ANGSURAN PINJAMAN BUNGA TETAP

POKOK PINJAMAN
JANGKA WAKTU PINJAMAN
BUNGA PINJAMAN PER TAHUN
BUNGA ANGSURAN PERTAMA

TABEL ANGSURAN PINJAMAN

NO BULAN POKOK PINJAMAN CICILAN POKOK PINJAMAN
1 Sep-19 Rp 300,000,000 Rp 8,333,333
2 Oct-19 Rp 291,666,667 Rp 8,333,333
3 Nov-19 Rp 283,333,333 Rp 8,333,333
4 Dec-19 Rp 275,000,000 Rp 8,333,333
5 Jan-20 Rp 266,666,667 Rp 8,333,333
6 Feb-20 Rp 258,333,333 Rp 8,333,333
7 Mar-20 Rp 250,000,000 Rp 8,333,333
8 Apr-20 Rp 241,666,667 Rp 8,333,333
9 May-20 Rp 233,333,333 Rp 8,333,333
10 Jun-20 Rp 225,000,000 Rp 8,333,333
11 Jul-20 Rp 216,666,667 Rp 8,333,333
12 Aug-20 Rp 208,333,333 Rp 8,333,333
13 Sep-20 Rp 200,000,000 Rp 8,333,333
14 Oct-20 Rp 191,666,667 Rp 8,333,333
15 Nov-20 Rp 183,333,333 Rp 8,333,333
16 Dec-20 Rp 175,000,000 Rp 8,333,333
17 Jan-21 Rp 166,666,667 Rp 8,333,333
18 Feb-21 Rp 158,333,333 Rp 8,333,333
19 Mar-21 Rp 150,000,000 Rp 8,333,333
20 Apr-21 Rp 141,666,667 Rp 8,333,333
21 May-21 Rp 133,333,333 Rp 8,333,333
22 Jun-21 Rp 125,000,000 Rp 8,333,333
23 Jul-21 Rp 116,666,667 Rp 8,333,333
24 Aug-21 Rp 108,333,333 Rp 8,333,333
25 Sep-21 Rp 100,000,000 Rp 8,333,333
26 Oct-21 Rp 91,666,667 Rp 8,333,333
27 Nov-21 Rp 83,333,333 Rp 8,333,333
28 Dec-21 Rp 75,000,000 Rp 8,333,333
29 Jan-22 Rp 66,666,667 Rp 8,333,333
30 Feb-22 Rp 58,333,333 Rp 8,333,333
31 Mar-22 Rp 50,000,000 Rp 8,333,333
32 Apr-22 Rp 41,666,667 Rp 8,333,333
33 May-22 Rp 33,333,333 Rp 8,333,333
34 Jun-22 Rp 25,000,000 Rp 8,333,333
35 Jul-22 Rp 16,666,667 Rp 8,333,333
36 Aug-22 Rp 8,333,333 Rp 8,333,333
Rp 300,000,000 OTR Rp 400,000,000
36 BULAN DP Rp 100,000,000
4.00% BUNGA/THN 4%
Sep-19 TENOR 3 TAHUN
CICILAN 1 Sep-19

