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

Sign up to vote on this title
UsefulNot useful