Outstanding Kredit Bni
This document was uploaded by user and they confirmed that they have the permission to share it. If you are author or own the copyright of this book, please report to us by using this DMCA report form. Report DMCA
Overview
Download & View Outstanding Kredit Bni as PDF for free.
More details
- Words: 2,501
- Pages: 10
PT. SUMBER WANGI ALAM KREDIT INVESTASI REFINANCING KEBUN BUNGA JANGKA WAKTU TOTAL ANGSURAN PEMBAYARAN POKOK
58,118,000,000 15.25% 48 BULAN PEMBAYARAN BUNGA
PLAFOND
(Tiap Akhir Bulan)(Tiap Tanggal 25) 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
1,738,582,917 1,725,874,583 1,713,166,250 1,700,457,917 1,687,749,583 1,675,041,250 1,629,759,167 1,617,675,833 1,605,592,500 1,593,509,167 1,681,425,833 1,668,134,167 1,654,842,500 1,641,550,833 1,628,259,167 1,614,967,500 1,601,675,833 1,588,384,167 1,575,092,500 1,561,800,833 1,548,509,167 1,535,217,500 1,721,925,833 1,706,217,500 1,690,509,167 1,674,800,833 1,659,092,500 1,643,384,167 1,627,675,833 1,611,967,500 1,596,259,167 1,580,550,833 1,564,842,500 1,549,134,167 1,633,425,833 1,616,509,167 1,599,592,500 1,582,675,833 1,565,759,167 1,548,842,500 1,531,925,833 1,515,009,167 1,498,092,500 1,481,175,833 1,464,259,167 1,447,342,500 1,430,425,833 1,131,509,167 76,660,174,167
1,000,000,000 1,000,000,000 1,000,000,000 1,000,000,000 1,000,000,000 1,000,000,000 1,000,000,000 1,000,000,000 1,000,000,000 1,000,000,000 1,100,000,000 1,100,000,000 1,100,000,000 1,100,000,000 1,100,000,000 1,100,000,000 1,100,000,000 1,100,000,000 1,100,000,000 1,100,000,000 1,100,000,000 1,100,000,000 1,300,000,000 1,300,000,000 1,300,000,000 1,300,000,000 1,300,000,000 1,300,000,000 1,300,000,000 1,300,000,000 1,300,000,000 1,300,000,000 1,300,000,000 1,300,000,000 1,400,000,000 1,400,000,000 1,400,000,000 1,400,000,000 1,400,000,000 1,400,000,000 1,400,000,000 1,400,000,000 1,400,000,000 1,400,000,000 1,400,000,000 1,400,000,000 1,400,000,000 1,118,000,000 58,118,000,000
738,582,917 725,874,583 713,166,250 700,457,917 687,749,583 675,041,250 629,759,167 617,675,833 605,592,500 593,509,167 581,425,833 568,134,167 554,842,500 541,550,833 528,259,167 514,967,500 501,675,833 488,384,167 475,092,500 461,800,833 448,509,167 435,217,500 421,925,833 406,217,500 390,509,167 374,800,833 359,092,500 343,384,167 327,675,833 311,967,500 296,259,167 280,550,833 264,842,500 249,134,167 233,425,833 216,509,167 199,592,500 182,675,833 165,759,167 148,842,500 131,925,833 115,009,167 98,092,500 81,175,833 64,259,167 47,342,500 30,425,833 13,509,167 18,542,174,167
58,118,000,000 57,118,000,000 56,118,000,000 55,118,000,000 54,118,000,000 53,118,000,000 52,118,000,000 51,118,000,000 50,118,000,000 49,118,000,000 48,118,000,000 47,018,000,000 45,918,000,000 44,818,000,000 43,718,000,000 42,618,000,000 41,518,000,000 40,418,000,000 39,318,000,000 38,218,000,000 37,118,000,000 36,018,000,000 34,918,000,000 33,618,000,000 32,318,000,000 31,018,000,000 29,718,000,000 28,418,000,000 27,118,000,000 25,818,000,000 24,518,000,000 23,218,000,000 21,918,000,000 20,618,000,000 19,318,000,000 17,918,000,000 16,518,000,000 15,118,000,000 13,718,000,000 12,318,000,000 10,918,000,000 9,518,000,000 8,118,000,000 6,718,000,000 5,318,000,000 3,918,000,000 2,518,000,000 1,118,000,000 -
Maret 2007 April 2007 Mei 2007 Juni 2007 Juli 2007 Agustus 2007 September 2007 Oktober 2007 Nopember 2007 Desember 2007 Januari 2008 Pebruari 2008 Maret 2008 April 2008 Mei 2008 Juni 2008 Juli 2008 Agustus 2008 September 2008 Oktober 2008 Nopember 2008 Desember 2008 Januari 2009 Pebruari 2009 Maret 2009 April 2009 Mei 2009 Juni 2009 Juli 2009 Agustus 2009 September 2009 Oktober 2009 Nopember 2009 Desember 2009 Januari 2010 Pebruari 2010 Maret 2010 April 2010 Mei 2010 Juni 2010 Juli 2010 Agustus 2010 September 2010 Oktober 2010 Nopember 2010 Desember 2010 Januari 2011 Pebruari 2011
NOTE : Terhitung bulan September 2007 terdapat penurunan bunga 15,25 % menjadi 14,50 %.
