Asumsi*:
Suatu perusahaan memiliki kewajiban dalam mata uang USD yang jatuh tempo dalam waktu 3 bulan kedepan sejak tanggal 1 Juli 2015. Kuotasi harga Spot dan Swap Premi adalah sebagai berikut:
SPOT USD/IDR 13,325 / 13,375
3 bulan Swap Premi 188 / 232
Tanggal | Jenis Transaksi | Keterangan |
---|---|---|
1 Juli 2015 | Pembelian Forward USD terhadap IDR | Pembelian Forward di harga Rp 13,607 (13,375 + 232), untuk tanggal valuta 1 Oktober 2015 (hedging). |
1 Oktober 2015 | Jatuh tempo kewajiban | Kondisi 1: -Kurs USD atau IDR naik menjadi Rp 14,670. -Perusahaan dapat memitigasi risiko kenaikan kurs USD atau IDR dengan efisiensi biaya sebesar Rp 1,063 per USD. Kondisi 2: -Kurs USD atau IDR turun menjadi Rp 12,981. -Perusahaan, dalam rangka melakukan hedging atas kewajiban valasnya, telah mengeluarkan biaya hedging sebesar |
*Simulasi transaksi Forward di atas merupakan ilustrasi atau contoh dan bukan merupakan perkiraan untuk perhitungan di masa datang. |
Melalui transaksi Forward, dapat diperoleh kepastian nilai tukar dan lindung nilai (hedging) yang dapat membantu dalam perencanaan cashflow serta memitigasi risiko atas fluktuasi nilai tukar mata uang asing.
Simulasi Hemat Rp 2 Jutaan per Tahun dengan Cashback dan Diskon
Jenis Transaksi | Hero/Giant Private Label | Hero/Giant Produce Segar | Hero/Giant Lainnya | Merchant Lainnya |
---|---|---|---|---|
Nilai Belanja | Rp 300,000 | Rp 500,000 | Rp 1,000,000 | Rp 2,500,000 |
Diskon Langsung | 5% (Rp 15,000) | 20% (Rp 100,000) | - | - |
Cashback | 3.5% (Rp 9,975) | 3.5% (Rp 14,000) | 3.5% (Rp 35,000) | 1.5% (Rp 37,500) |
Saving per Bulan (diskon + cash back) | Rp 24,975 | Rp 114,000 | Rp 35,000 | Rp 37,500 |
Total Saving per Tahun | Rp 299,700 | Rp 1,368,000 | Rp 420,000 | Rp 450,000 |
Total saving per tahun: (Rp 299,700 + Rp 1,368,000 + Rp 420,000 + Rp 450,000) = Rp 2,537,700
Fitur Produk PermataHome Ready Cash
Perbedaan antara PermataHome Ready Cash dengan KPR Reguler yaitu adanya layanan “Standby Credit” berupa limit kredit yang disediakan dalam rekening giro nasabah. Dana tersebut dapat ditarik setiap saat sesuai kebutuhan dan hanya dikenakan bunga sebesar pemakaian.
Karakteristik | KPR Reguler | Home Ready Cash |
---|---|---|
Penarikan Fasilitas | Sekali, pada saat pencairan pinjaman | Dapat ditarik kapan saja, sesuai kebutuhan melalui ATM, e-Channel dan teller counter |
Pembayaran Bunga | Pada tanggal angsuran | Pada tanggal kapitalisasi bunga yaitu hari kerja pertama di setiap bulannya |
Perhitungan Bunga | Bulanan, berdasarkan outstanding pinjaman | Harian, berdasarkan pemakaian fasilitas |
Pembayaran Pokok | Pada tanggal angsuran |
|
Rekening Pendebetan | Rekening Tabungan | Rekening GIRO HOME READY CASH (tanpa buku cek/BG) |
LIMIT FASILITAS PermataHome Ready Cash
Info Biaya Pinjaman
Limit Pinjaman | 6,000,000,000 |
Jangka Waktu (Bulan) | 36 |
Fixed Rate (fixed 1 bulan) | 9.71% |
Floating Rate | 9.71% |
Bulan Disbursed | Juli |
Faktor Pengurang Pokok | 250,000,00 |
Contoh Simulasi PermataHome Ready Cash:
Angsuran ke- | Limit Pinjaman | Pemakaian | Pembayaran Bunga | Pembayaran Pokok | Total Pembayaran Pokok dan Bunga | Tanggal Pembayaran Bunga atau Bunga dan Pokok |
---|---|---|---|---|---|---|
1 | 6,000,000,000 | 6,000,000,000 | 50,168,333 | - | 50,168,333 | 01-Aug |
2 | 6,000,000,000 | 6,000,000,000 | 50,168,333 | - | 50,168,333 | 01-Sep |
3 | 6,000,000,000 | 6,000,000,000 | 48,550,000 | - | 48,550,000 | 01-Oct |
4 | 6,000,000,000 | 6,000,000,000 | 50,168,333 | - | 50,168,333 | 01-Nov |
5 | 6,000,000,000 | 6,000,000,000 | 48,550,000 | - | 50,168,333 | 01-Dec |
6 | 6,000,000,000 | 6,000,000,000 | 50,168,333 | - | 46,931,667 | 01-Jan |
7 | 6,000,000,000 | 6,000,000,000 | 50,168,333 | - | 50,168,333 | 01-Feb |
8 | 6,000,000,000 | 6,000,000,000 | 46,931,667 | - | 48,550,000 | 01-Mar |
9 | 6,000,000,000 | 6,000,000,000 | 50,168,333 | - | 50,168,333 | 01-Apr |
10 | 6,000,000,000 | 6,000,000,000 | 48,550,000 | - | 48,550,000 | 01-May |
11 | 6,000,000,000 | 6,000,000,000 | 50,168,333 | - | 50,168,333 | 01-Jun |
12 | 6,000,000,000 | 6,000,000,000 | 48,550,000 | - | 48,550,000 | 01-Jul |
13 | 5,750,000,000 | 6,000,000,000 | 48,077,986 | 250,000,000 | 298,077,986 | 01-Aug |
14 | 5,500,000,000 | 5,750,000,000 | 45,987,639 | 250,000,000 | 295,987,639 | 01-Sep |
15 | 5,250,000,000 | 5,500,000,000 | 42,481,250 | 250,000,000 | 292,481,250 | 01-Oct |
16 | 5,000,000,000 | 5,250,000,000 | 41,806,944 | 250,000,000 | 291,806,944 | 01-Nov |
17 | 4,750,000,000 | 5,000,000,000 | 38,435,417 | 250,000,000 | 288,435,417 | 01-Dec |
18 | 4,500,000,000 | 4,750,000,000 | 37,626,250 | 250,000,000 | 287,626,250 | 01-Jan |
19 | 4,250,000,000 | 4,500,000,000 | 35,535,903 | 250,000,000 | 285,535,903 | 01-Feb |
20 | 4,000,000,000 | 4,250,000,000 | 31,287,778 | 250,000,000 | 281,287,778 | 01-Mar |
21 | 3,750,000,000 | 4,000,000,000 | 31,355,208 | 250,000,000 | 281,355,208 | 01-Apr |
22 | 3,500,000,000 | 3,750,000,000 | 28,320,833 | 250,000,000 | 278,320,833 | 01-May |
23 | 3,250,000,000 | 3,500,000,000 | 27,174,514 | 250,000,000 | 277,174,514 | 01-Jun |
24 | 3,000,000,000 | 3,250,000,000 | 24,275,000 | 250,000,000 | 274,275,000 | 01-Jul |
25 | 2,750,000,000 | 3,000,000,000 | 22,993,819 | 250,000,000 | 272,993,819 | 01-Aug |
26 | 2,500,000,000 | 2,750,000,000 | 20,903,472 | 250,000,000 | 270,903,472 | 01-Sep |
27 | 2,250,000,000 | 2,500,000,000 | 18,206,250 | 250,000,000 | 268,206,250 | 01-Oct |
28 | 2,000,000,000 | 2,250,000,000 | 16,722,778 | 250,000,000 | 266,722,778 | 01-Nov |
29 | 1,750,000,000 | 2,000,000,000 | 14,160,417 | 250,000,000 | 264,160,417 | 01-Dec |
30 | 1,500,000,000 | 1,750,000,000 | 12,542,083 | 250,000,000 | 262,542,083 | 01-Jan |
31 | 1,250,000,000 | 1,500,000,000 | 10,451,736 | 250,000,000 | 260,451,736 | 01-Feb |
32 | 1,000,000,000 | 1,250,000,000 | 7,821,944 | 250,000,000 | 257,821,944 | 01-Mar |
33 | 750,000,000 | 1,000,000,000 | 6,271,042 | 250,000,000 | 256,271,042 | 01-Apr |
34 | 500,000,000 | 750,000,0000 | 4,045,833 | 250,000,000 | 254,045,833 | 01-May |
35 | 250,000,000 | 500,000,000 | 2,090,347 | 250,000,000 | 252,090,347 | 01-Jun |
36 | 0 | 250,000,000 | 2,022,917 | 250,000,000 | 252,022,917 | 01-Jul |
TOTAL | 1,162,907,361 | 6,000,000,000 | 7,162,907,361 |
Catatan:
Pokok Pinjaman | Rp 9,000,000,000 | ||
Suku Bunga Selama Masa Fixed | 7.99% | ||
Jangka Waktu Fixed | 3 tahun | ||
Tenor | 120 bulan | ||
Asumsi Suku Bunga Floating | 10,71% | ||
Persentase Manfaat Tabungan | 75% | ||
Max Tab (134%) | Rp 120,000,000,000 | ||
Bunga Kredit KPR Bijak | Rp 3,785,681,698 | ||
Hemat Bunga | Rp 1,129,375,080 | ||
Percepatan Tenor KPR Bijak | 111 |
Contoh Simulasi Perhitungan KPR Bijak:
Bulan | OS Awal | Pokok | % Bunga | Bunga | Angsuran | OS Akhir | Tabungan Rata-rata per Bulan |
---|---|---|---|---|---|---|---|
1 | 9,000,000,000 | 54,216,035 | 7,99% | 54,931,250 | 109,147,285 | 8,945,783,965 | 1,000,000,000 |
2 | 8,945,783,965 | 54,577,023 | 7,99% | 54,570,262 | 109,147,285 | 8,891,206,942 | 1,000,000,000 |
3 | 8,891,206,942 | 54,940,415 | 7,99% | 54,206,870 | 109,147,285 | 8,836,266,527 | 1,000,000,000 |
4 | 8,836,266,527 | 55,306,227 | 7,99% | 53,841,058 | 109,147,285 | 8,780,960,301 | 1,000,000,000 |
5 | 8,780,960,301 | 55,674,474 | 7,99% | 53,472,811 | 109,147,285 | 8,725,285,827 | 1,000,000,000 |
6 | 8,725,285,827 | 56,045,173 | 7,99% | 53,102,111 | 109,147,285 | 8,669,240,653 | 1,000,000,000 |
7 | 8,669,240,653 | 56,418,341 | 7,99% | 52,728,944 | 109,147,285 | 8,612,822,313 | 1,000,000,000 |
8 | 8,612,822,313 | 56,793,993 | 7,99% | 52,353,292 | 109,147,285 | 8,556,028,320 | 1,000,000,000 |
9 | 8,556,028,320 | 57,172,146 | 7,99% | 51,975,139 | 109,147,285 | 8,498,856,174 | 1,000,000,000 |
10 | 8,498,856,174 | 57,552,817 | 7,99% | 51,594,467 | 109,147,285 | 8,441,303,357 | 1,000,000,000 |
11 | 8,441,303,357 | 57,936,023 | 7,99% | 51,211,262 | 109,147,285 | 8,383,367,334 | 1,000,000,000 |
12 | 8,383,367,334 | 58,321,780 | 7,99% | 50,825,504 | 109,147,285 | 8,325,045,553 | 1,000,000,000 |
13 | 8,325,045,553 | 58,710,106 | 7,99% | 50,437,178 | 109,147,285 | 8,266,335,447 | 1,000,000,000 |
14 | 8,266,335,447 | 59,101,018 | 7,99% | 50,046,267 | 109,147,285 | 8,207,234,429 | 1,000,000,000 |
15 | 8,207,234,429 | 59,494,532 | 7,99% | 49,652,753 | 109,147,285 | 8,147,739,897 | 1,000,000,000 |
16 | 8,147,739,897 | 59,890,666 | 7,99% | 49,256,618 | 109,147,285 | 8,087,849,230 | 1,000,000,000 |
17 | 8,087,849,230 | 60,289,439 | 7,99% | 48,857,846 | 109,147,285 | 8,027,559,792 | 1,000,000,000 |
18 | 8,027,559,792 | 60,690,866 | 7,99% | 48,456,419 | 109,147,285 | 7,966,868,926 | 1,000,000,000 |
19 | 7,966,868,926 | 61,094,966 | 7,99% | 48,052,319 | 109,147,285 | 7,905,773,961 | 1,000,000,000 |
20 | 7,905,773,961 | 61,501,756 | 7,99% | 47,645,528 | 109,147,285 | 7,844,272,204 | 1,000,000,000 |
21 | 7,844,272,204 | 61,911,256 | 7,99% | 47,236,029 | 109,147,285 | 7,782,360,949 | 1,000,000,000 |
22 | 7,782,360,949 | 62,323,481 | 7,99% | 46,823,803 | 109,147,285 | 7,720,037,467 | 1,000,000,000 |
23 | 7,720,037,467 | 62,738,452 | 7,99% | 46,408,833 | 109,147,285 | 7,657,299,016 | 1,000,000,000 |
24 | 7,657,299,016 | 63,156,185 | 7,99% | 45,991,099 | 109,147,285 | 7,594,142,830 | 1,000,000,000 |
25 | 7,594,142,830 | 63,576,700 | 7,99% | 45,570,584 | 109,147,285 | 7,530,566,130 | 1,000,000,000 |
26 | 7,530,566,130 | 64,000,015 | 7,99% | 45,147,269 | 109,147,285 | 7,466,566,115 | 1,000,000,000 |
27 | 7,466,566,115 | 64,426,149 | 7,99% | 44,721,136 | 109,147,285 | 7,402,139,966 | 1,000,000,000 |
28 | 7,402,139,966 | 64,855,119 | 7,99% | 44,292,165 | 109,147,285 | 7,337,284,847 | 1,000,000,000 |
29 | 7,337,284,847 | 65,286,946 | 7,99% | 43,860,338 | 109,147,285 | 7,271,997,900 | 1,000,000,000 |
30 | 7,271,997,900 | 65,721,649 | 7,99% | 43,425,636 | 109,147,285 | 7,206,276,252 | 1,000,000,000 |
31 | 7,206,276,252 | 66,159,245 | 7,99% | 42,988,039 | 109,147,285 | 7,140,117,007 | 1,000,000,000 |
32 | 7,140,117,007 | 66,599,756 | 7,99% | 42,547,529 | 109,147,285 | 7,073,517,251 | 1,000,000,000 |
33 | 7,073,517,251 | 67,043,199 | 7,99% | 42,104,086 | 109,147,285 | 7,006,474,052 | 1,000,000,000 |
34 | 7,006,474,052 | 67,489,595 | 7,99% | 41,657,690 | 109,147,285 | 6,938,984,457 | 1,000,000,000 |
35 | 6,938,984,457 | 67,938,963 | 7,99% | 41,208,322 | 109,147,285 | 6,871,045,494 | 1,000,000,000 |
36 | 6,871,045,494 | 68,391,323 | 7,99% | 40,755,961 | 109,147,285 | 6,802,654,171 | 1,000,000,000 |
37 | 6,802,654,171 | 64,858,092 | 10,71% | 54,019,938 | 118,878,030 | 6,737,796,079 | 1,000,000,000 |
38 | 6,737,796,079 | 65,436,950 | 10,71% | 53,441,080 | 118,878,030 | 6,672,359,129 | 1,000,000,000 |
39 | 6,672,359,129 | 66,020,975 | 10,71% | 52,857,055 | 118,878,030 | 6,606,338,154 | 1,000,000,000 |
