Target Laba tiap tahun Rp 7,000,000,000

Banyaknya Periode 5
Bunga 15%
Nilai Investasi Maksimum -Rp23,465,085,686.08

Periode Nilai Investasi Bunga Laba Nilai Akhir

1 Rp 23,465,085,686 Rp 3,519,762,853 Rp 7,000,000,000 Rp 19,984,848,539
2 Rp 19,984,848,539 Rp 2,997,727,281 Rp 7,000,000,000 Rp 15,982,575,820
3 Rp 15,982,575,820 Rp 2,397,386,373 Rp 7,000,000,000 Rp 11,379,962,193
4 Rp 11,379,962,193 Rp 1,706,994,329 Rp 7,000,000,000 Rp 6,086,956,522
5 Rp 6,086,956,522 Rp 913,043,478 Rp 7,000,000,000 Rp -
Bunga per tahun 18%
Jumlah periode 15
Nilai Rp50,000,000
Total ditambah bunga -Rp3,048,263,301.67

Periode Nilai Bunga Total

1 Rp50,000,000 Rp 9,000,000 Rp59,000,000
2 Rp109,000,000 Rp 19,620,000 Rp128,620,000
3 Rp178,620,000 Rp 32,151,600 Rp210,771,600
4 Rp260,771,600 Rp 46,938,888 Rp307,710,488
5 Rp357,710,488 Rp 64,387,888 Rp422,098,376
6 Rp472,098,376 Rp 84,977,708 Rp557,076,083
7 Rp607,076,083 Rp 109,273,695 Rp716,349,779
8 Rp766,349,779 Rp 137,942,960 Rp904,292,739
9 Rp954,292,739 Rp 171,772,693 Rp1,126,065,432
10 Rp1,176,065,432 Rp 211,691,778 Rp1,387,757,209
11 Rp1,437,757,209 Rp 258,796,298 Rp1,696,553,507
12 Rp1,746,553,507 Rp 314,379,631 Rp2,060,933,138
13 Rp2,110,933,138 Rp 379,967,965 Rp2,490,901,103
14 Rp2,540,901,103 Rp 457,362,199 Rp2,998,263,302
15 Rp3,048,263,302
NILAI KREDIT Rp20,000,000
BUNGA PER TAHUN 18%
WAKTU 10
ANGSURAN/TAHUN -Rp4,450,292.83

TAHUN KE SALDO AWAL ANGSURAN/TAHUN BUNGA/TAHUN CICILAN POKOK SALDO AKHIR

1 Rp20,000,000 Rp 4,450,293 Rp 3,600,000 Rp 850,293 Rp19,149,707
2 Rp19,149,707 Rp 4,450,293 Rp 3,446,947 Rp 1,003,346 Rp18,146,362
3 Rp18,146,362 Rp 4,450,293 Rp 3,266,345 Rp 1,183,948 Rp16,962,414
4 Rp16,962,414 Rp 4,450,293 Rp 3,053,235 Rp 1,397,058 Rp15,565,356
5 Rp15,565,356 Rp 4,450,293 Rp 2,801,764 Rp 1,648,529 Rp13,916,827
6 Rp13,916,827 Rp 4,450,293 Rp 2,505,029 Rp 1,945,264 Rp11,971,563
7 Rp11,971,563 Rp 4,450,293 Rp 2,154,881 Rp 2,295,412 Rp9,676,151
8 Rp9,676,151 Rp 4,450,293 Rp 1,741,707 Rp 2,708,586 Rp6,967,566
9 Rp6,967,566 Rp 4,450,293 Rp 1,254,162 Rp 3,196,131 Rp3,771,435
10 Rp3,771,435 Rp 4,450,293 Rp 678,858 Rp 3,771,435 Rp0