Sheet2

PAKET DP 10% ADDB

Reguler Fix n Cap 5 tahun Fix n Cap 6 tahun Reguler Fix n Cap 5 tahun Fix n Cap 6 tahun
Tipe Ket Tipe Ket
1 2 3 4 1-3 4-5 1-4 5-6 1 2 3 4 1-3 4-5 1-4 5-6
Bunga 4.00% 4.50% 5.00% 5.50% 5.83% 6.77% 6.60% 7.15% Bunga 4.00% 4.50% 5.00% 5.50% 5.83% 6.77% 6.60% 7.15%
ALL NEW XENIA 1.3 M MT ROCKY 1.0 R TC MT
TDP 29,908,400 30,519,400 31,634,300 32,740,200 33,621,500 33,872,300 TDP 32,473,600 33,150,500 34,385,600 35,589,100 36,533,100 36,811,000
225,400,000 Angsuran 18,905,700 9,966,700 7,052,000 5,644,200 4,808,100 4,901,700 4,356,300 4,421,000 249,700,000 Angsuran 20,943,900 11,041,200 7,812,300 6,252,700 5,326,500 5,430,100 4,826,000 4,897,600
Bunga 4.00% 4.50% 5.00% 5.50% 5.83% 6.77% 6.60% 7.15% Bunga 4.00% 4.50% 5.00% 5.50% 5.83% 6.77% 6.60% 7.15%
ALL NEW XENIA 1.3 X MT ROCKY 1.0 R TC MT SC
TDP 30,246,200 30,865,900 31,996,600 33,115,300 34,004,900 34,259,300 TDP 32,631,900 33,312,900 34,555,400 35,765,000 36,712,800 37,242,400
228,600,000 Angsuran 19,174,100 10,108,200 7,152,100 5,724,300 4,876,400 4,971,300 4,418,200 4,483,700 251,200,000 Angsuran 21,069,700 11,107,500 7,859,200 6,290,200 5,358,500 5,462,800 4,855,000 4,927,000
Bunga 4.00% 4.50% 5.00% 5.50% 5.83% 6.77% 6.60% 7.15% Bunga 4.00% 4.50% 5.00% 5.50% 5.83% 6.77% 6.60% 7.15%
ALL NEW XENIA 1.3 X CVT ROCKY 1.0 R TC MT TWO TONE
TDP 32,083,000 32,749,800 33,966,600 35,155,300 36,089,800 36,363,500 TDP 32,737,500 33,421,200 34,668,600 35,882,200 36,832,700 37,363,300
246,000,000 Angsuran 20,633,500 10,877,600 7,696,500 6,160,000 5,247,500 5,349,700 4,754,500 4,825,000 252,200,000 Angsuran 21,153,600 11,151,700 7,890,500 6,315,300 5,379,800 5,484,500 4,874,300 4,946,600
Bunga 4.00% 4.50% 5.00% 5.50% 5.83% 6.77% 6.60% 7.15% Bunga 4.00% 4.50% 5.00% 5.50% 5.83% 6.77% 6.60% 7.15%
ALL NEW XENIA 1.3 R MT ROCKY 1.0 R TC MT TWO TONE SC
TDP 31,407,400 32,056,900 33,242,000 34,405,000 35,322,900 35,589,500 TDP 32,843,100 33,529,400 34,781,800 35,999,500 37,202,500 37,484,200
239,600,000 Angsuran 20,096,700 10,594,600 7,496,300 5,999,800 5,111,000 5,210,500 4,630,800 4,699,500 253,200,000 Angsuran 21,237,500 11,196,000 7,921,800 6,340,300 5,401,100 5,506,300 4,893,600 4,966,200
Bunga 4.00% 4.50% 5.00% 5.50% 5.83% 6.77% 6.60% 7.15% Bunga 4.00% 4.50% 5.00% 5.50% 5.83% 6.77% 6.60% 7.15%
ALL NEW XENIA 1.3 R MT ADS ROCKY 1.0 R TC MT ADS
TDP 32,368,000 33,042,200 34,272,300 35,471,900 36,413,300 36,690,000 TDP 33,328,700 34,277,500 35,552,700 36,788,800 37,753,600 38,040,500
248,700,000 Angsuran 20,860,000 10,997,000 7,781,000 6,227,600 5,305,100 5,408,400 4,806,600 4,878,000 257,800,000 Angsuran 21,623,300 11,399,400 8,065,700 6,455,500 5,499,300 5,606,300 4,982,500 5,056,500
Bunga 4.00% 4.50% 5.00% 5.50% 5.83% 6.77% 6.60% 7.15% Bunga 4.00% 4.50% 5.00% 5.50% 5.83% 6.77% 6.60% 7.15%
