SIMULASI ANGSURAN KPR BTN SSB BUNGA BERJALA

POKOK PINJAMAN : Rp 150,100,000 JML HARI BULAN

JANGKA WAKTU : 120 ###

SUKU BUNGA (1-10) : 5.00% TOTAL

ANGSURAN (1-10) : Rp 1,619,900 BUNGA
*Simulasi ini tidak dapat menjadi patokan pasti, akan tidak sesuai jika presentase suku bunga dan atau bulan perubahan berbeda ###
SUKU
BULAN BUNGA POKOK ANGSURAN SISA POKOK
BUNGA
1 Rp 625,416.67 Rp 994,483.33 Rp 1,619,900 Rp 149,105,517 5.00%
2 Rp 625,416.67 Rp 994,483.33 Rp 1,619,900 Rp 148,111,033 5.00%
3 Rp 625,416.67 Rp 994,483.33 Rp 1,619,900 Rp 147,116,550 5.00%
4 Rp 625,416.67 Rp 994,483.33 Rp 1,619,900 Rp 146,122,067 5.00%
5 Rp 625,416.67 Rp 994,483.33 Rp 1,619,900 Rp 145,127,583 5.00%
6 Rp 625,416.67 Rp 994,483.33 Rp 1,619,900 Rp 144,133,100 5.00%
7 Rp 625,416.67 Rp 994,483.33 Rp 1,619,900 Rp 143,138,617 5.00%
8 Rp 625,416.67 Rp 994,483.33 Rp 1,619,900 Rp 142,144,133 5.00%
9 Rp 625,416.67 Rp 994,483.33 Rp 1,619,900 Rp 141,149,650 5.00%
10 Rp 625,416.67 Rp 994,483.33 Rp 1,619,900 Rp 140,155,167 5.00%
11 Rp 625,416.67 Rp 994,483.33 Rp 1,619,900 Rp 139,160,683 5.00%
12 Rp 625,416.67 Rp 994,483.33 Rp 1,619,900 Rp 138,166,200 5.00%
13 Rp 575,692.50 Rp 1,044,207.50 Rp 1,619,900 Rp 137,121,993 5.00%
14 Rp 575,692.50 Rp 1,044,207.50 Rp 1,619,900 Rp 136,077,785 5.00%
15 Rp 575,692.50 Rp 1,044,207.50 Rp 1,619,900 Rp 135,033,578 5.00%
16 Rp 575,692.50 Rp 1,044,207.50 Rp 1,619,900 Rp 133,989,370 5.00%
17 Rp 575,692.50 Rp 1,044,207.50 Rp 1,619,900 Rp 132,945,163 5.00%
18 Rp 575,692.50 Rp 1,044,207.50 Rp 1,619,900 Rp 131,900,955 5.00%
19 Rp 575,692.50 Rp 1,044,207.50 Rp 1,619,900 Rp 130,856,748 5.00%
20 Rp 575,692.50 Rp 1,044,207.50 Rp 1,619,900 Rp 129,812,540 5.00%
21 Rp 575,692.50 Rp 1,044,207.50 Rp 1,619,900 Rp 128,768,333 5.00%
22 Rp 575,692.50 Rp 1,044,207.50 Rp 1,619,900 Rp 127,724,125 5.00%
23 Rp 575,692.50 Rp 1,044,207.50 Rp 1,619,900 Rp 126,679,918 5.00%
24 Rp 575,692.50 Rp 1,044,207.50 Rp 1,619,900 Rp 125,635,710 5.00%
25 Rp 523,482.13 Rp 1,096,417.88 Rp 1,619,900 Rp 124,539,292 5.00%
26 Rp 523,482.13 Rp 1,096,417.88 Rp 1,619,900 Rp 123,442,874 5.00%
27 Rp 523,482.13 Rp 1,096,417.88 Rp 1,619,900 Rp 122,346,456 5.00%
28 Rp 523,482.13 Rp 1,096,417.88 Rp 1,619,900 Rp 121,250,039 5.00%
29 Rp 523,482.13 Rp 1,096,417.88 Rp 1,619,900 Rp 120,153,621 5.00%
30 Rp 523,482.13 Rp 1,096,417.88 Rp 1,619,900 Rp 119,057,203 5.00%
31 Rp 523,482.13 Rp 1,096,417.88 Rp 1,619,900 Rp 117,960,785 5.00%
32 Rp 523,482.13 Rp 1,096,417.88 Rp 1,619,900 Rp 116,864,367 5.00%
33 Rp 523,482.13 Rp 1,096,417.88 Rp 1,619,900 Rp 115,767,949 5.00%
34 Rp 523,482.13 Rp 1,096,417.88 Rp 1,619,900 Rp 114,671,531 5.00%
35 Rp 523,482.13 Rp 1,096,417.88 Rp 1,619,900 Rp 113,575,113 5.00%
36 Rp 523,482.13 Rp 1,096,417.88 Rp 1,619,900 Rp 112,478,696 5.00%
37 Rp 468,661.23 Rp 1,151,238.77 Rp 1,619,900 Rp 111,327,457 5.00%
38 Rp 468,661.23 Rp 1,151,238.77 Rp 1,619,900 Rp 110,176,218 5.00%
39 Rp 468,661.23 Rp 1,151,238.77 Rp 1,619,900 Rp 109,024,979 5.00%
40 Rp 468,661.23 Rp 1,151,238.77 Rp 1,619,900 Rp 107,873,740 5.00%
41 Rp 468,661.23 Rp 1,151,238.77 Rp 1,619,900 Rp 106,722,502 5.00%
42 Rp 468,661.23 Rp 1,151,238.77 Rp 1,619,900 Rp 105,571,263 5.00%
43 Rp 468,661.23 Rp 1,151,238.77 Rp 1,619,900 Rp 104,420,024 5.00%
44 Rp 468,661.23 Rp 1,151,238.77 Rp 1,619,900 Rp 103,268,785 5.00%
45 Rp 468,661.23 Rp 1,151,238.77 Rp 1,619,900 Rp 102,117,547 5.00%
46 Rp 468,661.23 Rp 1,151,238.77 Rp 1,619,900 Rp 100,966,308 5.00%
47 Rp 468,661.23 Rp 1,151,238.77 Rp 1,619,900 Rp 99,815,069 5.00%
48 Rp 468,661.23 Rp 1,151,238.77 Rp 1,619,900 Rp 98,663,830 5.00%
 SIMULASI ANGSURAN KPR BTN SSB BUNGA BERJALA

