bunga 3% per bulan

Anuitas Per bulan

Periode Ke Anuitas Bunga Pembayaran Pokok Sisa Hutang

0 Rp 10,000,000
1 Rp 510,193 Rp 300,000 Rp 210,193 Rp 9,789,807
2 Rp 510,193 Rp 293,694 Rp 216,498 Rp 9,573,309
3 Rp 510,193 Rp 287,199 Rp 222,993 Rp 9,350,316
4 Rp 510,193 Rp 280,509 Rp 229,683 Rp 9,120,633
5 Rp 510,193 Rp 273,619 Rp 236,574 Rp 8,884,059
6 Rp 510,193 Rp 266,522 Rp 243,671 Rp 8,640,388
7 Rp 510,193 Rp 259,212 Rp 250,981 Rp 8,389,407
8 Rp 510,193 Rp 251,682 Rp 258,510 Rp 8,130,897
9 Rp 510,193 Rp 243,927 Rp 266,266 Rp 7,864,631
10 Rp 510,193 Rp 235,939 Rp 274,254 Rp 7,590,377
11 Rp 510,193 Rp 227,711 Rp 282,481 Rp 7,307,896
12 Rp 510,193 Rp 219,237 Rp 290,956 Rp 7,016,941
13 Rp 510,193 Rp 210,508 Rp 299,684 Rp 6,717,256
14 Rp 510,193 Rp 201,518 Rp 308,675 Rp 6,408,581
15 Rp 510,193 Rp 192,257 Rp 317,935 Rp 6,090,646
16 Rp 510,193 Rp 182,719 Rp 327,473 Rp 5,763,173
17 Rp 510,193 Rp 172,895 Rp 337,297 Rp 5,425,875
18 Rp 510,193 Rp 162,776 Rp 347,416 Rp 5,078,459
19 Rp 510,193 Rp 152,354 Rp 357,839 Rp 4,720,620
20 Rp 510,193 Rp 141,619 Rp 368,574 Rp 4,352,046
21 Rp 510,193 Rp 130,561 Rp 379,631 Rp 3,972,415
22 Rp 510,193 Rp 119,172 Rp 391,020 Rp 3,581,395
23 Rp 510,193 Rp 107,442 Rp 402,751 Rp 3,178,644
24 Rp 510,193 Rp 95,359 Rp 414,833 Rp 2,763,811
25 Rp 510,193 Rp 82,914 Rp 427,278 Rp 2,336,533
26 Rp 510,193 Rp 70,096 Rp 440,097 Rp 1,896,436
27 Rp 510,193 Rp 56,893 Rp 453,300 Rp 1,443,137
28 Rp 510,193 Rp 43,294 Rp 466,898 Rp 976,238
29 Rp 510,193 Rp 29,287 Rp 480,905 Rp 495,333
30 Rp 510,193 Rp 14,860 Rp 495,333 Rp 0

0
1 R=(Aˣi)/(1-(1+i)^(-n)) b1= A*i a1=R-b1
2
 bunga 8,8% per tahun
Anuitas Per bulan