PT. SUMBER WANGI ALAM KREDIT INVESTASI PKS TANAH SERIBU BUNGA JANGKA WAKTU TOTAL ANGSURAN PEMBAYARAN POKOK
10,505,000,000 15.25% 48 BULAN PEMBAYARAN BUNGA
PLAFOND
(Tiap Akhir Bulan)(Tiap Tanggal 25) 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
133,501,042 133,501,042 133,501,042 133,501,042 133,501,042 133,501,042 126,935,417 346,935,417 344,277,083 341,618,750 358,960,417 356,060,417 353,160,417 350,260,417 347,360,417 344,460,417 341,560,417 338,660,417 335,760,417 332,860,417 329,960,417 327,060,417 344,160,417 341,018,750 337,877,083 334,735,417 331,593,750 328,452,083 325,310,417 322,168,750 319,027,083 315,885,417 312,743,750 309,602,083 321,460,417 318,137,500 314,814,583 311,491,667 308,168,750 304,845,833 301,522,917 298,200,000 294,877,083 291,554,167 288,231,250 284,908,333 281,585,417 273,262,500 14,192,533,333
220,000,000 220,000,000 220,000,000 240,000,000 240,000,000 240,000,000 240,000,000 240,000,000 240,000,000 240,000,000 240,000,000 240,000,000 240,000,000 240,000,000 240,000,000 260,000,000 260,000,000 260,000,000 260,000,000 260,000,000 260,000,000 260,000,000 260,000,000 260,000,000 260,000,000 260,000,000 260,000,000 275,000,000 275,000,000 275,000,000 275,000,000 275,000,000 275,000,000 275,000,000 275,000,000 275,000,000 275,000,000 275,000,000 275,000,000 275,000,000 270,000,000 10,505,000,000
133,501,042 133,501,042 133,501,042 133,501,042 133,501,042 133,501,042 126,935,417 126,935,417 124,277,083 121,618,750 118,960,417 116,060,417 113,160,417 110,260,417 107,360,417 104,460,417 101,560,417 98,660,417 95,760,417 92,860,417 89,960,417 87,060,417 84,160,417 81,018,750 77,877,083 74,735,417 71,593,750 68,452,083 65,310,417 62,168,750 59,027,083 55,885,417 52,743,750 49,602,083 46,460,417 43,137,500 39,814,583 36,491,667 33,168,750 29,845,833 26,522,917 23,200,000 19,877,083 16,554,167 13,231,250 9,908,333 6,585,417 3,262,500 3,687,533,333
10,505,000,000 10,505,000,000 10,505,000,000 10,505,000,000 10,505,000,000 10,505,000,000 10,505,000,000 10,505,000,000 10,285,000,000 10,065,000,000 9,845,000,000 9,605,000,000 9,365,000,000 9,125,000,000 8,885,000,000 8,645,000,000 8,405,000,000 8,165,000,000 7,925,000,000 7,685,000,000 7,445,000,000 7,205,000,000 6,965,000,000 6,705,000,000 6,445,000,000 6,185,000,000 5,925,000,000 5,665,000,000 5,405,000,000 5,145,000,000 4,885,000,000 4,625,000,000 4,365,000,000 4,105,000,000 3,845,000,000 3,570,000,000 3,295,000,000 3,020,000,000 2,745,000,000 2,470,000,000 2,195,000,000 1,920,000,000 1,645,000,000 1,370,000,000 1,095,000,000 820,000,000 545,000,000 270,000,000 -
Maret 2007 April 2007 Mei 2007 Juni 2007 Juli 2007 Agustus 2007 September 2007 Oktober 2007 Nopember 2007 Desember 2007 Januari 2008 Pebruari 2008 Maret 2008 April 2008 Mei 2008 Juni 2008 Juli 2008 Agustus 2008 September 2008 Oktober 2008 Nopember 2008 Desember 2008 Januari 2009 Pebruari 2009 Maret 2009 April 2009 Mei 2009 Juni 2009 Juli 2009 Agustus 2009 September 2009 Oktober 2009 Nopember 2009 Desember 2009 Januari 2010 Pebruari 2010 Maret 2010 April 2010 Mei 2010 Juni 2010 Juli 2010 Agustus 2010 September 2010 Oktober 2010 Nopember 2010 Desember 2010 Januari 2011 Pebruari 2011
NOTE : Terhitung bulan September 2007 terdapat penurunan bunga 15,25 % menjadi 14,50 %.
PT. SUMBER WANGI ALAM KREDIT (TERM LOAN) UNTUK REHABILITASI/PEMUPUKAN BUNGA JANGKA WAKTU TOTAL ANGSURAN PEMBAYARAN PEMBAYARAN POKOK BUNGA
PLAFOND
(Tiap Tanggal 25) 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
84,446,875 84,446,875 84,446,875 84,446,875 84,446,875 84,446,875 80,293,750 80,293,750 80,293,750 80,293,750 80,293,750 1,868,293,750 58,688,750 58,688,750 58,688,750 58,688,750 58,688,750 58,688,750 58,688,750 58,688,750 58,688,750 58,688,750 58,688,750 2,345,688,750 31,054,167 31,054,167 31,054,167 31,054,167 31,054,167 31,054,167 31,054,167 31,054,167 31,054,167 31,054,167 31,054,167 2,601,054,167 8,710,358,750
1,788,000,000 2,287,000,000 2,570,000,000 6,645,000,000
84,446,875 84,446,875 84,446,875 84,446,875 84,446,875 84,446,875 80,293,750 80,293,750 80,293,750 80,293,750 80,293,750 80,293,750 58,688,750 58,688,750 58,688,750 58,688,750 58,688,750 58,688,750 58,688,750 58,688,750 58,688,750 58,688,750 58,688,750 58,688,750 31,054,167 31,054,167 31,054,167 31,054,167 31,054,167 31,054,167 31,054,167 31,054,167 31,054,167 31,054,167 31,054,167 31,054,167 2,065,358,750
6,645,000,000 6,645,000,000 6,645,000,000 6,645,000,000 6,645,000,000 6,645,000,000 6,645,000,000 6,645,000,000 6,645,000,000 6,645,000,000 6,645,000,000 6,645,000,000 4,857,000,000 4,857,000,000 4,857,000,000 4,857,000,000 4,857,000,000 4,857,000,000 4,857,000,000 4,857,000,000 4,857,000,000 4,857,000,000 4,857,000,000 4,857,000,000 2,570,000,000 2,570,000,000 2,570,000,000 2,570,000,000 2,570,000,000 2,570,000,000 2,570,000,000 2,570,000,000 2,570,000,000 2,570,000,000 2,570,000,000 2,570,000,000 -
NOTE : Terhitung bulan September 2007 terdapat penurunan bunga 15,25 % menjadi 14,50 %.
6,645,000,000 15.25% 3 TAHUN
Maret 2007 April 2007 Mei 2007 Juni 2007 Juli 2007 Agustus 2007 September 2007 Oktober 2007 Nopember 2007 Desember 2007 Januari 2008 Pebruari 2008 Maret 2008 April 2008 Mei 2008 Juni 2008 Juli 2008 Agustus 2008 September 2008 Oktober 2008 Nopember 2008 Desember 2008 Januari 2009 Pebruari 2009 Maret 2009 April 2009 Mei 2009 Juni 2009 Juli 2009 Agustus 2009 September 2009 Oktober 2009 Nopember 2009 Desember 2009 Januari 2010 Pebruari 2010
menjadi 14,50 %.
