Scribd
Upload
24 views5 pages

Tenor Angsuran

Angsuran pinjaman

Uploaded by

abahmulet482
Copyright
© © All Rights Reserved
We take content rights seriously. If you suspect this is your content, claim it here.
Available Formats
Download as PDF, TXT or read online on Scribd
24 views5 pages

Tenor Angsuran

Angsuran pinjaman

Uploaded by

abahmulet482
Copyright
© © All Rights Reserved
We take content rights seriously. If you suspect this is your content, claim it here.
Available Formats
Download as PDF, TXT or read online on Scribd
You are on page 1/ 5

Loan Calculator

Introduction
This loan calculator will help you determine the monthly payments on a
loan. This calculator can be used for mortgage, auto, or any other fixed
loan types. The calculation is based on monthly compounding.

Inputs

Loan Amount 1,000,000,000


Annual Interest Rate 8.25%
Loan Term in Month 120

Results

Monthly Payment 12,265,262.51


Total Payment 1,471,831,501.20
Total Interest 471,831,501.20
Annual Payment 147,183,150.12
Amortization Table

No. Monthly Payment Interest Amount Principal Balance


1 12,265,262.51 6,875,000.00 5,390,262.51 994,609,737.49
2 12,265,262.51 6,837,941.95 5,427,320.56 989,182,416.93
3 12,265,262.51 6,800,629.12 5,464,633.39 983,717,783.53
4 12,265,262.51 6,763,059.76 5,502,202.75 978,215,580.78
5 12,265,262.51 6,725,232.12 5,540,030.39 972,675,550.39
6 12,265,262.51 6,687,144.41 5,578,118.10 967,097,432.29
7 12,265,262.51 6,648,794.85 5,616,467.66 961,480,964.63
8 12,265,262.51 6,610,181.63 5,655,080.88 955,825,883.75
9 12,265,262.51 6,571,302.95 5,693,959.56 950,131,924.19
10 12,265,262.51 6,532,156.98 5,733,105.53 944,398,818.66
11 12,265,262.51 6,492,741.88 5,772,520.63 938,626,298.03
12 12,265,262.51 6,453,055.80 5,812,206.71 932,814,091.32
13 12,265,262.51 6,413,096.88 5,852,165.63 926,961,925.68
14 12,265,262.51 6,372,863.24 5,892,399.27 921,069,526.41
15 12,265,262.51 6,332,352.99 5,932,909.52 915,136,616.90
16 12,265,262.51 6,291,564.24 5,973,698.27 909,162,918.63
17 12,265,262.51 6,250,495.07 6,014,767.44 903,148,151.18
18 12,265,262.51 6,209,143.54 6,056,118.97 897,092,032.21
19 12,265,262.51 6,167,507.72 6,097,754.79 890,994,277.42
20 12,265,262.51 6,125,585.66 6,139,676.85 884,854,600.57
21 12,265,262.51 6,083,375.38 6,181,887.13 878,672,713.44
22 12,265,262.51 6,040,874.90 6,224,387.61 872,448,325.84
23 12,265,262.51 5,998,082.24 6,267,180.27 866,181,145.57
24 12,265,262.51 5,954,995.38 6,310,267.13 859,870,878.43
25 12,265,262.51 5,911,612.29 6,353,650.22 853,517,228.21
26 12,265,262.51 5,867,930.94 6,397,331.57 847,119,896.64
27 12,265,262.51 5,823,949.29 6,441,313.22 840,678,583.42
28 12,265,262.51 5,779,665.26 6,485,597.25 834,192,986.17