Periode Ke Anuitas Bunga Pembayaran Pokok Sisa Hutang

0 Rp 50,000,000
1 Rp 1,585,337 Rp 366,667 Rp 1,218,670 Rp 48,781,330
2 Rp 1,585,337 Rp 357,730 Rp 1,227,607 Rp 47,553,723
3 Rp 1,585,337 Rp 348,727 Rp 1,236,609 Rp 46,317,114
4 Rp 1,585,337 Rp 339,659 Rp 1,245,678 Rp 45,071,436
5 Rp 1,585,337 Rp 330,524 Rp 1,254,813 Rp 43,816,623
6 Rp 1,585,337 Rp 321,322 Rp 1,264,015 Rp 42,552,609
7 Rp 1,585,337 Rp 312,052 Rp 1,273,284 Rp 41,279,325
8 Rp 1,585,337 Rp 302,715 Rp 1,282,622 Rp 39,996,703
9 Rp 1,585,337 Rp 293,309 Rp 1,292,027 Rp 38,704,676
10 Rp 1,585,337 Rp 283,834 Rp 1,301,502 Rp 37,403,173
11 Rp 1,585,337 Rp 274,290 Rp 1,311,047 Rp 36,092,127
12 Rp 1,585,337 Rp 264,676 Rp 1,320,661 Rp 34,771,466
13 Rp 1,585,337 Rp 254,991 Rp 1,330,346 Rp 33,441,120
14 Rp 1,585,337 Rp 245,235 Rp 1,340,102 Rp 32,101,018
15 Rp 1,585,337 Rp 235,407 Rp 1,349,929 Rp 30,751,089
16 Rp 1,585,337 Rp 225,508 Rp 1,359,829 Rp 29,391,260
17 Rp 1,585,337 Rp 215,536 Rp 1,369,801 Rp 28,021,460
18 Rp 1,585,337 Rp 205,491 Rp 1,379,846 Rp 26,641,614
19 Rp 1,585,337 Rp 195,372 Rp 1,389,965 Rp 25,251,649
20 Rp 1,585,337 Rp 185,179 Rp 1,400,158 Rp 23,851,491
21 Rp 1,585,337 Rp 174,911 Rp 1,410,426 Rp 22,441,066
22 Rp 1,585,337 Rp 164,568 Rp 1,420,769 Rp 21,020,297
23 Rp 1,585,337 Rp 154,149 Rp 1,431,188 Rp 19,589,109
24 Rp 1,585,337 Rp 143,653 Rp 1,441,683 Rp 18,147,426
25 Rp 1,585,337 Rp 133,081 Rp 1,452,255 Rp 16,695,170
26 Rp 1,585,337 Rp 122,431 Rp 1,462,905 Rp 15,232,265
27 Rp 1,585,337 Rp 111,703 Rp 1,473,633 Rp 13,758,632
28 Rp 1,585,337 Rp 100,897 Rp 1,484,440 Rp 12,274,192
29 Rp 1,585,337 Rp 90,011 Rp 1,495,326 Rp 10,778,866
30 Rp 1,585,337 Rp 79,045 Rp 1,506,292 Rp 9,272,574
31 Rp 1,585,337 Rp 67,999 Rp 1,517,338 Rp 7,755,237
32 Rp 1,585,337 Rp 56,872 Rp 1,528,465 Rp 6,226,772
33 Rp 1,585,337 Rp 45,663 Rp 1,539,674 Rp 4,687,098
34 Rp 1,585,337 Rp 34,372 Rp 1,550,965 Rp 3,136,134
35 Rp 1,585,337 Rp 22,998 Rp 1,562,338 Rp 1,573,795
36 Rp 1,585,337 Rp 11,541 Rp 1,573,795 Rp 0
 bunga 8,8% satu tahun
bunga 10% tahun ke dua
Anuitas Per bulan

Periode Ke Anuitas Bunga Pembayaran Pokok

0
1 Rp 4,559,303 Rp 733,333 Rp 3,825,970
2 Rp 4,559,303 Rp 705,276 Rp 3,854,027
3 Rp 4,559,303 Rp 677,013 Rp 3,882,290
4 Rp 4,559,303 Rp 648,543 Rp 3,910,760
5 Rp 4,559,303 Rp 619,864 Rp 3,939,439
6 Rp 4,559,303 Rp 590,975 Rp 3,968,328
7 Rp 4,559,303 Rp 561,874 Rp 3,997,429
8 Rp 4,559,303 Rp 532,560 Rp 4,026,744
9 Rp 4,559,303 Rp 503,030 Rp 4,056,273
10 Rp 4,559,303 Rp 473,284 Rp 4,086,019
11 Rp 4,559,303 Rp 443,320 Rp 4,115,983
12 Rp 4,559,303 Rp 413,136 Rp 4,146,167
13 Rp 2,408,330
14
15
16
17
18
19
20
21
22
23
24
25
26
27
28
29
30
31
32
33
34
35
36
Sisa Hutang
Rp 100,000,000
Rp 96,174,030
Rp 92,320,003
Rp 88,437,713
Rp 84,526,953
Rp 80,587,514
Rp 76,619,186
Rp 72,621,756
Rp 68,595,013
Rp 64,538,739
Rp 60,452,720
Rp 56,336,737
Rp 52,190,569
 bunga 8,8% per tahun
Anuitas Per bulan