POKOK PINJAMAN : Rp 150,100,000 JML HARI BULAN

JANGKA WAKTU : 120 ###

SUKU BUNGA (1-10) : 5.00% TOTAL

ANGSURAN (1-10) : Rp 1,619,900 BUNGA
*Simulasi ini tidak dapat menjadi patokan pasti, akan tidak sesuai jika presentase suku bunga dan atau bulan perubahan berbeda ###
SUKU
BULAN BUNGA POKOK ANGSURAN SISA POKOK
BUNGA
49 Rp 411,099.29 Rp 1,208,800.71 Rp 1,619,900 Rp 97,455,030 5.00%
50 Rp 411,099.29 Rp 1,208,800.71 Rp 1,619,900 Rp 96,246,229 5.00%
51 Rp 411,099.29 Rp 1,208,800.71 Rp 1,619,900 Rp 95,037,428 5.00%
52 Rp 411,099.29 Rp 1,208,800.71 Rp 1,619,900 Rp 93,828,627 5.00%
53 Rp 411,099.29 Rp 1,208,800.71 Rp 1,619,900 Rp 92,619,827 5.00%
54 Rp 411,099.29 Rp 1,208,800.71 Rp 1,619,900 Rp 91,411,026 5.00%
55 Rp 411,099.29 Rp 1,208,800.71 Rp 1,619,900 Rp 90,202,225 5.00%
56 Rp 411,099.29 Rp 1,208,800.71 Rp 1,619,900 Rp 88,993,425 5.00%
57 Rp 411,099.29 Rp 1,208,800.71 Rp 1,619,900 Rp 87,784,624 5.00%
58 Rp 411,099.29 Rp 1,208,800.71 Rp 1,619,900 Rp 86,575,823 5.00%
59 Rp 411,099.29 Rp 1,208,800.71 Rp 1,619,900 Rp 85,367,022 5.00%
60 Rp 411,099.29 Rp 1,208,800.71 Rp 1,619,900 Rp 84,158,222 5.00%
61 Rp 350,659.26 Rp 1,269,240.74 Rp 1,619,900 Rp 82,888,981 5.00%
62 Rp 350,659.26 Rp 1,269,240.74 Rp 1,619,900 Rp 81,619,740 5.00%
63 Rp 350,659.26 Rp 1,269,240.74 Rp 1,619,900 Rp 80,350,500 5.00%
64 Rp 350,659.26 Rp 1,269,240.74 Rp 1,619,900 Rp 79,081,259 5.00%
65 Rp 350,659.26 Rp 1,269,240.74 Rp 1,619,900 Rp 77,812,018 5.00%
66 Rp 350,659.26 Rp 1,269,240.74 Rp 1,619,900 Rp 76,542,777 5.00%
67 Rp 350,659.26 Rp 1,269,240.74 Rp 1,619,900 Rp 75,273,537 5.00%
68 Rp 350,659.26 Rp 1,269,240.74 Rp 1,619,900 Rp 74,004,296 5.00%
69 Rp 350,659.26 Rp 1,269,240.74 Rp 1,619,900 Rp 72,735,055 5.00%
70 Rp 350,659.26 Rp 1,269,240.74 Rp 1,619,900 Rp 71,465,814 5.00%
71 Rp 350,659.26 Rp 1,269,240.74 Rp 1,619,900 Rp 70,196,574 5.00%
72 Rp 350,659.26 Rp 1,269,240.74 Rp 1,619,900 Rp 68,927,333 5.00%
73 Rp 287,197.22 Rp 1,332,702.78 Rp 1,619,900 Rp 67,594,630 5.00%
74 Rp 287,197.22 Rp 1,332,702.78 Rp 1,619,900 Rp 66,261,927 5.00%
75 Rp 287,197.22 Rp 1,332,702.78 Rp 1,619,900 Rp 64,929,225 5.00%
76 Rp 287,197.22 Rp 1,332,702.78 Rp 1,619,900 Rp 63,596,522 5.00%
77 Rp 287,197.22 Rp 1,332,702.78 Rp 1,619,900 Rp 62,263,819 5.00%
78 Rp 287,197.22 Rp 1,332,702.78 Rp 1,619,900 Rp 60,931,116 5.00%
79 Rp 287,197.22 Rp 1,332,702.78 Rp 1,619,900 Rp 59,598,413 5.00%
80 Rp 287,197.22 Rp 1,332,702.78 Rp 1,619,900 Rp 58,265,711 5.00%
81 Rp 287,197.22 Rp 1,332,702.78 Rp 1,619,900 Rp 56,933,008 5.00%
82 Rp 287,197.22 Rp 1,332,702.78 Rp 1,619,900 Rp 55,600,305 5.00%
83 Rp 287,197.22 Rp 1,332,702.78 Rp 1,619,900 Rp 54,267,602 5.00%
84 Rp 287,197.22 Rp 1,332,702.78 Rp 1,619,900 Rp 52,934,900 5.00%
85 Rp 220,562.08 Rp 1,399,337.92 Rp 1,619,900 Rp 51,535,562 5.00%
86 Rp 220,562.08 Rp 1,399,337.92 Rp 1,619,900 Rp 50,136,224 5.00%
87 Rp 220,562.08 Rp 1,399,337.92 Rp 1,619,900 Rp 48,736,886 5.00%
88 Rp 220,562.08 Rp 1,399,337.92 Rp 1,619,900 Rp 47,337,548 5.00%
89 Rp 220,562.08 Rp 1,399,337.92 Rp 1,619,900 Rp 45,938,210 5.00%
90 Rp 220,562.08 Rp 1,399,337.92 Rp 1,619,900 Rp 44,538,872 5.00%
91 Rp 220,562.08 Rp 1,399,337.92 Rp 1,619,900 Rp 43,139,534 5.00%
92 Rp 220,562.08 Rp 1,399,337.92 Rp 1,619,900 Rp 41,740,196 5.00%
93 Rp 220,562.08 Rp 1,399,337.92 Rp 1,619,900 Rp 40,340,858 5.00%
94 Rp 220,562.08 Rp 1,399,337.92 Rp 1,619,900 Rp 38,941,520 5.00%
95 Rp 220,562.08 Rp 1,399,337.92 Rp 1,619,900 Rp 37,542,182 5.00%
96 Rp 220,562.08 Rp 1,399,337.92 Rp 1,619,900 Rp 36,142,844 5.00%
 SIMULASI ANGSURAN KPR BTN SSB BUNGA BERJALA

