Scribd Logo
Upload

Welcome to Scribd!

  • Tabel Angsuran Muamalat

    Uploaded by

    Isman Fariqi
    9K views2 pages

    Copyright

    © Attribution Non-Commercial (BY-NC)

    Available Formats

    XLS, PDF, TXT or read online from Scribd

    Did you find this document useful?

    Is this content inappropriate?

    Report this Document

    Copyright:

    Attribution Non-Commercial (BY-NC)
    Download as XLS, PDF, TXT or read online from Scribd
    Flag for inappropriate content
    9K views2 pages

    Tabel Angsuran Muamalat

    Uploaded by

    Isman Fariqi

    Copyright:

    Attribution Non-Commercial (BY-NC)
    Download as XLS, PDF, TXT or read online from Scribd
    Flag for inappropriate content
    of 2

    PERHITUNGAN ANGSURAN BANK MUAMALAT

    NIK

    NAMA NASABAH
    11841140 - ABD. ROZI

    ID Pinjaman
    Bunga Pinjaman per Tahun
    Jangka Waktu Pinjam
    Pokok Pinjaman
    Tanggal Pinjam

    1
    0.183
    24
    20000000
    40978

    Angsuran per Bulan

    1001383

    TABEL ANGSURAN PINJAMAN


    BULAN
    KE

    BULAN

    1
    2
    3
    4
    5
    6
    7
    8
    9
    10
    11
    12
    13
    14
    15
    16
    17
    18
    19
    20
    21
    22
    23
    24

    Mar-12
    Apr-12
    May-12
    Jun-12
    Jul-12
    Aug-12
    Sep-12
    Oct-12
    Nov-12
    Dec-12
    Jan-13
    Feb-13
    Mar-13
    Apr-13
    May-13
    Jun-13
    Jul-13
    Aug-13
    Sep-13
    Oct-13
    Nov-13
    Dec-13
    Jan-14
    Feb-14

    POKOK
    PINJAMAN
    20,000,000
    19,303,617
    18,596,613
    17,878,828
    17,150,097
    16,410,252
    15,659,125
    14,896,543
    14,122,332
    13,336,314
    12,538,309
    11,728,135
    10,905,606
    10,070,533
    9,222,725
    8,361,988
    7,488,125
    6,600,935
    5,700,216
    4,785,761
    3,857,360
    2,914,801
    1,957,869
    986,343

    CICILAN
    POKOK
    PINJAMAN
    696,383
    707,003
    717,785
    728,731
    739,845
    751,127
    762,582
    774,211
    786,018
    798,005
    810,174
    822,529
    835,073
    847,808
    860,737
    873,863
    887,190
    900,719
    914,455
    928,401
    942,559
    956,933
    971,526
    986,342

    BUNGA
    305,000
    294,380
    283,598
    272,652
    261,539
    250,256
    238,802
    227,172
    215,366
    203,379
    191,209
    178,854
    166,310
    153,576
    140,647
    127,520
    114,194
    100,664
    86,928
    72,983
    58,825
    44,451
    29,857
    15,042

    ANGSURAN
    PER BULAN
    1,001,384
    1,001,384
    1,001,384
    1,001,384
    1,001,384
    1,001,384
    1,001,384
    1,001,384
    1,001,384
    1,001,384
    1,001,384
    1,001,384
    1,001,384
    1,001,384
    1,001,384
    1,001,384
    1,001,384
    1,001,384
    1,001,384
    1,001,384
    1,001,384
    1,001,384
    1,001,384
    1,001,384

    SALDO
    POKOK
    PINJAMAN
    19,303,617
    18,596,613
    17,878,828
    17,150,097
    16,410,252
    15,659,125
    14,896,543
    14,122,332
    13,336,314
    12,538,309
    11,728,135
    10,905,606
    10,070,533
    9,222,725
    8,361,988
    7,488,125
    6,600,935
    5,700,216
    4,785,761
    3,857,360
    2,914,801
    1,957,869
    986,343
    1

    PERHITUNGAN ANGSURAN BANK MUAMALAT


    NIK

    NAMA NASABAH

    11881159 - RIZA RAKHMAWAT


    ID Pinjaman
    Bunga Pinjaman per Tahun
    Jangka Waktu Pinjam
    Pokok Pinjaman
    Tanggal Pinjam

    1
    0.183
    12
    30000000
    41162

    Angsuran per Bulan

    2754684
    TABEL ANGSURAN PINJAMAN

    BULAN
    KE

    BULAN

    POKOK
    CICILAN POKOK
    PINJAMAN
    PINJAMAN

    1
    2
    3
    4
    5
    6
    7
    8
    9
    10
    11
    12

    Sep-12
    Oct-12
    Nov-12
    Dec-12
    Jan-13
    Feb-13
    Mar-13
    Apr-13
    May-13
    Jun-13
    Jul-13
    Aug-13

    30,000,000
    27,702,815
    25,370,598
    23,002,815
    20,598,924
    18,158,372
    15,680,603
    13,165,047
    10,611,129
    8,018,264
    5,385,858
    2,713,308

    2,297,185
    2,332,217
    2,367,783
    2,403,892
    2,440,551
    2,477,770
    2,515,556
    2,553,918
    2,592,865
    2,632,406
    2,672,550
    2,713,307

    BUNGA
    457,500
    422,468
    386,902
    350,793
    314,134
    276,915
    239,129
    200,767
    161,820
    122,279
    82,134
    41,378

    ANGSURAN
    PER BULAN
    2,754,685
    2,754,685
    2,754,685
    2,754,685
    2,754,685
    2,754,685
    2,754,685
    2,754,685
    2,754,685
    2,754,685
    2,754,685
    2,754,685

    SALDO
    POKOK
    PINJAMAN
    27,702,815
    25,370,598
    23,002,815
    20,598,924
    18,158,372
    15,680,603
    13,165,047
    10,611,129
    8,018,264
    5,385,858
    2,713,308
    1

    You might also like