Periode Ke Anuitas Bunga Pembayaran Pokok Sisa Hutang

0 Rp 500,000,000
1 Rp 10,330,712 Rp 3,666,667 Rp 6,664,045 Rp 493,335,955
2 Rp 10,330,712 Rp 3,617,797 Rp 6,712,915 Rp 486,623,040
3 Rp 10,330,712 Rp 3,568,569 Rp 6,762,143 Rp 479,860,897
4 Rp 10,330,712 Rp 3,518,980 Rp 6,811,732 Rp 473,049,165
5 Rp 10,330,712 Rp 3,469,027 Rp 6,861,685 Rp 466,187,481
6 Rp 10,330,712 Rp 3,418,708 Rp 6,912,004 Rp 459,275,477
7 Rp 10,330,712 Rp 3,368,020 Rp 6,962,692 Rp 452,312,786
8 Rp 10,330,712 Rp 3,316,960 Rp 7,013,751 Rp 445,299,034
9 Rp 10,330,712 Rp 3,265,526 Rp 7,065,186 Rp 438,233,849
10 Rp 10,330,712 Rp 3,213,715 Rp 7,116,997 Rp 431,116,852
11 Rp 10,330,712 Rp 3,161,524 Rp 7,169,188 Rp 423,947,664
12 Rp 10,330,712 Rp 3,108,950 Rp 7,221,762 Rp 416,725,902
13 Rp 10,330,712 Rp 3,055,990 Rp 7,274,722 Rp 409,451,180
14 Rp 10,330,712 Rp 3,002,642 Rp 7,328,070 Rp 402,123,110
15 Rp 10,330,712 Rp 2,948,903 Rp 7,381,809 Rp 394,741,301
16 Rp 10,330,712 Rp 2,894,770 Rp 7,435,942 Rp 387,305,359
17 Rp 10,330,712 Rp 2,840,239 Rp 7,490,472 Rp 379,814,886
18 Rp 10,330,712 Rp 2,785,309 Rp 7,545,403 Rp 372,269,484
19 Rp 10,330,712 Rp 2,729,976 Rp 7,600,736 Rp 364,668,748
20 Rp 10,330,712 Rp 2,674,237 Rp 7,656,474 Rp 357,012,274
21 Rp 10,330,712 Rp 2,618,090 Rp 7,712,622 Rp 349,299,652
22 Rp 10,330,712 Rp 2,561,531 Rp 7,769,181 Rp 341,530,471
23 Rp 10,330,712 Rp 2,504,557 Rp 7,826,155 Rp 333,704,316
24 Rp 10,330,712 Rp 2,447,165 Rp 7,883,547 Rp 325,820,769
25 Rp 10,330,712 Rp 2,389,352 Rp 7,941,359 Rp 317,879,410
26 Rp 10,330,712 Rp 2,331,116 Rp 7,999,596 Rp 309,879,814
27 Rp 10,330,712 Rp 2,272,452 Rp 8,058,260 Rp 301,821,554
28 Rp 10,330,712 Rp 2,213,358 Rp 8,117,354 Rp 293,704,200
29 Rp 10,330,712 Rp 2,153,831 Rp 8,176,881 Rp 285,527,319
30 Rp 10,330,712 Rp 2,093,867 Rp 8,236,845 Rp 277,290,475
31 Rp 10,330,712 Rp 2,033,463 Rp 8,297,248 Rp 268,993,226
32 Rp 10,330,712 Rp 1,972,617 Rp 8,358,095 Rp 260,635,131
33 Rp 10,330,712 Rp 1,911,324 Rp 8,419,387 Rp 252,215,744
34 Rp 10,330,712 Rp 1,849,582 Rp 8,481,130 Rp 243,734,614
35 Rp 10,330,712 Rp 1,787,387 Rp 8,543,325 Rp 235,191,290
36 Rp 10,330,712 Rp 1,724,736 Rp 8,605,976 Rp 226,585,314
37 Rp 10,330,712 Rp 1,661,626 Rp 8,669,086 Rp 217,916,228
38 Rp 10,330,712 Rp 1,598,052 Rp 8,732,659 Rp 209,183,569
39 Rp 10,330,712 Rp 1,534,013 Rp 8,796,699 Rp 200,386,870
40 Rp 10,330,712 Rp 1,469,504 Rp 8,861,208 Rp 191,525,662
41 Rp 10,330,712 Rp 1,404,522 Rp 8,926,190 Rp 182,599,471
42 Rp 10,330,712 Rp 1,339,063 Rp 8,991,649 Rp 173,607,822
43 Rp 10,330,712 Rp 1,273,124 Rp 9,057,588 Rp 164,550,235
44 Rp 10,330,712 Rp 1,206,702 Rp 9,124,010 Rp 155,426,225
45 Rp 10,330,712 Rp 1,139,792 Rp 9,190,919 Rp 146,235,305
46 Rp 10,330,712 Rp 1,072,392 Rp 9,258,320 Rp 136,976,986
47 Rp 10,330,712 Rp 1,004,498 Rp 9,326,214 Rp 127,650,772
48 Rp 10,330,712 Rp 936,106 Rp 9,394,606 Rp 118,256,166
49 Rp 10,330,712 Rp 867,212 Rp 9,463,500 Rp 108,792,666
50 Rp 10,330,712 Rp 797,813 Rp 9,532,899 Rp 99,259,767
51 Rp 10,330,712 Rp 727,905 Rp 9,602,807 Rp 89,656,960
52 Rp 10,330,712 Rp 657,484 Rp 9,673,227 Rp 79,983,733
53 Rp 10,330,712 Rp 586,547 Rp 9,744,164 Rp 70,239,568
54 Rp 10,330,712 Rp 515,090 Rp 9,815,622 Rp 60,423,947
55 Rp 10,330,712 Rp 443,109 Rp 9,887,603 Rp 50,536,344
56 Rp 10,330,712 Rp 370,600 Rp 9,960,112 Rp 40,576,232
57 Rp 10,330,712 Rp 297,559 Rp 10,033,153 Rp 30,543,079
58 Rp 10,330,712 Rp 223,983 Rp 10,106,729 Rp 20,436,350
59 Rp 10,330,712 Rp 149,867 Rp 10,180,845 Rp 10,255,505
60 Rp 10,330,712 Rp 75,207 Rp 10,255,505 Rp 0