DAFTAR ANGSURAN

FLAT **)
Nama Abu Bakar S
Plafond 400,000,000
Bunga 10.0% /Tahun
Jk. Waktu 60 (Bulan)

KREDIT MIKRO UTAMA Baki Debet

(Sisa pinjaman)
No. Pokok Bunga**) Jumlah
1 6,666,667 3,333,333 10,000,000 393,333,333
2 6,666,667 3,333,333 10,000,000 386,666,667
3 6,666,667 3,333,333 10,000,000 380,000,000
4 6,666,667 3,333,333 10,000,000 373,333,333
5 6,666,667 3,333,333 10,000,000 366,666,667
6 6,666,667 3,333,333 10,000,000 360,000,000
7 6,666,667 3,333,333 10,000,000 353,333,333
8 6,666,667 3,333,333 10,000,000 346,666,667
9 6,666,667 3,333,333 10,000,000 340,000,000
10 6,666,667 3,333,333 10,000,000 333,333,333
11 6,666,667 3,333,333 10,000,000 326,666,667
12 6,666,667 3,333,333 10,000,000 320,000,000
13 6,666,667 3,333,333 10,000,000 313,333,333
14 6,666,667 3,333,333 10,000,000 306,666,667
15 6,666,667 3,333,333 10,000,000 300,000,000
16 6,666,667 3,333,333 10,000,000 293,333,333
17 6,666,667 3,333,333 10,000,000 286,666,667
18 6,666,667 3,333,333 10,000,000 280,000,000
19 6,666,667 3,333,333 10,000,000 273,333,333
20 6,666,667 3,333,333 10,000,000 266,666,667
21 6,666,667 3,333,333 10,000,000 260,000,000
22 6,666,667 3,333,333 10,000,000 253,333,333
23 6,666,667 3,333,333 10,000,000 246,666,667
24 6,666,667 3,333,333 10,000,000 240,000,000
25 6,666,667 3,333,333 10,000,000 233,333,333
26 6,666,667 3,333,333 10,000,000 226,666,667
27 6,666,667 3,333,333 10,000,000 220,000,000
28 6,666,667 3,333,333 10,000,000 213,333,333
29 6,666,667 3,333,333 10,000,000 206,666,667
30 6,666,667 3,333,333 10,000,000 200,000,000
31 6,666,667 3,333,333 10,000,000 193,333,333
32 6,666,667 3,333,333 10,000,000 186,666,667
33 6,666,667 3,333,333 10,000,000 180,000,000
34 6,666,667 3,333,333 10,000,000 173,333,333
35 6,666,667 3,333,333 10,000,000 166,666,667
36 6,666,667 3,333,333 10,000,000 160,000,000
37 6,666,667 3,333,333 10,000,000 153,333,333
38 6,666,667 3,333,333 10,000,000 146,666,667
39 6,666,667 3,333,333 10,000,000 140,000,000
40 6,666,667 3,333,333 10,000,000 133,333,333
41 6,666,667 3,333,333 10,000,000 126,666,667
42 6,666,667 3,333,333 10,000,000 120,000,000
43 6,666,667 3,333,333 10,000,000 113,333,333
44 6,666,667 3,333,333 10,000,000 106,666,667
45 6,666,667 3,333,333 10,000,000 100,000,000
46 6,666,667 3,333,333 10,000,000 93,333,333
47 6,666,667 3,333,333 10,000,000 86,666,667
48 6,666,667 3,333,333 10,000,000 80,000,000
49 6,666,667 3,333,333 10,000,000 73,333,333
50 6,666,667 3,333,333 10,000,000 66,666,667
51 6,666,667 3,333,333 10,000,000 60,000,000
52 6,666,667 3,333,333 10,000,000 53,333,333
53 6,666,667 3,333,333 10,000,000 46,666,667
54 6,666,667 3,333,333 10,000,000 40,000,000
55 6,666,667 3,333,333 10,000,000 33,333,333
56 6,666,667 3,333,333 10,000,000 26,666,667
57 6,666,667 3,333,333 10,000,000 20,000,000
58 6,666,667 3,333,333 10,000,000 13,333,333
59 6,666,667 3,333,333 10,000,000 6,666,667
60 6,666,667 3,333,333 10,000,000 -

400,000,000 200,000,000 600,000,000

 DAFTAR ANGSURAN DAFTAR ANGSURAN
FLAT **) EFFEKTIF*)
Nama Abu Bakar S Nama Abu Bakar S
Plafond 100,000,000 Plafond 100,000,000
Bunga 14.0% /Tahun Bunga 25.846%
Jk. Waktu 12 (Bulan) Jk. Waktu 12 (Bulan)

KREDIT MIKRO UTAMA Baki Debet KREDIT MIKRO UTAMA

(Sisa pinjaman)

