1. Perhitungan Bunga Kredit (Flat)
Rumus Perhitungan Bunga Kredit (Flat)
1. Nominal Bunga per Bulan = Bunga per Tahun dibagi 12 dikali Plafon
2. Nominal Pokok per Bulan = Plafon dibagi Jumlah Angsuran
3. Total Angsuran = Nominal Bunga per Bulan + Nominal Pokok per Bulan
| Simulasi | |
| Plafon | 200,000,000.00 |
| Bunga per Tahun | 8.50% |
| Jumlah Angsuran | 20 |
Simulasi Jadwal Angsur Bunga Kredit Flat
| Bulan | Total Angsuran | Bunga | Pokok | Sisa Pinjaman |
| 0 | 0 | 0 | 0 | 200,000,000.00 |
| 1 | 11,416,666.67 | 1,416,666.67 | 10,000,000.00 | 190,000,000.00 |
| 2 | 11,416,666.67 | 1,416,666.67 | 10,000,000.00 | 180,000,000.00 |
| 3 | 11,416,666.67 | 1,416,666.67 | 10,000,000.00 | 170,000,000.00 |
| 4 | 11,416,666.67 | 1,416,666.67 | 10,000,000.00 | 160,000,000.00 |
| 5 | 11,416,666.67 | 1,416,666.67 | 10,000,000.00 | 150,000,000.00 |
| 6 | 11,416,666.67 | 1,416,666.67 | 10,000,000.00 | 140,000,000.00 |
| 7 | 11,416,666.67 | 1,416,666.67 | 10,000,000.00 | 130,000,000.00 |
| 8 | 11,416,666.67 | 1,416,666.67 | 10,000,000.00 | 120,000,000.00 |
| 9 | 11,416,666.67 | 1,416,666.67 | 10,000,000.00 | 110,000,000.00 |
| 10 | 11,416,666.67 | 1,416,666.67 | 10,000,000.00 | 100,000,000.00 |
| 11 | 11,416,666.67 | 1,416,666.67 | 10,000,000.00 | 90,000,000.00 |
| 12 | 11,416,666.67 | 1,416,666.67 | 10,000,000.00 | 80,000,000.00 |
| 13 | 11,416,666.67 | 1,416,666.67 | 10,000,000.00 | 70,000,000.00 |
| 14 | 11,416,666.67 | 1,416,666.67 | 10,000,000.00 | 60,000,000.00 |
| 15 | 11,416,666.67 | 1,416,666.67 | 10,000,000.00 | 50,000,000.00 |
| 16 | 11,416,666.67 | 1,416,666.67 | 10,000,000.00 | 40,000,000.00 |
| 17 | 11,416,666.67 | 1,416,666.67 | 10,000,000.00 | 30,000,000.00 |
| 18 | 11,416,666.67 | 1,416,666.67 | 10,000,000.00 | 20,000,000.00 |
| 19 | 11,416,666.67 | 1,416,666.67 | 10,000,000.00 | 10,000,000.00 |
| 20 | 11,416,666.67 | 1,416,666.67 | 10,000,000.00 | 0.00 |
2. Perhitungan Bunga Kredit (Efektif)
Rumus Perhitungan Bunga Kredit (Efektif)
1. Nominal Bunga per Bulan = Bunga per Tahun dibagi 12 dikali Baki Debet
2. Nominal Pokok per Bulan = Plafon dibagi Jumlah Angsuran
3. Total Angsuran = Nominal Bunga per Bulan + Nominal Pokok per Bulan
| Simulasi | |
| Plafon | 200,000,000.00 |
| Bunga per Tahun | 18.00% |
| Jumlah Angsuran | 20 |
| Bunga per Bulan | 1.50% |
Simulasi Jadwal Angsur Bunga Kredit Efektif
| Bulan | Total Angsuran | Bunga | Pokok | Sisa Pinjaman |
| 0 | 0 | 0 | 0 | 200,000,000.00 |
| 1 | 13,000,000.00 | 3,000,000.00 | 10,000,000.00 | 190,000,000.00 |
| 2 | 12,850,000.00 | 2,850,000.00 | 10,000,000.00 | 180,000,000.00 |
| 3 | 12,700,000.00 | 2,700,000.00 | 10,000,000.00 | 170,000,000.00 |
