HARGA MOBIL = 150,000,000.

00
DP 20% = 30,000,000.00
POKOK HUTANG = 120,000,000.00
BUNGA PERTAHUN 5% = 6,000,000.00
MENCARI BUNGA SELAMA 3 TAHUN = POKOK X PERSEN X TAHUN
= 120,000,000.00 X 5% X 3
= 18,000,000.00

JUMLAH YG HRS DIBAYAR SELAMA MASA PINJAMAN 3 TAHUN = BUNGA + POKOK HUTANG
= 18,000,000.00 + 120,000,000.00
= 138,000,000.00

JUMLAH YG HRS DIBAYAR SETIAP BULAN(Pokok+bunga) = 138,000,000.00 : 36

= 3,833,333

JUMLAH POKOK YG HRS DIBAYAR SETIAP BULAN = 120,000,000.00 : 36

= 3,333,333.33

JUMLAH BUNGA YG HRS DIBAYAR SETIAP BULAN = 18,000,000.00 : 36

= 500,000.00
Bunga Flat

Rumus:

total Bunga = P x I x N
bunga perbulan = total bunga / B
besar angsuran = (P + total bunga) / B

* P : Pokok kredit
* I : Suku bunga per tahun
* N : Jangka waktu kredit dalam satuan tahun
* B : Jangka waktu kredit dalam satuan bulan

Perhitungan Bunga Flat :

Total Bunga = Rp 12.000.000 × 0,06 × 1 = Rp 720.000

Bunga per BUlan = Rp 720.000 : 12 = Rp 60.000
Besar Angsuran = (Rp 12.000.000+Rp 720.000 ) / 12 = Rp 1.060.000

------------------------------------------------------------------------------

Bunga Efektif

Rumus : Bunga per Bulan = SA x I/12

* SA : Saldo Akhir Periode

* I : Suku bunga per tahun

Perhitungan Bunga Bank Efektif :

Bunga bulan pertama = Rp 12.000.000×12%/12 = Rp 120.000

Angsuran pokok tiap bulan = Rp 12.000.000/12 = Rp 1.000.000

------------------------------------------------------------------------------

Bunga Anuitas

Rumus : Angsuran Bulanan = P x I/12 x 1/(1-(1+i/12)m)

* P : PokokKredit
* I : Suku bunga per tahun
* m : Jumlah periode pembayaran (bulan)

Perhitungan Bunga Bank :

Angsuran bulanan = Rp 12.000.000×12%/12×1/1-(1/(1+12%/12)12 )
= Rp 1.066.183,519

Dikutip dari buku : "230+ sumber pinjaman untuk usaha anda"

