Contoh Simulasi KPA Primary
Harga Apartemen |
: |
Rp 750.000.000,- |
Uang Muka |
: |
Rp 250.000.000,- |
Pokok Pinjaman / Plafon Kredit |
: |
Rp 500.000.000,- |
Suku Bunga |
: |
Fixed 2 tahun 4,75% |
Angsuran Masa Fixed |
: |
Rp 5.242.387,- |
Angsuran Masa Floating |
: |
Rp 6.909.240,- |
Total Bunga |
: |
Rp 289.104.317,- |
Jangka Waktu |
: |
120 bulan [ 10 tahun ] |
Provisi |
: |
Rp5.000.000,- setara 1% dari pinjaman kredit |
Biaya Adminstrasi |
: |
Rp 500.000,- setara 0,1% dari pinjaman kredit |
Daftar Angsuran
|
Total Angsuran |
Angsuran Pokok |
Angsuran Bunga |
Outstanding |
0 |
- |
- |
- |
500,000,000 |
1 |
5,242,387 |
3,263,221 |
1,979,167 |
496,736,779 |
2 |
5,242,387 |
3,276,137 |
1,966,250 |
493,460,642 |
3 |
5,242,387 |
3,289,105 |
1,953,282 |
490,171,537 |
4 |
5,242,387 |
3,302,125 |
1,940,262 |
486,869,412 |
5 |
5,242,387 |
3,315,196 |
1,927,191 |
483,554,216 |
6 |
5,242,387 |
3,328,318 |
1,914,069 |
480,225,898 |
7 |
5,242,387 |
3,341,493 |
1,900,894 |
476,884,405 |
8 |
5,242,387 |
3,354,720 |
1,887,667 |
473,529,685 |
9 |
5,242,387 |
3,367,999 |
1,874,388 |
470,161,686 |
10 |
5,242,387 |
3,381,330 |
1,861,057 |
466,780,356 |
11 |
5,242,387 |
3,394,715 |
1,847,672 |
463,385,641 |
12 |
5,242,387 |
3,408,152 |
1,834,235 |
459,977,488 |
13 |
5,242,387 |
3,421,643 |
1,820,744 |
456,555,845 |
14 |
5,242,387 |
3,435,187 |
1,807,200 |
453,120,658 |
15 |
5,242,387 |
3,448,785 |
1,793,603 |
449,671,874 |
16 |
5,242,387 |
3,462,436 |
1,779,951 |
446,209,438 |
17 |
5,242,387 |
3,476,141 |
1,766,246 |
442,733,296 |
18 |
5,242,387 |
3,489,901 |
1,752,486 |
439,243,395 |
19 |
5,242,387 |
3,503,715 |
1,738,672 |
435,739,680 |
20 |
5,242,387 |
3,517,584 |
1,724,803 |
432,222,096 |
21 |
5,242,387 |
3,531,508 |
1,710,879 |
428,690,587 |
22 |
5,242,387 |
3,545,487 |
1,696,900 |
425,145,101 |
23 |
5,242,387 |
3,559,521 |
1,682,866 |
421,585,579 |
24 |
5,242,387 |
3,573,611 |
1,668,776 |
418,011,968 |
25 |
6,909,240 |
2,554,949 |
4,354,291 |
415,457,020 |
26 |
6,909,240 |
2,581,563 |
4,327,677 |
412,875,457 |
27 |
6,909,240 |
2,608,454 |
4,300,786 |
410,267,004 |
28 |
6,909,240 |
2,635,625 |
4,273,615 |
407,631,378 |
29 |
6,909,240 |
2,663,080 |
4,246,160 |
404,968,299 |
30 |
6,909,240 |
2,690,820 |
4,218,420 |
402,277,479 |
31 |
6,909,240 |
2,718,849 |
4,190,390 |
399,558,629 |
32 |
6,909,240 |
2,747,171 |
4,162,069 |
396,811,458 |
33 |
6,909,240 |
2,775,787 |
4,133,453 |
394,035,671 |
34 |
6,909,240 |
2,804,702 |
4,104,538 |
391,230,970 |
35 |
