Anda di halaman 1dari 1

Jadwal Angsuran 2 Mingguan (Rp.

000)
Modal Kerja : Rp. 3000 Bagi Hasil Nasabah : 68.75%
Jangka Waktu 50 Minggu Bagi Hasil MBK : 31.25%
Perkiraan Pendapatan Nasabah = 80% dari MK atau Rp. 2400
Mg Tgl K Angsuran Per Minggu Saldo Paraf
Ke Modal Bagi Modal Bagi Acc Office
Jml Jml
Kerja Hasil Kerja Hasil
3000.0 750.0 3750.0
1 120.0 30.0 150.02880.0 720.0 3600.0
2 120.0 30.0 150.02760.0 690.0 3450.0
3 120.0 30.0 150.02640.0 660.0 3300.0
4 120.0 30.0 150.02520.0 630.0 3150.0
5 120.0 30.0 150.02400.0 600.0 3000.0
6 120.0 30.0 150.02280.0 570.0 2850.0
7 120.0 30.0 150.02160.0 540.0 2700.0
8 120.0 30.0 150.02040.0 510.0 2550.0
9 120.0 30.0 150.01920.0 480.0 2400.0
10 120.0 30.0 150.01800.0 450.0 2250.0
11 120.0 30.0 150.01680.0 420.0 2100.0
12 120.0 30.0 150.01560.0 390.0 1950.0
13 120.0 30.0 150.01440.0 360.0 1800.0
14 120.0 30.0 150.01320.0 330.0 1650.0
15 120.0 30.0 150.01200.0 300.0 1500.0
16 120.0 30.0 150.01080.0 270.0 1350.0
17 120.0 30.0 150.0 960.0 240.0 1200.0
18 120.0 30.0 150.0 840.0 210.0 1050.0
19 120.0 30.0 150.0 720.0 180.0 900.0
20 120.0 30.0 150.0 600.0 150.0 750.0
21 120.0 30.0 150.0 480.0 120.0 600.0
22 120.0 30.0 150.0 360.0 90.0 450.0
23 120.0 30.0 150.0 240.0 60.0 300.0
24 120.0 30.0 150.0 120.0 30.0 150.0
25 120.0 30.0 150.0 0.0 0.0 0.0
jumlah 3000.0 750.0 3750.0
K = Kode: 1: hadir bayar. 2: absen bayar. 3: hadir tak bayar. 4: absem tidak bayar
Idul Fitri/Lebaran: tidak bayar selama satu kali. Porsi 31,25%:68,75%
*) Setara % Bagian Hasil MBK: 25% Flat/thn atau 2.08% Flat/bln
**)Perkiraan Pendapatan didasarkan atas survei kepada nasabah

Anda mungkin juga menyukai