Ritase/ Jan Feb Mar Apr Mei

Pinjaman : ############ Minggu 12 48 48 48 48 48

Tenor : 30
Bunga : 7% % nop 120,000.00 5,760,000.00 5,760,000.00 5,760,000.00 5,760,000.00 5,760,000.00

Angsuran : 3,643,190.72 2,116,809.28 2,116,809.28 2,116,809.28 2,116,809.28 2,116,809.28

Total Angs : ############

Cadangan 8,467,237.10
Selisih : 9,295,721.75

bunga /bln : 309,857.39 Maintenance oli 200,000.00

rem 1,500,000.00
kanvas
ban 2,500,000.00

Angsuran 3,643,190.72

total
Jun Jul Agt Sep Okt Nov Des Total
48 48 48 48 48 48 48 #

5,760,000.00 5,760,000.00 5,760,000.00 5,760,000.00 5,760,000.00 5,760,000.00 ##########

2,116,809.28 2,116,809.28 2,116,809.28 2,116,809.28 2,116,809.28 2,116,809.28 ########## 25,401,711.30

Lebaran Cadangan 8,467,237.10 Pajak 16,934,474.20

8,467,237.10
8,467,237.10

7,843,190.72