Upload
anto-nion
View
219
Download
0
Embed Size (px)
Citation preview
7/26/2019 Simulasi Kredit andre
1/32
SIMULASI KREDIT BANK
FLAT/TETAP
PINJAMAN : 150,000,000.00
LAMA PINJAMAN : 120.00 Bulan
BUNGA : 0.90 Bulan
TOTAL PENGEMBALIAN : 312,000,000.00
N. Bulan P!! Bun"a T#al
1 1 1,250,000.00 1,350,000.00 2,$00,000.00
2 2 1,250,000.00 1,350,000.00 2,$00,000.00
3 3 1,250,000.00 1,350,000.00 2,$00,000.00
% % 1,250,000.00 1,350,000.00 2,$00,000.00
5 5 1,250,000.00 1,350,000.00 2,$00,000.00
$ $ 1,250,000.00 1,350,000.00 2,$00,000.00
& & 1,250,000.00 1,350,000.00 2,$00,000.00' ' 1,250,000.00 1,350,000.00 2,$00,000.00
9 9 1,250,000.00 1,350,000.00 2,$00,000.00
10 10 1,250,000.00 1,350,000.00 2,$00,000.00
11 11 1,250,000.00 1,350,000.00 2,$00,000.00
12 12 1,250,000.00 1,350,000.00 2,$00,000.00
13 13 1,250,000.00 1,350,000.00 2,$00,000.00
1% 1% 1,250,000.00 1,350,000.00 2,$00,000.00
15 15 1,250,000.00 1,350,000.00 2,$00,000.00
1$ 1$ 1,250,000.00 1,350,000.00 2,$00,000.00
1& 1& 1,250,000.00 1,350,000.00 2,$00,000.001' 1' 1,250,000.00 1,350,000.00 2,$00,000.00
19 19 1,250,000.00 1,350,000.00 2,$00,000.00
20 20 1,250,000.00 1,350,000.00 2,$00,000.00
21 21 1,250,000.00 1,350,000.00 2,$00,000.00
22 22 1,250,000.00 1,350,000.00 2,$00,000.00
23 23 1,250,000.00 1,350,000.00 2,$00,000.00
2% 2% 1,250,000.00 1,350,000.00 2,$00,000.00
25 25 1,250,000.00 1,350,000.00 2,$00,000.00
2$ 2$ 1,250,000.00 1,350,000.00 2,$00,000.00
2& 2& 1,250,000.00 1,350,000.00 2,$00,000.00
2' 2' 1,250,000.00 1,350,000.00 2,$00,000.00
29 29 1,250,000.00 1,350,000.00 2,$00,000.00
30 30 1,250,000.00 1,350,000.00 2,$00,000.00
31 31 1,250,000.00 1,350,000.00 2,$00,000.00
32 32 1,250,000.00 1,350,000.00 2,$00,000.00
33 33 1,250,000.00 1,350,000.00 2,$00,000.00
7/26/2019 Simulasi Kredit andre
2/32
3% 3% 1,250,000.00 1,350,000.00 2,$00,000.00
35 35 1,250,000.00 1,350,000.00 2,$00,000.00
3$ 3$ 1,250,000.00 1,350,000.00 2,$00,000.00
3& 3& 1,250,000.00 1,350,000.00 2,$00,000.00
3' 3' 1,250,000.00 1,350,000.00 2,$00,000.00
39 39 1,250,000.00 1,350,000.00 2,$00,000.00
%0 %0 1,250,000.00 1,350,000.00 2,$00,000.00
%1 %1 1,250,000.00 1,350,000.00 2,$00,000.00
%2 %2 1,250,000.00 1,350,000.00 2,$00,000.00
%3 %3 1,250,000.00 1,350,000.00 2,$00,000.00
%% %% 1,250,000.00 1,350,000.00 2,$00,000.00
%5 %5 1,250,000.00 1,350,000.00 2,$00,000.00
%$ %$ 1,250,000.00 1,350,000.00 2,$00,000.00
%& %& 1,250,000.00 1,350,000.00 2,$00,000.00
%' %' 1,250,000.00 1,350,000.00 2,$00,000.00
