PT NARI INDRA

DAFTAR ANGSURAN KPR "KILAT"

No Debitur : 7 M. Bunga (M/T) : M

Nama Debitur : Maldini Suku Bunga/Thn : 19%
Plafon Kredit : 4,000,000 Jangka Waktu : 8

Bulan Sisa Pinjaman Cicilan Pokok Bunga Total Angsuran

0 4,000,000 0 0 0
1 3,936,667 500,000 63,333 563,333
2 3,937,669 500,000 62,331 562,331
3 3,937,654 500,000 62,346 562,346
4 3,937,654 500,000 62,346 562,346
5 3,937,654 500,000 62,346 562,346
6 3,937,654 500,000 62,346 562,346
7 3,937,654 500,000 62,346 562,346
8 3,937,654 500,000 62,346 562,346
500,000 62,346 562,346
500,000 #VALUE! #VALUE!
500,000 #VALUE! #VALUE!
500,000 #VALUE! #VALUE!

TOTAL 6,000,000 #VALUE! #VALUE!

 PT NARI INDRA
DAFTAR ANGSURAN KPR "KILAT"

No Debitur : 7 M. Bunga (M/T) : M

Nama Debitur : Maldini Suku Bunga/Thn : 19%
Plafon Kredit : 12,000,000 Jangka Waktu : 25

Bulan Sisa Pinjaman Cicilan Pokok Bunga Total Angsuran

0 12,000,000 0
1 11,520,000 480,000 91,200 571,200
2 11,040,000 480,000 91,200 571,200
3 10,560,000 480,000 91,200 571,200
4 10,080,000 480,000 91,200 571,200
5 9,600,000 480,000 91,200 571,200
6 9,120,000 480,000 91,200 571,200
7 8,640,000 480,000 91,200 571,200
8 8,160,000 480,000 91,200 571,200
9 7,680,000 480,000 91,200 571,200
10 7,200,000 480,000 91,200 571,200
11 6,720,000 480,000 91,200 571,200
12 6,240,000 480,000 91,200 571,200
13 5,760,000 480,000 91,200 571,200
14 5,280,000 480,000 91,200 571,200
15 4,800,000 480,000 91,200 571,200
16 4,320,000 480,000 91,200 571,200
17 3,840,000 480,000 91,200 571,200
18 3,360,000 480,000 91,200 571,200
19 2,880,000 480,000 91,200 571,200
20 2,400,000 480,000 91,200 571,200
21 1,920,000 480,000 91,200 571,200
22 1,440,000 480,000 91,200 571,200
23 960,000 480,000 91,200 571,200
24 480,000 480,000 91,200 571,200
25 0 480,000 91,200 571,200
 TOTAL 12,000,000 2,280,000 14,280,000

Plafon Kredit 12,000,000

Biaya Asuransi Kebakaran 12,000
Biaya Provisi dan Administrasi 18,000
Kredit Riil 11,970,000
Maksimal 24

1
2
3
 PT NARI INDRA
DAFTAR ANGSURAN KPR "KILAT"

No Debitur : 7 M. Bunga (M/T) : M

Nama Debitur : Maldini Suku Bunga/Thn : 19%
Plafon Kredit : 4,000,000 Jangka Waktu : 12

Bulan Sisa Pinjaman Cicilan Pokok Bunga Total Angsuran

0 4,000,000 0 0 0
1 3,666,667 333,333 63,333 396,667
2 3,333,333 333,333 58,056 391,389
3 3,000,000 333,333 52,778 386,111
4 2,666,667 333,333 47,500 380,833
5 2,333,333 333,333 42,222 375,556
6 2,000,000 333,333 36,944 370,278
7 1,666,667 333,333 31,667 365,000
8 1,333,333 333,333 26,389 359,722
9 1,000,000 333,333 21,111 354,444
10 666,667 333,333 15,833 349,167
11 333,333 333,333 10,556 343,889
12 0 333,333 5,278 338,611

TOTAL 4,000,000 411,667 4,411,667

Plafon Kredit 4,000,000

Biaya Asuransi Kebakaran 4,000

Biaya Provisi dan Administrasi 12,000
Kredit Riil 3,984,000
 PT NARI INDRA
DAFTAR ANGSURAN KPR "KILAT"

No Debitur : 7 M. Bunga (M/T) :

Nama Debitur : Maldini Suku Bunga/Thn :
Plafon Kredit : 4,000,000 Jangka Waktu :

Bulan Sisa Pinjaman Cicilan Pokok Bunga

0 4,000,000 0 0
1 3,428,571 571,429 40,000
2 2,857,143 571,429 40,000
3 2,285,714 571,429 40,000
4 1,714,286 571,429 40,000
5 1,142,857 571,429 40,000
6 571,429 571,429 40,000
7 0 571,429 40,000

TOTAL 4,000,000 280,000

Plafon Kredit 4,000,000

Biaya Asuransi Kebakaran 4,000
Biaya Provisi dan Administrasi 12,000
Kredit Riil 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