Sie sind auf Seite 1von 8

M 180000000

i 0.015
n 12

A 16502398.723 a1 13802398.723 b1
a2 14009434.704 b2
a3 14219576.225 b3
a4 14432869.868 b4
a5 14649362.916 b5
a6 14869103.36 b6
a7 15092139.91 b7
a8 15318522.009 b8
a9 15548299.839 b9
a10 15781524.336 b10
a11 16018247.201 b11
a12 16258520.909 b12

Angsuran Ke Bulan Pokok Pinjaman Cicilan Pokok Cicilan Bunga Angsuran Per Bulan
1 8/1/2018 180000000 13802398.723 2700000 16502398.7231214
2 9/1/2018 166197601.27688 14009434.704 2492964.0192 16502398.7231214
3 10/1/2018 152188166.57291 14219576.225 2282822.4986 16502398.7231214
4 11/1/2018 137968590.34838 14432869.868 2069528.8552 16502398.7231214
5 12/1/2018 123535720.48049 14649362.916 1853035.8072 16502398.7231214
6 1/1/2019 108886357.56457 14869103.36 1633295.3635 16502398.7231214
7 2/1/2019 94017254.204921 15092139.91 1410258.8131 16502398.7231214
8 3/1/2019 78925114.294873 15318522.009 1183876.7144 16502398.7231214
9 4/1/2019 63606592.286175 15548299.839 954098.88429 16502398.7231214
10 5/1/2019 48058292.447346 15781524.336 720874.38671 16502398.7231214
11 6/1/2019 32276768.110935 16018247.201 484151.52166 16502398.7231214
12 7/1/2019 16258520.909478 16258520.909 243877.81364 16502398.7231214
198028784.677456
2700000
2492964.01915318
2282822.49859366
2069528.85522575
1853035.80720732
1633295.36346861
1410258.81307382
1183876.71442311
954098.884292636
720874.386710208
484151.521664042
243877.813642185

Saldo Pokok
166197601.276879
152188166.57291
137968590.348383
123535720.480487
108886357.564573
94017254.2049204
78925114.2948729
63606592.2861746
48058292.4473459
32276768.1109348
16258520.9094775
(0)
M 180000000
i 0.015
n 12
0.1510667668 10.0711177851
0.8489332332 11.0711177851
A 16258520.91 a1 13598422.387312 b1 2660098.52216748
a2 13802398.723121 b2 2456122.18635781
a3 14009434.703968 b3 2249086.20551099
a4 14219576.224528 b4 2038944.68495147
a5 14432869.867896 b5 1825651.04158356
a6 14649362.915914 b6 1609157.99356513
a7 14869103.359653 b7 1389417.54982642
a8 15092139.910048 b8 1166380.99943163
a9 15318522.008698 b9 939998.90078092
a10 15548299.838829 b10 710221.070650449
a11 15781524.336411 b11 476996.573068019
a12 16018247.201457 b12 240273.708021855

Angsuran Ke Bulan Pokok Pinjaman Cicilan Pokok Cicilan Bunga Angsuran Per Bulan
1 8/1/2018 180000000 13598422.387312 2660098.52216748 16258520.9094791
2 9/1/2018 166401577.6 13802398.723121 2456122.18635781 16258520.9094791
3 10/1/2018 152599178.9 14009434.703968 2249086.20551099 16258520.9094791
4 11/1/2018 138589744.2 14219576.224528 2038944.68495147 16258520.9094791
5 12/1/2018 124370168.0 14432869.867896 1825651.04158356 16258520.9094791
6 1/1/2019 109937298.1 14649362.915914 1609157.99356513 16258520.9094791
7 2/1/2019 95287935.2 14869103.359653 1389417.54982642 16258520.9094791
8 3/1/2019 80418831.8 15092139.910048 1166380.99943163 16258520.9094791
9 4/1/2019 65326691.9 15318522.008698 939998.90078092 16258520.9094791
10 5/1/2019 50008169.9 15548299.838829 710221.070650449 16258520.9094791
11 6/1/2019 34459870.1 15781524.336411 476996.573068019 16258520.9094791
12 7/1/2019 18678345.7 16018247.201457 240273.708021855 16258520.9094791
195102250.91375
Saldo Pokok
166401577.6
152599178.9
138589744.2
124370168.0
109937298.1
95287935.2
80418831.8
65326691.9
50008169.9
34459870.1
18678345.7
2660098.5
M 180000000 Angsuran Ke Bulan Pokok Pinjaman Cicilan Pokok
i 0.015 1 8/1/2018 180000000 15000000
n 12 2 9/1/2018 165000000 15000000
3 10/1/2018 150000000 15000000
a 15000000 4 11/1/2018 135000000 15000000
5 12/1/2018 120000000 15000000
b1 2700000 6 1/1/2019 105000000 15000000
b2 2475000 7 2/1/2019 90000000 15000000
b3 2250000 8 3/1/2019 75000000 15000000
b4 2025000 9 4/1/2019 60000000 15000000
b5 1800000 10 5/1/2019 45000000 15000000
b6 1575000 11 6/1/2019 30000000 15000000
b7 1350000 12 7/1/2019 15000000 15000000
b8 1125000
b9 900000
b10 675000
b11 450000
b12 225000
Cicilan Bunga Angsuran Per Bulan Saldo Pokok
2700000 17700000 165000000
2475000 17475000 150000000
2250000 17250000 135000000
2025000 17025000 120000000
1800000 16800000 105000000
1575000 16575000 90000000
1350000 16350000 75000000
1125000 16125000 60000000
900000 15900000 45000000
675000 15675000 30000000
450000 15450000 15000000
225000 15225000 0
197550000
M 180000000 t 1 Angsuran Bulan Pokok Pinjaman
i 0.015 1 8/1/2018 180000000
n 12 2 9/1/2018 165000000
3 10/1/2018 150000000
Angsuran Pokok dan Bunga 17700000 4 11/1/2018 135000000
5 12/1/2018 120000000
Angsuran Pokok per Bulan 15000000 6 1/1/2019 105000000
7 2/1/2019 90000000
Angsuran Bunga per Bulan 2700000 8 3/1/2019 75000000
9 4/1/2019 60000000
10 5/1/2019 45000000
11 6/1/2019 30000000
12 7/1/2019 15000000
Cicilan Pokok Cicilan Bunga Angsuran Per Bulan Saldo Pokok
15000000 2700000 17700000 165000000
15000000 2700000 17700000 150000000
15000000 2700000 17700000 135000000
15000000 2700000 17700000 120000000
15000000 2700000 17700000 105000000
15000000 2700000 17700000 90000000
15000000 2700000 17700000 75000000
15000000 2700000 17700000 60000000
15000000 2700000 17700000 45000000
15000000 2700000 17700000 30000000
15000000 2700000 17700000 15000000
15000000 2700000 17700000 0
212400000