%9 %9 1,250,000.00 1,350,000.00 2,$00,000.0050 50 1,250,000.00 1,350,000.00 2,$00,000.00
51 51 1,250,000.00 1,350,000.00 2,$00,000.00
52 52 1,250,000.00 1,350,000.00 2,$00,000.00
53 53 1,250,000.00 1,350,000.00 2,$00,000.00
5% 5% 1,250,000.00 1,350,000.00 2,$00,000.00
55 55 1,250,000.00 1,350,000.00 2,$00,000.00
5$ 5$ 1,250,000.00 1,350,000.00 2,$00,000.00
5& 5& 1,250,000.00 1,350,000.00 2,$00,000.00
5' 5' 1,250,000.00 1,350,000.00 2,$00,000.00
59 59 1,250,000.00 1,350,000.00 2,$00,000.00$0 $0 1,250,000.00 1,350,000.00 2,$00,000.00
$1 $1 1,250,000.00 1,350,000.00 2,$00,000.00
$2 $2 1,250,000.00 1,350,000.00 2,$00,000.00
$3 $3 1,250,000.00 1,350,000.00 2,$00,000.00
$% $% 1,250,000.00 1,350,000.00 2,$00,000.00
$5 $5 1,250,000.00 1,350,000.00 2,$00,000.00
$$ $$ 1,250,000.00 1,350,000.00 2,$00,000.00
$& $& 1,250,000.00 1,350,000.00 2,$00,000.00
$' $' 1,250,000.00 1,350,000.00 2,$00,000.00
$9 $9 1,250,000.00 1,350,000.00 2,$00,000.00
&0 &0 1,250,000.00 1,350,000.00 2,$00,000.00
&1 &1 1,250,000.00 1,350,000.00 2,$00,000.00
&2 &2 1,250,000.00 1,350,000.00 2,$00,000.00
&3 &3 1,250,000.00 1,350,000.00 2,$00,000.00
&% &% 1,250,000.00 1,350,000.00 2,$00,000.00
&5 &5 1,250,000.00 1,350,000.00 2,$00,000.00
7/26/2019 Simulasi Kredit andre
3/32
&$ &$ 1,250,000.00 1,350,000.00 2,$00,000.00
&& && 1,250,000.00 1,350,000.00 2,$00,000.00
&' &' 1,250,000.00 1,350,000.00 2,$00,000.00
&9 &9 1,250,000.00 1,350,000.00 2,$00,000.00
'0 '0 1,250,000.00 1,350,000.00 2,$00,000.00
'1 '1 1,250,000.00 1,350,000.00 2,$00,000.00
'2 '2 1,250,000.00 1,350,000.00 2,$00,000.00
'3 '3 1,250,000.00 1,350,000.00 2,$00,000.00
'% '% 1,250,000.00 1,350,000.00 2,$00,000.00
'5 '5 1,250,000.00 1,350,000.00 2,$00,000.00
'$ '$ 1,250,000.00 1,350,000.00 2,$00,000.00
'& '& 1,250,000.00 1,350,000.00 2,$00,000.00
'' '' 1,250,000.00 1,350,000.00 2,$00,000.00
'9 '9 1,250,000.00 1,350,000.00 2,$00,000.00
90 90 1,250,000.00 1,350,000.00 2,$00,000.00
91 91 1,250,000.00 1,350,000.00 2,$00,000.0092 92 1,250,000.00 1,350,000.00 2,$00,000.00
93 93 1,250,000.00 1,350,000.00 2,$00,000.00
9% 9% 1,250,000.00 1,350,000.00 2,$00,000.00
95 95 1,250,000.00 1,350,000.00 2,$00,000.00
9$ 9$ 1,250,000.00 1,350,000.00 2,$00,000.00
9& 9& 1,250,000.00 1,350,000.00 2,$00,000.00
9' 9' 1,250,000.00 1,350,000.00 2,$00,000.00
99 99 1,250,000.00 1,350,000.00 2,$00,000.00
100 100 1,250,000.00 1,350,000.00 2,$00,000.00
101 101 1,250,000.00 1,350,000.00 2,$00,000.00102 102 1,250,000.00 1,350,000.00 2,$00,000.00
103 103 1,250,000.00 1,350,000.00 2,$00,000.00
