gv

nPer 5 Tahun
Rete 10%
PMT 2,000,000
Rp12,210,200.00

RINCIAN INVESTASI TOMMY

PERIODE TAHUN SALDO AWAL BUNGA

1 0 -
2 Rp 2,000,000 200,000
3 Rp 4,200,000 420,000
4 Rp 6,620,000 662,000
5 Rp 9,282,000 928,200
6 Rp 12,210,200 1,221,020
N INVESTASI TOMMY

ANNUITAS SALDO AKHIR

Rp 2,000,000 Rp 2,000,000
Rp 2,000,000 Rp 4,200,000
Rp 2,000,000 Rp 6,620,000
Rp 2,000,000 Rp 9,282,000
Rp 2,000,000 Rp 12,210,200
Rp 2,000,000 Rp 15,431,220
Rate 10%
nPer 5 TAHUN
PMT Rp 2,000,000
FV Rp 15,000,000
PV Rp1,732,246.31 TERMASUK SALDO AWAL

RINCIAN UANG TAMMY PER TAHUN

PERIODE TAHUN SALDO AWAL BUNGA

1 Rp1,732,246.31 Rp173,224.63
2 Rp3,905,470.94 Rp390,547.09
3 Rp6,296,018.03 Rp629,601.80
4 Rp8,925,619.83 Rp892,561.98
5 Rp11,818,181.82 Rp1,181,818.18
 0.00833333333333333
60
Rp 166,667
?

MY PER TAHUN
ANNUITAS SALDO AKHIR

Rp 2,000,000 Rp3,905,470.94
Rp 2,000,000 Rp6,296,018.03
Rp 2,000,000 Rp8,925,619.83
Rp 2,000,000 Rp11,818,181.82
Rp 2,000,000 Rp15,000,000.00
 HITUNGAN PER TAHUN
Rate 10%
nPer 5 TAHUN
PMT Rp 2,000,000
FV Rp 15,000,000
PV Rp1,732,246.31

RINCIAN UANG TUMMY/BULAN

PERIODE BULAN SALDO AWAL BUNGA

1 Rp144,354 Rp1,202.95
2 Rp312,223 Rp2,601.86
3 Rp481,492 Rp4,012.43
4 Rp652,171 Rp5,434.76
5 Rp824,273 Rp6,868.94
6 Rp997,808 Rp8,315.07
7 Rp1,172,790 Rp9,773.25
8 Rp1,349,230 Rp11,243.58
9 Rp1,527,140 Rp12,726.17
10 Rp1,706,533 Rp14,221.11
11 Rp1,887,421 Rp15,728.51
12 Rp2,069,816 Rp17,248.47
 HITUNGAN PER 12 BULAN
Rate 0.00833333333333333
nPer 60
PMT Rp 166,667
FV Rp1,250,000.00
PV Rp144,353.86

UMMY/BULAN
ANNUITAS (PMT) SALDO AKHIR

Rp 166,667 Rp312,223
Rp 166,667 Rp481,492
Rp 166,667 Rp652,171
Rp 166,667 Rp824,273
Rp 166,667 Rp997,808
Rp 166,667 Rp1,172,790
Rp 166,667 Rp1,349,230
Rp 166,667 Rp1,527,140
Rp 166,667 Rp1,706,533
Rp 166,667 Rp1,887,421
Rp 166,667 Rp2,069,816
Rp 166,667 Rp2,253,731
Rate
nPer
PMT
FV