10,800,000 40,800,000
ur Peminjaman
ng bersangkutan =
=
=
patan Lain-lain =
-
Rumah Tangga =
=
=
=
=
=
=
an Koperasi Lain =
an Lembaga Lain =
engeluaran -
Bunga Flat
Jumlah Pinjaman (rupiah) 30,000,000
Jangka pinjaman (tahun) 1
Jumlah Angsuran bulanan 12
Jasa per 1 tahun 12%
Angsuran
Sisa pokok
Iuran Wajib + Pinjaman
Ke Pokok Jasa Total Ke
Sukarela
0 30,000,000 0
1 2,500,000 300,000 25,000 2,825,000 27,500,000 1
2 2,500,000 300,000 25,000 2,825,000 25,000,000 2
3 2,500,000 300,000 25,000 2,825,000 22,500,000 3
4 2,500,000 300,000 25,000 2,825,000 20,000,000 4
5 2,500,000 300,000 25,000 2,825,000 17,500,000 5
6 2,500,000 300,000 25,000 2,825,000 15,000,000 6
7 2,500,000 300,000 25,000 2,825,000 12,500,000 7
8 2,500,000 300,000 25,000 2,825,000 10,000,000 8
9 2,500,000 300,000 25,000 2,825,000 7,500,000 9
10 2,500,000 300,000 25,000 2,825,000 5,000,000 10
11 2,500,000 300,000 25,000 2,825,000 2,500,000 11
12 2,500,000 300,000 25,000 2,825,000 - 12
13
30,000,000 3,600,000 300,000 33,900,000 14
15
16
Prosedur Peminjaman 17
Pemasukan: 18
1 Gaji yang bersangkutan = 3,000,000 19
2 Gaji Suami/Istri = 1,000,000 20
3 Usaha = 500,000 21
4 Pendapatan Lain-lain = - 22
Total Pemasukan 4,500,000 23
Pengeluaran 24
1 Biaya Rumah Tangga = 500,000
2 Biaya Pendidikan = 500,000
3 Biaya Telepon = 200,000
4 Biaya Listrik = 200,000
5 Biaya Transport = 200,000
6 Biaya Lain-lain = 200,000
7 Pinjaman Bank = 1
8 Pinjaman Koperasi Lain = 2
9 Pinjaman Lembaga Lain = 100,000 3
Total Pengeluaran 1,900,000 4
Bunga Flat
Jumlah Pinjaman (rupiah) 30,000,000
Jangka pinjaman (tahun) 2
Jumlah Angsuran bulanan 24
Jasa per 2 tahun 24%
Angsuran
Sisa pokok
Iuran Wajib + Pinjaman
Pokok Jasa Total Ke
Sukarela
30,000,000 0
1,250,000 300,000 25,000 1,575,000 28,750,000 1
1,250,000 300,000 25,000 1,575,000 27,500,000 2
1,250,000 300,000 25,000 1,575,000 26,250,000 3
1,250,000 300,000 25,000 1,575,000 25,000,000 4
1,250,000 300,000 25,000 1,575,000 23,750,000 5
1,250,000 300,000 25,000 1,575,000 22,500,000 6
1,250,000 300,000 25,000 1,575,000 21,250,000 7
1,250,000 300,000 25,000 1,575,000 20,000,000 8
1,250,000 300,000 25,000 1,575,000 18,750,000 9
1,250,000 300,000 25,000 1,575,000 17,500,000 10
1,250,000 300,000 25,000 1,575,000 16,250,000 11
1,250,000 300,000 25,000 1,575,000 15,000,000 12
1,250,000 300,000 25,000 1,575,000 13,750,000 13
1,250,000 300,000 25,000 1,575,000 12,500,000 14
1,250,000 300,000 25,000 1,575,000 11,250,000 15
1,250,000 300,000 25,000 1,575,000 10,000,000 16
1,250,000 300,000 25,000 1,575,000 8,750,000 17
1,250,000 300,000 25,000 1,575,000 7,500,000 18
1,250,000 300,000 25,000 1,575,000 6,250,000 19
1,250,000 300,000 25,000 1,575,000 5,000,000 20
1,250,000 300,000 25,000 1,575,000 3,750,000 21
1,250,000 300,000 25,000 1,575,000 2,500,000 22
1,250,000 300,000 25,000 1,575,000 1,250,000 23
1,250,000 300,000 25,000 1,575,000 - 24
25
30,000,000 7,200,000 600,000 37,800,000 26
27
28
Prosedur Peminjaman 29
Pemasukan: 30
Gaji yang bersangkutan = 31
Gaji Suami/Istri = 32
Usaha = 33
Pendapatan Lain-lain = 34
Total Pemasukan ### 35
Pengeluaran 36
Biaya Rumah Tangga =
Biaya Pendidikan =
Biaya Telepon =
Biaya Listrik =
Biaya Transport =
Biaya Lain-lain =
Pinjaman Bank = 1
Pinjaman Koperasi Lain = 2
Pinjaman Lembaga Lain = 3
Total Pengeluaran ### 4
Angsuran
Sisa pokok
Iuran Wajib + Pinjaman
Pokok Jasa Total
Sukarela
30,000,000
833,333 300,000 25,000 1,158,333 29,166,667
833,333 300,000 25,000 1,158,333 28,333,333
833,333 300,000 25,000 1,158,333 27,500,000
833,333 300,000 25,000 1,158,333 26,666,667
833,333 300,000 25,000 1,158,333 25,833,333