10% 10% 1,250,000.00 1,350,000.00 2,$00,000.00
105 105 1,250,000.00 1,350,000.00 2,$00,000.00
10$ 10$ 1,250,000.00 1,350,000.00 2,$00,000.00
10& 10& 1,250,000.00 1,350,000.00 2,$00,000.00
10' 10' 1,250,000.00 1,350,000.00 2,$00,000.00
109 109 1,250,000.00 1,350,000.00 2,$00,000.00
110 110 1,250,000.00 1,350,000.00 2,$00,000.00
111 111 1,250,000.00 1,350,000.00 2,$00,000.00
112 112 1,250,000.00 1,350,000.00 2,$00,000.00
113 113 1,250,000.00 1,350,000.00 2,$00,000.00
11% 11% 1,250,000.00 1,350,000.00 2,$00,000.00
115 115 1,250,000.00 1,350,000.00 2,$00,000.00
11$ 11$ 1,250,000.00 1,350,000.00 2,$00,000.00
11& 11& 1,250,000.00 1,350,000.00 2,$00,000.00
7/26/2019 Simulasi Kredit andre
4/32
11' 11' 1,250,000.00 1,350,000.00 2,$00,000.00
119 119 1,250,000.00 1,350,000.00 2,$00,000.00
120 120 1,250,000.00 1,350,000.00 2,$00,000.00
JUMLA( 150,000,000.00 1$2,000,000.00 312,000,000.00
7/26/2019 Simulasi Kredit andre
5/32
10.00 Tahun
10.80 Tahun
7/26/2019 Simulasi Kredit andre
6/32
7/26/2019 Simulasi Kredit andre
7/32
7/26/2019 Simulasi Kredit andre
8/32
7/26/2019 Simulasi Kredit andre
9/32
SIMULASI KREDIT BANK
FLAT/TETAP
PINJAMAN : 150,000,000.00
LAMA PINJAMAN : 120.00 Bulan
BUNGA : 0.'25 Bulan
TOTAL PENGEMBALIAN : 29',500,000.00
N. Bulan P!! Bun"a T#al
1 1 1,250,000.00 1,23&,500.00 2,%'&,500.00
2 2 1,250,000.00 1,23&,500.00 2,%'&,500.00
3 3 1,250,000.00 1,23&,500.00 2,%'&,500.00
% % 1,250,000.00 1,23&,500.00 2,%'&,500.00
5 5 1,250,000.00 1,23&,500.00 2,%'&,500.00
$ $ 1,250,000.00 1,23&,500.00 2,%'&,500.00
& & 1,250,000.00 1,23&,500.00 2,%'&,500.00' ' 1,250,000.00 1,23&,500.00 2,%'&,500.00
9 9 1,250,000.00 1,23&,500.00 2,%'&,500.00
10 10 1,250,000.00 1,23&,500.00 2,%'&,500.00
11 11 1,250,000.00 1,23&,500.00 2,%'&,500.00
12 12 1,250,000.00 1,23&,500.00 2,%'&,500.00
13 13 1,250,000.00 1,23&,500.00 2,%'&,500.00
1% 1% 1,250,000.00 1,23&,500.00 2,%'&,500.00
15 15 1,250,000.00 1,23&,500.00 2,%'&,500.00
1$ 1$ 1,250,000.00 1,23&,500.00 2,%'&,500.00
1& 1& 1,250,000.00 1,23&,500.00 2,%'&,500.001' 1' 1,250,000.00 1,23&,500.00 2,%'&,500.00
19 19 1,250,000.00 1,23&,500.00 2,%'&,500.00
20 20 1,250,000.00 1,23&,500.00 2,%'&,500.00
21 21 1,250,000.00 1,23&,500.00 2,%'&,500.00
22 22 1,250,000.00 1,23&,500.00 2,%'&,500.00
23 23 1,250,000.00 1,23&,500.00 2,%'&,500.00
2% 2% 1,250,000.00 1,23&,500.00 2,%'&,500.00
25 25 1,250,000.00 1,23&,500.00 2,%'&,500.00
2$ 2$ 1,250,000.00 1,23&,500.00 2,%'&,500.00
2& 2& 1,250,000.00 1,23&,500.00 2,%'&,500.00
2' 2' 1,250,000.00 1,23&,500.00 2,%'&,500.00
