PERHITUNGAN BUNGA ANUITAS

Pinjaman 100,000,000.00 Rupiah

Jumlah Angsuran 120 kali
Bunga 13% per tahun

Angsuran Angsuran Besar Sisa

ke Pokok Bunga Angsuran Pinjaman pokok

0 100,000,000.00
1 409,774.07 1,083,333.33 1,493,107.40 99,590,225.93
2 414,213.29 1,078,894.11 1,493,107.40 99,176,012.65
3 418,700.60 1,074,406.80 1,493,107.40 98,757,312.05
4 423,236.52 1,069,870.88 1,493,107.40 98,334,075.53
5 427,821.58 1,065,285.82 1,493,107.40 97,906,253.95
6 432,456.32 1,060,651.08 1,493,107.40 97,473,797.64
7 437,141.26 1,055,966.14 1,493,107.40 97,036,656.38
8 441,876.96 1,051,230.44 1,493,107.40 96,594,779.42
9 446,663.96 1,046,443.44 1,493,107.40 96,148,115.47
10 451,502.82 1,041,604.58 1,493,107.40 95,696,612.65
11 456,394.10 1,036,713.30 1,493,107.40 95,240,218.55
12 461,338.37 1,031,769.03 1,493,107.40 94,778,880.19
13 466,336.20 1,026,771.20 1,493,107.40 94,312,543.99
14 471,388.17 1,021,719.23 1,493,107.40 93,841,155.82
15 476,494.88 1,016,612.52 1,493,107.40 93,364,660.94
16 481,656.91 1,011,450.49 1,493,107.40 92,883,004.03
17 486,874.86 1,006,232.54 1,493,107.40 92,396,129.18
18 492,149.33 1,000,958.07 1,493,107.40 91,903,979.84
19 497,480.95 995,626.45 1,493,107.40 91,406,498.89
20 502,870.33 990,237.07 1,493,107.40 90,903,628.56
21 508,318.09 984,789.31 1,493,107.40 90,395,310.47
22 513,824.87 979,282.53 1,493,107.40 89,881,485.60
23 519,391.31 973,716.09 1,493,107.40 89,362,094.30
24 525,018.04 968,089.35 1,493,107.40 88,837,076.25
25 530,705.74 962,401.66 1,493,107.40 88,306,370.51
26 536,455.05 956,652.35 1,493,107.40 87,769,915.46
27 542,266.65 950,840.75 1,493,107.40 87,227,648.81
28 548,141.20 944,966.20 1,493,107.40 86,679,507.61
29 554,079.40 939,028.00 1,493,107.40 86,125,428.21
30 560,081.93 933,025.47 1,493,107.40 85,565,346.28
31 566,149.48 926,957.92 1,493,107.40 84,999,196.80
32 572,282.77 920,824.63 1,493,107.40 84,426,914.03
33 578,482.50 914,624.90 1,493,107.40 83,848,431.53
34 584,749.39 908,358.01 1,493,107.40 83,263,682.14
35 591,084.18 902,023.22 1,493,107.40 82,672,597.96
36 597,487.59 895,619.81 1,493,107.40 82,075,110.37
37 603,960.37 889,147.03 1,493,107.40 81,471,150.00
38 610,503.27 882,604.13 1,493,107.40 80,860,646.73
39 617,117.06 875,990.34 1,493,107.40 80,243,529.67
40 623,802.50 869,304.90 1,493,107.40 79,619,727.17
41 630,560.36 862,547.04 1,493,107.40 78,989,166.82
42 637,391.43 855,715.97 1,493,107.40 78,351,775.39
43 644,296.50 848,810.90 1,493,107.40 77,707,478.89
44 651,276.38 841,831.02 1,493,107.40 77,056,202.51
45 658,331.87 834,775.53 1,493,107.40 76,397,870.64
46 665,463.80 827,643.60 1,493,107.40 75,732,406.84
47 672,672.99 820,434.41 1,493,107.40 75,059,733.85
48 679,960.28 813,147.12 1,493,107.40 74,379,773.56
49 687,326.52 805,780.88 1,493,107.40 73,692,447.05
50 694,772.56 798,334.84 1,493,107.40 72,997,674.49
51 702,299.26 790,808.14 1,493,107.40 72,295,375.23
52 709,907.50 783,199.90 1,493,107.40 71,585,467.73
53 717,598.17 775,509.23 1,493,107.40 70,867,869.56
54 725,372.15 767,735.25 1,493,107.40 70,142,497.42
55 733,230.34 759,877.06 1,493,107.40 69,409,267.07
56 741,173.67 751,933.73 1,493,107.40 68,668,093.40
57 749,203.05 743,904.35 1,493,107.40 67,918,890.34
58 757,319.42 735,787.98 1,493,107.40 67,161,570.92
59 765,523.71 727,583.68 1,493,107.40 66,396,047.21
