Вы находитесь на странице: 1из 9

Nama : Nyimas Dian Ernawati

NIM : 40011420650155
Kelas : C/D4 Akuntansi Perpajakan

Diketahui:
Pinjaman Bank Rp 100,000,000
Suku Bunga 12%
Bunga Dibayar Setiap 6 bulan sekali
Lama Angsuran 5 tahun (5x12= 60)
jawab:
Cicilan pokok Perbulan Rp 1,666,667
Bunga per bulan Rp 1,000,000
Asuransi yang harus dibayar per bulan Rp 2,666,667
Rp 16,000,000
Bulan Angsuran Bunga Angsuran Pokok
0 Rp - Rp -
1 Rp 1,000,000 Rp 1,666,667
2 Rp 1,000,000 Rp 1,666,667
3 Rp 1,000,000 Rp 1,666,667
4 Rp 1,000,000 Rp 1,666,667
5 Rp 1,000,000 Rp 1,666,667
6 Rp 1,000,000 Rp 1,666,667
7 Rp 1,000,000 Rp 1,666,667
8 Rp 1,000,000 Rp 1,666,667
9 Rp 1,000,000 Rp 1,666,667
10 Rp 1,000,000 Rp 1,666,667
11 Rp 1,000,000 Rp 1,666,667
12 Rp 1,000,000 Rp 1,666,667
13 Rp 1,000,000 Rp 1,666,667
14 Rp 1,000,000 Rp 1,666,667
15 Rp 1,000,000 Rp 1,666,667
16 Rp 1,000,000 Rp 1,666,667
17 Rp 1,000,000 Rp 1,666,667
18 Rp 1,000,000 Rp 1,666,667
19 Rp 1,000,000 Rp 1,666,667
20 Rp 1,000,000 Rp 1,666,667
21 Rp 1,000,000 Rp 1,666,667
22 Rp 1,000,000 Rp 1,666,667
23 Rp 1,000,000 Rp 1,666,667
24 Rp 1,000,000 Rp 1,666,667
25 Rp 1,000,000 Rp 1,666,667
26 Rp 1,000,000 Rp 1,666,667
27 Rp 1,000,000 Rp 1,666,667
28 Rp 1,000,000 Rp 1,666,667
29 Rp 1,000,000 Rp 1,666,667
30 Rp 1,000,000 Rp 1,666,667
31 Rp 1,000,000 Rp 1,666,667
32 Rp 1,000,000 Rp 1,666,667
33 Rp 1,000,000 Rp 1,666,667
34 Rp 1,000,000 Rp 1,666,667
35 Rp 1,000,000 Rp 1,666,667
36 Rp 1,000,000 Rp 1,666,667
37 Rp 1,000,000 Rp 1,666,667
38 Rp 1,000,000 Rp 1,666,667
39 Rp 1,000,000 Rp 1,666,667
40 Rp 1,000,000 Rp 1,666,667
41 Rp 1,000,000 Rp 1,666,667
42 Rp 1,000,000 Rp 1,666,667
43 Rp 1,000,000 Rp 1,666,667
44 Rp 1,000,000 Rp 1,666,667
45 Rp 1,000,000 Rp 1,666,667
46 Rp 1,000,000 Rp 1,666,667
47 Rp 1,000,000 Rp 1,666,667
48 Rp 1,000,000 Rp 1,666,667
49 Rp 1,000,000 Rp 1,666,667
50 Rp 1,000,000 Rp 1,666,667
51 Rp 1,000,000 Rp 1,666,667
52 Rp 1,000,000 Rp 1,666,667
53 Rp 1,000,000 Rp 1,666,667
54 Rp 1,000,000 Rp 1,666,667
55 Rp 1,000,000 Rp 1,666,667
56 Rp 1,000,000 Rp 1,666,667
57 Rp 1,000,000 Rp 1,666,667
58 Rp 1,000,000 Rp 1,666,667
59 Rp 1,000,000 Rp 1,666,667
60 Rp 1,000,000 Rp 1,666,667
Total Angsuran Sisa Pinjaman
Rp - Rp 100,000,000
Rp 2,666,667 Rp 98,333,333
Rp 2,666,667 Rp 96,666,666
Rp 2,666,667 Rp 94,999,999