POKOK PINJAMAN : Rp 150,100,000 JML HARI BULAN

JANGKA WAKTU : 120 ###

SUKU BUNGA (1-10) : 5.00% TOTAL

ANGSURAN (1-10) : Rp 1,619,900 BUNGA
*Simulasi ini tidak dapat menjadi patokan pasti, akan tidak sesuai jika presentase suku bunga dan atau bulan perubahan berbeda ###
SUKU
BULAN BUNGA POKOK ANGSURAN SISA POKOK
BUNGA
97 Rp 150,595.19 Rp 1,469,304.81 Rp 1,619,900 Rp 34,673,540 5.00%
98 Rp 150,595.19 Rp 1,469,304.81 Rp 1,619,900 Rp 33,204,235 5.00%
99 Rp 150,595.19 Rp 1,469,304.81 Rp 1,619,900 Rp 31,734,930 5.00%
100 Rp 150,595.19 Rp 1,469,304.81 Rp 1,619,900 Rp 30,265,625 5.00%
101 Rp 150,595.19 Rp 1,469,304.81 Rp 1,619,900 Rp 28,796,320 5.00%
102 Rp 150,595.19 Rp 1,469,304.81 Rp 1,619,900 Rp 27,327,016 5.00%
103 Rp 150,595.19 Rp 1,469,304.81 Rp 1,619,900 Rp 25,857,711 5.00%
104 Rp 150,595.19 Rp 1,469,304.81 Rp 1,619,900 Rp 24,388,406 5.00%
105 Rp 150,595.19 Rp 1,469,304.81 Rp 1,619,900 Rp 22,919,101 5.00%
106 Rp 150,595.19 Rp 1,469,304.81 Rp 1,619,900 Rp 21,449,796 5.00%
107 Rp 150,595.19 Rp 1,469,304.81 Rp 1,619,900 Rp 19,980,492 5.00%
108 Rp 150,595.19 Rp 1,469,304.81 Rp 1,619,900 Rp 18,511,187 5.00%
109 Rp 77,129.94 Rp 1,542,770.06 Rp 1,619,900 Rp 16,968,417 5.00%
110 Rp 77,129.94 Rp 1,542,770.06 Rp 1,619,900 Rp 15,425,647 5.00%
111 Rp 77,129.94 Rp 1,542,770.06 Rp 1,619,900 Rp 13,882,877 5.00%
112 Rp 77,129.94 Rp 1,542,770.06 Rp 1,619,900 Rp 12,340,107 5.00%
113 Rp 77,129.94 Rp 1,542,770.06 Rp 1,619,900 Rp 10,797,336 5.00%
114 Rp 77,129.94 Rp 1,542,770.06 Rp 1,619,900 Rp 9,254,566 5.00%
115 Rp 77,129.94 Rp 1,542,770.06 Rp 1,619,900 Rp 7,711,796 5.00%
116 Rp 77,129.94 Rp 1,542,770.06 Rp 1,619,900 Rp 6,169,026 5.00%
117 Rp 77,129.94 Rp 1,542,770.06 Rp 1,619,900 Rp 4,626,256 5.00%
118 Rp 77,129.94 Rp 1,542,770.06 Rp 1,619,900 Rp 3,083,486 5.00%
119 Rp 77,129.94 Rp 1,542,770.06 Rp 1,619,900 Rp 1,540,716 5.00%
120 Rp 77,129.94 Rp 1,542,770.06 Rp 1,619,900 Rp - 5.00%
JUMLAH Rp 44,285,946 Rp 150,102,054 Rp 192,768,100
 SIMULASI ANGSURAN KPR BTN SSB BUNGA BERJALA

