SIMULASI KUR-WPS Office

Download as xlsx, pdf, or txt
Download as xlsx, pdf, or txt
You are on page 1of 3

KUR BRI

Angsuran ke
Sisa Pokok
Angsuran Pokok
Angsuran Bunga Tgl auto trf
Angsuran Total

6/11-2020 0 25000000
1 24364451 635549 125000 760549 11/12-2020
2 23725724.26 638726.745 121822.255 760549 28/1-2021
3 23083803.88 641920.3787 118628.6213 760549 28/2-2021
4 22438673.9 645129.9806 115419.0194 760549 31/3-2021
5 21790318.27 648355.6305 112193.3695 760549

6 21138720.86 651597.4087 108951.5913 760549

7 20483865.46 654855.3957 105693.6043 760549

8 19825735.79 658129.6727 102419.3273 760549

9 19164315.47 661420.3211 99128.67894 760549

10 18499588 664727.4227 95821.57733 760549

11 17831537 668051.0598 92497.94022 760549

12 17160145.67 671391.3151 89157.68492 760549

13 16485397.4 674748.2717 85800.72835 760549

14 15807275.38 678122.013 82426.98699 760549

15 15125762.76 681512.6231 79036.37692 760549

16 14440842.58 684920.1862 75628.81381 760549

17 13752497.79 688344.7871 72204.21288 760549

18 13060711.28 691786.5111 68762.48894 760549


19 12365465.83 695245.4436 65303.55639 760549

20 11666744.16 698721.6708 61827.32917 760549

21 10964528.88 702215.2792 58333.72081 760549

22 10258802.53 705726.3556 54822.64442 760549

23 9549547.541 709254.9874 51294.01264 760549

24 8836746.278 712801.2623 47747.7377 760549

25 8120381.01 716365.2686 44183.73139 760549

26 7400433.915 719947.095 40601.90505 760549

27 6676887.085 723546.8304 37002.16957 760549

28 5949722.52 727164.5646 33384.43542 760549

29 5218922.133 730800.3874 29748.6126 760549

30 4484467.743 734454.3893 26094.61066 760549

31 3746341.082 738126.6613 22422.33872 760549

32 3004523.787 741817.2946 18731.70541 760549

33 2258997.406 745526.3811 15022.61894 760549

34 1509743.393 749254.013 11294.98703 760549

35 756743.1102 753000.283 7548.716966 760549

36 -22.1741999 756765.2844 3783.715551 760549

You might also like