Scribd Logo
Upload

Welcome to Scribd!

  • Simulasi 001

    Uploaded by

    Rizka Mustakim 99
    4 views2 pages

    Original Title

    SIMULASI 001

    Copyright

    © © All Rights Reserved

    Available Formats

    PDF, TXT or read online from Scribd

    Did you find this document useful?

    Is this content inappropriate?

    Report this Document

    Copyright:

    © All Rights Reserved
    Download as PDF, TXT or read online from Scribd
    Flag for inappropriate content
    4 views2 pages

    Simulasi 001

    Uploaded by

    Rizka Mustakim 99

    Copyright:

    © All Rights Reserved
    Download as PDF, TXT or read online from Scribd
    Flag for inappropriate content
    of 2

    SIMULASI BSI

    4,66% 4,55%
    1 2
    HARGA DP PLAFOND
    12 24
    Rp 180.000.000 Rp - Rp 180.000.000 Rp 15.699.560,85 Rp 8.182.021,47

    5,26% 5,32% 5,38% 5,50% 6,19%


    11 12 13 15 20
    132 144 156 180 240
    Rp 2.152.944,73 Rp 2.048.455,25 Rp 1.961.424,93 Rp 1.825.679,86 Rp 1.677.836,12

    SIMULASI BNI SYARIAH


    6,62% 6,07% 6,10% 6,16% 6,24%
    1 2 3 4 5
    12 24 36 48 60
    Rp 15.992.781,96 Rp 8.410.500,00 Rp 5.915.000,00 Rp 4.674.000,00 Rp 3.936.000,00
    8,40% 8,54% 8,66% 8,79% 8,91%
    11 12 13 14 15
    132 144 156 168 180
    Rp 2.623.636,36 Rp 2.531.000,00 Rp 2.452.846,15 Rp 2.389.928,57 Rp 2.336.500,00

    SIMULASI BTN
    7,59% 7,59% 7,59% 7,59% 7,59%
    1 2 3 4 5
    Rp193.662.000,00 Rp100.371.379,06 Rp69.329.908,34 Rp53.850.614,23 Rp44.596.066,97
    Rp 16.138.500,00 Rp 8.364.281,59 Rp 5.777.492,36 Rp 4.487.551,19 Rp 3.716.338,91
    7,59% 7,59% 7,59% 7,59% 7,59%
    11 12 13 14 15
    Rp24.714.514,84 Rp23.380.180,82 Rp22.262.998,09 Rp21.316.290,07 Rp20.505.818,81
    Rp 2.059.542,90 Rp 1.948.348,40 Rp 1.855.249,84 Rp 1.776.357,51 Rp 1.708.818,23

    INHOUS PT
    13,00% 13,00% 13,00% 13,00% 13,00%
    1 2 3 4 5
    12 24 36 48 60
    Rp 16.950.000,00 Rp 9.450.000,00 Rp 6.950.000,00 Rp 5.700.000,00 Rp 4.950.000,00
    13,00% 13,00% 13,00% 13,00% 13,00%
    11 12 13 14 15
    132 144 156 168 180
    Rp 3.313.636,36 Rp 3.200.000,00 Rp 3.103.846,15 Rp 3.021.428,57 Rp 2.950.000,00
    MULASI BSI
    4,83% 4,86% 4,62% 5,20%
    3 4 5 10
    36 48 60 120
    Rp 5.723.951,89 Rp 4.479.307,62 Rp 3.692.975,63 Rp 2.280.163,92

    ULASI BNI SYARIAH


    7,11% 7,22% 7,33% 7,45% 7,57%
    6 7 8 9 10
    72 84 96 108 120
    Rp 3.566.500,00 Rp 3.225.857,14 Rp 2.974.500,00 Rp 2.784.166,67 Rp 2.635.500,00

    SIMULASI BTN
    7,59% 7,59% 7,59% 7,59% 7,59%
    6 7 8 9 10
    Rp38.453.761,18 Rp34.089.741,73 Rp30.837.010,26 Rp28.324.994,14 Rp26.331.334,07
    Rp 3.204.480,10 Rp 2.840.811,81 Rp 2.569.750,85 Rp 2.360.416,18 Rp 2.194.277,84
    7,59% 7,59% 7,59% 7,59% 7,59%
    16 17 18 19 20
    Rp19.805.898,43 Rp19.196.880,23 Rp18.663.476,13 Rp18.193.611,55 Rp17.777.622,46
    Rp 1.650.491,54 Rp 1.599.740,02 Rp 1.555.289,68 Rp 1.516.134,30 Rp 1.481.468,54

    INHOUS PT
    13,00% 13,00% 13,00% 13,00% 13,00%
    6 7 8 9 10
    72 84 96 108 120
    Rp 4.450.000,00 Rp 4.092.857,14 Rp 3.825.000,00 Rp 3.616.666,67 Rp 3.450.000,00
    13,00% 13,00% 13,00% 13,00% 13,00%
    16 17 18 19 20
    192 204 216 228 240
    Rp 2.887.500,00 Rp 2.832.352,94 Rp 2.783.333,33 Rp 2.739.473,68 Rp 2.700.000,00

    You might also like