Simulasi Angsuran Pembiayaan

SIMULASI ANGSURAN PEMBIAYAAN
PENGISIAN DATA
NAMA : SIMULASI
KPR BTN ANNIVERSARY 2022
HARGA JUAL : Rp 250,000,000

KPR HITS MILLENIAL
UANG MUKA : Rp 25,000,000

KPR BTN PROMO FIX INCOME
PLAFON : Rp 225,000,000
KPR BTN PROMO NON FIX INCOME
JANGKA WAKTU (TH) : 15

KPR HITS HARAPAN BTN IB
KPR FLPP BTN IB
KPR TAPERA BTN IB
KPR BP2BT BTN IB
MULTIMANFAAT / MULTIJASA BTN SOLUSI
PEMB. KENDARAAN BERMOTOR (MOBIL)
PROMO PAMERAN IPEX 2022 (SUBSIDI MARGIN PENGEMBANG 1,5%)
KPR PATRIOT BTN IB
HUBUNGI :
SHARIA BUSINESS DIVISION
MENARA BTN LANTAI 11 JL. GAJAHMADA NO 1 JAKARTA PUSAT
TELP : 1500286
SYUKRI HIDAYAT : 0812-6602-8997
SIMULASI ANGSURAN PEMBIAYAAN KPR BTN ANNIVERSARY 2022
PENGISIAN DATA
NAMA : SIMULASI

KPR HITS MILLENIAL

PLAFON : Rp 225,000,000
JANGKA WAKTU KPR : 15

ANGSURAN TAHUN 1 : Rp 1,660,917

KPR FLPP BTN IB 3.97%

KPR TAPERA BTN IB 5.47%

KPR BP2BT BTN IB 6.97%

MULTIMANFAAT / MULTIJASA 8.47%
PEMB. KENDARAAN BERMOTOR (MOBIL) ANGSURAN TAHUN 5

: Rp 2,539,369
SD LUNAS 12,25%
HUBUNGI :
TELP : 1500286
ISI KOLOM WARNA KUNING
NAMA NASABAH SAJA!!!
HARGA JUAL
UANG MUKA
SUBSIDI BANTUAN UANG MUKA
POKOK (PLAFOND) 185,000,000
TENOR (TAHUN) 15 180 bulan
UJROH 10 TAHUN PERTAMA 5% anuitas 10.0000% efektif
UJROH TAHUN KE-11 S/D LUNAS 0.00% anuitas 12.4600% efektif
BULAN KE- ANGSURAN POKOK MARGIN OUTSTANDING % MARGIN
1 1,988,019 446,353 1,541,667 184,553,647.20 10.0000%
2 1,988,019 450,072 1,537,947 184,103,574.80 10.0000%
3 1,988,019 453,823 1,534,196 183,649,751.79 10.0000%
117 1,988,019 1,168,844 819,175 97,132,170.96 10.0000%
118 1,988,019 1,178,585 809,435 95,953,586.25 10.0000%
119 1,988,019 1,188,406 799,613 94,765,180.00 10.0000%
120 1,988,019 1,198,310 789,710 93,566,870.37 10.0000%
121 2,103,159 1,131,623 971,536 92,435,247.85 12.4600%
SIMULASI ANGSURAN PEMBIAYAAN KPR BTN ANNIVERSARY 2022
PROMO SUBSIDI MARGIN PENGEMBANG 1,5% (1 TH PERTAMA)
PENGISIAN DATA
NAMA : SIMULASI

KPR HITS MILLENIAL

PLAFON : Rp 225,000,000

A ANGSURAN TAHUN 1 : Rp 1,660,917 3.97%

KPR FLPP BTN IB



ANGSURAN TAHUN 5
PROMO PAMERAN IPEX 2022 (SUBSIDI : Rp 2,539,369
SD LUNAS 12,25%
MARGIN PENGMBNG 1,5%)
HUBUNGI :
TELP : 1500286
SIMULASI ANGSURAN
PEMBIAYAAN TAPERA SYARIAH BTN IB
NAMA NASABAH
HARGA JUAL
UANG MUKA (MINIMAL 0%) -
TENOR (TAHUN) 15
ANGSURAN / BULAN FIX SD LUNAS 1,779,286
TOTAL HARGA JUAL BANK (POKOK+MARGIN) 320,271,418
SIMULASI ANGSURAN PEMBIAYAAN KPR HITS MILLENIAL
PENGISIAN DATA
NAMA : SIMULASI

