Contoh Simulasi KMG Take Over
Penilaian Internal Bank atas property |
: |
Rp 750.000.000,- |
Pokok Pinjaman /Plafond Kredit |
: |
Rp 500.000.000,- |
Suku Bunga |
: |
Fixed 1 tahun 11% |
Angsuran Masa Fixed |
: |
Rp 6.887.501,- |
Angsuran Masa Floating |
: |
Rp 7.283.863,- |
Total Bunga |
: |
Rp 369.307.199,- |
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
No |
Total Angsuran |
Angsuran Pokok |
Angsuran Bunga |
O/S Pokok |
|
- |
- |
- |
500,000,000 |
1 |
6,887,501 |
2,304,167 |
4,583,333 |
497,695,833 |
2 |
6,887,501 |
2,325,289 |
4,562,212 |
495,370,544 |
3 |
6,887,501 |
2,346,604 |
4,540,897 |
493,023,940 |
4 |
6,887,501 |
2,368,114 |
4,519,386 |
490,655,826 |
5 |
6,887,501 |
2,389,822 |
4,497,678 |
488,266,003 |
6 |
6,887,501 |
2,411,729 |
4,475,772 |
485,854,275 |
7 |
6,887,501 |
2,433,836 |
4,453,664 |
483,420,438 |
8 |
6,887,501 |
2,456,147 |
4,431,354 |
480,964,292 |
9 |
6,887,501 |
2,478,661 |
4,408,839 |
478,485,630 |
10 |
6,887,501 |
2,501,382 |
4,386,118 |
475,984,248 |
11 |
6,887,501 |
2,524,312 |
4,363,189 |
473,459,937 |
12 |
6,887,501 |
2,547,451 |
4,340,049 |
470,912,485 |
13 |
7,283,863 |
2,378,525 |
4,905,338 |
468,533,961 |
14 |
7,283,863 |
2,403,301 |
4,880,562 |
466,130,660 |
15 |
7,283,863 |
2,428,335 |
4,855,528 |
463,702,325 |
16 |
7,283,863 |
2,453,630 |
4,830,233 |
461,248,695 |
17 |
7,283,863 |
2,479,189 |
4,804,674 |
458,769,506 |
18 |
7,283,863 |
2,505,014 |
4,778,849 |
456,264,492 |
19 |
7,283,863 |
2,531,108 |
4,752,755 |
453,733,384 |
20 |
7,283,863 |
2,557,473 |
4,726,389 |
451,175,910 |
21 |
7,283,863 |
2,584,114 |
4,699,749 |
448,591,797 |
22 |
7,283,863 |
2,611,032 |
4,672,831 |
445,980,765 |
23 |
7,283,863 |
2,638,230 |
4,645,633 |
443,342,535 |
24 |
7,283,863 |
2,665,711 |
4,618,151 |
440,676,824 |
25 |
7,283,863 |
2,693,479 |
4,590,384 |
437,983,344 |
26 |
7,283,863 |
2,721,536 |
4,562,327 |
435,261,808 |
27 |
7,283,863 |
2,749,886 |
4,533,977 |
432,511,922 |
28 |
7,283,863 |
2,778,530 |
4,505,333 |
429,733,392 |
29 |
7,283,863 |
2,807,473 |
4,476,389 |
426,925,918 |
30 |
7,283,863 |
2,836,718 |
4,447,145 |
424,089,200 |
31 |
7,283,863 |
2,866,267 |
4,417,596 |
421,222,933 |
32 |
7,283,863 |
2,896,124 |
4,387,739 |
418,326,809 |
33 |
7,283,863 |
2,926,292 |
4,357,571 |
415,400,517 |
34 |
7,283,863 |
2,956,774 |
4,327,089 |
412,443,743 |
35 |
7,283,863 |
2,987,574 |
4,296,289 |
409,456,169 |
36 |
7,283,863 |
3,018,694 |
4,265,168 |
406,437,475 |
37 |
7,283,863 |
3,050,139 |
4,233,724 |
403,387,336 |
38 |
7,283,863 |
3,081,911 |
4,201,951 |
400,305,424 |
39 |
7,283,863 |
3,114,015 |
4,169,848 |
397,191,409 |
40 |
7,283,863 |
3,146,452 |
4,137,411 |
394,044,957 |
41 |
7,283,863 |
3,179,228 |
4,104,635 |
390,865,729 |
42 |
7,283,863 |
3,212,345 |
4,071,518 |
387,653,384 |
43 |
7,283,863 |
3,245,807 |
4,038,056 |
384,407,578 |
44 |
7,283,863 |
3,279,617 |
4,004,246 |
381,127,960 |
45 |
7,283,863 |
3,313,780 |
3,970,083 |
377,814,180 |
46 |
7,283,863 |
3,348,299 |
3,935,564 |
374,465,882 |
47 |
7,283,863 |
3,383,177 |
3,900,686 |
371,082,705 |
48 |
7,283,863 |
3,418,418 |
3,865,445 |
367,664,287 |
49 |
7,283,863 |
3,454,027 |
3,829,836 |
364,210,260 |
50 |
7,283,863 |
3,490,006 |
3,793,857 |
360,720,254 |
51 |
7,283,863 |
3,526,360 |
3,757,503 |
357,193,894 |
52 |
7,283,863 |
3,563,093 |
3,720,770 |
353,630,801 |
53 |
7,283,863 |
3,600,209 |
3,683,654 |
350,030,592 |
54 |
7,283,863 |
3,637,711 |
3,646,152 |
346,392,881 |
55 |
7,283,863 |
3,675,604 |
3,608,259 |
342,717,278 |
56 |
7,283,863 |
3,713,891 |
3,569,972 |
339,003,386 |
57 |
7,283,863 |
3,752,578 |