6,909,240 |
2,833,917 |
4,075,323 |
388,397,052 |
36 |
6,909,240 |
2,863,437 |
4,045,803 |
385,533,615 |
37 |
6,909,240 |
2,893,265 |
4,015,975 |
382,640,351 |
38 |
6,909,240 |
2,923,403 |
3,985,837 |
379,716,948 |
39 |
6,909,240 |
2,953,855 |
3,955,385 |
376,763,093 |
40 |
6,909,240 |
2,984,624 |
3,924,616 |
373,778,468 |
41 |
6,909,240 |
3,015,714 |
3,893,526 |
370,762,754 |
42 |
6,909,240 |
3,047,128 |
3,862,112 |
367,715,627 |
43 |
6,909,240 |
3,078,869 |
3,830,371 |
364,636,758 |
44 |
6,909,240 |
3,110,940 |
3,798,300 |
361,525,818 |
45 |
6,909,240 |
3,143,346 |
3,765,894 |
358,382,472 |
46 |
6,909,240 |
3,176,089 |
3,733,151 |
355,206,383 |
47 |
6,909,240 |
3,209,173 |
3,700,066 |
351,997,209 |
48 |
6,909,240 |
3,242,602 |
3,666,638 |
348,754,607 |
49 |
6,909,240 |
3,276,379 |
3,632,860 |
345,478,228 |
50 |
6,909,240 |
3,310,508 |
3,598,732 |
342,167,719 |
51 |
6,909,240 |
3,344,993 |
3,564,247 |
338,822,726 |
52 |
6,909,240 |
3,379,836 |
3,529,403 |
335,442,890 |
53 |
6,909,240 |
3,415,043 |
3,494,197 |
332,027,847 |
54 |
6,909,240 |
3,450,616 |
3,458,623 |
328,577,231 |
55 |
6,909,240 |
3,486,560 |
3,422,679 |
325,090,670 |
56 |
6,909,240 |
3,522,879 |
3,386,361 |
321,567,791 |
57 |
6,909,240 |
3,559,575 |
3,349,664 |
318,008,216 |
58 |
6,909,240 |
3,596,654 |
3,312,586 |
314,411,562 |
59 |
6,909,240 |
3,634,119 |
3,275,120 |
310,777,442 |
60 |
6,909,240 |
3,671,975 |
3,237,265 |
307,105,468 |
61 |
6,909,240 |
3,710,225 |
3,199,015 |
303,395,243 |
62 |
6,909,240 |
3,748,873 |
3,160,367 |
299,646,370 |
63 |
6,909,240 |
3,787,923 |
3,121,316 |
295,858,447 |
64 |
6,909,240 |
3,827,381 |
3,081,859 |
292,031,066 |
65 |
6,909,240 |
3,867,250 |
3,041,990 |
288,163,816 |
66 |
6,909,240 |
3,907,533 |
3,001,706 |
284,256,283 |
67 |
6,909,240 |
3,948,237 |
2,961,003 |
280,308,046 |
68 |
6,909,240 |
3,989,364 |
2,919,875 |
276,318,682 |
69 |
6,909,240 |
4,030,920 |
2,878,320 |
272,287,761 |
70 |
6,909,240 |
4,072,909 |
2,836,331 |
268,214,852 |
71 |
6,909,240 |
4,115,335 |
2,793,905 |
264,099,517 |
72 |
6,909,240 |
4,158,203 |
2,751,037 |
259,941,314 |
73 |
6,909,240 |
4,201,518 |
2,707,722 |
255,739,796 |
74 |
6,909,240 |
4,245,284 |
2,663,956 |
251,494,513 |
75 |
6,909,240 |
4,289,505 |
2,619,735 |
247,205,007 |
76 |
6,909,240 |
4,334,188 |
2,575,052 |
242,870,820 |
77 |
6,909,240 |
4,379,335 |
2,529,904 |
238,491,484 |
78 |
6,909,240 |
4,424,954 |
2,484,286 |
234,066,531 |
79 |
6,909,240 |
4,471,047 |
2,438,193 |
229,595,484 |
80 |
6,909,240 |
