JADWAL ANGSURAN

TAHUN KE 10-15
Nama Debitur Pinjaman Pokok 100,000,000
Suku Bunga effektif 6.000% % per eff p.a 3,042,194
Jangka Waktu 36 bulan #REF!

Angsuran Pokok Baki Debet Angsuran Angsuran Pokok Angsuran Bunga

ke Rp Rp Rp Rp Rp
0 100,000,000.00 100,000,000.00
1 100,000,000.00 97,457,806.25 3,042,193.75 2,542,193.75 500,000.00
2 97,457,806.25 94,902,901.54 3,042,193.75 2,554,904.71 487,289.03
3 94,902,901.54 92,335,222.30 3,042,193.75 2,567,679.24 474,514.51
4 92,335,222.30 89,754,704.67 3,042,193.75 2,580,517.63 461,676.11
5 89,754,704.67 87,161,284.45 3,042,193.75 2,593,420.22 448,773.52
6 87,161,284.45 84,554,897.13 3,042,193.75 2,606,387.32 435,806.42
7 84,554,897.13 81,935,477.87 3,042,193.75 2,619,419.26 422,774.49
8 81,935,477.87 79,302,961.51 3,042,193.75 2,632,516.36 409,677.39
9 79,302,961.51 76,657,282.57 3,042,193.75 2,645,678.94 396,514.81
10 76,657,282.57 73,998,375.24 3,042,193.75 2,658,907.33 383,286.41
11 73,998,375.24 71,326,173.37 3,042,193.75 2,672,201.87 369,991.88
12 71,326,173.37 68,640,610.49 3,042,193.75 2,685,562.88 356,630.87
13 68,640,610.49 65,941,619.80 3,042,193.75 2,698,990.69 343,203.05
14 65,941,619.80 63,229,134.15 3,042,193.75 2,712,485.65 329,708.10
15 63,229,134.15 60,503,086.08 3,042,193.75 2,726,048.07 316,145.67
16 60,503,086.08 57,763,407.76 3,042,193.75 2,739,678.31 302,515.43
17 57,763,407.76 55,010,031.06 3,042,193.75 2,753,376.71 288,817.04
18 55,010,031.06 52,242,887.47 3,042,193.75 2,767,143.59 275,050.16
19 52,242,887.47 49,461,908.16 3,042,193.75 2,780,979.31 261,214.44
20 49,461,908.16 46,667,023.96 3,042,193.75 2,794,884.20 247,309.54
21 46,667,023.96 43,858,165.33 3,042,193.75 2,808,858.63 233,335.12
22 43,858,165.33 41,035,262.41 3,042,193.75 2,822,902.92 219,290.83
23 41,035,262.41 38,198,244.98 3,042,193.75 2,837,017.43 205,176.31
24 38,198,244.98 35,347,042.46 3,042,193.75 2,851,202.52 190,991.22
angerang, 22 Desember 2023

0
Debitur