| 4 | 12,550,000.00 | 2,550,000.00 | 10,000,000.00 | 160,000,000.00 |
| 5 | 12,400,000.00 | 2,400,000.00 | 10,000,000.00 | 150,000,000.00 |
| 6 | 12,250,000.00 | 2,250,000.00 | 10,000,000.00 | 140,000,000.00 |
| 7 | 12,100,000.00 | 2,100,000.00 | 10,000,000.00 | 130,000,000.00 |
| 8 | 11,950,000.00 | 1,950,000.00 | 10,000,000.00 | 120,000,000.00 |
| 9 | 11,800,000.00 | 1,800,000.00 | 10,000,000.00 | 110,000,000.00 |
| 10 | 11,650,000.00 | 1,650,000.00 | 10,000,000.00 | 100,000,000.00 |
| 11 | 11,500,000.00 | 1,500,000.00 | 10,000,000.00 | 90,000,000.00 |
| 12 | 11,350,000.00 | 1,350,000.00 | 10,000,000.00 | 80,000,000.00 |
| 13 | 11,200,000.00 | 1,200,000.00 | 10,000,000.00 | 70,000,000.00 |
| 14 | 11,050,000.00 | 1,050,000.00 | 10,000,000.00 | 60,000,000.00 |
| 15 | 10,900,000.00 | 900,000.00 | 10,000,000.00 | 50,000,000.00 |
| 16 | 10,750,000.00 | 750,000.00 | 10,000,000.00 | 40,000,000.00 |
| 17 | 10,600,000.00 | 600,000.00 | 10,000,000.00 | 30,000,000.00 |
| 18 | 10,450,000.00 | 450,000.00 | 10,000,000.00 | 20,000,000.00 |
| 19 | 10,300,000.00 | 300,000.00 | 10,000,000.00 | 10,000,000.00 |
| 20 | 10,150,000.00 | 150,000.00 | 10,000,000.00 | 0.00 |
3. Perhitungan Bunga Kredit (Anuitas)
| Rumus Perhitungan Bunga Kredit (Anuitas) | |
| a*P | |
| 1. Nominal Total Angsuran = | ---------------- |
| 1-(1/((1+a)^n))) |
ket:
a = Bunga per Bulan
P = Plafon
n = Jangka Waktu
2. Nominal Bunga per Bulan = Bunga per Tahun dibagi 12 dikali Baki Debet
3. Nominal Pokok per Bulan = Nominal Total Angsuran - Nominal Bunga per Bulan
| Simulasi | |
| Pinjaman Pokok | 120,000,000 |
| Bunga per Tahun | 18.00% |
| Jumlah Angsuran | 20 |
| Bunga per Bulan | 1.5% |
| Angsuran per bulan | 6,989,488.30 |
Simulasi Jadwal Angsur Bunga Kredit Anuitas
| Bulan | Total Angsuran | Bunga | Pokok | Sisa Pinjaman |
| 0 | 0 | 0 | 0 | 120,000,000.00 |
| 1 | 6,989,488.30 | 1,800,000.00 | 5,189,488.30 | 114,810,511.70 |
| 2 | 6,989,488.30 | 1,722,157.68 | 5,267,330.63 | 109,543,181.07 |
| 3 | 6,989,488.30 | 1,643,147.72 | 5,346,340.59 | 104,196,840.48 |
| 4 | 6,989,488.30 | 1,562,952.61 | 5,426,535.70 | 98,770,304.78 |
| 5 | 6,989,488.30 | 1,481,554.57 | 5,507,933.73 | 93,262,371.05 |
| 6 | 6,989,488.30 | 1,398,935.57 | 5,590,552.74 | 87,671,818.31 |
| 7 | 6,989,488.30 | 1,315,077.27 | 5,674,411.03 | 81,997,407.28 |
| 8 | 6,989,488.30 | 1,229,961.11 | 5,759,527.20 | 76,237,880.08 |
| 9 | 6,989,488.30 | 1,143,568.20 | 5,845,920.10 | 70,391,959.98 |
| 10 | 6,989,488.30 | 1,055,879.40 | 5,933,608.91 | 64,458,351.07 |
| 11 | 6,989,488.30 | 966,875.27 | 6,022,613.04 | 58,435,738.03 |
| 12 | 6,989,488.30 | 876,536.07 | 6,112,952.23 | 52,322,785.80 |