KPR HITS MILLENIAL

PLAFON : Rp 225,000,000





ANGSURAN TAHUN 5 :
Rp 2,211,520
PEMB. KENDARAAN BERMOTOR (MOBIL) 9.25%
ANGSURAN TAHUN 6-
: Rp 2,503,213
LUNAS 12,25%
HUBUNGI :
TELP : 1500286
NAMA NASABAH ISI KOLOM WARNA KUNING
HARGA JUAL SAJA!!!
UANG MUKA (MINIMAL 5%) UANG MUKA SESUAI MINIMAL UM -
TENOR (TAHUN) 15 180 BULAN JANGKA WAKTU SESUAI SISA JANGKA WAK
ANGSURAN TAHUN 1-2 1,934,110 6.290% efektif MARGIN
ANSGURAN TAHUN 3- LUNAS 2,642,202 12,25% efektif
458,602,214
BULAN KE- ANGSURAN POKOK MARGIN OUTSTANDING % MARGIN BULAN
###
1 1,934,110 754,735 1,179,375 224,245,265.00 6.2900% ###
2 1,934,110 758,691 1,175,419 223,486,573.92 6.2900% ###
3 1,934,110 762,668 1,171,442 222,723,906.04 6.2900% ###
4 1,934,110 766,666 1,167,444 221,957,240.51 6.2900% ###
5 1,934,110 770,684 1,163,426 221,186,556.38 6.2900% ###
6 1,934,110 774,724 1,159,386 220,411,832.57 6.2900% ###
7 1,934,110 778,785 1,155,325 219,633,047.92 6.2900% ###
8 1,934,110 782,867 1,151,243 218,850,181.15 6.2900% ###
9 1,934,110 786,970 1,147,140 218,063,210.84 6.2900% ###
10 1,934,110 791,095 1,143,015 217,272,115.50 6.2900% ###
11 1,934,110 795,242 1,138,868 216,476,873.50 6.2900% ###
12 1,934,110 799,410 1,134,700 215,677,463.11 6.2900% ###
13 1,934,110 803,601 1,130,509 214,873,862.47 6.2900% ###
14 1,934,110 807,813 1,126,297 214,066,049.63 6.2900% ###
15 1,934,110 812,047 1,122,063 213,254,002.50 6.2900% ###
16 1,934,110 816,304 1,117,806 212,437,698.90 6.2900% ###
17 1,934,110 820,582 1,113,528 211,617,116.50 6.2900% ###
18 1,934,110 824,884 1,109,226 210,792,232.88 6.2900% ###
19 1,934,110 829,207 1,104,903 209,963,025.49 6.2900% ###
20 1,934,110 833,554 1,100,556 209,129,471.68 6.2900% ###
21 1,934,110 837,923 1,096,187 208,291,548.66 6.2900% ###
22 1,934,110 842,315 1,091,795 207,449,233.52 6.2900% ###
23 1,934,110 846,730 1,087,380 206,602,503.25 6.2900% ###
24 1,934,110 851,169 1,082,941 205,751,334.70 6.2900% ###
25 2,642,202 541,824 2,100,378 205,209,510.51 12,25% ###
26 #VALUE! #VALUE! #VALUE! #VALUE! 12,25% ###
HARGA JUAL SAJA!!!
TENOR (TAHUN) 15 180 BULAN JANGKA WAKTU SESUAI
ANGSURAN TAHUN 1-5 2,022,364 7.000% efektif
ANSGURAN TAHUN 6- LUNAS 2,524,197 12,25% efektif
442,311,445
BULAN KE- ANGSURAN POKOK MARGIN OUTSTANDING % MARGIN
1 2,022,364 709,864 1,312,500 224,290,136.39 7.0000% 61
2 2,022,364 714,004 1,308,359 223,576,131.92 7.0000% 62
3 2,022,364 718,170 1,304,194 222,857,962.41 7.0000% 63
4 2,022,364 722,359 1,300,005 222,135,603.59 7.0000% 64
5 2,022,364 726,573 1,295,791 221,409,031.00 7.0000% 65
6 2,022,364 730,811 1,291,553 220,678,220.08 7.0000% 66
7 2,022,364 735,074 1,287,290 219,943,146.09 7.0000% 67
8 2,022,364 739,362 1,283,002 219,203,784.17 7.0000% 68
9 2,022,364 743,675 1,278,689 218,460,109.30 7.0000% 69
10 2,022,364 748,013 1,274,351 217,712,096.33 7.0000% 70
11 2,022,364 752,376 1,269,987 216,959,719.96 7.0000% 71
12 2,022,364 756,765 1,265,598 216,202,954.72 7.0000% 72
13 2,022,364 761,180 1,261,184 215,441,775.01 7.0000% 73
14 2,022,364 765,620 1,256,744 214,676,155.09 7.0000% 74
15 2,022,364 770,086 1,252,278 213,906,069.06 7.0000% 75
16 2,022,364 774,578 1,247,785 213,131,490.85 7.0000% 76
17 2,022,364 779,097 1,243,267 212,352,394.28 7.0000% 77
18 2,022,364 783,641 1,238,722 211,568,752.97 7.0000% 78
19 2,022,364 788,213 1,234,151 210,780,540.42 7.0000% 79
20 2,022,364 792,810 1,229,553 209,987,729.97 7.0000% 80
21 2,022,364 797,435 1,224,928 209,190,294.79 7.0000% 81
22 2,022,364 802,087 1,220,277 208,388,207.90 7.0000% 82
23 2,022,364 806,766 1,215,598 207,581,442.18 7.0000% 83
24 2,022,364 811,472 1,210,892 206,769,970.32 7.0000% 84
25 2,022,364 816,205 1,206,158 205,953,764.87 7.0000% 85
26 2,022,364 820,967 1,201,397 205,132,798.23 7.0000% 86
27 2,022,364 825,756 1,196,608 204,307,042.61 7.0000% 87
28 2,022,364 830,573 1,191,791 203,476,470.08 7.0000% 88
29 2,022,364 835,418 1,186,946 202,641,052.55 7.0000% 89
30 2,022,364 840,291 1,182,073 201,800,761.75 7.0000% 90
31 2,022,364 845,192 1,177,171 200,955,569.26 7.0000% 91
32 2,022,364 850,123 1,172,241 200,105,446.47 7.0000% 92
33 2,022,364 855,082 1,167,282 199,250,364.64 7.0000% 93
34 2,022,364 860,070 1,162,294 198,390,294.82 7.0000% 94
35 2,022,364 865,087 1,157,277 197,525,207.94 7.0000% 95
36 2,022,364 870,133 1,152,230 196,655,074.71 7.0000% 96
37 2,022,364 875,209 1,147,155 195,779,865.71 7.0000% 97
38 2,022,364 880,314 1,142,049 194,899,551.32 7.0000% 98
39 2,022,364 885,450 1,136,914 194,014,101.76 7.0000% 99
40 2,022,364 890,615 1,131,749 193,123,487.08 7.0000% 100
41 2,022,364 895,810 1,126,554 192,227,677.15 7.0000% 101
42 2,022,364 901,035 1,121,328 191,326,641.66 7.0000% 102
43 2,022,364 906,292 1,116,072 190,420,350.13 7.0000% 103
44 2,022,364 911,578 1,110,785 189,508,771.90 7.0000% 104
45 2,022,364 916,896 1,105,468 188,591,876.13 7.0000% 105
46 2,022,364 922,244 1,100,119 187,669,631.80 7.0000% 106
47 2,022,364 927,624 1,094,740 186,742,007.71 7.0000% 107
48 2,022,364 933,035 1,089,328 185,808,972.49 7.0000% 108
49 2,022,364 938,478 1,083,886 184,870,494.55 7.0000% 109
50 2,022,364 943,952 1,078,411 183,926,542.16 7.0000% 110
51 2,022,364 949,459 1,072,905 182,977,083.39 7.0000% 111
52 2,022,364 954,997 1,067,366 182,022,086.10 7.0000% 112
53 2,022,364 960,568 1,061,796 181,061,518.00 7.0000% 113
54 2,022,364 966,171 1,056,192 180,095,346.58 7.0000% 114
55 2,022,364 971,807 1,050,556 179,123,539.16 7.0000% 115
56 2,022,364 977,476 1,044,887 178,146,062.87 7.0000% 116
57 2,022,364 983,178 1,039,185 177,162,884.63 7.0000% 117
58 2,022,364 988,913 1,033,450 176,173,971.18 7.0000% 118
59 2,022,364 994,682 1,027,681 175,179,289.07 7.0000% 119
60 2,022,364 1,000,484 1,021,879 174,178,804.65 7.0000% 120
61 2,524,197 746,122 1,778,075 173,432,683.04 12,25% 121
62 #VALUE! #VALUE! #VALUE! #VALUE! 12,25% 122
SIMULASI ANGSURAN PEMBIAYAAN KPR BTN PLATINUM IB PROMO
2 TH (FIX INCOME)
PENGISIAN DATA
NAMA : SIMULASI

KPR HITS MILLENIAL

PLAFON : Rp 225,000,000

ANGSURAN TAHUN 1-2 : Rp 1,934,110

ANGSURAN TAHUN 3 -
: Rp 2,642,202
KPR TAPERA BTN IB LUNAS 12,25%
KPR BP2BT BTN IB
MULTIMANFAAT / MULTIJASA
KPR BTN PROMO 15 TH KPR

(FIX
BTNINCOME)
PROMO 10 TH (FIX INCOME)
KPR BTN PROMO 2 TH (FIX KPR

INCOME)
BTN PROMO 3 TH (FIX
KPR
INCOME)
BTN PROMO 5 TH (FIX INCOME)
HUBUNGI :
TELP : 1500286
SIMULASI ANGSURAN PEMBIAYAAN KPR BTN PLATINUM IB PROMO
3 TH (FIX INCOME)
PENGISIAN DATA
NAMA : SIMULASI