No. Pokok Bunga**) Jumlah No. Pokok Bunga *) Jumlah

1 8,333,333 1,166,667 9,500,000 91,666,667 1 8,333,333 2,225,628 10,558,962
2 8,333,333 1,166,667 9,500,000 83,333,333 2 8,333,333 2,040,159 10,373,493
3 8,333,333 1,166,667 9,500,000 75,000,000 3 8,333,333 1,854,690 10,188,024
4 8,333,333 1,166,667 9,500,000 66,666,667 4 8,333,333 1,669,221 10,002,555
5 8,333,333 1,166,667 9,500,000 58,333,333 5 8,333,333 1,483,752 9,817,086
6 8,333,333 1,166,667 9,500,000 50,000,000 6 8,333,333 1,298,283 9,631,617
7 8,333,333 1,166,667 9,500,000 41,666,667 7 8,333,333 1,112,814 9,446,148
8 8,333,333 1,166,667 9,500,000 33,333,333 8 8,333,333 927,345 9,260,678
9 8,333,333 1,166,667 9,500,000 25,000,000 9 8,333,333 741,876 9,075,209
10 8,333,333 1,166,667 9,500,000 16,666,667 10 8,333,333 556,407 8,889,740
11 8,333,333 1,166,667 9,500,000 8,333,333 11 8,333,333 370,938 8,704,271
12 8,333,333 1,166,667 9,500,000 - 12 8,333,333 185,469 8,518,802
100,000,000 14,000,000 114,000,000 100,000,000 14,466,585 114,466,585
Baki Debet
(Sisa pinjaman)

91,666,667
83,333,333
75,000,000
66,666,667
58,333,333
50,000,000
41,666,667
33,333,333
25,000,000
16,666,667
8,333,333
-
 DAFTAR ANGSURAN DAFTAR ANGSURAN
FLAT **) EFFEKTIF*)
Nama Abu Bakar S Nama Abu Bakar S
Plafond 100,000,000 Plafond 100,000,000
Bunga 14.0% /Tahun Bunga 27.243%
Jk. Waktu 24 (Bulan) Jk. Waktu 24 (Bulan)

KREDIT MIKRO UTAMA Baki Debet KREDIT MIKRO UTAMA

(Sisa pinjaman)

No. Pokok Bunga**) Jumlah No. Pokok Bunga *) Jumlah

1 4,166,667 1,166,667 5,333,333 95,833,333 1 4,166,667 2,345,926 6,512,592
2 4,166,667 1,166,667 5,333,333 91,666,667 2 4,166,667 2,248,179 6,414,845
3 4,166,667 1,166,667 5,333,333 87,500,000 3 4,166,667 2,150,432 6,317,099
4 4,166,667 1,166,667 5,333,333 83,333,333 4 4,166,667 2,052,685 6,219,352
5 4,166,667 1,166,667 5,333,333 79,166,667 5 4,166,667 1,954,938 6,121,605
6 4,166,667 1,166,667 5,333,333 75,000,000 6 4,166,667 1,857,191 6,023,858
7 4,166,667 1,166,667 5,333,333 70,833,333 7 4,166,667 1,759,444 5,926,111
8 4,166,667 1,166,667 5,333,333 66,666,667 8 4,166,667 1,661,697 5,828,364
9 4,166,667 1,166,667 5,333,333 62,500,000 9 4,166,667 1,563,950 5,730,617
10 4,166,667 1,166,667 5,333,333 58,333,333 10 4,166,667 1,466,204 5,632,870
11 4,166,667 1,166,667 5,333,333 54,166,667 11 4,166,667 1,368,457 5,535,123
12 4,166,667 1,166,667 5,333,333 50,000,000 12 4,166,667 1,270,710 5,437,376
13 4,166,667 1,166,667 5,333,333 45,833,333 13 4,166,667 1,172,963 5,339,629
14 4,166,667 1,166,667 5,333,333 41,666,667 14 4,166,667 1,075,216 5,241,883
15 4,166,667 1,166,667 5,333,333 37,500,000 15 4,166,667 977,469 5,144,136
16 4,166,667 1,166,667 5,333,333 33,333,333 16 4,166,667 879,722 5,046,389
17 4,166,667 1,166,667 5,333,333 29,166,667 17 4,166,667 781,975 4,948,642
18 4,166,667 1,166,667 5,333,333 25,000,000 18 4,166,667 684,228 4,850,895
19 4,166,667 1,166,667 5,333,333 20,833,333 19 4,166,667 586,481 4,753,148
20 4,166,667 1,166,667 5,333,333 16,666,667 20 4,166,667 488,735 4,655,401
21 4,166,667 1,166,667 5,333,333 12,500,000 21 4,166,667 390,988 4,557,654
22 4,166,667 1,166,667 5,333,333 8,333,333 22 4,166,667 293,241 4,459,907
23 4,166,667 1,166,667 5,333,333 4,166,667 23 4,166,667 195,494 4,362,160
24 4,166,667 1,166,667 5,333,333 (0) 24 4,166,667 97,747 4,264,414
100,000,000 28,000,000 128,000,000 100,000,000 29,324,071 129,324,071
Baki Debet
(Sisa pinjaman)

95,833,333
91,666,667
87,500,000
83,333,333
79,166,667
75,000,000
70,833,333
66,666,667
62,500,000
58,333,333
54,166,667
50,000,000
45,833,333
41,666,667
37,500,000
33,333,333
29,166,667
25,000,000
20,833,333
16,666,667
12,500,000
8,333,333
4,166,667
(0)
 JADWAL ANGSURAN JADWAL ANGSURAN

Flat EFFEKTIF*)

Nama Abu Bakar Nama Abu Bakar S

Plafond 100,000,000 Plafond 100,000,000

Bunga 14.0% Bunga 27.429%

Jk. Waktu 48 (Bulan) Jk. Waktu 48 (Bulan)