40 | 6,606,338,154 | 66,610,212 | 10,71% | 52,267,818 | 118,878,030 | 6,539,727,942 | 1,000,000,000 |
41 | 6,539,727,942 | 67,204,708 | 10,71% | 51,673,322 | 118,878,030 | 6,472,523,234 | 1,000,000,000 |
42 | 6,472,523,234 | 67,804,510 | 10,71% | 51,073,520 | 118,878,030 | 6,404,718,723 | 1,000,000,000 |
43 | 6,404,718,723 | 68,409,666 | 10,71% | 50,468,365 | 118,878,030 | 6,336,309,058 | 1,000,000,000 |
44 | 6,336,309,058 | 69,020,222 | 10,71% | 49,857,808 | 118,878,030 | 6,267,288,836 | 1,000,000,000 |
45 | 6,267,288,836 | 69,636,227 | 10,71% | 49,241,803 | 118,878,030 | 6,197,652,609 | 1,000,000,000 |
46 | 6,197,652,609 | 70,257,731 | 10,71% | 48,620,300 | 118,878,030 | 6,127,394,878 | 1,000,000,000 |
47 | 6,127,394,878 | 70,884,781 | 10,71% | 47,993,249 | 118,878,030 | 6,056,510,097 | 1,000,000,000 |
48 | 6,056,510,097 | 71,517,428 | 10,71% | 47,360,603 | 118,878,030 | 5,984,992,670 | 1,000,000,000 |
49 | 5,984,992,670 | 72,155,721 | 10,71% | 46,722,310 | 118,878,030 | 5,912,836,949 | 1,000,000,000 |
50 | 5,912,836,949 | 72,799,710 | 10,71% | 46,078,320 | 118,878,030 | 5,840,037,239 | 1,000,000,000 |
51 | 5,840,037,239 | 73,449,448 | 10,71% | 45,428,582 | 118,878,030 | 5,766,587,791 | 1,000,000,000 |
52 | 5,766,587,791 | 74,104,984 | 10,71% | 44,773,046 | 118,878,030 | 5,692,482,807 | 1,000,000,000 |
53 | 5,692,482,807 | 74,766,371 | 10,71% | 44,111,659 | 118,878,030 | 5,617,716,436 | 1,000,000,000 |
54 | 5,617,716,436 | 75,433,661 | 10,71% | 43,444,369 | 118,878,030 | 5,542,282,775 | 1,000,000,000 |
55 | 5,542,282,775 | 76,106,906 | 10,71% | 42,771,124 | 118,878,030 | 5,466,175,868 | 1,000,000,000 |
56 | 5,466,175,868 | 76.786,161 | 10,71% | 42,091,870 | 118,878,030 | 5,389,389,708 | 1,000,000,000 |
57 | 5,389,389,708 | 77,471,477 | 10,71% | 41,406,553 | 118,878,030 | 5,311,918,231 | 1,000,000,000 |
58 | 5,311,918,231 | 78,162,910 | 10,71% | 40,715,120 | 118,878,030 | 5,233,755,321 | 1,000,000,000 |
59 | 5,233,755,321 | 78,860,514 | 10,71% | 40,017,516 | 118,878,030 | 5,154,894,807 | 1,000,000,000 |
60 | 5,154,894,807 | 79,564,344 | 10,71% | 39,313,686 | 118,878,030 | 5,075,330,463 | 1,000,000,000 |
61 | 5,075,330,463 | 80,274,456 | 10,71% | 38,603,574 | 118,878,030 | 4,995,056,007 | 1,000,000,000 |
62 | 4,995,056,007 | 80,990,905 | 10,71% | 37,887,125 | 118,878,030 | 4,914,065,102 | 1,000,000,000 |
63 | 4,914,065,102 | 81,713,749 | 10,71% | 37,164,281 | 118,878,030 | 4,832,351,353 | 1,000,000,000 |
64 | 4,832,351,353 | 82,443,044 | 10,71% | 36,434,986 | 118,878,030 | 4,749,908,309 | 1,000,000,000 |
65 | 4,749,908,309 | 83,178,848 | 10,71% | 35,699,182 | 118,878,030 | 4,666,729,460 | 1,000,000,000 |
66 | 4,666,729,460 | 83,921,220 | 10,71% | 34,956,810 | 118,878,030 | 4,582,808,240 | 1,000,000,000 |
67 | 4,582,808,240 | 84,670,217 | 10,71% | 34,207,814 | 118,878,030 | 4,498,138,024 | 1,000,000,000 |
68 | 4,498,138,024 | 85,425,898 | 10,71% | 33,452,132 | 118,878,030 | 4,412,712,126 | 1,000,000,000 |
69 | 4,412,712,126 | 86,188,324 | 10,71% | 32,689,706 | 118,878,030 | 4,326,523,801 | 1,000,000,000 |
70 | 4,326,523,801 | 86,957,555 | 10,71% | 31,920,475 | 118,878,030 | 4,239,566,246 | 1,000,000,000 |
71 | 4,239,566,246 | 87,733,651 | 10,71% | 31,144,379 | 118,878,030 | 4,151,832,595 | 1,000,000,000 |
72 | 4,151,832,595 | 88,516,674 | 10,71% | 30,361,356 | 118,878,030 | 4,063,315,920 | 1,000,000,000 |
73 | 4,063,315,920 | 89,306,686 | 10,71% | 29,571,345 | 118,878,030 | 3,974,009,235 | 1,000,000,000 |
74 | 3,974,009,235 | 90,103,748 | 10,71% | 28,774,282 | 118,878,030 | 3,883,905,487 | 1,000,000,000 |
75 | 3,883,905,487 | 90,907,924 | 10,71% | 27,970,106 | 118,878,030 | 3,792,997,563 | 1,000,000,000 |
76 | 3,792,997,563 | 91,719,277 | 10,71% | 27,158,753 | 118,878,030 | 3,701,278,287 | 1,000,000,000 |
77 | 3,701,278,287 | 92,537,871 | 10,71% | 26,340,159 | 118,878,030 | 3,608,740,415 | 1,000,000,000 |
78 | 3,608,740,415 | 93,363,772 | 10,71% | 25,514,258 | 118,878,030 | 3,515,376,643 | 1,000,000,000 |
79 | 3,515,376,643 | 94,197,044 | 10,71% | 24,680,987 | 118,878,030 | 3,421,179,600 | 1,000,000,000 |
80 | 3,421,179,600 | 95,037,752 | 10,71% | 23,840,278 | 118,878,030 | 3,326,141,847 | 1,000,000,000 |
81 | 3,326,141,847 | 95,885,964 | 10,71% | 22,992,066 | 118,878,030 | 3,230,255,883 | 1,000,000,000 |
82 | 3,230,255,883 | 96,741,746 | 10,71% | 22,136,284 | 118,878,030 | 3,133,514,137 | 1,000,000,000 |
83 | 3,133,514,137 | 97,605,166 | 10,71% | 21,272,864 | 118,878,030 | 3,035,908,970 | 1,000,000,000 |
84 | 3,035,908,970 | 98,476,293 | 10,71% | 20,401,738 | 118,878,030 | 2,937,432,678 | 1,000,000,000 |
85 | 2,937,432,678 | 99,355,193 | 10,71% | 19,522,837 | 118,878,030 | 2,838,077,484 | 1,000,000,000 |
86 | 2,737,835,546 | 100,241,939 | 10,71% | 18,636,092 | 118,878,030 | 2,737,835,546 | 1,000,000,000 |
87 | 2,636,698,948 | 101,136,598 | 10,71% | 17,741,432 | 118,878,030 | 2,636,698,948 | 1,000,000,000 |
88 | 2,534,659,706 | 102,039,242 | 10,71% | 16,838,788 | 118,878,030 | 2,534,659,706 | 1,000,000,000 |
89 | 2,431,709,763 | 102,949,942 | 10,71% | 15,928,088 | 118,878,030 | 2,431,709,763 | 1,000,000,000 |
90 | 2,327,840,993 | 103,868,771 | 10,71% | 15,009,260 | 118,878,030 | 2,327,840,993 | 1,000,000,000 |
91 | 2,223,045,194 | 104,795,799 | 10,71% | 14,082,231 | 118,878,030 | 2,223,045,194 | 1,000,000,000 |
92 | 2,117,314,092 | 105,731,102 | 10,71% | 13,146,928 | 118,878,030 | 2,117,314,092 | 1,000,000,000 |
93 | 2,010,639,340 | 106,674,752 | 10,71% | 12,203,278 | 118,878,030 | 2,010,639,340 | 1,000,000,000 |
94 | 2,010,639,340 | 107,626,824 | 10,71% | 11,251,206 | 118,878,030 | 1,903,012,516 | 1,000,000,000 |
95 | 1,903,012,516 | 108,587,393 | 10,71% | 10,290,637 | 118,878,030 | 1,794,425,123 | 1,000,000,000 |
96 | 1,794,425,123 | 109,556,536 | 10,71% | 9,321,494 | 118,878,030 | 1,684,868,587 | 1,000,000,000 |
97 | 1,684,868,587 | 110,534,328 | 10,71% | 8,343,702 | 118,878,030 | 1,574,334,259 | 1,000,000,000 |
98 | 1,574,334,259 | 111,520,847 | 10,71% | 7,357,183 | 118,878,030 | 1,462,813,412 | 1,000,000,000 |
99 | 1,462,813,412 | 112,516,170 | 10,71% | 6,361,860 | 118,878,030 | 1,350,297,241 | 1,000,000,000 |
100 | 1,350,297,241 | 113,520,377 | 10,71% | 5,357,183 | 118,878,030 | 1,236,776,864 | 1,000,000,000 |
101 | 1,236,776,864 | 114,533,547 | 10,71% | 4,344,484 | 118,878,030 | 1,122,243,317 | 1,000,000,000 |
102 | 1,122,243,317 | 115,555,759 | 10,71% | 3,322,272 | 118,878,030 | 1,006,687,559 | 1,000,000,000 |
103 | 1,006,687,559 | 116,587,094 | 10,71% | 2,290,936 | 118,878,030 | 890,100,465 | 1,000,000,000 |
104 | 890,100,456 | 117,627,633 | 10,71% | 1,250,397 | 118,878,030 | 772,472,832 | 1,000,000,000 |
105 | 772,472,832 | 118,677,460 | 10,71% | 200,570 | 118,878,030 | 653,795,372 | 1,000,000,000 |
106 | 653,795,372 | 118,878,030 | 10,71% | 0 | 118,878,030 | 534,917,341 | 1,000,000,000 |
107 | 534,917,341 | 118,878,030 | 10,71% | 0 | 118,878,030 | 416,039,311 | 1,000,000,000 |
108 | 416,039,311 | 118,878,030 | 10,71% | 0 | 118,878,030 | 297,161,281 | 1,000,000,000 |
109 | 297,161,281 | 118,878,030 | 10,71% | 0 | 118,878,030 | 178,283,251 | 1,000,000,000 |
110 | 178,283,251 | 118,878,030 | 10,71% | 0 | 118,878,030 | 59,405,221 | 1,000,000,000 |
111 | 59,405,211 | 118,878,030 | 10,71% | 0 | 118,878,030 | 0 | 1,000,000,000 |
Catatan:
Bagaimana Menikmati Ringannya Cicilan Tetap Sepanjang Jangka Waktu Kredit?
Ilustrasi*
Pokok Pinjaman: Rp 300 juta
Jangka Waktu: 10 tahun (120 bulan)
Suku Bunga KPR: 10.5% p.a
Angsuran: Rp 4,048,050
Ilustrasi jika rata-rata suku bunga floating lebih tinggi dari suku bunga awal, maka jangka waktu KPR lebih lama (maksimal 20 tahun)
Bulan ke- | Suku Bunga | Angsuran KPR Reguler |
Angsuran KPR Cicilan Tetap |
---|---|---|---|
1 - 6 | 10.50% | 4,048,050 | 4,048,050 |
7 - 12 | 12.00% | 4,293,747 | 4,048,0501 |
13 - 18 | 14.50% | 4,701,931 | 4,048,050 |
19 - 24 | 13.75% | 4,582,675 | 4,048,050 |
25 - 30 | 11.50% | 4,250,162 | 4,048,050 |
31 - 36 | 12.00% | 4,319,122 | 4,048,050 |
37 - 42 | 13.50% | 4,517,834 | 4,048,050 |
43 - 48 | 12.00% | 4,330,700 | 4,048,050 |
49 - 54 | 12.50% | 4,388,513 | 4,048,050 |
55 - 60 | 13.00% | 4,442,571 | 4,048,050 |
61 - dst | 14.00% | 4,543,160 | 4,048,050 |
KPR Cicilan Tetap akan lunas pada bulan ke-149
Ilustrasi jika rata-rata suku bunga floating lebih rendah dari suku bunga awal, maka jangka waktu KPR lebih cepat
Bulan ke- | Suku Bunga | Angsuran KPR Reguler |
Angsuran KPR Cicilan Tetap |
---|---|---|---|
1 - 6 | 10.50% | 4,048,050 | 4,048,050 |
7 - 12 | 10.00% | 3,967,859 | 4,048,0501 |
13 - 18 | 8.00% | 3,669,123 | 4,048,050 |
19 - 24 | 8.75% | 3,774,266 | 4,048,050 |
25 - 30 | 9.75% | 3,909,779 | 4,048,050 |
31 - 36 | 10.00% | 3,942,244 | 4,048,050 |
37 - 42 | 9.75% | 3,911,637 | 4,048,050 |
43 - 48 | 10.25% | 3,969,150 | 4,048,050 |
49 - 54 | 10.75% | 4,023,227 | 4,048,050 |
55 - 60 | 10.50% | 3,998,116 | 4,048,050 |
61 - dst | 10.25% | 3,975,118 | 4,048,050 |
KPR Cicilan Tetap akan lunas pada bulan ke-115
*Perhitungan diatas merupakan ilustrasi, bukan merukan jaminan atau perkiraan untuk perhitungan di masa datang
KPR Cicilan Tetap - Bunga Bertingkat
Loan Plafond (IDR) | 1,000,000,000 |
Interest rate month 1 | 8.00% |
Interest rate month 2 | 8.00% |
Interest rate month 3 | 8.00% |
Interest rate month 4 | 8.00% |
Interest rate month 5 | 8.00% |
Interest rate month 6 | 8.00% |
Interest rate month 7 | 8.00% |
Interest rate month 8 | 8.00% |
Interest rate month 9 | 8.00% |
Interest rate month 10 | 8.00% |
Interest rate month 11 | 8.00% |
Interest rate month 12 | 8.00% |
Interest rate year 2 | 8.75% |
Interest rate year 3 | 9.75% |
Interest rate year 4 | 10.25% |
Interest rate year 5 | 10.25% |
Interest rate year 6 etc. | 10.25% |
Installment | 9,556,521 |
Contoh Simulasi KPR Cicilan Tetap:
Bulan ke- | Sisa Pokok Pinjaman | Beban Bunga (Rp) | Suku Bunga (%) | Angsuran | Pembayaran Pokok Pinjaman | Outstanding |
---|---|---|---|---|---|---|
0 | 1,000,000,000 | 1,000,000,000 | ||||
1 | 997,332,368 | 6,888,889 | 8.00% | 9,556,521 | 2,667,632 | 997,332,368 |
2 | 994,646,359 | 6,870,512 | 8.00% | 9,556,521 | 2,686,009 | 994,646,359 |
3 | 991,941,847 | 6,852,008 | 8.00% | 9,556,521 | 2,704,513 | 991,941,847 |
4 | 989,218,703 | 6,833,377 | 8.00% | 9,556,521 | 2,723,144 | 989,218,703 |
5 | 986,256,973 | 6,594,791 | 8.00% | 9,556,521 | 2,961,729 | 986,256,973 |
6 | 983,494,667 | 6,794,215 | 8.00% | 9,556,521 | 2,762,306 | 983,494,667 |
7 | 980,494,777 | 6,556,631 | 8.00% | 9,556,521 | 2,999,890 | 980,494,777 |
8 | 977,692,776 | 6,754,520 | 8.00% | 9,556,521 | 2,802,001 | 977,692,776 |
9 | 974,871,472 | 6,735,217 | 8.00% | 9,556,521 | 2,821,304 | 974,871,472 |
