Dokumen ini telah dilengkapi denga

Untuk memakai simulasi, masukkan

Untuk melihat suku bunga bank ha
Dokumen ini bebas dimodifikasi :)
Untuk feedback, silakan kirim ke su
Use only to simulate. SikatAbis.com

engkapi dengan rumus perhitungan cicilan den

lasi, masukkan jumlah hutang pokok, lama pin
unga bank hari ini, silakan dilihat di www.sikat
imodifikasi :)
an kirim ke support@sikatabis.com
SikatAbis.com are not responsible for any data

gan cicilan denga metode efektif, flat, dan anu

okok, lama pinjaman (bulan), dan bunga
t di www.sikatabis.com

le for any data disrepancies and andy damage

, flat, dan anuitas

n bunga

andy damages

BUNGA EFEKTIF
(pinjaman 600 jt selama 120 bulan, bunga 10% per tahun)
Pinjaman
300,000,000
Rp
Lama
120
Bulan
Bunga
10%
per Tahun
Bulan
1
2
3
4
5
6
7
8
9
10
11
12
13
14
15
16
17
18
19
20
21
22
23
24
25
26
27
28
29
30
31
32
33
34
35
36

Saldo Pokok
Cicilan Pokok Bunga
297,500,000
2,500,000
2,500,000
295,000,000
2,500,000
2,479,167
292,500,000
2,500,000
2,458,333
290,000,000
2,500,000
2,437,500
287,500,000
2,500,000
2,416,667
285,000,000
2,500,000
2,395,833
282,500,000
2,500,000
2,375,000
280,000,000
2,500,000
2,354,167
277,500,000
2,500,000
2,333,333
275,000,000
2,500,000
2,312,500
272,500,000
2,500,000
2,291,667
270,000,000
2,500,000
2,270,833
267,500,000
2,500,000
2,250,000
265,000,000
2,500,000
2,229,167
262,500,000
2,500,000
2,208,333
260,000,000
2,500,000
2,187,500
257,500,000
2,500,000
2,166,667
255,000,000
2,500,000
2,145,833
252,500,000
2,500,000
2,125,000
250,000,000
2,500,000
2,104,167
247,500,000
2,500,000
2,083,333
245,000,000
2,500,000
2,062,500
242,500,000
2,500,000
2,041,667
240,000,000
2,500,000
2,020,833
237,500,000
2,500,000
2,000,000
235,000,000
2,500,000
1,979,167
232,500,000
2,500,000
1,958,333
230,000,000
2,500,000
1,937,500
227,500,000
2,500,000
1,916,667
225,000,000
2,500,000
1,895,833
222,500,000
2,500,000
1,875,000
220,000,000
2,500,000
1,854,167
217,500,000
2,500,000
1,833,333
215,000,000
2,500,000
1,812,500
212,500,000
2,500,000
1,791,667
210,000,000
2,500,000
1,770,833

37
38
39
40
41
42
43
44
45
46
47
48
49
50
51
52
53
54
55
56
57
58
59
60
61
62
63
64
65
66
67
68
69
70
71
72
73
74
75
76
77
78
79
80

207,500,000
205,000,000
202,500,000
200,000,000
197,500,000
195,000,000
192,500,000
190,000,000
187,500,000
185,000,000
182,500,000
180,000,000
177,500,000
175,000,000
172,500,000
170,000,000
167,500,000
165,000,000
162,500,000
160,000,000
157,500,000
155,000,000
152,500,000
150,000,000
147,500,000
145,000,000
142,500,000
140,000,000
137,500,000
135,000,000
132,500,000
130,000,000
127,500,000
125,000,000
122,500,000
120,000,000
117,500,000
115,000,000
112,500,000
110,000,000
107,500,000
105,000,000
102,500,000
100,000,000