29 29 1,250,000.00 1,23&,500.00 2,%'&,500.00
30 30 1,250,000.00 1,23&,500.00 2,%'&,500.00
31 31 1,250,000.00 1,23&,500.00 2,%'&,500.00
32 32 1,250,000.00 1,23&,500.00 2,%'&,500.00
33 33 1,250,000.00 1,23&,500.00 2,%'&,500.00
7/26/2019 Simulasi Kredit andre
10/32
3% 3% 1,250,000.00 1,23&,500.00 2,%'&,500.00
35 35 1,250,000.00 1,23&,500.00 2,%'&,500.00
3$ 3$ 1,250,000.00 1,23&,500.00 2,%'&,500.00
3& 3& 1,250,000.00 1,23&,500.00 2,%'&,500.00
3' 3' 1,250,000.00 1,23&,500.00 2,%'&,500.00
39 39 1,250,000.00 1,23&,500.00 2,%'&,500.00
%0 %0 1,250,000.00 1,23&,500.00 2,%'&,500.00
%1 %1 1,250,000.00 1,23&,500.00 2,%'&,500.00
%2 %2 1,250,000.00 1,23&,500.00 2,%'&,500.00
%3 %3 1,250,000.00 1,23&,500.00 2,%'&,500.00
%% %% 1,250,000.00 1,23&,500.00 2,%'&,500.00
%5 %5 1,250,000.00 1,23&,500.00 2,%'&,500.00
%$ %$ 1,250,000.00 1,23&,500.00 2,%'&,500.00
%& %& 1,250,000.00 1,23&,500.00 2,%'&,500.00
%' %' 1,250,000.00 1,23&,500.00 2,%'&,500.00
%9 %9 1,250,000.00 1,23&,500.00 2,%'&,500.0050 50 1,250,000.00 1,23&,500.00 2,%'&,500.00
51 51 1,250,000.00 1,23&,500.00 2,%'&,500.00
52 52 1,250,000.00 1,23&,500.00 2,%'&,500.00
53 53 1,250,000.00 1,23&,500.00 2,%'&,500.00
5% 5% 1,250,000.00 1,23&,500.00 2,%'&,500.00
55 55 1,250,000.00 1,23&,500.00 2,%'&,500.00
5$ 5$ 1,250,000.00 1,23&,500.00 2,%'&,500.00
5& 5& 1,250,000.00 1,23&,500.00 2,%'&,500.00
5' 5' 1,250,000.00 1,23&,500.00 2,%'&,500.00
59 59 1,250,000.00 1,23&,500.00 2,%'&,500.00$0 $0 1,250,000.00 1,23&,500.00 2,%'&,500.00
$1 $1 1,250,000.00 1,23&,500.00 2,%'&,500.00
$2 $2 1,250,000.00 1,23&,500.00 2,%'&,500.00
$3 $3 1,250,000.00 1,23&,500.00 2,%'&,500.00
$% $% 1,250,000.00 1,23&,500.00 2,%'&,500.00
$5 $5 1,250,000.00 1,23&,500.00 2,%'&,500.00
$$ $$ 1,250,000.00 1,23&,500.00 2,%'&,500.00
$& $& 1,250,000.00 1,23&,500.00 2,%'&,500.00
$' $' 1,250,000.00 1,23&,500.00 2,%'&,500.00
$9 $9 1,250,000.00 1,23&,500.00 2,%'&,500.00
&0 &0 1,250,000.00 1,23&,500.00 2,%'&,500.00
&1 &1 1,250,000.00 1,23&,500.00 2,%'&,500.00
&2 &2 1,250,000.00 1,23&,500.00 2,%'&,500.00
&3 &3 1,250,000.00 1,23&,500.00 2,%'&,500.00
&% &% 1,250,000.00 1,23&,500.00 2,%'&,500.00
&5 &5 1,250,000.00 1,23&,500.00 2,%'&,500.00
7/26/2019 Simulasi Kredit andre
11/32
&$ &$ 1,250,000.00 1,23&,500.00 2,%'&,500.00
&& && 1,250,000.00 1,23&,500.00 2,%'&,500.00
&' &' 1,250,000.00 1,23&,500.00 2,%'&,500.00
&9 &9 1,250,000.00 1,23&,500.00 2,%'&,500.00
'0 '0 1,250,000.00 1,23&,500.00 2,%'&,500.00
'1 '1 1,250,000.00 1,23&,500.00 2,%'&,500.00
'2 '2 1,250,000.00 1,23&,500.00 2,%'&,500.00