PINJAMAN 128,000,000 ANGSURAN 258,491,463.94
BUNGA / THN 5.00% POKOK 148,727,864.69
J.WAKTU 20.00 BUNGA 109,763,599.25

BULAN KE ANGSURAN KE POKOK BUNGA POKOK S.D

1 844,743.35 311,410.01 533,333.33 311,410.01
2 844,743.35 312,707.55 532,035.79 624,117.57
3 844,743.35 314,010.50 530,732.84 938,128.07
4 844,743.35 315,318.88 529,424.47 1,253,446.95
5 844,743.35 316,632.71 528,110.64 1,570,079.66
6 844,743.35 317,952.01 526,791.33 1,888,031.67
7 844,743.35 319,276.81 525,466.53 2,207,308.48
8 844,743.35 320,607.13 524,136.21 2,527,915.61
9 844,743.35 321,942.99 522,800.35 2,849,858.61
10 844,743.35 323,284.42 521,458.92 3,173,143.03
11 844,743.35 324,631.44 520,111.90 3,497,774.47
12 844,743.35 325,984.07 518,759.27 3,823,758.55
13 844,743.35 327,342.34 517,401.01 4,151,100.89
14 844,743.35 328,706.27 516,037.08 4,479,807.15
15 844,743.35 330,075.88 514,667.47 4,809,883.03
16 844,743.35 331,451.19 513,292.15 5,141,334.22
17 844,743.35 332,832.24 511,911.11 5,474,166.46
18 844,743.35 334,219.04 510,524.31 5,808,385.50
19 844,743.35 335,611.62 509,131.73 6,143,997.12
20 844,743.35 337,010.00 507,733.35 6,481,007.12
21 844,743.35 338,414.21 506,329.14 6,819,421.33
22 844,743.35 339,824.27 504,919.08 7,159,245.60
23 844,743.35 341,240.20 503,503.14 7,500,485.80
24 844,743.35 342,662.04 502,081.31 7,843,147.84
25 844,743.35 344,089.80 500,653.55 8,187,237.63
26 844,743.35 345,523.50 499,219.84 8,532,761.14
27 844,743.35 346,963.18 497,780.16 8,879,724.32
28 844,743.35 348,408.86 496,334.48 9,228,133.18
29 844,743.35 349,860.57 494,882.78 9,577,993.75
30 844,743.35 351,318.32 493,425.03 9,929,312.07
31 844,743.35 352,782.15 491,961.20 10,282,094.22
32 844,743.35 354,252.07 490,491.27 10,636,346.29
33 844,743.35 355,728.12 489,015.22 10,992,074.41
34 844,743.35 357,210.32 487,533.02 11,349,284.74
35 844,743.35 358,698.70 486,044.65 11,707,983.44
36 844,743.35 360,193.28 484,550.07 12,068,176.71
37 844,743.35 361,694.08 483,049.26 12,429,870.80
38 844,743.35 363,201.14 481,542.21 12,793,071.94
39 844,743.35 364,714.48 480,028.87 13,157,786.42
40 844,743.35 366,234.12 478,509.22 13,524,020.54
41 844,743.35 367,760.10 476,983.25 13,891,780.64
42 844,743.35 369,292.43 475,450.91 14,261,073.07
43 844,743.35 370,831.15 473,912.20 14,631,904.22
44 844,743.35 372,376.28 472,367.07 15,004,280.50
45 844,743.35 373,927.85 470,815.50 15,378,208.35
46 844,743.35 375,485.88 469,257.47 15,753,694.23
47 844,743.35 377,050.41 467,692.94 16,130,744.64
48 844,743.35 378,621.45 466,121.90 16,509,366.08
49 844,743.35 380,199.04 464,544.31 16,889,565.12
50 844,743.35 381,783.20 462,960.15 17,271,348.32
51 844,743.35 383,373.96 461,369.38 17,654,722.29
52 844,743.35 384,971.36 459,771.99 18,039,693.64
53 844,743.35 386,575.40 458,167.94 18,426,269.05
54 844,743.35 388,186.13 456,557.21 18,814,455.18
55 844,743.35 389,803.58 454,939.77 19,204,258.76
56 844,743.35 391,427.76 453,315.59 19,595,686.51
57 844,743.35 393,058.71 451,684.64 19,988,745.22
58 844,743.35 394,696.45 450,046.89 20,383,441.67
59 844,743.35 396,341.02 448,402.33 20,779,782.69
59 844,743.35 396,341.02 448,402.33 21,176,123.71
60 844,743.35 397,992.44 446,750.91 21,574,116.15
60 844,743.35 397,992.44 446,750.91 21,972,108.59
61 844,743.35 399,650.74 445,092.60 22,371,759.34
61 844,743.35 399,650.74 445,092.60 22,771,410.08
62 844,743.35 401,315.95 443,427.39 23,172,726.03
62 844,743.35 401,315.95 443,427.39 23,574,041.99
63 844,743.35 402,988.10 441,755.24 23,977,030.09
63 844,743.35 402,988.10 441,755.24 24,380,018.19
64 844,743.35 404,667.22 440,076.13 24,784,685.41
64 844,743.35 404,667.22 440,076.13 25,189,352.64
65 844,743.35 406,353.33 438,390.01 25,595,705.97
65 844,743.35 406,353.33 438,390.01 26,002,059.30
66 844,743.35 408,046.47 436,696.87 26,410,105.78
66 844,743.35 408,046.47 436,696.87 26,818,152.25
67 844,743.35 409,746.67 434,996.68 27,227,898.92
67 844,743.35 409,746.67 434,996.68 27,637,645.58
68 844,743.35 411,453.94 433,289.40 28,049,099.53
68 844,743.35 411,453.94 433,289.40 28,460,553.47
69 844,743.35 413,168.34 431,575.01 28,873,721.81
69 844,743.35 413,168.34 431,575.01 29,286,890.15
70 844,743.35 414,889.87 429,853.48 29,701,780.02
70 844,743.35 414,889.87 429,853.48 30,116,669.89
71 844,743.35 416,618.58 428,124.77 30,533,288.47
71 844,743.35 416,618.58 428,124.77 30,949,907.04
72 844,743.35 418,354.49 426,388.86 31,368,261.53
72 844,743.35 418,354.49 426,388.86 31,786,616.02
73 844,743.35 420,097.63 424,645.71 32,206,713.66
73 844,743.35 420,097.63 424,645.71 32,626,811.29
74 844,743.35 421,848.04 422,895.31 33,048,659.33
74 844,743.35 421,848.04 422,895.31 33,470,507.37
75 844,743.35 423,605.74 421,137.61 33,894,113.11
75 844,743.35 423,605.74 421,137.61 34,317,718.85
76 844,743.35 425,370.76 419,372.58 34,743,089.61
76 844,743.35 425,370.76 419,372.58 35,168,460.38
 77 844,743.35 427,143.14 417,600.20 35,595,603.52
77 844,743.35 427,143.14 417,600.20 36,022,746.66
78 844,743.35 428,922.91 415,820.44 36,451,669.57
78 844,743.35 428,922.91 415,820.44 36,880,592.47
79 844,743.35 430,710.08 414,033.26 37,311,302.56
79 844,743.35 430,710.08 414,033.26 37,742,012.64
80 844,743.35 432,504.71 412,238.64 38,174,517.35
80 844,743.35 432,504.71 412,238.64 38,607,022.06
81 844,743.35 434,306.81 410,436.53 39,041,328.87
81 844,743.35 434,306.81 410,436.53 39,475,635.68
