22-Aug-20

22-Mar-19
519
17.3 IDR 481,500,000.00 IDR 474,145,581.00 IDR 7,354,419.00 IDR 425,110.92
IDR 42,372,000.00 IDR 41,724,811.13
IDR 3,531,000.00 IDR 3,477,067.59
IDR 3,956,110.92 IDR 3,902,178.52
 potong pokok 100juta potong pokok 125juta
estimasi pokok now BTN (22 tahun) 2023 BTN (22 tahun)
IDR 5,101,331.10 IDR 469,044,249.90 IDR 369,044,249.90 IDR 344,044,249.90
IDR 35,059,203.74 IDR 32,684,203.74
IDR 2,921,600.31 IDR 2,723,683.65
IDR 1,397,894.89 IDR 1,303,197.92
IDR 4,319,495.20 IDR 4,026,881.56

2024 BTN (21 tahun) top 50juta

IDR 303,405,874.91 IDR 278,405,874.91
IDR 31,857,616.87 IDR 29,232,616.87
IDR 2,654,801.41 IDR 2,436,051.41
IDR 1,203,991.57 IDR 1,104,785.22
IDR 3,858,792.97 IDR 3,540,836.62

2025 BTN (20 tahun) top 50juta

IDR 238,957,976.10 IDR 215,148,452.29
IDR 27,480,167.25 IDR 24,742,072.01
IDR 2,290,013.94 IDR 2,061,839.33
IDR 995,658.23 IDR 896,451.88
IDR 3,285,672.17 IDR 2,958,291.22

2026 BTN (19 tahun) top 50juta

IDR 177,010,077.30 IDR 154,391,029.68
IDR 22,126,259.66 IDR 19,298,878.71
IDR 1,843,854.97 IDR 1,608,239.89
IDR 776,359.99 IDR 677,153.64
IDR 2,620,214.96 IDR 2,285,393.53

2027 BTN (18 tahun) top 50juta

IDR 117,693,757.44 IDR 96,265,186.01
IDR 14,711,719.68 IDR 12,033,148.25
IDR 1,225,976.64 IDR 1,002,762.35
IDR 544,878.51 IDR 445,672.16
IDR 1,770,855.15 IDR 1,448,434.51
 remark BTN

estimasi pokok sisa terutang

bunga 9.5% per tahun
bunga 9.5% per bulan
estimasi pokok per bulan
estimasi angsuran per bulan

estimasi pokok sisa terutang IDR 15,638,375.00 2024

bunga 10.5% per tahun IDR 14,447,898.81 IDR 13,257,422.61 2025
bunga 10.5% per bulan IDR 11,947,898.81 IDR 10,757,422.61 2026
estimasi pokok per bulan IDR 9,316,319.86 IDR 8,125,843.67 2027
estimasi angsuran per bulan

sisa bulan tahun

estimasi pokok sisa terutang 264 2023
bunga 11.5% per tahun 252 2024
bunga 11.5% per bulan 240 2025
estimasi pokok per bulan 228 2026
estimasi angsuran per bulan 216 2027

estimasi pokok sisa terutang

bunga 12.5% per tahun
bunga 12.5% per bulan
estimasi pokok per bulan
estimasi angsuran per bulan

estimasi pokok sisa terutang

bunga 12.5% per tahun
bunga 12.5% per bulan
estimasi pokok per bulan
estimasi angsuran per bulan
 potong pokok 150 juta
HSBC (15 tahun) flat 8% HSBC (15 tahun) flat 8% BTN (22 tahun)
IDR 369,044,249.90 IDR 344,044,249.90 IDR 319,044,249.90
IDR 29,523,539.99 IDR 27,523,539.99 IDR 30,309,203.74
IDR 2,460,295.00 IDR 2,293,628.33 IDR 2,525,766.98
IDR 2,050,245.83 IDR 1,911,356.94 IDR 1,208,500.95
IDR 4,510,540.83 IDR 4,204,985.28 IDR 3,734,267.92
 HSBC (15 tahun) flat 8%
IDR 319,044,249.90
IDR 25,523,539.99
IDR 2,126,961.67
IDR 1,772,468.06
IDR 3,899,429.72