BUNGA ANGSURAN SALDO POKOK PINJAMAN

Rp 1,000,000 Rp 9,333,333 Rp 291,666,667
Rp 1,000,000 Rp 9,333,333 Rp 283,333,333
Rp 1,000,000 Rp 9,333,333 Rp 275,000,000
Rp 1,000,000 Rp 9,333,333 Rp 266,666,667
Rp 1,000,000 Rp 9,333,333 Rp 258,333,333
Rp 1,000,000 Rp 9,333,333 Rp 250,000,000
Rp 1,000,000 Rp 9,333,333 Rp 241,666,667
Rp 1,000,000 Rp 9,333,333 Rp 233,333,333
Rp 1,000,000 Rp 9,333,333 Rp 225,000,000
Rp 1,000,000 Rp 9,333,333 Rp 216,666,667
Rp 1,000,000 Rp 9,333,333 Rp 208,333,333
Rp 1,000,000 Rp 9,333,333 Rp 200,000,000
Rp 1,000,000 Rp 9,333,333 Rp 191,666,667
Rp 1,000,000 Rp 9,333,333 Rp 183,333,333
Rp 1,000,000 Rp 9,333,333 Rp 175,000,000
Rp 1,000,000 Rp 9,333,333 Rp 166,666,667
Rp 1,000,000 Rp 9,333,333 Rp 158,333,333
Rp 1,000,000 Rp 9,333,333 Rp 150,000,000
Rp 1,000,000 Rp 9,333,333 Rp 141,666,667
Rp 1,000,000 Rp 9,333,333 Rp 133,333,333
Rp 1,000,000 Rp 9,333,333 Rp 125,000,000
Rp 1,000,000 Rp 9,333,333 Rp 116,666,667
Rp 1,000,000 Rp 9,333,333 Rp 108,333,333
Rp 1,000,000 Rp 9,333,333 Rp 100,000,000
Rp 1,000,000 Rp 9,333,333 Rp 91,666,667
Rp 1,000,000 Rp 9,333,333 Rp 83,333,333
Rp 1,000,000 Rp 9,333,333 Rp 75,000,000
Rp 1,000,000 Rp 9,333,333 Rp 66,666,667
Rp 1,000,000 Rp 9,333,333 Rp 58,333,333
Rp 1,000,000 Rp 9,333,333 Rp 50,000,000
Rp 1,000,000 Rp 9,333,333 Rp 41,666,667
Rp 1,000,000 Rp 9,333,333 Rp 33,333,333
Rp 1,000,000 Rp 9,333,333 Rp 25,000,000
Rp 1,000,000 Rp 9,333,333 Rp 16,666,667
Rp 1,000,000 Rp 9,333,333 Rp 8,333,333
Rp 1,000,000 Rp 9,333,333 Rp (0)
ANGSURAN PINJAMAN BUNGA TETAP

POKOK PINJAMAN
JANGKA WAKTU PINJAMAN
BUNGA PINJAMAN PER BULAN
BUNGA ANGSURAN PERTAMA

TABEL ANGSURAN PINJAMAN

NO BULAN POKOK PINJAMAN CICILAN POKOK PINJAMAN
1 Oct-19 Rp 300,000,000 Rp 10,000,000
2 Nov-19 Rp 290,000,000 Rp 10,000,000
3 Dec-19 Rp 280,000,000 Rp 10,000,000
4 Jan-20 Rp 270,000,000 Rp 10,000,000
5 Feb-20 Rp 260,000,000 Rp 10,000,000
6 Mar-20 Rp 250,000,000 Rp 10,000,000
7 Apr-20 Rp 240,000,000 Rp 10,000,000
8 May-20 Rp 230,000,000 Rp 10,000,000
9 Jun-20 Rp 220,000,000 Rp 10,000,000
10 Jul-20 Rp 210,000,000 Rp 10,000,000
11 Aug-20 Rp 200,000,000 Rp 10,000,000
12 Sep-20 Rp 190,000,000 Rp 10,000,000
13 Oct-20 Rp 180,000,000 Rp 10,000,000
14 Nov-20 Rp 170,000,000 Rp 10,000,000
15 Dec-20 Rp 160,000,000 Rp 10,000,000
16 Jan-21 Rp 150,000,000 Rp 10,000,000
17 Feb-21 Rp 140,000,000 Rp 10,000,000
18 Mar-21 Rp 130,000,000 Rp 10,000,000
19 Apr-21 Rp 120,000,000 Rp 10,000,000
20 May-21 Rp 110,000,000 Rp 10,000,000
21 Jun-21 Rp 100,000,000 Rp 10,000,000
22 Jul-21 Rp 90,000,000 Rp 10,000,000
23 Aug-21 Rp 80,000,000 Rp 10,000,000
24 Sep-21 Rp 70,000,000 Rp 10,000,000
25 Oct-21 Rp 60,000,000 Rp 10,000,000
26 Nov-21 Rp 50,000,000 Rp 10,000,000
27 Dec-21 Rp 40,000,000 Rp 10,000,000
28 Jan-22 Rp 30,000,000 Rp 10,000,000
29 Feb-22 Rp 20,000,000 Rp 10,000,000
30 Mar-22 Rp 10,000,000 Rp 10,000,000
Rp 300,000,000 OTR Rp 400,000,000
30 BULAN DP Rp 100,000,000
2.00% BUNGA/THN 2%
Oct-19 TENOR 30 BULAN
CICILAN 1 Oct-19