ALL NEW XENIA 1.3 R MT SC ROCKY 1.0 R TC MT ADS SC
TDP 31,565,700 32,219,300 33,411,900 34,580,900 35,502,700 35,770,900 TDP 33,737,000 34,439,900 35,722,500 36,964,600 37,933,400 38,221,900
241,100,000 Angsuran 20,222,600 10,660,900 7,543,200 6,037,300 5,143,000 5,243,100 4,659,800 4,728,900 259,300,000 Angsuran 21,749,100 11,465,700 8,112,600 6,493,100 5,531,200 5,638,900 5,011,500 5,085,900
Bunga 4.00% 4.50% 5.00% 5.50% 5.83% 6.77% 6.60% 7.15% Bunga 4.00% 4.50% 5.00% 5.50% 5.83% 6.77% 6.60% 7.15%
ALL NEW XENIA 1.3 R MT SC ADS ROCKY 1.0 R TC MT ADS TWO TONE
TDP 32,526,400 33,204,600 34,442,200 35,647,700 36,593,000 36,871,400 TDP 32,737,500 33,421,200 34,668,600 35,882,200 36,832,700 37,363,300
250,200,000 Angsuran 20,985,800 11,063,300 7,827,900 6,265,200 5,337,100 5,441,000 4,835,600 4,907,400 252,200,000 Angsuran 21,153,600 11,151,700 7,890,500 6,315,300 5,379,800 5,484,500 4,874,300 4,946,600
Bunga 4.00% 4.50% 5.00% 5.50% 5.83% 6.77% 6.60% 7.15% Bunga 4.00% 4.50% 5.00% 5.50% 5.83% 6.77% 6.60% 7.15%
ALL NEW XENIA 1.3 R CVT ROCKY 1.0 R TC MT ADS TWO TONE SC
TDP 33,254,800 34,201,700 35,473,400 36,706,700 37,669,800 37,955,900 TDP 33,948,100 34,656,500 35,948,900 37,199,100 38,173,000 38,463,800
257,100,000 Angsuran 21,564,600 11,368,400 8,043,800 6,438,000 5,484,300 5,591,100 4,969,000 5,042,700 261,300,000 Angsuran 21,916,800 11,554,100 8,175,200 6,543,100 5,573,900 5,682,400 5,050,200 5,125,100
Bunga 4.00% 4.50% 5.00% 5.50% 5.83% 6.77% 6.60% 7.15% Bunga 4.00% 4.50% 5.00% 5.50% 5.83% 6.77% 6.60% 7.15%
ALL NEW XENIA 1.3 R CVT ADS ROCKY 1.0 R TC CVT
TDP 34,454,900 35,176,200 36,492,400 37,761,900 38,748,200 39,044,300 TDP 34,307,100 35,024,600 36,333,900 37,597,700 38,580,400 38,875,000
266,100,000 Angsuran 22,319,500 11,766,400 8,325,400 6,663,300 5,676,300 5,786,800 5,142,900 5,219,300 264,700,000 Angsuran 22,202,000 11,704,500 8,281,600 6,628,300 5,646,400 5,756,300 5,115,900 5,191,800
Bunga 4.00% 4.50% 5.00% 5.50% 5.83% 6.77% 6.60% 7.15% Bunga 4.00% 4.50% 5.00% 5.50% 5.83% 6.77% 6.60% 7.15%
ALL NEW XENIA 1.3 R CVT SC ROCKY 1.0 R TC CVT SC
TDP 33,663,100 34,364,100 35,643,200 36,882,600 37,849,500 38,137,300 TDP 34,465,400 35,187,000 36,503,700 37,773,600 38,760,100 39,056,400
258,600,000 Angsuran 21,690,400 11,434,700 8,090,700 6,475,500 5,516,300 5,623,700 4,998,000 5,072,200 266,200,000 Angsuran 22,327,800 11,770,800 8,328,500 6,665,800 5,678,400 5,789,000 5,144,900 5,221,200
Bunga 4.00% 4.50% 5.00% 5.50% 5.83% 6.77% 6.60% 7.15% Bunga 4.00% 4.50% 5.00% 5.50% 5.83% 6.77% 6.60% 7.15%
ALL NEW XENIA 1.3 R CVT SC ADS ROCKY 1.0 R TC CVT TWO TONE
TDP 34,613,200 35,338,600 36,662,200 37,937,700 38,927,900 39,225,700 TDP 34,571,000 35,295,300 36,616,900 37,890,800 38,880,000 39,177,300