3,531,285 |
335,250,809 |
58 |
7,283,863 |
3,791,667 |
3,492,196 |
331,459,142 |
59 |
7,283,863 |
3,831,163 |
3,452,699 |
327,627,978 |
60 |
7,283,863 |
3,871,071 |
3,412,791 |
323,756,907 |
61 |
7,283,863 |
3,911,395 |
3,372,468 |
319,845,512 |
62 |
7,283,863 |
3,952,139 |
3,331,724 |
315,893,373 |
63 |
7,283,863 |
3,993,307 |
3,290,556 |
311,900,066 |
64 |
7,283,863 |
4,034,904 |
3,248,959 |
307,865,162 |
65 |
7,283,863 |
4,076,934 |
3,206,929 |
303,788,228 |
66 |
7,283,863 |
4,119,402 |
3,164,461 |
299,668,826 |
67 |
7,283,863 |
4,162,313 |
3,121,550 |
295,506,513 |
68 |
7,283,863 |
4,205,670 |
3,078,193 |
291,300,843 |
69 |
7,283,863 |
4,249,479 |
3,034,384 |
287,051,364 |
70 |
7,283,863 |
4,293,745 |
2,990,118 |
282,757,620 |
71 |
7,283,863 |
4,338,471 |
2,945,392 |
278,419,149 |
72 |
7,283,863 |
4,383,663 |
2,900,199 |
274,035,485 |
73 |
7,283,863 |
4,429,327 |
2,854,536 |
269,606,159 |
74 |
7,283,863 |
4,475,465 |
2,808,397 |
265,130,693 |
75 |
7,283,863 |
4,522,085 |
2,761,778 |
260,608,608 |
76 |
7,283,863 |
4,569,190 |
2,714,673 |
256,039,418 |
77 |
7,283,863 |
4,616,786 |
2,667,077 |
251,422,633 |
78 |
7,283,863 |
4,664,877 |
2,618,986 |
246,757,756 |
79 |
7,283,863 |
4,713,470 |
2,570,393 |
242,044,286 |
80 |
7,283,863 |
4,762,568 |
2,521,295 |
237,281,718 |
81 |
7,283,863 |
4,812,178 |
2,471,685 |
232,469,540 |
82 |
7,283,863 |
4,862,305 |
2,421,558 |
227,607,234 |
83 |
7,283,863 |
4,912,954 |
2,370,909 |
222,694,280 |
84 |
7,283,863 |
4,964,131 |
2,319,732 |
217,730,149 |
85 |
7,283,863 |
5,015,841 |
2,268,022 |
212,714,309 |
86 |
7,283,863 |
5,068,089 |
2,215,774 |
207,646,220 |
87 |
7,283,863 |
5,120,881 |
2,162,981 |
202,525,339 |
88 |
7,283,863 |
5,174,224 |
2,109,639 |
197,351,115 |
89 |
7,283,863 |
5,228,122 |
2,055,741 |
192,122,992 |
90 |
7,283,863 |
5,282,582 |
2,001,281 |
186,840,411 |
91 |
7,283,863 |
5,337,609 |
1,946,254 |
181,502,802 |
92 |
7,283,863 |
5,393,209 |
1,890,654 |
176,109,593 |
93 |
7,283,863 |
5,449,388 |
1,834,475 |
170,660,205 |
94 |
7,283,863 |
5,506,152 |
1,777,710 |
165,154,053 |
95 |
7,283,863 |
5,563,508 |
1,720,355 |
159,590,545 |
96 |
7,283,863 |
5,621,461 |
1,662,402 |
153,969,084 |
97 |
7,283,863 |
5,680,018 |
1,603,845 |
148,289,065 |
98 |
7,283,863 |
5,739,185 |
1,544,678 |
142,549,880 |
99 |
7,283,863 |
5,798,968 |
1,484,895 |
136,750,912 |
100 |
7,283,863 |
5,859,374 |
1,424,489 |
130,891,538 |
101 |
7,283,863 |
5,920,409 |
1,363,454 |
124,971,128 |
102 |
7,283,863 |
5,982,080 |
1,301,783 |
118,989,048 |
103 |
7,283,863 |
6,044,394 |
1,239,469 |
112,944,654 |
104 |
7,283,863 |
6,107,356 |
1,176,507 |
106,837,298 |
105 |
7,283,863 |
6,170,974 |
1,112,889 |
100,666,324 |
106 |
7,283,863 |
6,235,255 |
1,048,608 |
94,431,068 |
107 |
7,283,863 |
6,300,206 |
983,657 |
88,130,863 |
108 |
7,283,863 |
6,365,833 |
918,030 |
81,765,029 |
109 |
7,283,863 |
6,432,144 |
851,719 |
75,332,886 |
110 |
7,283,863 |
6,499,145 |
784,718 |
68,833,740 |
111 |
7,283,863 |
6,566,845 |
717,018 |
62,266,896 |
112 |
7,283,863 |
6,635,249 |
648,613 |
55,631,646 |
113 |
7,283,863 |
6,704,367 |
579,496 |
48,927,280 |
114 |
7,283,863 |
6,774,204 |
509,659 |
42,153,076 |
115 |
7,283,863 |
6,844,768 |
439,095 |
35,308,307 |
116 |
7,283,863 |
6,916,068 |
367,795 |
28,392,239 |
117 |
7,283,863 |
6,988,110 |
295,752 |
21,404,129 |
118 |
7,283,863 |
7,060,903 |
222,960 |
14,343,226 |
119 |
7,283,863 |
7,134,454 |
149,409 |
7,208,772 |
120 |
7,283,863 |
7,208,772 |
75,091 |
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 369.307.199,- |
Rp 869.307.199,- |
*) Belum termasuk biaya biaya
|