NAMA DEBITUR : CV.

GRAHA PUTRA CIMAHI

Fasilitas Kredit : KMK Investasi
Plafond : Rp 3.200.000.000
Jangka Waktu : 120 bulan
Bunga Efektif : 10,67% Annuitas
Tanggal Jatuh Tempo : 23 Setiap Bulan
Tanggal Pencairan : 25 Maret 2021

Biaya Administrasi : Rp 1.000.000

Biaya Provisi : Rp 24.000.000
Biaya Notaris : Rp 28.000.000
Biaya Asuransi Kebakaran : Rp 3.000.000
TOTAL BIAYA Rp 56.000.000

TABEL ANGSURAN PINJAMAN KOMERSIAL

BULAN CICILAN POKOK ANGSURAN PER POKOK

BULAN BUNGA
KE PINJAMAN BULAN PINJAMAN
1 23 April 2021 17.078.253 28.627.792 45.706.045 3.182.921.747
2 23 Mei 2021 17.232.275 28.473.770 45.706.045 3.165.689.472
3 23 Juni 2021 17.387.686 28.318.359 45.706.045 3.148.301.786
4 23 Juli 2021 17.544.500 28.161.544 45.706.045 3.130.757.286
5 23 Agustus 2021 17.702.730 28.003.315 45.706.045 3.113.054.556
6 23 September 2021 17.862.388 27.843.657 45.706.045 3.095.192.168
7 23 Oktober 2021 18.023.487 27.682.558 45.706.045 3.077.168.680
8 23 Nopember 2021 18.186.040 27.520.004 45.706.045 3.058.982.640
9 23 Desember 2021 18.350.061 27.355.984 45.706.045 3.040.632.579
10 23 Januari 2022 18.515.562 27.190.483 45.706.045 3.022.117.017
11 23 Februari 2022 18.682.557 27.023.488 45.706.045 3.003.434.460
12 23 Maret 2022 18.851.059 26.854.985 45.706.045 2.984.583.401
13 23 April 2022 19.021.083 26.684.962 45.706.045 2.965.562.318
14 23 Mei 2022 19.192.641 26.513.404 45.706.045 2.946.369.677
15 23 Juni 2022 19.365.748 26.340.297 45.706.045 2.927.003.929
16 23 Juli 2022 19.540.417 26.165.628 45.706.045 2.907.463.512
17 23 Agustus 2022 19.716.663 25.989.381 45.706.045 2.887.746.849
18 23 September 2022 19.894.501 25.811.544 45.706.045 2.867.852.348
19 23 Oktober 2022 20.073.943 25.632.102 45.706.045 2.847.778.405
20 23 Nopember 2022 20.255.005 25.451.039 45.706.045 2.827.523.400
21 23 Desember 2022 20.437.702 25.268.342 45.706.045 2.807.085.697
22 23 Januari 2023 20.622.049 25.083.996 45.706.045 2.786.463.649
23 23 Februari 2023 20.808.059 24.897.986 45.706.045 2.765.655.590
24 23 Maret 2023 20.995.749 24.710.296 45.706.045 2.744.659.841
25 23 April 2023 21.185.132 24.520.912 45.706.045 2.723.474.709
26 23 Mei 2023 21.376.226 24.329.819 45.706.045 2.702.098.483
27 23 Juni 2023 21.569.045 24.137.000 45.706.045 2.680.529.438
28 23 Juli 2023 21.763.604 23.942.440 45.706.045 2.658.765.834
29 23 Agustus 2023 21.959.920 23.746.124 45.706.045 2.636.805.913
30 23 September 2023 22.158.009 23.548.036 45.706.045 2.614.647.904
31 23 Oktober 2023 22.357.885 23.348.159 45.706.045 2.592.290.019
32 23 Nopember 2023 22.559.566 23.146.478 45.706.045 2.569.730.453
33 23 Desember 2023 22.763.068 22.942.976 45.706.045 2.546.967.384
34 23 Januari 2024 22.968.408 22.737.637 45.706.045 2.523.998.977
35 23 Februari 2024 23.175.601 22.530.444 45.706.045 2.500.823.376