10 | 971,814,095 | 6,499,143 | 8.00% | 9,556,521 | 3,057,378 | 971,814,095 |
11 | 968,736,334 | 6,478,761 | 8.00% | 9,556,521 | 3,077,760 | 968,736,334 |
12 | 965,638,056 | 6,458,242 | 8.00% | 9,556,521 | 3,098,279 | 965,638,056 |
13 | 963,122,646 | 7,041,111 | 8.75% | 9,556,521 | 2,515,410 | 963,122,646 |
14 | 960,588,894 | 7,022,769 | 8.75% | 9,556,521 | 2,533,752 | 960,588,894 |
15 | 958,036,667 | 7,004,294 | 8.75% | 9,556,521 | 2,552,227 | 958,036,667 |
16 | 955,465,831 | 6,985,684 | 8.75% | 9,556,521 | 2,570,837 | 955,465,831 |
17 | 952,876,248 | 6,966,938 | 8.75% | 9,556,521 | 2,589,582 | 952,876,248 |
18 | 950,267,783 | 6,948,056 | 8.75% | 9,556,521 | 2,608,465 | 950,267,783 |
19 | 947,640,298 | 6,929,036 | 8.75% | 9,556,521 | 2,627,485 | 947,640,298 |
20 | 944,993,655 | 6,909,877 | 8.75% | 9,556,521 | 2,646,644 | 944,993,655 |
21 | 942,327,712 | 6,890,579 | 8.75% | 9,556,521 | 2,665,942 | 942,327,712 |
22 | 939,642,331 | 6,871,140 | 8.75% | 9,556,521 | 2,685,381 | 939,642,331 |
23 | 936,937,369 | 6,851,559 | 8.75% | 9,556,521 | 2,704,962 | 936,937,369 |
24 | 934,212,683 | 6,831,835 | 8.75% | 9,556,521 | 2,724,686 | 934,212,683 |
25 | 932,246,640 | 7.590,478 | 9.75% | 9,556,521 | 1,966,043 | 932,246,640 |
26 | 930,264,623 | 7,574,504 | 9.75% | 9,556,521 | 1,982,017 | 930,264,623 |
27 | 928,266,503 | 7,558,400 | 9.75% | 9,556,521 | 1,998,121 | 928,266,503 |
28 | 926,252,147 | 7,542,165 | 9.75% | 9,556,521 | 2,014,356 | 926,252,147 |
29 | 924,221,425 | 7,525,799 | 9.75% | 9,556,521 | 2,030,722 | 924,221,425 |
30 | 922,174,203 | 7,509,299 | 9.75% | 9,556,521 | 2,047,222 | 922,174,203 |
31 | 920,110,348 | 7,492,665 | 9.75% | 9,556,521 | 2,063,855 | 920,110,348 |
32 | 918,029,724 | 7,475,897 | 9.75% | 9,556,521 | 2,080,624 | 918,029,724 |
33 | 915,932,194 | 7,458,992 | 9.75% | 9,556,521 | 2,097,529 | 915,932,194 |
34 | 913,817,622 | 7,441,949 | 9.75% | 9,556,521 | 2,114,572 | 913,817,622 |
35 | 911,685,870 | 7,424,768 | 9.75% | 9,556,521 | 2,131,753 | 911,685,870 |
36 | 909,536,797 | 7,407,448 | 9.75% | 9,556,521 | 2,149,073 | 909,536,797 |
37 | 907,749,236 | 7,768,960 | 10.25% | 9,556,521 | 1,787,561 | 907,749,236 |
38 | 905,946,407 | 7,753,691 | 10.25% | 9,556,521 | 1,802,829 | 905,946,407 |
39 | 904,128,178 | 7,738,292 | 10.25% | 9,556,521 | 1,818,229 | 904,128,178 |
40 | 902,294,419 | 7,722,762 | 10.25% | 9,556,521 | 1,833,759 | 902,294,419 |
41 | 900,444,996 | 7,707,098 | 10.25% | 9,556,521 | 1,849,423 | 900,444,996 |
42 | 898,579,776 | 7,691,301 | 10.25% | 9,556,521 | 1,865,220 | 898,579,776 |
43 | 896,698,624 | 7,675,369 | 10.25% | 9,556,521 | 1,881,152 | 896,698,624 |
44 | 894,801,404 | 7,659,301 | 10.25% | 9,556,521 | 1,897,220 | 894,801,404 |
45 | 892,887,978 | 7,643,095 | 10.25% | 9,556,521 | 1,913,426 | 892,887,978 |
46 | 890,958,209 | 7,626,751 | 10.25% | 9,556,521 | 1,929,769 | 890,958,209 |
47 | 889,011,956 | 7,610,268 | 10.25% | 9,556,521 | 1,946,253 | 889,011,956 |
48 | 887,049,079 | 7,593,644 | 10.25% | 9,556,521 | 1,962,877 | 887,049,079 |
49 | 885,069,436 | 7,576,878 | 10.25% | 9,556,521 | 1,979,643 | 885,069,436 |
50 | 883,072,883 | 7,559,968 | 10.25% | 9,556,521 | 1,996,553 | 883,072,883 |
51 | 881,059,277 | 7,542,914 | 10.25% | 9,556,521 | 2,013,607 | 881,059,277 |
52 | 879,028,470 | 7,525,715 | 10.25% | 9,556,521 | 2,030,806 | 879,028,470 |
53 | 876,980,318 | 7,508,368 | 10.25% | 9,556,521 | 2,048,153 | 876,980,318 |
54 | 874,914,670 | 7,490,874 | 10.25% | 9,556,521 | 2,065,647 | 874,914,670 |
55 | 872,831,379 | 7,473,229 | 10.25% | 9,556,521 | 2,083,291 | 872,831,379 |
56 | 870,730,293 | 7,455,435 | 10.25% | 9,556,521 | 2,101,086 | 870,730,293 |
57 | 868,611,260 | 7,437,488 | 10.25% | 9,556,521 | 2,119,033 | 868,611,260 |
58 | 866,474,127 | 7,419,388 | 10.25% | 9,556,521 | 2,137,133 | 866.474.127 |
59 | 864,318,739 | 7,401,133 | 10.25% | 9,556,521 | 2,155,388 | 864,318,739 |
60 | 862,144,941 | 7,382,723 | 10.25% | 9,556,521 | 2,173,798 | 862,144,941 |
61 | 859,952,575 | 7,364,155 | 10.25% | 9,556,521 | 2,192,366 | 859,952,575 |
62 | 857,741,482 | 7,345,428 | 10.25% | 9,556,521 | 2,211,093 | 857,741,482 |
63 | 855,511,503 | 7,326,542 | 10.25% | 9,556,521 | 2,229,979 | 855,511,503 |
64 | 853,262,477 | 7,307,494 | 10.25% | 9,556,521 | 2,249,027 | 853,262,477 |
65 | 850,994,239 | 7,288,284 | 10.25% | 9,556,521 | 2,268,237 | 850,994,239 |
66 | 848,706,628 | 7,268,909 | 10.25% | 9,556,521 | 2,287,612 | 848,706,628 |
67 | 846,399,476 | 7,249,369 | 10.25% | 9,556,521 | 2,307,152 | 846,399,476 |
68 | 844,072,617 | 7,229,662 | 10.25% | 9,556,521 | 2,326,859 | 844,072,617 |
69 | 841,725,883 | 7,209,787 | 10.25% | 9,556,521 | 2,346,734 | 841,725,883 |
70 | 839,359,104 | 7,189,742 | 10.25% | 9,556,521 | 2,366,779 | 839,359,104 |
71 | 836,972,109 | 7,169,526 | 10.25% | 9,556,521 | 2,386,995 | 836,972,109 |
72 | 834,564,725 | 7,149,137 | 10.25% | 9,556,521 | 2,407,384 | 834,564,725 |
73 | 832,136,778 | 7,128,574 | 10.25% | 9,556,521 | 2,427,947 | 832,136,778 |
74 | 829,688,092 | 7,107,835 | 10.25% | 9,556,521 | 2,448,686 | 829,688,092 |
75 | 827,218,490 | 7,086,919 | 10.25% | 9,556,521 | 2,469,602 | 827,218,490 |
76 | 824,727,794 | 7,065,825 | 10.25% | 9,556,521 | 2,490,696 | 824,727,794 |
77 | 822,215,823 | 7,044,550 | 10.25% | 9,556,521 | 2,511,971 | 822,215,823 |
78 | 819,682,396 | 7,023,093 | 10.25% | 9,556,521 | 2,533,427 | 819,682,396 |
79 | 817,127,329 | 7,001,454 | 10.25% | 9,556,521 | 2,555,067 | 817,127,329 |
80 | 814,550,437 | 6,979,629 | 10.25% | 9,556,521 | 2,576,892 | 814,550,437 |
81 | 811,951,535 | 6,957,618 | 10.25% | 9,556,521 | 2,598,903 | 811,951,535 |
82 | 809,330,433 | 6,935,419 | 10.25% | 9,556,521 | 2,621,101 | 809,330,433 |
83 | 806,686,943 | 6,913,031 | 10.25% | 9,556,521 | 2,643,490 | 806,686,943 |
84 | 804,020,873 | 6,890,451 | 10.25% | 9,556,521 | 2,666,070 | 804,020,873 |
85 | 801,332,031 | 6,867,678 | 10.25% | 9,556,521 | 2,688,843 | 801,332,031 |
86 | 798,620,221 | 6,844,711 | 10.25% | 9,556,521 | 2,711,810 | 798,620,221 |
87 | 795,885,248 | 6,821,548 | 10.25% | 9,556,521 | 2,734,973 | 795,885,248 |
88 | 793,126,914 | 6,798,186 | 10.25% | 9,556,521 | 2,758,334 | 793,126,914 |
89 | 790,345,018 | 6,774,626 | 10.25% | 9,556,521 | 2,781,895 | 790,345,018 |
90 | 787,539,361 | 6,750,864 | 10.25% | 9,556,521 | 2,805,657 | 787,539,361 |
91 | 784,709,739 | 6,726,899 | 10.25% | 9,556,521 | 2,829,622 | 784,709,739 |
92 | 781,855,947 | 6,702,729 | 10.25% | 9,556,521 | 2,853,792 | 781,855,947 |
93 | 778,977,779 | 6,678,353 | 10.25% | 9,556,521 | 2,878,168 | 778,977,779 |
94 | 776,075,027 | 6,653,769 | 10.25% | 9,556,521 | 2,902,752 | 776,075,027 |
95 | 773,147,480 | 6,628,974 | 10.25% | 9,556,521 | 2,927,547 | 773,147,480 |
96 | 770,194,928 | 6,603,968 | 10.25% | 9,556,521 | 2,952,553 | 770,194,928 |
97 | 767,217,155 | 6,578,748 | 10.25% | 9,556,521 | 2,977,773 | 767,217,155 |
98 | 764,213,948 | 6,553,313 | 10.25% | 9,556,521 | 3,003,208 | 764,213,948 |
99 | 761,185,088 | 6,527,661 | 10.25% | 9,556,521 | 3,028,860 | 761,185,088 |
100 | 758,130,356 | 6,501,789 | 10.25% | 9,556,521 | 3,054,732 | 758,130,356 |
101 | 755,049,532 | 6,475,697 | 10.25% | 9,556,521 | 3,080,824 | 755,049,532 |
102 | 751,942,392 | 6,449,381 | 10.25% | 9,556,521 | 3,107,139 | 751,942,392 |
103 | 748,808,713 | 6,422,841 | 10.25% | 9,556,521 | 3,133,680 | 748,808,713 |
104 | 745,648,266 | 6,396,074 | 10.25% | 9,556,521 | 3,160,446 | 745,648,266 |
105 | 742,460,825 | 6,369,079 | 10.25% | 9,556,521 | 3,187,442 | 742,460,825 |
106 | 739,246,157 | 6,341,853 | 10.25% | 9,556,521 | 3,214,668 | 739,246,157 |
107 | 736,004,030 | 6,314,394 | 10.25% | 9,556,521 | 3,242,127 | 736,004,030 |
108 | 732,734,210 | 6,286,701 | 10.25% | 9,556,521 | 3,269,820 | 732,734,210 |
109 | 729,436,461 | 6,258,771 | 10.25% | 9,556,521 | 3,297,749 | 729,436,461 |
110 | 726,110,543 | 6,230,603 | 10.25% | 9,556,521 | 3,325,918 | 726,110,543 |
111 | 722,756,216 | 6,202,194 | 10.25% | 9,556,521 | 3,354,327 | 722,756,216 |
112 | 719,373,238 | 6,173,543 | 10.25% | 9,556,521 | 3,382,978 | 719,373,238 |
113 | 715,961,364 | 6,144,646 | 10.25% | 9,556,521 | 3,411,874 | 715,961,364 |
114 | 712,520,346 | 6,115,503 | 10.25% | 9,556,521 | 3,441,018 | 712,520,346 |
115 | 709,049,937 | 6,086,111 | 10.25% | 9,556,521 | 3,470,410 | 709,049,937 |
116 | 705,549,884 | 6,056,468 | 10.25% | 9,556,521 | 3,500,053 | 705,549,884 |
117 | 702,019,935 | 6,026,572 | 10.25% | 9,556,521 | 3,529,949 | 702,019,935 |
118 | 698,459,835 | 5,996,420 | 10.25% | 9,556,521 | 3,560,101 | 698,459,835 |
119 | 694,869,325 | 5,966,011 | 10.25% | 9,556,521 | 3,590,510 | 694,869,325 |
120 | 691,248,146 | 5,935,342 | 10.25% | 9,556,521 | 3,621,179 | 691,248,146 |
121 | 687,596,037 | 5,904,411 | 10.25% | 9,556,521 | 3,652,110 | 687,596,037 |
122 | 683,912,732 | 5,873,216 | 10.25% | 9,556,521 | 3,683,305 | 683,912,732 |
123 | 680,197,966 | 5,841,755 | 10.25% | 9,556,521 | 3,714,766 | 680,197,966 |
124 | 676,451,469 | 5,810,024 | 10.25% | 9,556,521 | 3,746,497 | 676,451,469 |
125 | 672,672,971 | 5,778,023 | 10.25% | 9,556,521 | 3,778,498 | 672,672,971 |
126 | 668,862,199 | 5,745,748 | 10.25% | 9,556,521 | 3,810,773 | 668,862,199 |
127 | 665,018,876 | 5,713,198 | 10.25% | 9,556,521 | 3,843,323 | 665,018,876 |
128 | 661,142,724 | 5,680,370 | 10.25% | 9,556,521 | 3,876,151 | 661,142,724 |
129 | 657,233,464 | 5,647,261 | 10.25% | 9,556,521 | 3,909,260 | 657,233,464 |
130 | 653,290,813 | 5,613,869 | 10.25% | 9,556,521 | 3,942,652 | 653,290,813 |
131 | 649,314,484 | 5,580,192 | 10.25% | 9,556,521 | 3,976,328 | 649,314,484 |
132 | 645,304,191 | 5,546,228 | 10.25% | 9,556,521 | 4,010,293 | 645,304,191 |
133 | 641,259,644 | 5,511,973 | 10.25% | 9,556,521 | 4,044,548 | 641,259,644 |
134 | 637,180,549 | 5,477,426 | 10.25% | 9,556,521 | 4,079,095 | 637,180,549 |
135 | 633,066,612 | 5,442,584 | 10.25% | 9,556,521 | 4,113,937 | 633,066,612 |
136 | 628,917,535 | 5,407,444 | 10.25% | 9,556,521 | 4,149,077 | 628,917,535 |
137 | 624,733,018 | 5,372,004 | 10.25% | 9,556,521 | 4,184,517 | 624,733,018 |
138 | 620,512,759 | 5,336,261 | 10.25% | 9,556,521 | 4,220,260 | 620,512,759 |
139 | 616,256,451 | 5,300,213 | 10.25% | 9,556,521 | 4,256,308 | 616,256,451 |
140 | 611,963,787 | 5,263,857 | 10.25% | 9,556,521 | 4,292,664 | 611,963,787 |
141 | 607,634,457 | 5,227,191 | 10.25% | 9,556,521 | 4,329,330 | 607,634,457 |
142 | 603,268,147 | 5,190,211 | 10.25% | 9,556,521 | 4,366,310 | 603,268,147 |
143 | 598,864,542 | 5,152,915 | 10.25% | 9,556,521 | 4,403,605 | 598,864,542 |
144 | 594,423,322 | 5,115,301 | 10.25% | 9,556,521 | 4,441,220 | 594,423,322 |
145 | 589,944,167 | 5,077,366 | 10.25% | 9,556,521 | 4,479,155 | 589,944,167 |
146 | 585,426,753 | 5,039,106 | 10.25% | 9,556,521 | 4,517,414 | 585,426,753 |