BUNGA ANGSURAN SALDO POKOK PINJAMAN

Rp 6,000,000 Rp 16,000,000 Rp 290,000,000
Rp 6,000,000 Rp 16,000,000 Rp 280,000,000
Rp 6,000,000 Rp 16,000,000 Rp 270,000,000
Rp 6,000,000 Rp 16,000,000 Rp 260,000,000
Rp 6,000,000 Rp 16,000,000 Rp 250,000,000
Rp 6,000,000 Rp 16,000,000 Rp 240,000,000
Rp 6,000,000 Rp 16,000,000 Rp 230,000,000
Rp 6,000,000 Rp 16,000,000 Rp 220,000,000
Rp 6,000,000 Rp 16,000,000 Rp 210,000,000
Rp 6,000,000 Rp 16,000,000 Rp 200,000,000
Rp 6,000,000 Rp 16,000,000 Rp 190,000,000
Rp 6,000,000 Rp 16,000,000 Rp 180,000,000
Rp 6,000,000 Rp 16,000,000 Rp 170,000,000
Rp 6,000,000 Rp 16,000,000 Rp 160,000,000
Rp 6,000,000 Rp 16,000,000 Rp 150,000,000
Rp 6,000,000 Rp 16,000,000 Rp 140,000,000
Rp 6,000,000 Rp 16,000,000 Rp 130,000,000
Rp 6,000,000 Rp 16,000,000 Rp 120,000,000
Rp 6,000,000 Rp 16,000,000 Rp 110,000,000
Rp 6,000,000 Rp 16,000,000 Rp 100,000,000
Rp 6,000,000 Rp 16,000,000 Rp 90,000,000
Rp 6,000,000 Rp 16,000,000 Rp 80,000,000
Rp 6,000,000 Rp 16,000,000 Rp 70,000,000
Rp 6,000,000 Rp 16,000,000 Rp 60,000,000
Rp 6,000,000 Rp 16,000,000 Rp 50,000,000
Rp 6,000,000 Rp 16,000,000 Rp 40,000,000
Rp 6,000,000 Rp 16,000,000 Rp 30,000,000
Rp 6,000,000 Rp 16,000,000 Rp 20,000,000
Rp 6,000,000 Rp 16,000,000 Rp 10,000,000
Rp 6,000,000 Rp 16,000,000 Rp -
ANGSURAN PINJAMAN BUNGA TETAP

