Download - Angsuran Btn

PERMOHONAN KREDIT BANK BTN Tanggal : 9-Apr-2023

A Kredit yang Dimohon WARNA INI JANGAN DIRUBAH

1 Jenis Kredit : KPR (KGM, KPR atau RS)

2 Suku Bunga : 12.00% 15 Pengurang Pokok : 6,636,950

3 Maksimum Kredit : 90,000,000 MAKSIMAL KREDIT LEBIH Bunga : 900,000

4 Jangka Waktu : 10 tahun Pokok : 427,390

5 Tanggal Lahir : 24-Jul-72 Umur 51 tahun Persyaratan Gaji : 3,982,170

6 Nilai Bangunan : 55,000,000 5E+07### Harga Rumah : 65,750,000

135,000,000 Perolehan Kredit : 52,600,000

Angsuran Rp. 1,327,390

-

B Biaya Proses D Biaya-Biaya Administrasi Jual Beli dari Developer

1 Provisi 1% dari maks kredit : 900,000 1.00% 1 Biaya administrasi pemesanan

2 Biaya Administrasi : 100,000 2 Biaya akta jual beli dan jasa notaris utk balik nama

3 Biaya Legalisir Notaris : 250,000 3 BPHTB 5% dari harga jual dikurangi harga tidak

4 Biaya APHT / Surat Kuasa : 750,000 kena pajak

5 Angsuran Pertama : 1,327,390 4 PPH 5% dari harga jual untuk Rp. 70 juta ke atas

6 Asuransi Jiwa : 1,164,600 5 Biaya pemecahan PBB ke konsumen

7 Asuransi Kebakaran : 372,540 6 Biaya pemecahan IMB ke konsumen

8 Saldo Tabungan Minimum : BLOKIR TABUNGAN 7 Biaya kelebihan tanah dan atau penambahan

Jumlah : 4,864,530 9% bangunan seperti pagar, peningkatan mutu dsb

C Biaya Lain yg Terikat dgn Kredit

1 Appraiser :

2 Clearence Sertifikat : 0

Jumlah - -

Biaya Porses Rp. 4,864,530

PERMOHONAN KREDIT BANK BTN Warna ini jangan dirubah

A Kredit yang Dimohon1 Jenis Kredit : RS Paket RS (RSS atau RS)2 Suku Bunga : 8.15%3 Maksimum Kredit : 56,000,000 4 Jangka Waktu : 10 tahun5 Tanggal Lahir : 8-May-71 Umur 52 tahun6 Nilai Bangunan : 16,500,000

Angsuran yg diinginkan 700,190

B Biaya Proses 1 Provisi 1% dari maks kredit : 280,000 2 Biaya Administrasi : - 3 Biaya Notaris : 100,000 4 Biaya APHT : - 5 Angsuran Pertama : 700,190 6 Asuransi Jiwa : 482,720 7 Asuransi Kebakaran : 113,510 8 Saldo Tabungan Minimum : 500,000

Jumlah : 2,176,420

C Biaya Lain yg Terikat dgn Kredit1 Appraiser 50,000 2 Clearence Sertifikat -

Jumlah 50,000

Total Biaya 2,226,420

Warna ini jangan dirubah

HITUNG PREMI ASURANSISINGLE PREMIUM

Keterangan Nilai Satuan 25.5Harga Jual 65,750,000 Rupiah 22.5Jangka Waktu 15 Tahun maks. 20 tahun

Premi Asuransi 756,140 Rupiah

Keterangan Nilai umur 12.83 Tgl Lahir 24-Jul-72 51 #N/AMaks KPR 53,000,000 Rupiah Jangka Waktu 15 Tahun