TGL JATUH TEMPO Baki Debet TGL JATUH TEMPO

(Sisa pinjaman)

No. Pokok Bunga *) Jumlah No. Pokok Bunga *) Jumlah

1 2,083,333 1,166,667 3,250,000 97,916,667 1 2,083,333 2,361,942 4,445,276

2 2,083,333 1,166,667 3,250,000 95,833,333 2 2,083,333 2,312,735 4,396,069

3 2,083,333 1,166,667 3,250,000 93,750,000 3 2,083,333 2,263,528 4,346,861

4 2,083,333 1,166,667 3,250,000 91,666,667 4 2,083,333 2,214,321 4,297,654

5 2,083,333 1,166,667 3,250,000 89,583,333 5 2,083,333 2,165,114 4,248,447

6 2,083,333 1,166,667 3,250,000 87,500,000 6 2,083,333 2,115,907 4,199,240

7 2,083,333 1,166,667 3,250,000 85,416,667 7 2,083,333 2,066,700 4,150,033

8 2,083,333 1,166,667 3,250,000 83,333,333 8 2,083,333 2,017,492 4,100,826

9 2,083,333 1,166,667 3,250,000 81,250,000 9 2,083,333 1,968,285 4,051,619

10 2,083,333 1,166,667 3,250,000 79,166,667 10 2,083,333 1,919,078 4,002,411

11 2,083,333 1,166,667 3,250,000 77,083,333 11 2,083,333 1,869,871 3,953,204

12 2,083,333 1,166,667 3,250,000 75,000,000 12 2,083,333 1,820,664 3,903,997

13 2,083,333 1,166,667 3,250,000 72,916,667 13 2,083,333 1,771,457 3,854,790

14 2,083,333 1,166,667 3,250,000 70,833,333 14 2,083,333 1,722,250 3,805,583

15 2,083,333 1,166,667 3,250,000 68,750,000 15 2,083,333 1,673,042 3,756,376

16 2,083,333 1,166,667 3,250,000 66,666,667 16 2,083,333 1,623,835 3,707,169

17 2,083,333 1,166,667 3,250,000 64,583,333 17 2,083,333 1,574,628 3,657,962

18 2,083,333 1,166,667 3,250,000 62,500,000 18 2,083,333 1,525,421 3,608,754

19 2,083,333 1,166,667 3,250,000 60,416,667 19 2,083,333 1,476,214 3,559,547

20 2,083,333 1,166,667 3,250,000 58,333,333 20 2,083,333 1,427,007 3,510,340

21 2,083,333 1,166,667 3,250,000 56,250,000 21 2,083,333 1,377,800 3,461,133

22 2,083,333 1,166,667 3,250,000 54,166,667 22 2,083,333 1,328,593 3,411,926

23 2,083,333 1,166,667 3,250,000 52,083,333 23 2,083,333 1,279,385 3,362,719

24 2,083,333 1,166,667 3,250,000 50,000,000 24 2,083,333 1,230,178 3,313,512

25 2,083,333 1,166,667 3,250,000 47,916,667 25 2,083,333 1,180,971 3,264,304

26 2,083,333 1,166,667 3,250,000 45,833,333 26 2,083,333 1,131,764 3,215,097

27 2,083,333 1,166,667 3,250,000 43,750,000 27 2,083,333 1,082,557 3,165,890

28 2,083,333 1,166,667 3,250,000 41,666,667 28 2,083,333 1,033,350 3,116,683

29 2,083,333 1,166,667 3,250,000 39,583,333 29 2,083,333 984,143 3,067,476

30 2,083,333 1,166,667 3,250,000 37,500,000 30 2,083,333 934,936 3,018,269

31 2,083,333 1,166,667 3,250,000 35,416,667 31 2,083,333 885,728 2,969,062

32 2,083,333 1,166,667 3,250,000 33,333,333 32 2,083,333 836,521 2,919,855

33 2,083,333 1,166,667 3,250,000 31,250,000 33 2,083,333 787,314 2,870,647

34 2,083,333 1,166,667 3,250,000 29,166,667 34 2,083,333 738,107 2,821,440

35 2,083,333 1,166,667 3,250,000 27,083,333 35 2,083,333 688,900 2,772,233

36 2,083,333 1,166,667 3,250,000 25,000,000 36 2,083,333 639,693 2,723,026

37 2,083,333 1,166,667 3,250,000 22,916,667 37 2,083,333 590,486 2,673,819

38 2,083,333 1,166,667 3,250,000 20,833,333 38 2,083,333 541,278 2,624,612

39 2,083,333 1,166,667 3,250,000 18,750,000 39 2,083,333 492,071 2,575,405

40 2,083,333 1,166,667 3,250,000 16,666,667 40 2,083,333 442,864 2,526,198

41 2,083,333 1,166,667 3,250,000 14,583,333 41 2,083,333 393,657 2,476,990

42 2,083,333 1,166,667 3,250,000 12,500,000 42 2,083,333 344,450 2,427,783

43 2,083,333 1,166,667 3,250,000 10,416,667 43 2,083,333 295,243 2,378,576

44 2,083,333 1,166,667 3,250,000 8,333,333 44 2,083,333 246,036 2,329,369

45 2,083,333 1,166,667 3,250,000 6,250,000 45 2,083,333 196,829 2,280,162

46 2,083,333 1,166,667 3,250,000 4,166,667 46 2,083,333 147,621 2,230,955

47 2,083,333 1,166,667 3,250,000 2,083,333 47 2,083,333 98,414 2,181,748

48 2,083,333 1,166,667 3,250,000 0 48 2,083,333 49,207 2,132,540

100,000,000 56,000,000 156,000,000 100,000,000 57,867,587 157,867,587

 Baki Debet

(Sisa pinjaman)

