Tahun Anuitas= 26355

Pinjaman Awal Sisa Pinjaman

Ke- Bunga 2% Angsuran
1 1000000 20000 6355 993645
2 993645 19872.9 6482.1 987162.9
3 987162.9 19743.258 6611.742 980551.158
4 980551.158 19611.02316 6743.97684 973807.18116
5 973807.18116 19476.14362 6878.8563768 966928.3247832
6 966928.3247832 19338.5665 7016.43350434 959911.89127886
7 959911.891278864 19198.23783 7156.76217442 952755.12910444
8 952755.129104441 19055.10258 7299.89741791 945455.23168653
9 945455.23168653 18909.10463 7445.89536627 938009.33632026
10 938009.336320261 18760.18673 7594.81327359 930414.52304667
11 930414.523046666 18608.29046 7746.70953907 922667.8135076
12 922667.813507599 18453.35627 7901.64372985 914766.16977775
13 914766.169777751 18295.3234 8059.67660444 906706.49317331
14 906706.493173306 18134.12986 8220.87013653 898485.62303677
15 898485.623036772 17969.71246 8385.28753926 890100.33549751
16 890100.335497508 17802.00671 8552.99329005 881547.34220746
17 881547.342207458 17630.94684 8724.05315585 872823.28905161
18 872823.289051607 17456.46578 8898.53421897 863924.75483264
19 863924.754832639 17278.4951 9076.50490335 854848.24992929
20 854848.249929292 17096.965 9258.03500141 845590.21492788
21 845590.214927878 16911.8043 9443.19570144 836147.01922644
22 836147.019226436 16722.94038 9632.05961547 826514.95961096
23 826514.959610964 16530.29919 9824.70080778 816690.25880318
24 816690.258803183 16333.80518 10021.1948239 806669.06397925
25 806669.063979247 16133.38128 10221.6187204 796447.44525883
26 796447.445258832 15928.94891 10426.0510948 786021.39416401
27 786021.394164009 15720.42788 10634.5721167 775386.82204729
28 775386.822047289 15507.73644 10847.2635591 764539.55848823
29 764539.558488235 15290.79117 11064.2088302 753475.349658
30 753475.349657999 15069.50699 11285.4930068 742189.85665116
31 742189.856651159 14843.79713 11511.202867 730678.65378418
32 730678.653784183 14613.57308 11741.4269243 718937.22685987
33 718937.226859866 14378.74454 11976.2554628 706960.97139706
34 706960.971397064 14139.21943 12215.7805721 694745.190825
35 694745.190825005 13894.90382 12460.0961835 682285.0946415
36 682285.094641505 13645.70189 12709.2981072 669575.79653433
37 669575.796534335 13391.51593 12963.4840693 656612.31246502
38 656612.312465022 13132.24625 13222.7537507 643389.55871432
39 643389.558714322 12867.79117 13487.2088257 629902.34988861
40 629902.349888608 12598.047 13756.9530022 616145.39688638
41 616145.396886381 12322.90794 14032.0920623 602113.30482411
42 602113.304824108 12042.2661 14312.7339035 587800.57092059
43 587800.57092059 11756.01142 14598.9885816 573201.582339
44 573201.582339002 11464.03165 14890.9683532 558310.61398578
45 558310.613985782 11166.21228 15188.7877203 543121.8262655
46 543121.826265498 10862.43653 15492.5634747 527629.26279081
47 527629.262790808 10552.58526 15802.4147442 511826.84804662
48 511826.848046624 10236.53696 16118.4630391 495708.38500756
49 495708.385007557 9914.1677 16440.8322998 479267.55270771
50 479267.552707708 9585.351054 16769.6489458 462497.90376186
51 462497.903761862 9249.958075 17105.0419248 445392.8618371
52 445392.861837099 8907.857237 17447.1427633 427945.71907384
