Nisbah

Proyeksi Pendapatan
Bulan Bank 28% Nasabah 72 %
Pendapatan Aktual
28% 72%
A B C D=%*C E=%*C
1 Rp 6,000,000 Rp 6,000,000 Rp 1,680,000 Rp 4,320,000
2 Rp 6,000,000 Rp 5,000,000 Rp 1,400,000 Rp 3,600,000
3 Rp 6,000,000 Rp 7,000,000 Rp 1,960,000 Rp 5,040,000
4 Rp 6,000,000 Rp 4,000,000 Rp 1,120,000 Rp 2,880,000
5 Rp 6,000,000 Rp 2,500,000 Rp 700,000 Rp 1,800,000
6 Rp 6,000,000 Rp 3,000,000 Rp 840,000 Rp 2,160,000
7 Rp 6,000,000 Rp 3,500,000 Rp 980,000 Rp 2,520,000
8 Rp 6,000,000 Rp 6,500,000 Rp 1,820,000 Rp 4,680,000
9 Rp 6,000,000 Rp 5,500,000 Rp 1,540,000 Rp 3,960,000
10 Rp 6,000,000 Rp 4,250,000 Rp 1,190,000 Rp 3,060,000
11 Rp 6,000,000 Rp 4,500,000 Rp 1,260,000 Rp 3,240,000
12 Rp 6,000,000 Rp 4,575,000 Rp 1,281,000 Rp 3,294,000
 Cicilan Pokok Total Angsuran

F G=D
Rp 1,680,000
Rp 1,400,000
Rp 1,960,000
Rp 1,120,000
Rp 700,000
Rp 840,000
Rp 980,000
Rp 1,820,000
Rp 1,540,000
Rp 1,190,000
Rp 1,260,000
Rp 125,000,000 Rp 126,281,000
 Nisbah
Proyeksi Pendapatan Pendapatan yang
Bulan Bank 28%
Pendapatan Aktual dibagihasilkan
28%
A B C D E=%*C
1 Rp 6,000,000 Rp 6,000,000 Rp 6,000,000 Rp 1,680,000
2 Rp 6,000,000 Rp 5,000,000 Rp 4,800,000 Rp 1,344,000
3 Rp 6,000,000 Rp 7,000,000 Rp 6,440,000 Rp 1,803,200
4 Rp 6,000,000 Rp 4,000,000 Rp 3,520,000 Rp 985,600
5 Rp 6,000,000 Rp 2,500,000 Rp 2,100,000 Rp 588,000
6 Rp 6,000,000 Rp 3,000,000 Rp 2,400,000 Rp 672,000
7 Rp 6,000,000 Rp 3,500,000 Rp 2,660,000 Rp 744,800
8 Rp 6,000,000 Rp 6,500,000 Rp 4,680,000 Rp 1,310,400
9 Rp 6,000,000 Rp 5,500,000 Rp 3,740,000 Rp 1,047,200
10 Rp 6,000,000 Rp 4,250,000 Rp 2,720,000 Rp 761,600
11 Rp 6,000,000 Rp 4,500,000 Rp 2,700,000 Rp 756,000
12 Rp 6,000,000 Rp 4,575,000 Rp 2,562,000 Rp 717,360
Nisbah
Nasabah 72 % Cicilan Pokok Sisa Pokok Total Angsuran
72%
F=%*C G H=C+E
Rp 4,320,000 Rp 5,000,000 Rp 125,000,000 Rp 6,680,000
Rp 3,456,000 Rp 5,000,000 Rp 120,000,000 Rp 6,344,000
Rp 4,636,800 Rp 5,000,000 Rp 115,000,000 Rp 6,803,200
Rp 2,534,400 Rp 5,000,000 Rp 110,000,000 Rp 5,985,600
Rp 1,512,000 Rp 5,000,000 Rp 105,000,000 Rp 5,588,000
Rp 1,728,000 Rp 5,000,000 Rp 100,000,000 Rp 5,672,000
Rp 1,915,200 Rp 5,000,000 Rp 95,000,000 Rp 5,744,800
Rp 3,369,600 Rp 5,000,000 Rp 90,000,000 Rp 6,310,400
Rp 2,692,800 Rp 5,000,000 Rp 85,000,000 Rp 6,047,200
Rp 1,958,400 Rp 5,000,000 Rp 80,000,000 Rp 5,761,600
Rp 1,944,000 Rp 5,000,000 Rp 75,000,000 Rp 5,756,000
Rp 1,844,640 Rp 70,000,000 Rp 70,717,360