'3 '3 1,250,000.00 1,23&,500.00 2,%'&,500.00
'% '% 1,250,000.00 1,23&,500.00 2,%'&,500.00
'5 '5 1,250,000.00 1,23&,500.00 2,%'&,500.00
'$ '$ 1,250,000.00 1,23&,500.00 2,%'&,500.00
'& '& 1,250,000.00 1,23&,500.00 2,%'&,500.00
'' '' 1,250,000.00 1,23&,500.00 2,%'&,500.00
'9 '9 1,250,000.00 1,23&,500.00 2,%'&,500.00
90 90 1,250,000.00 1,23&,500.00 2,%'&,500.00
91 91 1,250,000.00 1,23&,500.00 2,%'&,500.0092 92 1,250,000.00 1,23&,500.00 2,%'&,500.00
93 93 1,250,000.00 1,23&,500.00 2,%'&,500.00
9% 9% 1,250,000.00 1,23&,500.00 2,%'&,500.00
95 95 1,250,000.00 1,23&,500.00 2,%'&,500.00
9$ 9$ 1,250,000.00 1,23&,500.00 2,%'&,500.00
9& 9& 1,250,000.00 1,23&,500.00 2,%'&,500.00
9' 9' 1,250,000.00 1,23&,500.00 2,%'&,500.00
99 99 1,250,000.00 1,23&,500.00 2,%'&,500.00
100 100 1,250,000.00 1,23&,500.00 2,%'&,500.00
101 101 1,250,000.00 1,23&,500.00 2,%'&,500.00102 102 1,250,000.00 1,23&,500.00 2,%'&,500.00
103 103 1,250,000.00 1,23&,500.00 2,%'&,500.00
10% 10% 1,250,000.00 1,23&,500.00 2,%'&,500.00
105 105 1,250,000.00 1,23&,500.00 2,%'&,500.00
10$ 10$ 1,250,000.00 1,23&,500.00 2,%'&,500.00
10& 10& 1,250,000.00 1,23&,500.00 2,%'&,500.00
10' 10' 1,250,000.00 1,23&,500.00 2,%'&,500.00
109 109 1,250,000.00 1,23&,500.00 2,%'&,500.00
110 110 1,250,000.00 1,23&,500.00 2,%'&,500.00
111 111 1,250,000.00 1,23&,500.00 2,%'&,500.00
112 112 1,250,000.00 1,23&,500.00 2,%'&,500.00
113 113 1,250,000.00 1,23&,500.00 2,%'&,500.00
11% 11% 1,250,000.00 1,23&,500.00 2,%'&,500.00
115 115 1,250,000.00 1,23&,500.00 2,%'&,500.00
11$ 11$ 1,250,000.00 1,23&,500.00 2,%'&,500.00
11& 11& 1,250,000.00 1,23&,500.00 2,%'&,500.00
7/26/2019 Simulasi Kredit andre
12/32
11' 11' 1,250,000.00 1,23&,500.00 2,%'&,500.00
119 119 1,250,000.00 1,23&,500.00 2,%'&,500.00
120 120 1,250,000.00 1,23&,500.00 2,%'&,500.00
JUMLA( 150,000,000.00 1%',500,000.00 29',500,000.00
7/26/2019 Simulasi Kredit andre
13/32
10.00 Tahun
9.900 Tahun
112,500.00 13,500,000.00
7/26/2019 Simulasi Kredit andre
14/32
7/26/2019 Simulasi Kredit andre
15/32
7/26/2019 Simulasi Kredit andre
16/32
7/26/2019 Simulasi Kredit andre
17/32
SIMULASI KREDIT BANK
FLAT/TETAP
PINJAMAN : 1'0,000,000.00
LAMA PINJAMAN : &2.00 Bulan
BUNGA : 0.900 Bulan
TOTAL PENGEMBALIAN : 29$,$%0,000.00
N. Bulan P!! Bun"a T#al
1 1 2,500,000.00 1,$20,000.00 %,120,000.00
2 2 2,500,000.00 1,$20,000.00 %,120,000.00
3 3 2,500,000.00 1,$20,000.00 %,120,000.00
% % 2,500,000.00 1,$20,000.00 %,120,000.00
5 5 2,500,000.00 1,$20,000.00 %,120,000.00
$ $ 2,500,000.00 1,$20,000.00 %,120,000.00