POKOK PINJAMAN : Rp 150,100,000 JML HARI BULAN

JANGKA WAKTU : 180 ###

SUKU BUNGA (1-10) : 5.00% TOTAL

SUKU BUNGA (11-15) 13.00%
ANGSURAN (1-10) : Rp 1,205,100 BUNGA
ANGSURAN (11-15) : Rp 1,483,400
*Simulasi ini tidak dapat menjadi patokan pasti, akan tidak sesuai jika presentase suku bunga dan atau bulan perubahan berbeda ###
BULAN BUNGA POKOK ANGSURAN SISA POKOK SUKU
BUNGA
1 Rp 625,416.67 Rp 579,683.33 Rp 1,205,100 Rp 149,520,317 5.00%
2 Rp 625,416.67 Rp 579,683.33 Rp 1,205,100 Rp 148,940,633 5.00%
3 Rp 625,416.67 Rp 579,683.33 Rp 1,205,100 Rp 148,360,950 5.00%
4 Rp 625,416.67 Rp 579,683.33 Rp 1,205,100 Rp 147,781,267 5.00%
5 Rp 625,416.67 Rp 579,683.33 Rp 1,205,100 Rp 147,201,583 5.00%
6 Rp 625,416.67 Rp 579,683.33 Rp 1,205,100 Rp 146,621,900 5.00%
7 Rp 625,416.67 Rp 579,683.33 Rp 1,205,100 Rp 146,042,217 5.00%
8 Rp 625,416.67 Rp 579,683.33 Rp 1,205,100 Rp 145,462,533 5.00%
9 Rp 625,416.67 Rp 579,683.33 Rp 1,205,100 Rp 144,882,850 5.00%
10 Rp 625,416.67 Rp 579,683.33 Rp 1,205,100 Rp 144,303,167 5.00%
11 Rp 625,416.67 Rp 579,683.33 Rp 1,205,100 Rp 143,723,483 5.00%
12 Rp 625,416.67 Rp 579,683.33 Rp 1,205,100 Rp 143,143,800 5.00%
13 Rp 596,432.50 Rp 608,667.50 Rp 1,205,100 Rp 142,535,133 5.00%
14 Rp 596,432.50 Rp 608,667.50 Rp 1,205,100 Rp 141,926,465 5.00%
15 Rp 596,432.50 Rp 608,667.50 Rp 1,205,100 Rp 141,317,798 5.00%
16 Rp 596,432.50 Rp 608,667.50 Rp 1,205,100 Rp 140,709,130 5.00%
17 Rp 596,432.50 Rp 608,667.50 Rp 1,205,100 Rp 140,100,463 5.00%
18 Rp 596,432.50 Rp 608,667.50 Rp 1,205,100 Rp 139,491,795 5.00%
19 Rp 596,432.50 Rp 608,667.50 Rp 1,205,100 Rp 138,883,128 5.00%
20 Rp 596,432.50 Rp 608,667.50 Rp 1,205,100 Rp 138,274,460 5.00%
21 Rp 596,432.50 Rp 608,667.50 Rp 1,205,100 Rp 137,665,793 5.00%
22 Rp 596,432.50 Rp 608,667.50 Rp 1,205,100 Rp 137,057,125 5.00%
23 Rp 596,432.50 Rp 608,667.50 Rp 1,205,100 Rp 136,448,458 5.00%
24 Rp 596,432.50 Rp 608,667.50 Rp 1,205,100 Rp 135,839,790 5.00%
25 Rp 565,999.13 Rp 639,100.88 Rp 1,205,100 Rp 135,200,689 5.00%
26 Rp 565,999.13 Rp 639,100.88 Rp 1,205,100 Rp 134,561,588 5.00%
27 Rp 565,999.13 Rp 639,100.88 Rp 1,205,100 Rp 133,922,487 5.00%
28 Rp 565,999.13 Rp 639,100.88 Rp 1,205,100 Rp 133,283,387 5.00%
29 Rp 565,999.13 Rp 639,100.88 Rp 1,205,100 Rp 132,644,286 5.00%
30 Rp 565,999.13 Rp 639,100.88 Rp 1,205,100 Rp 132,005,185 5.00%
31 Rp 565,999.13 Rp 639,100.88 Rp 1,205,100 Rp 131,366,084 5.00%
32 Rp 565,999.13 Rp 639,100.88 Rp 1,205,100 Rp 130,726,983 5.00%
33 Rp 565,999.13 Rp 639,100.88 Rp 1,205,100 Rp 130,087,882 5.00%
34 Rp 565,999.13 Rp 639,100.88 Rp 1,205,100 Rp 129,448,781 5.00%
35 Rp 565,999.13 Rp 639,100.88 Rp 1,205,100 Rp 128,809,680 5.00%
36 Rp 565,999.13 Rp 639,100.88 Rp 1,205,100 Rp 128,170,580 5.00%
37 Rp 534,044.08 Rp 671,055.92 Rp 1,205,100 Rp 127,499,524 5.00%
38 Rp 534,044.08 Rp 671,055.92 Rp 1,205,100 Rp 126,828,468 5.00%
39 Rp 534,044.08 Rp 671,055.92 Rp 1,205,100 Rp 126,157,412 5.00%
40 Rp 534,044.08 Rp 671,055.92 Rp 1,205,100 Rp 125,486,356 5.00%
41 Rp 534,044.08 Rp 671,055.92 Rp 1,205,100 Rp 124,815,300 5.00%
42 Rp 534,044.08 Rp 671,055.92 Rp 1,205,100 Rp 124,144,244 5.00%
43 Rp 534,044.08 Rp 671,055.92 Rp 1,205,100 Rp 123,473,188 5.00%
44 Rp 534,044.08 Rp 671,055.92 Rp 1,205,100 Rp 122,802,132 5.00%
45 Rp 534,044.08 Rp 671,055.92 Rp 1,205,100 Rp 122,131,076 5.00%
46 Rp 534,044.08 Rp 671,055.92 Rp 1,205,100 Rp 121,460,020 5.00%
47 Rp 534,044.08 Rp 671,055.92 Rp 1,205,100 Rp 120,788,964 5.00%
48 Rp 534,044.08 Rp 671,055.92 Rp 1,205,100 Rp 120,117,908 5.00%
 SIMULASI ANGSURAN KPR BTN SSB BUNGA BERJALA