60 773,816.89 719,290.51 1,493,107.40 65,622,230.32
61 782,199.90 710,907.50 1,493,107.40 64,840,030.41
62 790,673.74 702,433.66 1,493,107.40 64,049,356.68
63 799,239.37 693,868.03 1,493,107.40 63,250,117.31
64 807,897.80 685,209.60 1,493,107.40 62,442,219.51
65 816,650.02 676,457.38 1,493,107.40 61,625,569.49
66 825,497.06 667,610.34 1,493,107.40 60,800,072.43
67 834,439.95 658,667.45 1,493,107.40 59,965,632.48
68 843,479.71 649,627.69 1,493,107.40 59,122,152.76
69 852,617.41 640,489.99 1,493,107.40 58,269,535.35
70 861,854.10 631,253.30 1,493,107.40 57,407,681.25
71 871,190.85 621,916.55 1,493,107.40 56,536,490.40
72 880,628.75 612,478.65 1,493,107.40 55,655,861.65
73 890,168.90 602,938.50 1,493,107.40 54,765,692.75
74 899,812.40 593,295.00 1,493,107.40 53,865,880.35
75 909,560.36 583,547.04 1,493,107.40 52,956,319.99
76 919,413.93 573,693.47 1,493,107.40 52,036,906.06
77 929,374.25 563,733.15 1,493,107.40 51,107,531.81
78 939,442.47 553,664.93 1,493,107.40 50,168,089.33
79 949,619.77 543,487.63 1,493,107.40 49,218,469.57
 80 959,907.31 533,200.09 1,493,107.40 48,258,562.26
81 970,306.31 522,801.09 1,493,107.40 47,288,255.95
82 980,817.96 512,289.44 1,493,107.40 46,307,437.99
83 991,443.49 501,663.91 1,493,107.40 45,315,994.50
84 1,002,184.13 490,923.27 1,493,107.40 44,313,810.37
85 1,013,041.12 480,066.28 1,493,107.40 43,300,769.25
86 1,024,015.73 469,091.67 1,493,107.40 42,276,753.52
87 1,035,109.24 457,998.16 1,493,107.40 41,241,644.28
88 1,046,322.92 446,784.48 1,493,107.40 40,195,321.36
89 1,057,658.09 435,449.31 1,493,107.40 39,137,663.28
90 1,069,116.05 423,991.35 1,493,107.40 38,068,547.23
91 1,080,698.14 412,409.26 1,493,107.40 36,987,849.09
92 1,092,405.70 400,701.70 1,493,107.40 35,895,443.39
93 1,104,240.10 388,867.30 1,493,107.40 34,791,203.29
94 1,116,202.70 376,904.70 1,493,107.40 33,675,000.60
95 1,128,294.89 364,812.51 1,493,107.40 32,546,705.70
96 1,140,518.09 352,589.31 1,493,107.40 31,406,187.62
97 1,152,873.70 340,233.70 1,493,107.40 30,253,313.91
98 1,165,363.17 327,744.23 1,493,107.40 29,087,950.75
99 1,177,987.93 315,119.47 1,493,107.40 27,909,962.82
100 1,190,749.47 302,357.93 1,493,107.40 26,719,213.35
101 1,203,649.26 289,458.14 1,493,107.40 25,515,564.09
102 1,216,688.79 276,418.61 1,493,107.40 24,298,875.30
103 1,229,869.58 263,237.82 1,493,107.40 23,069,005.72
104 1,243,193.17 249,914.23 1,493,107.40 21,825,812.55
105 1,256,661.10 236,446.30 1,493,107.40 20,569,151.45
106 1,270,274.93 222,832.47 1,493,107.40 19,298,876.52
107 1,284,036.24 209,071.16 1,493,107.40 18,014,840.29
108 1,297,946.63 195,160.77 1,493,107.40 16,716,893.66
109 1,312,007.72 181,099.68 1,493,107.40 15,404,885.94
110 1,326,221.14 166,886.26 1,493,107.40 14,078,664.80
111 1,340,588.53 152,518.87 1,493,107.40 12,738,076.27
112 1,355,111.57 137,995.83 1,493,107.40 11,382,964.70
113 1,369,791.95 123,315.45 1,493,107.40 10,013,172.75
114 1,384,631.36 108,476.04 1,493,107.40 8,628,541.39
115 1,399,631.53 93,475.87 1,493,107.40 7,228,909.85
116 1,414,794.21 78,313.19 1,493,107.40 5,814,115.64
117 1,430,121.15 62,986.25 1,493,107.40 4,383,994.50
118 1,445,614.13 47,493.27 1,493,107.40 2,938,380.37
119 1,461,274.95 31,832.45 1,493,107.40 1,477,105.42
120 1,477,105.42 16,001.98 1,493,107.40 0.00