Anda di halaman 1dari 8

Angs.

Ke Bulan Pokok Pinjaman Cicilan Pokok Cicilan Bunga


1 1-Sep-18 Rp 180,000,000.00 Rp 13,802,398.72 Rp 2,700,000.00
2 2-Oct-18 Rp 166,197,601.27687900 Rp 14,009,434.70 Rp 2,492,964.02
3 2-Nov-18 Rp 152,188,166.57291000 Rp 14,219,576.22 Rp 2,282,822.50
4 3-Dec-18 Rp 137,968,590.34838300 Rp 14,432,869.87 Rp 2,069,528.86
5 3-Jan-19 Rp 123,535,720.48048700 Rp 14,649,362.92 Rp 1,853,035.81
6 3-Feb-19 Rp 108,886,357.56457300 Rp 14,869,103.36 Rp 1,633,295.36
7 6-Mar-19 Rp 94,017,254.20492050 Rp 15,092,139.91 Rp 1,410,258.81
8 6-Apr-19 Rp 78,925,114.29487300 Rp 15,318,522.01 Rp 1,183,876.71
9 7-May-19 Rp 63,606,592.28617480 Rp 15,548,299.84 Rp 954,098.88
10 7-Jun-19 Rp 48,058,292.44734620 Rp 15,781,524.34 Rp 720,874.39
11 8-Jul-19 Rp 32,276,768.11093500 Rp 16,018,247.20 Rp 484,151.52
12 8-Aug-19 Rp 16,258,520.90947770 Rp 16,258,520.91 Rp 243,877.81
Angsuran per Bulan Sisa Pinjaman
Rp 16,502,398.72 Rp 166,197,601.28
Rp 16,502,398.72 Rp 152,188,166.57
Rp 16,502,398.72 Rp 137,968,590.35
Rp 16,502,398.72 Rp 123,535,720.48
Rp 16,502,398.72 Rp 108,886,357.56
Rp 16,502,398.72 Rp 94,017,254.20
Rp 16,502,398.72 Rp 78,925,114.29
Rp 16,502,398.72 Rp 63,606,592.29
Rp 16,502,398.72 Rp 48,058,292.45
Rp 16,502,398.72 Rp 32,276,768.11
Rp 16,502,398.72 Rp 16,258,520.91
Rp 16,502,398.72 -Rp 0.00
Angs. Ke Bulan Pokok Pinjaman Cicilan Pokok Cicilan Bunga
1 01/Sep/18 Rp 180,000,000.00 Rp 13,558,520.91 Rp 2,700,000.00
2 02/Oct/18 Rp 166,441,479.09052100 Rp 13,761,898.72 Rp 2,496,622.19
3 02/Nov/18 Rp 152,679,580.36740000 Rp 13,968,327.20 Rp 2,290,193.71
4 03/Dec/18 Rp 138,711,253.16343100 Rp 14,177,852.11 Rp 2,080,668.80
5 03/Jan/19 Rp 124,533,401.05140400 Rp 14,390,519.89 Rp 1,868,001.02
6 03/Feb/19 Rp 110,142,881.15769600 Rp 14,606,377.69 Rp 1,652,143.22
7 06/Mar/19 Rp 95,536,503.46558210 Rp 14,825,473.36 Rp 1,433,047.55
8 06/Apr/19 Rp 80,711,030.10808670 Rp 15,047,855.46 Rp 1,210,665.45
9 07/May/19 Rp 65,663,174.65022890 Rp 15,273,573.29 Rp 984,947.62
10 07/Jun/19 Rp 50,389,601.36050320 Rp 15,502,676.89 Rp 755,844.02
11 08/Jul/19 Rp 34,886,924.47143170 Rp 15,735,217.04 Rp 523,303.87
12 08/Aug/19 Rp 19,151,707.42902400 Rp 15,971,245.30 Rp 287,275.61
Angsuran per Bulan Sisa Pinjaman
Rp 16,258,520.91 Rp 166,441,479.09
Rp 16,258,520.91 Rp 152,679,580.37
Rp 16,258,520.91 Rp 138,711,253.16
Rp 16,258,520.91 Rp 124,533,401.05
Rp 16,258,520.91 Rp 110,142,881.16
Rp 16,258,520.91 Rp 95,536,503.47
Rp 16,258,520.91 Rp 80,711,030.11
Rp 16,258,520.91 Rp 65,663,174.65
Rp 16,258,520.91 Rp 50,389,601.36
Rp 16,258,520.91 Rp 34,886,924.47