97,916,667

95,833,333

93,750,000

91,666,667

89,583,333

87,500,000

85,416,667

83,333,333

81,250,000

79,166,667

77,083,333

75,000,000

72,916,667

70,833,333

68,750,000

66,666,667

64,583,333

62,500,000

60,416,667

58,333,333

56,250,000

54,166,667

52,083,333

50,000,000

47,916,667

45,833,333

43,750,000

41,666,667

39,583,333

37,500,000

35,416,667

33,333,333

31,250,000

29,166,667

27,083,333

25,000,000

22,916,667

20,833,333

18,750,000

16,666,667
14,583,333

12,500,000

10,416,667

8,333,333

6,250,000

4,166,667

2,083,333

0
 JADWAL ANGSURAN JADWAL ANGSURAN
Flat EFFEKTIF*)

Nama Abu Bakar Nama Abu Bakar S

Plafond 100,000,000 Plafond 100,000,000

Bunga 14.0% Bunga 27.541%

Jk. Waktu 60 (Bulan) Jk. Waktu 60 (Bulan)

Baki Debet Baki Debet

(Sisa pinjaman) (Sisa pinjaman)

No. Pokok Bunga *) Jumlah No. Pokok Bunga *) Jumlah

1 1,666,667 1,166,667 2,833,333 98,333,333 1 1,666,667 2,371,587 4,038,253 98,333,333

2 1,666,667 1,166,667 2,833,333 96,666,667 2 1,666,667 2,332,060 3,998,727 96,666,667

3 1,666,667 1,166,667 2,833,333 95,000,000 3 1,666,667 2,292,534 3,959,201 95,000,000

4 1,666,667 1,166,667 2,833,333 93,333,333 4 1,666,667 2,253,007 3,919,674 93,333,333

5 1,666,667 1,166,667 2,833,333 91,666,667 5 1,666,667 2,213,481 3,880,148 91,666,667

6 1,666,667 1,166,667 2,833,333 90,000,000 6 1,666,667 2,173,955 3,840,621 90,000,000

7 1,666,667 1,166,667 2,833,333 88,333,333 7 1,666,667 2,134,428 3,801,095 88,333,333

8 1,666,667 1,166,667 2,833,333 86,666,667 8 1,666,667 2,094,902 3,761,568 86,666,667

9 1,666,667 1,166,667 2,833,333 85,000,000 9 1,666,667 2,055,375 3,722,042 85,000,000

10 1,666,667 1,166,667 2,833,333 83,333,333 10 1,666,667 2,015,849 3,682,515 83,333,333

11 1,666,667 1,166,667 2,833,333 81,666,667 11 1,666,667 1,976,322 3,642,989 81,666,667

12 1,666,667 1,166,667 2,833,333 80,000,000 12 1,666,667 1,936,796 3,603,463 80,000,000

13 1,666,667 1,166,667 2,833,333 78,333,333 13 1,666,667 1,897,269 3,563,936 78,333,333

14 1,666,667 1,166,667 2,833,333 76,666,667 14 1,666,667 1,857,743 3,524,410 76,666,667

15 1,666,667 1,166,667 2,833,333 75,000,000 15 1,666,667 1,818,217 3,484,883 75,000,000

16 1,666,667 1,166,667 2,833,333 73,333,333 16 1,666,667 1,778,690 3,445,357 73,333,333

17 1,666,667 1,166,667 2,833,333 71,666,667 17 1,666,667 1,739,164 3,405,830 71,666,667

18 1,666,667 1,166,667 2,833,333 70,000,000 18 1,666,667 1,699,637 3,366,304 70,000,000

19 1,666,667 1,166,667 2,833,333 68,333,333 19 1,666,667 1,660,111 3,326,777 68,333,333

20 1,666,667 1,166,667 2,833,333 66,666,667 20 1,666,667 1,620,584 3,287,251 66,666,667

21 1,666,667 1,166,667 2,833,333 65,000,000 21 1,666,667 1,581,058 3,247,725 65,000,000

22 1,666,667 1,166,667 2,833,333 63,333,333 22 1,666,667 1,541,531 3,208,198 63,333,333

23 1,666,667 1,166,667 2,833,333 61,666,667 23 1,666,667 1,502,005 3,168,672 61,666,667

24 1,666,667 1,166,667 2,833,333 60,000,000 24 1,666,667 1,462,479 3,129,145 60,000,000

25 1,666,667 1,166,667 2,833,333 58,333,333 25 1,666,667 1,422,952 3,089,619 58,333,333

26 1,666,667 1,166,667 2,833,333 56,666,667 26 1,666,667 1,383,426 3,050,092 56,666,667

27 1,666,667 1,166,667 2,833,333 55,000,000 27 1,666,667 1,343,899 3,010,566 55,000,000

28 1,666,667 1,166,667 2,833,333 53,333,333 28 1,666,667 1,304,373 2,971,039 53,333,333