PT. SUMBER WANGI ALAM KREDIT (TERM LOAN) UNTUK REHABILITASI/PEMUPUKAN BUNGA JANGKA WAKTU TOTAL ANGSURAN PEMBAYARAN PEMBAYARAN POKOK BUNGA
PLAFOND
(Tiap Akhir Bulan)(Tiap Tanggal 25) 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
108,333,333 108,333,333 108,333,333 108,333,333 108,333,333 108,333,333 108,333,333 108,333,333 108,333,333 108,333,333 108,333,333 3,108,333,333 75,833,333 75,833,333 75,833,333 75,833,333 75,833,333 75,833,333 75,833,333 75,833,333 75,833,333 75,833,333 75,833,333 3,075,833,333 43,333,333 43,333,333 43,333,333 43,333,333 43,333,333 43,333,333 43,333,333 43,333,333 43,333,333 43,333,333 43,333,333 4,043,333,333 12,730,000,000
3,000,000,000 3,000,000,000 4,000,000,000 10,000,000,000
108,333,333 108,333,333 108,333,333 108,333,333 108,333,333 108,333,333 108,333,333 108,333,333 108,333,333 108,333,333 108,333,333 108,333,333 75,833,333 75,833,333 75,833,333 75,833,333 75,833,333 75,833,333 75,833,333 75,833,333 75,833,333 75,833,333 75,833,333 75,833,333 43,333,333 43,333,333 43,333,333 43,333,333 43,333,333 43,333,333 43,333,333 43,333,333 43,333,333 43,333,333 43,333,333 43,333,333 2,730,000,000
10,000,000,000 10,000,000,000 10,000,000,000 10,000,000,000 10,000,000,000 10,000,000,000 10,000,000,000 10,000,000,000 10,000,000,000 10,000,000,000 10,000,000,000 10,000,000,000 7,000,000,000 7,000,000,000 7,000,000,000 7,000,000,000 7,000,000,000 7,000,000,000 7,000,000,000 7,000,000,000 7,000,000,000 7,000,000,000 7,000,000,000 7,000,000,000 4,000,000,000 4,000,000,000 4,000,000,000 4,000,000,000 4,000,000,000 4,000,000,000 4,000,000,000 4,000,000,000 4,000,000,000 4,000,000,000 4,000,000,000 4,000,000,000 -
10,505,000,000 13.00% 3 TAHUN
Mei 2008 Juni 2008 Juli 2008 Agustus 2008 September 2008 Oktober 2008 Nopember 2008 Desember 2008 Januari 2009 Pebruari 2009 Maret 2009 April 2009 Mei 2009 Juni 2009 Juli 2009 Agustus 2009 September 2009 Oktober 2009 Nopember 2009 Desember 2009 Januari 2010 Pebruari 2010 Maret 2010 April 2010 Mei 2010 Juni 2010 Juli 2010 Agustus 2010 September 2010 Oktober 2010 Nopember 2010 Desember 2010 Januari 2011 Pebruari 2011 Maret 2011 April 2011
PT. SUMBER WANGI ALAM KREDIT MODAL KERJA BUNGA JANGKA WAKTU TOTAL PEMBAYARAN
10,000,000,000 14,75 % REVOLVING ANGSURAN POKOK
PEMBAYARAN BUNGA
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 -
-
122,916,667 122,916,667 122,916,667 122,916,667 122,916,667 122,916,667 116,666,667 116,666,667 116,666,667 116,666,667 116,666,667 116,666,667 116,666,667 116,666,667 116,666,667 116,666,667 116,666,667 116,666,667 116,666,667 116,666,667 116,666,667 116,666,667 116,666,667 116,666,667 116,666,667 116,666,667 116,666,667 116,666,667 116,666,667 116,666,667 116,666,667 116,666,667 116,666,667 116,666,667 116,666,667 116,666,667 116,666,667 116,666,667 116,666,667 116,666,667 116,666,667 116,666,667 116,666,667 116,666,667 116,666,667 116,666,667 116,666,667 116,666,667 5,637,500,000
PLAFOND 10,000,000,000 10,000,000,000 10,000,000,000 10,000,000,000 10,000,000,000 10,000,000,000 10,000,000,000 10,000,000,000 10,000,000,000 10,000,000,000 10,000,000,000 10,000,000,000 10,000,000,000 10,000,000,000 10,000,000,000 10,000,000,000 10,000,000,000 10,000,000,000 10,000,000,000 10,000,000,000 10,000,000,000 10,000,000,000 10,000,000,000 10,000,000,000 10,000,000,000 10,000,000,000 10,000,000,000 10,000,000,000 10,000,000,000 10,000,000,000 10,000,000,000 10,000,000,000 10,000,000,000 10,000,000,000 10,000,000,000 10,000,000,000 10,000,000,000 10,000,000,000 10,000,000,000 10,000,000,000 10,000,000,000 10,000,000,000 10,000,000,000 10,000,000,000 10,000,000,000 10,000,000,000 10,000,000,000 10,000,000,000 10,000,000,000
Maret 2007 April 2007 Mei 2007 Juni 2007 Juli 2007 Agustus 2007 September 2007 Oktober 2007 Nopember 2007 Desember 2007 Januari 2008 Pebruari 2008 Maret 2008 April 2008 Mei 2008 Juni 2008 Juli 2008 Agustus 2008 September 2008 Oktober 2008 Nopember 2008 Desember 2008 Januari 2009 Pebruari 2009 Maret 2009 April 2009 Mei 2009 Juni 2009 Juli 2009 Agustus 2009 September 2009 Oktober 2009 Nopember 2009 Desember 2009 Januari 2010 Pebruari 2010 Maret 2010 April 2010 Mei 2010 Juni 2010 Juli 2010 Agustus 2010 September 2010 Oktober 2010 Nopember 2010 Desember 2010 Januari 2011 Pebruari 2011
NOTE : Terhitung bulan September 2007 terdapat penurunan bunga 14,75 % menjadi 14,00 %.
PT. SUMBER WANGI ALAM KREDIT REFINANCING PKS BUNGA JANGKA WAKTU TOTAL PEMBAYARAN
2,762,000,000 15.25% 48 BULAN ANGSURAN POKOK
PEMBAYARAN BUNGA
PLAFOND
(Tiap Akhir Bulan) (Tiap Tanggal 25) 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
92,600,417 91,869,688 91,138,958 90,408,229 89,677,500 88,946,771 86,705,417 86,010,625 85,315,833 84,621,042 83,926,250 83,231,458 82,536,667 81,841,875 81,147,083 80,452,292 79,757,500 79,062,708 78,367,917 77,673,125 76,978,333 76,283,542 75,588,750 74,893,958 74,199,167 73,504,375 72,809,583 72,114,792 71,420,000 70,725,208 70,030,417 69,335,625 68,640,833 67,946,042 67,251,250 66,556,458 65,861,667 65,166,875 64,472,083 63,777,292 63,082,500 62,387,708 61,692,917 60,998,125 60,303,333 59,608,542 58,913,750 60,218,958 3,590,053,438
57,500,000 57,500,000 57,500,000 57,500,000 57,500,000 57,500,000 57,500,000 57,500,000 57,500,000 57,500,000 57,500,000 57,500,000 57,500,000 57,500,000 57,500,000 57,500,000 57,500,000 57,500,000 57,500,000 57,500,000 57,500,000 57,500,000 57,500,000 57,500,000 57,500,000 57,500,000 57,500,000 57,500,000 57,500,000 57,500,000 57,500,000 57,500,000 57,500,000 57,500,000 57,500,000 57,500,000 57,500,000 57,500,000 57,500,000 57,500,000 57,500,000 57,500,000 57,500,000 57,500,000 57,500,000 57,500,000 57,500,000 59,500,000 2,762,000,000
35,100,417 34,369,688 33,638,958 32,908,229 32,177,500 31,446,771 29,205,417 28,510,625 27,815,833 27,121,042 26,426,250 25,731,458 25,036,667 24,341,875 23,647,083 22,952,292 22,257,500 21,562,708 20,867,917 20,173,125 19,478,333 18,783,542 18,088,750 17,393,958 16,699,167 16,004,375 15,309,583 14,614,792 13,920,000 13,225,208 12,530,417 11,835,625 11,140,833 10,446,042 9,751,250 9,056,458 8,361,667 7,666,875 6,972,083 6,277,292 5,582,500 4,887,708 4,192,917 3,498,125 2,803,333 2,108,542 1,413,750 718,958 828,053,438
2,762,000,000 2,704,500,000 2,647,000,000 2,589,500,000 2,532,000,000 2,474,500,000 2,417,000,000 2,359,500,000 2,302,000,000 2,244,500,000 2,187,000,000 2,129,500,000 2,072,000,000 2,014,500,000 1,957,000,000 1,899,500,000 1,842,000,000 1,784,500,000 1,727,000,000 1,669,500,000 1,612,000,000 1,554,500,000 1,497,000,000 1,439,500,000 1,382,000,000 1,324,500,000 1,267,000,000 1,209,500,000 1,152,000,000 1,094,500,000 1,037,000,000 979,500,000 922,000,000 864,500,000 807,000,000 749,500,000 692,000,000 634,500,000 577,000,000 519,500,000 462,000,000 404,500,000 347,000,000 289,500,000 232,000,000 174,500,000 117,000,000 59,500,000 -
Maret 2007 April 2007 Mei 2007 Juni 2007 Juli 2007 Agustus 2007 September 2007 Oktober 2007 Nopember 2007 Desember 2007 Januari 2008 Pebruari 2008 Maret 2008 April 2008 Mei 2008 Juni 2008 Juli 2008 Agustus 2008 September 2008 Oktober 2008 Nopember 2008 Desember 2008 Januari 2009 Pebruari 2009 Maret 2009 April 2009 Mei 2009 Juni 2009 Juli 2009 Agustus 2009 September 2009 Oktober 2009 Nopember 2009 Desember 2009 Januari 2010 Pebruari 2010 Maret 2010 April 2010 Mei 2010 Juni 2010 Juli 2010 Agustus 2010 September 2010 Oktober 2010 Nopember 2010 Desember 2010 Januari 2011 Pebruari 2011
NOTE : Terhitung bulan September 2007 terdapat penurunan bunga 15,25 % menjadi 14,50 %.
