00Rp2,613,333.33Rp90,000,000.0016Rp90,000,000.00Rp600,000.00Rp2,000,000.00Rp2,600,000.00Rp88,000,000.0017Rp88,000,000.00Rp586,666.67Rp2,000,000.00Rp2,586,666.67Rp86,000,000.0018Rp86,000,000.00Rp573,333.33Rp2,000,000.00Rp2,573,333.33Rp84,000,000.0019Rp84,000,000.00Rp560,000.00Rp2,000,000.00Rp2,560,000.00Rp82,000,000.0020Rp82,000,000.00Rp546,666.67Rp2,000,000.00Rp2,546,666.67Rp80,000,000.0021Rp80,000,000.00Rp533,333.33Rp2,000,000.00Rp2,533,333.33Rp78,000,000.0022Rp78,000,000.00Rp520,000.00Rp2,000,000.00Rp2,520,000.00Rp76,000,000.0023Rp76,000,000.00Rp506,666.67Rp2,000,000.00Rp2,506,666.67Rp74,000,000.0024Rp74,000,000.00Rp493,333.33Rp2,000,000.00Rp2,493,333.33Rp72,000,000.0025Rp72,000,000.00Rp480,000.00Rp2,000,000.00Rp2,480,000.00Rp70,000,000.0026Rp70,000,000.00Rp466,666.67Rp2,000,000.00Rp2,466,666.67Rp68,000,000.0027Rp68,000,000.00Rp453,333.33Rp2,000,000.00Rp2,453,333.33Rp66,000,000.0028Rp66,000,000.00Rp440,000.00Rp2,000,000.00Rp2,440,000.00Rp64,000,000.0029Rp64,000,000.00Rp426,666.67Rp2,000,000.00Rp2,426,666.67Rp62,000,000.0030Rp62,000,000.00Rp413,333.33Rp2,000,000.00Rp2,413,333.33Rp60,000,000.0031Rp60,000,000.00Rp400,000.00Rp2,000,000.00Rp2,400,000.00Rp58,000,000.0032Rp58,000,000.00Rp386,666.67Rp2,000,000.00Rp2,386,666.67Rp56,000,000.0033Rp56,000,000.00Rp373,333.33Rp2,000,000.00Rp2,373,333.33Rp54,000,000.0034Rp54,000,000.00Rp360,000.00Rp2,000,000.00Rp2,360,000.00Rp52,000,000.0035Rp52,000,000.00Rp346,666.67Rp2,000,000.00Rp2,346,666.67Rp50,000,000.0036Rp50,000,000.00Rp333,333.33Rp2,000,000.00Rp2,333,333.33Rp48,000,000.0037Rp48,000,000.00Rp320,000.00Rp2,000,000.00Rp2,320,000.00Rp46,000,000.0038Rp46,000,000.00Rp306,666.67Rp2,000,000.00Rp2,306,666.67Rp44,000,000.0039Rp44,000,000.00Rp293,333.33Rp2,000,000.00Rp2,293,333.33Rp42,000,000.0040Rp42,000,000.00Rp280,000.00Rp2,000,000.00Rp2,280,000.00Rp40,000,000.0041Rp40,000,000.00Rp266,666.67Rp2,000,000.00Rp2,266,666.67Rp38,000,000.0042Rp38,000,000.00Rp253,333.33Rp2,000,000.00Rp2,253,333.33Rp36,000,000.0043Rp36,000,000.00Rp240,000.00Rp2,000,000.00Rp2,240,000.00Rp34,000,000.0044Rp34,000,000.00Rp226,666.67Rp2,000,000.00Rp2,226,666.67Rp32,000,000.0045Rp32,000,000.00Rp213,333.33Rp2,000,000.00Rp2,213,333.33Rp30,000,000.0046Rp30,000,000.00Rp200,000.00Rp2,000,000.00Rp2,200,000.00Rp28,000,000.0047Rp28,000,000.00Rp186,666.67Rp2,000,000.00Rp2,186,666.67Rp26,000,000.0048Rp26,000,000.00Rp173,333.33Rp2,000,000.00Rp2,173,333.33Rp24,000,000.0049Rp24,000,000.00Rp160,000.00Rp2,000,000.00Rp2,160,000.00Rp22,000,000.0050Rp22,000,000.00Rp146,666.67Rp2,000,000.00Rp2,146,666.67Rp20,000,000.0051Rp20,000,000.00Rp133,333.33Rp2,000,000.00Rp2,133,333.33Rp18,000,000.0052Rp18,000,000.00Rp120,000.00Rp2,000,000.00Rp2,120,000.00Rp16,000,000.0053Rp16,000,000.00Rp106,666.67Rp2,000,000.00Rp2,106,666.67Rp14,000,000.0054Rp14,000,000.00Rp93,333.33Rp2,000,000.00Rp2,093,333.33Rp12,000,000.0055Rp12,000,000.00Rp80,000.00Rp2,000,000.00Rp2,080,000.00Rp10,000,000.0056Rp10,000,000.00Rp66,666.67Rp2,000,000.00Rp2,066,666.67Rp8,000,000.0057Rp8,000,000.00Rp53,333.33Rp2,000,000.00Rp2,053,333.33Rp6,000,000.0058Rp6,000,000.00Rp40,000.00Rp2,000,000.00Rp2,040,000.00Rp4,000,000.0059Rp4,000,000.00Rp26,666.67Rp2,000,000.00Rp2,026,666.67Rp2,000,000.0060Rp2,000,000.00Rp13,333.33Rp2,000,000.00Rp2,013,333.330.0TotalRp24,400,000.00Rp120,000,000.00Rp144,400,000.00

&CPage &P