POKOK PINJAMAN
JANGKA WAKTU PINJAMAN
BUNGA PINJAMAN PER TAHUN
BUNGA ANGSURAN PERTAMA

TABEL ANGSURAN PINJAMAN

NO BULAN POKOK PINJAMAN CICILAN POKOK PINJAMAN
1 Sep-19 Rp 300,000,000 Rp 8,333,333
2 Oct-19 Rp 291,666,667 Rp 8,333,333
3 Nov-19 Rp 283,333,333 Rp 8,333,333
4 Dec-19 Rp 275,000,000 Rp 8,333,333
5 Jan-20 Rp 266,666,667 Rp 8,333,333
6 Feb-20 Rp 258,333,333 Rp 8,333,333
7 Mar-20 Rp 250,000,000 Rp 8,333,333
8 Apr-20 Rp 241,666,667 Rp 8,333,333
9 May-20 Rp 233,333,333 Rp 8,333,333
10 Jun-20 Rp 225,000,000 Rp 8,333,333
11 Jul-20 Rp 216,666,667 Rp 8,333,333
12 Aug-20 Rp 208,333,333 Rp 8,333,333
13 Sep-20 Rp 200,000,000 Rp 8,333,333
14 Oct-20 Rp 191,666,667 Rp 8,333,333
15 Nov-20 Rp 183,333,333 Rp 8,333,333
16 Dec-20 Rp 175,000,000 Rp 8,333,333
17 Jan-21 Rp 166,666,667 Rp 8,333,333
18 Feb-21 Rp 158,333,333 Rp 8,333,333
19 Mar-21 Rp 150,000,000 Rp 8,333,333
20 Apr-21 Rp 141,666,667 Rp 8,333,333
21 May-21 Rp 133,333,333 Rp 8,333,333
22 Jun-21 Rp 125,000,000 Rp 8,333,333
23 Jul-21 Rp 116,666,667 Rp 8,333,333
24 Aug-21 Rp 108,333,333 Rp 8,333,333
25 Sep-21 Rp 100,000,000 Rp 8,333,333
26 Oct-21 Rp 91,666,667 Rp 8,333,333
27 Nov-21 Rp 83,333,333 Rp 8,333,333
28 Dec-21 Rp 75,000,000 Rp 8,333,333
29 Jan-22 Rp 66,666,667 Rp 8,333,333
30 Feb-22 Rp 58,333,333 Rp 8,333,333
31 Mar-22 Rp 50,000,000 Rp 8,333,333
32 Apr-22 Rp 41,666,667 Rp 8,333,333
33 May-22 Rp 33,333,333 Rp 8,333,333
34 Jun-22 Rp 25,000,000 Rp 8,333,333
35 Jul-22 Rp 16,666,667 Rp 8,333,333
36 Aug-22 Rp 8,333,333 Rp 8,333,333
Rp 300,000,000 OTR Rp 400,000,000
36 BULAN DP Rp 100,000,000
4.00% BUNGA/THN 4%
Sep-19 TENOR 3 TAHUN
CICILAN 1 Sep-19

BUNGA ANGSURAN SALDO POKOK PINJAMAN

Rp 1,000,000 Rp 9,333,333 Rp 291,666,667
Rp 972,222 Rp 9,305,556 Rp 283,333,333
Rp 944,444 Rp 9,277,778 Rp 275,000,000
Rp 916,667 Rp 9,250,000 Rp 266,666,667
Rp 888,889 Rp 9,222,222 Rp 258,333,333
Rp 861,111 Rp 9,194,444 Rp 250,000,000
Rp 833,333 Rp 9,166,667 Rp 241,666,667
Rp 805,556 Rp 9,138,889 Rp 233,333,333
Rp 777,778 Rp 9,111,111 Rp 225,000,000
Rp 750,000 Rp 9,083,333 Rp 216,666,667
Rp 722,222 Rp 9,055,556 Rp 208,333,333
Rp 694,444 Rp 9,027,778 Rp 200,000,000
Rp 666,667 Rp 9,000,000 Rp 191,666,667
Rp 638,889 Rp 8,972,222 Rp 183,333,333
Rp 611,111 Rp 8,944,444 Rp 175,000,000
Rp 583,333 Rp 8,916,667 Rp 166,666,667
Rp 555,556 Rp 8,888,889 Rp 158,333,333
Rp 527,778 Rp 8,861,111 Rp 150,000,000
Rp 500,000 Rp 8,833,333 Rp 141,666,667
Rp 472,222 Rp 8,805,556 Rp 133,333,333
Rp 444,444 Rp 8,777,778 Rp 125,000,000
Rp 416,667 Rp 8,750,000 Rp 116,666,667
Rp 388,889 Rp 8,722,222 Rp 108,333,333
Rp 361,111 Rp 8,694,444 Rp 100,000,000
Rp 333,333 Rp 8,666,667 Rp 91,666,667
Rp 305,556 Rp 8,638,889 Rp 83,333,333
Rp 277,778 Rp 8,611,111 Rp 75,000,000
Rp 250,000 Rp 8,583,333 Rp 66,666,667
Rp 222,222 Rp 8,555,556 Rp 58,333,333
Rp 194,444 Rp 8,527,778 Rp 50,000,000
Rp 166,667 Rp 8,500,000 Rp 41,666,667
Rp 138,889 Rp 8,472,222 Rp 33,333,333
Rp 111,111 Rp 8,444,444 Rp 25,000,000
Rp 83,333 Rp 8,416,667 Rp 16,666,667
Rp 55,556 Rp 8,388,889 Rp 8,333,333
Rp 27,778 Rp 8,361,111 Rp (0)