29 12,265,262.51 5,735,076.78 6,530,185.73 827,662,800.44
30 12,265,262.51 5,690,181.75 6,575,080.76 821,087,719.69
31 12,265,262.51 5,644,978.07 6,620,284.44 814,467,435.25
32 12,265,262.51 5,599,463.62 6,665,798.89 807,801,636.36
33 12,265,262.51 5,553,636.25 6,711,626.26 801,090,010.10
34 12,265,262.51 5,507,493.82 6,757,768.69 794,332,241.41
35 12,265,262.51 5,461,034.16 6,804,228.35 787,528,013.06
36 12,265,262.51 5,414,255.09 6,851,007.42 780,677,005.64
37 12,265,262.51 5,367,154.41 6,898,108.10 773,778,897.54
38 12,265,262.51 5,319,729.92 6,945,532.59 766,833,364.95
39 12,265,262.51 5,271,979.38 6,993,283.13 759,840,081.83
40 12,265,262.51 5,223,900.56 7,041,361.95 752,798,719.88
41 12,265,262.51 5,175,491.20 7,089,771.31 745,708,948.57
42 12,265,262.51 5,126,749.02 7,138,513.49 738,570,435.08
43 12,265,262.51 5,077,671.74 7,187,590.77 731,382,844.31
44 12,265,262.51 5,028,257.05 7,237,005.46 724,145,838.85
45 12,265,262.51 4,978,502.64 7,286,759.87 716,859,078.99
46 12,265,262.51 4,928,406.17 7,336,856.34 709,522,222.64
47 12,265,262.51 4,877,965.28 7,387,297.23 702,134,925.42
48 12,265,262.51 4,827,177.61 7,438,084.90 694,696,840.52
49 12,265,262.51 4,776,040.78 7,489,221.73 687,207,618.79
50 12,265,262.51 4,724,552.38 7,540,710.13 679,666,908.66
51 12,265,262.51 4,672,710.00 7,592,552.51 672,074,356.14
52 12,265,262.51 4,620,511.20 7,644,751.31 664,429,604.83
53 12,265,262.51 4,567,953.53 7,697,308.98 656,732,295.85
54 12,265,262.51 4,515,034.53 7,750,227.98 648,982,067.88
55 12,265,262.51 4,461,751.72 7,803,510.79 641,178,557.08
56 12,265,262.51 4,408,102.58 7,857,159.93 633,321,397.15
57 12,265,262.51 4,354,084.61 7,911,177.90 625,410,219.25
58 12,265,262.51 4,299,695.26 7,965,567.25 617,444,652.00
59 12,265,262.51 4,244,931.98 8,020,330.53 609,424,321.47
60 12,265,262.51 4,189,792.21 8,075,470.30 601,348,851.17
61 12,265,262.51 4,134,273.35 8,130,989.16 593,217,862.01
62 12,265,262.51 4,078,372.80 8,186,889.71 585,030,972.30
63 12,265,262.51 4,022,087.93 8,243,174.58 576,787,797.73
64 12,265,262.51 3,965,416.11 8,299,846.40 568,487,951.33
65 12,265,262.51 3,908,354.67 8,356,907.84 560,131,043.48
66 12,265,262.51 3,850,900.92 8,414,361.59 551,716,681.90
67 12,265,262.51 3,793,052.19 8,472,210.32 543,244,471.57
68 12,265,262.51 3,734,805.74 8,530,456.77 534,714,014.81
69 12,265,262.51 3,676,158.85 8,589,103.66 526,124,911.15
70 12,265,262.51 3,617,108.76 8,648,153.75 517,476,757.40
71 12,265,262.51 3,557,652.71 8,707,609.80 508,769,147.60
72 12,265,262.51 3,497,787.89 8,767,474.62 500,001,672.98
73 12,265,262.51 3,437,511.50 8,827,751.01 491,173,921.97
74 12,265,262.51 3,376,820.71 8,888,441.80 482,285,480.17