2,500,000
2,500,000
2,500,000
2,500,000
2,500,000
2,500,000
2,500,000
2,500,000
2,500,000
2,500,000
2,500,000
2,500,000
2,500,000
2,500,000
2,500,000
2,500,000
2,500,000
2,500,000
2,500,000
2,500,000
2,500,000
2,500,000
2,500,000
2,500,000
2,500,000
2,500,000
2,500,000
2,500,000
2,500,000
2,500,000
2,500,000
2,500,000
2,500,000
2,500,000
2,500,000
2,500,000
2,500,000
2,500,000
2,500,000
2,500,000
2,500,000
2,500,000
2,500,000
2,500,000

1,750,000
1,729,167
1,708,333
1,687,500
1,666,667
1,645,833
1,625,000
1,604,167
1,583,333
1,562,500
1,541,667
1,520,833
1,500,000
1,479,167
1,458,333
1,437,500
1,416,667
1,395,833
1,375,000
1,354,167
1,333,333
1,312,500
1,291,667
1,270,833
1,250,000
1,229,167
1,208,333
1,187,500
1,166,667
1,145,833
1,125,000
1,104,167
1,083,333
1,062,500
1,041,667
1,020,833
1,000,000
979,167
958,333
937,500
916,667
895,833
875,000
854,167

81
82
83
84
85
86
87
88
89
90
91
92
93
94
95
96
97
98
99
100
101
102
103
104
105
106
107
108
109
110
111
112
113
114
115
116
117
118
119
120

97,500,000
95,000,000
92,500,000
90,000,000
87,500,000
85,000,000
82,500,000
80,000,000
77,500,000
75,000,000
72,500,000
70,000,000
67,500,000
65,000,000
62,500,000
60,000,000
57,500,000
55,000,000
52,500,000
50,000,000
47,500,000
45,000,000
42,500,000
40,000,000
37,500,000
35,000,000
32,500,000
30,000,000
27,500,000
25,000,000
22,500,000
20,000,000
17,500,000
15,000,000
12,500,000
10,000,000
7,500,000
5,000,000
2,500,000
-

2,500,000
2,500,000
2,500,000
2,500,000
2,500,000
2,500,000
2,500,000
2,500,000
2,500,000
2,500,000
2,500,000
2,500,000
2,500,000
2,500,000
2,500,000
2,500,000
2,500,000
2,500,000
2,500,000
2,500,000
2,500,000
2,500,000
2,500,000
2,500,000
2,500,000
2,500,000
2,500,000
2,500,000
2,500,000
2,500,000
2,500,000
2,500,000
2,500,000
2,500,000
2,500,000
2,500,000
2,500,000
2,500,000
2,500,000
2,500,000

833,333
812,500
791,667
770,833
750,000
729,167
708,333
687,500
666,667
645,833
625,000
604,167
583,333
562,500
541,667
520,833
500,000
479,167
458,333
437,500
416,667
395,833
375,000
354,167
333,333
312,500
291,667
270,833
250,000
229,167
208,333
187,500
166,667
145,833
125,000
104,167
83,333
62,500
41,667
20,833

BUNGA FLAT
(pinjaman 600 jt selama 120 bulan, bunga 5.37% pe
Pinjaman
600,000,000
Lama
120
Bunga
5.37%

a 10% per tahun)

Cicilan
5,000,000
4,979,167
4,958,333
4,937,500
4,916,667
4,895,833
4,875,000
4,854,167
4,833,333
4,812,500
4,791,667
4,770,833
4,750,000
4,729,167
4,708,333
4,687,500
4,666,667
4,645,833
4,625,000
4,604,167
4,583,333
4,562,500
4,541,667
4,520,833
4,500,000
4,479,167
4,458,333
4,437,500
4,416,667
4,395,833
4,375,000
4,354,167
4,333,333
4,312,500
4,291,667
4,270,833

Bulan
1
2
3
4
5
6
7
8
9
10
11
12
13
14
15
16
17
18
19
20
21
22
23
24
25
26
27
28
29
30
31
32
33
34
35
36

