ESTIMASI TAMBAH MODAL - MANGGA (JAWA)

ESTIMASI TAMBAH MODAL

BANK (M.NUR KHOLIS,XII TPM3)

NO	ANGSURAN KE	POKOK	BUNGA 3%	ANGSURAN BULANAN	SISA KREDIT
01	0				Rp 19,950,000
02	1	Rp 600,000	Rp 598,500	Rp1,198,500	Rp 19,350,000
03	2	Rp 600,000	Rp 580,500	Rp1,180,500	Rp 18,750,000
04	3	Rp 600,000	Rp 562,500	Rp1,162,500	Rp 18,150,000
05	4	Rp 600,000	Rp 544,500	Rp1,144,500	Rp 17,550,000
06	5	Rp 600,000	Rp 526,500	Rp1,126,500	Rp 16,950,000
07	6	Rp 600,000	Rp 508,500	Rp1,108,500	Rp 16,350,000
08	7	Rp 600,000	Rp 490,500	Rp1,090,500	Rp 15,750,000
09	8	Rp 600,000	Rp 472,500	Rp1,072,500	Rp 15,150,000
10	9	Rp 600,000	Rp 454,500	Rp1,054,500	Rp 14,550,000
11	10	Rp 600,000	Rp 436,500	Rp1,036,500	Rp 13,950,000
12	11	Rp 600,000	Rp 418,500	Rp1,018,500	Rp 13,350,000
13	12	Rp 600,000	Rp 400,500	Rp1,000,500	Rp 12,750,000
14	13	Rp 600,000	Rp 382,500	Rp982,500	Rp 12,150,000
15	14	Rp 600,000	Rp 364,500	Rp964,500	Rp 11,550,000
16	15	Rp 600,000	Rp 346,500	Rp946,500	Rp 10,950,000
17	16	Rp 600,000	Rp 328,500	Rp928,500	Rp 10,350,000
18	17	Rp 600,000	Rp 310,500	Rp910,500	Rp 9,750,000
19	18	Rp 600,000	Rp 292,500	Rp892,500	Rp 9,150,000
20	19	Rp 600,000	Rp 274,500	Rp874,500	Rp 8,550,000
21	20	Rp 600,001	Rp 256,500	Rp856,501	Rp 7,949,999
22	21	Rp 600,002	Rp 238,500	Rp838,502	Rp 7,349,997
23	22	Rp 600,003	Rp 220,500	Rp820,503	Rp 6,749,994
24	23	Rp 600,004	Rp 202,500	Rp802,504	Rp 6,149,990
25	24	Rp 600,005	Rp 184,500	Rp784,505	Rp 5,549,985
26	25	Rp 600,006	Rp 166,500	Rp766,506	Rp 4,949,979
27	26	Rp 600,007	Rp 148,499	Rp748,506	Rp 4,349,972
28	27	Rp 600,008	Rp 130,499	Rp730,507	Rp 3,749,964
29	28	Rp 600,009	Rp 112,499	Rp712,508	Rp 3,149,955
30	29	Rp 600,010	Rp 94,499	Rp694,509	Rp 2,549,945
31	30	Rp 600,011	Rp 76,498	Rp676,509	Rp 1,949,934
32	31	Rp 600,012	Rp 58,498	Rp658,510	Rp 1,349,922
33	32	Rp 600,013	Rp 40,498	Rp640,511	Rp 749,909
34	33	Rp 600,014	Rp 22,497	Rp622,511	Rp 149,895
35	34	Rp 600,015	Rp 4,497	Rp604,512	Rp (450,120)