29 1,666,667 1,166,667 2,833,333 51,666,667 29 1,666,667 1,264,846 2,931,513 51,666,667

30 1,666,667 1,166,667 2,833,333 50,000,000 30 1,666,667 1,225,320 2,891,986 50,000,000

31 1,666,667 1,166,667 2,833,333 48,333,333 31 1,666,667 1,185,793 2,852,460 48,333,333

32 1,666,667 1,166,667 2,833,333 46,666,667 32 1,666,667 1,146,267 2,812,934 46,666,667

33 1,666,667 1,166,667 2,833,333 45,000,000 33 1,666,667 1,106,740 2,773,407 45,000,000

34 1,666,667 1,166,667 2,833,333 43,333,333 34 1,666,667 1,067,214 2,733,881 43,333,333

35 1,666,667 1,166,667 2,833,333 41,666,667 35 1,666,667 1,027,688 2,694,354 41,666,667

36 1,666,667 1,166,667 2,833,333 40,000,000 36 1,666,667 988,161 2,654,828 40,000,000

37 1,666,667 1,166,667 2,833,333 38,333,333 37 1,666,667 948,635 2,615,301 38,333,333

38 1,666,667 1,166,667 2,833,333 36,666,667 38 1,666,667 909,108 2,575,775 36,666,667

39 1,666,667 1,166,667 2,833,333 35,000,000 39 1,666,667 869,582 2,536,248 35,000,000

40 1,666,667 1,166,667 2,833,333 33,333,333 40 1,666,667 830,055 2,496,722 33,333,333

41 1,666,667 1,166,667 2,833,333 31,666,667 41 1,666,667 790,529 2,457,196 31,666,667

42 1,666,667 1,166,667 2,833,333 30,000,000 42 1,666,667 751,002 2,417,669 30,000,000

43 1,666,667 1,166,667 2,833,333 28,333,333 43 1,666,667 711,476 2,378,143 28,333,333

44 1,666,667 1,166,667 2,833,333 26,666,667 44 1,666,667 671,950 2,338,616 26,666,667

45 1,666,667 1,166,667 2,833,333 25,000,000 45 1,666,667 632,423 2,299,090 25,000,000

46 1,666,667 1,166,667 2,833,333 23,333,333 46 1,666,667 592,897 2,259,563 23,333,333

47 1,666,667 1,166,667 2,833,333 21,666,667 47 1,666,667 553,370 2,220,037 21,666,667

48 1,666,667 1,166,667 2,833,333 20,000,000 48 1,666,667 513,844 2,180,510 20,000,000

49 1,666,667 1,166,667 2,833,333 18,333,333 49 1,666,667 474,317 2,140,984 18,333,333

50 1,666,667 1,166,667 2,833,333 16,666,667 50 1,666,667 434,791 2,101,458 16,666,667

51 1,666,667 1,166,667 2,833,333 15,000,000 51 1,666,667 395,264 2,061,931 15,000,000

52 1,666,667 1,166,667 2,833,333 13,333,333 52 1,666,667 355,738 2,022,405 13,333,333

53 1,666,667 1,166,667 2,833,333 11,666,667 53 1,666,667 316,212 1,982,878 11,666,667

54 1,666,667 1,166,667 2,833,333 10,000,000 54 1,666,667 276,685 1,943,352 10,000,000

55 1,666,667 1,166,667 2,833,333 8,333,333 55 1,666,667 237,159 1,903,825 8,333,333

56 1,666,667 1,166,667 2,833,333 6,666,667 56 1,666,667 197,632 1,864,299 6,666,667

57 1,666,667 1,166,667 2,833,333 5,000,000 57 1,666,667 158,106 1,824,772 5,000,000

58 1,666,667 1,166,667 2,833,333 3,333,333 58 1,666,667 118,579 1,785,246 3,333,333

59 1,666,667 1,166,667 2,833,333 1,666,667 59 1,666,667 79,053 1,745,720 1,666,667

60 1,666,667 1,166,667 2,833,333 (0) 60 1,666,667 39,526 1,706,193 (0)

100,000,000 70,000,000 170,000,000 100,000,000 72,333,396 172,333,396

 DAFTAR ANGSURAN DAFTAR ANGSURAN
FLAT **) EFFEKTIF*)
Nama Abu Bakar S Nama Abu Bakar S
Plafond 100,000,000 Plafond 100,000,000
Bunga 14.0% /Tahun Bunga 27.243%
Jk. Waktu 36 (Bulan) Jk. Waktu 36 (Bulan)

KREDIT MIKRO UTAMA Baki Debet KREDIT MIKRO UTAMA Baki Debet
(Sisa pinjaman) (Sisa pinjaman)