82 844,743.35 436,116.42 408,626.92 39,911,752.11
82 844,743.35 436,116.42 408,626.92 40,347,868.53
83 844,743.35 437,933.58 406,809.77 40,785,802.11
83 844,743.35 437,933.58 406,809.77 41,223,735.68
84 844,743.35 439,758.30 404,985.05 41,663,493.98
84 844,743.35 439,758.30 404,985.05 42,103,252.28
85 844,743.35 441,590.63 403,152.72 42,544,842.91
85 844,743.35 441,590.63 403,152.72 42,986,433.53
86 844,743.35 443,430.59 401,312.76 43,429,864.12
86 844,743.35 443,430.59 401,312.76 43,873,294.70
87 844,743.35 445,278.21 399,465.13 44,318,572.92
87 844,743.35 445,278.21 399,465.13 44,763,851.13
88 844,743.35 447,133.54 397,609.81 45,210,984.67
88 844,743.35 447,133.54 397,609.81 45,658,118.21
89 844,743.35 448,996.60 395,746.75 46,107,114.81
89 844,743.35 448,996.60 395,746.75 46,556,111.40
90 844,743.35 450,867.42 393,875.93 47,006,978.82
90 844,743.35 450,867.42 393,875.93 47,457,846.23
91 844,743.35 452,746.03 391,997.32 47,910,592.26
91 844,743.35 452,746.03 391,997.32 48,363,338.29
92 844,743.35 454,632.47 390,110.88 48,817,970.76
92 844,743.35 454,632.47 390,110.88 49,272,603.23
93 844,743.35 456,526.77 388,216.57 49,729,130.01
93 844,743.35 456,526.77 388,216.57 50,185,656.78
94 844,743.35 458,428.97 386,314.38 50,644,085.75
94 844,743.35 458,428.97 386,314.38 51,102,514.72
95 844,743.35 460,339.09 384,404.26 51,562,853.80
95 844,743.35 460,339.09 384,404.26 52,023,192.89
96 844,743.35 462,257.17 382,486.18 52,485,450.06
96 844,743.35 462,257.17 382,486.18 52,947,707.23
97 844,743.35 464,183.24 380,560.11 53,411,890.47
97 844,743.35 464,183.24 380,560.11 53,876,073.71
98 844,743.35 466,117.34 378,626.01 54,342,191.05
98 844,743.35 466,117.34 378,626.01 54,808,308.38
99 844,743.35 468,059.49 376,683.85 55,276,367.87
99 844,743.35 468,059.49 376,683.85 55,744,427.37
100 844,743.35 470,009.74 374,733.61 56,214,437.11
100 844,743.35 470,009.74 374,733.61 56,684,446.85
101 844,743.35 471,968.11 372,775.23 57,156,414.96
101 844,743.35 471,968.11 372,775.23 57,628,383.07
102 844,743.35 473,934.65 370,808.70 58,102,317.72
102 844,743.35 473,934.65 370,808.70 58,576,252.37
103 844,743.35 475,909.38 368,833.97 59,052,161.74
103 844,743.35 475,909.38 368,833.97 59,528,071.12
104 844,743.35 477,892.33 366,851.02 60,005,963.45
104 844,743.35 477,892.33 366,851.02 60,483,855.78
105 844,743.35 479,883.55 364,859.80 60,963,739.33
105 844,743.35 479,883.55 364,859.80 61,443,622.88
106 844,743.35 481,883.06 362,860.28 61,925,505.95
106 844,743.35 481,883.06 362,860.28 62,407,389.01
107 844,743.35 483,890.91 360,852.44 62,891,279.92
107 844,743.35 483,890.91 360,852.44 63,375,170.83
108 844,743.35 485,907.12 358,836.22 63,861,077.95
108 844,743.35 485,907.12 358,836.22 64,346,985.07
109 844,743.35 487,931.74 356,811.61 64,834,916.81
109 844,743.35 487,931.74 356,811.61 65,322,848.54
110 844,743.35 489,964.78 354,778.56 65,812,813.33
110 844,743.35 489,964.78 354,778.56 66,302,778.11
111 844,743.35 492,006.30 352,737.04 66,794,784.42
111 844,743.35 492,006.30 352,737.04 67,286,790.72
112 844,743.35 494,056.33 350,687.02 67,780,847.05
112 844,743.35 494,056.33 350,687.02 68,274,903.38
113 844,743.35 496,114.90 348,628.45 68,771,018.28
113 844,743.35 496,114.90 348,628.45 69,267,133.18
114 844,743.35 498,182.04 346,561.30 69,765,315.22
114 844,743.35 498,182.04 346,561.30 70,263,497.27
115 844,743.35 500,257.80 344,485.54 70,763,755.07
115 844,743.35 500,257.80 344,485.54 71,264,012.87
116 844,743.35 502,342.21 342,401.14 71,766,355.08
116 844,743.35 502,342.21 342,401.14 72,268,697.29
117 844,743.35 504,435.30 340,308.04 72,773,132.59
117 844,743.35 504,435.30 340,308.04 73,277,567.89
118 844,743.35 506,537.12 338,206.23 73,784,105.01
118 844,743.35 506,537.12 338,206.23 74,290,642.13
119 844,743.35 508,647.69 336,095.66 74,799,289.81
119 844,743.35 508,647.69 336,095.66 75,307,937.50
120 844,743.35 510,767.05 333,976.29 75,818,704.55
120 844,743.35 510,767.05 333,976.29 76,329,471.61
121 844,743.35 512,895.25 331,848.10 76,842,366.86
121 844,743.35 512,895.25 331,848.10 77,355,262.11
122 844,743.35 515,032.31 329,711.03 77,870,294.42
122 844,743.35 515,032.31 329,711.03 78,385,326.73
123 844,743.35 517,178.28 327,565.07 78,902,505.01
123 844,743.35 517,178.28 327,565.07 79,419,683.29
124 844,743.35 519,333.19 325,410.16 79,939,016.48
124 844,743.35 519,333.19 325,410.16 80,458,349.67
125 844,743.35 521,497.08 323,246.27 80,979,846.75
125 844,743.35 521,497.08 323,246.27 81,501,343.83
126 844,743.35 523,669.98 321,073.36 82,025,013.81
126 844,743.35 523,669.98 321,073.36 82,548,683.79
127 844,743.35 525,851.94 318,891.41 83,074,535.73
127 844,743.35 525,851.94 318,891.41 83,600,387.67
128 844,743.35 528,042.99 316,700.36 84,128,430.66
128 844,743.35 528,042.99 316,700.36 84,656,473.66
129 844,743.35 530,243.17 314,500.18 85,186,716.83
129 844,743.35 530,243.17 314,500.18 85,716,960.00
130 844,743.35 532,452.52 312,290.83 86,249,412.51
130 844,743.35 532,452.52 312,290.83 86,781,865.03
131 844,743.35 534,671.07 310,072.28 87,316,536.10
131 844,743.35 534,671.07 310,072.28 87,851,207.16
132 844,743.35 536,898.86 307,844.48 88,388,106.03
132 844,743.35 536,898.86 307,844.48 88,925,004.89
133 844,743.35 539,135.94 305,607.40 89,464,140.84
133 844,743.35 539,135.94 305,607.40 90,003,276.78
134 844,743.35 541,382.34 303,361.00 90,544,659.12