PT. PRANA GRAHA MULTIDHARMA BANK NEGARA INDONESIA (PERSERO) Tbk. SENTRA KREDIT MENENGAH PALEMBANG PERJANJIAN KREDIT NOMOR : 07.054 TANGGAL 26 SEPTEMBER 2007 PLAFOND KREDIT BUNGA PER TAHUN JANGKA WAKTU TOTAL PEMBAYARAN ANGSURAN POKOK PEMBAYARAN BUNGA (Tiap Akhir Bulan) 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
363,270,833 360,996,042 358,721,250 356,446,458 336,941,667 334,890,625 332,839,583 330,788,542 328,737,500 326,686,458 324,635,417 322,584,375 320,533,333 324,211,458 352,160,417 349,765,625 347,370,833 344,976,042 342,581,250 340,186,458 337,791,667 335,396,875 333,002,083 330,607,292 328,212,500 325,817,708 333,422,917 330,913,542 328,404,167 325,894,792 323,385,417 320,876,042 318,366,667 315,857,292 313,347,917 310,838,542 308,329,167 305,819,792 303,310,417 300,801,042 298,291,667 295,782,292 293,272,917 290,763,542 288,254,167 285,744,792 283,235,417 280,726,042 278,216,667 275,707,292
179,000,000 179,000,000 179,000,000 179,000,000 179,000,000 179,000,000 179,000,000 179,000,000 179,000,000 179,000,000 179,000,000 179,000,000 179,000,000 179,000,000 209,000,000 209,000,000 209,000,000 209,000,000 209,000,000 209,000,000 209,000,000 209,000,000 209,000,000 209,000,000 209,000,000 209,000,000 219,000,000 219,000,000 219,000,000 219,000,000 219,000,000 219,000,000 219,000,000 219,000,000 219,000,000 219,000,000 219,000,000 219,000,000 219,000,000 219,000,000 219,000,000 219,000,000 219,000,000 219,000,000 219,000,000 219,000,000 219,000,000 219,000,000 219,000,000 219,000,000
15,000,000,000 15,25% 72 BULAN
PLAFOND
(Tiap Tanggal 25) 184,270,833 181,996,042 179,721,250 177,446,458 157,941,667 155,890,625 153,839,583 151,788,542 149,737,500 147,686,458 145,635,417 143,584,375 141,533,333 145,211,458 143,160,417 140,765,625 138,370,833 135,976,042 133,581,250 131,186,458 128,791,667 126,396,875 124,002,083 121,607,292 119,212,500 116,817,708 114,422,917 111,913,542 109,404,167 106,894,792 104,385,417 101,876,042 99,366,667 96,857,292 94,347,917 91,838,542 89,329,167 86,819,792 84,310,417 81,801,042 79,291,667 76,782,292 74,272,917 71,763,542 69,254,167 66,744,792 64,235,417 61,726,042 59,216,667 56,707,292
14,500,000,000 14,321,000,000 14,142,000,000 13,963,000,000 13,784,000,000 13,605,000,000 13,426,000,000 13,247,000,000 13,068,000,000 12,889,000,000 12,710,000,000 12,531,000,000 12,352,000,000 12,673,000,000 12,494,000,000 12,285,000,000 12,076,000,000 11,867,000,000 11,658,000,000 11,449,000,000 11,240,000,000 11,031,000,000 10,822,000,000 10,613,000,000 10,404,000,000 10,195,000,000 9,986,000,000 9,767,000,000 9,548,000,000 9,329,000,000 9,110,000,000 8,891,000,000 8,672,000,000 8,453,000,000 8,234,000,000 8,015,000,000 7,796,000,000 7,577,000,000 7,358,000,000 7,139,000,000 6,920,000,000 6,701,000,000 6,482,000,000 6,263,000,000 6,044,000,000 5,825,000,000 5,606,000,000 5,387,000,000 5,168,000,000 4,949,000,000 4,730,000,000
Oktober 2007 Nopember 2007 Desember 2007 Januari 2008 Pebruari 2008 Maret 2008 April 2008 Mei 2008 Juni 2008 Juli 2008 Agustus 2008 September 2008 Oktober 2008 Nopember 2008 Desember 2008 Januari 2009 Pebruari 2009 Maret 2009 April 2009 Mei 2009 Juni 2009 Juli 2009 Agustus 2009 September 2009 Oktober 2009 Nopember 2009 Desember 2009 Januari 2010 Pebruari 2010 Maret 2010 April 2010 Mei 2010 Juni 2010 Juli 2010 Agustus 2010 September 2010 Oktober 2010 Nopember 2010 Desember 2010 Januari 2011 Pebruari 2011 Maret 2011 April 2011 Mei 2011 Juni 2011 Juli 2011 Agustus 2011 September 2011 Oktober 2011 Nopember 2011
51 52 53 54 55 56 57 58 59 60 61 62 63 64 65 66 67 68 69 70 71 72
273,197,917 270,688,542 268,179,167 265,669,792 263,160,417 260,651,042 258,141,667 255,632,292 253,122,917 250,613,542 248,104,167 245,594,792 243,085,417 240,576,042 238,066,667 235,557,292 233,047,917 230,538,542 228,029,167 225,519,792 223,010,417 132,501,042 21,442,403,333
219,000,000 219,000,000 219,000,000 219,000,000 219,000,000 219,000,000 219,000,000 219,000,000 219,000,000 219,000,000 219,000,000 219,000,000 219,000,000 219,000,000 219,000,000 219,000,000 219,000,000 219,000,000 219,000,000 219,000,000 219,000,000 131,000,000 15,000,000,000
54,197,917 51,688,542 49,179,167 46,669,792 44,160,417 41,651,042 39,141,667 36,632,292 34,122,917 31,613,542 29,104,167 26,594,792 24,085,417 21,576,042 19,066,667 16,557,292 14,047,917 11,538,542 9,029,167 6,519,792 4,010,417 1,501,042 6,442,403,333
4,511,000,000 4,292,000,000 4,073,000,000 3,854,000,000 3,635,000,000 3,416,000,000 3,197,000,000 2,978,000,000 2,759,000,000 2,540,000,000 2,321,000,000 2,102,000,000 1,883,000,000 1,664,000,000 1,445,000,000 1,226,000,000 1,007,000,000 788,000,000 569,000,000 350,000,000 131,000,000 -
NOTE : Terhitung bulan Pebruari 2008 terdapat penurunan bunga 15,25 % menjadi 13,75 %.