No. Pokok Bunga**) Jumlah No. Pokok Bunga *) Jumlah

1 2,777,778 1,166,667 3,944,444 97,222,222 1 2,777,778 2,345,926 5,123,703 97,222,222
2 2,777,778 1,166,667 3,944,444 94,444,444 2 2,777,778 2,280,761 5,058,539 94,444,444
3 2,777,778 1,166,667 3,944,444 91,666,667 3 2,777,778 2,215,596 4,993,374 91,666,667
4 2,777,778 1,166,667 3,944,444 88,888,889 4 2,777,778 2,150,432 4,928,210 88,888,889
5 2,777,778 1,166,667 3,944,444 86,111,111 5 2,777,778 2,085,267 4,863,045 86,111,111
6 2,777,778 1,166,667 3,944,444 83,333,333 6 2,777,778 2,020,103 4,797,880 83,333,333
7 2,777,778 1,166,667 3,944,444 80,555,556 7 2,777,778 1,954,938 4,732,716 80,555,556
8 2,777,778 1,166,667 3,944,444 77,777,778 8 2,777,778 1,889,773 4,667,551 77,777,778
9 2,777,778 1,166,667 3,944,444 75,000,000 9 2,777,778 1,824,609 4,602,387 75,000,000
10 2,777,778 1,166,667 3,944,444 72,222,222 10 2,777,778 1,759,444 4,537,222 72,222,222
11 2,777,778 1,166,667 3,944,444 69,444,444 11 2,777,778 1,694,280 4,472,057 69,444,444
12 2,777,778 1,166,667 3,944,444 66,666,667 12 2,777,778 1,629,115 4,406,893 66,666,667
13 2,777,778 1,166,667 3,944,444 63,888,889 13 2,777,778 1,563,950 4,341,728 63,888,889
14 2,777,778 1,166,667 3,944,444 61,111,111 14 2,777,778 1,498,786 4,276,564 61,111,111
15 2,777,778 1,166,667 3,944,444 58,333,333 15 2,777,778 1,433,621 4,211,399 58,333,333
16 2,777,778 1,166,667 3,944,444 55,555,556 16 2,777,778 1,368,457 4,146,234 55,555,556
17 2,777,778 1,166,667 3,944,444 52,777,778 17 2,777,778 1,303,292 4,081,070 52,777,778
18 2,777,778 1,166,667 3,944,444 50,000,000 18 2,777,778 1,238,127 4,015,905 50,000,000
19 2,777,778 1,166,667 3,944,444 47,222,222 19 2,777,778 1,172,963 3,950,741 47,222,222
20 2,777,778 1,166,667 3,944,444 44,444,444 20 2,777,778 1,107,798 3,885,576 44,444,444
21 2,777,778 1,166,667 3,944,444 41,666,667 21 2,777,778 1,042,634 3,820,411 41,666,667
22 2,777,778 1,166,667 3,944,444 38,888,889 22 2,777,778 977,469 3,755,247 38,888,889
23 2,777,778 1,166,667 3,944,444 36,111,111 23 2,777,778 912,304 3,690,082 36,111,111
24 2,777,778 1,166,667 3,944,444 33,333,333 24 2,777,778 847,140 3,624,918 33,333,333
25 2,777,778 1,166,667 3,944,444 30,555,556 25 2,777,778 781,975 3,559,753 30,555,556
26 2,777,778 1,166,667 3,944,444 27,777,778 26 2,777,778 716,811 3,494,588 27,777,778
27 2,777,778 1,166,667 3,944,444 25,000,000 27 2,777,778 651,646 3,429,424 25,000,000
28 2,777,778 1,166,667 3,944,444 22,222,222 28 2,777,778 586,481 3,364,259 22,222,222
29 2,777,778 1,166,667 3,944,444 19,444,444 29 2,777,778 521,317 3,299,095 19,444,444
30 2,777,778 1,166,667 3,944,444 16,666,667 30 2,777,778 456,152 3,233,930 16,666,667
31 2,777,778 1,166,667 3,944,444 13,888,889 31 2,777,778 390,988 3,168,765 13,888,889
32 2,777,778 1,166,667 3,944,444 11,111,111 32 2,777,778 325,823 3,103,601 11,111,111
33 2,777,778 1,166,667 3,944,444 8,333,333 33 2,777,778 260,658 3,038,436 8,333,333
34 2,777,778 1,166,667 3,944,444 5,555,556 34 2,777,778 195,494 2,973,272 5,555,556
35 2,777,778 1,166,667 3,944,444 2,777,778 35 2,777,778 130,329 2,908,107 2,777,778
36 2,777,778 1,166,667 3,944,444 0 36 2,777,778 65,165 2,842,942 0
100,000,000 42,000,000 142,000,000 100,000,000 43,399,625 143,399,625
 JADWAL ANGSURAN
EFFEKTIF*)
Nama Mikro Utama Bank Jabar Banten
Plafond 80,000,000
Bunga 16.0%
Jk. Waktu 48 (Bulan)