KPR HITS MILLENIAL

PLAFON : Rp 225,000,000


ANGSURAN TAHUN 3 -
: Rp 2,627,554
KPR BP2BT BTN IB

(FIX
BTNINCOME)
KPR BTN PROMO 3 TH

KPR BTN PROMO 2 TH (FIX INCOME) KPR BTN PROMO 5 TH (FIX INCOME)
(FIX INCOME)
HUBUNGI :
TELP : 1500286
HARGA JUAL SAJA!!!
UANG MUKA (MINIMAL 5%) - UANG MUKA SESUAI MINIMAL UM -
TENOR (TAHUN) 15 180 BULAN JANGKA WAKTU SESUAI SISA JANGKA WAK
ANSGURAN TAHUN 4 SD LUNAS 2,627,554 12,25% efektif
TOTAL ANGSURAN 453,749,793
###
1 2,110,145 668,270 1,441,875 224,331,730.05 7.6900% ###
2 2,110,145 672,552 1,437,593 223,659,177.60 7.6900% ###
3 2,110,145 676,862 1,433,283 222,982,315.21 7.6900% ###
4 2,110,145 681,200 1,428,945 222,301,115.27 7.6900% ###
5 2,110,145 685,565 1,424,580 221,615,549.96 7.6900% ###
6 2,110,145 689,959 1,420,186 220,925,591.33 7.6900% ###
7 2,110,145 694,380 1,415,765 220,231,211.21 7.6900% ###
8 2,110,145 698,830 1,411,315 219,532,381.27 7.6900% ###
9 2,110,145 703,308 1,406,837 218,829,073.00 7.6900% ###
10 2,110,145 707,815 1,402,330 218,121,257.69 7.6900% ###
11 2,110,145 712,351 1,397,794 217,408,906.46 7.6900% ###
12 2,110,145 716,916 1,393,229 216,691,990.26 7.6900% ###
13 2,085,843 733,324 1,352,519 215,958,666.51 7.6900% ###
14 2,085,843 737,901 1,347,942 215,220,765.60 7.6900% ###
15 2,085,843 742,507 1,343,336 214,478,258.95 7.6900% ###
16 2,085,843 747,141 1,338,702 213,731,117.83 7.6900% ###
17 2,085,843 751,805 1,334,038 212,979,313.31 7.6900% ###
18 2,085,843 756,497 1,329,346 212,222,816.27 7.6900% ###
19 2,085,843 761,219 1,324,624 211,461,597.42 7.6900% ###
20 2,085,843 765,970 1,319,873 210,695,627.31 7.6900% ###
21 2,085,843 770,751 1,315,092 209,924,876.26 7.6900% ###
22 2,085,843 775,562 1,310,281 209,149,314.44 7.6900% ###
23 2,085,843 780,403 1,305,440 208,368,911.82 7.6900% ###
24 2,085,843 785,274 1,300,569 207,583,638.20 7.6900% ###
25 2,085,843 790,175 1,295,668 206,793,463.15 7.6900% ###
26 2,085,843 795,107 1,290,736 205,998,356.09 7.6900% ###
27 2,085,843 800,070 1,285,773 205,198,286.25 7.6900% ###
28 2,085,843 805,064 1,280,779 204,393,222.63 7.6900% ###
29 2,085,843 810,089 1,275,754 203,583,134.07 7.6900% ###
30 2,085,843 815,145 1,270,698 202,767,989.21 7.6900% ###
31 2,085,843 820,233 1,265,610 201,947,756.49 7.6900% ###
32 2,085,843 825,352 1,260,491 201,122,404.15 7.6900% ###
33 2,085,843 830,504 1,255,339 200,291,900.24 7.6900% ###
34 2,085,843 835,688 1,250,155 199,456,212.59 7.6900% ###
35 2,085,843 840,904 1,244,939 198,615,308.87 7.6900% ###
36 2,085,843 846,152 1,239,691 197,769,156.50 7.6900% ###
SIMULASI ANGSURAN
KPR SUBSIDI FLPP
NAMA NASABAH
HARGA JUAL SILA
ISI
UANG MUKA (MINIMAL 1%)
SUBSIDI BANTUAN UANG MUKA
TENOR (TAHUN) 15
ANGSURAN / BULAN FIX SD LUNAS 1,774,305
TOTAL HARGA JUAL BANK (POKOK+MARGIN) 319,374,832
SIMULASI ANGSURAN PEMBIAYAAN KPR BTN PLATINUM IB
PENGISIAN DATA
NAMA : SIMULASI

KPR HITS MILLENIAL

PLAFON : Rp 225,000,000


ANGSURAN TAHUN 6-
: Rp 2,590,122
KPR BP2BT BTN IB

(FIX
BTNINCOME)
KPR BTN PROMO 3 TH

(FIX INCOME)
HUBUNGI :
TELP : 1500286
PENGISIAN DATA
NAMA : SIMULASI

KPR HITS MILLENIAL

PLAFON : Rp 225,000,000


KPR FLPP BTN IB 9,59%
ANGSURAN TAHUN 6-
: Rp 2,378,399
KPR BP2BT BTN IB

(FIX
BTNINCOME)
KPR BTN PROMO 3 TH

(FIX INCOME)
HUBUNGI :
TELP : 1500286
PENGISIAN DATA
NAMA : SIMULASI

KPR HITS MILLENIAL

PLAFON : Rp 225,000,000


KPR FLPP BTN IB 9,99%
ANGSURAN TAHUN 6-
: Rp 2,298,085
KPR BP2BT BTN IB

(FIX
BTNINCOME)
KPR BTN PROMO 3 TH

(FIX INCOME)
HUBUNGI :
TELP : 1500286
SIMULASI ANGSURAN PEMBIAYAAN KPR BTN IB PROMO 1 TH (NON
FIX INCOME)
PENGISIAN DATA
NAMA : SIMULASI

KPR HITS MILLENIAL

PLAFON : Rp 225,000,000

ANGSURAN TAHUN 1-3 : 1,934,110 6.29%

KPR FLPP BTN IB
ANGSURAN TAHUN 4 -
: 2,690,045 12,25%
KPR TAPERA BTN IB LUNAS
KPR BP2BT BTN IB
KPR BTN IB PROMO 15 TH (NON

KPR
FIXBTN
INCOME)
IB PROMO 5 TH (NONKPR
FIX BTN
INCOME)
IB PROMO 10 TH (NON FIX INCOME)
KPR BTN IB PROMO 1 TH

(NON FIX INCOME) KPR BTN IB PROMO 2 TH (NONKPR
FIX BTN
INCOME)
HUBUNGI :
TELP : 1500286
FIX INCOME)
PENGISIAN DATA
NAMA : SIMULASI

KPR HITS MILLENIAL

PLAFON : Rp 225,000,000

ANGSURAN TAHUN 1-2 : 2,110,145 7.69%

KPR FLPP BTN IB
ANGSURAN TAHUN 3-
: 2,667,510 12,25%
KPR BP2BT BTN IB

KPR
FIXBTN
INCOME)
FIX BTN
INCOME)