267,600,000 Angsuran 22,445,300 11,832,700 8,372,300 6,700,900 5,708,300 5,819,400 5,171,900 5,248,700 267,200,000 Angsuran 22,411,700 11,815,000 8,359,800 6,690,900 5,699,800 5,810,700 5,164,200 5,240,800
Bunga 4.00% 4.50% 5.00% 5.50% 5.83% 6.77% 6.60% 7.15% Bunga 4.00% 4.50% 5.00% 5.50% 5.83% 6.77% 6.60% 7.15%
ALL NEW XENIA 1.5 R MT ROCKY 1.0 R TC CVT TWO TONE SC
TDP 33,223,100 34,169,200 35,439,400 36,671,500 37,633,800 37,919,600 TDP 34,676,500 35,403,600 36,730,200 38,008,100 38,999,800 39,298,200
256,800,000 Angsuran 21,539,400 11,355,100 8,034,400 6,430,500 5,477,900 5,584,500 4,963,200 5,036,900 268,200,000 Angsuran 22,495,600 11,859,200 8,391,100 6,715,900 5,721,100 5,832,500 5,183,500 5,260,500
Bunga 4.00% 4.50% 5.00% 5.50% 5.83% 6.77% 6.60% 7.15% Bunga 4.00% 4.50% 5.00% 5.50% 5.83% 6.77% 6.60% 7.15%
ALL NEW XENIA 1.5 R MT ADS ROCKY 1.0 R TC CVT ADS
TDP 34,423,200 35,143,700 36,458,400 37,726,700 38,712,200 39,008,000 TDP 35,162,100 35,901,600 37,251,000 38,547,400 39,550,900 39,854,500
265,800,000 Angsuran 22,294,300 11,753,100 8,316,000 6,655,800 5,669,900 5,780,300 5,137,100 5,213,400 272,800,000 Angsuran 22,881,400 12,062,600 8,535,000 6,831,100 5,819,200 5,932,500 5,272,400 5,350,700
Bunga 4.00% 4.50% 5.00% 5.50% 5.83% 6.77% 6.60% 7.15% Bunga 4.00% 4.50% 5.00% 5.50% 5.83% 6.77% 6.60% 7.15%
ALL NEW XENIA 1.5 R MT SC ROCKY 1.0 R TC CVT ADS SC
TDP 33,381,500 34,331,600 35,609,300 36,847,400 37,813,600 38,101,000 TDP 35,320,500 36,064,000 37,420,800 38,723,300 39,730,700 40,035,900
258,300,000 Angsuran 21,665,200 11,421,500 8,081,300 6,468,000 5,509,900 5,617,200 4,992,200 5,066,300 274,300,000 Angsuran 23,007,200 12,129,000 8,581,900 6,868,700 5,851,200 5,965,100 5,301,400 5,380,100
Bunga 4.00% 4.50% 5.00% 5.50% 5.83% 6.77% 6.60% 7.15% Bunga 4.00% 4.50% 5.00% 5.50% 5.83% 6.77% 6.60% 7.15%
ALL NEW XENIA 1.5 R MT SC ADS ROCKY 1.0 R TC CVT ADS TWO TONE
TDP 34,581,500 35,306,100 36,628,300 37,902,600 38,891,900 39,189,400 TDP 35,426,100 36,172,300 37,534,000 38,840,500 39,850,500 40,156,800
267,300,000 Angsuran 22,420,100 11,819,400 8,362,900 6,693,400 5,701,900 5,812,900 5,166,100 5,242,800 275,300,000 Angsuran 23,091,100 12,173,200 8,613,200 6,893,700 5,872,600 5,986,900 5,320,700 5,399,700
Bunga 4.00% 4.50% 5.00% 5.50% 5.83% 6.77% 6.60% 7.15% Bunga 4.00% 4.50% 5.00% 5.50% 5.83% 6.77% 6.60% 7.15%
ALL NEW XENIA 1.5 R CVT ROCKY 1.0 R TC CVT ADS TWO TONE SC
TDP 34,993,200 35,728,400 37,069,800 38,359,800 39,359,200 39,661,000 TDP 35,531,600 36,280,600 37,647,300 38,957,700 39,970,300 40,277,800
271,200,000 Angsuran 22,747,200 11,991,900 8,484,900 6,791,000 5,785,100 5,897,700 5,241,500 5,319,300 276,300,000 Angsuran 23,175,000 12,217,400 8,644,500 6,918,700 5,893,900 6,008,600 5,340,100 5,419,300