POKOK PINJAMAN : Rp 150,100,000 JML HARI BULAN

JANGKA WAKTU : 180 ###

SUKU BUNGA (1-10) : 5.00% TOTAL

SUKU BUNGA (11-15) 13.00%
ANGSURAN (1-10) : Rp 1,205,100 BUNGA
ANGSURAN (11-15) : Rp 1,483,400
*Simulasi ini tidak dapat menjadi patokan pasti, akan tidak sesuai jika presentase suku bunga dan atau bulan perubahan berbeda ###
BULAN BUNGA POKOK ANGSURAN SISA POKOK SUKU
BUNGA
49 Rp 500,491.29 Rp 704,608.71 Rp 1,205,100 Rp 119,413,300 5.00%
50 Rp 500,491.29 Rp 704,608.71 Rp 1,205,100 Rp 118,708,691 5.00%
51 Rp 500,491.29 Rp 704,608.71 Rp 1,205,100 Rp 118,004,082 5.00%
52 Rp 500,491.29 Rp 704,608.71 Rp 1,205,100 Rp 117,299,474 5.00%
53 Rp 500,491.29 Rp 704,608.71 Rp 1,205,100 Rp 116,594,865 5.00%
54 Rp 500,491.29 Rp 704,608.71 Rp 1,205,100 Rp 115,890,256 5.00%
55 Rp 500,491.29 Rp 704,608.71 Rp 1,205,100 Rp 115,185,647 5.00%
56 Rp 500,491.29 Rp 704,608.71 Rp 1,205,100 Rp 114,481,039 5.00%
57 Rp 500,491.29 Rp 704,608.71 Rp 1,205,100 Rp 113,776,430 5.00%
58 Rp 500,491.29 Rp 704,608.71 Rp 1,205,100 Rp 113,071,821 5.00%
59 Rp 500,491.29 Rp 704,608.71 Rp 1,205,100 Rp 112,367,213 5.00%
60 Rp 500,491.29 Rp 704,608.71 Rp 1,205,100 Rp 111,662,604 5.00%
61 Rp 465,260.85 Rp 739,839.15 Rp 1,205,100 Rp 110,922,765 5.00%
62 Rp 465,260.85 Rp 739,839.15 Rp 1,205,100 Rp 110,182,926 5.00%
63 Rp 465,260.85 Rp 739,839.15 Rp 1,205,100 Rp 109,443,086 5.00%
64 Rp 465,260.85 Rp 739,839.15 Rp 1,205,100 Rp 108,703,247 5.00%
65 Rp 465,260.85 Rp 739,839.15 Rp 1,205,100 Rp 107,963,408 5.00%
66 Rp 465,260.85 Rp 739,839.15 Rp 1,205,100 Rp 107,223,569 5.00%
67 Rp 465,260.85 Rp 739,839.15 Rp 1,205,100 Rp 106,483,730 5.00%
68 Rp 465,260.85 Rp 739,839.15 Rp 1,205,100 Rp 105,743,891 5.00%
69 Rp 465,260.85 Rp 739,839.15 Rp 1,205,100 Rp 105,004,052 5.00%
70 Rp 465,260.85 Rp 739,839.15 Rp 1,205,100 Rp 104,264,212 5.00%
71 Rp 465,260.85 Rp 739,839.15 Rp 1,205,100 Rp 103,524,373 5.00%
72 Rp 465,260.85 Rp 739,839.15 Rp 1,205,100 Rp 102,784,534 5.00%
73 Rp 428,268.89 Rp 776,831.11 Rp 1,205,100 Rp 102,007,703 5.00%
74 Rp 428,268.89 Rp 776,831.11 Rp 1,205,100 Rp 101,230,872 5.00%
75 Rp 428,268.89 Rp 776,831.11 Rp 1,205,100 Rp 100,454,041 5.00%
76 Rp 428,268.89 Rp 776,831.11 Rp 1,205,100 Rp 99,677,210 5.00%
77 Rp 428,268.89 Rp 776,831.11 Rp 1,205,100 Rp 98,900,379 5.00%
78 Rp 428,268.89 Rp 776,831.11 Rp 1,205,100 Rp 98,123,547 5.00%
79 Rp 428,268.89 Rp 776,831.11 Rp 1,205,100 Rp 97,346,716 5.00%
80 Rp 428,268.89 Rp 776,831.11 Rp 1,205,100 Rp 96,569,885 5.00%
81 Rp 428,268.89 Rp 776,831.11 Rp 1,205,100 Rp 95,793,054 5.00%
82 Rp 428,268.89 Rp 776,831.11 Rp 1,205,100 Rp 95,016,223 5.00%
83 Rp 428,268.89 Rp 776,831.11 Rp 1,205,100 Rp 94,239,392 5.00%
84 Rp 428,268.89 Rp 776,831.11 Rp 1,205,100 Rp 93,462,561 5.00%
85 Rp 389,427.34 Rp 815,672.66 Rp 1,205,100 Rp 92,646,888 5.00%
86 Rp 389,427.34 Rp 815,672.66 Rp 1,205,100 Rp 91,831,215 5.00%
87 Rp 389,427.34 Rp 815,672.66 Rp 1,205,100 Rp 91,015,543 5.00%
88 Rp 389,427.34 Rp 815,672.66 Rp 1,205,100 Rp 90,199,870 5.00%
89 Rp 389,427.34 Rp 815,672.66 Rp 1,205,100 Rp 89,384,197 5.00%
90 Rp 389,427.34 Rp 815,672.66 Rp 1,205,100 Rp 88,568,525 5.00%
91 Rp 389,427.34 Rp 815,672.66 Rp 1,205,100 Rp 87,752,852 5.00%
92 Rp 389,427.34 Rp 815,672.66 Rp 1,205,100 Rp 86,937,179 5.00%
93 Rp 389,427.34 Rp 815,672.66 Rp 1,205,100 Rp 86,121,507 5.00%
94 Rp 389,427.34 Rp 815,672.66 Rp 1,205,100 Rp 85,305,834 5.00%
95 Rp 389,427.34 Rp 815,672.66 Rp 1,205,100 Rp 84,490,162 5.00%
96 Rp 389,427.34 Rp 815,672.66 Rp 1,205,100 Rp 83,674,489 5.00%
 SIMULASI ANGSURAN KPR BTN SSB BUNGA BERJALA