Desember 2011 Januari 2012 Pebruari 2012 Maret 2012 April 2012 Mei 2012 Juni 2012 Juli 2012 Agustus 2012 September 2012 Oktober 2012 Nopember 2012 Desember 2012 Januari 2013 Pebruari 2013 Maret 2013 April 2013 Mei 2013 Juni 2013 Juli 2013 Agustus 2013 September 2013
58,118,000,000 15.25% 48 BULAN PEMBAYARAN BUNGA
PLAFOND
(Tiap Akhir Bulan)(Tiap Tanggal 25) 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
1,738,582,917 1,725,874,583 1,713,166,250 1,700,457,917 1,687,749,583 1,675,041,250 1,629,759,167 1,617,675,833 1,605,592,500 1,593,509,167 1,681,425,833 1,668,134,167 1,654,842,500 1,641,550,833 1,628,259,167 1,614,967,500 1,601,675,833 1,588,384,167 1,575,092,500 1,561,800,833 1,548,509,167 1,535,217,500 1,721,925,833 1,706,217,500 1,690,509,167 1,674,800,833 1,659,092,500 1,643,384,167 1,627,675,833 1,611,967,500 1,596,259,167 1,580,550,833 1,564,842,500 1,549,134,167 1,633,425,833 1,616,509,167 1,599,592,500 1,582,675,833 1,565,759,167 1,548,842,500 1,531,925,833 1,515,009,167 1,498,092,500 1,481,175,833 1,464,259,167 1,447,342,500 1,430,425,833 1,131,509,167 76,660,174,167
1,000,000,000 1,000,000,000 1,000,000,000 1,000,000,000 1,000,000,000 1,000,000,000 1,000,000,000 1,000,000,000 1,000,000,000 1,000,000,000 1,100,000,000 1,100,000,000 1,100,000,000 1,100,000,000 1,100,000,000 1,100,000,000 1,100,000,000 1,100,000,000 1,100,000,000 1,100,000,000 1,100,000,000 1,100,000,000 1,300,000,000 1,300,000,000 1,300,000,000 1,300,000,000 1,300,000,000 1,300,000,000 1,300,000,000 1,300,000,000 1,300,000,000 1,300,000,000 1,300,000,000 1,300,000,000 1,400,000,000 1,400,000,000 1,400,000,000 1,400,000,000 1,400,000,000 1,400,000,000 1,400,000,000 1,400,000,000 1,400,000,000 1,400,000,000 1,400,000,000 1,400,000,000 1,400,000,000 1,118,000,000 58,118,000,000
738,582,917 725,874,583 713,166,250 700,457,917 687,749,583 675,041,250 629,759,167 617,675,833 605,592,500 593,509,167 581,425,833 568,134,167 554,842,500 541,550,833 528,259,167 514,967,500 501,675,833 488,384,167 475,092,500 461,800,833 448,509,167 435,217,500 421,925,833 406,217,500 390,509,167 374,800,833 359,092,500 343,384,167 327,675,833 311,967,500 296,259,167 280,550,833 264,842,500 249,134,167 233,425,833 216,509,167 199,592,500 182,675,833 165,759,167 148,842,500 131,925,833 115,009,167 98,092,500 81,175,833 64,259,167 47,342,500 30,425,833 13,509,167 18,542,174,167
58,118,000,000 57,118,000,000 56,118,000,000 55,118,000,000 54,118,000,000 53,118,000,000 52,118,000,000 51,118,000,000 50,118,000,000 49,118,000,000 48,118,000,000 47,018,000,000 45,918,000,000 44,818,000,000 43,718,000,000 42,618,000,000 41,518,000,000 40,418,000,000 39,318,000,000 38,218,000,000 37,118,000,000 36,018,000,000 34,918,000,000 33,618,000,000 32,318,000,000 31,018,000,000 29,718,000,000 28,418,000,000 27,118,000,000 25,818,000,000 24,518,000,000 23,218,000,000 21,918,000,000 20,618,000,000 19,318,000,000 17,918,000,000 16,518,000,000 15,118,000,000 13,718,000,000 12,318,000,000 10,918,000,000 9,518,000,000 8,118,000,000 6,718,000,000 5,318,000,000 3,918,000,000 2,518,000,000 1,118,000,000 -
Maret 2007 April 2007 Mei 2007 Juni 2007 Juli 2007 Agustus 2007 September 2007 Oktober 2007 Nopember 2007 Desember 2007 Januari 2008 Pebruari 2008 Maret 2008 April 2008 Mei 2008 Juni 2008 Juli 2008 Agustus 2008 September 2008 Oktober 2008 Nopember 2008 Desember 2008 Januari 2009 Pebruari 2009 Maret 2009 April 2009 Mei 2009 Juni 2009 Juli 2009 Agustus 2009 September 2009 Oktober 2009 Nopember 2009 Desember 2009 Januari 2010 Pebruari 2010 Maret 2010 April 2010 Mei 2010 Juni 2010 Juli 2010 Agustus 2010 September 2010 Oktober 2010 Nopember 2010 Desember 2010 Januari 2011 Pebruari 2011
NOTE : Terhitung bulan September 2007 terdapat penurunan bunga 15,25 % menjadi 14,50 %.
PT. SUMBER WANGI ALAM KREDIT INVESTASI PKS TANAH SERIBU BUNGA JANGKA WAKTU TOTAL ANGSURAN PEMBAYARAN POKOK
10,505,000,000 15.25% 48 BULAN PEMBAYARAN BUNGA
PLAFOND
(Tiap Akhir Bulan)(Tiap Tanggal 25) 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
133,501,042 133,501,042 133,501,042 133,501,042 133,501,042 133,501,042 126,935,417 346,935,417 344,277,083 341,618,750 358,960,417 356,060,417 353,160,417 350,260,417 347,360,417 344,460,417 341,560,417 338,660,417 335,760,417 332,860,417 329,960,417 327,060,417 344,160,417 341,018,750 337,877,083 334,735,417 331,593,750 328,452,083 325,310,417 322,168,750 319,027,083 315,885,417 312,743,750 309,602,083 321,460,417 318,137,500 314,814,583 311,491,667 308,168,750 304,845,833 301,522,917 298,200,000 294,877,083 291,554,167 288,231,250 284,908,333 281,585,417 273,262,500 14,192,533,333
220,000,000 220,000,000 220,000,000 240,000,000 240,000,000 240,000,000 240,000,000 240,000,000 240,000,000 240,000,000 240,000,000 240,000,000 240,000,000 240,000,000 240,000,000 260,000,000 260,000,000 260,000,000 260,000,000 260,000,000 260,000,000 260,000,000 260,000,000 260,000,000 260,000,000 260,000,000 260,000,000 275,000,000 275,000,000 275,000,000 275,000,000 275,000,000 275,000,000 275,000,000 275,000,000 275,000,000 275,000,000 275,000,000 275,000,000 275,000,000 270,000,000 10,505,000,000
133,501,042 133,501,042 133,501,042 133,501,042 133,501,042 133,501,042 126,935,417 126,935,417 124,277,083 121,618,750 118,960,417 116,060,417 113,160,417 110,260,417 107,360,417 104,460,417 101,560,417 98,660,417 95,760,417 92,860,417 89,960,417 87,060,417 84,160,417 81,018,750 77,877,083 74,735,417 71,593,750 68,452,083 65,310,417 62,168,750 59,027,083 55,885,417 52,743,750 49,602,083 46,460,417 43,137,500 39,814,583 36,491,667 33,168,750 29,845,833 26,522,917 23,200,000 19,877,083 16,554,167 13,231,250 9,908,333 6,585,417 3,262,500 3,687,533,333
10,505,000,000 10,505,000,000 10,505,000,000 10,505,000,000 10,505,000,000 10,505,000,000 10,505,000,000 10,505,000,000 10,285,000,000 10,065,000,000 9,845,000,000 9,605,000,000 9,365,000,000 9,125,000,000 8,885,000,000 8,645,000,000 8,405,000,000 8,165,000,000 7,925,000,000 7,685,000,000 7,445,000,000 7,205,000,000 6,965,000,000 6,705,000,000 6,445,000,000 6,185,000,000 5,925,000,000 5,665,000,000 5,405,000,000 5,145,000,000 4,885,000,000 4,625,000,000 4,365,000,000 4,105,000,000 3,845,000,000 3,570,000,000 3,295,000,000 3,020,000,000 2,745,000,000 2,470,000,000 2,195,000,000 1,920,000,000 1,645,000,000 1,370,000,000 1,095,000,000 820,000,000 545,000,000 270,000,000 -
Maret 2007 April 2007 Mei 2007 Juni 2007 Juli 2007 Agustus 2007 September 2007 Oktober 2007 Nopember 2007 Desember 2007 Januari 2008 Pebruari 2008 Maret 2008 April 2008 Mei 2008 Juni 2008 Juli 2008 Agustus 2008 September 2008 Oktober 2008 Nopember 2008 Desember 2008 Januari 2009 Pebruari 2009 Maret 2009 April 2009 Mei 2009 Juni 2009 Juli 2009 Agustus 2009 September 2009 Oktober 2009 Nopember 2009 Desember 2009 Januari 2010 Pebruari 2010 Maret 2010 April 2010 Mei 2010 Juni 2010 Juli 2010 Agustus 2010 September 2010 Oktober 2010 Nopember 2010 Desember 2010 Januari 2011 Pebruari 2011
NOTE : Terhitung bulan September 2007 terdapat penurunan bunga 15,25 % menjadi 14,50 %.
