Perhitungan Pinjaman Pegawai an Pangudutan

GAJI Rp 2,588,000 47 53
N 72 6
i 1.38% ANGSURAN
Faktor n POKOK BUNGA
PLAFOND Rp 88,355,554 Rp 1,222,222 Rp 1,210,000
PEMBULATAN Rp 88,000,000 Rp 2,432,222
SISA LAMA Rp 60,806,243 PENERIMAAN BERSIH
PROVISI Rp 880,000
PERCETAKAN Rp 100,000 Rp 24,981,757
AJK Rp 1,232,000
Rp 63,018,243 Sisa Gaji Rp 155,778
GAJI Rp 3,232,000 UMUR 1.6666666667 0.0138
JANGKA WAKTU 72 47 6 1.0138
BUNGA/BLN 0.0138 ANGSURAN 5.15
Faktor n POKOK BUNGA 0.19
PLAFOND Rp 102,985,886 Rp 1,555,556 Rp 1,540,000 0.81
PEMBULATAN Rp 112,000,000 Rp 2,460,423 58.60
SISA LAMA Rp 39,532,433 PENERIMAAN BERSIH Rp 2,275,920
PROVISI Rp 1,120,000 133,373,730.79
Rp 61,727,567
PERCETAKAN Rp 100,000
PREMI AJK 9,520,000 SISA GAJI Rp 771,577
Rp 50,272,433 (6,727,567.00) Rp 3,218,723
369,047.62 112,000,000.00 Rp 1,512,200
2,952,380.95 Rp 50,272,433 Rp (1,706,523)
28,047,619.05 23,389,353.00 330,952.38 1,654,761.90
29,702,380.95 22,631,053.00
6
GAJI Rp 451,460 UMUR 3,050,000.00
JANGKA WAKTU 48 48 22 385,000.00
BUNGA 0.95% ANGSURAN 2,665,000.00
Faktor n 1.456 POKOK BUNGA 42,527,532.00
PLAFOND Rp 7,441,648 Rp 875,000 Rp 399,000
PEMBULATAN Rp 42,000,000 Rp 1,274,000 152,880,000.00
SISA LAMA Rp - PENERIMAAN BERSIH Rp 110,880,000
PROVISI Rp 630,000 11,088,000.00
Rp 39,228,800
PERCETAKAN Rp 100,000
PREMI AJK 2,041,200 SISA GAJI Rp (822,540) Rp 402,460
Rp 25,771,200 15,771,200.00 0.46
1,512,200.00 PITUNG
Sisa 1,209,760.00 Plafond
Kplg CS 758,300.00 4,669,789.00 18,373,774.00
BBN 451,460.00 658,000.00 20,855,026.00
PLSM 302,440.00 7.10 10,000,000.00
(302,440.00) Rp 2,397,560 8,373,774.00

2700000 15,200,000.00 -
13500000 3,000,000.00 1,480,000.00 25,000,000.00
16,200,000.00 18,200,000.00 395,000.00
6,200,000.00 17,897,560.00 350,000.00 SA 92,114,000.00
4,920,000.00 16,522,560.00 2,225,000.00 TO 38,000,000.00
16,071,100.00 500,000.00 LASMA 35,000,000.00
16,996,100.00 2,725,000.00 STIK 550,000.00
16,346,100.00 1,660,500.00 RR 300,000.00
1,910,500.00 KPLG 1,250,000.00
3,356,774.00 AKG 500,000.00
10000000 PLS 50,000.00
13,356,774.00 TTL 75,650,000.00
14,806,774.00 SS 16,464,000.00
14,306,774.00 HRM 2,000,000.00
16,553,500.00
GAJI Rp 3,343,700 UMUR
JANGKA WAKTU 84 62 8
BUNGA 1.00% ANGSURAN
Faktor n 1.84 POKOK BUNGA
PLAFOND Rp 122,117,739 Rp 1,190,476 Rp 1,000,000
PEMBULATAN Rp 100,000,000 Rp 2,190,476 262,857,142.86
SISA LAMA Rp 83,687,221 PENERIMAAN BERSIH Rp 162,857,143
PROVISI Rp 1,500,000 16,285,714.29
Rp 7,432,779
PERCETAKAN Rp 100,000 Rp 40,732,779
PREMI AJK 7,280,000.00SISA GAJI Rp 1,153,224
47,567,221.00 Rp 2,153,224
369,047.62 140,000,000.00 Rp (57,567,221)
2,952,380.95 Rp 132,567,221 -25.0292265217
28,047,619.05 330,952.38 1,654,761.90
29,702,380.95
GAJI Rp 3,500,000 UMUR 1.6666666667 0.0138
JANGKA WAKTU 180 59 16 1,750,000.00
BUNGA/BLN 0.0117 ANGSURAN 1712800.00 700000
Faktor n POKOK BUNGA 3,425,600.00
PLAFOND Rp 183,969,652 Rp 1,000,000 Rp 2,100,000
PEMBULATAN Rp 180,000,000 Rp 2,397,134
SISA LAMA Rp 85,000,000 PENERIMAAN BERSIH
PROVISI Rp 900,000
Rp 88,830,000
PERCETAKAN Rp 500,000
PREMI AJK 4,770,000 SISA GAJI Rp 1,102,866
Rp 108,460,300 (19,630,300.00) Rp (60,630,300)
369,047.62 197,290,300.00 1,350,000.00 Rp 1,512,200
2,952,380.95 Rp 108,460,300 1,342,000.00 Rp 62,142,500
28,047,619.05 23,389,353.00 1,344,500.00 6,722,500.00
34,770,119.05 22,631,053.00 5,500.00
6