Rp 105,578,498.00
06.07.2018 Group SH
Keterangan Kalkulasi Kredit Bunga Tetap/Flat
Jumlah Pinjaman Rp 10,000,000.00
Lama Pinjaman 6 Bulan
Bunga Pinjaman 6%
Angsuran Pokok/ Bulan Rp 1,666,666.67
Angsuran Bunga/Bulan Rp 100,000.00
Total Angsuran/Bulan Rp 1,766,666.67
Bulan Angsuran Bunga Angsuran Pokok Total Angsuran Sisa Pinjaman Tanggal Dibayar
0 Rp - Rp - Rp - Rp 10,600,000.02
1 Rp 100,000.00 Rp 1,666,666.67 Rp 1,766,666.67 Rp 8,833,333.35
2 Rp 100,000.00 Rp 1,666,666.67 Rp 1,766,666.67 Rp 7,066,666.68
3 Rp 100,000.00 Rp 1,666,666.67 Rp 1,766,666.67 Rp 5,300,000.01
4 Rp 100,000.00 Rp 1,666,666.67 Rp 1,766,666.67 Rp 3,533,333.34
5 Rp 100,000.00 Rp 1,666,666.67 Rp 1,766,666.67 Rp 1,766,666.67
6 Rp 100,000.00 Rp 1,666,666.67 Rp 1,766,666.67 Rp 0.00
Total Rp - Rp 10,000,000.02 Rp 10,600,000.02
Catatan Kuning Telah Dibayarkan
07.08.2018 Group SH
Keterangan Kalkulasi Kredit Bunga Tetap/Flat
Jumlah Pinjaman Rp 40,000,000.00
Lama Pinjaman 6 Bulan
Bunga Pinjaman 6%
Angsuran Pokok/ Bulan Rp 6,666,666.67
Angsuran Bunga/Bulan Rp 400,000.00
Total Angsuran/Bulan Rp 7,066,666.67
Bulan Angsuran Bunga Angsuran Pokok Total Angsuran Sisa Pinjaman Tanggal Dibayar
0 Rp - Rp 42,400,000.02
1 Rp 400,000.00 Rp 6,666,666.67 Rp 7,066,666.67 Rp 35,333,333.35
2 Rp 400,000.00 Rp 6,666,666.67 Rp 7,066,666.67 Rp 28,266,666.68
3 Rp 400,000.00 Rp 6,666,666.67 Rp 7,066,666.67 Rp 21,200,000.01
4 Rp 400,000.00 Rp 6,666,666.67 Rp 7,066,666.67 Rp 14,133,333.34
5 Rp 400,000.00 Rp 6,666,666.67 Rp 7,066,666.67 Rp 7,066,666.67
6 Rp 400,000.00 Rp 6,666,666.67 Rp 7,066,666.67 Rp -
Total Rp - Rp 42,400,000.02
Catatan Kuning Telah Dibayarkan
27.11.2018 Group SH
Keterangan Kalkulasi Kredit Bunga Tetap/Flat
Jumlah Pinjaman Rp 10,000,000.00
Lama Pinjaman 6 Bulan
Bunga Pinjaman 6%
Angsuran Pokok/ Bulan Rp 1,666,666.67
Angsuran Bunga/Bulan Rp 100,000.00
Total Angsuran/Bulan Rp 1,766,666.67
Bulan Angsuran Bunga Angsuran Pokok Total Angsuran Sisa Pinjaman Tanggal Dibayar
0 Rp - Rp 10,600,000.00
1 Rp 100,000.00 Rp 1,666,666.67 Rp 1,766,666.67 Rp 8,833,333.33
2 Rp 100,000.00 Rp 1,666,666.67 Rp 1,766,666.67 Rp 7,066,666.67
3 Rp 100,000.00 Rp 1,666,666.67 Rp 1,766,666.67 Rp 5,300,000.00
4 Rp 100,000.00 Rp 1,666,666.67 Rp 1,766,666.67 Rp 3,533,333.33
5 Rp 100,000.00 Rp 1,666,666.67 Rp 1,766,666.67 Rp 1,766,666.67
6 Rp 100,000.00 Rp 1,666,666.67 Rp 1,766,666.67 Rp -
Total Rp - Rp 10,600,000.00
Catatan Kuning Telah Dibayarkan
09.10.2018 SHCT
Keterangan Kalkulasi Kredit Bunga Tetap/Flat
Jumlah Pinjaman Rp 10,690,000.00
Lama Pinjaman 6 Bulan
Bunga Pinjaman 3.1%
Angsuran Pokok/ Bulan Rp 1,781,666.67
Angsuran Bunga/Bulan Rp 331,390.00
Total Angsuran/Bulan Rp 1,766,666.67
Bulan Angsuran Bunga Angsuran Pokok Total Angsuran Sisa Pinjaman Tanggal Dibayar
0 Rp - Rp - Rp - Rp 12,588,340.02
1 Rp 331,390.00 Rp 1,766,666.67 Rp 2,098,056.67 Rp 10,490,283.35
2 Rp 331,390.00 Rp 1,766,666.67 Rp 2,098,056.67 Rp 8,392,226.68
3 Rp 331,390.00 Rp 1,766,666.67 Rp 2,098,056.67 Rp 6,294,170.01
4 Rp 331,390.00 Rp 1,766,666.67 Rp 2,098,056.67 Rp 4,196,113.34
5 Rp 331,390.00 Rp 1,766,666.67 Rp 2,098,056.67 Rp 2,098,056.67
6 Rp 331,390.00 Rp 1,766,666.67 Rp 2,098,056.67 Rp -
Total Rp - Rp 10,600,000.02 Rp 12,588,340.02