PT. SUMBER WANGI ALAM KREDIT (TERM LOAN) UNTUK REHABILITASI/PEMUPUKAN BUNGA JANGKA WAKTU TOTAL ANGSURAN PEMBAYARAN PEMBAYARAN POKOK BUNGA
PLAFOND
(Tiap Tanggal 25) 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
84,446,875 84,446,875 84,446,875 84,446,875 84,446,875 84,446,875 80,293,750 80,293,750 80,293,750 80,293,750 80,293,750 1,868,293,750 58,688,750 58,688,750 58,688,750 58,688,750 58,688,750 58,688,750 58,688,750 58,688,750 58,688,750 58,688,750 58,688,750 2,345,688,750 31,054,167 31,054,167 31,054,167 31,054,167 31,054,167 31,054,167 31,054,167 31,054,167 31,054,167 31,054,167 31,054,167 2,601,054,167 8,710,358,750
1,788,000,000 2,287,000,000 2,570,000,000 6,645,000,000
84,446,875 84,446,875 84,446,875 84,446,875 84,446,875 84,446,875 80,293,750 80,293,750 80,293,750 80,293,750 80,293,750 80,293,750 58,688,750 58,688,750 58,688,750 58,688,750 58,688,750 58,688,750 58,688,750 58,688,750 58,688,750 58,688,750 58,688,750 58,688,750 31,054,167 31,054,167 31,054,167 31,054,167 31,054,167 31,054,167 31,054,167 31,054,167 31,054,167 31,054,167 31,054,167 31,054,167 2,065,358,750
6,645,000,000 6,645,000,000 6,645,000,000 6,645,000,000 6,645,000,000 6,645,000,000 6,645,000,000 6,645,000,000 6,645,000,000 6,645,000,000 6,645,000,000 6,645,000,000 4,857,000,000 4,857,000,000 4,857,000,000 4,857,000,000 4,857,000,000 4,857,000,000 4,857,000,000 4,857,000,000 4,857,000,000 4,857,000,000 4,857,000,000 4,857,000,000 2,570,000,000 2,570,000,000 2,570,000,000 2,570,000,000 2,570,000,000 2,570,000,000 2,570,000,000 2,570,000,000 2,570,000,000 2,570,000,000 2,570,000,000 2,570,000,000 -
NOTE : Terhitung bulan September 2007 terdapat penurunan bunga 15,25 % menjadi 14,50 %.
6,645,000,000 15.25% 3 TAHUN
Maret 2007 April 2007 Mei 2007 Juni 2007 Juli 2007 Agustus 2007 September 2007 Oktober 2007 Nopember 2007 Desember 2007 Januari 2008 Pebruari 2008 Maret 2008 April 2008 Mei 2008 Juni 2008 Juli 2008 Agustus 2008 September 2008 Oktober 2008 Nopember 2008 Desember 2008 Januari 2009 Pebruari 2009 Maret 2009 April 2009 Mei 2009 Juni 2009 Juli 2009 Agustus 2009 September 2009 Oktober 2009 Nopember 2009 Desember 2009 Januari 2010 Pebruari 2010
menjadi 14,50 %.
PT. SUMBER WANGI ALAM KREDIT (TERM LOAN) UNTUK REHABILITASI/PEMUPUKAN BUNGA JANGKA WAKTU TOTAL ANGSURAN PEMBAYARAN PEMBAYARAN POKOK BUNGA
PLAFOND
(Tiap Akhir Bulan)(Tiap Tanggal 25) 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
108,333,333 108,333,333 108,333,333 108,333,333 108,333,333 108,333,333 108,333,333 108,333,333 108,333,333 108,333,333 108,333,333 3,108,333,333 75,833,333 75,833,333 75,833,333 75,833,333 75,833,333 75,833,333 75,833,333 75,833,333 75,833,333 75,833,333 75,833,333 3,075,833,333 43,333,333 43,333,333 43,333,333 43,333,333 43,333,333 43,333,333 43,333,333 43,333,333 43,333,333 43,333,333 43,333,333 4,043,333,333 12,730,000,000
3,000,000,000 3,000,000,000 4,000,000,000 10,000,000,000
108,333,333 108,333,333 108,333,333 108,333,333 108,333,333 108,333,333 108,333,333 108,333,333 108,333,333 108,333,333 108,333,333 108,333,333 75,833,333 75,833,333 75,833,333 75,833,333 75,833,333 75,833,333 75,833,333 75,833,333 75,833,333 75,833,333 75,833,333 75,833,333 43,333,333 43,333,333 43,333,333 43,333,333 43,333,333 43,333,333 43,333,333 43,333,333 43,333,333 43,333,333 43,333,333 43,333,333 2,730,000,000
10,000,000,000 10,000,000,000 10,000,000,000 10,000,000,000 10,000,000,000 10,000,000,000 10,000,000,000 10,000,000,000 10,000,000,000 10,000,000,000 10,000,000,000 10,000,000,000 7,000,000,000 7,000,000,000 7,000,000,000 7,000,000,000 7,000,000,000 7,000,000,000 7,000,000,000 7,000,000,000 7,000,000,000 7,000,000,000 7,000,000,000 7,000,000,000 4,000,000,000 4,000,000,000 4,000,000,000 4,000,000,000 4,000,000,000 4,000,000,000 4,000,000,000 4,000,000,000 4,000,000,000 4,000,000,000 4,000,000,000 4,000,000,000 -
10,505,000,000 13.00% 3 TAHUN
Mei 2008 Juni 2008 Juli 2008 Agustus 2008 September 2008 Oktober 2008 Nopember 2008 Desember 2008 Januari 2009 Pebruari 2009 Maret 2009 April 2009 Mei 2009 Juni 2009 Juli 2009 Agustus 2009 September 2009 Oktober 2009 Nopember 2009 Desember 2009 Januari 2010 Pebruari 2010 Maret 2010 April 2010 Mei 2010 Juni 2010 Juli 2010 Agustus 2010 September 2010 Oktober 2010 Nopember 2010 Desember 2010 Januari 2011 Pebruari 2011 Maret 2011 April 2011
PT. SUMBER WANGI ALAM KREDIT MODAL KERJA BUNGA JANGKA WAKTU TOTAL PEMBAYARAN
10,000,000,000 14,75 % REVOLVING ANGSURAN POKOK
PEMBAYARAN BUNGA
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 -
-
122,916,667 122,916,667 122,916,667 122,916,667 122,916,667 122,916,667 116,666,667 116,666,667 116,666,667 116,666,667 116,666,667 116,666,667 116,666,667 116,666,667 116,666,667 116,666,667 116,666,667 116,666,667 116,666,667 116,666,667 116,666,667 116,666,667 116,666,667 116,666,667 116,666,667 116,666,667 116,666,667 116,666,667 116,666,667 116,666,667 116,666,667 116,666,667 116,666,667 116,666,667 116,666,667 116,666,667 116,666,667 116,666,667 116,666,667 116,666,667 116,666,667 116,666,667 116,666,667 116,666,667 116,666,667 116,666,667 116,666,667 116,666,667 5,637,500,000
