Scribd
Upload
35 views8 pages

Schedule Angsuran KTA Payroll

The document contains schedules for loan installment payments over a period of months. It includes information such as the borrower's name and address, the loan limit, term, and interest rate. It then shows a table with the installment amount breakdown for each month, including the principal payment, interest payment, and total due. It calculates the remaining balance each month until the loan is paid off.

Uploaded by

Giovinda Hashrawi
Copyright
© © All Rights Reserved
We take content rights seriously. If you suspect this is your content, claim it here.
Available Formats
Download as XLS, PDF, TXT or read online on Scribd
35 views8 pages

Schedule Angsuran KTA Payroll

The document contains schedules for loan installment payments over a period of months. It includes information such as the borrower's name and address, the loan limit, term, and interest rate. It then shows a table with the installment amount breakdown for each month, including the principal payment, interest payment, and total due. It calculates the remaining balance each month until the loan is paid off.

Uploaded by

Giovinda Hashrawi
Copyright
© © All Rights Reserved
We take content rights seriously. If you suspect this is your content, claim it here.
Available Formats
Download as XLS, PDF, TXT or read online on Scribd
You are on page 1/ 8

Tanggal

Lahir

Umur

Suku
Bunga

Gaji

DSR

INPUT

INPUT

INPUT

INPUT

INPUT

1985

25

21.00%

2,300,000

39%

Jangka
Waktu

Max
Limit
Limit Yg
Angsuran Maksimal Diberikan

INPUT

INPUT

60

897,000

###

26,000,000

Angsuran
Pinjaman
Existing

180,000

Angsur
Jang
Suku
Max
Limit
an
Masukk DS ka
Limit Yg
Pinjama
Bung
Angsu Maksi
an Gaji R Wak
Diberikan
n
a
ran
mal
INPUT
INPUT
INPUT INPUT
INPUT
INPUT
tu
Existing
2,300,000### 60
###
###
### 26,000,000 180,000

Input

SCHEDULE ANGSURAN KTA PAYROLL


NAMA
ALAMAT

:
:

LIMIT KREDIT
JANGKA WAKTU
SUKU BUNGA

:
:
:

xxxxxxxx
xxxxxxxx

10,000,000
12 BULAN
21.00% P.A

BESAR ANGSURAN/BULAN
ANGS.
KE
1
2
3
4
5
6
7
8
9
10
11
12

SALDO
AWAL
10,000,000
9,243,862
8,474,492
7,691,658
6,895,124
6,084,651
5,259,995
4,420,907
3,567,135
2,698,422
1,814,507
915,123

:
ANGS.
POKOK
756,138
769,370
782,834
796,534
810,473
824,656
839,088
853,772
868,713
883,915
899,384
915,123
10,000,000

931,138
ANGS.
BUNGA
175,000
161,768
148,304
134,604
120,665
106,481
92,050
77,366
62,425
47,222
31,754
16,015
1,173,653

TOTAL
931,138
931,138
931,138
931,138
931,138
931,138
931,138
931,138
931,138
931,138
931,138
931,138
11,173,653

SALDO
AKHIR
9,243,862
8,474,492
7,691,658
6,895,124
6,084,651
5,259,995
4,420,907
3,567,135
2,698,422
1,814,507
915,123
-

SCHEDULE ANGSURAN KTA PAYROLL


NAMA
ALAMAT

:
:

LIMIT KREDIT
JANGKA WAKTU
SUKU BUNGA

:
:
:

xxxxxx
xxxxxx

50,000,000
36 BULAN
21.00% P.A

BESAR ANGSURAN/BULAN
ANGS.
KE
1
2
3
4
5
6
7
8
9
10
11
12
13
14
15
16
17
18
19
20
21
22
23
24
25
26
27
28
29
30
31
32
33
34
35
36
37
38

SALDO
AWAL
50,000,000
48,991,247
47,964,840
46,920,471
45,857,826
44,776,585
43,676,422
42,557,006
41,418,000
40,259,062
39,079,842
37,879,986
36,659,132
35,416,914
34,152,956
32,866,880
31,558,297
30,226,813
28,872,029
27,493,536
26,090,920
24,663,758
23,211,620
21,734,070
20,230,663
18,700,946
17,144,459
15,560,734
13,949,293
12,309,653
10,641,318
8,943,788
7,216,551
5,459,087
3,670,868
1,851,355
0
0

:
ANGS.
POKOK
1,008,753
1,026,407
1,044,369
1,062,645
1,081,241
1,100,163
1,119,416
1,139,006
1,158,938
1,179,220
1,199,856
1,220,854
1,242,219
1,263,957
1,286,077
1,308,583
1,331,483
1,354,784
1,378,493
1,402,616
1,427,162
1,452,138
1,477,550
1,503,407
1,529,717
1,556,487
1,583,725
1,611,441
1,639,641
1,668,334
1,697,530
1,727,237
1,757,464
1,788,219
1,819,513
1,851,355
-

1,883,753
ANGS.
BUNGA
875,000
857,347
839,385
821,108
802,512
783,590
764,337
744,748
724,815
704,534
683,897
662,900
641,535
619,796
597,677
575,170
552,270
528,969
505,261
481,137
456,591
431,616
406,203
380,346
354,037
327,267
300,028
272,313
244,113
215,419
186,223
156,516
126,290
95,534
64,240
32,399
-

TOTAL
1,883,753
1,883,753
1,883,753
1,883,753
1,883,753
1,883,753
1,883,753
1,883,753
1,883,753
1,883,753
1,883,753
1,883,753
1,883,753
1,883,753
1,883,753
1,883,753
1,883,753
1,883,753
1,883,753
1,883,753
1,883,753
1,883,753
1,883,753
1,883,753
1,883,753
1,883,753
1,883,753
1,883,753
1,883,753
1,883,753
1,883,753
1,883,753
1,883,753
1,883,753
1,883,753
1,883,753
-

SALDO
AKHIR
48,991,247
47,964,840
46,920,471
45,857,826
44,776,585
43,676,422
42,557,006
41,418,000
40,259,062
39,079,842
37,879,986
36,659,132
35,416,914
34,152,956
32,866,880
31,558,297
30,226,813
28,872,029
27,493,536
26,090,920
24,663,758
23,211,620
21,734,070
20,230,663
18,700,946
17,144,459
15,560,734
13,949,293
12,309,653
10,641,318
8,943,788
7,216,551
5,459,087
3,670,868
1,851,355
0
0
0

39
40
41
42
43
44
45
46
47
48
49
50
51
52
53
54
55
56
57
58
59
60

0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0

50,000,000

17,815,121

67,815,121

0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0

You might also like