Ferry Tedjasasmita (FS
No Bulan 21871 Payable Ferry Tedjasasmita
Debet Kredit Saldo
Saldo Awal Rp (28,332 382,693)
1 JANUARI Rp - | Rp 782,220,000 Rp (29,114, 602,693)
2 FEBRUARI Rp -| Rp - Rp (29 114,602,693)
3 MARET Rp -| Rp - Rp (29,114,602,693)
4 APRIL Rp -| Rp - Rp (29 114,602,693)
5 MEI Rp -| Rp 4,942 ,500,000 Rp (31,057 102,693)
6 JUNI Rp - | Rp - Rp (31,057, 102,693)
7 JULI Rp -| Rp - Rp 131,057 102,693)
8 AGUSTUS Rp - Rp - Rp (31,057,102,693}
Rudy Johansen (RJ
2-1373 Payable Rudy Johansen
Saldo Awal Rp (4,580 814,332)
1 JANUARI Rp - Rp - Rp (4,580 814,332)
2 FEBRUARI Rp “Rp - Rp (4,580,814,332)
3 MARET Rp - | Rp - Rp (4,580,814,332)
4 APRIL Rp -|Rp - Rp (4,580,814,332)
5 MEI Rp - Rp 501,600,000 Rp (5,082,414,332)
6 JUNI Rp -| Rp - Rp (5,082,414 332)
7 JULI Rp - | Rp - Rp (5,082,414,332)
8 AGUSTUS Rp -| Rp - Rp (5,082,414, 332)
9 SEPTEMBER Rp “Rp - Rp (5,082,414,332)
10 OKTOBER Rp -| Rp 130,320,000 Rp (5,212,734,332)
11 NOVEMBER Rp -|Rp - Rp (5,212,734,332}
12 DESEMBER Rp -| Rp - Rp (5,212,734,332)
Cc. Sehingga perhitungan biaya bunga untuk pemegang saham menurut subjek pajaknya adalah sebagai berikut :
Martono Sutanto (MS
Uang Muka pertahun Pemegang Saham terutang
1 JANUARI Rp (4.761.741.579) 3.18% Rp 12,627,455 | Rp 1,894,118
2 FEBRUARI Rp (4,761, 741,579) 3.10% Rp 12,313,619 | Rp 1,847,043
3 MARET Rp (4,761,744,579) 3.11% Rp 12,329,917 | Rp 1,849,488
4 APRIL Rp (4,761,741,579} 3.40% Rp 13,494,626 | Rp 2,024,194
5 MEI Rp (6,443,541,579) 3.04% Rp 16,343,124 | Rp 2,451,469
6 JUNI Rp (6,443,541,579) 2.42% Rp 13,008,819 | Rp 1,951,323
7 JULI Rp (6,443, 541,579) 4.20% Rp 22,527,057 | Rp 3,379,059
8 AGUSTUS Rp (6,443,541,579) 4.05% Rp 21,756,646 | Rp 3,263,497 g SEPTEMBER Rp (6,443,541,579) 4.13% Rp 22,196,626 | Rp 3,329,494
10 OKTOBER Rp (6,965,061,579) 4.87% Rp 28,291,093 | Rp 4,243,664
1 NOVEMBER Rp (6,965,061,579} 471% Rp 27,328,805 | Rp 4099 321
12 DESEMBER Rp (8,125, 341,579) 4.32% Rp 29,227,716 | Rp 4,384,157
Ferry Tedjasasmita (FT
Uang Muka per tahun Pemegang Saham terutang
1 JANUARI Rp (29,114,602,693) 0.35% Rp 8,444,338 | Rp 1,688,868
2 FEBRUARI Rp (29,114,602,693) 099% Ro 23,990,580 | Rp 4,798,112
3 MARET Rp (29, 114,602,693) 0.69% Rp 16,636,454 | Rp 3,327,291
4 APRIL Rp (29,114,602,693) 0.67% Rp 16,277,605 | Rp 3,255,521
5 MEI Rp (31,057,102,693} 1.06% Rp 27,395,569 | Rp 5,479,114
6 JUNI Rp (31,057, 102,693) 0.90% Rp 23,184,904 | Rp 4,636,981
7 JULI Rp (31,057,102,693) 1.20% Rp 30,945,579 | Rp 6,189,116
8 AGUSTUS Rp (31,057, 102,693) 1.39% Rp 35,925,180 | Rp 7,185,036
9 SEPTEMBER Rp (31,057, 102,693) 1.01% Rp 26,161,986 | Rp 5,232,397
10 OKTOBER Rp (32,217,382,693) 1.19% Rp 31,987,659 | Rp 6,397,532 if NOVEMBER Rp (32,217 382,693) 1.50% Rp 40,219,567 | Rp 8,043,913
12 DESEMBER Rp (32,217,382,693) 1.60% Rp 42,940,402 | Rp 8,588,080