1 Pada tanggal 1 Januari 2020, Bank XYZ memberikan kredit kepada debitur ABC dengan data sesuai perjanjian kredit berik
Berdasarkan data diatas, total dana yang dikeluarkan bank sebesar Rp 9,992,000,000
Langkah 1. Estimasi Arus Kas Masa Datang Kredit Investasi- Amortised Cost
No Tahun Estimasi Arus Saldo Awal Arus Suku Bunga Angsuran Pokok
Trans Kas Kas Kredit Efektif (EIR)
A B C D=(In-1) E=(Dn-1)xEIR F
1 1-Jan-20 (9,992,000,000)
2 31-Jan-20 125,000,000 9,992,000,000 125,498,205
3 28-Feb-20 125,000,000 9,992,498,205 125,504,462
4 31-Mar-20 125,000,000 9,993,002,667 125,510,798
5 30-Apr-20 125,000,000 9,993,513,466 125,517,214
6 31-May-20 125,000,000 9,994,030,680 125,523,710
7 30-Jun-20 2,625,000,000 9,994,554,390 125,530,288 (2,500,000,000)
8 31-Jul-20 93,750,000 7,495,084,678 94,137,277
9 31-Aug-20 93,750,000 7,495,471,955 94,142,141
10 30-Sep-20 93,750,000 7,495,864,096 94,147,067
11 31-Oct-20 93,750,000 7,496,261,163 94,152,054
12 30-Nov-20 93,750,000 7,496,663,216 94,157,103
13 31-Dec-20 2,593,750,000 7,497,070,320 94,162,217 (2,500,000,000)
14 31-Jan-21 62,500,000 4,997,482,536 62,767,723
15 28-Feb-21 62,500,000 4,997,750,259 62,771,086
16 31-Mar-21 62,500,000 4,998,021,345 62,774,490
17 30-Apr-21 62,500,000 4,998,295,835 62,777,938
18 31-May-21 62,500,000 4,998,573,773 62,781,429
19 30-Jun-21 2,562,500,000 4,998,855,202 62,784,963 (2,500,000,000)
20 31-Jul-21 31,250,000 2,499,140,165 31,388,872
21 31-Aug-21 31,250,000 2,499,279,037 31,390,616
22 30-Sep-21 31,250,000 2,499,419,652 31,392,382
23 30-Oct-21 31,250,000 2,499,562,034 31,394,170
24 30-Nov-21 31,250,000 2,499,706,205 31,395,981
25 31-Dec-21 2,531,250,000 2,499,852,186 31,397,814 (2,500,000,000)
11,875,000,000 1,883,000,000
Estimasi Arus Kas Masa Datang Kredit Investasi Setelah Terdapat Bukti Obyektif Penurunan Nilai - Amortised Cost
No Tahun Estimasi Arus Kas Nilai Kini Arus Kas Saldo Awal Arus Suku Bunga Efektif
Trans Kas Kredit (EIR)
A B C D=(In-1) E=DxEIR
1 1-Jan-20 - 9,992,000,000
2 31-Jan-20 125,000,000 9,992,000,000 125,498,205
3 28-Feb-20 125,000,000 9,992,498,205 125,504,462
4 31-Mar-20 125,000,000 9,993,002,667 125,510,798
5 30-Apr-20 125,000,000 9,993,513,466 125,517,214
6 31-May-20 125,000,000 9,994,030,680 125,523,710
7 30-Jun-20 2,625,000,000 9,994,554,390 125,530,288
8 31-Jul-20 93,750,000 7,495,084,678 94,137,277
9 31-Aug-20 93,750,000 7,495,471,955 94,142,141
Terdapat Bukti Obyektif Penurunan Nilai
10 30-Sep-20 7,495,864,096 94,147,067
11 31-Oct-20 7,496,261,163 94,152,054
12 30-Nov-20 7,496,663,216 94,157,103
13 31-Dec-20 2,875,000,000 2,769,336,419 7,497,070,320 94,162,217
14 31-Jan-21 4,997,482,536 62,767,723
15 28-Feb-21 4,997,750,259 62,771,086
16 31-Mar-21 50,000,000 46,392,283 4,998,021,345 62,774,490
17 30-Apr-21 - 4,998,295,835 62,777,938
18 31-May-21 - 4,998,573,773 62,781,429
19 30-Jun-21 50,000,000 44,687,248 4,998,855,202 62,784,963
20 31-Jul-21 - 2,499,140,165 31,388,872
21 31-Aug-21 - 2,499,279,037 31,390,616
22 30-Sep-21 50,000,000 43,044,878 2,499,419,652 31,392,382
23 30-Oct-21 - 2,499,562,034 31,394,170
24 30-Nov-21 - 2,499,706,205 31,395,981
25 31-Dec-21 5,250,000,000 4,353,601,196 2,499,852,186 31,397,814
7,257,062,023
* estimasi arus kas posisi 31 Des 2020, 31 maret 2021, 30 Juni 2021, 30 sept 2021 berasal dari profesional judgement BPR
al kredit dengan plafon diatas Rp5 Miliar)
kredit dengan agunan juga membutuhkan data nilai agunan dalam penetapan arus kas, data lain yang dibutuhkan untuk analisis
Angsuran Pokok Tagihan Bunga Amortisasi dengan Saldo Akhir Arus Kas
EIR Kredit
F G=p x i H=E-G I=D+E+F+G
9,992,000,000
(125,000,000) 498,205 9,992,498,205
(125,000,000) 504,462 9,993,002,667
(125,000,000) 510,798 9,993,513,466
(125,000,000) 517,214 9,994,030,680
(125,000,000) 523,710 9,994,554,390
- 2,500,000,000 (125,000,000) 530,288 7,495,084,678
(93,750,000) 387,277 7,495,471,955
(93,750,000) 392,141 7,495,864,096