134 844,743.35 541,382.34 303,361.00 91,086,041.47
135 844,743.35 543,638.10 301,105.24 91,629,679.57
135 844,743.35 543,638.10 301,105.24 92,173,317.67
136 844,743.35 545,903.26 298,840.08 92,719,220.93
136 844,743.35 545,903.26 298,840.08 93,265,124.19
137 844,743.35 548,177.86 296,565.49 93,813,302.05
137 844,743.35 548,177.86 296,565.49 94,361,479.91
138 844,743.35 550,461.93 294,281.41 94,911,941.84
138 844,743.35 550,461.93 294,281.41 95,462,403.78
139 844,743.35 552,755.52 291,987.82 96,015,159.30
139 844,743.35 552,755.52 291,987.82 96,567,914.83
140 844,743.35 555,058.67 289,684.67 97,122,973.50
140 844,743.35 555,058.67 289,684.67 97,678,032.17
141 844,743.35 557,371.42 287,371.93 98,235,403.59
141 844,743.35 557,371.42 287,371.93 98,792,775.00
142 844,743.35 559,693.80 285,049.55 99,352,468.80
142 844,743.35 559,693.80 285,049.55 99,912,162.60
143 844,743.35 562,025.86 282,717.49 100,474,188.45
143 844,743.35 562,025.86 282,717.49 101,036,214.31
144 844,743.35 564,367.63 280,375.72 101,600,581.94
144 844,743.35 564,367.63 280,375.72 102,164,949.57
145 844,743.35 566,719.16 278,024.18 102,731,668.73
145 844,743.35 566,719.16 278,024.18 103,298,387.89
146 844,743.35 569,080.49 275,662.86 103,867,468.38
146 844,743.35 569,080.49 275,662.86 104,436,548.87
147 844,743.35 571,451.66 273,291.69 105,008,000.53
147 844,743.35 571,451.66 273,291.69 105,579,452.19
148 844,743.35 573,832.71 270,910.64 106,153,284.90
148 844,743.35 573,832.71 270,910.64 106,727,117.61
149 844,743.35 576,223.68 268,519.67 107,303,341.29
149 844,743.35 576,223.68 268,519.67 107,879,564.97
150 844,743.35 578,624.61 266,118.74 108,458,189.58
150 844,743.35 578,624.61 266,118.74 109,036,814.19
151 844,743.35 581,035.55 263,707.80 109,617,849.73
151 844,743.35 581,035.55 263,707.80 110,198,885.28
152 844,743.35 583,456.53 261,286.82 110,782,341.80
152 844,743.35 583,456.53 261,286.82 111,365,798.33
153 844,743.35 585,887.60 258,855.75 111,951,685.93
153 844,743.35 585,887.60 258,855.75 112,537,573.52
154 844,743.35 588,328.79 256,414.55 113,125,902.32
154 844,743.35 588,328.79 256,414.55 113,714,231.11
155 844,743.35 590,780.16 253,963.18 114,305,011.28
155 844,743.35 590,780.16 253,963.18 114,895,791.44
156 844,743.35 593,241.75 251,501.60 115,489,033.19
156 844,743.35 593,241.75 251,501.60 116,082,274.94
157 844,743.35 595,713.59 249,029.76 116,677,988.53
157 844,743.35 595,713.59 249,029.76 117,273,702.12
158 844,743.35 598,195.73 246,547.62 117,871,897.85
158 844,743.35 598,195.73 246,547.62 118,470,093.58
159 844,743.35 600,688.21 244,055.13 119,070,781.79
159 844,743.35 600,688.21 244,055.13 119,671,470.00
160 844,743.35 603,191.08 241,552.27 120,274,661.08
160 844,743.35 603,191.08 241,552.27 120,877,852.16
161 844,743.35 605,704.38 239,038.97 121,483,556.53
161 844,743.35 605,704.38 239,038.97 122,089,260.91
162 844,743.35 608,228.14 236,515.20 122,697,489.05
162 844,743.35 608,228.14 236,515.20 123,305,717.19
163 844,743.35 610,762.43 233,980.92 123,916,479.62
163 844,743.35 610,762.43 233,980.92 124,527,242.05
164 844,743.35 613,307.27 231,436.08 125,140,549.32
164 844,743.35 613,307.27 231,436.08 125,753,856.59
165 844,743.35 615,862.72 228,880.63 126,369,719.31
165 844,743.35 615,862.72 228,880.63 126,985,582.02
166 844,743.35 618,428.81 226,314.53 127,604,010.84
166 844,743.35 618,428.81 226,314.53 128,222,439.65
167 844,743.35 621,005.60 223,737.75 128,843,445.25
167 844,743.35 621,005.60 223,737.75 129,464,450.85
168 844,743.35 623,593.12 221,150.22 130,088,043.97
168 844,743.35 623,593.12 221,150.22 130,711,637.09
169 844,743.35 626,191.43 218,551.92 131,337,828.52
169 844,743.35 626,191.43 218,551.92 131,964,019.94
170 844,743.35 628,800.56 215,942.79 132,592,820.50
170 844,743.35 628,800.56 215,942.79 133,221,621.06
171 844,743.35 631,420.56 213,322.79 133,853,041.62
171 844,743.35 631,420.56 213,322.79 134,484,462.18
172 844,743.35 634,051.48 210,691.87 135,118,513.66
172 844,743.35 634,051.48 210,691.87 135,752,565.14
173 844,743.35 636,693.36 208,049.99 136,389,258.50
173 844,743.35 636,693.36 208,049.99 137,025,951.86
174 844,743.35 639,346.25 205,397.10 137,665,298.11
174 844,743.35 639,346.25 205,397.10 138,304,644.36
175 844,743.35 642,010.19 202,733.15 138,946,654.55
175 844,743.35 642,010.19 202,733.15 139,588,664.74
176 844,743.35 644,685.23 200,058.11 140,233,349.98
176 844,743.35 644,685.23 200,058.11 140,878,035.21
177 844,743.35 647,371.42 197,371.92 141,525,406.63
177 844,743.35 647,371.42 197,371.92 142,172,778.06
178 844,743.35 650,068.80 194,674.54 142,822,846.86
178 844,743.35 650,068.80 194,674.54 143,472,915.67
179 844,743.35 652,777.42 191,965.92 144,125,693.09
179 844,743.35 652,777.42 191,965.92 144,778,470.51
180 844,743.35 655,497.33 189,246.02 145,433,967.84
180 844,743.35 655,497.33 189,246.02 146,089,465.17
181 844,743.35 658,228.57 186,514.78 146,747,693.74
181 844,743.35 658,228.57 186,514.78 147,405,922.31
182 844,743.35 660,971.19 183,772.16 148,066,893.50
182 844,743.35 660,971.19 183,772.16 148,727,864.69
258,491,463.94 148,727,864.69 109,763,599.25 148,727,864.69
 SISA POKOK Bulan Potongan
127,688,589.99 11.00 2,014
127,375,882.43 12.00 2,014
127,061,871.93 1.00 2,015
126,746,553.05 2.00 2,015
126,429,920.34 3.00 2,015
126,111,968.33 4.00 2,015
125,792,691.52 5.00 2,015
125,472,084.39 6.00 2,015
125,150,141.39 7.00 2,015