Bunga 4.00% 4.50% 5.00% 5.50% 5.83% 6.77% 6.60% 7.15% Bunga 4.00% 4.50% 5.00% 5.50% 5.83% 6.77% 6.60% 7.15%
ALL NEW XENIA 1.5 R CVT ADS ROCKY 1.0 R TC CVT ASA
TDP 35,953,900 36,713,700 38,100,100 39,426,700 40,449,600 40,761,500 TDP 35,352,200 36,096,500 37,454,800 38,758,400 39,766,600 40,072,200
280,300,000 Angsuran 23,510,500 12,394,300 8,769,600 7,018,900 5,979,200 6,095,600 5,417,400 5,497,800 274,600,000 Angsuran 23,032,400 12,142,200 8,591,300 6,876,200 5,857,600 5,971,600 5,307,200 5,386,000
Bunga 4.00% 4.50% 5.00% 5.50% 5.83% 6.77% 6.60% 7.15% Bunga 4.00% 4.50% 5.00% 5.50% 5.83% 6.77% 6.60% 7.15%
ALL NEW XENIA 1.5 R CVT SC ROCKY 1.0 R TC CVT ASA SC
TDP 35,151,600 35,890,800 37,239,700 38,535,700 39,539,000 39,842,400 TDP 35,510,500 36,258,900 37,624,600 38,934,300 39,946,400 40,253,600
272,700,000 Angsuran 22,873,000 12,058,200 8,531,800 6,828,600 5,817,100 5,930,300 5,270,500 5,348,700 276,100,000 Angsuran 23,158,200 12,208,500 8,638,200 6,913,700 5,889,600 6,004,300 5,336,200 5,415,400
Bunga 4.00% 4.50% 5.00% 5.50% 5.83% 6.77% 6.60% 7.15% Bunga 4.00% 4.50% 5.00% 5.50% 5.83% 6.77% 6.60% 7.15%
ALL NEW XENIA 1.5 R CVT SC ADS ROCKY 1.0 R TC CVT ASA TWO TONE
TDP 36,112,200 36,876,100 38,270,000 39,602,600 40,629,300 40,942,900 TDP 35,616,100 36,367,200 37,737,800 39,051,500 40,066,200 40,374,500
281,800,000 Angsuran 23,636,300 12,460,600 8,816,600 7,056,500 6,011,200 6,128,200 5,446,400 5,527,200 277,100,000 Angsuran 23,242,100 12,252,800 8,669,500 6,938,800 5,910,900 6,026,000 5,355,500 5,435,000
Bunga 4.00% 4.50% 5.00% 5.50% 5.83% 6.77% 6.60% 7.15% Bunga 4.00% 4.50% 5.00% 5.50% 5.83% 6.77% 6.60% 7.15%
ALL NEW XENIA 1.5 R CVT ASA ROCKY 1.0 R TC CVT ASA TWO TONE SC
TDP 36,038,300 36,800,300 38,190,700 39,520,500 40,545,500 40,858,300 TDP 35,721,600 36,475,500 37,851,100 39,168,800 40,186,000 40,495,500
281,100,000 Angsuran 23,577,600 12,429,600 8,794,700 7,038,900 5,996,300 6,113,000 5,432,800 5,513,500 278,100,000 Angsuran 23,326,000 12,297,000 8,700,800 6,963,800 5,932,300 6,047,700 5,374,800 5,454,600
Bunga 4.00% 4.50% 5.00% 5.50% 5.83% 6.77% 6.60% 7.15% Bunga 4.00% 4.50% 5.00% 5.50% 5.83% 6.77% 6.60% 7.15%
ALL NEW XENIA 1.5 R CVT ASA SC ALL NEW TERIOS X MT IDS
TDP 36,196,700 36,962,700 38,360,600 39,696,400 40,725,200 41,039,700 TDP 31,227,900 31,872,800 33,049,500 34,205,700 35,119,200 35,384,000
282,600,000 Angsuran 23,703,400 12,496,000 8,841,600 7,076,500 6,028,300 6,145,600 5,461,800 5,542,900 237,900,000 Angsuran 19,954,200 10,519,400 7,443,100 5,957,200 5,074,800 5,173,500 4,597,900 4,666,200
Bunga 4.00% 4.50% 5.00% 5.50% 5.83% 6.77% 6.60% 7.15% Bunga 4.00% 4.50% 5.00% 5.50% 5.83% 6.77% 6.60% 7.15%
ROCKY 1.2 M MT ALL NEW TERIOS X MT DLX IDS
TDP 28,620,500 29,198,400 30,253,000 31,309,800 32,159,700 32,396,900 TDP 32,294,100 32,966,400 34,193,100 35,389,800 36,329,400 36,605,400