147 | 580,870,752 | 5,000,520 | 10.25% | 9,556,521 | 4,556,001 | 580,870,752 |
148 | 576,275,836 | 4,961,604 | 10.25% | 9,556,521 | 4,594,917 | 576,275,836 |
149 | 571,641,671 | 4,922,356 | 10.25% | 9,556,521 | 4,634,165 | 571,641,671 |
150 | 566,967,923 | 4,882,773 | 10.25% | 9,556,521 | 4,673,748 | 566,967,923 |
151 | 562,254,253 | 4,842,851 | 10.25% | 9,556,521 | 4,713,670 | 562,254,253 |
152 | 557,500,320 | 4,802,588 | 10.25% | 9,556,521 | 4,753,932 | 557,500,320 |
153 | 552,705,782 | 4,761,982 | 10.25% | 9,556,521 | 4,794,539 | 552,705,782 |
154 | 547,870,289 | 4,721,029 | 10.25% | 9,556,521 | 4,835,492 | 547,870,289 |
155 | 542,993,494 | 4,679,725 | 10.25% | 9,556,521 | 4,876,795 | 542,993,494 |
156 | 538,075,042 | 4,638,069 | 10.25% | 9,556,521 | 4,918,451 | 538,075,042 |
157 | 533,114,579 | 4,596,058 | 10.25% | 9,556,521 | 4,960,463 | 533,114,579 |
158 | 528,111,745 | 4,553,687 | 10.25% | 9,556,521 | 5,002,834 | 528,111,745 |
159 | 523,066,179 | 4,510,954 | 10.25% | 9,556,521 | 5,045,566 | 523,066,179 |
160 | 517,977,515 | 4,467,857 | 10.25% | 9,556,521 | 5,088,664 | 517,977,515 |
161 | 512,845,386 | 4,424,391 | 10.25% | 9,556,521 | 5,132,130 | 512,845,386 |
162 | 507,669,419 | 4,380,554 | 10.25% | 9,556,521 | 5,175,967 | 507,669,419 |
163 | 502,449,241 | 4,336,343 | 10.25% | 9,556,521 | 5,220,178 | 502,449,241 |
164 | 497,184,474 | 4,291,754 | 10.25% | 9,556,521 | 5,264,767 | 497,184,474 |
165 | 491,874,737 | 4,246,784 | 10.25% | 9,556,521 | 5,309,737 | 491,874,737 |
166 | 486,519,647 | 4,201,430 | 10.25% | 9,556,521 | 5,355,091 | 486,519,647 |
167 | 481,118,814 | 4,155,689 | 10.25% | 9,556,521 | 5,400,832 | 481,118,814 |
168 | 475,671,850 | 4,109,557 | 10.25% | 9,556,521 | 5,446,964 | 475,671,850 |
169 | 470,178,360 | 4,063,030 | 10.25% | 9,556,521 | 5,493,490 | 470,178,360 |
170 | 464,637,946 | 4,016,107 | 10.25% | 9,556,521 | 5,540,414 | 464,637,946 |
171 | 459,050,207 | 3,968,782 | 10.25% | 9,556,521 | 5,587,738 | 459,050,207 |
172 | 453,414,740 | 3,921,054 | 10.25% | 9,556,521 | 5,635,467 | 453,414,740 |
173 | 447,731,137 | 3,872,918 | 10.25% | 9,556,521 | 5,683,603 | 447,731,137 |
174 | 441,998,986 | 3,824,370 | 10.25% | 9,556,521 | 5,732,151 | 441,998,986 |
175 | 436,217,874 | 3,775,408 | 10.25% | 9,556,521 | 5,781,113 | 436,217,874 |
176 | 430,387,380 | 3,726,028 | 10.25% | 9,556,521 | 5,830,493 | 430,387,380 |
177 | 424,507,085 | 3,676,226 | 10.25% | 9,556,521 | 5,880,295 | 424,507,085 |
178 | 418,576,562 | 3,625,998 | 10.25% | 9,556,521 | 5,930,523 | 418,576,562 |
179 | 412,595,383 | 3,575,341 | 10.25% | 9,556,521 | 5,981,179 | 412,595,383 |
180 | 406,563,114 | 3,524,252 | 10.25% | 9,556,521 | 6,032,269 | 406,563,114 |
181 | 400,479,320 | 3,472,727 | 10.25% | 9,556,521 | 6,083,794 | 400,479,320 |
182 | 394,343,560 | 3,420,761 | 10.25% | 9,556,521 | 6,135,760 | 394,343,560 |
183 | 388,155,390 | 3,368,351 | 10.25% | 9,556,521 | 6,188,170 | 388,155,390 |
184 | 381,914,363 | 3,315,494 | 10.25% | 9,556,521 | 6,241,027 | 381,914,363 |
185 | 375,620,028 | 3,262,185 | 10.25% | 9,556,521 | 6,294,336 | 375,620,028 |
186 | 369,271,928 | 3,208,421 | 10.25% | 9,556,521 | 6,348,100 | 369,271,928 |
187 | 362,869,605 | 3,154,198 | 10.25% | 9,556,521 | 6,402,323 | 362,869,605 |
188 | 356,412,595 | 3,099,511 | 10.25% | 9,556,521 | 6,457,010 | 356,412,595 |
189 | 349,900,432 | 3,044,358 | 10.25% | 9,556,521 | 6,512,163 | 349,900,432 |
190 | 343,332,644 | 2,988,733 | 10.25% | 9,556,521 | 6,567,788 | 343,332,644 |
191 | 336,708,756 | 2,932,633 | 10.25% | 9,556,521 | 6,623,888 | 336,708,756 |
192 | 330,028,289 | 2,876,054 | 10.25% | 9,556,521 | 6,680,467 | 330,028,289 |
193 | 323,290,760 | 2,818,992 | 10.25% | 9,556,521 | 6,737,529 | 323,290,760 |
194 | 316,495,681 | 2,761,442 | 10.25% | 9,556,521 | 6,795,079 | 316,495,681 |
195 | 309,642,561 | 2,703,401 | 10.25% | 9,556,521 | 6,853,120 | 309,642,561 |
196 | 302,730,904 | 2,644,864 | 10.25% | 9,556,521 | 6,911,657 | 302,730,904 |
197 | 295,760,209 | 2,585,826 | 10.25% | 9,556,521 | 6,970,694 | 295,760,209 |
198 | 288,729,974 | 2,526,285 | 10.25% | 9,556,521 | 7,030,236 | 288,729,974 |
199 | 281,639,688 | 2,466,235 | 10.25% | 9,556,521 | 7,090,286 | 281,639,688 |
200 | 274,488,839 | 2,405,672 | 10.25% | 9,556,521 | 7,150,849 | 274,488,839 |
201 | 267,276,911 | 2,344,592 | 10.25% | 9,556,521 | 7,211,929 | 267,276,911 |
202 | 260,003,380 | 2,282,990 | 10.25% | 9,556,521 | 7,273,531 | 260,003,380 |
203 | 252,667,722 | 2,220,862 | 10.25% | 9,556,521 | 7,335,659 | 252,667,722 |
204 | 245,269,404 | 2,158,203 | 10.25% | 9,556,521 | 7,398,317 | 245,269,404 |
205 | 237,807,893 | 2,095,009 | 10.25% | 9,556,521 | 7,461,511 | 237,807,893 |
206 | 230,282,648 | 2,031,276 | 10.25% | 9,556,521 | 7,525,245 | 230,282,648 |
207 | 222,693,124 | 1,966,998 | 10.25% | 9,556,521 | 7,589,523 | 222,693,124 |
208 | 215,038,774 | 1,902,170 | 10.25% | 9,556,521 | 7,654,350 | 215,038,774 |
209 | 207,319,043 | 1,836,790 | 10.25% | 9,556,521 | 7,719,731 | 207,319,043 |
210 | 199,533,372 | 1,770,850 | 10.25% | 9,556,521 | 7,785,671 | 199,533,372 |
211 | 191,681,199 | 1,704,348 | 10.25% | 9,556,521 | 7,852,173 | 191,681,199 |
212 | 183,761,955 | 1,637,277 | 10.25% | 9,556,521 | 7,919,244 | 183,761,955 |
213 | 175,775,067 | 1,569,633 | 10.25% | 9,556,521 | 7,986,887 | 175,775,067 |
214 | 167,719,959 | 1,501,412 | 10.25% | 9,556,521 | 8,055,109 | 167,719,959 |
215 | 159,596,046 | 1,432,608 | 10.25% | 9,556,521 | 8,123,913 | 159,596,046 |
216 | 151,402,741 | 1,363,216 | 10.25% | 9,556,521 | 8,193,305 | 151,402,741 |
217 | 143,139,452 | 1,293,232 | 10.25% | 9,556,521 | 8,263,289 | 143,139,452 |
218 | 134,805,581 | 1,222,649 | 10.25% | 9,556,521 | 8,333,871 | 134,805,581 |
219 | 126,400,524 | 1,151,464 | 10.25% | 9,556,521 | 8,405,057 | 126,400,524 |
220 | 117,923,674 | 1,079,671 | 10.25% | 9,556,521 | 8,476,850 | 117,923,674 |
221 | 109,374,418 | 1,007,265 | 10.25% | 9,556,521 | 8,549,256 | 109,374,418 |
222 | 100,752,137 | 934,240 | 10.25% | 9,556,521 | 8,622,281 | 100,752,137 |
223 | 92,056,208 | 860,591 | 10.25% | 9,556,521 | 8,695,930 | 92,056,208 |
224 | 83,286,000 | 786,313 | 10.25% | 9,556,521 | 8,770,207 | 83,286,000 |
225 | 74,440,881 | 711,401 | 10.25% | 9,556,521 | 8,845,120 | 74,440,881 |
226 | 65,520,209 | 635,849 | 10.25% | 9,556,521 | 8,920,672 | 65,520,209 |
227 | 56,523,340 | 559,652 | 10.25% | 9,556,521 | 8,996,869 | 56,523,340 |
228 | 47,449,623 | 482,804 | 10.25% | 9,556,521 | 9,073,717 | 47,449,623 |
229 | 38,298,401 | 405,299 | 10.25% | 9,556,521 | 9,151,222 | 38,298,401 |
230 | 29,069,012 | 327,132 | 10.25% | 9,556,521 | 9,229,389 | 29,069,012 |
231 | 19,760,789 | 248,298 | 10.25% | 9,556,521 | 9,308,223 | 19,760,789 |
232 | 10,373,058 | 168,790 | 10.25% | 9,556,521 | 9,387,731 | 10,373,058 |
233 | 905,140 | 88,603 | 10.25% | 9,556,521 | 9,467,918 | 905,140 |
234 | -8,643,649 | 7,731 | 10.25% | 9,556,521 | 9,548,789 | -8,643,649 |
235 | -18,274,001 | -73,831 | 10.25% | 9,556,521 | 9,630,352 | -18,274,001 |
236 | -27,986,612 | -156,090 | 10.25% | 9,556,521 | 9,712,611 | -27,986,612 |
237 | -37,782,185 | -239,052 | 10.25% | 9,556,521 | 9,795,573 | -37,782,185 |
238 | -47,661,429 | -322,723 | 10.25% | 9,556,521 | 9,879,244 | -47,661,429 |
239 | -57,625,058 | -407,108 | 10.25% | 9,556,521 | 9,963,629 | -57,625,058 |
240 | -67,673,793 | -492,214 | 10.25% | 9,556,521 | 10,048,735 | -67,673,793 |
Catatan:
Ketentuan Rekening Simpanan yang Terhubung dengan PermataKPR Keluarga
Bagaimana Poin Keluarga Meringankan Beban Bunga KPR Saya?
Ilustrasi*
Pokok Pinjaman: Rp 500 Juta
Jangka Waktu: 10 tahun (120 bulan)
Suku Bunga KPR: 9.75% p.a
Jenis Simpanan | Saldo Simpanan (dalam Rupiah) | Poin Harian (dalam Rupiah) | Poin Keluarga Bulan Pertama (dalam Rupiah) | Pendapatan Bunga Reguler Simpanan (dalam Rupiah) |
---|---|---|---|---|
Giro Maxima | 250,000,000 | 250,000,000 x 0.25%/365 = Rp 1,712 | 51,370 | 308,219 |
Permata Optima | 600,000,000 | 500,000,000 x 0.25%/365 = Rp 3,425 | 102,740 | 1,972,603 |
Permata Bintang | 20,000,000 | 20,000,000 x 0.25%/365 = Rp 137 | 4,110 | 32,877 |
Permata Bebas | 150,000,000 | 150,000,000 x 0.25%/365 = Rp 1,027 | 30,822 | 246,575 |
Permata Giro | 200,000,000 | 200,000,000 x 0.25%/365 = Rp 1,370 | 41,096 | 164,384 |
Total | 230,137 | 2,724,658 |
Perbandingan KPR Keluarga dengan KPR Reguler
PermataKPR Keluarga (dalam Rupiah) | PermataKPR Reguler (dalam Rupiah) | ||
---|---|---|---|
Pokok Pinjaman Awal | 500,000,000 | 500,000,000 | |
Suku Bunga | 9.75% | 9.75% | |
Angsuran | 6,538,512 | 6,538,512 | |
Porsi Bunga KPR Reguler | 4,062,500 | 4,062,500 | (A) |
Total Poin Keluarga | 230,137 | 0 | (B) |
Porsi Pembayaran Bunga | 3,832,363 | 4,062,500 | (A - B) |
Porsi Pembayaran Pokok | 2,706,149 | 2,476,012 | |
Sisa Pokok Pinjaman | 497,293,851 | 497,523,988 |
Dengan PermataKPR Keluarga, beban bunga Anda lebih kecil daripada beban bunga KPR Reguler
*Perhitungan diatas merupakan ilustrasi, bukan merukan jaminan atau perkiraan untuk perhitungan di masa datang
Info Biaya Pinjaman
Angsuran ke- |
Sisa Pinjaman | Angsuran | Total Discount Bunga | Bunga KPR Keluarga | Pembayaran Pokok KPR Keluarga |
Sisa Pokok KPR Keluarga |
Rate |
---|---|---|---|---|---|---|---|
0 | 500,000,000 | ||||||
1 | 498,820,725 | 4,825,108 | 520,833 | 3,645,833 | 1,179,275 | 498,820,725 | 10.00% |
2 | 497,632,851 | 4,825,108 | 519,605 | 3,637,234 | 1,187,874 | 497,632,851 | 10.00% |
3 | 496,436,316 | 4,825,108 | 518,368 | 3,628,573 | 1,196,535 | 496,436,316 | 10.00% |
4 | 495,231,056 | 4,825,108 | 517,121 | 3,619,848 | 1,205,260 | 495,231,056 | 10.00% |
5 | 494,017,007 | 4,825,108 | 515.866 | 3.611.060 | 1,214,048 | 494,017,007 | 10.00% |
6 | 492,794,107 | 4,825,108 | 514,601 | 3,602,207 | 1,222,901 | 492,794,107 | 10.00% |
7 | 491,562,289 | 4,825,108 | 513,327 | 3,593,290 | 1,231,818 | 491,562,289 | 10.00% |
8 | 490,321,489 | 4,825,108 | 512,044 | 3,584,308 | 1,240,800 | 490,321,489 | 10.00% |
9 | 489,071,641 | 4,825,108 | 510,752 | 3,575,261 | 1,249,847 | 489,071,641 | 10.00% |
10 | 487,812,681 | 4,825,108 | 509,450 | 3,566,147 | 1,258,961 | 487,812,681 | 10.00% |
11 | 486,544,540 | 4,825,108 | 508,138 | 3,556,967 | 1,268,141 | 486,544,540 | 10.00% |
12 | 485,267,152 | 4,825,108 | 506,817 | 3,547,721 | 1,277,388 | 485,267,152 | 10.00% |
13 | 483,980,450 | 4,825,108 | 505,487 | 3,538,406 | 1,286,702 | 483,980,450 | 10.00% |
14 | 482,684,366 | 4,825,108 | 504,146 | 3,529,024 | 1,296,084 | 482,684,366 | 10.00% |
15 | 481,378,832 | 4,825,108 | 502,796 | 3,519,574 | 1,305,535 | 481,378,832 | 10.00% |
16 | 480,063,777 | 4,825,108 | 501,436 | 3,510,054 | 1,315,054 | 480,063,777 | 10.00% |
17 | 478,739,134 | 4,825,108 | 500,066 | 3,500,465 | 1,324,643 | 478,739,134 | 10.00% |