124,826,856.97 8.00 2,015
124,502,225.53 9.00 2,015
124,176,241.45 10.00 2,015
123,848,899.11 11.00 2,015
123,520,192.85 12.00 2,015
123,190,116.97 1.00 2,016
122,858,665.78 2.00 2,016
122,525,833.54 3.00 2,016
122,191,614.50 4.00 2,016
121,856,002.88 5.00 2,016
121,518,992.88 6.00 2,016
121,180,578.67 7.00 2,016
120,840,754.40 8.00 2,016
120,499,514.20 9.00 2,016
120,156,852.16 10.00 2,016
119,812,762.37 11.00 2,016
119,467,238.86 12.00 2,016
119,120,275.68 1.00 2,017
118,771,866.82 2.00 2,017
118,422,006.25 3.00 2,017
118,070,687.93 4.00 2,017
117,717,905.78 5.00 2,017
117,363,653.71 6.00 2,017
117,007,925.59 7.00 2,017
116,650,715.26 8.00 2,017
116,292,016.56 9.00 2,017
115,931,823.29 10.00 2,017
115,570,129.20 11.00 2,017
115,206,928.06 12.00 2,017
114,842,213.58 1.00 2,018
114,475,979.46 2.00 2,018
114,108,219.36 3.00 2,018
113,738,926.93 4.00 2,018
113,368,095.78 5.00 2,018
112,995,719.50 6.00 2,018
112,621,791.65 7.00 2,018
112,246,305.77 8.00 2,018
111,869,255.36 9.00 2,018
111,490,633.92 10.00 2,018
111,110,434.88 11.00 2,015
110,728,651.68 12.00 2,015
110,345,277.71 13.00 2,015
109,960,306.36 14.00 2,015
109,573,730.95 15.00 2,015
109,185,544.82 16.00 2,015
108,795,741.24 17.00 2,015
108,404,313.49 18.00 2,015
108,011,254.78 19.00 2,015
107,616,558.33 20.00 2,016
107,220,217.31 21.00 2,016
106,823,876.29 22.00 2,016
106,425,883.85 23.00 2,016
106,027,891.41 24.00 2,016
105,628,240.66 25.00 2,016
105,228,589.92 26.00 2,016
104,827,273.97 27.00 2,016
104,425,958.01 28.00 2,016
104,022,969.91 29.00 2,016
103,619,981.81 30.00 2,016
103,215,314.59 31.00 2,016
102,810,647.36 32.00 2,016
102,404,294.03 33.00 2,016
101,997,940.70 34.00 2,016
101,589,894.22 35.00 2,016
101,181,847.75 36.00 2,016
100,772,101.08 37.00 2,016
100,362,354.42 38.00 2,016
99,950,900.47 39.00 2,016
99,539,446.53 40.00 2,016
99,126,278.19 41.00 2,016
98,713,109.85 42.00 2,016
98,298,219.98 43.00 2,016
97,883,330.11 44.00 2,016
97,466,711.53 45.00 2,016
97,050,092.96 46.00 2,016
96,631,738.47 47.00 2,016
96,213,383.98 48.00 2,016
95,793,286.34 49.00 2,016
95,373,188.71 50.00 2,016
94,951,340.67 51.00 2,016
94,529,492.63 52.00 2,016
94,105,886.89 53.00 2,016
93,682,281.15 54.00 2,016
93,256,910.39 55.00 2,016
92,831,539.62 56.00 2,016
92,404,396.48 57.00 2,016
91,977,253.34 58.00 2,016
91,548,330.43 59.00 2,016
91,119,407.53 60.00 2,016
90,688,697.44 61.00 2,016
90,257,987.36 62.00 2,016
89,825,482.65 63.00 2,016
89,392,977.94 64.00 2,016
88,958,671.13 65.00 2,016
88,524,364.32 66.00 2,016
88,088,247.89 67.00 2,016
87,652,131.47 68.00 2,016
87,214,197.89 69.00 2,016
86,776,264.32 70.00 2,016
86,336,506.02 71.00 2,016
85,896,747.72 72.00 2,016
85,455,157.09 73.00 2,016
85,013,566.47 74.00 2,016
84,570,135.88 75.00 2,016
84,126,705.30 76.00 2,016
83,681,427.08 77.00 2,016
83,236,148.87 78.00 2,016
82,789,015.33 79.00 2,016
82,341,881.79 80.00 2,016
81,892,885.19 81.00 2,016
81,443,888.60 82.00 2,016
80,993,021.18 83.00 2,016
80,542,153.77 84.00 2,016
80,089,407.74 85.00 2,016
79,636,661.71 86.00 2,016
79,182,029.24 87.00 2,016
78,727,396.77 88.00 2,016
78,270,869.99 89.00 2,016
77,814,343.22 90.00 2,016
77,355,914.25 91.00 2,016
76,897,485.28 92.00 2,016
76,437,146.20 93.00 2,016
75,976,807.11 94.00 2,016
75,514,549.94 95.00 2,016
75,052,292.77 96.00 2,016
74,588,109.53 97.00 2,016
74,123,926.29 98.00 2,016
73,657,808.95 99.00 2,016
73,191,691.62 100.00 2,016
72,723,632.13 101.00 2,016
72,255,572.63 102.00 2,016
71,785,562.89 103.00 2,016
71,315,553.15 104.00 2,016
70,843,585.04 105.00 2,016
70,371,616.93 106.00 2,016
69,897,682.28 107.00 2,016
69,423,747.63 108.00 2,016
68,947,838.26 109.00 2,016
68,471,928.88 110.00 2,016
67,994,036.55 111.00 2,016
67,516,144.22 112.00 2,016
67,036,260.67 113.00 2,016
66,556,377.12 114.00 2,016
66,074,494.05 115.00 2,016
65,592,610.99 116.00 2,016
65,108,720.08 117.00 2,016
64,624,829.17 118.00 2,016
64,138,922.05 119.00 2,016
63,653,014.93 120.00 2,016
63,165,083.19 121.00 2,016
62,677,151.46 122.00 2,016
62,187,186.67 123.00 2,016
61,697,221.89 124.00 2,016
61,205,215.58 125.00 2,016
60,713,209.28 126.00 2,016
60,219,152.95 127.00 2,016
59,725,096.62 128.00 2,016
59,228,981.72 129.00 2,016
58,732,866.82 130.00 2,016
58,234,684.78 131.00 2,016
57,736,502.73 132.00 2,016
57,236,244.93 133.00 2,016
56,735,987.13 134.00 2,016
56,233,644.92 135.00 2,016
55,731,302.71 136.00 2,016
55,226,867.41 137.00 2,016
54,722,432.11 138.00 2,016
54,215,894.99 139.00 2,016
53,709,357.87 140.00 2,016
53,200,710.19 141.00 2,016
52,692,062.50 142.00 2,016
52,181,295.45 143.00 2,016
51,670,528.39 144.00 2,016
51,157,633.14 145.00 2,016
50,644,737.89 146.00 2,016
50,129,705.58 147.00 2,016
49,614,673.27 148.00 2,016
49,097,494.99 149.00 2,016
48,580,316.71 150.00 2,016
48,060,983.52 151.00 2,016
47,541,650.33 152.00 2,016
47,020,153.25 153.00 2,016
46,498,656.17 154.00 2,016
45,974,986.19 155.00 2,016
45,451,316.21 156.00 2,016
44,925,464.27 157.00 2,016
44,399,612.33 158.00 2,016
43,871,569.34 159.00 2,016
43,343,526.34 160.00 2,016
42,813,283.17 161.00 2,016
42,283,040.00 162.00 2,016
41,750,587.49 163.00 2,016
41,218,134.97 164.00 2,016
40,683,463.90 165.00 2,016
40,148,792.84 166.00 2,016
39,611,893.97 167.00 2,016
39,074,995.11 168.00 2,016
38,535,859.16 169.00 2,016
37,996,723.22 170.00 2,016
37,455,340.88 171.00 2,016
36,913,958.53 172.00 2,016
