SIMULASI ANGSURAN PEMBIAYAAN MULTI GUNA

DANA BANK SYARIAH

.
Nama Nasabah : Mr. Xxxxxxx Angsuran perbulan :
Nomor Rekening : Jangka Waktu :
Jenis Pembiayaan : MURABAHAH Tgl. Pencairan :
Limit Pembiayaan : Rp15,000,000.00 Tgl. Awal Angsuran :
Margin (% p.a eff.) : 14.26% Bln. Awal Angsuran :
Thn. Awal Angsuran :
Tgl. Akhir Angsuran :

NO. TANGGAL OUTSTANDING ANGSURAN

ANGSURAN POKOK POKOK MARGIN
0
1
2
3
4
5
6
7
8
9
10
11
12
 12 BULAN
05-Aug-08
5
9
2008

ANGSURAN
per BULAN
 SIMULASI ANGSURAN PEMBIAYAAN MULTI GUNA
DANA BANK PEMBANGUNAN SYARIAH

Nama Nasabah : Resna Putri Andini Angsuran perbulan

Nomor Rekening
Jenis Pembiayaan
Limit Pembiayaan
Margin (% p.a eff.)
: Jangka Waktu
: MURABAHAH Tgl. Pencairan
: Rp 60,000,000.00 Tgl. Awal Angsuran
: 12.00% Bln. Awal Angsuran
Thn. Awal Angsuran
Tgl. Akhir Angsuran

TANGGAL ANGSURAN ANGSURAN

NO.
ANGSURAN POKOK MARGIN per BULAN
0 5-Aug-2008 -
1 5-Sep-2008 Rp4,730,927.32 Rp600,000.00 Rp5,330,927.32
2 5-Oct-2008 Rp4,778,236.59 Rp552,690.73 Rp5,330,927.32
3 5-Nov-2008 Rp4,826,018.96 Rp504,908.36 Rp5,330,927.32
4 5-Dec-2008 Rp4,874,279.15 Rp456,648.17 Rp5,330,927.32
5 5-Jan-2009 Rp4,923,021.94 Rp407,905.38 Rp5,330,927.32
6 5-Feb-2009 Rp4,972,252.16 Rp358,675.16 Rp5,330,927.32
7 5-Mar-2009 Rp5,021,974.68 Rp308,952.64 Rp5,330,927.32
8 5-Apr-2009 Rp5,072,194.43 Rp258,732.89 Rp5,330,927.32
9 5-May-2009 Rp5,122,916.37 Rp208,010.95 Rp5,330,927.32
10 5-Jun-2009 Rp5,174,145.54 Rp156,781.78 Rp5,330,927.32
11 5-Jul-2009 Rp5,225,886.99 Rp105,040.33 Rp5,330,927.32
12 5-Aug-2009 Rp5,278,145.86 Rp52,781.46 Rp5,330,927.32

Rp3,971,127.85 Rp 63,971,127.85
 Rp5,330,927.32
12 bulan
05-Aug-08
5
9
2008
5-Aug-2009
z
OUTSTANDING
POKOK
-
Rp 55,269,072.68
Rp 50,490,836.09
Rp 45,664,817.13
Rp 40,790,537.98
Rp 35,867,516.04
Rp 30,895,263.87
Rp 25,873,289.19
Rp 20,801,094.76
Rp 15,678,178.39
Rp 10,504,032.85
Rp 5,278,145.86
Rp -

Rp 337,112,784.84