Saldo Pokok Cicilan Pokok

297,500,000
2,500,000
295,000,000
2,500,000
292,500,000
2,500,000
290,000,000
2,500,000
287,500,000
2,500,000
285,000,000
2,500,000
282,500,000
2,500,000
280,000,000
2,500,000
277,500,000
2,500,000
275,000,000
2,500,000
272,500,000
2,500,000
270,000,000
2,500,000
267,500,000
2,500,000
265,000,000
2,500,000
262,500,000
2,500,000
260,000,000
2,500,000
257,500,000
2,500,000
255,000,000
2,500,000
252,500,000
2,500,000
250,000,000
2,500,000
247,500,000
2,500,000
245,000,000
2,500,000
242,500,000
2,500,000
240,000,000
2,500,000
237,500,000
2,500,000
235,000,000
2,500,000
232,500,000
2,500,000
230,000,000
2,500,000
227,500,000
2,500,000
225,000,000
2,500,000
222,500,000
2,500,000
220,000,000
2,500,000
217,500,000
2,500,000
215,000,000
2,500,000
212,500,000
2,500,000
210,000,000
2,500,000

4,250,000
4,229,167
4,208,333
4,187,500
4,166,667
4,145,833
4,125,000
4,104,167
4,083,333
4,062,500
4,041,667
4,020,833
4,000,000
3,979,167
3,958,333
3,937,500
3,916,667
3,895,833
3,875,000
3,854,167
3,833,333
3,812,500
3,791,667
3,770,833
3,750,000
3,729,167
3,708,333
3,687,500
3,666,667
3,645,833
3,625,000
3,604,167
3,583,333
3,562,500
3,541,667
3,520,833
3,500,000
3,479,167
3,458,333
3,437,500
3,416,667
3,395,833
3,375,000
3,354,167

37
38
39
40
41
42
43
44
45
46
47
48
49
50
51
52
53
54
55
56
57
58
59
60
61
62
63
64
65
66
67
68
69
70
71
72
73
74
75
76
77
78
79
80

207,500,000
205,000,000
202,500,000
200,000,000
197,500,000
195,000,000
192,500,000
190,000,000
187,500,000
185,000,000
182,500,000
180,000,000
177,500,000
175,000,000
172,500,000
170,000,000
167,500,000
165,000,000
162,500,000
160,000,000
157,500,000
155,000,000
152,500,000
150,000,000
147,500,000
145,000,000
142,500,000
140,000,000
137,500,000
135,000,000
132,500,000
130,000,000
127,500,000
125,000,000
122,500,000
120,000,000
117,500,000
115,000,000
112,500,000
110,000,000
107,500,000
105,000,000
102,500,000
100,000,000

2,500,000
2,500,000
2,500,000
2,500,000
2,500,000
2,500,000
2,500,000
2,500,000
2,500,000
2,500,000
2,500,000
2,500,000
2,500,000
2,500,000
2,500,000
2,500,000
2,500,000
2,500,000
2,500,000
2,500,000
2,500,000
2,500,000
2,500,000
2,500,000
2,500,000
2,500,000
2,500,000
2,500,000
2,500,000
2,500,000
2,500,000
2,500,000
2,500,000
2,500,000
2,500,000
2,500,000
2,500,000
2,500,000
2,500,000
2,500,000
2,500,000
2,500,000
2,500,000
2,500,000

3,333,333
3,312,500
3,291,667
3,270,833
3,250,000
3,229,167
3,208,333
3,187,500
3,166,667
3,145,833
3,125,000
3,104,167
3,083,333
3,062,500
3,041,667
3,020,833
3,000,000
2,979,167
2,958,333
2,937,500
2,916,667
2,895,833
2,875,000
2,854,167
2,833,333
2,812,500
2,791,667
2,770,833
2,750,000
2,729,167
2,708,333
2,687,500
2,666,667
2,645,833
2,625,000
2,604,167
2,583,333
2,562,500
2,541,667
2,520,833
451,250,000