53 427945.719073841 8558.914381 17796.0856185 410149.63345532
54 410149.633455318 8202.992669 18152.0073309 391997.62612442
55 391997.626124424 7839.952522 18515.0474775 373482.57864691
56 373482.578646913 7469.651573 18885.3484271 354597.23021985
57 354597.230219851 7091.944604 19263.0553956 335334.17482425
58 335334.174824248 6706.683496 19648.3165035 315685.85832073
59 315685.858320733 6313.717166 20041.2828336 295644.57548715
60 295644.575487148 5912.89151 20442.1084903 275202.46699689
61 275202.466996891 5504.04934 20850.9506601 254351.51633683
62 254351.516336828 5087.030327 21267.9696733 233083.54666356
63 233083.546663565 4661.670933 21693.3290667 211390.21759684
64 211390.217596836 4227.804352 22127.1956481 189263.02194877
65 189263.021948773 3785.260439 22569.739561 166693.28238775
66 166693.282387748 3333.865648 23021.1343522 143672.1480355
67 143672.148035503 2873.442961 23481.5570393 120190.59099621
68 120190.590996214 2403.81182 23951.1881801 96239.402816138
69 96239.4028161378 1924.788056 24430.2119437 71809.190872461
70 71809.1908724606 1436.183817 24918.8161826 46890.37468991
71 46890.3746899098 937.8074938 25417.1925062 21473.182183708
72 21473.182183708 429.4636437 25925.5363563 -4452.3541726179
Tahun Anuitas= 4650000 Tahun
Pinjaman Awal Sisa Pinjaman
Ke- Bunga 5% Angsuran Ke-
1 50000000 2500000 2150000 47850000 1
2 47850000 2392500 2257500 45592500 2
3 45592500 2279625 2370375 43222125 3
4 43222125 2161106.25 2488893.75 40733231.25 4
5 40733231.25 2036661.5625 2613338.438 38119892.8125 5
6 38119892.8125 1905994.640625 2744005.359 35375887.453125 6
7 35375887.453125 1768794.372656 2881205.627 32494681.8257813 7
8 32494681.825781 1624734.091289 3025265.909 29469415.9170703 8
9 29469415.91707 1473470.795854 3176529.204 26292886.7129238 9
10 26292886.712924 1314644.335646 3335355.664 22957531.04857 10
11 22957531.04857 1147876.552429 3502123.448 19455407.6009985 11
12 19455407.600999 972770.3800499 3677229.62 15778177.9810484 12
13 15778177.981048 788908.8990524 3861091.101 11917086.8801009
14 11917086.880101 595854.344005 4054145.656 7862941.2241059
15 7862941.2241059 393147.0612053 4256852.939 3606088.2853112 Tahun
16 3606088.2853112 180304.4142656 4469695.586 -863607.300423241 Ke-
1
2
3
4
5

BulanK
e-
1
2
3
4
5
6
7
8
9
10
11
12
 Anuitas= 1710913.06422
Pinjaman Awal Sisa Pinjaman Bulan Ke-
Bunga 3% Angsuran
17030435.474 510913.06422 1200000 15830435.474 1
15830435.474 474913.06422 1235999.99978 14594435.47422 2
14594435.47422 437833.064227 1273079.999773 13321355.4744466 3
13321355.47445 399640.664233 1311272.399767 12010083.07468 4
12010083.07468 360302.49224 1350610.57176 10659472.5029204
10659472.50292 319784.175088 1391128.888912 9268343.61400801
9268343.614008 278050.30842 1432862.75558 7835480.85842825
BulanKe-
7835480.858428 235064.425753 1475848.638247 6359632.2201811
6359632.220181 190788.966605 1520124.097395 4839508.12278653 1
4839508.122787 145185.243684 1565727.820316 3273780.30247013 2
3273780.30247 98213.4090741 1612699.654926 1661080.64754423 3
1661080.647544 49832.4194263 1661080.644574 0.00297055579721928 4
5
6
Anuitas= 6048371.16 7