PLAFOND 10,000,000,000 10,000,000,000 10,000,000,000 10,000,000,000 10,000,000,000 10,000,000,000 10,000,000,000 10,000,000,000 10,000,000,000 10,000,000,000 10,000,000,000 10,000,000,000 10,000,000,000 10,000,000,000 10,000,000,000 10,000,000,000 10,000,000,000 10,000,000,000 10,000,000,000 10,000,000,000 10,000,000,000 10,000,000,000 10,000,000,000 10,000,000,000 10,000,000,000 10,000,000,000 10,000,000,000 10,000,000,000 10,000,000,000 10,000,000,000 10,000,000,000 10,000,000,000 10,000,000,000 10,000,000,000 10,000,000,000 10,000,000,000 10,000,000,000 10,000,000,000 10,000,000,000 10,000,000,000 10,000,000,000 10,000,000,000 10,000,000,000 10,000,000,000 10,000,000,000 10,000,000,000 10,000,000,000 10,000,000,000 10,000,000,000
Maret 2007 April 2007 Mei 2007 Juni 2007 Juli 2007 Agustus 2007 September 2007 Oktober 2007 Nopember 2007 Desember 2007 Januari 2008 Pebruari 2008 Maret 2008 April 2008 Mei 2008 Juni 2008 Juli 2008 Agustus 2008 September 2008 Oktober 2008 Nopember 2008 Desember 2008 Januari 2009 Pebruari 2009 Maret 2009 April 2009 Mei 2009 Juni 2009 Juli 2009 Agustus 2009 September 2009 Oktober 2009 Nopember 2009 Desember 2009 Januari 2010 Pebruari 2010 Maret 2010 April 2010 Mei 2010 Juni 2010 Juli 2010 Agustus 2010 September 2010 Oktober 2010 Nopember 2010 Desember 2010 Januari 2011 Pebruari 2011
NOTE : Terhitung bulan September 2007 terdapat penurunan bunga 14,75 % menjadi 14,00 %.
PT. SUMBER WANGI ALAM KREDIT REFINANCING PKS BUNGA JANGKA WAKTU TOTAL PEMBAYARAN
2,762,000,000 15.25% 48 BULAN ANGSURAN POKOK
PEMBAYARAN BUNGA
PLAFOND
(Tiap Akhir Bulan) (Tiap Tanggal 25) 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
92,600,417 91,869,688 91,138,958 90,408,229 89,677,500 88,946,771 86,705,417 86,010,625 85,315,833 84,621,042 83,926,250 83,231,458 82,536,667 81,841,875 81,147,083 80,452,292 79,757,500 79,062,708 78,367,917 77,673,125 76,978,333 76,283,542 75,588,750 74,893,958 74,199,167 73,504,375 72,809,583 72,114,792 71,420,000 70,725,208 70,030,417 69,335,625 68,640,833 67,946,042 67,251,250 66,556,458 65,861,667 65,166,875 64,472,083 63,777,292 63,082,500 62,387,708 61,692,917 60,998,125 60,303,333 59,608,542 58,913,750 60,218,958 3,590,053,438
57,500,000 57,500,000 57,500,000 57,500,000 57,500,000 57,500,000 57,500,000 57,500,000 57,500,000 57,500,000 57,500,000 57,500,000 57,500,000 57,500,000 57,500,000 57,500,000 57,500,000 57,500,000 57,500,000 57,500,000 57,500,000 57,500,000 57,500,000 57,500,000 57,500,000 57,500,000 57,500,000 57,500,000 57,500,000 57,500,000 57,500,000 57,500,000 57,500,000 57,500,000 57,500,000 57,500,000 57,500,000 57,500,000 57,500,000 57,500,000 57,500,000 57,500,000 57,500,000 57,500,000 57,500,000 57,500,000 57,500,000 59,500,000 2,762,000,000
35,100,417 34,369,688 33,638,958 32,908,229 32,177,500 31,446,771 29,205,417 28,510,625 27,815,833 27,121,042 26,426,250 25,731,458 25,036,667 24,341,875 23,647,083 22,952,292 22,257,500 21,562,708 20,867,917 20,173,125 19,478,333 18,783,542 18,088,750 17,393,958 16,699,167 16,004,375 15,309,583 14,614,792 13,920,000 13,225,208 12,530,417 11,835,625 11,140,833 10,446,042 9,751,250 9,056,458 8,361,667 7,666,875 6,972,083 6,277,292 5,582,500 4,887,708 4,192,917 3,498,125 2,803,333 2,108,542 1,413,750 718,958 828,053,438
2,762,000,000 2,704,500,000 2,647,000,000 2,589,500,000 2,532,000,000 2,474,500,000 2,417,000,000 2,359,500,000 2,302,000,000 2,244,500,000 2,187,000,000 2,129,500,000 2,072,000,000 2,014,500,000 1,957,000,000 1,899,500,000 1,842,000,000 1,784,500,000 1,727,000,000 1,669,500,000 1,612,000,000 1,554,500,000 1,497,000,000 1,439,500,000 1,382,000,000 1,324,500,000 1,267,000,000 1,209,500,000 1,152,000,000 1,094,500,000 1,037,000,000 979,500,000 922,000,000 864,500,000 807,000,000 749,500,000 692,000,000 634,500,000 577,000,000 519,500,000 462,000,000 404,500,000 347,000,000 289,500,000 232,000,000 174,500,000 117,000,000 59,500,000 -
Maret 2007 April 2007 Mei 2007 Juni 2007 Juli 2007 Agustus 2007 September 2007 Oktober 2007 Nopember 2007 Desember 2007 Januari 2008 Pebruari 2008 Maret 2008 April 2008 Mei 2008 Juni 2008 Juli 2008 Agustus 2008 September 2008 Oktober 2008 Nopember 2008 Desember 2008 Januari 2009 Pebruari 2009 Maret 2009 April 2009 Mei 2009 Juni 2009 Juli 2009 Agustus 2009 September 2009 Oktober 2009 Nopember 2009 Desember 2009 Januari 2010 Pebruari 2010 Maret 2010 April 2010 Mei 2010 Juni 2010 Juli 2010 Agustus 2010 September 2010 Oktober 2010 Nopember 2010 Desember 2010 Januari 2011 Pebruari 2011
NOTE : Terhitung bulan September 2007 terdapat penurunan bunga 15,25 % menjadi 14,50 %.