81
82
83
84
85
86
87
88
89
90
91
92
93
94
95
96
97
98
99
100
101
102
103
104
105
106
107
108
109
110
111
112
113
114
115
116
117
118
119
120

97,500,000
95,000,000
92,500,000
90,000,000
87,500,000
85,000,000
82,500,000
80,000,000
77,500,000
75,000,000
72,500,000
70,000,000
67,500,000
65,000,000
62,500,000
60,000,000
57,500,000
55,000,000
52,500,000
50,000,000
47,500,000
45,000,000
42,500,000
40,000,000
37,500,000
35,000,000
32,500,000
30,000,000
27,500,000
25,000,000
22,500,000
20,000,000
17,500,000
15,000,000
12,500,000
10,000,000
7,500,000
5,000,000
2,500,000
-

2,500,000
2,500,000
2,500,000
2,500,000
2,500,000
2,500,000
2,500,000
2,500,000
2,500,000
2,500,000
2,500,000
2,500,000
2,500,000
2,500,000
2,500,000
2,500,000
2,500,000
2,500,000
2,500,000
2,500,000
2,500,000
2,500,000
2,500,000
2,500,000
2,500,000
2,500,000
2,500,000
2,500,000
2,500,000
2,500,000
2,500,000
2,500,000
2,500,000
2,500,000
2,500,000
2,500,000
2,500,000
2,500,000
2,500,000
2,500,000

GA FLAT
bulan, bunga 5.37% per tahun)
Rp
Bulan
per Tahun
Bunga
Cicilan
2,685,000
5,185,000
2,685,000
5,185,000
2,685,000
5,185,000
2,685,000
5,185,000
2,685,000
5,185,000
2,685,000
5,185,000
2,685,000
5,185,000
2,685,000
5,185,000
2,685,000
5,185,000
2,685,000
5,185,000
2,685,000
5,185,000
2,685,000
5,185,000
2,685,000
5,185,000
2,685,000
5,185,000
2,685,000
5,185,000
2,685,000
5,185,000
2,685,000
5,185,000
2,685,000
5,185,000
2,685,000
5,185,000
2,685,000
5,185,000
2,685,000
5,185,000
2,685,000
5,185,000
2,685,000
5,185,000
2,685,000
5,185,000
2,685,000
5,185,000
2,685,000
5,185,000
2,685,000
5,185,000
2,685,000
5,185,000
2,685,000
5,185,000
2,685,000
5,185,000
2,685,000
5,185,000
2,685,000
5,185,000
2,685,000
5,185,000
2,685,000
5,185,000
2,685,000
5,185,000
2,685,000
5,185,000

BUNGA ANUITAS
(pinjaman 600 jt selama 120 bulan, bu
Pinjaman
Lama
Bunga
Bulan
1
2
3
4
5
6
7
8
9
10
11
12
13
14
15
16
17
18
19
20
21
22
23
24
25
26
27
28
29
30
31
32
33
34
35
36

Saldo Pokok
597,070,956
594,117,503
591,139,438
588,136,556
585,108,649
582,055,511
578,976,929
575,872,692
572,742,587
569,586,398
566,403,907
563,194,895
559,959,142
556,696,424
553,406,517
550,089,193
546,744,226
543,371,384
539,970,434
536,541,144
533,083,276
529,596,592
526,080,853
522,535,816
518,961,237
515,356,869
511,722,466
508,057,775
504,362,546
500,636,523
496,879,450
493,091,068
489,271,116
485,419,331
481,535,448
477,619,199

2,685,000
2,685,000
2,685,000
2,685,000
2,685,000
2,685,000
2,685,000
2,685,000
2,685,000
2,685,000
2,685,000
2,685,000
2,685,000
2,685,000
2,685,000
2,685,000
2,685,000
2,685,000
2,685,000
2,685,000
2,685,000
2,685,000
2,685,000
2,685,000
2,685,000
2,685,000
2,685,000
2,685,000
2,685,000
2,685,000
2,685,000
2,685,000
2,685,000
2,685,000
2,685,000
2,685,000
2,685,000
2,685,000
2,685,000
2,685,000
2,685,000
2,685,000
2,685,000
2,685,000

