rate : 8%

Nper : 5
pmt : Rp 1,000,000
pv : Rp 15,000,000

saldo awal : Rp 3,992,710

PERIODE SALDO AWAL BUNGA

1 Rp 3,992,710 Rp 319,417
2 Rp 5,312,127 Rp 424,970
3 Rp 6,737,097 Rp 538,968
4 Rp 8,276,065 Rp 662,085
5 Rp 9,938,150 Rp 795,052
 ANUITAS SALDO AKHIR
Rp 1,000,000 Rp 5,312,127
Rp 1,000,000 Rp 6,737,097
Rp 1,000,000 Rp 8,276,065
Rp 1,000,000 Rp 9,938,150
Rp 1,000,001 Rp 11,733,203
Bunga pertahun 20%
jumlah periode 20
nilai Rp 100,000
total ditambah bunga Rp 18,668,800

Periode Nilai Bunga

1 Rp 100,000 Rp 20,000
2 Rp 220,000 Rp 44,000
3 Rp 484,000 Rp 96,800
4 Rp 800,800 Rp 160,160
Rp 1,180,960 Rp 236,192
6 Rp 1,637,152 Rp 327,430
7 Rp 2,184,582 Rp 436,916
8 Rp 2,841,499 Rp 568,300
9 Rp 3,629,799 Rp 725,960
10 Rp 4,575,758 Rp 915,152
11 Rp 5,710,910 Rp 1,142,182
12 Rp 7,073,092 Rp 1,414,618
13 Rp 8,707,710 Rp 1,741,542
14 Rp 10,669,253 Rp 2,133,851
15 Rp 13,023,103 Rp 2,604,621
16 Rp 15,847,724 Rp 3,169,545
17 Rp 19,237,268 Rp 3,847,454
 Total
Rp 120,000
Rp 264,000
Rp 580,800
Rp 960,960
Rp 1,417,152
Rp 1,964,582
Rp 2,621,499
Rp 3,409,799
Rp 4,355,758
Rp 5,490,910
Rp 6,853,092
Rp 8,487,710
Rp 10,449,253
Rp 12,803,103
Rp 15,627,724
Rp 19,017,268
Rp 23,084,722