36,370,320.43 173.00 2,016
35,826,682.33 174.00 2,016
35,280,779.07 175.00 2,016
34,734,875.81 176.00 2,016
34,186,697.95 177.00 2,016
33,638,520.09 178.00 2,016
33,088,058.16 179.00 2,016
32,537,596.22 180.00 2,016
31,984,840.70 181.00 2,016
31,432,085.17 182.00 2,016
30,877,026.50 183.00 2,016
30,321,967.83 184.00 2,016
29,764,596.41 185.00 2,016
29,207,225.00 186.00 2,016
28,647,531.20 187.00 2,016
28,087,837.40 188.00 2,016
27,525,811.55 189.00 2,016
26,963,785.69 190.00 2,016
26,399,418.06 191.00 2,016
25,835,050.43 192.00 2,016
25,268,331.27 193.00 2,016
24,701,612.11 194.00 2,016
24,132,531.62 195.00 2,016
23,563,451.13 196.00 2,016
22,991,999.47 197.00 2,016
22,420,547.81 198.00 2,016
21,846,715.10 199.00 2,016
21,272,882.39 200.00 2,016
20,696,658.71 201.00 2,016
20,120,435.03 202.00 2,016
19,541,810.42 203.00 2,016
18,963,185.81 204.00 2,016
18,382,150.27 205.00 2,016
17,801,114.72 206.00 2,016
 17,217,658.20 207.00 2,016
16,634,201.67 208.00 2,016
16,048,314.07 209.00 2,016
15,462,426.48 210.00 2,016
14,874,097.68 211.00 2,016
14,285,768.89 212.00 2,016
13,694,988.72 213.00 2,016
13,104,208.56 214.00 2,016
12,510,966.81 215.00 2,016
11,917,725.06 216.00 2,016
11,322,011.47 217.00 2,016
10,726,297.88 218.00 2,016
10,128,102.15 219.00 2,016
9,529,906.42 220.00 2,016
8,929,218.21 221.00 2,016
8,328,530.00 222.00 2,016
7,725,338.92 223.00 2,016
7,122,147.84 224.00 2,016
6,516,443.47 225.00 2,016
5,910,739.09 226.00 2,016
5,302,510.95 227.00 2,016
4,694,282.81 228.00 2,016
4,083,520.38 229.00 2,016
3,472,757.95 230.00 2,016
2,859,450.68 231.00 2,016
2,246,143.41 232.00 2,016
1,630,280.69 233.00 2,016
1,014,417.98 234.00 2,016
395,989.16 235.00 2,016
(222,439.65) 236.00 2,016
(843,445.25) 237.00 2,016
(1,464,450.85) 238.00 2,016
(2,088,043.97) 239.00 2,016
(2,711,637.09) 240.00 2,016
(3,337,828.52) 241.00 2,016
(3,964,019.94) 242.00 2,016
(4,592,820.50) 243.00 2,016
(5,221,621.06) 244.00 2,016
(5,853,041.62) 245.00 2,016
(6,484,462.18) 246.00 2,016
(7,118,513.66) 247.00 2,016
(7,752,565.14) 248.00 2,016
(8,389,258.50) 249.00 2,016
(9,025,951.86) 250.00 2,016
(9,665,298.11) 251.00 2,016
(10,304,644.36) 252.00 2,016
(10,946,654.55) 253.00 2,016
(11,588,664.74) 254.00 2,016
(12,233,349.98) 255.00 2,016
(12,878,035.21) 256.00 2,016
(13,525,406.63) 257.00 2,016
(14,172,778.06) 258.00 2,016
(14,822,846.86) 259.00 2,016
(15,472,915.67) 260.00 2,016
(16,125,693.09) 261.00 2,016
(16,778,470.51) 262.00 2,016
(17,433,967.84) 263.00 2,016
(18,089,465.17) 264.00 2,016
(18,747,693.74) 265.00 2,016
(19,405,922.31) 266.00 2,016
(20,066,893.50) 267.00 2,016
(20,727,864.69)
(20,727,864.69)
BULAN KE ANGSURAN KE POKOK BUNGA POKOK S.D SISA POKOK
1 1,832,230.19 541,813.53 1,290,416.67 541,813.53 189,458,186.47
2 1,832,230.19 545,493.34 1,286,736.85 1,087,306.87 188,912,693.13
3 1,832,230.19 549,198.15 1,283,032.04 1,636,505.02 188,363,494.98
4 1,832,230.19 552,928.12 1,279,302.07 2,189,433.14 187,810,566.86
5 1,832,230.19 556,683.43 1,275,546.77 2,746,116.57 187,253,883.43
6 1,832,230.19 560,464.23 1,271,765.96 3,306,580.80 186,693,419.20
7 1,832,230.19 564,270.72 1,267,959.47 3,870,851.52 186,129,148.48
8 1,832,230.19 568,103.06 1,264,127.13 4,438,954.58 185,561,045.42
9 1,832,230.19 571,961.43 1,260,268.77 5,010,916.00 184,989,084.00
10 1,832,230.19 575,846.00 1,256,384.20 5,586,762.00 184,413,238.00
11 1,832,230.19 579,756.95 1,252,473.24 6,166,518.95 183,833,481.05
12 1,832,230.19 583,694.47 1,248,535.73 6,750,213.41 183,249,786.59
13 1,832,230.19 587,658.72 1,244,571.47 7,337,872.14 182,662,127.86
14 1,832,230.19 591,649.91 1,240,580.29 7,929,522.05 182,070,477.95
15 1,832,230.19 595,668.20 1,236,562.00 8,525,190.24 181,474,809.76
16 1,832,230.19 599,713.78 1,232,516.42 9,124,904.02 180,875,095.98
17 1,832,230.19 603,786.83 1,228,443.36 9,728,690.85 180,271,309.15
18 1,832,230.19 607,887.55 1,224,342.64 10,336,578.40 179,663,421.60
19 1,832,230.19 612,016.12 1,220,214.07 10,948,594.52 179,051,405.48
20 1,832,230.19 616,172.73 1,216,057.46 11,564,767.25 178,435,232.75
21 1,832,230.19 620,357.57 1,211,872.62 12,185,124.82 177,814,875.18
22 1,832,230.19 624,570.83 1,207,659.36 12,809,695.65 177,190,304.35
23 1,832,230.19 628,812.71 1,203,417.48 13,438,508.36 176,561,491.64
24 1,832,230.19 633,083.39 1,199,146.80 14,071,591.75 175,928,408.25
25 1,832,230.19 637,383.09 1,194,847.11 14,708,974.84 175,291,025.16
26 1,832,230.19 641,711.98 1,190,518.21 15,350,686.82 174,649,313.18
27 1,832,230.19 646,070.27 1,186,159.92 15,996,757.09 174,003,242.91
28 1,832,230.19 650,458.17 1,181,772.02 16,647,215.26 173,352,784.74
29 1,832,230.19 654,875.86 1,177,354.33 17,302,091.12 172,697,908.88
30 1,832,230.19 659,323.56 1,172,906.63 17,961,414.68 172,038,585.32
31 1,832,230.19 663,801.47 1,168,428.73 18,625,216.15 171,374,783.85
32 1,832,230.19 668,309.78 1,163,920.41 19,293,525.93 170,706,474.07
33 1,832,230.19 672,848.72 1,159,381.47 19,966,374.65 170,033,625.35
34 1,832,230.19 677,418.49 1,154,811.71 20,643,793.14 169,356,206.86
35 1,832,230.19 682,019.29 1,150,210.90 21,325,812.43 168,674,187.57
36 1,832,230.19 686,651.33 1,145,578.86 22,012,463.76 167,987,536.24
37 1,832,230.19 691,314.84 1,140,915.35 22,703,778.60 167,296,221.40
PINJAMAN 250,000,000 ANGSURAN 692,551,930.29
BUNGA / THN 17.00% POKOK 250,000,000.00
J.WAKTU 15.00 BUNGA 442,551,930.29