& & 2,500,000.00 1,$20,000.00 %,120,000.00' ' 2,500,000.00 1,$20,000.00 %,120,000.00
9 9 2,500,000.00 1,$20,000.00 %,120,000.00
10 10 2,500,000.00 1,$20,000.00 %,120,000.00
11 11 2,500,000.00 1,$20,000.00 %,120,000.00
12 12 2,500,000.00 1,$20,000.00 %,120,000.00
13 13 2,500,000.00 1,$20,000.00 %,120,000.00
1% 1% 2,500,000.00 1,$20,000.00 %,120,000.00
15 15 2,500,000.00 1,$20,000.00 %,120,000.00
1$ 1$ 2,500,000.00 1,$20,000.00 %,120,000.00
1& 1& 2,500,000.00 1,$20,000.00 %,120,000.001' 1' 2,500,000.00 1,$20,000.00 %,120,000.00
19 19 2,500,000.00 1,$20,000.00 %,120,000.00
20 20 2,500,000.00 1,$20,000.00 %,120,000.00
21 21 2,500,000.00 1,$20,000.00 %,120,000.00
22 22 2,500,000.00 1,$20,000.00 %,120,000.00
23 23 2,500,000.00 1,$20,000.00 %,120,000.00
2% 2% 2,500,000.00 1,$20,000.00 %,120,000.00
25 25 2,500,000.00 1,$20,000.00 %,120,000.00
2$ 2$ 2,500,000.00 1,$20,000.00 %,120,000.00
2& 2& 2,500,000.00 1,$20,000.00 %,120,000.00
2' 2' 2,500,000.00 1,$20,000.00 %,120,000.00
29 29 2,500,000.00 1,$20,000.00 %,120,000.00
30 30 2,500,000.00 1,$20,000.00 %,120,000.00
31 31 2,500,000.00 1,$20,000.00 %,120,000.00
32 32 2,500,000.00 1,$20,000.00 %,120,000.00
33 33 2,500,000.00 1,$20,000.00 %,120,000.00
7/26/2019 Simulasi Kredit andre
18/32
3% 3% 2,500,000.00 1,$20,000.00 %,120,000.00
35 35 2,500,000.00 1,$20,000.00 %,120,000.00
3$ 3$ 2,500,000.00 1,$20,000.00 %,120,000.00
3& 3& 2,500,000.00 1,$20,000.00 %,120,000.00
3' 3' 2,500,000.00 1,$20,000.00 %,120,000.00
39 39 2,500,000.00 1,$20,000.00 %,120,000.00
%0 %0 2,500,000.00 1,$20,000.00 %,120,000.00
%1 %1 2,500,000.00 1,$20,000.00 %,120,000.00
%2 %2 2,500,000.00 1,$20,000.00 %,120,000.00
%3 %3 2,500,000.00 1,$20,000.00 %,120,000.00
%% %% 2,500,000.00 1,$20,000.00 %,120,000.00
%5 %5 2,500,000.00 1,$20,000.00 %,120,000.00
%$ %$ 2,500,000.00 1,$20,000.00 %,120,000.00
%& %& 2,500,000.00 1,$20,000.00 %,120,000.00
%' %' 2,500,000.00 1,$20,000.00 %,120,000.00
%9 %9 2,500,000.00 1,$20,000.00 %,120,000.0050 50 2,500,000.00 1,$20,000.00 %,120,000.00
51 51 2,500,000.00 1,$20,000.00 %,120,000.00
52 52 2,500,000.00 1,$20,000.00 %,120,000.00
53 53 2,500,000.00 1,$20,000.00 %,120,000.00
5% 5% 2,500,000.00 1,$20,000.00 %,120,000.00
55 55 2,500,000.00 1,$20,000.00 %,120,000.00
5$ 5$ 2,500,000.00 1,$20,000.00 %,120,000.00
5& 5& 2,500,000.00 1,$20,000.00 %,120,000.00
5' 5' 2,500,000.00 1,$20,000.00 %,120,000.00
59 59 2,500,000.00 1,$20,000.00 %,120,000.00$0 $0 2,500,000.00 1,$20,000.00 %,120,000.00
$1 $1 2,500,000.00 1,$20,000.00 %,120,000.00