5,185,000
5,185,000
5,185,000
5,185,000
5,185,000
5,185,000
5,185,000
5,185,000
5,185,000
5,185,000
5,185,000
5,185,000
5,185,000
5,185,000
5,185,000
5,185,000
5,185,000
5,185,000
5,185,000
5,185,000
5,185,000
5,185,000
5,185,000
5,185,000
5,185,000
5,185,000
5,185,000
5,185,000
5,185,000
5,185,000
5,185,000
5,185,000
5,185,000
5,185,000
5,185,000
5,185,000
5,185,000
5,185,000
5,185,000
5,185,000
5,185,000
5,185,000
5,185,000
5,185,000

37
38
39
40
41
42
43
44
45
46
47
48
49
50
51
52
53
54
55
56
57
58
59
60
61
62
63
64
65
66
67
68
69
70
71
72
73
74
75
76
77
78
79
80

473,670,315
469,688,523
465,673,550
461,625,118
457,542,950
453,426,764
449,276,276
445,091,201
440,871,250
436,616,133
432,325,556
427,999,225
423,636,841
419,238,104
414,802,711
410,330,356
405,820,731
401,273,526
396,688,428
392,065,121
387,403,286
382,702,602
377,962,747
373,183,392
368,364,209
363,504,867
358,605,030
353,664,361
348,682,520
343,659,163
338,593,945
333,486,517
328,336,527
323,143,621
317,907,440
312,627,625
307,303,811
301,935,631
296,522,718
291,064,696
285,561,191
280,011,823
274,416,211
268,773,968

2,685,000
2,685,000
2,685,000
2,685,000
2,685,000
2,685,000
2,685,000
2,685,000
2,685,000
2,685,000
2,685,000
2,685,000
2,685,000
2,685,000
2,685,000
2,685,000
2,685,000
2,685,000
2,685,000
2,685,000
2,685,000
2,685,000
2,685,000
2,685,000
2,685,000
2,685,000
2,685,000
2,685,000
2,685,000
2,685,000
2,685,000
2,685,000
2,685,000
2,685,000
2,685,000
2,685,000
2,685,000
2,685,000
2,685,000
2,685,000

5,185,000
5,185,000
5,185,000
5,185,000
5,185,000
5,185,000
5,185,000
5,185,000
5,185,000
5,185,000
5,185,000
5,185,000
5,185,000
5,185,000
5,185,000
5,185,000
5,185,000
5,185,000
5,185,000
5,185,000
5,185,000
5,185,000
5,185,000
5,185,000
5,185,000
5,185,000
5,185,000
5,185,000
5,185,000
5,185,000
5,185,000
5,185,000
5,185,000
5,185,000
5,185,000
5,185,000
5,185,000
5,185,000
5,185,000
5,185,000
622,200,000

81
82
83
84
85
86
87
88
89
90
91
92
93
94
95
96
97
98
99
100
101
102
103
104
105
106
107
108
109
110
111
112
113
114
115
116
117
118
119
120

263,084,707
257,348,036
251,563,558
245,730,877
239,849,590
233,919,293
227,939,576
221,910,028
215,830,234
209,699,775
203,518,229
197,285,170
191,000,169
184,662,793
178,272,605
171,829,166
165,332,032
158,780,754
152,174,883
145,513,963
138,797,535
132,025,137
125,196,302
118,310,561
111,367,438
104,366,455
97,307,132
90,188,980
83,011,511
75,774,229
68,476,637
61,118,231
53,698,506
46,216,949
38,673,046
31,066,277
23,396,119
15,662,042
7,863,515
0