POKOK PINJAMAN : Rp 150,100,000 JML HARI BULAN

JANGKA WAKTU : 180 ###

SUKU BUNGA (1-10) : 5.00% TOTAL

SUKU BUNGA (11-15) 13.00%
ANGSURAN (1-10) : Rp 1,205,100 BUNGA
ANGSURAN (11-15) : Rp 1,483,400
*Simulasi ini tidak dapat menjadi patokan pasti, akan tidak sesuai jika presentase suku bunga dan atau bulan perubahan berbeda ###
BULAN BUNGA POKOK ANGSURAN SISA POKOK SUKU
BUNGA
97 Rp 348,643.70 Rp 856,456.30 Rp 1,205,100 Rp 82,818,033 5.00%
98 Rp 348,643.70 Rp 856,456.30 Rp 1,205,100 Rp 81,961,576 5.00%
99 Rp 348,643.70 Rp 856,456.30 Rp 1,205,100 Rp 81,105,120 5.00%
100 Rp 348,643.70 Rp 856,456.30 Rp 1,205,100 Rp 80,248,664 5.00%
101 Rp 348,643.70 Rp 856,456.30 Rp 1,205,100 Rp 79,392,207 5.00%
102 Rp 348,643.70 Rp 856,456.30 Rp 1,205,100 Rp 78,535,751 5.00%
103 Rp 348,643.70 Rp 856,456.30 Rp 1,205,100 Rp 77,679,295 5.00%
104 Rp 348,643.70 Rp 856,456.30 Rp 1,205,100 Rp 76,822,838 5.00%
105 Rp 348,643.70 Rp 856,456.30 Rp 1,205,100 Rp 75,966,382 5.00%
106 Rp 348,643.70 Rp 856,456.30 Rp 1,205,100 Rp 75,109,926 5.00%
107 Rp 348,643.70 Rp 856,456.30 Rp 1,205,100 Rp 74,253,470 5.00%
108 Rp 348,643.70 Rp 856,456.30 Rp 1,205,100 Rp 73,397,013 5.00%
109 Rp 305,820.89 Rp 899,279.11 Rp 1,205,100 Rp 72,497,734 5.00%
110 Rp 305,820.89 Rp 899,279.11 Rp 1,205,100 Rp 71,598,455 5.00%
111 Rp 305,820.89 Rp 899,279.11 Rp 1,205,100 Rp 70,699,176 5.00%
112 Rp 305,820.89 Rp 899,279.11 Rp 1,205,100 Rp 69,799,897 5.00%
113 Rp 305,820.89 Rp 899,279.11 Rp 1,205,100 Rp 68,900,618 5.00%
114 Rp 305,820.89 Rp 899,279.11 Rp 1,205,100 Rp 68,001,339 5.00%
115 Rp 305,820.89 Rp 899,279.11 Rp 1,205,100 Rp 67,102,060 5.00%
116 Rp 305,820.89 Rp 899,279.11 Rp 1,205,100 Rp 66,202,780 5.00%
117 Rp 305,820.89 Rp 899,279.11 Rp 1,205,100 Rp 65,303,501 5.00%
118 Rp 305,820.89 Rp 899,279.11 Rp 1,205,100 Rp 64,404,222 5.00%
119 Rp 305,820.89 Rp 899,279.11 Rp 1,205,100 Rp 63,504,943 5.00%
120 Rp 305,820.89 Rp 899,279.11 Rp 1,205,100 Rp 62,605,664 5.00%
121 Rp 678,228.03 Rp 805,171.97 Rp 1,483,400 Rp 61,800,492 13.00%
122 Rp 678,228.03 Rp 805,171.97 Rp 1,483,400 Rp 60,995,320 13.00%
123 Rp 678,228.03 Rp 805,171.97 Rp 1,483,400 Rp 60,190,148 13.00%
124 Rp 678,228.03 Rp 805,171.97 Rp 1,483,400 Rp 59,384,976 13.00%
125 Rp 678,228.03 Rp 805,171.97 Rp 1,483,400 Rp 58,579,804 13.00%
126 Rp 678,228.03 Rp 805,171.97 Rp 1,483,400 Rp 57,774,632 13.00%
127 Rp 678,228.03 Rp 805,171.97 Rp 1,483,400 Rp 56,969,460 13.00%
128 Rp 678,228.03 Rp 805,171.97 Rp 1,483,400 Rp 56,164,288 13.00%
129 Rp 678,228.03 Rp 805,171.97 Rp 1,483,400 Rp 55,359,116 13.00%
130 Rp 678,228.03 Rp 805,171.97 Rp 1,483,400 Rp 54,553,944 13.00%
131 Rp 678,228.03 Rp 805,171.97 Rp 1,483,400 Rp 53,748,772 13.00%
132 Rp 678,228.03 Rp 805,171.97 Rp 1,483,400 Rp 52,943,600 13.00%
133 Rp 573,555.67 Rp 909,844.33 Rp 1,483,400 Rp 52,033,756 13.00%
134 Rp 573,555.67 Rp 909,844.33 Rp 1,483,400 Rp 51,123,912 13.00%
135 Rp 573,555.67 Rp 909,844.33 Rp 1,483,400 Rp 50,214,067 13.00%
136 Rp 573,555.67 Rp 909,844.33 Rp 1,483,400 Rp 49,304,223 13.00%
137 Rp 573,555.67 Rp 909,844.33 Rp 1,483,400 Rp 48,394,379 13.00%
138 Rp 573,555.67 Rp 909,844.33 Rp 1,483,400 Rp 47,484,534 13.00%
139 Rp 573,555.67 Rp 909,844.33 Rp 1,483,400 Rp 46,574,690 13.00%
140 Rp 573,555.67 Rp 909,844.33 Rp 1,483,400 Rp 45,664,846 13.00%
141 Rp 573,555.67 Rp 909,844.33 Rp 1,483,400 Rp 44,755,001 13.00%
142 Rp 573,555.67 Rp 909,844.33 Rp 1,483,400 Rp 43,845,157 13.00%
143 Rp 573,555.67 Rp 909,844.33 Rp 1,483,400 Rp 42,935,313 13.00%
144 Rp 573,555.67 Rp 909,844.33 Rp 1,483,400 Rp 42,025,468 13.00%
 SIMULASI ANGSURAN KPR BTN SSB BUNGA BERJALA