KPR BTN IB PROMO 1 TH (NON FIX INCOME)
(NON FIX INCOME) KPR BTN IB PROMO 3 TH (NON FIX INCOME)
HUBUNGI :
TELP : 1500286
HARGA JUAL SAJA!!!
TENOR (TAHUN) 15 180 BULAN SISA JANGKA WAKTU
ANGSURAN TAHUN 1 1,934,110 6.290% efektif MARGIN
###
1 1,934,110 754,735 1,179,375 224,245,265.00 6.2900% ###
2 1,934,110 758,691 1,175,419 223,486,573.92 6.2900% ###
3 1,934,110 762,668 1,171,442 222,723,906.04 6.2900% ###
4 1,934,110 766,666 1,167,444 221,957,240.51 6.2900% ###
5 1,934,110 770,684 1,163,426 221,186,556.38 6.2900% ###
6 1,934,110 774,724 1,159,386 220,411,832.57 6.2900% ###
7 1,934,110 778,785 1,155,325 219,633,047.92 6.2900% ###
8 1,934,110 782,867 1,151,243 218,850,181.15 6.2900% ###
9 1,934,110 786,970 1,147,140 218,063,210.84 6.2900% ###
10 1,934,110 791,095 1,143,015 217,272,115.50 6.2900% ###
11 1,934,110 795,242 1,138,868 216,476,873.50 6.2900% ###
12 1,934,110 799,410 1,134,700 215,677,463.11 6.2900% ###
13 2,690,045 488,338 2,201,707 215,189,125.05 12,25% ###
25 2,690,045 551,635 2,138,410 #VALUE! 12,25% ###
37 2,690,045 623,137 2,066,909 #VALUE! 12,25% ###
48 #VALUE! 696,793 #VALUE! #VALUE! 12,25% ###
49 2,690,045 703,906 1,986,140 #VALUE! 12,25% ###
HARGA JUAL SAJA!!!
UANG MUKA (MINIMAL 5%) - UANG MUKA SESUAI MINIMAL UM -
###
1 2,110,145 668,270 1,441,875 224,331,730.05 7.6900% ###
2 2,110,145 672,552 1,437,593 223,659,177.60 7.6900% ###
3 2,110,145 676,862 1,433,283 222,982,315.21 7.6900% ###
4 2,110,145 681,200 1,428,945 222,301,115.27 7.6900% ###
5 2,110,145 685,565 1,424,580 221,615,549.96 7.6900% ###
6 2,110,145 689,959 1,420,186 220,925,591.33 7.6900% ###
7 2,110,145 694,380 1,415,765 220,231,211.21 7.6900% ###
8 2,110,145 698,830 1,411,315 219,532,381.27 7.6900% ###
9 2,110,145 703,308 1,406,837 218,829,073.00 7.6900% ###
10 2,110,145 707,815 1,402,330 218,121,257.69 7.6900% ###
11 2,110,145 712,351 1,397,794 217,408,906.46 7.6900% ###
12 2,110,145 716,916 1,393,229 216,691,990.26 7.6900% ###
13 2,110,145 721,510 1,388,635 215,970,479.81 7.6900% ###
14 2,110,145 726,134 1,384,011 215,244,345.68 7.6900% ###
15 2,110,145 730,787 1,379,358 214,513,558.25 7.6900% ###
16 2,110,145 735,471 1,374,674 213,778,087.68 7.6900% ###
17 2,110,145 740,184 1,369,961 213,037,903.98 7.6900% ###
18 2,110,145 744,927 1,365,218 212,292,976.93 7.6900% ###
19 2,110,145 749,701 1,360,444 211,543,276.14 7.6900% ###
20 2,110,145 754,505 1,355,640 210,788,771.02 7.6900% ###
21 2,110,145 759,340 1,350,805 210,029,430.77 7.6900% ###
22 2,110,145 764,206 1,345,939 209,265,224.42 7.6900% ###
23 2,110,145 769,104 1,341,041 208,496,120.79 7.6900% ###
24 2,110,145 774,032 1,336,113 207,722,088.48 7.6900% ###
25 2,667,510 547,014 2,120,496 207,175,074.52 12,25% ###
37 2,667,510 617,916 2,049,594 #VALUE! 12,25% ###
48 #VALUE! 690,956 #VALUE! #VALUE! 12,25% ###
49 2,667,510 698,009 1,969,501 #VALUE! 12,25% ###
FIX INCOME)
PENGISIAN DATA
NAMA : SIMULASI

KPR HITS MILLENIAL

PLAFON : Rp 225,000,000

ANGSURAN TAHUN 1-3 : 4,010,113 8,59%

KPR FLPP BTN IB
ANGSURAN TAHUN 4-
: 4,165,428 11,20%
KPR BP2BT BTN IB

KPR
FIXBTN
INCOME)
FIX BTN
INCOME)
KPR BTN IB PROMO 1 TH KPR BTN IB PROMO 3 TH

(NON FIX INCOME)
HUBUNGI :
TELP : 1500286
FIX INCOME)
PENGISIAN DATA
NAMA : SIMULASI

KPR HITS MILLENIAL

PLAFON : Rp 225,000,000

ANGSURAN TAHUN 1-5 : 2,348,148 9,49%

KPR FLPP BTN IB
ANGSURAN TAHUN 6-
: 2,630,941 12,25%
KPR BP2BT BTN IB

KPR BTN IB PROMO 15 TH (NON FIX INCOME)

FIX BTN
INCOME)
HUBUNGI :
TELP : 1500286
FIX INCOME)
PENGISIAN DATA
NAMA : SIMULASI

KPR HITS MILLENIAL

PLAFON : Rp 225,000,000

ANGSURAN TAHUN 1-5 : 2,485,753 10,49%

KPR FLPP BTN IB
ANGSURAN TAHUN 6-
: 2,587,784 12,25%
KPR BP2BT BTN IB

KPR
FIXBTN
INCOME)
FIX BTN
INCOME)

FIX BTN
INCOME)
HUBUNGI :
TELP : 1500286
HARGA JUAL SAJA!!!
ANGSURAN TAHUN 1-3 4,010,113 8,59% efektif MARGIN
###
1 4,010,113 #VALUE! #VALUE! 222,600,512.10 8,59% ###
13 4,010,113 2,613,916 1,396,197 #VALUE! 8,59% ###
25 4,010,113 2,847,506 1,162,607 #VALUE! 8,59% ###
37 4,165,428 2,981,353 1,184,075 #VALUE! 11,20% ###
48 #VALUE! 3,302,131 #VALUE! #VALUE! 11,20% ###
49 4,165,428 3,332,950 832,478 #VALUE! 11,20% ###
FIX INCOME)
PENGISIAN DATA
NAMA : SIMULASI

KPR HITS MILLENIAL

PLAFON : Rp 225,000,000

ANGSURAN TAHUN 1-5 : 2,320,893 10,99%

KPR FLPP BTN IB
ANGSURAN TAHUN 6-
: 2,402,091 12,50%
KPR BP2BT BTN IB

KPR
FIXBTN
INCOME)
FIX BTN
INCOME)

FIX BTN
INCOME)
HUBUNGI :
TELP : 1500286
SIMULASI KPR MARGIN PROMO 15 TH
(Nasabah : Non Fix Income, Ready Stock /Indent , Berlaku 1 September 2022, Saldo mengendap 2 x
angsuran)
NAMA NASABAH
HARGA JUAL
POKOK (PLAFOND) 225,000,000 SISA POKOK THN-11
TENOR (TAHUN) 20 240 BULAN SISA JANGKA WAKTU KPR 5 60 bulan SISA JANGKA WAKTU KPR SSM 4 48 bulan SISA JANGKA WAKTU KPR SSM 3 36 bulan SISA JW KPR 1 12 bulan
ANGSURAN TAHUN 1-15 2,320,893 10,99% efektif MARGIN 12,50% efektif MARGIN 10,99% efektif MARGIN 10,99% efektif MARGIN 12,50% efektif
ANGSURAN POKOK MARGIN OUTSTANDING %MARGIN ANGSURAN POKOK MARGIN OUTSTANDING %MARGIN ANGSURAN POKOK MARGIN OUTSTANDING %MARGIN ANGSURAN POKOK MARGIN OUTSTANDING %MARGIN
BULAN KE- ANGSURAN POKOK MARGIN OUTSTANDING % MARGIN BULAN BULAN BULAN BULAN
106,769,391 90,372,132 71,341,035 204,309,508
1 #VALUE! #VALUE! #VALUE! 224,739,732.17 10,99% 13 1 #VALUE! #VALUE! #VALUE! #VALUE! 12,50% 25 1 #VALUE! #VALUE! #VALUE! #VALUE! 10,99% 37 1 #VALUE! #VALUE! #VALUE! #VALUE! 10,99% 61 1 #VALUE! #VALUE! #VALUE! #VALUE! 12,50%
2 #VALUE! #VALUE! #VALUE! #VALUE! 10,99% 14 2 #VALUE! #VALUE! #VALUE! #VALUE! 12,50% 26 2 #VALUE! #VALUE! #VALUE! #VALUE! 10,99% 38 2 #VALUE! #VALUE! #VALUE! #VALUE! 10,99% 62 2 #VALUE! #VALUE! #VALUE! #VALUE! 12,50%
13 #VALUE! #VALUE! #VALUE! #VALUE! 10,99% 13 #VALUE! #VALUE! #VALUE! #VALUE! 12,50% 13 #VALUE! #VALUE! #VALUE! #VALUE! 10,99% 49 13 #VALUE! #VALUE! #VALUE! #VALUE! 10,99% 73 13 #VALUE! #VALUE! #VALUE! #VALUE! 12,50%
25 #VALUE! #VALUE! #VALUE! #VALUE! 10,99% 25 #VALUE! #VALUE! #VALUE! #VALUE! 12,50% 25 #VALUE! #VALUE! #VALUE! #VALUE! 10,99% 25 #VALUE! #VALUE! #VALUE! #VALUE! 10,99% 85 25 #VALUE! #VALUE! #VALUE! #VALUE! 12,50%
121 #VALUE! #VALUE! #VALUE! #VALUE! 10,99% 181 121 #VALUE! #VALUE! #VALUE! #VALUE! 12,50%
181 2,402,091 1,289,910 1,112,181 #VALUE! 12,50% 241 181 #VALUE! #VALUE! #VALUE! #VALUE! 12,50%
SIMULASI KPR PATRIOT BTN IB
PENGISIAN DATA
NAMA : SIMULASI