TGL JATUH TEMPO Baki Debet

(Sisa pinjaman)
No. Pokok Bunga *) Jumlah
1 1,666,667 1,102,223 2,768,889 78,333,333
2 1,666,667 1,079,260 2,745,926 76,666,667
3 1,666,667 1,056,297 2,722,963 75,000,000
4 1,666,667 1,033,334 2,700,000 73,333,333
5 1,666,667 1,010,371 2,677,037 71,666,667
6 1,666,667 987,408 2,654,074 70,000,000
7 1,666,667 964,445 2,631,111 68,333,333
8 1,666,667 941,482 2,608,148 66,666,667
9 1,666,667 918,519 2,585,185 65,000,000
10 1,666,667 895,556 2,562,222 63,333,333
11 1,666,667 872,593 2,539,260 61,666,667
12 1,666,667 849,630 2,516,297 60,000,000
13 1,666,667 826,667 2,493,334 58,333,333
14 1,666,667 803,704 2,470,371 56,666,667
15 1,666,667 780,741 2,447,408 55,000,000
16 1,666,667 757,778 2,424,445 53,333,333
17 1,666,667 734,815 2,401,482 51,666,667
18 1,666,667 711,852 2,378,519 50,000,000
19 1,666,667 688,889 2,355,556 48,333,333
20 1,666,667 665,926 2,332,593 46,666,667
21 1,666,667 642,963 2,309,630 45,000,000
22 1,666,667 620,000 2,286,667 43,333,333
23 1,666,667 597,037 2,263,704 41,666,667
24 1,666,667 574,074 2,240,741 40,000,000
25 1,666,667 551,111 2,217,778 38,333,333
26 1,666,667 528,148 2,194,815 36,666,667
27 1,666,667 505,185 2,171,852 35,000,000
28 1,666,667 482,222 2,148,889 33,333,333
29 1,666,667 459,259 2,125,926 31,666,667
30 1,666,667 436,296 2,102,963 30,000,000
31 1,666,667 413,333 2,080,000 28,333,333
32 1,666,667 390,370 2,057,037 26,666,667
33 1,666,667 367,408 2,034,074 25,000,000
34 1,666,667 344,445 2,011,111 23,333,333
35 1,666,667 321,482 1,988,148 21,666,667
36 1,666,667 298,519 1,965,185 20,000,000
37 1,666,667 275,556 1,942,222 18,333,333
38 1,666,667 252,593 1,919,259 16,666,667
39 1,666,667 229,630 1,896,296 15,000,000
40 1,666,667 206,667 1,873,333 13,333,333
41 1,666,667 183,704 1,850,370 11,666,667
42 1,666,667 160,741 1,827,407 10,000,000
43 1,666,667 137,778 1,804,444 8,333,333
44 1,666,667 114,815 1,781,482 6,666,667
45 1,666,667 91,852 1,758,519 5,000,000
46 1,666,667 68,889 1,735,556 3,333,333
47 1,666,667 45,926 1,712,593 1,666,667
48 1,666,667 22,963 1,689,630 -

80,000,000 27,004,452 107,004,452

 KREDIT MIKRO UTAMA Baki Debet
(Sisa pinjaman)

No. Pokok Bunga *) Jumlah

1 6,944,444 5,864,814 12,809,259 243,055,556
2 6,944,444 5,701,903 12,646,347 236,111,111
3 6,944,444 5,538,991 12,483,436 229,166,667
4 6,944,444 5,376,080 12,320,524 222,222,222
5 6,944,444 5,213,168 12,157,613 215,277,778
6 6,944,444 5,050,257 11,994,701 208,333,333
7 6,944,444 4,887,345 11,831,790 201,388,889
8 6,944,444 4,724,434 11,668,878 194,444,444
9 6,944,444 4,561,522 11,505,967 187,500,000
10 6,944,444 4,398,611 11,343,055 180,555,556
11 6,944,444 4,235,699 11,180,144 173,611,111
12 6,944,444 4,072,788 11,017,232 166,666,667
13 6,944,444 3,909,876 10,854,321 159,722,222
14 6,944,444 3,746,965 10,691,409 152,777,778
15 6,944,444 3,584,053 10,528,498 145,833,333
16 6,944,444 3,421,142 10,365,586 138,888,889
17 6,944,444 3,258,230 10,202,675 131,944,444
18 6,944,444 3,095,319 10,039,763 125,000,000
19 6,944,444 2,932,407 9,876,852 118,055,556
20 6,944,444 2,769,496 9,713,940 111,111,111
21 6,944,444 2,606,584 9,551,029 104,166,667
22 6,944,444 2,443,673 9,388,117 97,222,222
23 6,944,444 2,280,761 9,225,205 90,277,778
24 6,944,444 2,117,850 9,062,294 83,333,333
25 6,944,444 1,954,938 8,899,382 76,388,889
26 6,944,444 1,792,027 8,736,471 69,444,444
27 6,944,444 1,629,115 8,573,559 62,500,000
28 6,944,444 1,466,204 8,410,648 55,555,556
29 6,944,444 1,303,292 8,247,736 48,611,111
30 6,944,444 1,140,381 8,084,825 41,666,667
31 6,944,444 977,469 7,921,913 34,722,222
32 6,944,444 814,558 7,759,002 27,777,778
33 6,944,444 651,646 7,596,090 20,833,333
34 6,944,444 488,735 7,433,179 13,888,889
35 6,944,444 325,823 7,270,267 6,944,444
36 6,944,444 162,912 7,107,356 (0)
250,000,000 108,499,061 358,499,061
 DAFTAR ANGSURAN
EFFEKTIF*)
Nama
Plafond 50,000,000
Bunga 26.8%
Jk. Waktu 24 (Bulan)
KREDIT MIKRO UTAMA

No. Pokok Bunga *) Jumlah

1 2,083,333 1,153,889 3,237,223
2 2,083,333 1,105,810 3,189,144
3 2,083,333 1,057,732 3,141,065
4 2,083,333 1,009,653 3,092,986
5 2,083,333 961,574 3,044,908
6 2,083,333 913,496 2,996,829
7 2,083,333 865,417 2,948,750
8 2,083,333 817,338 2,900,672
9 2,083,333 769,259 2,852,593
10 2,083,333 721,181 2,804,514
11 2,083,333 673,102 2,756,435
12 2,083,333 625,023 2,708,357
13 2,083,333 576,945 2,660,278
14 2,083,333 528,866 2,612,199
15 2,083,333 480,787 2,564,121
16 2,083,333 432,708 2,516,042
17 2,083,333 384,630 2,467,963
18 2,083,333 336,551 2,419,884
19 2,083,333 288,472 2,371,806
20 2,083,333 240,394 2,323,727
21 2,083,333 192,315 2,275,648
22 2,083,333 144,236 2,227,569
23 2,083,333 96,157 2,179,491
24 2,083,333 48,079 2,131,412