18 | 477,404,832 | 4,825,108 | 498,687 | 3,490,806 | 1,334,302 | 477,404,832 | 10.00% |
19 | 476,060,801 | 4,825,108 | 497,297 | 3,481,077 | 1,344,031 | 476,060,801 | 10.00% |
20 | 474,706,969 | 4,825,108 | 495,897 | 3,471,277 | 1,353,832 | 474,706,969 | 10.00% |
21 | 473,343,266 | 4,825,108 | 494,486 | 3,461,405 | 1,363,703 | 473,343,266 | 10.00% |
22 | 471,969,619 | 4,825,108 | 493,066 | 3,451,461 | 1,373,647 | 471,969,619 | 10.00% |
23 | 470,585,956 | 4,825,108 | 491,635 | 3,441,445 | 1,383,663 | 470,585,956 | 10.00% |
24 | 469,192,204 | 4,825,108 | 490,194 | 3,431,356 | 1,393,752 | 469,192,204 | 10.00% |
25 | 467,864,607 | 5,139,783 | 488,742 | 3,812,187 | 1,327,596 | 467,864,607 | 11.00% |
26 | 466,526,224 | 5,139,783 | 487,359 | 3,801,400 | 1,338,383 | 466,526,224 | 11.00% |
27 | 465,176,966 | 5,139,783 | 485,965 | 3,790,526 | 1,349,258 | 465,176,966 | 11.00% |
28 | 463,816,746 | 5,139,783 | 484,559 | 3,779,563 | 1,360,220 | 463,816,746 | 11.00% |
29 | 462,445,474 | 5,139,783 | 483,142 | 3,768,511 | 1,371,272 | 462,445,474 | 11.00% |
30 | 461,063,060 | 5,139,783 | 481,714 | 3,757,369 | 1,382,414 | 461,063,060 | 11.00% |
31 | 459,669,414 | 5,139,783 | 480,274 | 3,746,137 | 1,393,646 | 459,669,414 | 11.00% |
32 | 458,264,445 | 5,139,783 | 478,822 | 3,734,814 | 1,404,969 | 458,264,445 | 11.00% |
33 | 456,848,061 | 5,139,783 | 477,359 | 3,723,399 | 1,416,385 | 456,848,061 | 11.00% |
34 | 455,420,168 | 5,139,783 | 475,883 | 3,711,890 | 1,427,893 | 455,420,168 | 11.00% |
35 | 453,980,674 | 5,139,783 | 474,396 | 3,700,289 | 1,439,494 | 453,980,674 | 11.00% |
36 | 452,529,484 | 5,139,783 | 472,897 | 3,688,593 | 1,451,190 | 452,529,484 | 11.00% |
37 | 451,066,503 | 5,139,783 | 471,385 | 3,676,802 | 1,462,981 | 451,066,503 | 11.00% |
38 | 449,591,635 | 5,139,783 | 469,861 | 3,664,915 | 1,474,868 | 449,591,635 | 11.00% |
39 | 448,104,784 | 5,139,783 | 468,325 | 3,652,932 | 1,486,851 | 448,104,784 | 11.00% |
40 | 446,605,852 | 5,139,783 | 466,776 | 3,640,851 | 1,498,932 | 446,605,852 | 11.00% |
41 | 445,094,741 | 5,139,783 | 465,214 | 3,628,673 | 1,511,111 | 445,094,741 | 11.00% |
42 | 443,571,353 | 5,139,783 | 463,640 | 3,616,395 | 1,523,388 | 443,571,353 | 11.00% |
43 | 442,035,587 | 5,139,783 | 462,053 | 3,604,017 | 1,535,766 | 442,035,587 | 11.00% |
44 | 440,487,343 | 5,139,783 | 460,454 | 3,591,539 | 1,548,244 | 440,487,343 | 11.00% |
45 | 438,926,519 | 5,139,783 | 458,841 | 3,578,960 | 1,560,823 | 438,926,519 | 11.00% |
46 | 437,353,014 | 5,139,783 | 457,215 | 3,566,278 | 1,573,505 | 437,353,014 | 11.00% |
47 | 435,766,724 | 5,139,783 | 455,576 | 3,553,493 | 1,586,290 | 435,766,724 | 11.00% |
48 | 434,167,546 | 5,139,783 | 453,924 | 3,540,605 | 1,599,179 | 434,167,546 | 11.00% |
49 | 432,555,374 | 5,139,783 | 452,258 | 3,527,611 | 1,612,172 | 432,555,374 | 11.00% |
50 | 430,930,103 | 5,139,783 | 450,579 | 3,514,512 | 1,625,271 | 430,930,103 | 11.00% |
51 | 429,291,627 | 5,139,783 | 448,886 | 3,501,307 | 1,638,476 | 429,291,627 | 11.00% |
52 | 427,639,838 | 5,139,783 | 447,179 | 3,487,994 | 1,651,789 | 427,639,838 | 11.00% |
53 | 425,974,629 | 5,139,783 | 445,458 | 3,474,574 | 1,665,209 | 425,974,629 | 11.00% |
54 | 424,295,890 | 5,139,783 | 443,724 | 3,461,044 | 1,678,739 | 424,295,890 | 11.00% |
55 | 422,603,511 | 5,139,783 | 441,975 | 3,447,404 | 1,692,379 | 422,603,511 | 11.00% |
56 | 420,897,381 | 5,139,783 | 440,212 | 3,433,654 | 1,706,130 | 420,897,381 | 11.00% |
57 | 419,177,389 | 5,139,783 | 438,435 | 3,419,791 | 1,719,992 | 419,177,389 | 11.00% |
58 | 417,443,422 | 5,139,783 | 436,643 | 3,405,816 | 1,733,967 | 417,443,422 | 11.00% |
59 | 415,695,367 | 5,139,783 | 434,837 | 3,391,728 | 1,748,055 | 415,695,367 | 11.00% |
60 | 413,933,109 | 5,139,783 | 433,016 | 3,377,525 | 1,762,258 | 413,933,109 | 11.00% |
61 | 412,156,532 | 5,139,783 | 431,180 | 3,363,207 | 1,776,577 | 412,156,532 | 11.00% |
62 | 410,365,521 | 5,139,783 | 429,330 | 3,348,772 | 1,791,011 | 410,365,521 | 11.00% |
63 | 408,559,957 | 5,139,783 | 427,464 | 3,334,220 | 1,805,563 | 408,559,957 | 11.00% |
64 | 406,739,724 | 5,139,783 | 425,583 | 3,319,550 | 1,820,223 | 406,739,724 | 11.00% |
65 | 404,904,701 | 5,139,783 | 423,687 | 3,304,760 | 1,835,023 | 404,904,701 | 11.00% |
66 | 403,054,768 | 5,139,783 | 421,776 | 3,289,851 | 1,849,932 | 403,054,768 | 11.00% |
67 | 401,189,805 | 5,139,783 | 419,849 | 3,274,820 | 1,864,963 | 401,189,805 | 11.00% |
68 | 399,309,689 | 5,139,783 | 417,906 | 3,259,667 | 1,880,116 | 399,309,689 | 11.00% |
69 | 397,414,297 | 5,139,783 | 415,948 | 3,244,391 | 1,895,392 | 397,414,297 | 11.00% |
70 | 395,503,505 | 5,139,783 | 413,973 | 3,228,991 | 1,910,792 | 395,503,505 | 11.00% |
71 | 393,577,188 | 5,139,783 | 411,983 | 3,213,466 | 1,926,317 | 393,577,188 | 11.00% |
72 | 391,635,220 | 5,139,783 | 409,976 | 3,197,815 | 1,941,968 | 391,635,220 | 11.00% |
73 | 389,677,473 | 5,139,783 | 407,953 | 3,182,036 | 1,957,747 | 389,677,473 | 11.00% |
74 | 387,703,819 | 5,139,783 | 405,914 | 3,166,129 | 1,973,654 | 387,703,819 | 11.00% |
75 | 385,714,129 | 5,139,783 | 403,858 | 3,150,094 | 1,989,690 | 385,714,129 | 11.00% |
76 | 383,708,274 | 5,139,783 | 401,786 | 3,133,927 | 2,005,856 | 383,708,274 | 11.00% |
77 | 381,686,120 | 5,139,783 | 399,696 | 3,117,630 | 2,022,153 | 381,686,120 | 11.00% |
78 | 379,647,537 | 5,139,783 | 397,590 | 3,101,200 | 2,038,583 | 379,647,537 | 11.00% |
79 | 377,592,390 | 5,139,783 | 395,466 | 3,084,636 | 2,055,147 | 377,592,390 | 11.00% |
80 | 375,520,545 | 5,139,783 | 393,325 | 3,067,938 | 2,071,845 | 375,520,545 | 11.00% |
81 | 373,431,866 | 5,139,783 | 391,167 | 3,051,104 | 2,088,679 | 373,431,866 | 11.00% |
82 | 371,326,217 | 5,139,783 | 388,992 | 3,034,134 | 2,105,649 | 371,326,217 | 11.00% |
83 | 369,203,459 | 5,139,783 | 386,798 | 3,017,026 | 2,122,758 | 369,203,459 | 11.00% |
84 | 367,063,454 | 5,139,783 | 384,587 | 2,999,778 | 2,140,005 | 367,063,454 | 11.00% |
85 | 364,906,062 | 5,139,783 | 382,358 | 2,982,391 | 2,157,393 | 364,906,062 | 11.00% |
86 | 362,731,140 | 5,139,783 | 380,110 | 2,964,862 | 2,174,921 | 362,731,140 | 11.00% |
87 | 360,538,548 | 5,139,783 | 377,845 | 2,947,191 | 2,192,593 | 360,538,548 | 11.00% |
88 | 358,328,140 | 5,139,783 | 375,561 | 2,929,376 | 2,210,407 | 358,328,140 | 11.00% |
89 | 356,099,773 | 5,139,783 | 373,258 | 2,911,416 | 2,228,367 | 356,099,773 | 11.00% |
90 | 353,853,301 | 5,139,783 | 370,937 | 2,893,311 | 2,246,472 | 353,853,301 | 11.00% |
91 | 351,588,575 | 5,139,783 | 368,597 | 2,875,058 | 2,264,725 | 351,588,575 | 11.00% |
92 | 349,305,450 | 5,139,783 | 366,238 | 2,856,657 | 2,283,126 | 349,305,450 | 11.00% |
93 | 347,003,773 | 5,139,783 | 363,860 | 2,838,107 | 2,301,676 | 347,003,773 | 11.00% |
94 | 344,683,396 | 5,139,783 | 361,460 | 2,819,406 | 2,320,377 | 344,683,396 | 11.00% |
95 | 342,344,165 | 5,139,783 | 359,045 | 2,800,553 | 2,339,231 | 342,344,165 | 11.00% |
96 | 339,985,928 | 5,139,783 | 356,609 | 2,781,546 | 2,358,237 | 339,985,928 | 11.00% |
97 | 337,608,531 | 5,139,783 | 354,152 | 2,762,386 | 2,377,397 | 337,795,630 | 11.00% |
98 | 335,211,817 | 5,139,783 | 351,676 | 2,743,069 | 2,396,714 | 335,211,817 | 11.00% |
99 | 332,795,630 | 5,139,783 | 349,179 | 2,723,596 | 2,416,187 | 332,795,630 | 11.00% |
100 | 330,359,811 | 5,139,783 | 346,662 | 2,703,964 | 2,435,819 | 330,359,811 | 11.00% |
101 | 327,904,201 | 5,139,783 | 344,125 | 2,684,173 | 2,455,610 | 327,904,201 | 11.00% |
102 | 325,428,640 | 5,139,783 | 341,567 | 2,664,222 | 2,475,562 | 325,428,640 | 11.00% |
103 | 322,932,964 | 5,139,783 | 338,988 | 2,644,108 | 2,495,675 | 322,932,964 | 11.00% |
104 | 320,417,012 | 5,139,783 | 336,389 | 2,623,830 | 2,515,953 | 320,417,012 | 11.00% |
105 | 317,880,617 | 5,139,783 | 333,768 | 2,603,388 | 2,536,395 | 317,880,617 | 11.00% |
106 | 315,323,614 | 5,139,783 | 331,126 | 2,582,780 | 2,557,003 | 315,323,614 | 11.00% |
107 | 312,745,835 | 5,139,783 | 328,462 | 2,562,004 | 2,577,779 | 312,745,835 | 11.00% |
108 | 310,147,112 | 5,139,783 | 325,777 | 2,541,060 | 2,598,723 | 310,147,112 | 11.00% |
109 | 307,527,274 | 5,139,783 | 323,070 | 2,519,945 | 2,619,838 | 307,527,274 | 11.00% |
110 | 304,886,150 | 5,139,783 | 320,341 | 2,498,659 | 2,641,124 | 304,886,150 | 11.00% |
111 | 302,223,566 | 5,139,783 | 317,590 | 2,477,200 | 2,662,583 | 302,223,566 | 11.00% |
112 | 299,539,350 | 5,139,783 | 314,816 | 2,455,566 | 2,684,217 | 299,539,350 | 11.00% |
113 | 296,833,324 | 5,139,783 | 312,020 | 2,433,757 | 2,706,026 | 296,833,324 | 11.00% |
114 | 294,105,311 | 5,139,783 | 309,201 | 2,411,771 | 2,728,012 | 294,105,311 | 11.00% |
115 | 291,355,134 | 5,139,783 | 306,360 | 2,389,606 | 2,750,177 | 291,355,134 | 11.00% |
116 | 288,582,611 | 5,139,783 | 303,495 | 2,367,260 | 2,772,523 | 288,582,611 | 11.00% |
117 | 285,787,562 | 5,139,783 | 300,607 | 2,344,734 | 2,795,049 | 285,787,562 | 11.00% |
118 | 282,969,803 | 5,139,783 | 297,695 | 2,322,024 | 2,817,759 | 282,969,803 | 11.00% |
119 | 280,129,149 | 5,139,783 | 294,760 | 2,299,130 | 2,840,654 | 280,129,149 | 11.00% |
120 | 277,265,415 | 5,139,783 | 291,801 | 2,276,049 | 2,863,734 | 277,265,415 | 11.00% |
121 | 274,667,232 | 5,139,783 | 288,818 | 2,252,781 | 2,887,002 | 274,378,414 | 11.00% |
122 | 272,045,232 | 5,139,783 | 286,112 | 2,231,671 | 2,908,112 | 271,759,120 | 11.00% |
123 | 269,399,196 | 5,139,783 | 283,380 | 2,210,368 | 2,929,416 | 269,115,816 | 11.00% |
124 | 266,728,906 | 5,139,783 | 280,624 | 2,188,868 | 2,950,915 | 266,448,282 | 11.00% |
125 | 264,034,138 | 5,139,783 | 277,843 | 2,167,172 | 2,972,611 | 263,756,295 | 11.00% |
126 | 261,314,667 | 5,139,783 | 275,036 | 2,145,277 | 2,994,506 | 261,039,632 | 11.00% |
127 | 258,570,269 | 5,139,783 | 272,203 | 2,123,182 | 3,016,601 | 258,298,066 | 11.00% |
128 | 255,800,713 | 5,139,783 | 269,344 | 2,100,883 | 3,038,900 | 255,531,369 | 11.00% |
129 | 253,005,770 | 5,139,783 | 266,459 | 2,078,381 | 3,061,402 | 252,739,311 | 11.00% |
130 | 250,185,206 | 5,139,783 | 263,548 | 2,055,672 | 3,084,111 | 249,921,658 | 11.00% |
131 | 247,338,787 | 5,139,783 | 260,610 | 2,032,755 | 3,107,028 | 247,078,178 | 11.00% |
132 | 244,466,276 | 5,139,783 | 257,645 | 2,009,628 | 3,130,156 | 244,208,632 | 11.00% |
133 | 241,567,434 | 5,139,783 | 254,652 | 1,986,288 | 3,153,495 | 241,312,782 | 11.00% |
134 | 238,642,019 | 5,139,783 | 251,633 | 1,962,735 | 3,177,048 | 238,390,386 | 11.00% |
135 | 235,689,788 | 5,139,783 | 248,585 | 1,938,966 | 3,200,817 | 235,441,202 | 11.00% |
136 | 232,710,494 | 5,139,783 | 245,510 | 1,914,980 | 3,224,804 | 232,464,984 | 11.00% |
137 | 229,703,891 | 5,139,783 | 242,407 | 1,890,773 | 3,249,010 | 229,461,484 | 11.00% |
138 | 226,669,727 | 5,139,783 | 239,275 | 1,866,344 | 3,273,439 | 226,430,452 | 11.00% |
