KALKULATOR KREDIT
Jumlah Pinjaman | : 15,000,000 ( lima belas juta) |
Suku Bunga | : 49.05% |
Jangka Waktu | : 18 bulan |
Bulan
|
Tgl. Angsuran
|
Angsuran
|
Pokok
|
Bunga
|
Saldo Akhir
|
1
|
21-04-2013
|
1,193,342
|
580,217
|
613,125
|
14,419,783
|
2
|
21-05-2013
|
1,193,342
|
603,933
|
589,409
|
13,815,850
|
3
|
21-06-2013
|
1,193,342
|
628,619
|
564,723
|
13,187,231
|
4
|
21-07-2013
|
1,193,342
|
654,314
|
539,028
|
12,532,917
|
5
|
21-08-2013
|
1,193,342
|
681,059
|
512,283
|
11,851,858
|
6
|
21-09-2013
|
1,193,342
|
708,897
|
484,445
|
11,142,961
|
7
|
21-10-2013
|
1,193,342
|
737,873
|
455,469
|
10,405,088
|
8
|
21-11-2013
|
1,193,342
|
768,034
|
425,308
|
9,637,054
|
9
|
21-12-2013
|
1,193,342
|
799,427
|
393,915
|
8,837,627
|
10
|
21-01-2014
|
1,193,342
|
832,104
|
361,238
|
8,005,523
|
11
|
21-02-2014
|
1,193,342
|
866,116
|
327,226
|
7,139,407
|
12
|
21-03-2014
|
1,193,342
|
901,519
|
291,823
|
6,237,888
|
13
|
21-04-2014
|
1,193,342
|
938,368
|
254,974
|
5,299,520
|
14
|
21-05-2014
|
1,193,342
|
976,724
|
216,618
|
4,322,796
|
15
|
21-06-2014
|
1,193,342
|
1,016,648
|
176,694
|
3,306,148
|
16
|
21-07-2014
|
1,193,342
|
1,058,203
|
135,139
|
2,247,945
|
17
|
21-08-2014
|
1,193,342
|
1,101,457
|
91,885
|
1,146,488
|
18
|
21-09-2014
|
1,193,342
|
1,146,488
|
46,854
|
0
|
Jumlah
|
21,480,156
|
15,000,000
|
6,480,156
|