36 23 Maret 2024 23.384.664 22.321.380 45.706.045 2.477.438.711
37 23 April 2024 23.595.616 22.110.429 45.706.045 2.453.843.096
38 23 Mei 2024 23.808.471 21.897.573 45.706.045 2.430.034.624
39 23 Juni 2024 24.023.249 21.682.796 45.706.045 2.406.011.375
40 23 Juli 2024 24.239.966 21.466.079 45.706.045 2.381.771.410
41 23 Agustus 2024 24.458.639 21.247.406 45.706.045 2.357.312.771
42 23 September 2024 24.679.287 21.026.758 45.706.045 2.332.633.484
43 23 Oktober 2024 24.901.927 20.804.118 45.706.045 2.307.731.557
44 23 Nopember 2024 25.126.577 20.579.468 45.706.045 2.282.604.980
45 23 Desember 2024 25.353.255 20.352.789 45.706.045 2.257.251.725
46 23 Januari 2025 25.581.981 20.124.064 45.706.045 2.231.669.744
47 23 Februari 2025 25.812.771 19.893.274 45.706.045 2.205.856.973
48 23 Maret 2025 26.045.645 19.660.400 45.706.045 2.179.811.328
49 23 April 2025 26.280.622 19.425.423 45.706.045 2.153.530.706
50 23 Mei 2025 26.517.721 19.188.324 45.706.045 2.127.012.985
51 23 Juni 2025 26.756.960 18.949.085 45.706.045 2.100.256.024
52 23 Juli 2025 26.998.360 18.707.685 45.706.045 2.073.257.664
53 23 Agustus 2025 27.241.939 18.464.105 45.706.045 2.046.015.725
54 23 September 2025 27.487.718 18.218.327 45.706.045 2.018.528.007
55 23 Oktober 2025 27.735.716 17.970.328 45.706.045 1.990.792.290
56 23 Nopember 2025 27.985.954 17.720.091 45.706.045 1.962.806.336
57 23 Desember 2025 28.238.451 17.467.594 45.706.045 1.934.567.885
58 23 Januari 2026 28.493.228 17.212.816 45.706.045 1.906.074.657
59 23 Februari 2026 28.750.306 16.955.739 45.706.045 1.877.324.350
60 23 Maret 2026 29.009.705 16.696.339 45.706.045 1.848.314.645
61 23 April 2026 23.448.726 16.434.598 39.883.324 1.824.865.919
62 23 Mei 2026 23.657.225 16.226.099 39.883.324 1.801.208.694
63 23 Juni 2026 23.867.577 16.015.747 39.883.324 1.777.341.117
64 23 Juli 2026 24.079.799 15.803.525 39.883.324 1.753.261.318
65 23 Agustus 2026 24.293.909 15.589.415 39.883.324 1.728.967.410
66 23 September 2026 24.509.922 15.373.402 39.883.324 1.704.457.487
67 23 Oktober 2026 24.727.856 15.155.468 39.883.324 1.679.729.631
68 23 Nopember 2026 24.947.728 14.935.596 39.883.324 1.654.781.903
69 23 Desember 2026 25.169.555 14.713.769 39.883.324 1.629.612.348
70 23 Januari 2027 25.393.354 14.489.970 39.883.324 1.604.218.994
71 23 Februari 2027 25.619.143 14.264.181 39.883.324 1.578.599.851
72 23 Maret 2027 25.846.940 14.036.384 39.883.324 1.552.752.911
73 23 April 2027 26.076.763 13.806.561 39.883.324 1.526.676.148
74 23 Mei 2027 26.308.629 13.574.695 39.883.324 1.500.367.519
75 23 Juni 2027 26.542.556 13.340.768 39.883.324 1.473.824.963
76 23 Juli 2027 26.778.564 13.104.760 39.883.324 1.447.046.400
77 23 Agustus 2027 27.016.670 12.866.654 39.883.324 1.420.029.730