KPR HITS MILLENIAL

PLAFON : Rp 225,000,000


ANGSURAN TAHUN 6 -
: Rp 2,524,197
KPR BP2BT BTN IB
KPR PATRIOT BTN IB
HUBUNGI :
TELP : 1500286
SIMULASI ANGSURAN PEMBIAYAAN KPR HITS HARAPAN
PENGISIAN DATA
NAMA : SIMULASI

KPR HITS MILLENIAL

PLAFON : Rp 225,000,000

ANGSURAN TAHUN 1 : Rp 1,897,462 5.99%

KPR FLPP BTN IB

KPR TAPERA BTN IB

KPR BP2BT BTN IB

ANGSURAN TAHUN 5 :
Rp 2,213,456 8.99%
ANGSURAN TAHUN 6-
: Rp 2,533,324 12,25%
LUNAS
HUBUNGI :
TELP : 1500286
SIMULASI ANGSURAN PEMBIAYAAN KPR BTN FLPP IB
PENGISIAN DATA
NAMA : SIMULASI

KPR HITS MILLENIAL

SUBSIDI BANTUAN
: Rp 4,000,000
KPR BTN PROMO NON FIX INCOME UANG MUKA
PLAFON KPR : Rp 221,000,000

JANGKA WAKTU : 15
KPR BTN FLPP IB
ANGSURAN TETAP SD
: Rp 1,774,305 5.2305%
KPR BP2BT BTN IB
HUBUNGI :
TELP : 1500286
SIMULASI ANGSURAN PEMBIAYAAN KPR BERSUBSIDI IB BP2BT
PENGISIAN DATA
NAMA : SIMULASI

KPR HITS MILLENIAL

SUBSIDI BANTUAN
: Rp 40,000,000
KPR BTN PROMO NON FIX INCOME UANG MUKA
PLAFON : Rp 185,000,000
JANGKA WAKTU : 15
KPR FLPP BTN IB
ANGSURAN TAHUN 1-
: Rp 1,988,019
KPR TAPERA BTN IB 10 TH 10.00%
ANGSURAN TAHUN 11-

: Rp 2,103,159
KPR BP2BT BTN IB LUNAS 12.46%
HUBUNGI :
TELP : 1500286
SIMULASI ANGSURAN PEMBIAYAAN KPR TAPERA BTN IB
PENGISIAN DATA
NAMA : SIMULASI

KPR HITS MILLENIAL

PLAFON : Rp 225,000,000

ANGSURAN TETAP SD
: 1,779,286
KPR FLPP BTN IB LUNAS 5.00%
KPR TAPERA BTN IB
KPR BP2BT BTN IB
HUBUNGI :
TELP : 1500286
SIMULASI ANGSURAN PEMBIAYAAN PEMBIAYAAN MULTIMANFAAT /
MULTIJASA BTN IB
PENGISIAN DATA
NAMA : SIMULASI
PLAFON : Rp 225,000,000
KPR HITS MILLENIAL
JANGKA WAKTU : 15
ANGSURAN TETAP SD
: Rp 2,773,175 12.50%
KPR BTN PROMO NON FIX INCOME LUNAS
KPR FLPP BTN IB
KPR TAPERA BTN IB
KPR BP2BT BTN IB
MULTIMANFAAT / MULTIJASA BTN

SOLUSI
HUBUNGI :
TELP : 1500286
SIMULASI ANGSURAN PEMBIAYAAN PEMBIAYAAN KENDARAAN
BERMOTOR
PENGISIAN DATA
NAMA : SIMULASI
PLAFON : Rp 225,000,000
KPR HITS MILLENIAL
JANGKA WAKTU : 15
ANGSURAN TETAP SD
: Rp 3,091,544 14.625%
KPR BTN PROMO NON FIX INCOME LUNAS
KPR FLPP BTN IB
KPR TAPERA BTN IB
KPR BP2BT BTN IB
PEMB. KENDARAAN BERMOTOR