Rp 2,666,667 Rp 93,333,332
Rp 2,666,667 Rp 91,666,665
Rp 2,666,667 Rp 89,999,998
Rp 2,666,667 Rp 88,333,331
Rp 2,666,667 Rp 86,666,664
Rp 2,666,667 Rp 84,999,997
Rp 2,666,667 Rp 83,333,330
Rp 2,666,667 Rp 81,666,663
Rp 2,666,667 Rp 79,999,996
Rp 2,666,667 Rp 78,333,329
Rp 2,666,667 Rp 76,666,662
Rp 2,666,667 Rp 74,999,995
Rp 2,666,667 Rp 73,333,328
Rp 2,666,667 Rp 71,666,661
Rp 2,666,667 Rp 69,999,994
Rp 2,666,667 Rp 68,333,327
Rp 2,666,667 Rp 66,666,660
Rp 2,666,667 Rp 64,999,993
Rp 2,666,667 Rp 63,333,326
Rp 2,666,667 Rp 61,666,659
Rp 2,666,667 Rp 59,999,992
Rp 2,666,667 Rp 58,333,325
Rp 2,666,667 Rp 56,666,658
Rp 2,666,667 Rp 54,999,991
Rp 2,666,667 Rp 53,333,324
Rp 2,666,667 Rp 51,666,657
Rp 2,666,667 Rp 49,999,990
Rp 2,666,667 Rp 48,333,323
Rp 2,666,667 Rp 46,666,656
Rp 2,666,667 Rp 44,999,989
Rp 2,666,667 Rp 43,333,322
Rp 2,666,667 Rp 41,666,655
Rp 2,666,667 Rp 39,999,988
Rp 2,666,667 Rp 38,333,321
Rp 2,666,667 Rp 36,666,654
Rp 2,666,667 Rp 34,999,987
Rp 2,666,667 Rp 33,333,320
Rp 2,666,667 Rp 31,666,653
Rp 2,666,667 Rp 29,999,986
Rp 2,666,667 Rp 28,333,319
Rp 2,666,667 Rp 26,666,652
Rp 2,666,667 Rp 24,999,985
Rp 2,666,667 Rp 23,333,318
Rp 2,666,667 Rp 21,666,651
Rp 2,666,667 Rp 19,999,984
Rp 2,666,667 Rp 18,333,317
Rp 2,666,667 Rp 16,666,650
Rp 2,666,667 Rp 14,999,983
Rp 2,666,667 Rp 13,333,316
Rp 2,666,667 Rp 11,666,649
Rp 2,666,667 Rp 9,999,982
Rp 2,666,667 Rp 8,333,315
Rp 2,666,667 Rp 6,666,648
Rp 2,666,667 Rp 4,999,981
Rp 2,666,667 Rp 3,333,314
Rp 2,666,667 Rp 1,666,647
Rp 2,666,667 -Rp 20
Diketahui :
Pinjaman Rp 100,000,000.00
Angsuran (total bayar) Rp 2,000,000.00
Jangka waktu 5 Tahun (60 bulan)
Jawab :
Angsuran Pinjaman Rp 1,666,667
Bunga Pinjaman Rp 333,333
Angsuran ke Pokok Pinjaman
0 Rp 100,000,000
1 Rp 100,000,000
3 Rp 98,333,333
4 Rp 96,666,666
6 Rp 94,999,999
7 Rp 93,333,332
9 Rp 91,666,665
10 Rp 89,999,998
12 Rp 88,333,331
13 Rp 86,666,664
15 Rp 84,999,997
16 Rp 83,333,330
18 Rp 81,666,663
19 Rp 79,999,996
21 Rp 78,333,329
22 Rp 76,666,662
24 Rp 74,999,995
25 Rp 73,333,328
27 Rp 71,666,661
28 Rp 69,999,994
30 Rp 68,333,327
31 Rp 66,666,660
33 Rp 64,999,993
34 Rp 63,333,326
36 Rp 61,666,659
37 Rp 59,999,992
39 Rp 58,333,325
40 Rp 56,666,658
42 Rp 54,999,991
43 Rp 53,333,324
45 Rp 51,666,657
46 Rp 49,999,990
48 Rp 48,333,323