139 | 223,607,749 | 5,139,783 | 236,114 | 1,841,692 | 3,298,092 | 223,371,635 | 11.00% |
140 | 220,517,704 | 5,139,783 | 232,925 | 1,816,813 | 3,322,970 | 220,284,779 | 11.00% |
141 | 217,399,333 | 5,139,783 | 229,706 | 1,791,706 | 3,348,077 | 217,169,627 | 11.00% |
142 | 214,252,377 | 5,139,783 | 226,458 | 1,766,370 | 3,373,414 | 214,025,919 | 11.00% |
143 | 211,076,574 | 5,139,783 | 223,180 | 1,740,801 | 3,398,983 | 210,853,394 | 11.00% |
144 | 207,871,659 | 5,139,783 | 219,871 | 1,714,997 | 3,424,786 | 207,651,788 | 11.00% |
145 | 204,637,367 | 5,139,783 | 216,533 | 1,688,957 | 3,450,826 | 204,420,834 | 11.00% |
146 | 201,373,426 | 5,139,783 | 213,164 | 1,662,679 | 3,477,105 | 201,160,262 | 11.00% |
147 | 198,079,566 | 5,139,783 | 209,764 | 1,636,159 | 3,503,624 | 197,869,802 | 11.00% |
148 | 194,755,512 | 5,139,783 | 206,333 | 1,609,396 | 3,530,387 | 194,549,179 | 11.00% |
149 | 191,400,988 | 5,139,783 | 202,870 | 1,582,389 | 3,557,395 | 191,198,117 | 11.00% |
150 | 188,015,714 | 5,139,783 | 199,376 | 1,555,133 | 3,584,650 | 187,816,338 | 11.00% |
151 | 184,599,408 | 5,139,783 | 195,850 | 1,527,628 | 3,612,155 | 184,403,558 | 11.00% |
152 | 181,151,786 | 5,139,783 | 192,291 | 1,499,870 | 3,639,913 | 180,959,495 | 11.00% |
153 | 177,672,561 | 5,139,783 | 188,700 | 1,471,858 | 3,667,925 | 177,483,861 | 11.00% |
154 | 174,161,443 | 5,139,783 | 185,076 | 1,443,590 | 3,696,194 | 173,976,367 | 11.00% |
155 | 170,618,140 | 5,139,783 | 181,418 | 1,415,062 | 3,724,721 | 170,436,721 | 11.00% |
156 | 167,042,356 | 5,139,783 | 177,727 | 1,386,272 | 3,753,511 | 166,864,629 | 11.00% |
157 | 163,433,794 | 5,139,783 | 174,002 | 1,357,219 | 3,782,564 | 163,259,792 | 11.00% |
158 | 159,792,154 | 5,139,783 | 170,244 | 1,327,900 | 3,811,884 | 159,621,911 | 11.00% |
159 | 156,117,133 | 5,139,783 | 166,450 | 1,298,311 | 3,841,472 | 155,950,683 | 11.00% |
160 | 152,408,423 | 5,139,783 | 162,622 | 1,268,452 | 3,871,331 | 152,245,801 | 11.00% |
161 | 148,665,717 | 5,139,783 | 158,759 | 1,238,318 | 3,901,465 | 148,506,959 | 11.00% |
162 | 144,888,703 | 5,139,783 | 154,860 | 1,207,909 | 3,932,874 | 144,733,843 | 11.00% |
163 | 141,077,067 | 5,139,783 | 150,926 | 1,177,221 | 3,962,562 | 140,926,141 | 11.00% |
164 | 137,230,490 | 5,139,783 | 146,955 | 1,146,251 | 3,993,532 | 137,083,535 | 11.00% |
165 | 133,348,653 | 5,139,783 | 142,948 | 1,114,998 | 4,024,785 | 133,205,704 | 11.00% |
166 | 129,431,232 | 5,139,783 | 138,905 | 1,083,458 | 4,056,325 | 129,292,327 | 11.00% |
167 | 125,477,902 | 5,139,783 | 134,824 | 1,051,629 | 4,088,154 | 125,343,078 | 11.00% |
168 | 121,488,333 | 5,139,783 | 130,706 | 1,019,508 | 4,120,275 | 121,357,627 | 11.00% |
169 | 117,462,193 | 5,139,783 | 126,550 | 987,093 | 4,152,690 | 117,335,643 | 11.00% |
170 | 113,399,147 | 5,139,783 | 122,356 | 954,380 | 4,185,403 | 113,276,790 | 11.00% |
171 | 109,298,856 | 5,139,783 | 118,124 | 921,368 | 4,218,415 | 109,180,732 | 11.00% |
172 | 105,160,979 | 5,139,783 | 113,853 | 888,053 | 4,251,730 | 105,047,126 | 11.00% |
173 | 100,985,171 | 5,139,783 | 109,543 | 854,433 | 4,285,350 | 100,875,628 | 11.00% |
174 | 96,771,085 | 5,139,783 | 105,193 | 820,505 | 4,319,279 | 96,665,893 | 11.00% |
175 | 92,518,371 | 5,139,783 | 100,803 | 786,265 | 4,353,518 | 92,417,567 | 11.00% |
176 | 88,226,672 | 5,139,783 | 96,373 | 751,712 | 4,388,071 | 88,130,299 | 11.00% |
177 | 83,895,634 | 5,139,783 | 91,903 | 716,842 | 4,422,941 | 83,803,731 | 11.00% |
178 | 79,524,894 | 5,139,783 | 87,391 | 681,652 | 4,458,131 | 79,437,503 | 11.00% |
179 | 75,114,089 | 5,139,783 | 82,838 | 646,140 | 4,493,643 | 75,031,251 | 11.00% |
180 | 70,662,852 | 5,139,783 | 78,244 | 610,302 | 4,529,481 | 70,584,608 | 11.00% |
181 | 66,170,811 | 5,139,783 | 73,607 | 574,136 | 4,565,647 | 66,097,204 | 11.00% |
182 | 61,637,594 | 5,139,783 | 68,928 | 537,638 | 4,602,145 | 61,568,666 | 11.00% |
183 | 57,062,822 | 5,139,783 | 64,206 | 500,805 | 4,638,978 | 56,998,616 | 11.00% |
184 | 52,446,115 | 5,139,783 | 59,440 | 463,635 | 4,676,148 | 52,386,674 | 11.00% |
185 | 47,787,088 | 5,139,783 | 54,631 | 426,125 | 4,713,658 | 47,732,456 | 11.00% |
186 | 43,085,353 | 5,139,783 | 49,778 | 388,270 | 4,751,513 | 43,035,575 | 11.00% |
187 | 38,340,519 | 5,139,783 | 44,881 | 350,068 | 4,789,715 | 38,295,638 | 11.00% |
188 | 33,552,190 | 5,139,783 | 39,938 | 311,517 | 4,828,266 | 33,512,252 | 11.00% |
189 | 28,719,969 | 5,139,783 | 34,950 | 272,612 | 4,867,172 | 28,685,019 | 11.00% |
190 | 23,843,452 | 5,139,783 | 29,917 | 233,350 | 4,906,433 | 23,813,536 | 11.00% |
191 | 18,922,234 | 5,139,783 | 24,837 | 193,728 | 4,946,055 | 18,897,397 | 11.00% |
192 | 13,955,905 | 5,139,783 | 19,711 | 153,743 | 4,986,040 | 13,936,194 | 11.00% |
193 | 8,944,051 | 5,139,783 | 14,537 | 113,392 | 5,026,391 | 8,929,513 | 11.00% |
194 | 3,886,255 | 5,139,783 | 9,317 | 72,670 | 5,067,113 | 3,876,938 | 11.00% |
195 | -1,217,905 | 5,139,783 | 4,048 | 31,567 | 5,108,207 | -1,221,953 | 11.00% |
196 | -6,368,852 | 5,139,783 | -11,164 | 0 | 5,139,783 | -6,357,688 | 11.00% |
197 | -11,567,016 | 5,139,783 | -58,381 | 0 | 5,139,783 | -11,508,635 | 11.00% |
198 | -16,812,830 | 5,139,783 | -106,031 | 0 | 5,139,783 | -16,706,799 | 11.00% |
199 | -22,106,731 | 5,139,783 | -154,118 | 0 | 5,139,783 | -21,952,613 | 11.00% |
200 | -27,449,159 | 5,139,783 | -202,645 | 0 | 5,139,783 | -27,246,514 | 11.00% |
201 | -32,840,560 | 5,139,783 | -251,617 | 0 | 5,139,783 | -32,588,942 | 11.00% |
202 | -38,281,381 | 5,139,783 | -301,038 | 0 | 5,139,783 | -37,980,343 | 11.00% |
203 | -43,772,077 | 5,139,783 | -350,913 | 0 | 5,139,783 | -43,421,164 | 11.00% |
204 | -49,313,104 | 5,139,783 | -401,244 | 0 | 5,139,783 | -48,911,860 | 11.00% |
205 | -54,904,924 | 5,139,783 | -452,037 | 0 | 5,139,783 | -54,452,887 | 11.00% |
206 | -60,548,003 | 5,139,783 | -503,295 | 0 | 5,139,783 | -60,044,707 | 11.00% |
207 | -66,242,809 | 5,139,783 | -555,023 | 0 | 5,139,783 | -65,687,786 | 11.00% |
208 | -71,989,818 | 5,139,783 | -607,226 | 0 | 5,139,783 | -71,382,592 | 11.00% |
209 | -77,789,508 | 5,139,783 | -659,907 | 0 | 5,139,783 | -77,129,601 | 11.00% |
210 | -83,642,361 | 5,139,783 | -713,070 | 0 | 5,139,783 | -82,929,291 | 11.00% |
211 | -89,548,866 | 5,139,783 | -766,722 | 0 | 5,139,783 | -88,782,145 | 11.00% |
212 | -95,509,514 | 5,139,783 | -820,865 | 0 | 5,139,783 | -94,688,649 | 11.00% |
213 | -101,524,801 | 5,139,783 | -875,504 | 0 | 5,139,783 | -100,649,297 | 11.00% |
214 | -107,595,228 | 5,139,783 | -930,644 | 0 | 5,139,783 | -106,664,584 | 11.00% |
215 | -113,721,301 | 5,139,783 | -986,290 | 0 | 5,139,783 | -112,735,011 | 11.00% |
216 | -119,903,529 | 5,139,783 | -1,042,445 | 0 | 5,139,783 | -118,861,084 | 11.00% |
217 | -126,142,428 | 5,139,783 | -1,099,116 | 0 | 5,139,783 | -125,043,312 | 11.00% |
218 | -132,438,517 | 5,139,783 | -1,156,306 | 0 | 5,139,783 | -131,282,211 | 11.00% |
219 | -138,792,320 | 5,139,783 | -1,214,020 | 0 | 5,139,783 | -137,578,300 | 11.00% |
220 | -145,204,366 | 5,139,783 | -1,272,263 | 0 | 5,139,783 | -143,932,103 | 11.00% |
221 | -151,675,189 | 5,139,783 | -1,331,040 | 0 | 5,139,783 | -150,344,149 | 11.00% |
222 | -158,205,328 | 5,139,783 | -1,390,356 | 0 | 5,139,783 | -156,814,972 | 11.00% |
223 | -164,795,327 | 5,139,783 | -1,450,216 | 0 | 5,139,783 | -163,345,111 | 11.00% |
224 | -171,445,734 | 5,139,783 | -1,510,624 | 0 | 5,139,783 | -169,935,110 | 11.00% |
225 | -178,157,103 | 5,139,783 | -1,571,586 | 0 | 5,139,783 | -176,585,517 | 11.00% |
226 | -184,929,993 | 5,139,783 | -1,633,107 | 0 | 5,139,783 | -183,296,886 | 11.00% |
227 | -191,764,967 | 5,139,783 | -1,695,192 | 0 | 5,139,783 | -190,069,776 | 11.00% |
228 | -198,662,596 | 5,139,783 | -1,757,846 | 0 | 5,139,783 | -196,904,751 | 11.00% |
229 | -205,623,453 | 5,139,783 | -1,821,074 | 0 | 5,139,783 | -203,802,379 | 11.00% |
230 | -212,648,118 | 5,139,783 | -1,884,882 | 0 | 5,139,783 | -210,763,236 | 11.00% |
231 | -219,737,175 | 5,139,783 | -1,949,274 | 0 | 5,139,783 | -217,787,901 | 11.00% |
232 | -226,891,216 | 5,139,783 | -2,014,257 | 0 | 5,139,783 | -224,876,959 | 11.00% |
233 | -234,110,835 | 5,139,783 | -2,079,836 | 0 | 5,139,783 | -232,030,999 | 11.00% |
234 | -241,396,635 | 5,139,783 | -2,146,016 | 0 | 5,139,783 | -239,250,619 | 11.00% |
235 | -248,749,220 | 5,139,783 | -2,212,802 | 0 | 5,139,783 | -246,536,418 | 11.00% |
236 | -256,169,205 | 5,139,783 | -2,280,201 | 0 | 5,139,783 | -253,889,003 | 11.00% |
237 | -263,657,205 | 5,139,783 | -2,348,218 | 0 | 5,139,783 | -261,308,988 | 11.00% |
238 | -271,213,846 | 5,139,783 | -2,416,858 | 0 | 5,139,783 | -268,796,989 | 11.00% |
239 | -278,839,756 | 5,139,783 | -2,486,127 | 0 | 5,139,783 | -276,353,629 | 11.00% |
240 | -286,535,571 | 5,139,783 | -2,556,031 | 0 | 5,139,783 | -283,979,539 | 11.00% |
Catatan:
Simulasi Perhitungan Angsuran PermataKPR iB
Contoh kondisi fasilitas yang digunakan pada simulasi:
Simulasi angsuran mengacu pada tabel sebagai berikut:
Per Rp 1,000,000 | ||||||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Tahun/Eq. Rate | 4.50% | 4.75% | 4.99% | 5.00% | 5.25% | 5.50% | 5.75% | 5.99% | 6.25% | 6.50% | 6.75% | 6.99% | 7.00% | 7.25% | 7.50% | 8.00% |
1 | 85,379 | 85,493 | 85,603 | 85,607 | 85,722 | 85,837 | 85,952 | 86,062 | 86,181 | 86,296 | 86,412 | 86,522 | 86,527 | 86,642 | 86,757 | 86,988 |
2 | 43,648 | 43,760 | 43,867 | 43,871 | 43,983 | 44,096 | 44,208 | 44,316 | 44,433 | 44,546 | 44,659 | 44,768 | 44,773 | 44,886 | 45,000 | 45,227 |
3 | 29,747 | 29,859 | 29,966 | 29,971 | 30,083 | 30,196 | 30,309 | 30,417 | 30,535 | 30,649 | 30,763 | 30,873 | 30,877 | 30,992 | 31,106 | 31,336 |
4 | 22,803 | 22,916 | 23,025 | 23,029 | 23,143 | 23,256 | 23,371 | 23,480 | 23,600 | 23,715 | 23,830 | 23,942 | 23,946 | 24,062 | 24,179 | 24,413 |
5 | 18,643 | 18,757 | 18,867 | 18,871 | 18,986 | 19,101 | 19,217 | 19,328 | 19,449 | 19,566 | 19,683 | 19,796 | 19,801 | 19,919 | 20,038 | 20,276 |
6 | 15,874 | 15,989 | 16,100 | 16,105 | 16,221 | 16,338 | 16,455 | 16,568 | 16,691 | 16,810 | 16,929 | 17,044 | 17,049 | 17,169 | 17,290 | 17,533 |
7 | 13,900 | 14,017 | 14,129 | 14,134 | 14,252 | 14,370 | 14,489 | 14,604 | 14,729 | 14,849 | 14,971 | 15,088 | 15,093 | 15,215 | 15,338 | 15,586 |
8 | 12,423 | 12,541 | 12,655 | 12,660 | 12,779 | 12,899 | 13,020 | 13,137 | 13,263 | 13,386 | 13,510 | 13,629 | 13,634 | 13,758 | 13,884 | 14,137 |
9 | 11,278 | 11,397 | 11,512 | 11,517 | 11,638 | 11,760 | 11,882 | 12,001 | 12,130 | 12,255 | 12,380 | 12,501 | 12,506 | 12,633 | 12,761 | 13,019 |
10 | 10,364 | 10,485 | 10,602 | 10,607 | 10,729 | 10,853 | 10,977 | 11,097 | 11,228 | 11,355 | 11,482 | 11,606 | 11,611 | 11,740 | 11,870 | 12,133 |