$2 $2 2,500,000.00 1,$20,000.00 %,120,000.00
$3 $3 2,500,000.00 1,$20,000.00 %,120,000.00
$% $% 2,500,000.00 1,$20,000.00 %,120,000.00
$5 $5 2,500,000.00 1,$20,000.00 %,120,000.00
$$ $$ 2,500,000.00 1,$20,000.00 %,120,000.00
$& $& 2,500,000.00 1,$20,000.00 %,120,000.00
$' $' 2,500,000.00 1,$20,000.00 %,120,000.00
$9 $9 2,500,000.00 1,$20,000.00 %,120,000.00
&0 &0 2,500,000.00 1,$20,000.00 %,120,000.00
&1 &1 2,500,000.00 1,$20,000.00 %,120,000.00
&2 &2 2,500,000.00 1,$20,000.00 %,120,000.00
&3 &3 )
&% &% )
&5 &5 )
7/26/2019 Simulasi Kredit andre
19/32
&$ &$ )
&& && )
&' &' )
&9 &9 )
'0 '0 )
'1 '1 )
'2 '2 )
'3 '3 )
'% '% )
'5 '5 )
'$ '$ )
'& '& )
'' '' )
'9 '9 )
90 90 )
91 91 )92 92 )
93 93 )
9% 9% )
95 95 )
9$ 9$ )
9& 9& )
9' 9' )
99 99 )
100 100 )
101 101 )102 102 )
103 103 )
10% 10% )
105 105 )
10$ 10$ )
10& 10& )
10' 10' )
109 109 )
110 110 )
111 111 )
112 112 )
113 113 )
11% 11% )
115 115 )
11$ 11$ )
11& 11& )
7/26/2019 Simulasi Kredit andre
20/32
11' 11' )
119 119 )
120 120 )
JUMLA( 1'0,000,000.00 11$,$%0,000.00 29$,$%0,000.00
7/26/2019 Simulasi Kredit andre
21/32
6.00 Tahun
10.800 Tahun
7/26/2019 Simulasi Kredit andre
22/32
7/26/2019 Simulasi Kredit andre
23/32
7/26/2019 Simulasi Kredit andre
24/32
7/26/2019 Simulasi Kredit andre
25/32
SIMULASI KREDIT BANK
FLAT/TETAP
PINJAMAN : 150,000,000.00
LAMA PINJAMAN : $0.00 Bulan
BUNGA : 0.'00 Bulan
TOTAL PENGEMBALIAN : 222,000,000.00
N. Bulan P!! Bun"a T#al
1 1 2,500,000.00 1,200,000.00 3,&00,000.00
2 2 2,500,000.00 1,200,000.00 3,&00,000.00
3 3 2,500,000.00 1,200,000.00 3,&00,000.00
% % 2,500,000.00 1,200,000.00 3,&00,000.00
5 5 2,500,000.00 1,200,000.00 3,&00,000.00
$ $ 2,500,000.00 1,200,000.00 3,&00,000.00
& & 2,500,000.00 1,200,000.00 3,&00,000.00' ' 2,500,000.00 1,200,000.00 3,&00,000.00
9 9 2,500,000.00 1,200,000.00 3,&00,000.00
10 10 2,500,000.00 1,200,000.00 3,&00,000.00
11 11 2,500,000.00 1,200,000.00 3,&00,000.00
12 12 2,500,000.00 1,200,000.00 3,&00,000.00
13 13 2,500,000.00 1,200,000.00 3,&00,000.00
1% 1% 2,500,000.00 1,200,000.00 3,&00,000.00
15 15 2,500,000.00 1,200,000.00 3,&00,000.00
1$ 1$ 2,500,000.00 1,200,000.00 3,&00,000.00
1& 1& 2,500,000.00 1,200,000.00 3,&00,000.001' 1' 2,500,000.00 1,200,000.00 3,&00,000.00
19 19 2,500,000.00 1,200,000.00 3,&00,000.00
20 20 2,500,000.00 1,200,000.00 3,&00,000.00
21 21 2,500,000.00 1,200,000.00 3,&00,000.00
22 22 2,500,000.00 1,200,000.00 3,&00,000.00
23 23 2,500,000.00 1,200,000.00 3,&00,000.00
2% 2% 2,500,000.00 1,200,000.00 3,&00,000.00