(MOBIL)
MULTIMANFAAT / MULTIJASA BTN SOLUSI
HUBUNGI :
TELP : 1500286
NAMA NASABAH
HARGA JUAL 1 12.4670%
UANG MUKA (MINIMAL 5%) - 2 13.8776%
- 3 13.7604%
POKOK (PLAFOND) 225,000,000 4 14.3486%
TENOR (TAHUN) 15 180 5 14.6254% SISA JANGKA WAKTU K
ANGSURAN TAHUN 1-15 3,091,544 14.625% MARGIN
###
1 3,091,544 349,281 2,742,263 224,650,718.90 14.6254% ###
2 3,091,544 353,538 2,738,006 224,297,180.82 14.6254% ###
3 3,091,544 357,847 2,733,697 223,939,333.88 14.6254% ###
4 3,091,544 362,208 2,729,335 223,577,125.56 14.6254% ###
5 3,091,544 366,623 2,724,921 223,210,502.70 14.6254% ###
6 3,091,544 371,091 2,720,452 222,839,411.51 14.6254% ###
7 3,091,544 375,614 2,715,930 222,463,797.51 14.6254% ###
8 3,091,544 380,192 2,711,352 222,083,605.60 14.6254% ###
9 3,091,544 384,826 2,706,718 221,698,779.97 14.6254% ###
10 3,091,544 389,516 2,702,028 221,309,264.15 14.6254% ###
11 3,091,544 394,263 2,697,280 220,915,000.98 14.6254% ###
12 3,091,544 399,068 2,692,475 220,515,932.59 14.6254% ###
13 3,091,544 403,932 2,687,611 220,112,000.43 14.6254% ###
14 3,091,544 408,855 2,682,688 219,703,145.20 14.6254% ###
15 3,091,544 413,838 2,677,705 219,289,306.92 14.6254% ###
16 3,091,544 418,882 2,672,662 218,870,424.84 14.6254% ###
17 3,091,544 423,987 2,667,556 218,446,437.50 14.6254% ###
18 3,091,544 429,155 2,662,389 218,017,282.68 14.6254% ###
19 3,091,544 434,385 2,657,158 217,582,897.38 14.6254% ###
20 3,091,544 439,680 2,651,864 217,143,217.87 14.6254% ###
21 3,091,544 445,038 2,646,505 216,698,179.62 14.6254% ###
22 3,091,544 450,462 2,641,081 216,247,717.32 14.6254% ###
23 3,091,544 455,952 2,635,591 215,791,764.85 14.6254% ###
24 3,091,544 461,510 2,630,034 215,330,255.32 14.6254% ###
25 3,091,544 467,134 2,624,409 214,863,120.98 14.6254% ###
26 3,091,544 472,828 2,618,716 214,390,293.29 14.6254% ###
27 3,091,544 478,590 2,612,953 213,911,702.85 14.6254% ###
28 3,091,544 484,423 2,607,120 213,427,279.44 14.6254% ###
29 3,091,544 490,327 2,601,216 212,936,951.95 14.6254% ###
30 3,091,544 496,304 2,595,240 212,440,648.43 14.6254% ###
31 3,091,544 502,352 2,589,191 211,938,296.05 14.6254% ###
32 3,091,544 508,475 2,583,069 211,429,821.08 14.6254% ###
33 3,091,544 514,672 2,576,871 210,915,148.90 14.6254% ###
34 3,091,544 520,945 2,570,599 210,394,203.98 14.6254% ###
35 3,091,544 527,294 2,564,249 209,866,909.87 14.6254% ###
36 3,091,544 533,721 2,557,823 209,333,189.19 14.6254% ###
37 3,091,544 540,226 2,551,318 208,792,963.61 14.6254% ###
38 3,091,544 546,810 2,544,734 208,246,153.85 14.6254% ###
39 3,091,544 553,474 2,538,069 207,692,679.67 14.6254% ###
40 3,091,544 560,220 2,531,324 207,132,459.83 14.6254% ###
41 3,091,544 567,048 2,524,496 206,565,412.13 14.6254% ###
42 3,091,544 573,959 2,517,585 205,991,453.35 14.6254% ###
43 3,091,544 580,954 2,510,590 205,410,499.25 14.6254% ###
44 3,091,544 588,035 2,503,509 204,822,464.58 14.6254% ###
45 3,091,544 595,202 2,496,342 204,227,263.04 14.6254% ###
46 3,091,544 602,456 2,489,088 203,624,807.29 14.6254% ###
47 3,091,544 609,798 2,481,745 203,015,008.90 14.6254% ###
48 3,091,544 617,231 2,474,313 202,397,778.39 14.6254% ###
49 3,091,544 624,753 2,466,790 201,773,025.18 14.6254% ###
50 3,091,544 632,368 2,459,176 201,140,657.59 14.6254% ###
51 3,091,544 640,075 2,451,469 200,500,582.80 14.6254% ###
52 3,091,544 647,876 2,443,668 199,852,706.88 14.6254% ###
53 3,091,544 655,772 2,435,771 199,196,934.77 14.6254% ###
54 3,091,544 663,765 2,427,779 198,533,170.21 14.6254% ###
55 3,091,544 671,854 2,419,689 197,861,315.80 14.6254% ###
56 3,091,544 680,043 2,411,501 197,181,272.94 14.6254% ###
57 3,091,544 688,331 2,403,212 196,492,941.83 14.6254% ###
58 3,091,544 696,720 2,394,823 195,796,221.46 14.6254% ###
59 3,091,544 705,212 2,386,332 195,091,009.57 14.6254% ###
60 3,091,544 713,807 2,377,737 194,377,202.68 14.6254% ###
61 3,091,544 722,507 2,369,037 193,654,696.03 14.6254% ###
62 3,091,544 731,312 2,360,231 192,923,383.59 14.6254% ###
63 3,091,544 740,226 2,351,318 192,183,158.04 14.6254% ###
64 3,091,544 749,247 2,342,296 191,433,910.74 14.6254% ###
65 3,091,544 758,379 2,333,165 190,675,531.73 14.6254% ###
66 3,091,544 767,622 2,323,922 189,907,909.74 14.6254% ###
67 3,091,544 776,978 2,314,566 189,130,932.09 14.6254% ###
68 3,091,544 786,447 2,305,096 188,344,484.77 14.6254% ###
69 3,091,544 796,032 2,295,511 187,548,452.36 14.6254% ###
70 3,091,544 805,734 2,285,809 186,742,718.04 14.6254% ###
71 3,091,544 815,554 2,275,989 185,927,163.56 14.6254% ###
72 3,091,544 825,494 2,266,049 185,101,669.24 14.6254% ###
73 3,091,544 835,555 2,255,988 184,266,113.94 14.6254% ###
74 3,091,544 845,739 2,245,805 183,420,375.02 14.6254% ###
75 3,091,544 856,047 2,235,497 182,564,328.38 14.6254% ###
76 3,091,544 866,480 2,225,064 181,697,848.39 14.6254% ###
77 3,091,544 877,041 2,214,503 180,820,807.89 14.6254% ###
78 3,091,544 887,730 2,203,814 179,933,078.16 14.6254% ###
79 3,091,544 898,549 2,192,994 179,034,528.92 14.6254% ###
80 3,091,544 909,501 2,182,043 178,125,028.32 14.6254% ###
81 3,091,544 920,585 2,170,958 177,204,442.88 14.6254% ###
82 3,091,544 931,805 2,159,738 176,272,637.50 14.6254% ###
83 3,091,544 943,162 2,148,382 175,329,475.42 14.6254% ###
84 3,091,544 954,657 2,136,886 174,374,818.25 14.6254% ###
85 3,091,544 966,292 2,125,251 173,408,525.87 14.6254% ###
86 3,091,544 978,069 2,113,474 172,430,456.48 14.6254% ###
87 3,091,544 989,990 2,101,554 171,440,466.55 14.6254% ###
88 3,091,544 1,002,056 2,089,488 170,438,410.78 14.6254% ###
89 3,091,544 1,014,269 2,077,275 169,424,142.13 14.6254% ###
90 3,091,544 1,026,630 2,064,913 168,397,511.73 14.6254% ###
91 3,091,544 1,039,143 2,052,401 167,358,368.94 14.6254% ###
92 3,091,544 1,051,808 2,039,736 166,306,561.25 14.6254% ###
93 3,091,544 1,064,627 2,026,917 165,241,934.30 14.6254% ###
94 3,091,544 1,077,602 2,013,941 164,164,331.85 14.6254% ###
95 3,091,544 1,090,736 2,000,808 163,073,595.77 14.6254% ###
96 3,091,544 1,104,030 1,987,514 161,969,565.98 14.6254% ###
97 3,091,544 1,117,486 1,974,058 160,852,080.45 14.6254% ###
98 3,091,544 1,131,105 1,960,438 159,720,975.20 14.6254% ###
99 3,091,544 1,144,891 1,946,653 158,576,084.23 14.6254% ###
100 3,091,544 1,158,845 1,932,699 157,417,239.51 14.6254% ###
101 3,091,544 1,172,969 1,918,575 156,244,270.99 14.6254% ###
102 3,091,544 1,187,264 1,904,279 155,057,006.53 14.6254% ###
103 3,091,544 1,201,735 1,889,809 153,855,271.88 14.6254% ###
104 3,091,544 1,216,381 1,875,162 152,638,890.69 14.6254% ###
105 3,091,544 1,231,206 1,860,337 151,407,684.45 14.6254% ###
106 3,091,544 1,246,212 1,845,332 150,161,472.47 14.6254% ###
107 3,091,544 1,261,401 1,830,143 148,900,071.87 14.6254% ###
108 3,091,544 1,276,774 1,814,769 147,623,297.53 14.6254% ###
109 3,091,544 1,292,335 1,799,208 146,330,962.08 14.6254% ###
110 3,091,544 1,308,086 1,783,457 145,022,875.86 14.6254% ###
111 3,091,544 1,324,029 1,767,515 143,698,846.90 14.6254% ###
112 3,091,544 1,340,166 1,751,378 142,358,680.89 14.6254% ###
113 3,091,544 1,356,500 1,735,044 141,002,181.17 14.6254% ###
114 3,091,544 1,373,033 1,718,511 139,629,148.65 14.6254% ###
115 3,091,544 1,389,767 1,701,777 138,239,381.85 14.6254% ###
116 3,091,544 1,406,705 1,684,839 136,832,676.79 14.6254% ###
117 3,091,544 1,423,850 1,667,694 135,408,827.05 14.6254% ###
118 3,091,544 1,441,203 1,650,340 133,967,623.67 14.6254% ###
119 3,091,544 1,458,769 1,632,775 132,508,855.14 14.6254% ###
120 3,091,544 1,476,548 1,614,996 131,032,307.38 14.6254% ###
NAMA NASABAH
HARGA JUAL 500,000,000 1 8.5000%
