SIMULASI

HARGA RUMAH / Saldo Tabungan SISA UANG BANTUAN SISA YANG DI KPR ANGSURAN PER BULAN (Rp)
NILAI RAB (Rp) Minimal (Rp) MUKA (Rp) (DANA BP2BT) KAN (Rp) 5 TAHUN 10 TAHUN 15 TAHUN 20 TAHUN

50,000,000 2,000,000 500,000 22,500,000 25,000,000 567,931 372,245 315,160 291,648

60,000,000 2,000,000 1,000,000 27,000,000 30,000,000 681,518 446,694 378,192 349,978
70,000,000 2,000,000 1,500,000 31,500,000 35,000,000 795,104 521,144 441,224 408,307
80,000,000 2,000,000 2,000,000 36,000,000 40,000,000 908,690 595,593 504,256 466,637
90,000,000 2,000,000 2,500,000 40,000,000 45,500,000 1,033,635 677,487 573,591 530,800
100,000,000 2,000,000 3,000,000 40,000,000 55,000,000 1,249,449 818,940 693,352 641,626
110,000,000 2,000,000 3,500,000 40,000,000 64,500,000 1,465,263 960,393 813,113 752,452
120,000,000 2,000,000 4,000,000 40,000,000 74,000,000 1,681,077 1,101,846 932,873 863,278
130,000,000 2,000,000 4,500,000 40,000,000 83,500,000 1,896,891 1,243,300 1,052,634 974,105
140,000,000 2,000,000 5,000,000 40,000,000 93,000,000 2,112,705 1,384,753 1,172,395 1,084,931

Pendapatan MBR = Sampai dengan Rp 5,000,000 per bulan Untuk Pendapatan : Antara 5 Juta sd 6 Juta /bln
Indeks = 45.00% Saldo minimal di tabungan = Rp 3,000,000
Dana Max BP2BT = Rp 40,000,000 Dana Max BP2BT = Rp 38,000,000
Asumsi Bunga = 12.93% (BTN - Cilegon)
Tabungan + Siasa DP = 5.0% minimal