| 13 | 6,989,488.30 | 784,841.79 | 6,204,646.52 | 46,118,139.28 |
| 14 | 6,989,488.30 | 691,772.09 | 6,297,716.22 | 39,820,423.06 |
| 15 | 6,989,488.30 | 597,306.35 | 6,392,181.96 | 33,428,241.11 |
| 16 | 6,989,488.30 | 501,423.62 | 6,488,064.69 | 26,940,176.42 |
| 17 | 6,989,488.30 | 404,102.65 | 6,585,385.66 | 20,354,790.76 |
| 18 | 6,989,488.30 | 305,321.86 | 6,684,166.44 | 13,670,624.31 |
| 19 | 6,989,488.30 | 205,059.36 | 6,784,428.94 | 6,886,195.37 |
| 20 | 6,989,488.30 | 103,292.93 | 6,886,195.37 | 0.00 |
4. Perhitungan Bunga Kredit (Bullet Pokok)
Rumus Perhitungan Bunga Kredit (Bullet Pokok)
1. Nominal Bunga per Bulan = Bunga per Tahun dibagi 12 dikali Plafon
2. Nominal Pokok ditaruh di angsuran paling akhir
| Simulasi | |
| Pinjaman Pokok | 120,000,000 |
| Bunga per Tahun | 18% |
| Jumlah Angsuran | 20 |
| Bunga per Bulan | 1.5% |
Simulasi Jadwal Angsur Bunga Kredit Bullet Pokok
| Bulan | Total Angsuran | Bunga | Pokok | Sisa Pinjaman |
| 0 | 0 | 0 | 0 | 120,000,000.00 |
| 1 | 1,800,000.00 | 1,800,000.00 | 0 | 120,000,000.00 |
| 2 | 1,800,000.00 | 1,800,000.00 | 0 | 120,000,000.00 |
| 3 | 1,800,000.00 | 1,800,000.00 | 0 | 120,000,000.00 |
| 4 | 1,800,000.00 | 1,800,000.00 | 0 | 120,000,000.00 |
| 5 | 1,800,000.00 | 1,800,000.00 | 0 | 120,000,000.00 |
| 6 | 1,800,000.00 | 1,800,000.00 | 0 | 120,000,000.00 |
| 7 | 1,800,000.00 | 1,800,000.00 | 0 | 120,000,000.00 |
| 8 | 1,800,000.00 | 1,800,000.00 | 0 | 120,000,000.00 |
| 9 | 1,800,000.00 | 1,800,000.00 | 0 | 120,000,000.00 |
| 10 | 1,800,000.00 | 1,800,000.00 | 0 | 120,000,000.00 |
| 11 | 1,800,000.00 | 1,800,000.00 | 0 | 120,000,000.00 |
| 12 | 1,800,000.00 | 1,800,000.00 | 0 | 120,000,000.00 |
| 13 | 1,800,000.00 | 1,800,000.00 | 0 | 120,000,000.00 |
| 14 | 1,800,000.00 | 1,800,000.00 | 0 | 120,000,000.00 |
| 15 | 1,800,000.00 | 1,800,000.00 | 0 | 120,000,000.00 |
| 16 | 1,800,000.00 | 1,800,000.00 | 0 | 120,000,000.00 |
| 17 | 1,800,000.00 | 1,800,000.00 | 0 | 120,000,000.00 |
| 18 | 1,800,000.00 | 1,800,000.00 | 0 | 120,000,000.00 |
| 19 | 1,800,000.00 | 1,800,000.00 | 0 | 120,000,000.00 |
| 20 | 121,800,000.00 | 1,800,000.00 | 120,000,000.00 | 0.00 |
5. Perhitungan Bunga Kredit (Bullet Bunga)
Rumus Perhitungan Bunga Kredit (Bullet Bunga)
1. Nominal Pokok per Bulan = Plafon dibagi Jumlah Angsuran
2. Nominal Bunga = Plafon dikali Bunga per Tahun dibagi 12 dikali Jangka Waktu
3. Nominal Bunga ditaruh di angsuran paling akhir
| Simulasi | |
| Pinjaman Pokok | 120,000,000 |
| Bunga per Tahun | 18% |
| Jumlah Angsuran | 20 |
Simulasi Jadwal Angsur Bunga Kredit Bullet Bunga
| Bulan | Total Angsuran | Bunga | Pokok | Sisa Pinjaman |
| 0 | 0 | 0 | 0 | 120,000,000.00 |