POKOK PINJAMAN : Rp 150,100,000 JML HARI BULAN

JANGKA WAKTU : 180 ###

SUKU BUNGA (1-10) : 5.00% TOTAL

SUKU BUNGA (11-15) 13.00%
ANGSURAN (1-10) : Rp 1,205,100 BUNGA
ANGSURAN (11-15) : Rp 1,483,400
*Simulasi ini tidak dapat menjadi patokan pasti, akan tidak sesuai jika presentase suku bunga dan atau bulan perubahan berbeda ###
BULAN BUNGA POKOK ANGSURAN SISA POKOK SUKU
BUNGA
145 Rp 455,275.91 Rp 1,028,124.09 Rp 1,483,400 Rp 40,997,344 13.00%
146 Rp 455,275.91 Rp 1,028,124.09 Rp 1,483,400 Rp 39,969,220 13.00%
147 Rp 455,275.91 Rp 1,028,124.09 Rp 1,483,400 Rp 38,941,096 13.00%
148 Rp 455,275.91 Rp 1,028,124.09 Rp 1,483,400 Rp 37,912,972 13.00%
149 Rp 455,275.91 Rp 1,028,124.09 Rp 1,483,400 Rp 36,884,848 13.00%
150 Rp 455,275.91 Rp 1,028,124.09 Rp 1,483,400 Rp 35,856,724 13.00%
151 Rp 455,275.91 Rp 1,028,124.09 Rp 1,483,400 Rp 34,828,600 13.00%
152 Rp 455,275.91 Rp 1,028,124.09 Rp 1,483,400 Rp 33,800,476 13.00%
153 Rp 455,275.91 Rp 1,028,124.09 Rp 1,483,400 Rp 32,772,351 13.00%
154 Rp 455,275.91 Rp 1,028,124.09 Rp 1,483,400 Rp 31,744,227 13.00%
155 Rp 455,275.91 Rp 1,028,124.09 Rp 1,483,400 Rp 30,716,103 13.00%
156 Rp 455,275.91 Rp 1,028,124.09 Rp 1,483,400 Rp 29,687,979 13.00%
157 Rp 321,619.77 Rp 1,161,780.23 Rp 1,483,400 Rp 28,526,199 13.00%
158 Rp 321,619.77 Rp 1,161,780.23 Rp 1,483,400 Rp 27,364,419 13.00%
159 Rp 321,619.77 Rp 1,161,780.23 Rp 1,483,400 Rp 26,202,638 13.00%
160 Rp 321,619.77 Rp 1,161,780.23 Rp 1,483,400 Rp 25,040,858 13.00%
161 Rp 321,619.77 Rp 1,161,780.23 Rp 1,483,400 Rp 23,879,078 13.00%
162 Rp 321,619.77 Rp 1,161,780.23 Rp 1,483,400 Rp 22,717,298 13.00%
163 Rp 321,619.77 Rp 1,161,780.23 Rp 1,483,400 Rp 21,555,518 13.00%
164 Rp 321,619.77 Rp 1,161,780.23 Rp 1,483,400 Rp 20,393,737 13.00%
165 Rp 321,619.77 Rp 1,161,780.23 Rp 1,483,400 Rp 19,231,957 13.00%
166 Rp 321,619.77 Rp 1,161,780.23 Rp 1,483,400 Rp 18,070,177 13.00%
167 Rp 321,619.77 Rp 1,161,780.23 Rp 1,483,400 Rp 16,908,397 13.00%
168 Rp 321,619.77 Rp 1,161,780.23 Rp 1,483,400 Rp 15,746,616 13.00%
169 Rp 170,588.34 Rp 1,312,811.66 Rp 1,483,400 Rp 14,433,805 13.00%
170 Rp 170,588.34 Rp 1,312,811.66 Rp 1,483,400 Rp 13,120,993 13.00%
171 Rp 170,588.34 Rp 1,312,811.66 Rp 1,483,400 Rp 11,808,181 13.00%
172 Rp 170,588.34 Rp 1,312,811.66 Rp 1,483,400 Rp 10,495,370 13.00%