11 | 9,619 | 9,741 | 9,860 | 9,864 | 9,989 | 10,114 | 10,240 | 10,362 | 10,495 | 10,624 | 10,753 | 10,879 | 10,884 | 11,016 | 11,148 | 11,415 |
12 | 9,000 | 9,124 | 9,244 | 9,249 | 9,375 | 9,502 | 9,630 | 9,753 | 9,888 | 10,019 | 10,151 | 10,278 | 10,284 | 10,418 | 10,552 | 10,825 |
13 | 8,479 | 8,604 | 8,726 | 8,731 | 8,858 | 8,987 | 9,116 | 9,242 | 9,379 | 9,512 | 9,646 | 9,775 | 9,781 | 9,917 | 10,054 | 10,331 |
14 | 8,034 | 8,161 | 8,284 | 8,289 | 8,418 | 8,548 | 8,680 | 8,807 | 8,946 | 9,081 | 9,217 | 9,349 | 9,354 | 9,492 | 9,631 | 9,913 |
15 | 7,650 | 7,778 | 7,903 | 7,908 | 8,039 | 8,171 | 8,304 | 8,433 | 8,574 | 8,711 | 8,849 | 8,983 | 8,988 | 9,129 | 9,270 | 9,557 |
16 | 7,316 | 7,446 | 7,572 | 7,577 | 7,709 | 7,843 | 7,978 | 8,109 | 8,252 | 8,391 | 8,531 | 8,666 | 8,672 | 8,815 | 8,958 | 9,249 |
17 | 7,022 | 7,154 | 7,281 | 7,287 | 7,421 | 7,556 | 7,693 | 7,825 | 7,970 | 8,111 | 8,253 | 8,391 | 8,397 | 8,541 | 8,687 | 8,983 |
18 | 6,763 | 6,896 | 7,025 | 7,030 | 7,166 | 7,303 | 7,442 | 7,576 | 7,723 | 7,866 | 8,010 | 8,149 | 8,155 | 8,302 | 8,450 | 8,750 |
19 | 6,533 | 6,667 | 6,797 | 6,803 | 6,940 | 7,079 | 7,219 | 7,355 | 7,504 | 7,649 | 7,795 | 7,936 | 7,942 | 8,091 | 8,241 | 8,545 |
20 | 6,326 | 6,462 | 6,594 | 6,600 | 6,738 | 6,879 | 7,021 | 7,159 | 7,309 | 7,456 | 7,604 | 7,747 | 7,753 | 7,904 | 8,056 | 8,364 |
21 | 6,141 | 6,278 | 6,412 | 6,417 | 6,558 | 6,700 | 6,843 | 6,983 | 7,135 | 7,284 | 7,433 | 7,579 | 7,585 | 7,737 | 7,892 | 8,204 |
22 | 5,974 | 6,112 | 6,247 | 6,253 | 6,395 | 6,538 | 6,684 | 6,825 | 6,979 | 7,129 | 7,281 | 7,428 | 7,434 | 7,589 | 7,745 | 8,062 |
23 | 5,822 | 5,962 | 6,098 | 6,104 | 6,248 | 6,393 | 6,540 | 6,682 | 6,839 | 6,991 | 7,144 | 7,293 | 7,299 | 7,456 | 7,614 | 7,935 |
24 | 5,684 | 5,826 | 5,963 | 5,969 | 6,114 | 6,261 | 6,409 | 6,554 | 6,712 | 6,865 | 7,021 | 7,171 | 7,178 | 7,336 | 7,496 | 7,821 |
25 | 5,558 | 5,701 | 5,840 | 5,846 | 5,992 | 6,141 | 6,291 | 6,437 | 6,597 | 6,752 | 6,909 | 7,061 | 7,068 | 7,228 | 7,390 | 7,718 |
26 | 5,443 | 5,587 | 5,728 | 5,733 | 5,882 | 6,031 | 6,183 | 6,331 | 6,492 | 6,649 | 6,808 | 6,962 | 6,968 | 7,130 | 7,294 | 7,626 |
27 | 5,337 | 5,483 | 5,624 | 5,630 | 5,780 | 5,931 | 6,085 | 6,234 | 6,397 | 6,556 | 6,716 | 6,872 | 6,878 | 7,042 | 7,207 | 7,543 |
28 | 5,240 | 5,387 | 5,530 | 5,536 | 5,687 | 5,840 | 5,995 | 6,145 | 6,310 | 6,470 | 6,632 | 6,790 | 6,796 | 6,962 | 7,129 | 7,468 |
29 | 5,150 | 5,298 | 5,443 | 5,449 | 5,601 | 5,755 | 5,912 | 6,064 | 6,230 | 6,392 | 6,556 | 6,715 | 6,721 | 6,888 | 7,057 | 7,399 |
30 | 5,067 | 5,216 | 5,362 | 5,368 | 5,522 | 5,678 | 5,836 | 5,989 | 6,157 | 6,321 | 6,486 | 6,646 | 6,653 | 6,822 | 6,992 | 7,338 |
Catatan:
No | Nilai Pembiayaan | Angsuran Tenor 12 Bulan | Angsuran Tenor 24 Bulan | Angsuran Tenor 36 Bulan |
---|---|---|---|---|
1 | Rp 7,500,000 | Rp 699,250 | Rp 386,750 | Rp 282,583 |
2 | Rp 10,000,000 | Rp 932,333 | Rp 515,667 | Rp 376,778 |
3 | Rp 15,000,000 | Rp 1,398,500 | Rp 773,500 | Rp 565,167 |
4 | Rp 20,000,000 | Rp 1,864,667 | Rp 1,031,333 | Rp 753,556 |
5 | Rp 25,000,000 | Rp 2,330,833 | Rp 1,289,167 | Rp 941,944 |
6 | Rp 30,000,000 | Rp 2,797,000 | Rp 1,547,000 | Rp 1,130,333 |
7 | Rp 40,000,000 | Rp 3,729,333 | Rp 2,062,667 | Rp 1,507,111 |
8 | Rp 50,000,000 | Rp 4,661,667 | Rp 2,578,333 | Rp 1,883,889 |
9 | Rp 75,000,000 | Rp 6,992,500 | Rp 3,867,500 | Rp 2,825,833 |
10 | Rp 100,000,000 | Rp 9,323,333 | Rp 5,156,667 | Rp 3,767,778 |
11 | Rp 150,000,000 | Rp 13,985,000 | Rp 7,735,000 | Rp 5,651,667 |
12 | Rp 200,000,000 | Rp 18,646,667 | Rp 10,313,333 | Rp 7,535,556 |
13 | Rp 250,000,000 | Rp 23,308,333 | Rp 12,891,667 | Rp 9,419,444 |
14 | Rp 300,000,000 | Rp 27,970,000 | Rp 15,470,000 | Rp 11,303,333 |
Catatan:
Limit (Rp) | Angsuran Tenor 12 Bulan | Angsuran Tenor 24 Bulan | Angsuran Tenor 36 Bulan |
---|---|---|---|
100,000,000 | 9,896,871 | 5,746,864 | 4,411,133 |
150,000,000 | 14,845,307 | 8,620,295 | 6,616,699 |
200,000,000 | 19,595,935 | 11,285,772 | 8,600,230 |
250,000,000 | 24,494,919 | 14,107,215 | 10,750,287 |
300,000,000 | 29,098,770 | 16,619,810 | 12,571,715 |
350,000,000 | 33,948,565 | 19,389,778 | 14,667,001 |
400,000,000 | 38,798,360 | 22,159,746 | 16,762,287 |
450,000,000 | 43,648,155 | 24,929,714 | 18,857,573 |
500,000,000 | 47,765,070 | 26,919,714 | 20,145,311 |
550,000,000 | 52,541,577 | 29,631,012 | 22,159,842 |
600,000,000 | 57,318,084 | 32,324,741 | 24,174,373 |
650,000,000 | 62,094,591 | 35,018,469 | 26,188,904 |
700,000,000 | 66,871,098 | 37,712,197 | 28,203,435 |
750,000,000 | 71,647,605 | 40,405,926 | 30,317,966 |
800,000,000 | 76,424,112 | 43,099,654 | 32,232,497 |
850,000,000 | 81,200,619 | 45,793,382 | 34,247,028 |
900,000,000 | 85,977,126 | 48,487,111 | 36,261,559 |
950,000,000 | 90,753,633 | 51,180,839 | 38,276,090 |
1,000,000,000 | 95,530,139 | 53,874,567 | 40,290,621 |
Bulan | Efektif | Anuitas | ||||
---|---|---|---|---|---|---|
Bunga | Pokok | Angsuran | Bunga | Pokok | Angsuran | |
1 | 5,000,000.00 | 20,833,333.33 | 25,833,333.33 | 5,000,000.00 | 18,536,736.11 | 23,536,736.11 |
2 | 4,791,666.67 | 20,833,333.33 | 25,625,000.00 | 4,814,632.64 | 18,722,103.47 | 23,536,736.11 |
3 | 4,583,333.33 | 20,833,333.33 | 25,416,666.67 | 4,627,411.60 | 18,909,324.51 | 23,536,736.11 |
... | ... | ... | ... | ... | ... | ... |
24 | 208,333.33 | 20,833,333.33 | 21,041,666.67 | 233,036.99 | 23,303,699.12 | 23,536,736.11 |
Catatan:
Rumus Perhitungan Bunga:
(Saldo Pinjaman* x Bunga(%)x Jumlah Hari Hutang)/360
*Saldo pinjaman adalah jumlah pinjaman/ pembiayaan yang digunakan (outstanding)
Simulasi Perhitungan dengan Asumsi:
Tanggal Awal | Tanggal Akhir | Saldo Akhir | Hari Bunga | Nominal Bunga |
---|---|---|---|---|
22 Jun 2014 | 24 Jun 2014 | (78,500,000) | 2 | 52,333.33 |
24 Jun 2014 | 27 Jun 2014 | (150,250,000) | 3 | 150,250.00 |
27 Jun 2014 | 4 Jul 2014 | (3,002,000) | 7 | 7,004.67 |
4 Jul 2014 | 6 Jul 2014 | 5,007,500 | 2 | 0.00 |
6 Jul 2014 | 11 Jul 2014 | (125,300,000.00) | 5 | 208,333.33 |
11 Jul 2014 | 16 Jul 2014 | (300,500,000.00) | 5 | 500,833.33 |
16 Jul 2014 | 20 Jul 2014 | (25,000,000.00) | 4 | 33,333.33 |
20 Jul 2014 | 22 Jul 2014 | 1,570,000 | 2 | 0.00 |
30 | 952,588.00 |
Catatan: Simulasi ini hanya merupakan contoh dan bukan perhitungan sebenarnya
Limit pinjaman | Rp 500,000,000 |
Asumsi suku bunga |
12% p.a |
Pencairan 1 | Rp 300,000,000 |
Tenor Pencarian |
3 Bulan (bunga dibayarkan setiap bulan) |
Bunga | (300,000,000 × 12% × 30 hari) / 360 Rp 3,000,000 per bulan |
Catatan:
Bulan | Efektif | Anuitas | ||||
---|---|---|---|---|---|---|
Bunga | Pokok | Angsuran | Bunga | Pokok | Angsuran | |
1 | 5,000,000.00 | 41,666,666.67 | 46,666,666.67 | 5,000,000.00 | 39,424,394.34 | 44,424,394.34 |
2 | 4,583,333.33 | 41,666,666.67 | 46,250,000.00 | 4,605,756.06 | 39,818,638.28 | 44,424,394.34 |
3 | 4,166,666.67 | 41,666,666.67 | 45,833,333.34 | 4,207,569.67 | 40,216,824.67 | 44,424,394.34 |
4 | 3,750,000.00 | 41,666,666.67 | 45,416,666.67 | 3,805,401.42 | 40,618,992.92 | 44,424,394.34 |
5 | 3,333,333.33 | 41,666,666.67 | 45,000,000.00 | 3,399,211.50 | 41,025,182.84 | 44,424,394.34 |
6 | 2,916,666.67 | 41,666,666.67 | 44,583,333.34 | 2,988,959.67 | 41,435,434.67 | 44,424,394.34 |
7 | 2,500,000.00 | 41,666,666.67 | 41,666,666.67 | 2,574,605.32 | 41,849,789.02 | 44,424,394.34 |
8 | 2,083,333.33 | 41,666,666.67 | 43,750,000.00 | 2,156,107.43 | 42,268,286.91 | 44,424,394.34 |
9 | 1,666,666.67 | 41,666,666.67 | 43,333,333.34 | 1,733,424.56 | 42,690,969.78 | 44,424,394.34 |
10 | 1,250,000.00 | 41,666,666.67 | 42,916,666.67 | 1,306,514.87 | 43,117,879.47 | 44,424,394.34 |
11 | 833,333.33 | 41,666,666.67 | 42,500,000.00 | 875,336.07 | 43,549,058.27 | 44,424,394.34 |
12 | 416,666.67 | 41,666,666.67 | 42,083,333,34 | 439,845.49 | 43,984,548.85 | 44,424,394.34 |
Catatan:
Pinjaman Sindikasi
Dapat dilihat pada Ringkasan Informasi Produk yang terkait dengan jenis pinjaman yang diberikan (Revolving Loan, Term Loan, atau Produk Trade Finance).
Angsuran (Pokok dan Bunga) Tetap
Contoh:
Nilai PenarikanRp 24,000,000
Suku Bunga10% per tahun
Jumlah Angsuran24 kali
Tanggal Cair15-Sep-14
Angsuran ke |
Tanggal |
Angsuran/Bulan |
Porsi Pokok |
Porsi Bunga |
Baki Debet |
---|---|---|---|---|---|
0 |
|
|
|
|
24,000,000 |
1 |
15-Oct-14 |
1,107,478 |
907,478 |
200,000 |
23,092,522 |
2 |
15-Nov-14 |
1,107,478 |
915,040 |
192,438 |
22,177,482 |
3 |
15-Dec-14 |
1,107,478 |
922,666 |
184,812 |
21,254,816 |
4 |
15-Jan-15 |
1,107,478 |
930,355 |
177,123 |
20,324,461 |
5 |
15-Feb-15 |
1,107,478 |
938,107 |
169,371 |
19,386,354 |
6 |
15-Mar-15 |
1,107,478 |
945,925 |
161,553 |
18,440,429 |
7 |
15-Apr-15 |
1,107,478 |
953,808 |
153,670 |
17,486,621 |
8 |
15-May-15 |
1,107,478 |
961,75 |
145,722 |
16,524,865 |
9 |
15-Jun-15 |
1,107,478 |
969,771 |
137,707 |
15,555,094 |
10 |
15-Jul-15 |
1,107,478 |
977,852 |
129,626 |
14,577,242 |
11 |
15-Aug-15 |
1,107,478 |
986,001 |
121,477 |
13,591,241 |
12 |
15-Sep-15 |
1,107,478 |
994,218 |
113,260 |
12,597,023 |
13 |
15-Oct-15 |
1,107,478 |
1,002,503 |
104,975 |
11,594,520 |
14 |
15-Nov-15 |
1,107,478 |
1,010,857 |
96,621 |
10,583,663 |
15 |
15-Dec-15 |
1,107,478 |
1,019,281 |
88,197 |
9,564,382 |
16 |
15-Jan-16 |
1,107,478 |
1,027,775 |
79,703 |
8,536,607 |
17 |
15-Feb-16 |
1,107,478 |
1,036,340 |
71,138 |
7,500,267 |
18 |
15-Mar-16 |
1,107,478 |
1,044,976 |
62,502 |
6,455,291 |
19 |
15-Apr-16 |
1,107,478 |
1,053,684 |
53,794 |
5,401,607 |
20 |
15-May-16 |
1,107,478 |
1,062,465 |
45,013 |
4,339,142 |
21 |
15-Jun-16 |
1,107,478 |
1,071,318 |
36,160 |
3,267,824 |
22 |
15-Jul-16 |
1,107,478 |
1,080,246 |
27,232 |
2,187,578 |
23 |
15-Aug-16 |
1,107,478 |
1,089,248 |
18,230 |
1,098,330 |
24 |
15-Sep-16 |
1,107,478 |
1,098,330 |
9,153 |
- |
Total |
|
26,579,472 |
24,000,000 |
2,579,477 |
26,579,477 |
Keterangan:
Contoh Perhitungan di atas merupakan ilustrasi bukan merupakan jaminan atau perkiraan untuk perhitungan di masa datang.
Simulasi Perhitungan:
Limit Pinjaman | Rp 500,000,000 |
Asumsi Suku Bunga | 10.00% per tahun |
Pencairan 1 | Rp 300,000,000
|
Tenor Pencairan | 30 hari |
Bunga | 300,000,000 x 10% x 30 / 360 = 2,500,000 |
Keterangan:
Contoh Perhitungan di atas merupakan ilustrasi bukan merupakan jaminan atau perkiraan untuk perhitungan di masa datang.
Informasi Penting:
Bank akan melakukan langkah-langkah sebagaimana tercantum dalam Perjanjian.
Simulasi Perhitungan:
Limit Pinjaman | Rp 500,000,000 |
Asumsi Suku Bunga | 10.00% per tahun |
Pencairan 1 | Rp 300,000,000
|
Tenor Pencairan | 30 hari |
Bunga | 300,000,000 x 10% x 30 / 360 = 2,500,000 |
Keterangan:
Contoh Perhitungan di atas merupakan ilustrasi bukan merupakan jaminan atau perkiraan untuk perhitungan di masa datang.
Informasi Penting:
Bank akan melakukan langkah-langkah sebagaimana tercantum dalam Perjanjian.