Premi Asuransi 679,990 Rupiah

<=55 15 12.83 56 Err:50257 Err:50258 Err:50259 Err:502

60 Err:50261 Err:50262 Err:50263 Err:50264 Err:502

AMORTISASI KREDIT

TAHUN SALDO AWAL ANGSURAN BUNGA

I 90,000,000 15,928,680 10,800,000 II 84,871,320 15,928,680 10,184,558 III 79,127,198 15,928,680 9,495,264 IV 72,693,782 15,928,680 8,723,254 V 65,488,356 15,928,680 7,858,603 VI 57,418,279 15,928,680 6,890,193 VII 48,379,792 15,928,680 5,805,575 VIII 38,256,687 15,928,680 4,590,802 IX 26,918,810 15,928,680 3,230,257 X 14,220,387 15,928,680 1,706,446 XI (1,847) 15,928,680 (222)XII (15,930,748) 15,928,680 (1,911,690)XIII (33,771,118) 15,928,680 (4,052,534)XIV (53,752,332) 15,928,680 (6,450,280)XV (76,131,292) 15,928,680 (9,135,755)

159,286,800 69,284,953

43%

AMORTISASI KREDIT

POKOK SALDO AKHIR

5,128,680 84,871,320 12 900,000 5,744,122 79,127,198 6,433,416 72,693,782 7,205,426 65,488,356 8,070,077 57,418,279 9,038,487 48,379,792 10,123,105 38,256,687 11,337,878 26,918,810 12,698,423 14,220,387 14,222,234 (1,847) 15,928,902 (15,930,748) 17,840,370 (33,771,118) 19,981,214 (53,752,332) 22,378,960 (76,131,292) 25,064,435 (101,195,727)

90,001,847 77%

57% 100%

18.50% 19.00% 19.50% 20.00% 20.50% 21.00% 21.50% 22.00% 23.00% 24.00% 25.00%

1.185000 1.190000 1.195000 1.200000 1.205000 1.210000 1.215000 1.220000 1.230000 1.240000 1.2500000.642666 0.646621 0.650581 0.654545 0.658515 0.662489 0.666467 0.670450 0.678430 0.686429 0.6944440.463612 0.467308 0.471012 0.474725 0.478446 0.482175 0.485913 0.489658 0.497173 0.504718 0.5122950.375359 0.378991 0.382634 0.386289 0.389955 0.393632 0.397321 0.401020 0.408451 0.415926 0.4234420.323407 0.327050 0.330708 0.334380 0.338066 0.341765 0.345479 0.349206 0.356700 0.364248 0.3718470.289584 0.293274 0.296982 0.300706 0.304446 0.308203 0.311976 0.315764 0.323389 0.331074 0.3388190.266099 0.269855 0.273630 0.277424 0.281236 0.285067 0.288916 0.292782 0.300568 0.308422 0.3163420.249054 0.252885 0.256737 0.260609 0.264502 0.268415 0.272347 0.276299 0.284259 0.292293 0.3003990.236282 0.240192 0.244125 0.248079 0.252056 0.256053 0.260072 0.264111 0.272249 0.280465 0.2887560.226481 0.230471 0.234485 0.238523 0.242583 0.246665 0.250769 0.254895 0.263208 0.271602 0.2800730.218821 0.222891 0.226985 0.231104 0.235246 0.239411 0.243598 0.247807 0.256289 0.264852 0.2734930.212749 0.216896 0.221068 0.225265 0.229486 0.233730 0.237996 0.242285 0.250926 0.259648 0.2684480.207881 0.212102 0.216349 0.220620 0.224915 0.229234 0.233575 0.237939 0.246728 0.255598 0.2645430.203943 0.208235 0.212551 0.216893 0.221259 0.225647 0.230058 0.234491 0.243418 0.252423 0.2615010.200734 0.205092 0.209475 0.213882 0.218313 0.222766 0.227242 0.231738 0.240791 0.249919 0.259117

Lampiran 3b

TABEL ANGSURAN KGM RATE = 15.0%

KET. 15,000,000 20,000,000 25,000,000 30,000,000 35,000,000 40,000,000 45,000,000 50,000,000 5 372,900 497,200 621,490 745,790 870,090 994,390 1,118,690 1,242,990

