soal : pinjaman 1.500.

000 selama 12 tahun dengan 7 %

RENCANA 1 RENCANA 2

t Bt-1 Bt-1i -Ct Bt t Bt-1

0 1500000 1500000 0
1 1500000 105000 -125000 1480000 1 1500000
2 1480000 103600 -123600 1460000 2 1575000
3 1460000 102200 -122200 1440000 3 1655250
4 1440000 100800 -120800 1420000 4 1741118
5 1420000 99400 -119400 1400000 5 1832996
6 1400000 98000 -118000 1380000 6 1931305
7 1380000 96600 -116600 1360000 7 2036497
8 1360000 95200 -115200 1340000 8 2149052
9 1340000 93800 -113800 1320000 9 2269485
10 1320000 92400 -112400 1300000 10 2398349
11 1300000 91000 -111000 1280000 11 2536234
12 1280000 89600 -109600 1260000 12 2683770
92400

RENCANA 3 RENCANA 4

t Bt-1 Bt-1i -Ct Bt t Bt-1

0 1500000 0
1 1500000 105000 0 1605000 1 1500000
2 1605000 112350 0 1717350 2 1500000
3 1717350 120214.5 0 1837564.5 3 1500000
4 1837564.5 128629.515 0 1966194.015 4 1500000
5 1966194.015 137633.5811 0 2103827.596 5 1500000
6 2103827.596 147267.9317 0 2251095.528 6 1500000
7 2251095.528 157576.6869 0 2408672.215 7 1500000
8 2408672.215 168607.055 0 2577279.27 8 1500000
9 2577279.27 180409.5489 0 2757688.819 9 1500000
10 2757688.819 193038.2173 0 2950727.036 10 1500000
11 2950727.036 206550.8925 0 3157277.928 11 1500000
12 3157277.928 221009.455 -3378287.38 0 12 1500000
-3378287.38
 Bt-1i -Ct Bt
1500000 1500000
105000 -30000 1575000
110250 -30000 1655250
115867.5 -30000 1741118
121878.2 -30000 1832996
128309.7 -30000 1931305
135191.4 -30000 2036497
142554.8 -30000 2149052
150433.6 -30000 2269485
158864 -30000 2398349
167884.4 -30000 2536234
177536.4 -30000 2683770
187863.9 -2871634 0
-1701634

Bt-1i -Ct Bt
1500000
105000 -105000 1500000
105000 -105000 1500000
105000 -105000 1500000
105000 -105000 1500000
105000 -105000 1500000
105000 -105000 1500000
105000 -105000 1500000
105000 -105000 1500000
105000 -105000 1500000
105000 -105000 1500000
105000 -105000 1500000
105000 -1605000 0
-2760000