75 12,265,262.51 3,315,712.68 8,949,549.83 473,335,930.34
76 12,265,262.51 3,254,184.52 9,011,077.99 464,324,852.35
77 12,265,262.51 3,192,233.36 9,073,029.15 455,251,823.20
78 12,265,262.51 3,129,856.28 9,135,406.23 446,116,416.98
79 12,265,262.51 3,067,050.37 9,198,212.14 436,918,204.83
80 12,265,262.51 3,003,812.66 9,261,449.85 427,656,754.98
81 12,265,262.51 2,940,140.19 9,325,122.32 418,331,632.66
82 12,265,262.51 2,876,029.97 9,389,232.54 408,942,400.13
83 12,265,262.51 2,811,479.00 9,453,783.51 399,488,616.62
84 12,265,262.51 2,746,484.24 9,518,778.27 389,969,838.35
85 12,265,262.51 2,681,042.64 9,584,219.87 380,385,618.47
86 12,265,262.51 2,615,151.13 9,650,111.38 370,735,507.09
87 12,265,262.51 2,548,806.61 9,716,455.90 361,019,051.19
88 12,265,262.51 2,482,005.98 9,783,256.53 351,235,794.66
89 12,265,262.51 2,414,746.09 9,850,516.42 341,385,278.24
90 12,265,262.51 2,347,023.79 9,918,238.72 331,467,039.52
91 12,265,262.51 2,278,835.90 9,986,426.61 321,480,612.90
92 12,265,262.51 2,210,179.21 10,055,083.30 311,425,529.61
93 12,265,262.51 2,141,050.52 10,124,211.99 301,301,317.61
94 12,265,262.51 2,071,446.56 10,193,815.95 291,107,501.66
95 12,265,262.51 2,001,364.07 10,263,898.44 280,843,603.23
96 12,265,262.51 1,930,799.77 10,334,462.74 270,509,140.49
97 12,265,262.51 1,859,750.34 10,405,512.17 260,103,628.32
98 12,265,262.51 1,788,212.44 10,477,050.07 249,626,578.25
99 12,265,262.51 1,716,182.73 10,549,079.78 239,077,498.47
100 12,265,262.51 1,643,657.80 10,621,604.71 228,455,893.76
101 12,265,262.51 1,570,634.27 10,694,628.24 217,761,265.52
102 12,265,262.51 1,497,108.70 10,768,153.81 206,993,111.71
103 12,265,262.51 1,423,077.64 10,842,184.87 196,150,926.84
104 12,265,262.51 1,348,537.62 10,916,724.89 185,234,201.96
105 12,265,262.51 1,273,485.14 10,991,777.37 174,242,424.58
106 12,265,262.51 1,197,916.67 11,067,345.84 163,175,078.74
107 12,265,262.51 1,121,828.67 11,143,433.84 152,031,644.90
108 12,265,262.51 1,045,217.56 11,220,044.95 140,811,599.95
109 12,265,262.51 968,079.75 11,297,182.76 129,514,417.19
110 12,265,262.51 890,411.62 11,374,850.89 118,139,566.30
111 12,265,262.51 812,209.52 11,453,052.99 106,686,513.30
112 12,265,262.51 733,469.78 11,531,792.73 95,154,720.57
113 12,265,262.51 654,188.70 11,611,073.81 83,543,646.77
114 12,265,262.51 574,362.57 11,690,899.94 71,852,746.83
115 12,265,262.51 493,987.63 11,771,274.88 60,081,471.95
116 12,265,262.51 413,060.12 11,852,202.39 48,229,269.56
117 12,265,262.51 331,576.23 11,933,686.28 36,295,583.28
118 12,265,262.51 249,532.14 12,015,730.37 24,279,852.91
119 12,265,262.51 166,923.99 12,098,338.52 12,181,514.38
120 12,265,262.30 83,747.91 12,181,514.38 0.00
Amortization Table

