PT NARI INDRA

DAFTAR ANGSURAN KPR "KILAT"

No Debitur
:
Nama Debitur :
Plafon Kredit :
Bulan
0
1
2
3
4
5
6
7
8

7
Maldini
4,000,000
Sisa Pinjaman
4,000,000
3,936,667
3,937,669
3,937,654
3,937,654
3,937,654
3,937,654
3,937,654
3,937,654

TOTAL

Cicilan Pokok

M. Bunga (M/T) :
Suku Bunga/Thn :
Jangka Waktu
:

M
19%
8

Bunga

Total Angsuran

0
500,000
500,000
500,000
500,000
500,000
500,000
500,000
500,000
500,000
500,000
500,000
500,000

0
63,333
62,331
62,346
62,346
62,346
62,346
62,346
62,346
62,346
#VALUE!
#VALUE!
#VALUE!

0
563,333
562,331
562,346
562,346
562,346
562,346
562,346
562,346
562,346
#VALUE!
#VALUE!
#VALUE!

6,000,000

#VALUE!

#VALUE!

PT NARI INDRA
DAFTAR ANGSURAN KPR "KILAT"
No Debitur
:
Nama Debitur :
Plafon Kredit :
Bulan
0
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

7
Maldini
12,000,000
Sisa Pinjaman
12,000,000
11,520,000
11,040,000
10,560,000
10,080,000
9,600,000
9,120,000
8,640,000
8,160,000
7,680,000
7,200,000
6,720,000
6,240,000
5,760,000
5,280,000
4,800,000
4,320,000
3,840,000
3,360,000
2,880,000
2,400,000
1,920,000
1,440,000
960,000
480,000
0

M. Bunga (M/T) :
Suku Bunga/Thn :
Jangka Waktu :
Cicilan Pokok
0
480,000
480,000
480,000
480,000
480,000
480,000
480,000
480,000
480,000
480,000
480,000
480,000
480,000
480,000
480,000
480,000
480,000
480,000
480,000
480,000
480,000
480,000
480,000
480,000
480,000

Bunga

M
19%
25
Total Angsuran

91,200
91,200
91,200
91,200
91,200
91,200
91,200
91,200
91,200
91,200
91,200
91,200
91,200
91,200
91,200
91,200
91,200
91,200
91,200
91,200
91,200
91,200
91,200
91,200
91,200

571,200
571,200
571,200
571,200
571,200
571,200
571,200
571,200
571,200
571,200
571,200
571,200
571,200
571,200
571,200
571,200
571,200
571,200
571,200
571,200
571,200
571,200
571,200
571,200
571,200

TOTAL

Plafon Kredit

12,000,000

2,280,000

12,000,000

14,280,000

Biaya Asuransi Kebakaran

Biaya Provisi dan Administrasi
Kredit Riil

12,000
18,000
11,970,000

Maksimal 24
1
2
3

PT NARI INDRA
DAFTAR ANGSURAN KPR "KILAT"
No Debitur
:
Nama Debitur :
Plafon Kredit :
Bulan
0
1
2
3
4
5
6
7
8
9
10
11
12

7
Maldini
4,000,000
Sisa Pinjaman
4,000,000
3,666,667
3,333,333
3,000,000
2,666,667
2,333,333
2,000,000
1,666,667
1,333,333
1,000,000
666,667
333,333
0
TOTAL

M. Bunga (M/T) :
Suku Bunga/Thn :
Jangka Waktu :
Cicilan Pokok

Bunga

M
19%
12
Total Angsuran

0
333,333
333,333
333,333
333,333
333,333
333,333
333,333
333,333
333,333
333,333
333,333
333,333

0
63,333
58,056
52,778
47,500
42,222
36,944
31,667
26,389
21,111
15,833
10,556
5,278

0
396,667
391,389
386,111
380,833
375,556
370,278
365,000
359,722
354,444
349,167
343,889
338,611

4,000,000

411,667

4,411,667

Plafon Kredit

4,000,000

Biaya Asuransi Kebakaran

Biaya Provisi dan Administrasi
Kredit Riil

4,000
12,000
3,984,000

PT NARI INDRA
DAFTAR ANGSURAN KPR "KILAT"
No Debitur
:
Nama Debitur :
Plafon Kredit :
Bulan
0
1
2
3
4
5
6
7

7
Maldini
4,000,000

M. Bunga (M/T) :
Suku Bunga/Thn :
Jangka Waktu :

Sisa Pinjaman Cicilan Pokok

4,000,000
0
3,428,571
571,429
2,857,143
571,429
2,285,714
571,429
1,714,286
571,429
1,142,857
571,429
571,429
571,429
0
571,429

TOTAL
Plafon Kredit
Biaya Asuransi Kebakaran
Biaya Provisi dan Administrasi
Kredit Riil

4,000,000

Bunga
0
40,000
40,000
40,000
40,000
40,000
40,000
40,000

280,000
4,000,000
4,000
12,000
3,984,000

T
12%
7
Total Angsuran
0
611,429
611,429
611,429
611,429
611,429
611,429
611,429

4,280,000

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
39
40
41
42
43
44
45
46
47
48
49
50
51
52
53

54
55
56
57
58
59
60
61
62
63
64
65
66
67
68
69
70