You are on page 1of 2

DAFTAR PERHITUNGAN ANGSURAN PERBULAN

KREDIT KENARAAN BERMOTOR


(DENGAN RUMUS BUNGA MAJEMUK)

NAMA HARGA UANG


NO HUTANG
CUSTOMER KENDARAAN MUKA
1 HARI SABARNO Rp 14,200,000.00 Rp 5,000,000.00 Rp 9,200,000.00
2 SURATIN Rp 15,200,000.00 Rp 7,000,000.00 Rp 8,200,000.00
3 SLAMET SUROSO Rp 11,250,000.00 Rp 1,000,000.00 Rp 10,250,000.00
4 DENI MANGIRANG Rp 12,300,000.00 Rp 2,500,000.00 Rp 9,800,000.00
5 MIRNA PONTOH Rp 13,500,000.00 Rp 5,000,000.00 Rp 8,500,000.00
6 PARADA SIMATUPANG Rp 14,200,000.00 Rp 10,000,000.00 Rp 4,200,000.00
7 BERNARD MANDACANG Rp 21,450,000.00 Rp 10,000,000.00 Rp 11,450,000.00
8 BAIPIN KOGOYA Rp 26,700,000.00 Rp 15,000,000.00 Rp 11,700,000.00
9 MITA LISTYANI Rp 19,200,000.00 Rp 5,000,000.00 Rp 14,200,000.00
10 SUHARTO Rp 17,250,000.00 Rp 6,000,000.00 Rp 11,250,000.00
11 RONI PANGARIBUAN Rp 18,275,000.00 Rp 6,000,000.00 Rp 12,275,000.00
12 FRED MANURUNG Rp 11,200,000.00 Rp 3,000,000.00 Rp 8,200,000.00
13 JOYCE MAMARIMBING Rp 14,670,000.00 Rp 2,500,000.00 Rp 12,170,000.00
14 SUTAN HARHARA Rp 17,250,000.00 Rp 8,000,000.00 Rp 9,250,000.00
15 SARI HUTAPEA Rp 19,230,000.00 Rp 8,000,000.00 Rp 11,230,000.00
JUMLAH TOTAL Rp 245,875,000.00 Rp 94,000,000.00
ANGSURAN PERBULAN
AAN BERMOTOR
BUNGA MAJEMUK)

JANGKA TOTAL ANGSURAN


BUNGA
WAKTU HUTANG PERBULAN
36 Rp 3,501,932.83 Rp 12,701,932.83 Rp 352,831.47
12 Rp 930,779.33 Rp 9,130,779.33 Rp 760,898.28
12 Rp 1,163,474.17 Rp 11,413,474.17 Rp 951,122.85
24 Rp 2,351,057.20 Rp 12,151,057.20 Rp 506,294.05
24 Rp 2,039,182.27 Rp 10,539,182.27 Rp 439,132.59
36 Rp 1,598,708.47 Rp 5,798,708.47 Rp 161,075.24
48 Rp 6,152,788.30 Rp 17,602,788.30 Rp 366,724.76
48 Rp 6,287,128.66 Rp 17,987,128.66 Rp 374,731.85
36 Rp 5,405,157.20 Rp 19,605,157.20 Rp 544,587.70
36 Rp 4,282,254.82 Rp 15,532,254.82 Rp 431,451.52
24 Rp 2,944,819.10 Rp 15,219,819.10 Rp 634,159.13
24 Rp 1,967,211.13 Rp 10,167,211.13 Rp 423,633.80
12 Rp 1,381,412.74 Rp 13,551,412.74 Rp 1,129,284.40
12 Rp 1,049,964.49 Rp 10,299,964.49 Rp 858,330.37
24 Rp 2,694,119.63 Rp 13,924,119.63 Rp 580,171.65
Rp 43,749,990.35 Rp 195,624,990.35 Rp 8,514,429.65

You might also like