No. Monthly Payment Interest Amount Principal Balance


1 12,265,262.51 6,875,000.00 5,390,262.51 994,609,737.49
2 12,265,262.51 6,837,941.95 5,427,320.56 989,182,416.93
3 12,265,262.51 6,800,629.12 5,464,633.39 983,717,783.53
4 12,265,262.51 6,763,059.76 5,502,202.75 978,215,580.78
5 12,265,262.51 6,725,232.12 5,540,030.39 972,675,550.39
6 12,265,262.51 6,687,144.41 5,578,118.10 967,097,432.29
7 12,265,262.51 6,648,794.85 5,616,467.66 961,480,964.63
8 12,265,262.51 6,610,181.63 5,655,080.88 955,825,883.75
9 12,265,262.51 6,571,302.95 5,693,959.56 950,131,924.19
10 12,265,262.51 6,532,156.98 5,733,105.53 944,398,818.66
11 12,265,262.51 6,492,741.88 5,772,520.63 938,626,298.03
12 12,265,262.51 6,453,055.80 5,812,206.71 932,814,091.32
13 12,265,262.51 6,413,096.88 5,852,165.63 926,961,925.68
14 12,265,262.51 6,372,863.24 5,892,399.27 921,069,526.41
15 12,265,262.51 6,332,352.99 5,932,909.52 915,136,616.90
16 12,265,262.51 6,291,564.24 5,973,698.27 909,162,918.63
17 12,265,262.51 6,250,495.07 6,014,767.44 903,148,151.18
18 12,265,262.51 6,209,143.54 6,056,118.97 897,092,032.21
19 12,265,262.51 6,167,507.72 6,097,754.79 890,994,277.42
20 12,265,262.51 6,125,585.66 6,139,676.85 884,854,600.57
21 12,265,262.51 6,083,375.38 6,181,887.13 878,672,713.44
22 12,265,262.51 6,040,874.90 6,224,387.61 872,448,325.84
23 12,265,262.51 5,998,082.24 6,267,180.27 866,181,145.57
24 12,265,262.51 5,954,995.38 6,310,267.13 859,870,878.43
25 12,265,262.51 5,911,612.29 6,353,650.22 853,517,228.21
26 12,265,262.51 5,867,930.94 6,397,331.57 847,119,896.64
27 12,265,262.51 5,823,949.29 6,441,313.22 840,678,583.42
28 12,265,262.51 5,779,665.26 6,485,597.25 834,192,986.17
29 12,265,262.51 5,735,076.78 6,530,185.73 827,662,800.44
30 12,265,262.51 5,690,181.75 6,575,080.76 821,087,719.69
31 12,265,262.51 5,644,978.07 6,620,284.44 814,467,435.25
32 12,265,262.51 5,599,463.62 6,665,798.89 807,801,636.36
33 12,265,262.51 5,553,636.25 6,711,626.26 801,090,010.10
34 12,265,262.51 5,507,493.82 6,757,768.69 794,332,241.41
35 12,265,262.51 5,461,034.16 6,804,228.35 787,528,013.06
36 12,265,262.51 5,414,255.09 6,851,007.42 780,677,005.64
37 12,265,262.51 5,367,154.41 6,898,108.10 773,778,897.54
38 12,265,262.51 5,319,729.92 6,945,532.59 766,833,364.95
39 12,265,262.51 5,271,979.38 6,993,283.13 759,840,081.83
40 12,265,262.51 5,223,900.56 7,041,361.95 752,798,719.88
41 12,265,262.51 5,175,491.20 7,089,771.31 745,708,948.57
42 12,265,262.51 5,126,749.02 7,138,513.49 738,570,435.08
43 12,265,262.51 5,077,671.74 7,187,590.77 731,382,844.31
44 12,265,262.51 5,028,257.05 7,237,005.46 724,145,838.85
45 12,265,262.51 4,978,502.64 7,286,759.87 716,859,078.99
46 12,265,262.51 4,928,406.17 7,336,856.34 709,522,222.64
47 12,265,262.51 4,877,965.28 7,387,297.23 702,134,925.42
48 12,265,262.51 4,827,177.61 7,438,084.90 694,696,840.52
49 12,265,262.51 4,776,040.78 7,489,221.73 687,207,618.79
50 12,265,262.51 4,724,552.38 7,540,710.13 679,666,908.66
51 12,265,262.51 4,672,710.00 7,592,552.51 672,074,356.14
52 12,265,262.51 4,620,511.20 7,644,751.31 664,429,604.83
53 12,265,262.51 4,567,953.53 7,697,308.98 656,732,295.85
54 12,265,262.51 4,515,034.53 7,750,227.98 648,982,067.88
55 12,265,262.51 4,461,751.72 7,803,510.79 641,178,557.08
56 12,265,262.51 4,408,102.58 7,857,159.93 633,321,397.15
57 12,265,262.51 4,354,084.61 7,911,177.90 625,410,219.25
58 12,265,262.51 4,299,695.26 7,965,567.25 617,444,652.00
59 12,265,262.51 4,244,931.98 8,020,330.53 609,424,321.47
60 12,265,262.51 4,189,792.21 8,075,470.30 601,348,851.17