6 330,300 440,400 550,500 660,600 770,690 880,790 990,890 1,100,990

7 300,450 400,600 500,750 600,900 701,060 801,210 901,360 1,001,510

8 278,570 371,420 464,280 557,130 649,980 742,840 835,690 928,550

10 249,070 332,090 415,110 498,130 581,160 664,180 747,200 830,220

KET. 60,000,000 75,000,000 100,000,000 125,000,000 150,000,000 175,000,000 200,000,000 225,000,000 5 1,491,580 1,864,480 2,485,970 3,107,460 3,728,950 4,350,440 4,971,930 5,593,420

6 1,321,190 1,651,480 2,201,980 2,752,470 3,302,970 3,853,460 4,403,950 4,954,450

7 1,201,810 1,502,260 2,003,010 2,503,760 3,004,510 3,505,260 4,006,010 4,506,760

8 1,114,250 1,392,820 1,857,090 2,321,360 2,785,630 3,249,900 3,714,170 4,178,440

10 996,260 1,245,330 1,660,440 2,075,550 2,490,650 2,905,760 3,320,870 3,735,980

KET. 250,000,000 300,000,000 350,000,000 400,000,000 450,000,000 500,000,000 550,000,000 600,000,000 5 6,214,910 7,457,890 8,700,870 9,943,860 11,186,840 12,429,820 13,672,800 14,915,780

6 5,504,940 6,605,930 7,706,910 8,807,900 9,908,890 11,009,880 12,110,860 13,211,850

7 5,007,510 6,009,010 7,010,510 8,012,020 9,013,520 10,015,020 11,016,520 12,018,020

8 4,642,710 5,571,260 6,499,800 7,428,340 8,356,880 9,285,420 10,213,970 11,142,510

10 4,151,090 4,981,310 5,811,520 6,641,740 7,471,960 8,302,170 9,132,390 9,962,610

KET. 650,000,000 700,000,000 750,000,000 800,000,000 850,000,000 900,000,000 950,000,000 1,000,000,000 5 16,158,760 17,401,740 18,644,730 19,887,710 21,130,690 22,373,670 23,616,650 24,859,630

6 14,312,840 15,413,820 16,514,810 17,615,800 18,716,780 19,817,770 20,918,760 22,019,750

7 13,019,520 14,021,030 15,022,530 16,024,030 17,025,530 18,027,030 19,028,530 20,030,030

8 12,071,050 12,999,590 13,928,130 14,856,680 15,785,220 16,713,760 17,642,300 18,570,840

10 10,792,820 11,623,040 12,453,260 13,283,470 14,113,690 14,943,910 15,774,130 16,604,340

Lampiran 3b

TABEL ANGSURAN KGU RATE = 14.0%

KET. 50,000,000 60,000,000 70,000,000 80,000,000 90,000,000 100,000,000 120,000,000 150,000,000 3 1,794,720 2,153,660 2,512,600 2,871,550 3,230,490 3,589,430 4,307,320 5,384,150

5 1,213,690 1,456,420 1,699,160 1,941,890 2,184,630 2,427,370 2,912,840 3,641,050

8 898,210 1,077,850 1,257,500 1,437,140 1,616,780 1,796,420 2,155,700 2,694,630

10 798,810 958,570 1,118,330 1,278,090 1,437,860 1,597,620 1,917,140 2,396,420

15 678,370 814,050 949,720 1,085,400 1,221,070 1,356,750 1,628,090 2,035,120

KET. 55,000,000 60,000,000 65,000,000 70,000,000 75,000,000 80,000,000 85,000,000 90,000,000 3 1,974,190 2,153,660 2,333,130 2,512,600 2,692,080 2,871,550 3,051,020 3,230,490

5 1,335,050 1,456,420 1,577,790 1,699,160 1,820,530 1,941,890 2,063,260 2,184,630

8 988,030 1,077,850 1,167,670 1,257,500 1,347,320 1,437,140 1,526,960 1,616,780

10 878,690 958,570 1,038,450 1,118,330 1,198,210 1,278,090 1,357,970 1,437,860

15 746,210 814,050 881,890 949,720 1,017,560 1,085,400 1,153,230 1,221,070

KET. 95,000,000 100,000,000 105,000,000 110,000,000 115,000,000 120,000,000 125,000,000 130,000,000 3 3,409,960 3,589,430 3,768,900 3,948,380 4,127,850 4,307,320 4,486,790 4,666,260