4,517,620 |
2,391,620 |
225,077,864 |
81 |
6,909,240 |
4,564,679 |
2,344,561 |
220,513,185 |
82 |
6,909,240 |
4,612,227 |
2,297,012 |
215,900,957 |
83 |
6,909,240 |
4,660,272 |
2,248,968 |
211,240,686 |
84 |
6,909,240 |
4,708,816 |
2,200,424 |
206,531,870 |
85 |
6,909,240 |
4,757,866 |
2,151,374 |
201,774,004 |
86 |
6,909,240 |
4,807,427 |
2,101,813 |
196,966,576 |
87 |
6,909,240 |
4,857,505 |
2,051,735 |
192,109,072 |
88 |
6,909,240 |
4,908,104 |
2,001,136 |
187,200,968 |
89 |
6,909,240 |
4,959,230 |
1,950,010 |
182,241,738 |
90 |
6,909,240 |
5,010,888 |
1,898,351 |
177,230,850 |
91 |
6,909,240 |
5,063,085 |
1,846,155 |
172,167,765 |
92 |
6,909,240 |
5,115,826 |
1,793,414 |
167,051,939 |
93 |
6,909,240 |
5,169,115 |
1,740,124 |
161,882,823 |
94 |
6,909,240 |
5,222,960 |
1,686,279 |
156,659,863 |
95 |
6,909,240 |
5,277,366 |
1,631,874 |
151,382,497 |
96 |
6,909,240 |
5,332,339 |
1,576,901 |
146,050,158 |
97 |
6,909,240 |
5,387,884 |
1,521,356 |
140,662,274 |
98 |
6,909,240 |
5,444,008 |
1,465,232 |
135,218,266 |
99 |
6,909,240 |
5,500,716 |
1,408,524 |
129,717,550 |
100 |
6,909,240 |
5,558,015 |
1,351,224 |
124,159,535 |
101 |
6,909,240 |
5,615,911 |
1,293,328 |
118,543,623 |
102 |
6,909,240 |
5,674,410 |
1,234,829 |
112,869,213 |
103 |
6,909,240 |
5,733,519 |
1,175,721 |
107,135,694 |
104 |
6,909,240 |
5,793,243 |
1,115,997 |
101,342,451 |
105 |
6,909,240 |
5,853,589 |
1,055,651 |
95,488,862 |
106 |
6,909,240 |
5,914,564 |
994,676 |
89,574,297 |
107 |
6,909,240 |
5,976,174 |
933,066 |
83,598,123 |
108 |
6,909,240 |
6,038,426 |
870,814 |
77,559,697 |
109 |
6,909,240 |
6,101,326 |
807,914 |
71,458,371 |
110 |
6,909,240 |
6,164,882 |
744,358 |
65,293,489 |
111 |
6,909,240 |
6,229,099 |
680,141 |
59,064,390 |
112 |
6,909,240 |
6,293,986 |
615,254 |
52,770,404 |
113 |
6,909,240 |
6,359,548 |
549,692 |
46,410,856 |
114 |
6,909,240 |
6,425,793 |
483,446 |
39,985,062 |
115 |
6,909,240 |
6,492,729 |
416,511 |
33,492,333 |
116 |
6,909,240 |
6,560,361 |
348,878 |
26,931,972 |
117 |
6,909,240 |
6,628,698 |
280,541 |
20,303,274 |
118 |
6,909,240 |
6,697,747 |
211,492 |
13,605,526 |
119 |
6,909,240 |
6,767,516 |
141,724 |
6,838,011 |
120 |
6,909,240 |
6,838,011 |
71,229 |
0 |
Perhitungan di atas hanya merupakan simulasi/estimasi bukan perkiraan yang sebenarnya.
*) Belum termasuk biaya biaya
Jumlah PokokPinjaman |
Total Bunga Sesuai Tenor |
Total Yang Dibayarkan Nasabah *) |
Rp 500.000.000,- |
Rp 289.104.317,- |
Rp 789.104.317,- |
*) Belum termasuk biaya biaya
|