BUNGA ANUITAS
n 600 jt selama 120 bulan, bunga 10% per tahun)
600,000,000
Rp
120
Bulan
10.00%
per Tahun
Cicilan Pokok Bunga
Cicilan
2,929,044
5,000,000
7,929,044
###
2,953,453
4,975,591
7,929,044
###
2,978,065
4,950,979
7,929,044
###
3,002,882
4,926,162
7,929,044
###
3,027,906
4,901,138
7,929,044
###
3,053,139
4,875,905
7,929,044
###
3,078,582
4,850,463
7,929,044
###
3,104,236
4,824,808
7,929,044
###
3,130,105
4,798,939
7,929,044
###
3,156,189
4,772,855
7,929,044
###
3,182,491
4,746,553
7,929,044
###
3,209,012
4,720,033
7,929,044
###
3,235,753
4,693,291
7,929,044
###
3,262,718
4,666,326
7,929,044
###
3,289,907
4,639,137
7,929,044
###
3,317,323
4,611,721
7,929,044
###
3,344,968
4,584,077
7,929,044
###
3,372,842
4,556,202
7,929,044
###
3,400,949
4,528,095
7,929,044
###
3,429,291
4,499,754
7,929,044
###
3,457,868
4,471,176
7,929,044
###
3,486,684
4,442,361
7,929,044
###
3,515,739
4,413,305
7,929,044
###
3,545,037
4,384,007
7,929,044
###
3,574,579
4,354,465
7,929,044
###
3,604,367
4,324,677
7,929,044
###
3,634,404
4,294,641
7,929,044
###
3,664,690
4,264,354
7,929,044
###
3,695,229
4,233,815
7,929,044
###
3,726,023
4,203,021
7,929,044
###
3,757,073
4,171,971
7,929,044
###
3,788,382
4,140,662
7,929,044
###
3,819,952
4,109,092
7,929,044
###
3,851,785
4,077,259
7,929,044
###
3,883,883
4,045,161
7,929,044
###
3,916,249
4,012,795
7,929,044
###

3,948,884
3,981,792
4,014,973
4,048,431
4,082,168
4,116,186
4,150,488
4,185,075
4,219,951
4,255,117
4,290,576
4,326,331
4,362,384
4,398,737
4,435,393
4,472,355
4,509,625
4,547,205
4,585,098
4,623,307
4,661,835
4,700,683
4,739,856
4,779,355
4,819,183
4,859,342
4,899,837
4,940,669
4,981,841
5,023,357
5,065,218
5,107,428
5,149,990
5,192,906
5,236,181
5,279,816
5,323,814
5,368,179
5,412,914
5,458,022
5,503,505
5,549,368
5,595,612
5,642,242

3,980,160
3,947,253
3,914,071
3,880,613
3,846,876
3,812,858
3,778,556
3,743,969
3,709,093
3,673,927
3,638,468
3,602,713
3,566,660
3,530,307
3,493,651
3,456,689
3,419,420
3,381,839
3,343,946
3,305,737
3,267,209
3,228,361
3,189,188
3,149,690
3,109,862
3,069,702
3,029,207
2,988,375
2,947,203
2,905,688
2,863,826
2,821,616
2,779,054
2,736,138
2,692,864
2,649,229
2,605,230
2,560,865
2,516,130
2,471,023
2,425,539
2,379,677
2,333,432
2,286,802

7,929,044
###
7,929,044
###
7,929,044
###
7,929,044
###
7,929,044
###
7,929,044
###
7,929,044
###
7,929,044
###
7,929,044
###
7,929,044
###
7,929,044
###
7,929,044
###
7,929,044
###
7,929,044
###
7,929,044
###
7,929,044
###
7,929,044
###
7,929,044
###
7,929,044
###
7,929,044
###
7,929,044
###
7,929,044
###
7,929,044
###
7,929,044
###
7,929,044
###
7,929,044
###
7,929,044
###
7,929,044
###
7,929,044
###
7,929,044
###
7,929,044
###
7,929,044
###
7,929,044
###
7,929,044
###
7,929,044
###
7,929,044
###
7,929,044
###
7,929,044
###
7,929,044
###
7,929,044
###
7,929,044
###
7,929,044
###
7,929,044
###
7,929,044
###