UANG MUKA (MINIMAL 5%) - 2 8.5000%
- 3 8.5000%
POKOK (PLAFOND) 225,000,000 4 11.0000%
TENOR (TAHUN) 15 180 5 11.0000% SISA JANGKA WAKTU
ANGSURAN TAHUN 1-15 2,773,175 12.500% 6 11.5000% MARGIN
TOTAL ANGSURAN 499,171,443 7 11.5000%
8 11.5000%
9 12.0000%
###
1 2,773,175 429,425 2,343,750 224,570,575.32 12.5000% 10 ###
12.0000%
2 2,773,175 433,898 2,339,277 224,136,677.46 12.5000% 11 12.0000%
###
3 2,773,175 438,418 2,334,757 223,698,259.83 12.5000% 12 ###
12.0000%
4 2,773,175 442,984 2,330,190 223,255,275.35 12.5000% 13 12.5000%
###
5 2,773,175 447,599 2,325,576 222,807,676.46 12.5000% 14 12.5000%
###
6 2,773,175 452,261 2,320,913 222,355,415.07 12.5000% 15 12.5000%
###
7 2,773,175 456,972 2,316,202 221,898,442.63 12.5000% ###
8 2,773,175 461,733 2,311,442 221,436,710.05 12.5000% ###
9 2,773,175 466,542 2,306,632 220,970,167.77 12.5000% ###
10 2,773,175 471,402 2,301,773 220,498,765.66 12.5000% ###
11 2,773,175 476,313 2,296,862 220,022,453.12 12.5000% ###
12 2,773,175 481,274 2,291,901 219,541,178.99 12.5000% ###
13 2,773,175 486,287 2,286,887 219,054,891.59 12.5000% ###
14 2,773,175 491,353 2,281,822 218,563,538.69 12.5000% ###
15 2,773,175 496,471 2,276,704 218,067,067.54 12.5000% ###
16 2,773,175 501,643 2,271,532 217,565,424.81 12.5000% ###
17 2,773,175 506,868 2,266,307 217,058,556.63 12.5000% ###
18 2,773,175 512,148 2,261,027 216,546,408.58 12.5000% ###
19 2,773,175 517,483 2,255,692 216,028,925.65 12.5000% ###
20 2,773,175 522,873 2,250,301 215,506,052.28 12.5000% ###
21 2,773,175 528,320 2,244,855 214,977,732.30 12.5000% ###
22 2,773,175 533,823 2,239,351 214,443,909.00 12.5000% ###
23 2,773,175 539,384 2,233,791 213,904,525.03 12.5000% ###
24 2,773,175 545,003 2,228,172 213,359,522.48 12.5000% ###
25 2,773,175 550,680 2,222,495 212,808,842.83 12.5000% ###
26 2,773,175 556,416 2,216,759 212,252,426.92 12.5000% ###
27 2,773,175 562,212 2,210,963 211,690,215.02 12.5000% ###
28 2,773,175 568,068 2,205,106 211,122,146.74 12.5000% ###
29 2,773,175 573,986 2,199,189 210,548,161.09 12.5000% ###
30 2,773,175 579,965 2,193,210 209,968,196.41 12.5000% ###
31 2,773,175 586,006 2,187,169 209,382,190.44 12.5000% ###
32 2,773,175 592,110 2,181,064 208,790,080.24 12.5000% ###
33 2,773,175 598,278 2,174,897 208,191,802.23 12.5000% ###
34 2,773,175 604,510 2,168,665 207,587,292.15 12.5000% ###
35 2,773,175 610,807 2,162,368 206,976,485.10 12.5000% ###
36 2,773,175 617,170 2,156,005 206,359,315.46 12.5000% ###
37 2,773,175 623,598 2,149,576 205,735,716.98 12.5000% ###
38 2,773,175 630,094 2,143,080 205,105,622.69 12.5000% ###
39 2,773,175 636,658 2,136,517 204,468,964.90 12.5000% ###
40 2,773,175 643,290 2,129,885 203,825,675.27 12.5000% ###
41 2,773,175 649,991 2,123,184 203,175,684.71 12.5000% ###
42 2,773,175 656,761 2,116,413 202,518,923.40 12.5000% ###
43 2,773,175 663,603 2,109,572 201,855,320.84 12.5000% ###
44 2,773,175 670,515 2,102,660 201,184,805.75 12.5000% ###
45 2,773,175 677,500 2,095,675 200,507,306.12 12.5000% ###
46 2,773,175 684,557 2,088,618 199,822,749.21 12.5000% ###
47 2,773,175 691,688 2,081,487 199,131,061.50 12.5000% ###
48 2,773,175 698,893 2,074,282 198,432,168.71 12.5000% ###
49 2,773,175 706,173 2,067,002 197,725,995.78 12.5000% ###
50 2,773,175 713,529 2,059,646 197,012,466.89 12.5000% ###
51 2,773,175 720,961 2,052,213 196,291,505.40 12.5000% ###
52 2,773,175 728,472 2,044,703 195,563,033.90 12.5000% ###
53 2,773,175 736,060 2,037,115 194,826,974.15 12.5000% ###
54 2,773,175 743,727 2,029,448 194,083,247.11 12.5000% ###
55 2,773,175 751,474 2,021,700 193,331,772.92 12.5000% ###
56 2,773,175 759,302 2,013,873 192,572,470.87 12.5000% ###
57 2,773,175 767,211 2,005,963 191,805,259.42 12.5000% ###
58 2,773,175 775,203 1,997,971 191,030,056.19 12.5000% ###
59 2,773,175 783,278 1,989,896 190,246,777.93 12.5000% ###
60 2,773,175 791,437 1,981,737 189,455,340.51 12.5000% ###
61 2,773,175 799,682 1,973,493 188,655,658.96 12.5000% ###
62 2,773,175 808,012 1,965,163 187,847,647.39 12.5000% ###
63 2,773,175 816,428 1,956,746 187,031,219.04 12.5000% ###
64 2,773,175 824,933 1,948,242 186,206,286.22 12.5000% ###
65 2,773,175 833,526 1,939,649 185,372,760.35 12.5000% ###
66 2,773,175 842,208 1,930,966 184,530,551.92 12.5000% ###
67 2,773,175 850,981 1,922,193 183,679,570.48 12.5000% ###
68 2,773,175 859,846 1,913,329 182,819,724.66 12.5000% ###
69 2,773,175 868,803 1,904,372 181,950,922.11 12.5000% ###
70 2,773,175 877,853 1,895,322 181,073,069.53 12.5000% ###
71 2,773,175 886,997 1,886,178 180,186,072.65 12.5000% ###
72 2,773,175 896,236 1,876,938 179,289,836.23 12.5000% ###
73 2,773,175 905,572 1,867,602 178,384,264.00 12.5000% ###
74 2,773,175 915,005 1,858,169 177,469,258.74 12.5000% ###
75 2,773,175 924,537 1,848,638 176,544,722.16 12.5000% ###
76 2,773,175 934,167 1,839,008 175,610,555.00 12.5000% ###
77 2,773,175 943,898 1,829,277 174,666,656.93 12.5000% ###
78 2,773,175 953,730 1,819,444 173,712,926.59 12.5000% ###
79 2,773,175 963,665 1,809,510 172,749,261.56 12.5000% ###
80 2,773,175 973,703 1,799,471 171,775,558.35 12.5000% ###
81 2,773,175 983,846 1,789,329 170,791,712.40 12.5000% ###
82 2,773,175 994,094 1,779,080 169,797,618.05 12.5000% ###
83 2,773,175 1,004,449 1,768,725 168,793,168.56 12.5000% ###
84 2,773,175 1,014,913 1,758,262 167,778,256.05 12.5000% ###
85 2,773,175 1,025,485 1,747,690 166,752,771.53 12.5000% ###
86 2,773,175 1,036,167 1,737,008 165,716,604.88 12.5000% ###
87 2,773,175 1,046,960 1,726,215 164,669,644.83 12.5000% ###
88 2,773,175 1,057,866 1,715,309 163,611,778.95 12.5000% ###
89 2,773,175 1,068,885 1,704,289 162,542,893.63 12.5000% ###
90 2,773,175 1,080,020 1,693,155 161,462,874.09 12.5000% ###
91 2,773,175 1,091,270 1,681,905 160,371,604.34 12.5000% ###
92 2,773,175 1,102,637 1,670,538 159,268,967.21 12.5000% ###
93 2,773,175 1,114,123 1,659,052 158,154,844.26 12.5000% ###
94 2,773,175 1,125,728 1,647,446 157,029,115.88 12.5000% ###
95 2,773,175 1,137,455 1,635,720 155,891,661.15 12.5000% ###
96 2,773,175 1,149,303 1,623,871 154,742,357.94 12.5000% ###
97 2,773,175 1,161,275 1,611,900 153,581,082.81 12.5000% ###
98 2,773,175 1,173,372 1,599,803 152,407,711.08 12.5000% ###
99 2,773,175 1,185,594 1,587,580 151,222,116.72 12.5000% ###
100 2,773,175 1,197,944 1,575,230 150,024,172.41 12.5000% ###
101 2,773,175 1,210,423 1,562,752 148,813,749.53 12.5000% ###
102 2,773,175 1,223,031 1,550,143 147,590,718.07 12.5000% ###
103 2,773,175 1,235,771 1,537,403 146,354,946.70 12.5000% ###
104 2,773,175 1,248,644 1,524,531 145,106,302.71 12.5000% ###
105 2,773,175 1,261,651 1,511,524 143,844,652.01 12.5000% ###
106 2,773,175 1,274,793 1,498,382 142,569,859.12 12.5000% ###
107 2,773,175 1,288,072 1,485,103 141,281,787.13 12.5000% ###
108 2,773,175 1,301,489 1,471,685 139,980,297.73 12.5000% ###
109 2,773,175 1,315,047 1,458,128 138,665,251.15 12.5000% ###
110 2,773,175 1,328,745 1,444,430 137,336,506.17 12.5000% ###
111 2,773,175 1,342,586 1,430,589 135,993,920.09 12.5000% ###
112 2,773,175 1,356,571 1,416,603 134,637,348.74 12.5000% ###
113 2,773,175 1,370,702 1,402,472 133,266,646.44 12.5000% ###
114 2,773,175 1,384,980 1,388,194 131,881,665.99 12.5000% ###
115 2,773,175 1,399,407 1,373,767 130,482,258.66 12.5000% ###
116 2,773,175 1,413,984 1,359,190 129,068,274.17 12.5000% ###
117 2,773,175 1,428,713 1,344,461 127,639,560.67 12.5000% ###
118 2,773,175 1,443,596 1,329,579 126,195,964.75 12.5000% ###
119 2,773,175 1,458,633 1,314,541 124,737,331.36 12.5000% ###
120 2,773,175 1,473,827 1,299,347 123,263,503.88 12.5000% ###