50,000,000 14,423,615 64,423,615

 JADWAL ANGSURAN JADWAL ANGSURAN
EFFEKTIF*) EFFEKTIF*)
Plafond 9,000,000 Plafond 200,000,000
Bunga 8.3% Bunga 13.0%
Jk. Waktu 24 (Bulan) Jk. Waktu 36 (Bulan)

Baki Debet Baki Debet

TGL JATUH TEMPO TGL JATUH TEMPO
(Sisa pinjaman) (Sisa pinjaman)
No. Pokok Bunga *) Jumlah No. Pokok Bunga *) Jumlah
1 375,000 64,325 439,325 8,625,000 1 5,555,556 2,238,890 7,794,445 194,444,444
2 375,000 61,645 436,645 8,250,000 2 5,555,556 2,176,698 7,732,254 188,888,889
3 375,000 58,965 433,965 7,875,000 3 5,555,556 2,114,507 7,670,062 183,333,333
4 375,000 56,284 431,284 7,500,000 4 5,555,556 2,052,315 7,607,871 177,777,778
5 375,000 53,604 428,604 7,125,000 5 5,555,556 1,990,124 7,545,680 172,222,222
6 375,000 50,924 425,924 6,750,000 6 5,555,556 1,927,933 7,483,488 166,666,667
7 375,000 48,244 423,244 6,375,000 7 5,555,556 1,865,741 7,421,297 161,111,111
8 375,000 45,564 420,564 6,000,000 8 5,555,556 1,803,550 7,359,105 155,555,556
9 375,000 42,883 417,883 5,625,000 9 5,555,556 1,741,359 7,296,914 150,000,000
10 375,000 40,203 415,203 5,250,000 10 5,555,556 1,679,167 7,234,723 144,444,444
11 375,000 37,523 412,523 4,875,000 11 5,555,556 1,616,976 7,172,531 138,888,889
12 375,000 34,843 409,843 4,500,000 12 5,555,556 1,554,784 7,110,340 133,333,333
13 375,000 32,163 407,163 4,125,000 13 5,555,556 1,492,593 7,048,149 127,777,778
14 375,000 29,482 404,482 3,750,000 14 5,555,556 1,430,402 6,985,957 122,222,222
15 375,000 26,802 401,802 3,375,000 15 5,555,556 1,368,210 6,923,766 116,666,667
16 375,000 24,122 399,122 3,000,000 16 5,555,556 1,306,019 6,861,574 111,111,111
17 375,000 21,442 396,442 2,625,000 17 5,555,556 1,243,828 6,799,383 105,555,556
18 375,000 18,761 393,761 2,250,000 18 5,555,556 1,181,636 6,737,192 100,000,000
19 375,000 16,081 391,081 1,875,000 19 5,555,556 1,119,445 6,675,000 94,444,444
20 375,000 13,401 388,401 1,500,000 20 5,555,556 1,057,253 6,612,809 88,888,889
21 375,000 10,721 385,721 1,125,000 21 5,555,556 995,062 6,550,618 83,333,333
22 375,000 8,041 383,041 750,000 22 5,555,556 932,871 6,488,426 77,777,778
23 375,000 5,360 380,360 375,000 23 5,555,556 870,679 6,426,235 72,222,222
24 375,000 2,680 377,680 - 24 5,555,556 808,488 6,364,043 66,666,667
25 375,000 - 375,000 (375,000) 25 5,555,556 746,297 6,301,852 61,111,111
26 375,000 (2,680) 372,320 (750,000) 26 5,555,556 684,105 6,239,661 55,555,556
27 375,000 (5,360) 369,640 (1,125,000) 27 5,555,556 621,914 6,177,469 50,000,000
28 375,000 (8,041) 366,959 (1,500,000) 28 5,555,556 559,722 6,115,278 44,444,444
29 375,000 (10,721) 364,279 (1,875,000) 29 5,555,556 497,531 6,053,087 38,888,889
30 375,000 (13,401) 361,599 (2,250,000) 30 5,555,556 435,340 5,990,895 33,333,333
31 375,000 (16,081) 358,919 (2,625,000) 31 5,555,556 373,148 5,928,704 27,777,778
32 375,000 (18,761) 356,239 (3,000,000) 32 5,555,556 310,957 5,866,512 22,222,222
33 375,000 (21,442) 353,558 (3,375,000) 33 5,555,556 248,766 5,804,321 16,666,667
34 375,000 (24,122) 350,878 (3,750,000) 34 5,555,556 186,574 5,742,130 11,111,111
35 375,000 (26,802) 348,198 (4,125,000) 35 5,555,556 124,383 5,679,938 5,555,556
36 375,000 (29,482) 345,518 (4,500,000) 36 5,555,556 62,191 5,617,747 0
13,500,000 627,169 14,127,169 200,000,000 41,419,456 241,419,456