P. 1
Tabel Angsuran Muamalat

Tabel Angsuran Muamalat

|Views: 3,326|Likes:
Dipublikasikan oleh Isman Fariqi

More info:

Published by: Isman Fariqi on Feb 07, 2013
Hak Cipta:Attribution Non-commercial

Availability:

Read on Scribd mobile: iPhone, iPad and Android.
download as XLS, PDF, TXT or read online from Scribd
See more
See less

09/23/2013

pdf

text

original

NIK

ID Pinjaman 1
Bunga Pinjaman per Tahun 0.183
Jangka Waktu Pinjam 24
Pokok Pinjaman 20000000
Tanggal Pinjam 40978
Angsuran per Bulan 1001383
BULAN
KE
BULAN
POKOK
PINJAMAN
CICILAN
POKOK
PINJAMAN
BUNGA
ANGSURAN
PER BULAN
SALDO
POKOK
PINJAMAN
1 Mar-12 20,000,000 696,383 305,000 1,001,384 19,303,617
2 Apr-12 19,303,617 707,003 294,380 1,001,384 18,596,613
3 May-12 18,596,613 717,785 283,598 1,001,384 17,878,828
4 Jun-12 17,878,828 728,731 272,652 1,001,384 17,150,097
5 Jul-12 17,150,097 739,845 261,539 1,001,384 16,410,252
6 Aug-12 16,410,252 751,127 250,256 1,001,384 15,659,125
7 Sep-12 15,659,125 762,582 238,802 1,001,384 14,896,543
8 Oct-12 14,896,543 774,211 227,172 1,001,384 14,122,332
9 Nov-12 14,122,332 786,018 215,366 1,001,384 13,336,314
10 Dec-12 13,336,314 798,005 203,379 1,001,384 12,538,309
11 Jan-13 12,538,309 810,174 191,209 1,001,384 11,728,135
12 Feb-13 11,728,135 822,529 178,854 1,001,384 10,905,606
13 Mar-13 10,905,606 835,073 166,310 1,001,384 10,070,533
14 Apr-13 10,070,533 847,808 153,576 1,001,384 9,222,725
15 May-13 9,222,725 860,737 140,647 1,001,384 8,361,988
16 Jun-13 8,361,988 873,863 127,520 1,001,384 7,488,125
17 Jul-13 7,488,125 887,190 114,194 1,001,384 6,600,935
18 Aug-13 6,600,935 900,719 100,664 1,001,384 5,700,216
19 Sep-13 5,700,216 914,455 86,928 1,001,384 4,785,761
20 Oct-13 4,785,761 928,401 72,983 1,001,384 3,857,360
21 Nov-13 3,857,360 942,559 58,825 1,001,384 2,914,801
22 Dec-13 2,914,801 956,933 44,451 1,001,384 1,957,869
23 Jan-14 1,957,869 971,526 29,857 1,001,384 986,343
24 Feb-14 986,343 986,342 15,042 1,001,384 1
TABEL ANGSURAN PINJAMAN
PERHITUNGAN ANGSURAN BANK MUAMALAT
11841140 - ABD. ROZI
NAMA NASABAH
NIK
ID Pinjaman 1
Bunga Pinjaman per Tahun 0.183
Jangka Waktu Pinjam 12
Pokok Pinjaman 30000000
Tanggal Pinjam 41162
Angsuran per Bulan 2754684
BULAN
KE
BULAN
POKOK
PINJAMAN
CICILAN POKOK
PINJAMAN
BUNGA
ANGSURAN
PER BULAN
SALDO
POKOK
PINJAMAN
1 Sep-12 30,000,000 2,297,185 457,500 2,754,685 27,702,815
2 Oct-12 27,702,815 2,332,217 422,468 2,754,685 25,370,598
3 Nov-12 25,370,598 2,367,783 386,902 2,754,685 23,002,815
4 Dec-12 23,002,815 2,403,892 350,793 2,754,685 20,598,924
5 Jan-13 20,598,924 2,440,551 314,134 2,754,685 18,158,372
6 Feb-13 18,158,372 2,477,770 276,915 2,754,685 15,680,603
7 Mar-13 15,680,603 2,515,556 239,129 2,754,685 13,165,047
8 Apr-13 13,165,047 2,553,918 200,767 2,754,685 10,611,129
9 May-13 10,611,129 2,592,865 161,820 2,754,685 8,018,264
10 Jun-13 8,018,264 2,632,406 122,279 2,754,685 5,385,858
11 Jul-13 5,385,858 2,672,550 82,134 2,754,685 2,713,308
12 Aug-13 2,713,308 2,713,307 41,378 2,754,685 1
TABEL ANGSURAN PINJAMAN
NAMA NASABAH
11881159 - RIZA RAKHMAWAT
PERHITUNGAN ANGSURAN BANK MUAMALAT

You're Reading a Free Preview

Mengunduh
scribd
/*********** DO NOT ALTER ANYTHING BELOW THIS LINE ! ************/ var s_code=s.t();if(s_code)document.write(s_code)//-->