TABEL RENCANA ANGSURAN

Bulan Hutang Awal Anuitas= A Rp 2,121,584

ke bulan ke Bunga = 2% Angsuran
1 Rp 10,000,000 Rp 200,000 Rp 1,921,584
2 Rp 8,078,416 Rp 161,568 Rp 1,960,016
3 Rp 6,118,400 Rp 122,368 Rp 1,999,216
4 Rp 4,119,184 Rp 82,384 Rp 2,039,200
5 Rp 2,079,984 Rp 41,600 Rp 2,079,984
Rp 607,920 Rp 10,000,000
Sisa hutang
akhir bulan ke
Rp 8,078,416
Rp 6,118,400
Rp 4,119,184
Rp 2,079,984
Rp (0)
 TABEL RENCANA ANGSURAN
Bulan Hutang Awal Anuitas= A Rp 1,142,588 Sisa hutang
ke bulan ke Bunga = 2.5% Angsuran akhir bulan ke
1 Rp 10,000,000 Rp 250,000 Rp 892,588 Rp 9,107,412
2 Rp 9,107,412 Rp 227,685 Rp 914,903 Rp 8,192,509
3 Rp 8,192,509 Rp 204,813 Rp 937,775 Rp 7,254,734
4 Rp 7,254,734 Rp 181,368 Rp 961,220 Rp 6,293,514
5 Rp 6,293,514 Rp 157,338 Rp 985,250 Rp 5,308,264
6 Rp 5,308,264 Rp 132,707 Rp 1,009,881 Rp 4,298,383
7 Rp 4,298,383 Rp 107,460 Rp 1,035,128 Rp 3,263,254
8 Rp 3,263,254 Rp 81,581 Rp 1,061,007 Rp 2,202,248
9 Rp 2,202,248 Rp 55,056 Rp 1,087,532 Rp 1,114,716
10 Rp 1,114,716 Rp 27,868 Rp 1,114,720 Rp (4)
Rp 1,425,876 Rp 10,000,004
 TABEL RENCANA ANGSURAN
semester Hutang Awal Anuitas= A Rp 20,380,200
ke bulan ke Bunga = 6% Angsuran
1 Rp 150,000,000 Rp 9,000,000 Rp 11,380,200
2 Rp 138,619,800 Rp 8,317,188 Rp 12,063,012
3 Rp 126,556,788 Rp 7,593,407 Rp 12,786,793
4 Rp 113,769,995 Rp 6,826,200 Rp 13,554,000
5 Rp 100,215,995 Rp 6,012,960 Rp 14,367,240
6 Rp 85,848,755 Rp 5,150,925 Rp 15,229,275
7 Rp 70,619,480 Rp 4,237,169 Rp 16,143,031
8 Rp 54,476,449 Rp 3,268,587 Rp 17,111,613
9 Rp 37,364,836 Rp 2,241,890 Rp 18,138,310
10 Rp 19,226,526 Rp 1,153,592 Rp 19,226,608
Rp 53,801,917 Rp 150,000,083
Sisa hutang
akhir bulan ke
Rp 138,619,800
Rp 126,556,788
Rp 113,769,995
Rp 100,215,995
Rp 85,848,755
Rp 70,619,480
Rp 54,476,449
Rp 37,364,836
Rp 19,226,526
Rp (83)
 TABEL RENCANA ANGSURAN
Bulan Hutang Awal Anuitas= A Rp 28,491,280
ke bulan ke Bunga = 3%
1 Rp 200,000,000 Rp 6,000,000
2 Rp 177,508,720 Rp 5,325,262
3 Rp 154,342,702 Rp 4,630,281
4 Rp 130,481,703 Rp 3,914,451
5 Rp 105,904,874 Rp 3,177,146
Rp 23,047,140
CANA ANGSURAN
Rp 28,491,280 Sisa hutang
Angsuran akhir bulan ke
Rp 22,491,280 Rp 177,508,720
Rp 23,166,018 Rp 154,342,702
Rp 23,860,999 Rp 130,481,703
Rp 24,576,829 Rp 105,904,874
Rp 25,314,134 Rp 80,590,740
Rp 119,409,260
 TABEL RENCANA ANGSU
tahun Hutang Awal Anuitas= A
ke bulan ke Bunga =
1 Rp 65,000,000 Rp 2,600,000
2 Rp 58,857,955 Rp 2,354,318
3 Rp 52,470,228 Rp 2,098,809
4 Rp 45,826,992 Rp 1,833,080
5 Rp 38,918,027 Rp 1,556,721
6 Rp 31,732,703 Rp 1,269,308
7 Rp 24,259,966 Rp 970,399
8 Rp 16,488,320 Rp 659,533
9 Rp 8,405,808 Rp 336,232
Rp 10,442,928
 TABEL RENCANA ANGSURAN
Rp 8,742,045 Sisa hutang
4% Angsuran akhir bulan ke
p 2,600,000 Rp 6,142,045 Rp 58,857,955
p 2,354,318 Rp 6,387,727 Rp 52,470,228
p 2,098,809 Rp 6,643,236 Rp 45,826,992
p 1,833,080 Rp 6,908,965 Rp 38,918,027
p 1,556,721 Rp 7,185,324 Rp 31,732,703
p 1,269,308 Rp 7,472,737 Rp 24,259,966
970,399 Rp 7,771,646 Rp 16,488,320
659,533 Rp 8,082,512 Rp 8,405,808
336,232 Rp 8,405,813 Rp (5)
p 10,442,928 Rp 65,000,005
 TABEL RENCANA ANGSURAN
Triwulan Hutang Awal Anuitas= A Rp 45,3
ke bulan ke Bunga = 3%
1 Rp 570,000,000 Rp 17,100,000
2 Rp 541,721,815 Rp 16,251,654
3 Rp 512,595,284 Rp 15,377,859
4 Rp 482,594,958 Rp 14,477,849
5 Rp 451,694,622 Rp 13,550,839
6 Rp 419,867,275 Rp 12,596,018
7 Rp 387,085,109 Rp 11,612,553
8 Rp 353,319,477 Rp 10,599,584
9 Rp 318,540,876 Rp 9,556,226
10 Rp 282,718,917 Rp 8,481,568
11 Rp 245,822,300 Rp 7,374,669
12 Rp 207,818,784 Rp 6,234,564
13 Rp 168,675,163 Rp 5,060,255
14 Rp 128,357,232 Rp 3,850,717
15 Rp 86,829,764 Rp 2,604,893
16 Rp 44,056,472 Rp 1,321,694
Rp 156,050,941
CANA ANGSURAN
Rp 45,378,185 Sisa hutang
Angsuran akhir bulan ke
Rp 28,278,185 Rp 541,721,815
Rp 29,126,531 Rp 512,595,284
Rp 30,000,326 Rp 482,594,958
Rp 30,900,336 Rp 451,694,622
Rp 31,827,346 Rp 419,867,275
Rp 32,782,167 Rp 387,085,109
Rp 33,765,632 Rp 353,319,477
Rp 34,778,601 Rp 318,540,876
Rp 35,821,959 Rp 282,718,917
Rp 36,896,617 Rp 245,822,300
Rp 38,003,516 Rp 207,818,784
Rp 39,143,621 Rp 168,675,163
Rp 40,317,930 Rp 128,357,232
Rp 41,527,468 Rp 86,829,764
Rp 42,773,292 Rp 44,056,472
Rp 44,056,491 Rp (19)
Rp 570,000,019