213,200,000 Angsuran 17,882,400 9,427,300 6,670,300 5,338,700 4,547,900 4,636,400 4,120,500 4,181,700 248,000,000 Angsuran 20,801,300 10,966,000 7,759,100 6,210,100 5,290,200 5,393,200 4,793,100 4,864,300
Bunga 4.00% 4.50% 5.00% 5.50% 5.83% 6.77% 6.60% 7.15% Bunga 4.00% 4.50% 5.00% 5.50% 5.83% 6.77% 6.60% 7.15%
ROCKY 1.2 M CVT ALL NEW TERIOS X AT DLX IDS
TDP 30,510,100 31,136,500 32,279,600 33,408,400 34,304,500 34,561,600 TDP 33,694,800 34,396,600 35,677,200 36,917,700 37,885,400 38,173,600
231,100,000 Angsuran 19,383,800 10,218,800 7,230,300 5,786,900 4,929,700 5,025,700 4,466,500 4,532,800 258,900,000 Angsuran 21,715,500 11,448,000 8,100,100 6,483,000 5,522,700 5,630,200 5,003,800 5,078,000
Bunga 4.00% 4.50% 5.00% 5.50% 5.83% 6.77% 6.60% 7.15% Bunga 4.00% 4.50% 5.00% 5.50% 5.83% 6.77% 6.60% 7.15%
ROCKY 1.2 X MT ALL NEW TERIOS R MT IDS
TDP 30,108,900 30,725,100 31,849,400 32,962,900 33,849,100 34,102,100 TDP 35,088,200 35,825,800 37,171,700 38,465,300 39,467,100 39,769,900
227,300,000 Angsuran 19,065,100 10,050,700 7,111,400 5,691,800 4,848,600 4,943,000 4,393,000 4,458,200 272,100,000 Angsuran 22,822,700 12,031,700 8,513,100 6,813,600 5,804,300 5,917,300 5,258,900 5,336,900
Bunga 4.00% 4.50% 5.00% 5.50% 5.83% 6.77% 6.60% 7.15% Bunga 4.00% 4.50% 5.00% 5.50% 5.83% 6.77% 6.60% 7.15%
ROCKY 1.2 X MT ADS ALL NEW TERIOS R MT DLX IDS
TDP 30,964,000 31,602,100 32,766,500 33,912,600 34,819,700 35,081,600 TDP 36,154,500 36,919,400 38,315,300 39,649,500 40,677,300 40,991,300
235,400,000 Angsuran 19,744,500 10,408,900 7,364,900 5,894,600 5,021,400 5,119,200 4,549,600 4,617,100 282,200,000 Angsuran 23,669,900 12,478,300 8,829,100 7,066,500 6,019,700 6,136,900 5,454,100 5,535,000
Bunga 4.00% 4.50% 5.00% 5.50% 5.83% 6.77% 6.60% 7.15% Bunga 4.00% 4.50% 5.00% 5.50% 5.83% 6.77% 6.60% 7.15%
ROCKY 1.2 X CVT ALL NEW TERIOS R AT IDS
TDP 31,998,600 32,663,200 33,876,100 35,061,500 35,993,900 36,266,800 TDP 36,238,900 37,006,000 38,405,800 39,743,300 40,773,100 41,088,000
245,200,000 Angsuran 20,566,400 10,842,200 7,671,500 6,140,000 5,230,500 5,332,300 4,739,000 4,809,300 283,000,000 Angsuran 23,737,000 12,513,600 8,854,100 7,086,500 6,036,800 6,154,300 5,469,500 5,550,700
Bunga 4.00% 4.50% 5.00% 5.50% 5.83% 6.77% 6.60% 7.15% Bunga 4.00% 4.50% 5.00% 5.50% 5.83% 6.77% 6.60% 7.15%
ROCKY 1.2 X CVT ADS ALL NEW TERIOS R AT DLX IDS
TDP 32,853,600 33,540,300 34,793,200 36,011,200 37,214,500 37,496,300 TDP 37,305,100 38,099,600 39,549,400 40,927,400 41,983,300 42,309,500
253,300,000 Angsuran 21,245,800 11,200,400 7,924,900 6,342,800 5,403,300 5,508,400 4,895,500 4,968,200 293,100,000 Angsuran 24,584,100 12,960,200 9,170,100 7,339,400 6,252,200 6,373,900 5,664,700 5,748,800

Page 1