Plafon Rp 20,000,000.00 Pengembalian Rp2,256,508.

20
Tenor 12 bulan
Suku Bunga 60.00% per tahun

Angsuran
Nama Peminjam Jumlah Pengembalian Saldo Pinjaman
Pokok Bunga
Rp 20,000,000.00
1 Rp 1,256,508.20 Rp1,000,000.00 Rp2,256,508.20 Rp 18,743,491.80
2 Rp 1,319,333.61 Rp 937,174.59 Rp2,256,508.20 Rp 17,424,158.19
3 Rp 1,385,300.29 Rp 871,207.91 Rp2,256,508.20 Rp 16,038,857.90
4 Rp 1,454,565.31 Rp 801,942.89 Rp2,256,508.20 Rp 14,584,292.59
5 Rp 1,527,293.57 Rp 729,214.63 Rp2,256,508.20 Rp 13,056,999.02
6 Rp 1,603,658.25 Rp 652,849.95 Rp2,256,508.20 Rp 11,453,340.77
7 Rp 1,683,841.16 Rp 572,667.04 Rp2,256,508.20 Rp 9,769,499.61
8 Rp 1,768,033.22 Rp 488,474.98 Rp2,256,508.20 Rp 8,001,466.39
9 Rp 1,856,434.88 Rp 400,073.32 Rp2,256,508.20 Rp 6,145,031.51
10 Rp 1,949,256.62 Rp 307,251.58 Rp2,256,508.20 Rp 4,195,774.89
11 Rp 2,046,719.46 Rp 209,788.74 Rp2,256,508.20 Rp 2,149,055.43
12 Rp 2,149,055.43 Rp 107,452.77 Rp2,256,508.20 Rp -
Jumlah Rp 20,000,000.00 Rp 7,078,098.40 Rp 27,078,098.40
P Plafon
i Suku Bunga
t Tenor

Pokok Bunga Angsuran Saldo Pinjaman

Rp 20,000,000.00
-Rp 9,743,491.80 Rp 12,000,000.00 Rp 2,256,508.20 Rp 29,743,491.80
Rp 769,333.61 Rp 1,487,174.59 Rp 2,256,508.20 Rp 28,974,158.19
Rp 807,800.29 Rp 1,448,707.91 Rp 2,256,508.20 Rp 28,166,357.90
Rp 848,190.31 Rp 1,408,317.89 Rp 2,256,508.20 Rp 27,318,167.59
Rp 890,599.82 Rp 1,365,908.38 Rp 2,256,508.20 Rp 26,427,567.77
Rp 935,129.81 Rp 1,321,378.39 Rp 2,256,508.20 Rp 25,492,437.96
Rp 981,886.30 Rp 1,274,621.90 Rp 2,256,508.20 Rp 24,510,551.66
Rp 1,030,980.62 Rp 1,225,527.58 Rp 2,256,508.20 Rp 23,479,571.04
Rp 1,082,529.65 Rp 1,173,978.55 Rp 2,256,508.20 Rp 22,397,041.39
Rp 1,136,656.13 Rp 1,119,852.07 Rp 2,256,508.20 Rp 21,260,385.26
Rp 1,193,488.94 Rp 1,063,019.26 Rp 2,256,508.20 Rp 20,066,896.32
Rp 1,253,163.38 Rp 1,003,344.82 Rp 2,256,508.20 Rp 18,813,732.94
Plafon Rp 80,000,000.00 Angsuran per bulan Rp128,000,000.00
Tenor 1 bulan
Suku Bunga 60% per tahun

Angsuran
Bulan ke Jumlah Angsuran Saldo Pinjaman
Pokok Bunga
Rp 80,000,000.00
1 Rp80,000,000.00 Rp48,000,000.00 Rp128,000,000.00 Rp -
2 Err:502 Err:502 Rp84,000,000.00 Err:502
3 Err:502 Err:502 Rp84,000,000.00 Err:502
4 Err:502 Err:502 Rp84,000,000.00 Err:502
5 Err:502 Err:502 Rp84,000,000.00 Err:502
6 Err:502 Err:502 Rp84,000,000.00 Err:502
7 Err:502 Err:502 Rp84,000,000.00 Err:502
8 Err:502 Err:502 Rp84,000,000.00 Err:502
9 Err:502 Err:502 Rp84,000,000.00 Err:502
10 Err:502 Err:502 Rp84,000,000.00 Err:502
11 Err:502 Err:502 Rp84,000,000.00 Err:502
12 Err:502 Err:502 Rp84,000,000.00 Err:502
13 Err:502 Err:502 Rp84,000,000.00 Err:502
14 Err:502 Err:502 Rp84,000,000.00 Err:502
15 Err:502 Err:502 Rp84,000,000.00 Err:502
16 Err:502 Err:502 Rp84,000,000.00 Err:502
17 Err:502 Err:502 Rp84,000,000.00 Err:502
18 Err:502 Err:502 Rp84,000,000.00 Err:502
19 Err:502 Err:502 Rp84,000,000.00 Err:502
20 Err:502 Err:502 Rp84,000,000.00 Err:502
21 Err:502 Err:502 Rp84,000,000.00 Err:502
22 Err:502 Err:502 Rp84,000,000.00 Err:502
23 Err:502 Err:502 Rp84,000,000.00 Err:502
24 Err:502 Err:502 Rp84,000,000.00 Err:502
Err:502 Err:502 Rp2,060,000,000.00