You are on page 1of 2

Angsuran Bulan Pokok Pinjaman Cicilan pokok cicilan Bunga Angsuran per bulan

1 1-Feb 150000000 Rp 12,500,000 Rp 3,000,000 Rp 15,500,000


2 1-Mar Rp 137,500,000 Rp 12,500,000 Rp 2,750,000 Rp 15,250,000
3 1-Apr Rp 125,000,000 Rp 12,500,000 Rp 2,500,000 Rp 15,000,000
4 1-May Rp 112,500,000 Rp 12,500,000 Rp 2,250,000 Rp 14,750,000
5 1-Jun Rp 100,000,000 Rp 12,500,000 Rp 2,000,000 Rp 14,500,000
6 1-Jul Rp 87,500,000 Rp 12,500,000 Rp 1,750,000 Rp 14,250,000
7 1-Aug Rp 75,000,000 Rp 12,500,000 Rp 1,500,000 Rp 14,000,000
8 1-Sep Rp 62,500,000 Rp 12,500,000 Rp 1,250,000 Rp 13,750,000
9 1-Oct Rp 50,000,000 Rp 12,500,000 Rp 1,000,000 Rp 13,500,000
10 1-Nov Rp 37,500,000 Rp 12,500,000 Rp 750,000 Rp 13,250,000
11 1-Dec Rp 25,000,000 Rp 12,500,000 Rp 500,000 Rp 13,000,000
12 1-Jan Rp 12,500,000 Rp 12,500,000 Rp 250,000 Rp 12,750,000

Angsuran Bulan Pokok Pinjaman Cicilan pokok cicilan Bunga Angsuran per bulan
1 1-Sep Rp 300,000,000 Rp 23,003,998 Rp 4,500,000 Rp 27,503,998
2 1-Oct Rp 276,996,002 Rp 23,349,058 Rp 4,154,940 Rp 27,503,998
3 1-Nov Rp 253,646,944 Rp 23,699,294 Rp 3,804,704 Rp 27,503,998
4 1-Dec Rp 229,947,651 Rp 24,054,783 Rp 3,449,215 Rp 27,503,998
5 1-Jan Rp 205,892,867 Rp 24,415,605 Rp 3,088,393 Rp 27,503,998
6 1-Feb Rp 181,477,263 Rp 24,781,839 Rp 2,722,159 Rp 27,503,998
7 1-Mar Rp 156,695,424 Rp 25,153,567 Rp 2,350,431 Rp 27,503,998
8 1-Apr Rp 131,541,857 Rp 25,530,870 Rp 1,973,128 Rp 27,503,998
9 1-May Rp 106,010,987 Rp 25,913,833 Rp 1,590,165 Rp 27,503,998
10 1-Jun Rp 80,097,154 Rp 26,302,541 Rp 1,201,457 Rp 27,503,998
11 1-Jul Rp 53,794,614 Rp 26,697,079 Rp 806,919 Rp 27,503,998
12 1-Aug Rp 27,097,535 Rp 27,097,535 Rp 406,463 Rp 27,503,998
Sisa Pinjaman Kelompok 11
Rp 137,500,000 Fiki Andriyanto
Rp 125,000,000 Maulida Noor Aisyah
Rp 112,500,000 Andina Ramadhani
Rp 100,000,000 Arya Wira Saputra
Rp 87,500,000
Rp 75,000,000
Rp 62,500,000
Rp 50,000,000
Rp 37,500,000
Rp 25,000,000
Rp 12,500,000
Rp -

Sisa Pinjaman
Rp 276,996,002
Rp 253,646,944
Rp 229,947,651
Rp 205,892,867
Rp 181,477,263
Rp 156,695,424
Rp 131,541,857
Rp 106,010,987
Rp 80,097,154
Rp 53,794,614
Rp 27,097,535
Rp (0)

You might also like