Rp 16,258,520.91 Rp 19,151,707.43
Rp 16,258,520.91 Rp 3,180,462.13
Angs. Ke Bulan Pokok Pinjaman Cicilan Pokok Cicilan Bunga
1 1-Sep-18 Rp 180,000,000.00 Rp 15,000,000.00 Rp 2,700,000.00
2 2-Oct-18 Rp 165,000,000.00 Rp 15,000,000.00 Rp 2,475,000.00
3 2-Nov-18 Rp 150,000,000.00 Rp 15,000,000.00 Rp 2,250,000.00
4 3-Dec-18 Rp 135,000,000.00 Rp 15,000,000.00 Rp 2,025,000.00
5 3-Jan-19 Rp 120,000,000.00 Rp 15,000,000.00 Rp 1,800,000.00
6 3-Feb-19 Rp 105,000,000.00 Rp 15,000,000.00 Rp 1,575,000.00
7 6-Mar-19 Rp 90,000,000.00 Rp 15,000,000.00 Rp 1,350,000.00
8 6-Apr-19 Rp 75,000,000.00 Rp 15,000,000.00 Rp 1,125,000.00
9 7-May-19 Rp 60,000,000.00 Rp 15,000,000.00 Rp 900,000.00
10 7-Jun-19 Rp 45,000,000.00 Rp 15,000,000.00 Rp 675,000.00
11 8-Jul-19 Rp 30,000,000.00 Rp 15,000,000.00 Rp 450,000.00
12 8-Aug-19 Rp 15,000,000.00 Rp 15,000,000.00 Rp 225,000.00
Angsuran per Bulan Sisa Pinjaman
Rp 17,700,000.00 Rp 165,000,000.00
Rp 17,475,000.00 Rp 150,000,000.00
Rp 17,250,000.00 Rp 135,000,000.00
Rp 17,025,000.00 Rp 120,000,000.00
Rp 16,800,000.00 Rp 105,000,000.00
Rp 16,575,000.00 Rp 90,000,000.00
Rp 16,350,000.00 Rp 75,000,000.00
Rp 16,125,000.00 Rp 60,000,000.00
Rp 15,900,000.00 Rp 45,000,000.00
Rp 15,675,000.00 Rp 30,000,000.00
Rp 15,450,000.00 Rp 15,000,000.00
Rp 15,225,000.00 Rp -
Angs. Ke Bulan Pokok Pinjaman Cicilan Pokok Cicilan Bunga
1 1-Sep-18 Rp 180,000,000.00 Rp 15,000,000.00 Rp 2,700,000.00
2 2-Oct-18 Rp 165,000,000.00 Rp 15,000,000.00 Rp 2,700,000.00
3 2-Nov-18 Rp 150,000,000.00 Rp 15,000,000.00 Rp 2,700,000.00
4 3-Dec-18 Rp 135,000,000.00 Rp 15,000,000.00 Rp 2,700,000.00
5 3-Jan-19 Rp 120,000,000.00 Rp 15,000,000.00 Rp 2,700,000.00
6 3-Feb-19 Rp 105,000,000.00 Rp 15,000,000.00 Rp 2,700,000.00
7 6-Mar-19 Rp 90,000,000.00 Rp 15,000,000.00 Rp 2,700,000.00
8 6-Apr-19 Rp 75,000,000.00 Rp 15,000,000.00 Rp 2,700,000.00
9 7-May-19 Rp 60,000,000.00 Rp 15,000,000.00 Rp 2,700,000.00
10 7-Jun-19 Rp 45,000,000.00 Rp 15,000,000.00 Rp 2,700,000.00
11 8-Jul-19 Rp 30,000,000.00 Rp 15,000,000.00 Rp 2,700,000.00
12 8-Aug-19 Rp 15,000,000.00 Rp 15,000,000.00 Rp 2,700,000.00
Angsuran per Bulan Sisa Pinjaman
Rp 182,700,000.00 Rp 165,000,000.00
Rp 182,700,000.00 Rp 150,000,000.00
Rp 182,700,000.00 Rp 135,000,000.00
Rp 182,700,000.00 Rp 120,000,000.00
Rp 182,700,000.00 Rp 105,000,000.00
Rp 182,700,000.00 Rp 90,000,000.00
Rp 182,700,000.00 Rp 75,000,000.00
Rp 182,700,000.00 Rp 60,000,000.00
Rp 182,700,000.00 Rp 45,000,000.00
Rp 182,700,000.00 Rp 30,000,000.00
Rp 182,700,000.00 Rp 15,000,000.00
Rp 182,700,000.00 Rp -

Anda mungkin juga menyukai