Simulasi Angsuran Pembiayaan - September 2022

Diunggah oleh

Informasi Dokumen

Deskripsi Asli:

Judul Asli

Hak Cipta

Format Tersedia

Bagikan dokumen Ini

Bagikan atau Tanam Dokumen

Opsi Berbagi

Apakah menurut Anda dokumen ini bermanfaat?

Apakah konten ini tidak pantas?

Hak Cipta:

Format Tersedia

Simulasi Angsuran Pembiayaan - September 2022

Diunggah oleh

Hak Cipta:

Format Tersedia

HARGA JUAL : Rp 250,000,000

UANG MUKA : Rp 25,000,000

JANGKA WAKTU (TH) : 15

KPR FLPP BTN IB

KPR TAPERA BTN IB

KPR BP2BT BTN IB

MULTIMANFAAT / MULTIJASA BTN SOLUSI

PEMB. KENDARAAN BERMOTOR (MOBIL)

PROMO PAMERAN IPEX 2022 (SUBSIDI MARGIN PENGEMBANG 1,5%)

KPR PATRIOT BTN IB

HARGA JUAL : Rp 250,000,000

UANG MUKA : Rp 25,000,000

JANGKA WAKTU KPR : 15

ANGSURAN TAHUN 1 : Rp 1,660,917

ANGSURAN TAHUN 2 : Rp 1,824,253

ANGSURAN TAHUN 3 : Rp 1,985,545

ANGSURAN TAHUN 4 : Rp 2,143,352

PEMB. KENDARAAN BERMOTOR (MOBIL) ANGSURAN TAHUN 5

HARGA JUAL : Rp 250,000,000

UANG MUKA : Rp 25,000,000

JANGKA WAKTU KPR : 15

A ANGSURAN TAHUN 1 : Rp 1,660,917 3.97%

ANGSURAN TAHUN 2 : Rp 1,824,253

ANGSURAN TAHUN 3 : Rp 1,985,545

ANGSURAN TAHUN 4 : Rp 2,143,352

HARGA JUAL : Rp 250,000,000

UANG MUKA : Rp 25,000,000

JANGKA WAKTU KPR : 15

ANGSURAN TAHUN 1 : Rp 1,750,122

ANGSURAN TAHUN 2 : Rp 1,750,122

ANGSURAN TAHUN 3 : Rp 1,907,747

ANGSURAN TAHUN 4 : Rp 2,062,003

HARGA JUAL : Rp 250,000,000

UANG MUKA : Rp 25,000,000

JANGKA WAKTU KPR : 15

ANGSURAN TAHUN 1-2 : Rp 1,934,110

KPR BP2BT BTN IB

PEMB. KENDARAAN BERMOTOR (MOBIL)

KPR BTN PROMO 15 TH KPR

KPR BTN PROMO 2 TH (FIX KPR

HARGA JUAL : Rp 250,000,000

UANG MUKA : Rp 25,000,000

JANGKA WAKTU KPR : 15

ANGSURAN TAHUN 1-3 : Rp 2,110,145

KPR BP2BT BTN IB

PEMB. KENDARAAN BERMOTOR (MOBIL)

KPR BTN PROMO 15 TH KPR

KPR BTN PROMO 3 TH

HARGA JUAL : Rp 250,000,000

UANG MUKA : Rp 25,000,000

JANGKA WAKTU KPR : 15

ANGSURAN TAHUN 1-5 : Rp 2,227,550

KPR BP2BT BTN IB

PEMB. KENDARAAN BERMOTOR (MOBIL)

KPR BTN PROMO 15 TH KPR

KPR BTN PROMO 3 TH

HARGA JUAL : Rp 250,000,000

UANG MUKA : Rp 25,000,000

JANGKA WAKTU KPR : 15

ANGSURAN TAHUN 1-5 : Rp 2,110,536

KPR BP2BT BTN IB