173 Rp 170,588.34 Rp 1,312,811.66 Rp 1,483,400 Rp 9,182,558 13.00%
174 Rp 170,588.34 Rp 1,312,811.66 Rp 1,483,400 Rp 7,869,747 13.00%
175 Rp 170,588.34 Rp 1,312,811.66 Rp 1,483,400 Rp 6,556,935 13.00%
176 Rp 170,588.34 Rp 1,312,811.66 Rp 1,483,400 Rp 5,244,123 13.00%
177 Rp 170,588.34 Rp 1,312,811.66 Rp 1,483,400 Rp 3,931,312 13.00%
178 Rp 170,588.34 Rp 1,312,811.66 Rp 1,483,400 Rp 2,618,500 13.00%
179 Rp 170,588.34 Rp 1,312,811.66 Rp 1,483,400 Rp 1,305,688 13.00%
180 Rp 170,588.34 Rp 1,312,811.66 Rp 1,483,400 Rp - 13.00%
JUMLAH Rp 83,508,877 Rp 150,107,123 Rp 232,410,900
 SURAT PERNYATAAN DEBITUR
SIMULASI KPR BTN BERSUBSIDI SSB

Yang bertanda tangan di bawah ini:

Nama : ……………………………

No. KTP/NIK : ……………………………

Alamat : ……………………………

Sebagai pemohon KPR BTN Bersubsidi SSB, menyatakan dengan sesungguhnya telah memahami dan menyetujui perihal
angsuran KPR Bersubsidi SSB sesuai dengan tabel sebagai berikut :

SIMULASI* ANGSURAN KPR BTN SSB

PLAFON KREDIT Rp 150,100,000
JANGKA WAKTU 240 bulan
SUKU BUNGA (1-10) 5.00% per tahun
SUKU BUNGA (11-20) 12.75% per tahun
ANGSURAN (1-10) Rp 1,003,800 per bulan
ANGSURAN (11-20) Rp 1,413,900 per bulan

TAHUN KE- ANGSURAN SUKU BUNGA

1 Rp 1,003,800 5.00%
2 Rp 1,003,800 5.00%
3 Rp 1,003,800 5.00%
4 Rp 1,003,800 5.00%
5 Rp 1,003,800 5.00%
6 Rp 1,003,800 5.00%
7 Rp 1,003,800 5.00%
8 Rp 1,003,800 5.00%
9 Rp 1,003,800 5.00%
10 Rp 1,003,800 5.00%
11 Rp 1,413,900 12.75%
12 Rp 1,413,900 12.75%
13 Rp 1,413,900 12.75%
14 Rp 1,413,900 12.75%
15 Rp 1,413,900 12.75%
16 Rp 1,413,900 12.75%
17 Rp 1,413,900 12.75%
18 Rp 1,413,900 12.75%
19 Rp 1,413,900 12.75%
20 Rp 1,413,900 12.75%
*) Simulasi ini merupakan acuan bagi debitur untuk mengetahui besaran angsuran KPR. Suku bunga bersifat tetap (fixed rate)
berlaku sejak tanggal akad atau ditandatanganinya perjanjian kredit sampai dengan tahun ke-10 (sepuluh) usia kredit, dan
selanjutnya sejak usia kredit memasuki tahun ke-11 (sebelas) suku bunga dapat berubah sewaktu-waktu (floating rate) sesuai
ketentuan Bank yang berlaku. Informasi simulasi angsuran KPR dijelaskan.

Demikian surat pernyataan ini saya buat dengan sebenar-benarnya tanpa paksaan dari pihak manapun.
......................., ….. ...................... 20…..
Menyetujui Yang membuat pernyataan,

Materai
secukupnya
………………………………….. …………………………………..
(Nama Pasangan) (Nama Pemohon)