833,333 300,000 25,000 1,158,333 25,000,000
833,333 300,000 25,000 1,158,333 24,166,667
833,333 300,000 25,000 1,158,333 23,333,333
833,333 300,000 25,000 1,158,333 22,500,000
833,333 300,000 25,000 1,158,333 21,666,667
833,333 300,000 25,000 1,158,333 20,833,333
833,333 300,000 25,000 1,158,333 20,000,000
833,333 300,000 25,000 1,158,333 19,166,667
833,333 300,000 25,000 1,158,333 18,333,333
833,333 300,000 25,000 1,158,333 17,500,000
833,333 300,000 25,000 1,158,333 16,666,667
833,333 300,000 25,000 1,158,333 15,833,333
833,333 300,000 25,000 1,158,333 15,000,000
833,333 300,000 25,000 1,158,333 14,166,667
833,333 300,000 25,000 1,158,333 13,333,333
833,333 300,000 25,000 1,158,333 12,500,000
833,333 300,000 25,000 1,158,333 11,666,667
833,333 300,000 25,000 1,158,333 10,833,333
833,333 300,000 25,000 1,158,333 10,000,000
833,333 300,000 25,000 1,158,333 9,166,667
833,333 300,000 25,000 1,158,333 8,333,333
833,333 300,000 25,000 1,158,333 7,500,000
833,333 300,000 25,000 1,158,333 6,666,667
833,333 300,000 25,000 1,158,333 5,833,333
833,333 300,000 25,000 1,158,333 5,000,000
833,333 300,000 25,000 1,158,333 4,166,667
833,333 300,000 25,000 1,158,333 3,333,333
833,333 300,000 25,000 1,158,333 2,500,000
833,333 300,000 25,000 1,158,333 1,666,667
833,333 300,000 25,000 1,158,333 833,333
833,333 300,000 25,000 1,158,333 0
Prosedur Peminjaman
Pemasukan:
Gaji yang bersangkutan =
Gaji Suami/Istri =
Usaha =
Pendapatan Lain-lain =
Total Pemasukan -
Pengeluaran
Biaya Rumah Tangga =
Biaya Pendidikan =
Biaya Telepon =
Biaya Listrik =
Biaya Transport =
Biaya Lain-lain =
Pinjaman Bank =
Pinjaman Koperasi Lain =
Pinjaman Lembaga Lain =
Total Pengeluaran -
Prosedur Peminjaman
Pemasukan:
1 Gaji yang bersangkutan = -
2 Gaji Suami/Istri = 2,000,000 Usaha/Distributor Ikan
3 Usaha = 1,650,000 Irma
4 Pendapatan Lain-lain = 500,000 Honor Guru Paud
Total Pemasukan 4,150,000
Pengeluaran
1 Biaya Rumah Tangga = 1,250,000
2 Biaya Pendidikan = 100,000
3 Biaya Telepon = 200,000
4 Biaya Listrik = 100,000
5 Biaya Transport = 100,000
6 Biaya Lain-lain = 200,000
7 Pinjaman Bank =
8 Pinjaman Koperasi Lain =
9 Pinjaman Lembaga Lain = -
Total Pengeluaran 1,950,000
8,360,000 15,000,000
6,500,000 6,940,000 Terima Bersih
1,560,000
stributor Ikan
46%
Bunga Flat
Jumlah Pinjaman (rupiah) 7,000,000
Jangka pinjaman (tahun) 1
Jumlah Angsuran bulanan 12
Jasa per 1 tahun 12%
Angsuran
Sisa pokok
Iuran Wajib + Pinjaman
Ke Jadwal Bayar Pokok Jasa Total
Sukarela
0 7,000,000
1 3/26/2021 583,333 70,000 25,000 678,333 6,416,667
2 4/26/2021 583,333 70,000 25,000 678,333 5,833,333
3 5/26/2021 583,333 70,000 25,000 678,333 5,250,000
4 6/26/2021 583,333 70,000 25,000 678,333 4,666,667
5 7/26/2021 583,333 70,000 25,000 678,333 4,083,333
6 8/26/2021 583,333 70,000 25,000 678,333 3,500,000
7 9/26/2021 583,333 70,000 25,000 678,333 2,916,667
8 10/26/2021 583,333 70,000 25,000 678,333 2,333,333
9 11/26/2021 583,333 70,000 25,000 678,333 1,750,000
10 12/26/2021 583,333 70,000 25,000 678,333 1,166,667
11 1/26/2022 583,333 70,000 25,000 678,333 583,333
12 2/26/2022 583,333 70,000 25,000 678,333 -
Prosedur Peminjaman
Pemasukan:
1 Gaji yang bersangkutan = 4,000,000
2 Gaji Suami/Istri = 3,500,000
3 Usaha = 1,000,000
4 Pendapatan Lain-lain = 1,000,000
Total Pemasukan 9,500,000
Pengeluaran
1 Biaya Rumah Tangga = 2,000,000
2 Biaya Pendidikan = 1,000,000 ANAK KULIAH
3 Biaya Telepon = 400,000
4 Biaya Listrik = 400,000
5 Biaya Transport = 500,000
6 Biaya Lain-lain = 300,000
7 Pinjaman Bank =
8 Pinjaman Koperasi Lain =
9 Pinjaman Lembaga Lain = 2,000,000
Total Pengeluaran 6,600,000