BULAN KE ANGSURAN KE POKOK BUNGA POKOK S.D

1 3,847,510.72 305,844.06 3,541,666.67 305,844.06
2 3,847,510.72 310,176.85 3,537,333.88 616,020.91
3 3,847,510.72 314,571.02 3,532,939.70 930,591.93
4 3,847,510.72 319,027.44 3,528,483.28 1,249,619.37
5 3,847,510.72 323,547.00 3,523,963.73 1,573,166.37
6 3,847,510.72 328,130.58 3,519,380.14 1,901,296.95
7 3,847,510.72 332,779.10 3,514,731.63 2,234,076.04
8 3,847,510.72 337,493.47 3,510,017.26 2,571,569.51
9 3,847,510.72 342,274.63 3,505,236.10 2,913,844.14
10 3,847,510.72 347,123.52 3,500,387.21 3,260,967.65
11 3,847,510.72 352,041.10 3,495,469.62 3,613,008.75
12 3,847,510.72 357,028.35 3,490,482.38 3,970,037.10
13 3,847,510.72 362,086.25 3,485,424.47 4,332,123.35
14 3,847,510.72 367,215.80 3,480,294.92 4,699,339.15
15 3,847,510.72 372,418.03 3,475,092.70 5,071,757.18
16 3,847,510.72 377,693.95 3,469,816.77 5,449,451.13
17 3,847,510.72 383,044.61 3,464,466.11 5,832,495.75
18 3,847,510.72 388,471.08 3,459,039.64 6,220,966.83
19 3,847,510.72 393,974.42 3,453,536.30 6,614,941.25
20 3,847,510.72 399,555.72 3,447,955.00 7,014,496.97
21 3,847,510.72 405,216.10 3,442,294.63 7,419,713.07
22 3,847,510.72 410,956.66 3,436,554.06 7,830,669.73
23 3,847,510.72 416,778.54 3,430,732.18 8,247,448.27
24 3,847,510.72 422,682.91 3,424,827.82 8,670,131.18
25 3,847,510.72 428,670.92 3,418,839.81 9,098,802.10
26 3,847,510.72 434,743.75 3,412,766.97 9,533,545.85
27 3,847,510.72 440,902.62 3,406,608.10 9,974,448.47
28 3,847,510.72 447,148.74 3,400,361.98 10,421,597.22
29 3,847,510.72 453,483.35 3,394,027.37 10,875,080.57
30 3,847,510.72 459,907.70 3,387,603.03 11,334,988.27
31 3,847,510.72 466,423.06 3,381,087.67 11,801,411.33
32 3,847,510.72 473,030.72 3,374,480.01 12,274,442.04
33 3,847,510.72 479,731.99 3,367,778.74 12,754,174.03
34 3,847,510.72 486,528.19 3,360,982.53 13,240,702.22
35 3,847,510.72 493,420.67 3,354,090.05 13,734,122.89
36 3,847,510.72 500,410.80 3,347,099.93 14,234,533.69
37 3,847,510.72 507,499.95 3,340,010.77 14,742,033.64
38 3,847,510.72 514,689.53 3,332,821.19 15,256,723.17
39 3,847,510.72 521,980.97 3,325,529.76 15,778,704.14
40 3,847,510.72 529,375.70 3,318,135.02 16,308,079.84
41 3,847,510.72 536,875.19 3,310,635.54 16,844,955.03
42 3,847,510.72 544,480.92 3,303,029.80 17,389,435.95
43 3,847,510.72 552,194.40 3,295,316.32 17,941,630.35
44 3,847,510.72 560,017.15 3,287,493.57 18,501,647.50
45 3,847,510.72 567,950.73 3,279,559.99 19,069,598.23
46 3,847,510.72 575,996.70 3,271,514.03 19,645,594.93
47 3,847,510.72 584,156.65 3,263,354.07 20,229,751.58
48 3,847,510.72 592,432.20 3,255,078.52 20,822,183.79
49 3,847,510.72 600,824.99 3,246,685.73 21,423,008.78
50 3,847,510.72 609,336.68 3,238,174.04 22,032,345.46
51 3,847,510.72 617,968.95 3,229,541.77 22,650,314.42
52 3,847,510.72 626,723.51 3,220,787.21 23,277,037.93
53 3,847,510.72 635,602.09 3,211,908.63 23,912,640.02
54 3,847,510.72 644,606.46 3,202,904.27 24,557,246.48
55 3,847,510.72 653,738.38 3,193,772.34 25,210,984.86
56 3,847,510.72 662,999.68 3,184,511.05 25,873,984.54
57 3,847,510.72 672,392.17 3,175,118.55 26,546,376.71
58 3,847,510.72 681,917.73 3,165,593.00 27,228,294.44
59 3,847,510.72 691,578.23 3,155,932.50 27,919,872.66
60 3,847,510.72 701,375.59 3,146,135.14 28,621,248.25
61 3,847,510.72 711,311.74 3,136,198.98 29,332,559.99
62 3,847,510.72 721,388.66 3,126,122.07 30,053,948.65
63 3,847,510.72 731,608.33 3,115,902.39 30,785,556.98
64 3,847,510.72 741,972.78 3,105,537.94 31,527,529.76
65 3,847,510.72 752,484.06 3,095,026.66 32,280,013.82
66 3,847,510.72 763,144.25 3,084,366.47 33,043,158.07
67 3,847,510.72 773,955.46 3,073,555.26 33,817,113.54
68 3,847,510.72 784,919.83 3,062,590.89 34,602,033.37
69 3,847,510.72 796,039.53 3,051,471.19 35,398,072.90
70 3,847,510.72 807,316.76 3,040,193.97 36,205,389.66
71 3,847,510.72 818,753.74 3,028,756.98 37,024,143.40
72 3,847,510.72 830,352.76 3,017,157.97 37,854,496.15
73 3,847,510.72 842,116.09 3,005,394.64 38,696,612.24
74 3,847,510.72 854,046.06 2,993,464.66 39,550,658.30
75 3,847,510.72 866,145.05 2,981,365.67 40,416,803.35
76 3,847,510.72 878,415.44 2,969,095.29 41,295,218.79
77 3,847,510.72 890,859.66 2,956,651.07 42,186,078.45
78 3,847,510.72 903,480.17 2,944,030.56 43,089,558.62
79 3,847,510.72 916,279.47 2,931,231.25 44,005,838.09
80 3,847,510.72 929,260.10 2,918,250.63 44,935,098.18
81 3,847,510.72 942,424.61 2,905,086.11 45,877,522.80
82 3,847,510.72 955,775.63 2,891,735.09 46,833,298.43
83 3,847,510.72 969,315.78 2,878,194.94 47,802,614.21
84 3,847,510.72 983,047.76 2,864,462.97 48,785,661.97
 85 3,847,510.72 996,974.27 2,850,536.46 49,782,636.24
86 3,847,510.72 1,011,098.07 2,836,412.65 50,793,734.31
87 3,847,510.72 1,025,421.96 2,822,088.76 51,819,156.27
88 3,847,510.72 1,039,948.77 2,807,561.95 52,859,105.04
89 3,847,510.72 1,054,681.38 2,792,829.35 53,913,786.42
90 3,847,510.72 1,069,622.70 2,777,888.03 54,983,409.12
91 3,847,510.72 1,084,775.69 2,762,735.04 56,068,184.81
92 3,847,510.72 1,100,143.34 2,747,367.38 57,168,328.15
93 3,847,510.72 1,115,728.71 2,731,782.02 58,284,056.85
94 3,847,510.72 1,131,534.86 2,715,975.86 59,415,591.72
95 3,847,510.72 1,147,564.94 2,699,945.78 60,563,156.66
96 3,847,510.72 1,163,822.11 2,683,688.61 61,726,978.77
97 3,847,510.72 1,180,309.59 2,667,201.13 62,907,288.36
98 3,847,510.72 1,197,030.64 2,650,480.08 64,104,319.00
99 3,847,510.72 1,213,988.58 2,633,522.15 65,318,307.57
100 3,847,510.72 1,231,186.75 2,616,323.98 66,549,494.32
101 3,847,510.72 1,248,628.56 2,598,882.16 67,798,122.88
102 3,847,510.72 1,266,317.46 2,581,193.26 69,064,440.35
103 3,847,510.72 1,284,256.96 2,563,253.76 70,348,697.31
104 3,847,510.72 1,302,450.60 2,545,060.12 71,651,147.91
105 3,847,510.72 1,320,901.99 2,526,608.74 72,972,049.90
106 3,847,510.72 1,339,614.76 2,507,895.96 74,311,664.66
107 3,847,510.72 1,358,592.64 2,488,918.08 75,670,257.30
108 3,847,510.72 1,377,839.37 2,469,671.35 77,048,096.67
109 3,847,510.72 1,397,358.76 2,450,151.96 78,445,455.43
110 3,847,510.72 1,417,154.68 2,430,356.05 79,862,610.10
111 3,847,510.72 1,437,231.03 2,410,279.69 81,299,841.14
112 3,847,510.72 1,457,591.81 2,389,918.92 82,757,432.95
113 3,847,510.72 1,478,241.02 2,369,269.70 84,235,673.97
114 3,847,510.72 1,499,182.77 2,348,327.95 85,734,856.74
115 3,847,510.72 1,520,421.19 2,327,089.53 87,255,277.94
116 3,847,510.72 1,541,960.49 2,305,550.23 88,797,238.43
117 3,847,510.72 1,563,804.93 2,283,705.79 90,361,043.36
118 3,847,510.72 1,585,958.84 2,261,551.89 91,947,002.20
119 3,847,510.72 1,608,426.59 2,239,084.14 93,555,428.79
120 3,847,510.72 1,631,212.63 2,216,298.09 95,186,641.42
121 3,847,510.72 1,654,321.48 2,193,189.25 96,840,962.90
122 3,847,510.72 1,677,757.70 2,169,753.03 98,518,720.60
123 3,847,510.72 1,701,525.93 2,145,984.79 100,220,246.53
124 3,847,510.72 1,725,630.88 2,121,879.84 101,945,877.41
125 3,847,510.72 1,750,077.32 2,097,433.40 103,695,954.73
126 3,847,510.72 1,774,870.08 2,072,640.64 105,470,824.82
127 3,847,510.72 1,800,014.08 2,047,496.65 107,270,838.89
128 3,847,510.72 1,825,514.27 2,021,996.45 109,096,353.17
129 3,847,510.72 1,851,375.73 1,996,135.00 110,947,728.89
130 3,847,510.72 1,877,603.55 1,969,907.17 112,825,332.44
131 3,847,510.72 1,904,202.93 1,943,307.79 114,729,535.38
132 3,847,510.72 1,931,179.14 1,916,331.58 116,660,714.52
133 3,847,510.72 1,958,537.51 1,888,973.21 118,619,252.03
134 3,847,510.72 1,986,283.46 1,861,227.26 120,605,535.49
135 3,847,510.72 2,014,422.48 1,833,088.25 122,619,957.97
136 3,847,510.72 2,042,960.13 1,804,550.60 124,662,918.10
137 3,847,510.72 2,071,902.06 1,775,608.66 126,734,820.16
138 3,847,510.72 2,101,254.01 1,746,256.71 128,836,074.17
139 3,847,510.72 2,131,021.77 1,716,488.95 130,967,095.94
140 3,847,510.72 2,161,211.25 1,686,299.47 133,128,307.19
141 3,847,510.72 2,191,828.41 1,655,682.31 135,320,135.60
142 3,847,510.72 2,222,879.31 1,624,631.41 137,543,014.91
143 3,847,510.72 2,254,370.10 1,593,140.62 139,797,385.02
144 3,847,510.72 2,286,307.01 1,561,203.71 142,083,692.03
145 3,847,510.72 2,318,696.36 1,528,814.36 144,402,388.39
146 3,847,510.72 2,351,544.56 1,495,966.16 146,753,932.95
147 3,847,510.72 2,384,858.11 1,462,652.62 149,138,791.06
148 3,847,510.72 2,418,643.60 1,428,867.13 151,557,434.65
149 3,847,510.72 2,452,907.71 1,394,603.01 154,010,342.37
150 3,847,510.72 2,487,657.24 1,359,853.48 156,497,999.61
151 3,847,510.72 2,522,899.05 1,324,611.67 159,020,898.66
152 3,847,510.72 2,558,640.12 1,288,870.60 161,579,538.78
153 3,847,510.72 2,594,887.52 1,252,623.20 164,174,426.30
154 3,847,510.72 2,631,648.43 1,215,862.29 166,806,074.73
155 3,847,510.72 2,668,930.12 1,178,580.61 169,475,004.85
156 3,847,510.72 2,706,739.96 1,140,770.76 172,181,744.81
157 3,847,510.72 2,745,085.44 1,102,425.28 174,926,830.25
158 3,847,510.72 2,783,974.15 1,063,536.57 177,710,804.40
159 3,847,510.72 2,823,413.79 1,024,096.94 180,534,218.19
160 3,847,510.72 2,863,412.15 984,098.58 183,397,630.34
161 3,847,510.72 2,903,977.15 943,533.57 186,301,607.49
162 3,847,510.72 2,945,116.83 902,393.89 189,246,724.32
163 3,847,510.72 2,986,839.32 860,671.41 192,233,563.64
164 3,847,510.72 3,029,152.88 818,357.85 195,262,716.52
165 3,847,510.72 3,072,065.87 775,444.85 198,334,782.39
166 3,847,510.72 3,115,586.81 731,923.92 201,450,369.20
167 3,847,510.72 3,159,724.29 687,786.44 204,610,093.48
168 3,847,510.72 3,204,487.05 643,023.68 207,814,580.53
169 3,847,510.72 3,249,883.95 597,626.78 211,064,464.48
170 3,847,510.72 3,295,923.97 551,586.75 214,360,388.45
171 3,847,510.72 3,342,616.23 504,894.50 217,703,004.68
172 3,847,510.72 3,389,969.96 457,540.77 221,092,974.64
173 3,847,510.72 3,437,994.53 409,516.19 224,530,969.17
174 3,847,510.72 3,486,699.45 360,811.27 228,017,668.62
175 3,847,510.72 3,536,094.36 311,416.36 231,553,762.98
176 3,847,510.72 3,586,189.03 261,321.69 235,139,952.02
177 3,847,510.72 3,636,993.38 210,517.35 238,776,945.39
178 3,847,510.72 3,688,517.45 158,993.27 242,465,462.84
179 3,847,510.72 3,740,771.45 106,739.28 246,206,234.29
180 3,847,510.72 3,793,765.71 53,745.01 250,000,000.00