PT. PRANA GRAHA MULTIDHARMA BANK NEGARA INDONESIA (PERSERO) Tbk. SENTRA KREDIT MENENGAH PALEMBANG PERJANJIAN KREDIT NOMOR : 07.054 TANGGAL 26 SEPTEMBER 2007 PLAFOND KREDIT BUNGA PER TAHUN JANGKA WAKTU TOTAL PEMBAYARAN ANGSURAN POKOK PEMBAYARAN BUNGA (Tiap Akhir Bulan) 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
363,270,833 360,996,042 358,721,250 356,446,458 336,941,667 334,890,625 332,839,583 330,788,542 328,737,500 326,686,458 324,635,417 322,584,375 320,533,333 324,211,458 352,160,417 349,765,625 347,370,833 344,976,042 342,581,250 340,186,458 337,791,667 335,396,875 333,002,083 330,607,292 328,212,500 325,817,708 333,422,917 330,913,542 328,404,167 325,894,792 323,385,417 320,876,042 318,366,667 315,857,292 313,347,917 310,838,542 308,329,167 305,819,792 303,310,417 300,801,042 298,291,667 295,782,292 293,272,917 290,763,542 288,254,167 285,744,792 283,235,417 280,726,042 278,216,667 275,707,292
179,000,000 179,000,000 179,000,000 179,000,000 179,000,000 179,000,000 179,000,000 179,000,000 179,000,000 179,000,000 179,000,000 179,000,000 179,000,000 179,000,000 209,000,000 209,000,000 209,000,000 209,000,000 209,000,000 209,000,000 209,000,000 209,000,000 209,000,000 209,000,000 209,000,000 209,000,000 219,000,000 219,000,000 219,000,000 219,000,000 219,000,000 219,000,000 219,000,000 219,000,000 219,000,000 219,000,000 219,000,000 219,000,000 219,000,000 219,000,000 219,000,000 219,000,000 219,000,000 219,000,000 219,000,000 219,000,000 219,000,000 219,000,000 219,000,000 219,000,000
15,000,000,000 15,25% 72 BULAN
PLAFOND
(Tiap Tanggal 25) 184,270,833 181,996,042 179,721,250 177,446,458 157,941,667 155,890,625 153,839,583 151,788,542 149,737,500 147,686,458 145,635,417 143,584,375 141,533,333 145,211,458 143,160,417 140,765,625 138,370,833 135,976,042 133,581,250 131,186,458 128,791,667 126,396,875 124,002,083 121,607,292 119,212,500 116,817,708 114,422,917 111,913,542 109,404,167 106,894,792 104,385,417 101,876,042 99,366,667 96,857,292 94,347,917 91,838,542 89,329,167 86,819,792 84,310,417 81,801,042 79,291,667 76,782,292 74,272,917 71,763,542 69,254,167 66,744,792 64,235,417 61,726,042 59,216,667 56,707,292
14,500,000,000 14,321,000,000 14,142,000,000 13,963,000,000 13,784,000,000 13,605,000,000 13,426,000,000 13,247,000,000 13,068,000,000 12,889,000,000 12,710,000,000 12,531,000,000 12,352,000,000 12,673,000,000 12,494,000,000 12,285,000,000 12,076,000,000 11,867,000,000 11,658,000,000 11,449,000,000 11,240,000,000 11,031,000,000 10,822,000,000 10,613,000,000 10,404,000,000 10,195,000,000 9,986,000,000 9,767,000,000 9,548,000,000 9,329,000,000 9,110,000,000 8,891,000,000 8,672,000,000 8,453,000,000 8,234,000,000 8,015,000,000 7,796,000,000 7,577,000,000 7,358,000,000 7,139,000,000 6,920,000,000 6,701,000,000 6,482,000,000 6,263,000,000 6,044,000,000 5,825,000,000 5,606,000,000 5,387,000,000 5,168,000,000 4,949,000,000 4,730,000,000
Oktober 2007 Nopember 2007 Desember 2007 Januari 2008 Pebruari 2008 Maret 2008 April 2008 Mei 2008 Juni 2008 Juli 2008 Agustus 2008 September 2008 Oktober 2008 Nopember 2008 Desember 2008 Januari 2009 Pebruari 2009 Maret 2009 April 2009 Mei 2009 Juni 2009 Juli 2009 Agustus 2009 September 2009 Oktober 2009 Nopember 2009 Desember 2009 Januari 2010 Pebruari 2010 Maret 2010 April 2010 Mei 2010 Juni 2010 Juli 2010 Agustus 2010 September 2010 Oktober 2010 Nopember 2010 Desember 2010 Januari 2011 Pebruari 2011 Maret 2011 April 2011 Mei 2011 Juni 2011 Juli 2011 Agustus 2011 September 2011 Oktober 2011 Nopember 2011
51 52 53 54 55 56 57 58 59 60 61 62 63 64 65 66 67 68 69 70 71 72
273,197,917 270,688,542 268,179,167 265,669,792 263,160,417 260,651,042 258,141,667 255,632,292 253,122,917 250,613,542 248,104,167 245,594,792 243,085,417 240,576,042 238,066,667 235,557,292 233,047,917 230,538,542 228,029,167 225,519,792 223,010,417 132,501,042 21,442,403,333
219,000,000 219,000,000 219,000,000 219,000,000 219,000,000 219,000,000 219,000,000 219,000,000 219,000,000 219,000,000 219,000,000 219,000,000 219,000,000 219,000,000 219,000,000 219,000,000 219,000,000 219,000,000 219,000,000 219,000,000 219,000,000 131,000,000 15,000,000,000
54,197,917 51,688,542 49,179,167 46,669,792 44,160,417 41,651,042 39,141,667 36,632,292 34,122,917 31,613,542 29,104,167 26,594,792 24,085,417 21,576,042 19,066,667 16,557,292 14,047,917 11,538,542 9,029,167 6,519,792 4,010,417 1,501,042 6,442,403,333
4,511,000,000 4,292,000,000 4,073,000,000 3,854,000,000 3,635,000,000 3,416,000,000 3,197,000,000 2,978,000,000 2,759,000,000 2,540,000,000 2,321,000,000 2,102,000,000 1,883,000,000 1,664,000,000 1,445,000,000 1,226,000,000 1,007,000,000 788,000,000 569,000,000 350,000,000 131,000,000 -
NOTE : Terhitung bulan Pebruari 2008 terdapat penurunan bunga 15,25 % menjadi 13,75 %.
Desember 2011 Januari 2012 Pebruari 2012 Maret 2012 April 2012 Mei 2012 Juni 2012 Juli 2012 Agustus 2012 September 2012 Oktober 2012 Nopember 2012 Desember 2012 Januari 2013 Pebruari 2013 Maret 2013 April 2013 Mei 2013 Juni 2013 Juli 2013 Agustus 2013 September 2013
Related Documents
Outstanding Kredit Bni
December 2019 18
Aplikasi Pengajuan Kartu Kredit Bni-toped.pdf
April 2020 6
Bni Syariah.docx
October 2019 24
Outstanding Report
December 2019 15
Resiko Kredit
April 2020 19