25 25 2,500,000.00 1,200,000.00 3,&00,000.00
2$ 2$ 2,500,000.00 1,200,000.00 3,&00,000.00
2& 2& 2,500,000.00 1,200,000.00 3,&00,000.00
2' 2' 2,500,000.00 1,200,000.00 3,&00,000.00
29 29 2,500,000.00 1,200,000.00 3,&00,000.00
30 30 2,500,000.00 1,200,000.00 3,&00,000.00
31 31 2,500,000.00 1,200,000.00 3,&00,000.00
32 32 2,500,000.00 1,200,000.00 3,&00,000.00
33 33 2,500,000.00 1,200,000.00 3,&00,000.00
7/26/2019 Simulasi Kredit andre
26/32
3% 3% 2,500,000.00 1,200,000.00 3,&00,000.00
35 35 2,500,000.00 1,200,000.00 3,&00,000.00
3$ 3$ 2,500,000.00 1,200,000.00 3,&00,000.00
3& 3& 2,500,000.00 1,200,000.00 3,&00,000.00
3' 3' 2,500,000.00 1,200,000.00 3,&00,000.00
39 39 2,500,000.00 1,200,000.00 3,&00,000.00
%0 %0 2,500,000.00 1,200,000.00 3,&00,000.00
%1 %1 2,500,000.00 1,200,000.00 3,&00,000.00
%2 %2 2,500,000.00 1,200,000.00 3,&00,000.00
%3 %3 2,500,000.00 1,200,000.00 3,&00,000.00
%% %% 2,500,000.00 1,200,000.00 3,&00,000.00
%5 %5 2,500,000.00 1,200,000.00 3,&00,000.00
%$ %$ 2,500,000.00 1,200,000.00 3,&00,000.00
%& %& 2,500,000.00 1,200,000.00 3,&00,000.00
%' %' 2,500,000.00 1,200,000.00 3,&00,000.00
%9 %9 2,500,000.00 1,200,000.00 3,&00,000.0050 50 2,500,000.00 1,200,000.00 3,&00,000.00
51 51 2,500,000.00 1,200,000.00 3,&00,000.00
52 52 2,500,000.00 1,200,000.00 3,&00,000.00
53 53 2,500,000.00 1,200,000.00 3,&00,000.00
5% 5% 2,500,000.00 1,200,000.00 3,&00,000.00
55 55 2,500,000.00 1,200,000.00 3,&00,000.00
5$ 5$ 2,500,000.00 1,200,000.00 3,&00,000.00
5& 5& 2,500,000.00 1,200,000.00 3,&00,000.00
5' 5' 2,500,000.00 1,200,000.00 3,&00,000.00
59 59 2,500,000.00 1,200,000.00 3,&00,000.00$0 $0 2,500,000.00 1,200,000.00 3,&00,000.00
$1 $1 )
$2 $2 )
$3 $3 )
$% $% )
$5 $5 )
$$ $$ )
$& $& )
$' $' )
$9 $9 )
&0 &0 )
&1 &1 )
&2 &2 )
&3 &3 )
&% &% )
&5 &5 )
7/26/2019 Simulasi Kredit andre
27/32
&$ &$ )
&& && )
&' &' )
&9 &9 )
'0 '0 )
'1 '1 )
'2 '2 )
'3 '3 )
'% '% )
'5 '5 )
'$ '$ )
'& '& )
'' '' )
'9 '9 )
90 90 )
91 91 )92 92 )
93 93 )
9% 9% )
95 95 )
9$ 9$ )
9& 9& )
9' 9' )
99 99 )
100 100 )
101 101 )102 102 )
103 103 )
10% 10% )
105 105 )
10$ 10$ )
10& 10& )
10' 10' )
109 109 )
110 110 )
111 111 )
112 112 )
113 113 )
11% 11% )
115 115 )
11$ 11$ )
11& 11& )
7/26/2019 Simulasi Kredit andre
28/32
11' 11' )
119 119 )
120 120 )
JUMLA( 150,000,000.00 &2,000,000.00 222,000,000.00
7/26/2019 Simulasi Kredit andre
29/32
5.00 Tahun
9.600 Tahun
7/26/2019 Simulasi Kredit andre
30/32
7/26/2019 Simulasi Kredit andre
31/32
7/26/2019 Simulasi Kredit andre
32/32