61 12,265,262.51 4,134,273.35 8,130,989.16 593,217,862.01
62 12,265,262.51 4,078,372.80 8,186,889.71 585,030,972.30
63 12,265,262.51 4,022,087.93 8,243,174.58 576,787,797.73
64 12,265,262.51 3,965,416.11 8,299,846.40 568,487,951.33
65 12,265,262.51 3,908,354.67 8,356,907.84 560,131,043.48
66 12,265,262.51 3,850,900.92 8,414,361.59 551,716,681.90
67 12,265,262.51 3,793,052.19 8,472,210.32 543,244,471.57
68 12,265,262.51 3,734,805.74 8,530,456.77 534,714,014.81
69 12,265,262.51 3,676,158.85 8,589,103.66 526,124,911.15
70 12,265,262.51 3,617,108.76 8,648,153.75 517,476,757.40
71 12,265,262.51 3,557,652.71 8,707,609.80 508,769,147.60
72 12,265,262.51 3,497,787.89 8,767,474.62 500,001,672.98
73 12,265,262.51 3,437,511.50 8,827,751.01 491,173,921.97
74 12,265,262.51 3,376,820.71 8,888,441.80 482,285,480.17
75 12,265,262.51 3,315,712.68 8,949,549.83 473,335,930.34
76 12,265,262.51 3,254,184.52 9,011,077.99 464,324,852.35
77 12,265,262.51 3,192,233.36 9,073,029.15 455,251,823.20
78 12,265,262.51 3,129,856.28 9,135,406.23 446,116,416.98
79 12,265,262.51 3,067,050.37 9,198,212.14 436,918,204.83
80 12,265,262.51 3,003,812.66 9,261,449.85 427,656,754.98
81 12,265,262.51 2,940,140.19 9,325,122.32 418,331,632.66
82 12,265,262.51 2,876,029.97 9,389,232.54 408,942,400.13
83 12,265,262.51 2,811,479.00 9,453,783.51 399,488,616.62
84 12,265,262.51 2,746,484.24 9,518,778.27 389,969,838.35
85 12,265,262.51 2,681,042.64 9,584,219.87 380,385,618.47
86 12,265,262.51 2,615,151.13 9,650,111.38 370,735,507.09
87 12,265,262.51 2,548,806.61 9,716,455.90 361,019,051.19
88 12,265,262.51 2,482,005.98 9,783,256.53 351,235,794.66
89 12,265,262.51 2,414,746.09 9,850,516.42 341,385,278.24
90 12,265,262.51 2,347,023.79 9,918,238.72 331,467,039.52
91 12,265,262.51 2,278,835.90 9,986,426.61 321,480,612.90
92 12,265,262.51 2,210,179.21 10,055,083.30 311,425,529.61
93 12,265,262.51 2,141,050.52 10,124,211.99 301,301,317.61
94 12,265,262.51 2,071,446.56 10,193,815.95 291,107,501.66
95 12,265,262.51 2,001,364.07 10,263,898.44 280,843,603.23
96 12,265,262.51 1,930,799.77 10,334,462.74 270,509,140.49
97 12,265,262.51 1,859,750.34 10,405,512.17 260,103,628.32
98 12,265,262.51 1,788,212.44 10,477,050.07 249,626,578.25
99 12,265,262.51 1,716,182.73 10,549,079.78 239,077,498.47
100 12,265,262.51 1,643,657.80 10,621,604.71 228,455,893.76
101 12,265,262.51 1,570,634.27 10,694,628.24 217,761,265.52
102 12,265,262.51 1,497,108.70 10,768,153.81 206,993,111.71
103 12,265,262.51 1,423,077.64 10,842,184.87 196,150,926.84
104 12,265,262.51 1,348,537.62 10,916,724.89 185,234,201.96
105 12,265,262.51 1,273,485.14 10,991,777.37 174,242,424.58
106 12,265,262.51 1,197,916.67 11,067,345.84 163,175,078.74
107 12,265,262.51 1,121,828.67 11,143,433.84 152,031,644.90
108 12,265,262.51 1,045,217.56 11,220,044.95 140,811,599.95
109 12,265,262.51 968,079.75 11,297,182.76 129,514,417.19
110 12,265,262.51 890,411.62 11,374,850.89 118,139,566.30
111 12,265,262.51 812,209.52 11,453,052.99 106,686,513.30
112 12,265,262.51 733,469.78 11,531,792.73 95,154,720.57
113 12,265,262.51 654,188.70 11,611,073.81 83,543,646.77
114 12,265,262.51 574,362.57 11,690,899.94 71,852,746.83
115 12,265,262.51 493,987.63 11,771,274.88 60,081,471.95
116 12,265,262.51 413,060.12 11,852,202.39 48,229,269.56
117 12,265,262.51 331,576.23 11,933,686.28 36,295,583.28
118 12,265,262.51 249,532.14 12,015,730.37 24,279,852.91
119 12,265,262.51 166,923.99 12,098,338.52 12,181,514.38
120 12,265,262.30 83,747.91 12,181,514.38 0.00

You might also like