Nilai Bank Garansi | Rp 100,000,000 |
Biaya Issuance (per annum*) | 2% |
Jangka Waktu | 180 hari |
Biaya issuance Bank Garansi | Rp 1,000,000 |
Amendment (increase) Bank Garansi | Rp 50,000,000 |
Biaya amendment (per annum*) | 2% |
Biaya amendment | Rp 1,000,000 |
Catatan:
Nilai LC | USD 50,000 |
Komisi negosiasi | 0.25% |
Biaya komisi negosiasi | USD 125 |
Catatan:
Nilai Dokumen Ekspor | USD 40,000 |
Komisi Collection | 0.125% |
Biaya, Komisi Export Bills Under Collection | USD 50 |
Catatan:
Nilai Pinjaman | Rp 250,000,000 |
Jangka Waktu | 180 hari |
Bunga (per tahun) | 8% |
Bunga yang harus dibayar | Rp 10,000,000 |
Pokok + Bunga saat jatuh tempo | Rp 110,000,000 |
Handling Fee | Rp 100,000 |
Komisi per Transaksi (0.125% per transaksi) | Rp 125,000 |
Catatan:
Contoh Perhitungan Biaya LC atau SKBDN Issuance dan Amendment:
Nilai LC atau SKBDN yang diterbitkan | Rp 100,000,000 (tolerance 0%) |
Tanggal LC atau SKBDN diterbitkan | 1 March 2015 |
Expiry date LC atau SKBDN | 1 September 2015 |
Biaya Issuance LC atau SKBDN (per 3 bulan) | 0.25% |
Biaya Amendment (per 3 bulan) | 0.25% |
Amendment LC atau SKBDN | increase amount sebesar Rp 50,000,000 |
Tanggal Amendment LC atau SKBDN | 31 May 2015 |
Perhitungan Biaya | |
Biaya Issuance LC atau SKBDN | Rp 500,000 |
Biaya Amendment | Rp 125,000 *) Rp 350,000 |
Contoh 1. Perhitungan Biaya acceptance LC atau SKBDN Issuance:
Nilai LC yang diterbitkan | Rp 100,000,000 (tolerance 0%) |
Tanggal LC atau SKBDN diterbitkan | 1 March 2015 |
Biaya Acceptance (per bulan) | 0.125% |
Tenor Acceptance | 75 hari |
Perhitungan Biaya | |
Biaya Acceptance **) | Rp 375,000 |
Contoh 2. Perhitungan Biaya acceptance LC atau SKBDN Issuance:
Nilai LC yang diterbitkan | Rp 100,000,000 (tolerance 0%) |
Tanggal LC atau SKBDN diterbitkan | 1 March 2015 |
Biaya Acceptance (per bulan) | 0.125% |
Tenor Acceptance | 75 hari |
Perhitungan Biaya | |
Biaya Acceptance **) | Rp 125,000*) > Rp 350,000 |
Contoh Perhitungan Biaya LC atau SKBDN UPAS :
Nilai LC atau SKBDN UPAS yang diterbitkan | Rp 100,000,000 (tolerance 0%) |
Tanggal LC atau SKBDN diterbitkan | 1 March 2015 |
Expiry date LC atau SKBDN | 1 December 2015 |
Tenor LC atau SKBDN UPAS | 275 hari |
Biaya Issuance LC atau SKBDN UPAS (per 3 bulan) | 0.25% |
Biaya Acceptance (per bulan) LC atau SKBDN | 0.125% |
Tenor Acceptance | 3 bulan |
Bunga LC atau SKBDN UPAS (per annum) | 13% |
Perhitungan Biaya | |
Biaya Issuance LC atau SKBDN UPAS | Rp 500,000 |
Biaya Acceptance | Rp 375,000 |
Bunga LC atau SKBDN UPAS *) | Rp 9,930,556 |
Catatan:
Nilai Pinjaman | Rp 100,000,000 | ||
Jangka Waktu | 180 hari | ||
Bunga (per tahun) | 8% | 10% | 12% |
Bunga yang harus dibayarkan | Rp 4,000,000 | Rp 5,000,000 | Rp 6,000,000 |
Pokok + Bunga saat jatuh tempo | Rp 104,000,000 | Rp 105,000,000 |
Rp 106,000,000 |
Catatan:
Contoh 1:
Nilai Pinjaman | Rp 100,000,000 | ||
Jangka Waktu | 180 hari | ||
Bunga (per tahun) | 8% | 10% | 12% |
Bunga yang harus dibayarkan | Rp 4,000,000 | Rp 5,000,000 | Rp 6,000,000 |
Pokok + Bunga saat Jatuh Tempo | Rp 104,000,000 | Rp 105,000,000 | Rp 106,000,000 |
Contoh 2:
Nilai Pinjaman | Rp 100,000,000 |
Tanggal Pencairan | 1 March 2015 |
Jangka Waktu | 6 bulan |
Tanggal Jatuh Tempo | 1 September 2015 |
Jumlah hari (1 Maret - 1 September 2015) | 184 hari |
Bunga (per tahun) | 8% |
Bunga yang harus dibayarkan | Rp 4,088,889 |
Pokok + Bunga saat Jatuh Tempo | Rp 104,088,889 |
Catatan:
Nilai Shipping Guarantee yang diterbitkan | Rp 300,000,000 |
Persentasi Biaya Shipping Guarantee (%) | 0.125% |
Biaya Penerbitan Shipping Gurantee | Rp 375,000 |
Catatan:
Contoh Perhitungan Biaya LC atau SKBDN Issuance & Amendment:
Nilai LC atau SKBDN yang diterbitkan | Rp 100,000,000 (tolerance 0%) |
Nilai LC atau SKBDN yang diterbitkan | Rp 100,000,000 (tolerance 0%) |
Tanggal LC atau SKBDN diterbitkan | 1 March 2015 |
Expiry date LC atau SKBDN | 1 September 2015 |
Biaya Issuance LCatau SKBDN (per 3 bulan) | 0.25% |
Biaya Amendment (per 3 bulan) | 0.25% |
Tanggal Amendment LC atau SKBDN | 31 May 2015 |
Perhitungan Biaya | |
Biaya Issuance LC atau SKBDN | Rp 500,000 |
Biaya Amendment | Rp 125,000 *) Rp 350,000 |
Contoh 1. Perhitungan Biaya acceptance LC atau SKBDN Issuance:
Nilai LC yang diterbitkan | Rp 100,000,000 (tolerance 0%) |
Tanggal LC atau SKBDN diterbitkan | 1 March 2015 |
Biaya Acceptance (per bulan) | 0.125% |
Tenor Acceptance | 75 hari |
Perhitungan Biaya | |
Biaya Acceptance **) | Rp 375,000 |
Contoh 2. Perhitungan Biaya acceptance LC atau SKBDN Issuance:
Nilai LC atau SKBDN yang diterbitkan | Rp 100,000,000 (tolerance 0%) |
Tanggal LC atau SKBDN diterbitkan | 1 March 2015 |
Biaya Acceptance (per bulan) | 0.125% |
Tenor Acceptance | 1 bulan |
Perhitungan Biaya | |
Biaya Acceptance *) | Rp 125,000*) > Rp 350,000 |
Contoh Perhitungan Biaya LC/SKBDN UPAS :
Nilai LC atau SKBDN UPAS yang diterbitkan | Rp 100,000,000 (tolerance 0%) |
Tanggal LC atau SKBDN diterbitkan | 1 March 2015 |
Expiry date LC atau SKBDN | 1 December 2015 |
Tenor LC atau SKBDN UPAS | 275 hari |
Biaya Issuance LC atau SKBDN UPAS (per 3 bulan) | 0.25% |
Biaya Acceptance LC atau SKBDN (per bulan) | 0.125% |
Tenor Acceptance | 3 bulan |
Bunga LC atau SKBDN UPAS (per annum) | 13% |
Perhitungan Biaya | |
Biaya Issuance LC atau SKBDN UPAS | Rp 500,000 |
Biaya Acceptance | Rp 375,000 |
Bunga LC atau SKBDN UPAS *) | Rp 9,930,556 |
Catatan:
Nilai Bank Garansi | Rp 100,000,000 |
Biaya issuance (per tahun) | 2% |
Jangka Waktu | 180 hari |
Biaya issuance Bank Garansi | Rp 1,000,000 |
Amendment (increase) Bank Garansi | Rp 50,000,000 |
Biaya amendment (per tahun*) | 2% |
Biaya amendment | Rp 1,000,000 |
Catatan:
Nilai Dokumen Ekspor |
USD 40,000 |
Biaya Collection |
0.125% |
Biaya Outward Documentary Collection |
USD 50 |
Keterangan :
Documentary Collection Inward
Nilai Dokumen Impor |
USD 30,000 |
Biaya Collection |
0.125% |
Biaya Inward Documentary Collection |
USD 37,5 |
Keterangan :
Contoh Perhitungan Biaya LC atau SKBDN Inssuance
Nilai LC atau SKBDN | Rp 100,000,000 (tolerance 0%) |
Tanggal LC atau SKBDN | 1 Maret 2015 |
Expiry dateLC atau SKBDN | 1 September 2015 |
Biaya Issuance LC atau SKBDN (per 3 bulan) | 0.25% |
Amendment LC atau SKBDN (per 3 bulan) | 0.25% |
Biaya Amendment (per 3 bulan) | increase amount sebesar Rp 50,000,000 |
Tanggal Amendment LC atau SKBDN | 31 Mei 2015 |
Perhitungan Biaya | |
---|---|
Biaya Issuance LC ayau SKBDN | Rp 500,000 |
Biaya Amendment | IDR 125,000 |
Contoh 1: Perhitungan Biaya Acceptance LC atau SKBDN Issuance:
Nilai LC yang diterbitkan | Rp 100,000,000 (tolerance 0%) |
Tanggal LC atau SKBDN | 1 Maret 2015 |
Biaya Acceptance(per bulan) | 0.125% |
Tenor Acceptance | 75 days *) |
Perhitungan Biaya | |
---|---|
Biaya Acceptance | Rp 375,000*) |
Contoh 2 : Perhitungan Biaya Acceptance Biaya LC atau SKBDN Issuance :
Nilai LC yang diterbitkan | Rp 100,000,000 (tolerance 0%) |
Tanggal LC atau SKBDN | 1 Maret 2015 |
Biaya Acceptance(per bulan) | 0.125% |
Tenor Acceptance | 1 Bulan |
Perhitungan Biaya | |
---|---|
Biaya Acceptance | Rp 125,000*) |
COntoh Perhitungan Biaya LC atau SKBDN UPAS:
Nilai LC atau SKBDN UPAS | Rp 100,000,000 (tolerance 0%) |
Tanggal LC atau SKBDN | 1 Maret 2015 |
Expiry date LC atau SKBDN UPAS | 1 Desember 2015 |
Tenor LC atau SKBDN UPAS | 275 hari |
Biaya Issuance LC atau SKBDN (per 3 bulan) | 0.25% |
Biaya Acceptance LC atau SKBDN (per bulan) | 0.125% |
Tenor Acceptance | 3 Bulan |
Bunga LC or SKBDN UPAS (per tahun) | 13% |
Perhitungan Biaya | |
---|---|
Biaya Issuance LC atau SKBDN UPAS | Rp 500,000 |
Biaya Acceptance | Rp 375,000 |
Bunga LC or SKBDN UPAS *) | Rp 9,930,556 |
Catatan:
Contoh Perhitungan Biaya LC atau SKBDN Issuance :
Nilai LC atau SKBDN yang diterbitkan | Rp 100,000,000 (tolerance 0%) |
Tanggal LC atau SKBDN diterbitkan | 1 March 2015 |
Expiry date LC atau SKBDN | 1 September 2015 |
Biaya Issuance LC atau SKBDN (per 3 bulan) | 0.25% |
Biaya Amendment (per 3 bulan) | 0.25% |
Amendment LC atau SKBDN | increase amount sebesar Rp 50,000,000 |
Tanggal Amendment LC atau SKBDN | 31 May 2015 |
Perhitungan Biaya | |
---|---|
Biaya Issuance LC atau SKBDN |
Rp 500,000 |
Biaya Amendment | Rp 125,000 |
Contoh 1. Perhitungan Biaya acceptance LC atau SKBDN Issuance:
Nilai LC yang diterbitkan | Rp 100,000,000 (tolerance 0%) |
Tanggal LC atau SKBDN diterbitkan | 1 March 2015 |
Biaya Acceptance (per bulan) | 0.125% |
Tenor Acceptance | 75 hari *) |
Perhitungan Biaya | |
---|---|
Biaya Acceptance | Rp 375,000*) |
Contoh2. Perhitungan Biaya acceptance LC atau SKBDN Issuance:
Nilai LC atau SKBDN yang diterbitkan | Rp 100,000,000 (tolerance 0%) |
Tanggal LC atau SKBDN diterbitkan | 1 March 2015 |
Biaya Acceptance (per bulan) | 0.125% |
Tenor Acceptance | 1 Bulan |
Perhitungan Biaya | |
---|---|
Biaya Acceptance | Rp 125,000*) |
Contoh Perhitungan Biaya LC atau SKBDN UPAS :
Nilai LC atau SKBDN UPAS yang diterbitkan | Rp 100,000,000 (tolerance 0%) |
Tanggal LC atau SKBDN diterbitkan | 1 March 2015 |
Expiry date LC atau SKBDN UPAS | 1 December 2015 |
Tenor LC atau SKBDN UPAS | 275 hari |
Biaya Issuance LC atau SKBDN UPAS (per 3 bulan) | 0.25% |
Biaya Acceptance (per bulan) LC atau SKBDN | 0.125% |
Tenor Acceptance | 3 bulan |
Bunga LC atau SKBDN UPAS (per tahun) | 13% |
Perhitungan Biaya | |
---|---|
Biaya Issuance LC atau SKBDN UPAS | Rp 500,000 |
Biaya Acceptance | Rp 375,000 |
Bunga LC atau SKBDN UPAS *) | Rp 9,930,556 |
Catatan:
Contoh 1:
Nilai Pinjaman |
Rp 100,000,000 |
Jangka Waktu |
180 Hari |
Bunga (per tahun*)) |
8% |
Bunga yang harus dibayarkan |
Rp 4,000,000 |
Pokok + Bunga saat jatuh tempo |
Rp 104,000,000 |
Contoh 2:
Nilai Pinjaman |
Rp 100,000,000 |
Tanggal Pencairan |
1 Maret 2015 |
Jangka Waktu |
6 bulan |
Tanggal Jatuh Tempo |
1 September 2015 |
Jumlah hari (1 Maret -1 September 2015) |
184 hari |
Bunga (per tahun*)) |
8% |
Bunga yang harus dibayar |
Rp 4,088,889 |
Pokok + Bunga saat jatuh tempo |
Rp 104,088,889 |
Keterangan :
Nilai Pinjaman |
Rp 400,000,000 |
Jangka Waktu |
180 hari |
Bunga Diskonto (per tahun)*)) |
8% |
Nilai Bunga Diskonto |
Rp 16,000,000 |
Komisi per Transaksi (0.25% per transaction) |
Rp 250,000 |
Keterangan :
Kebijakan Privasi
Privasi adalah hal penting bagi para pengunjung website Permata Bank, karena itulah Permata Bank bertekad untuk melindungi privasi para pengunjung website Permata Bank. Anda dapat menelusuri hampir semua website Permata Bank tanpa terlebih dahulu wajib menyampaikan informasi pribadi apapun juga. Namun demikian, ada kalanya Anda diminta untuk memberikan informasi tertentu agar Permata Bank dapat memberikan layanan yang Anda minta. Pernyataan privasi dalam website ini dibuat untuk membantu para pengunjung memahami jenis informasi apa yang dikumpulkan dari website Permata Bank, dan bagaimana Permata Bank menangani informasi yang diperoleh.
Permata Bank adalah pemilik tunggal dari semua informasi yang terkumpul pada website ini. Permata Bank tidak akan menjual, berbagi, atau menyewakan informasi dalam website ini kepada orang/pihak lain dengan cara yang bertentangan dengan apa yang diungkapkan dalam pernyataan ini.
Bila mengakses website Permata Bank, mungkin saja Anda akan mendapatkan informasi dalam bentuk "cookie" pada komputer Anda, sehingga Permata Bank dapat mengenali Anda bila Anda mengunjungi lagi website Permata Bank dikemudian hari. Cookies adalah arsip teks berukuran kecil yang ditransfer oleh website ke situs hard disk pengunjung ketika dia browsing di website. Permata Bank tidak memanfaatkan cookies untuk mengumpulkan informasi pribadi seperti nama atau alamat e-mail seseorang, karenanya setiap informasi yang dikumpulkan dari penggunaan cookies akan disusun berdasarkan himpunan anonim. Permata Bank hanya memanfaatkan cookies untuk mengukur efektifitas kehadiran online Permata Bank, misalnya dengan mengidentifikasi pengulangan pengunjung ke website Permata Bank dan menentukan jalur yang diambil pengunjung pada website Permata Bank, sehingga Permata Bank dapat menyesuaikan website ini untuk memenuhi minat Anda. Jika Anda tidak ingin menerima cookies, atau ingin diberitahu bila cookies tersebut ditempatkan, Anda dapat mengatur browser web Anda untuk melakukannya, jika browserweb itu mendukungnya.
Permata Bank akan senantiasa berupaya untuk menjaga keamanan informasi pribadi Anda dan melindunginya terhadap manipulasi, pemalsuan, akses dan pengungkapan yang tidak bertanggungjawab. Permata Bank juga akan berupaya agar informasi itu tetap akurat.
Website ini dapat memuat links ke situs lainnya. Mohon disadari bahwa Permata Bank tidak bertanggung jawab untuk praktek privasi dari situs lainnya. Permata Bank sangat menganjurkan kepada para pengguna website Permata Bank untuk membaca pernyataan privasi dari setiap situs yang mengumpulkan informasi pribadi. Pernyataan privasi pada website ini hanya berlaku sepenuhnya untuk informasi yang dikumpulkan oleh website ini saja.
Permata Bank berhak untuk sewaktu-waktu mengubah pernyataan pada website ini. Permata Bank menganjurkan kepada para pengunjung website ini untuk sekali-sekali membaca lagi pernyataan privasi dan mempelajari sejumlah praktek privasi yang baru atau perubahan kebijasanaan Permata Bank.
Syarat dan Ketentuan
Penggunaan website ini dan isinya disediakan untuk kenyamanan Anda. Informasi pada website ini disediakan untuk Anda tanpa jaminan jenis apapun, baik tersurat maupun tersirat, termasuk tetapi tidak terbatas pada jaminan atas barang dan/atau produk jasa layak dagang, keselarasan untuk maksud tertentu, promosi atas suatu produk dengan tidak melanggar aturan.
Informasi pada website ini mungkin menyertakan petunjuk teknis yang tidak/kurang akurat serta kekeliruan tipografi. Permata Bank berhak untuk setiap saat melakukan perbaikan dan/atau perubahan pada informasi dalam website ini dengan cara bagaimanapun juga, tanpa pemberitahuan sebelumnya.
Permata Bank tidak bertanggung jawab atas segala bentuk kerugian baik materiil maupun non-materiil, yang mungkin akan diderita oleh siapapun dan pihak manapun juga, sebagai akibat langsung maupun tidak langsung dari penggunaan informasi dalam website ini baik sebagian maupun seluruhnya.
Untuk kenyamanan Anda, Permata Bank dapat menyertakan links ke situs-situs lainnya di internet yang dimiliki dan/atau dioperasikan oleh pihak manapun juga. Harap dicatat bahwa situs yang terkait itu tidak berada di bawah pengendalian Permata Bank, oleh karenanya Permata Bank sama sekali tidak bertanggung jawab terhadap isi dari situs-situs tersebut.
Artikel
SelengkapnyaPromo
SelengkapnyaProduk
SelengkapnyaDokumen
Selengkapnya