692,551,930.29 250,000,000.00 442,551,930.29 28,621,248.25

180.00
 442,551,930.29 (192,551,930.29)

SISA POKOK KETERANGAN

249,694,155.94 Mei
249,383,979.09
249,069,408.07
248,750,380.63
248,426,833.63
248,098,703.05
247,765,923.96
247,428,430.49
247,086,155.86
246,739,032.35
246,386,991.25
246,029,962.90
245,667,876.65
245,300,660.85
244,928,242.82
244,550,548.87
244,167,504.25
243,779,033.17
243,385,058.75
242,985,503.03
242,580,286.93
242,169,330.27
241,752,551.73
241,329,868.82
240,901,197.90
240,466,454.15
240,025,551.53
239,578,402.78
239,124,919.43
238,665,011.73
238,198,588.67
237,725,557.96
237,245,825.97
236,759,297.78
236,265,877.11
235,765,466.31
235,257,966.36
234,743,276.83
234,221,295.86
233,691,920.16
233,155,044.97
232,610,564.05
232,058,369.65
231,498,352.50
230,930,401.77
230,354,405.07
229,770,248.42
229,177,816.21
228,576,991.22
227,967,654.54
227,349,685.58
226,722,962.07
226,087,359.98
225,442,753.52
224,789,015.14
224,126,015.46
223,453,623.29
222,771,705.56
222,080,127.34
221,378,751.75
220,667,440.01
219,946,051.35
219,214,443.02
218,472,470.24
217,719,986.18
216,956,841.93
216,182,886.46
215,397,966.63
214,601,927.10
213,794,610.34
212,975,856.60
212,145,503.85
211,303,387.76
210,449,341.70
209,583,196.65
208,704,781.21
207,813,921.55
206,910,441.38
205,994,161.91
205,064,901.82
204,122,477.20
203,166,701.57
202,197,385.79
201,214,338.03
200,217,363.76
199,206,265.69
198,180,843.73
197,140,894.96
196,086,213.58
195,016,590.88
193,931,815.19
192,831,671.85
191,715,943.15
190,584,408.28
189,436,843.34
188,273,021.23
187,092,711.64
185,895,681.00
184,681,692.43
183,450,505.68
182,201,877.12
180,935,559.65
179,651,302.69
178,348,852.09
177,027,950.10
175,688,335.34
174,329,742.70
172,951,903.33
171,554,544.57
170,137,389.90
168,700,158.86
167,242,567.05
165,764,326.03
164,265,143.26
162,744,722.06
161,202,761.57
159,638,956.64
158,052,997.80
156,444,571.21 180.00
154,813,358.58 10.00
153,159,037.10
151,481,279.40
149,779,753.47
148,054,122.59
146,304,045.27
144,529,175.18
142,729,161.11
140,903,646.83
139,052,271.11
137,174,667.56
135,270,464.62
133,339,285.48
131,380,747.97
129,394,464.51
127,380,042.03
125,337,081.90
123,265,179.84
121,163,925.83
119,032,904.06
116,871,692.81
114,679,864.40
112,456,985.09
110,202,614.98
107,916,307.97
105,597,611.61
103,246,067.05
100,861,208.94
98,442,565.35
95,989,657.63
93,502,000.39
90,979,101.34
88,420,461.22
85,825,573.70
83,193,925.27
80,524,995.15
77,818,255.19
75,073,169.75
72,289,195.60
69,465,781.81
66,602,369.66
63,698,392.51
60,753,275.68
57,766,436.36
54,737,283.48
51,665,217.61
48,549,630.80
45,389,906.52
42,185,419.47
38,935,535.52
35,639,611.55
32,296,995.32
28,907,025.36
25,469,030.83
21,982,331.38
 18,446,237.02
14,860,047.98
11,223,054.61
7,534,537.16
3,793,765.71
-

221,378,751.75
180
 Harga Pokok Penjualan H Jual
Ponton 2,300.00 160,000.00 368,000,000.00 Ponton 2,300.00 180,000.00 414,000,000.00
Cipping 2,300.00 160,000.00 368,000,000.00 Cipping 2,300.00 160,000.00 368,000,000.00
By lainnya 2,300.00 50,000.00 115,000,000.00 By lainnya 2,300.00 50,000.00 115,000,000.00
Jumlah 851,000,000.00 2,300.00 315,000.00 724,500,000.00
(126,500,000.00)
Potongan Koperasi 500,000.00

Bulan okt 135,000.00

nop 135,000.00
des 135,000.00

Sisa 95,000.00