| 1 | 6,000,000.00 | 0 | 6,000,000.00 | 114,000,000.00 |
| 2 | 6,000,000.00 | 0 | 6,000,000.00 | 108,000,000.00 |
| 3 | 6,000,000.00 | 0 | 6,000,000.00 | 102,000,000.00 |
| 4 | 6,000,000.00 | 0 | 6,000,000.00 | 96,000,000.00 |
| 5 | 6,000,000.00 | 0 | 6,000,000.00 | 90,000,000.00 |
| 6 | 6,000,000.00 | 0 | 6,000,000.00 | 84,000,000.00 |
| 7 | 6,000,000.00 | 0 | 6,000,000.00 | 78,000,000.00 |
| 8 | 6,000,000.00 | 0 | 6,000,000.00 | 72,000,000.00 |
| 9 | 6,000,000.00 | 0 | 6,000,000.00 | 66,000,000.00 |
| 10 | 6,000,000.00 | 0 | 6,000,000.00 | 60,000,000.00 |
| 11 | 6,000,000.00 | 0 | 6,000,000.00 | 54,000,000.00 |
| 12 | 6,000,000.00 | 0 | 6,000,000.00 | 48,000,000.00 |
| 13 | 6,000,000.00 | 0 | 6,000,000.00 | 42,000,000.00 |
| 14 | 6,000,000.00 | 0 | 6,000,000.00 | 36,000,000.00 |
| 15 | 6,000,000.00 | 0 | 6,000,000.00 | 30,000,000.00 |
| 16 | 6,000,000.00 | 0 | 6,000,000.00 | 24,000,000.00 |
| 17 | 6,000,000.00 | 0 | 6,000,000.00 | 18,000,000.00 |
| 18 | 6,000,000.00 | 0 | 6,000,000.00 | 12,000,000.00 |
| 19 | 6,000,000.00 | 0 | 6,000,000.00 | 6,000,000.00 |
| 20 | 42,000,000.00 | 36,000,000.00 | 6,000,000.00 | 0.00 |
6. Perhitungan Bunga Kredit (Bullet Pokok + Bunga)
Rumus Perhitungan Bunga Kredit (Bullet Pokok + Bunga)
1. Nominal Pokok = Plafon
2. Nominal Bunga = Plafon dikali Bunga per Tahun dibagi 12 dikali Jangka Waktu
3. Nominal Pokok dan Bunga ditaruh di angsuran paling akhir
| Simulasi | |
| Pinjaman Pokok | 120,000,000 |
| Bunga per Tahun | 18% |
| Jumlah Angsuran | 20 |
Simulasi Jadwal Angsur Bunga Kredit Bullet Pokok+Bunga
| Bulan | Total Angsuran | Bunga | Pokok | Sisa Pinjaman |
| 0 | 0 | 0 | 0 | 120,000,000.00 |
| 1 | 0.00 | 0 | 0 | 120,000,000.00 |
| 2 | 0.00 | 0 | 0 | 120,000,000.00 |
| 3 | 0.00 | 0 | 0 | 120,000,000.00 |
| 4 | 0.00 | 0 | 0 | 120,000,000.00 |
| 5 | 0.00 | 0 | 0 | 120,000,000.00 |
| 6 | 0.00 | 0 | 0 | 120,000,000.00 |
| 7 | 0.00 | 0 | 0 | 120,000,000.00 |
| 8 | 0.00 | 0 | 0 | 120,000,000.00 |
| 9 | 0.00 | 0 | 0 | 120,000,000.00 |
| 10 | 0.00 | 0 | 0 | 120,000,000.00 |
| 11 | 0.00 | 0 | 0 | 120,000,000.00 |
| 12 | 0.00 | 0 | 0 | 120,000,000.00 |
| 13 | 0.00 | 0 | 0 | 120,000,000.00 |
| 14 | 0.00 | 0 | 0 | 120,000,000.00 |
| 15 | 0.00 | 0 | 0 | 120,000,000.00 |
| 16 | 0.00 | 0 | 0 | 120,000,000.00 |
| 17 | 0.00 | 0 | 0 | 120,000,000.00 |
| 18 | 0.00 | 0 | 0 | 120,000,000.00 |
| 19 | 0.00 | 0 | 0 | 120,000,000.00 |
| 20 | 156,000,000.00 | 36,000,000.00 | 120,000,000.00 | 0.00 |
Was this article helpful?
That’s Great!
Thank you for your feedback
Sorry! We couldn't be helpful
Thank you for your feedback
Feedback sent
We appreciate your effort and will try to fix the article