5,689,261
5,736,672
5,784,477
5,832,681
5,881,287
5,930,298
5,979,717
6,029,548
6,079,794
6,130,459
6,181,546
6,233,059
6,285,001
6,337,376
6,390,188
6,443,439
6,497,134
6,551,277
6,605,871
6,660,920
6,716,428
6,772,398
6,828,835
6,885,742
6,943,123
7,000,982
7,059,324
7,118,151
7,177,469
7,237,282
7,297,592
7,358,406
7,419,726
7,481,557
7,543,903
7,606,769
7,670,159
7,734,077
7,798,527
7,863,515

2,239,783
2,192,373
2,144,567
2,096,363
2,047,757
1,998,747
1,949,327
1,899,496
1,849,250
1,798,585
1,747,498
1,695,985
1,644,043
1,591,668
1,538,857
1,485,605
1,431,910
1,377,767
1,323,173
1,268,124
1,212,616
1,156,646
1,100,209
1,043,303
985,921
928,062
869,720
810,893
751,575
691,763
631,452
570,639
509,319
447,488
385,141
322,275
258,886
194,968
130,517
65,529

7,929,044
###
7,929,044
###
7,929,044
###
7,929,044
###
7,929,044
###
7,929,044
###
7,929,044
###
7,929,044
###
7,929,044
###
7,929,044
###
7,929,044
###
7,929,044
###
7,929,044
###
7,929,044
###
7,929,044
###
7,929,044
###
7,929,044
###
7,929,044
###
7,929,044
###
7,929,044
###
7,929,044
###
7,929,044
###
7,929,044
###
7,929,044
###
7,929,044
###
7,929,044
###
7,929,044
###
7,929,044
###
7,929,044
###
7,929,044
###
7,929,044
###
7,929,044
###
7,929,044
###
7,929,044
###
7,929,044
###
7,929,044
###
7,929,044
###
7,929,044
###
7,929,044
###
7,929,044
###
951,485,306

BUNGA EFEKTIF
(pinjaman 50 jt selama 24 bulan, bunga 10% per tahun)
Pinjaman
50,000,000
Rp
Lama
24
Bulan
Bunga
19.92%
per Tahun
Bulan
1
2
3
4
5
6
7
8
9
10
11
12
13
14
15
16
17
18
19
20
21
22
23
24

Saldo Pokok
Cicilan Pokok
Bunga
47,916,667
2,083,333
830,000
45,833,333
2,083,333
795,417
43,750,000
2,083,333
760,833
41,666,667
2,083,333
726,250
39,583,333
2,083,333
691,667
37,500,000
2,083,333
657,083
35,416,667
2,083,333
622,500
33,333,333
2,083,333
587,917
31,250,000
2,083,333
553,333
29,166,667
2,083,333
518,750
27,083,333
2,083,333
484,167
25,000,000
2,083,333
449,583
22,916,667
2,083,333
415,000
20,833,333
2,083,333
380,417
18,750,000
2,083,333
345,833
16,666,667
2,083,333
311,250
14,583,333
2,083,333
276,667
12,500,000
2,083,333
242,083
10,416,667
2,083,333
207,500
8,333,333
2,083,333
172,917
6,250,000
2,083,333
138,333
4,166,667
2,083,333
103,750
2,083,333
2,083,333
69,167
2,083,333
34,583

% per tahun)

Cicilan
2,913,333
2,878,750
2,844,167
2,809,583
2,775,000
2,740,417
2,705,833
2,671,250
2,636,667
2,602,083
2,567,500
2,532,917
2,498,333
2,463,750
2,429,167
2,394,583
2,360,000
2,325,417
2,290,833
2,256,250
2,221,667
2,187,083
2,152,500
2,117,917
60,375,000