78 23 September 2027 27.256.893 12.626.431 39.883.324 1.392.772.837
79 23 Oktober 2027 27.499.252 12.384.072 39.883.324 1.365.273.585
80 23 Nopember 2027 27.743.766 12.139.558 39.883.324 1.337.529.818
81 23 Desember 2027 27.990.455 11.892.869 39.883.324 1.309.539.364
82 23 Januari 2028 28.239.336 11.643.987 39.883.324 1.281.300.027
83 23 Februari 2028 28.490.431 11.392.893 39.883.324 1.252.809.596
84 23 Maret 2028 28.743.759 11.139.565 39.883.324 1.224.065.837
85 23 April 2028 28.999.339 10.883.985 39.883.324 1.195.066.499
86 23 Mei 2028 29.257.191 10.626.133 39.883.324 1.165.809.308
87 23 Juni 2028 29.517.336 10.365.988 39.883.324 1.136.291.971
 88 23 Juli 2028 29.779.795 10.103.529 39.883.324 1.106.512.177
89 23 Agustus 2028 30.044.587 9.838.737 39.883.324 1.076.467.590
90 23 September 2028 30.311.733 9.571.591 39.883.324 1.046.155.857
91 23 Oktober 2028 30.581.255 9.302.069 39.883.324 1.015.574.603
92 23 Nopember 2028 30.853.173 9.030.151 39.883.324 984.721.430
93 23 Desember 2028 31.127.509 8.755.815 39.883.324 953.593.920
94 23 Januari 2029 31.404.285 8.479.039 39.883.324 922.189.636
95 23 Februari 2029 31.683.521 8.199.803 39.883.324 890.506.114
96 23 Maret 2029 31.965.240 7.918.084 39.883.324 858.540.874
97 23 April 2029 32.249.465 7.633.859 39.883.324 826.291.409
98 23 Mei 2029 32.536.216 7.347.108 39.883.324 793.755.193
99 23 Juni 2029 32.825.517 7.057.807 39.883.324 760.929.676
100 23 Juli 2029 33.117.391 6.765.933 39.883.324 727.812.285
101 23 Agustus 2029 33.411.860 6.471.464 39.883.324 694.400.425
102 23 September 2029 33.708.947 6.174.377 39.883.324 660.691.478
103 23 Oktober 2029 34.008.676 5.874.648 39.883.324 626.682.803
104 23 Nopember 2029 34.311.069 5.572.255 39.883.324 592.371.733
105 23 Desember 2029 34.616.152 5.267.172 39.883.324 557.755.581
106 23 Januari 2030 34.923.947 4.959.377 39.883.324 522.831.634
107 23 Februari 2030 35.234.479 4.648.845 39.883.324 487.597.155
108 23 Maret 2030 35.547.773 4.335.551 39.883.324 452.049.382
109 23 April 2030 35.863.852 4.019.472 39.883.324 416.185.530
110 23 Mei 2030 36.182.741 3.700.583 39.883.324 380.002.790
111 23 Juni 2030 36.504.466 3.378.858 39.883.324 343.498.324
112 23 Juli 2030 36.829.051 3.054.273 39.883.324 306.669.272
113 23 Agustus 2030 37.156.523 2.726.801 39.883.324 269.512.749
114 23 September 2030 37.486.906 2.396.418 39.883.324 232.025.843
115 23 Oktober 2030 37.820.228 2.063.096 39.883.324 194.205.615
116 23 Nopember 2030 38.156.512 1.726.812 39.883.324 156.049.103
117 23 Desember 2030 38.495.787 1.387.537 39.883.324 117.553.316
118 23 Januari 2031 38.838.079 1.045.245 39.883.324 78.715.237
119 23 Februari 2031 39.183.414 699.910 39.883.324 39.531.822
120 23 Maret 2031 39.531.820 351.504 39.883.324 2
TOTAL 3.199.999.998 1.935.362.129 5.135.362.127