49 Rp 46,666,656
51 Rp 44,999,989
52 Rp 43,333,322
54 Rp 41,666,655
55 Rp 39,999,988
57 Rp 38,333,321
58 Rp 36,666,654
60 Rp 34,999,987
Angsuran Pinjaman Bunga Pinjaman Total Bayar Sisa Pinjaman
Rp - Rp - Rp - Rp 100,000,000
Rp 1,666,667 Rp 333,333 Rp 2,000,000 Rp 98,333,333
Rp 1,666,667 Rp 333,333 Rp 2,000,000 Rp 96,666,666
Rp 1,666,667 Rp 333,333 Rp 2,000,000 Rp 94,999,999
Rp 1,666,667 Rp 333,333 Rp 2,000,000 Rp 93,333,332
Rp 1,666,667 Rp 333,333 Rp 2,000,000 Rp 91,666,665
Rp 1,666,667 Rp 333,333 Rp 2,000,000 Rp 89,999,998
Rp 1,666,667 Rp 333,333 Rp 2,000,000 Rp 88,333,331
Rp 1,666,667 Rp 333,333 Rp 2,000,000 Rp 86,666,664
Rp 1,666,667 Rp 333,333 Rp 2,000,000 Rp 84,999,997
Rp 1,666,667 Rp 333,333 Rp 2,000,000 Rp 83,333,330
Rp 1,666,667 Rp 333,333 Rp 2,000,000 Rp 81,666,663
Rp 1,666,667 Rp 333,333 Rp 2,000,000 Rp 79,999,996
Rp 1,666,667 Rp 333,333 Rp 2,000,000 Rp 78,333,329
Rp 1,666,667 Rp 333,333 Rp 2,000,000 Rp 76,666,662
Rp 1,666,667 Rp 333,333 Rp 2,000,000 Rp 74,999,995
Rp 1,666,667 Rp 333,333 Rp 2,000,000 Rp 73,333,328
Rp 1,666,667 Rp 333,333 Rp 2,000,000 Rp 71,666,661
Rp 1,666,667 Rp 333,333 Rp 2,000,000 Rp 69,999,994
Rp 1,666,667 Rp 333,333 Rp 2,000,000 Rp 68,333,327
Rp 1,666,667 Rp 333,333 Rp 2,000,000 Rp 66,666,660
Rp 1,666,667 Rp 333,333 Rp 2,000,000 Rp 64,999,993
Rp 1,666,667 Rp 333,333 Rp 2,000,000 Rp 63,333,326
Rp 1,666,667 Rp 333,333 Rp 2,000,000 Rp 61,666,659
Rp 1,666,667 Rp 333,333 Rp 2,000,000 Rp 59,999,992
Rp 1,666,667 Rp 333,333 Rp 2,000,000 Rp 58,333,325
Rp 1,666,667 Rp 333,333 Rp 2,000,000 Rp 56,666,658
Rp 1,666,667 Rp 333,333 Rp 2,000,000 Rp 54,999,991
Rp 1,666,667 Rp 333,333 Rp 2,000,000 Rp 53,333,324
Rp 1,666,667 Rp 333,333 Rp 2,000,000 Rp 51,666,657
Rp 1,666,667 Rp 333,333 Rp 2,000,000 Rp 49,999,990
Rp 1,666,667 Rp 333,333 Rp 2,000,000 Rp 48,333,323
Rp 1,666,667 Rp 333,333 Rp 2,000,000 Rp 46,666,656
Rp 1,666,667 Rp 333,333 Rp 2,000,000 Rp 44,999,989
Rp 1,666,667 Rp 333,333 Rp 2,000,000 Rp 43,333,322
Rp 1,666,667 Rp 333,333 Rp 2,000,000 Rp 41,666,655
Rp 1,666,667 Rp 333,333 Rp 2,000,000 Rp 39,999,988
Rp 1,666,667 Rp 333,333 Rp 2,000,000 Rp 38,333,321
Rp 1,666,667 Rp 333,333 Rp 2,000,000 Rp 36,666,654
Rp 1,666,667 Rp 333,333 Rp 2,000,000 Rp 34,999,987
Rp 1,666,667 Rp 333,333 Rp 2,000,000 Rp 33,333,320

Вам также может понравиться