Pinjaman Awal Sisa Pinjaman
Bunga 6,7% Angsuran 8
25000000 1675000 4373371.16 20626628.84 9
20626628.84 1381984.13228 4666387.02772 15960241.81228 10
15960241.81228 1069336.20142 4979034.958577 10981206.8537028 11
10981206.8537 735740.859198 5312630.300802 5668576.55290084 12
5668576.552901 379794.629044 5668576.530956 0.0219452008605003 13
14
Anuitas= 3018294.7074 15
Pinjaman Awal Sisa Pinjaman
Bunga 6% Angsuran 16
25304911.79 1518294.7074 1500000 23804911.79 17
23804911.79 1428294.7074 1589999.9996 22214911.7904 18
22214911.7904 1332894.70742 1685399.999576 20529511.790824 19
20529511.79082 1231770.70745 1786523.999551 18742987.7912734 20
18742987.79127 1124579.26748 1893715.439524 16849272.3517499 21
16849272.35175 1010956.3411 2007338.365895 14841933.9858548 22
14841933.98585 890516.039151 2127778.667849 12714155.3180061 23
12714155.31801 762849.31908 2255445.38792 10458709.9300865 24
10458709.93009 627522.595805 2390772.111195 8067937.81889169 25
8067937.818892 484076.269134 2534218.437866 5533719.38102519 26
5533719.381025 332023.162862 2686271.544138 2847447.8368867 27
2847447.836887 170846.870213 2847447.836787 9.99015755951405E-05 28
29
30
 Anuitas= 2885914.924
Pinjaman Awal Sisa Pinjaman
Bunga 6% Angsuran
10000000 600000 2285914.92373 7714085.07627
7714085.07627 462845.105 2423069.81942 5291015.256846
5291015.2568462 317460.915 2568454.00859 2722561.248257
2722561.248257 163353.675 2722561.2491 -0.00084761018

Anuitas= 581221.698
Pinjaman Awal Sisa Pinjaman
Bunga1% Angsuran
15000000 150000 431221.698 14568778.302
14568778.302 145687.783 435533.91498 14133244.38702
14133244.38702 141332.444 439889.25413 13693355.13289
13693355.13289 136933.551 444288.146671 13249066.98622
13249066.986219 132490.67 448731.028138 12800335.95808
12800335.958081 128003.36 453218.338419 12347117.61966
12347117.619662 123471.176 457750.521803 11889367.09786
11889367.097859 118893.671 462328.027021 11427039.07084
11427039.070837 114270.391 466951.307292 10960087.76355
10960087.763546 109600.878 471620.820365 10488466.94318
10488466.943181 104884.669 476337.028568 10012129.91461
10012129.914613 100121.299 481100.398854 9531029.515759
9531029.5157591 95310.2952 485911.402842 9045118.112917
9045118.1129167 90451.1811 490770.516871 8554347.596046
8554347.5960458 85543.476 495678.22204 8058669.374006
8058669.3740063 80586.6937 500635.00426 7558034.369746
7558034.3697464 75580.3437 505641.354303 7052393.015444
7052393.0154438 70523.9302 510697.767846 6541695.247598
6541695.2475983 65416.9525 515804.745524 6025890.502074
6025890.5020742 60258.905 520962.792979 5504927.709095
5504927.709095 55049.2771 526172.420909 4978755.288186
4978755.2881859 49787.5529 531434.145118 4447321.143068
4447321.1430678 44473.2114 536748.486569 3910572.656498
3910572.6564985 39105.7266 542115.971435 3368456.685063
3368456.6850635 33684.5669 547537.131149 2820919.553914
2820919.5539141 28209.1955 553012.502461 2267907.051453
2267907.0514532 22679.0705 558542.627485 1709364.423968
1709364.4239678 17093.6442 564128.05376 1145236.370207
1145236.3702074 11452.3637 569769.334298 575467.0359095
575467.03590952 5754.67036 575467.027641 0.008268618258