5 2,306,000 2,427,370 2,548,740 2,670,100 2,791,470 2,912,840 3,034,210 3,155,580

8 1,706,600 1,796,420 1,886,240 1,976,060 2,065,880 2,155,700 2,245,530 2,335,350

10 1,517,740 1,597,620 1,677,500 1,757,380 1,837,260 1,917,140 1,997,020 2,076,900

15 1,288,910 1,356,750 1,424,580 1,492,420 1,560,260 1,628,090 1,695,930 1,763,770

KET. 135,000,000 140,000,000 145,000,000 150,000,000 175,000,000 200,000,000 250,000,000 500,000,000 3 4,845,730 5,025,200 5,204,680 5,384,150 6,281,500 7,178,860 8,973,580 17,947,150

5 3,276,940 3,398,310 3,519,680 3,641,050 4,247,890 4,854,730 6,068,410 12,136,820

8 2,425,170 2,514,990 2,604,810 2,694,630 3,143,730 3,592,840 4,491,050 8,982,090

10 2,156,780 2,236,660 2,316,540 2,396,420 2,795,830 3,195,230 3,994,040 7,988,070

15 1,831,600 1,899,440 1,967,280 2,035,120 2,374,300 2,713,490 3,391,860 6,783,710

DAFTAR NOTARIS / PPAT YANG SUDAH BEKERJA-SAMA (ADA PKS)DENGA BANK TABUNGAN NEGARA

NO NAMA NOTARIS ALAMAT

KANTOR

I WILAYAH JAKARTA1 NY SAHARA T HUSIN JL. TANJUNG DUREN JAYA NO. 542 ENY HARYANTI PLAZA KEDOYA ELOK BLOK DE/033 HARI SUPRAPTI S JL. PRAPANCA RAYA 44L4 ERNA PRIYONO JL. KRAMAT PELA NO. 42 GANDARIA UTR5 MAHMUD SAID JL. PESANGGRAHAN RAYA NO. 8-B6 MARIA KIDARSA JL. HANG TUAH VIII NO. 5

II WILAYAH KODYATANGERANG1 SLAMET SURYONOHADI JL. VETERAN BLOK D.13 NO. 142 HARYANTI TONO JL. AHMAD YANI NO. 39

III WILAYAH KAB.TANGERANG1 MUSRIFAH IRFAN S JL. RAYA SERPONG KM.8 NO. 362 SRI LESTARI R JL. RAYA SERPONG KM.93 RONY SAPUTRA S, SH JL. Ir, H. JUANDA NO. 84

IV WILAYAH SERANG1 ARJAMALIS ROSWAR JL JEND.AHMAD YANI NO. 492 MOH.ISLAMSYAH ARIFIN JL. KH TB.KHATIB NO. 62 KEDALINGAN

V WILAYAH KAB. BEKASI1 NAZLY ALIDA LUBIS JL. JEND.SUDIRMAN NO. 41 KRANJI2 INDIARTATI WS JL. RAYA CIBARUSAH NO. 9 CIKARANG3 KHAIRUL ASWIN JL. GATOT SUBROTO NO. 92 CIKARANG

VI WILAYAH KODYA BEKASI1 LIKE LESTYOWATI S JL. IR. JUANDA NO. 81 (PLZ BEKASI JAYA)2 KAMARIAH SUPARWO JL. SULTAN AGUNG NO. 425 PD UNGU3 TITIN SUPARTINI JL. PEMUDA NO. 31 KRANJI

VII WILAYAH DEPOK1 TARUNINGRUM S KABUL JL. MARGONDA RAYA NO. 802 ZAENAB RUKO PDK.SUKMAJAYA NO. 15

VIII WILAYAH KODYA BOGOR1 SUPIAH NURBAITI JL. DURIAN JAYA NO. 12 BANTAR KEMANG2 LANY HARTONO JL. IR. JUANDA NO. 123 HANNA WIDJAYA JL. GUNUNG GEDE NO. 16

IX WILAYAH KAB. BOGOR1 KHADIJAH BUDI A JL. RAYA DERMAGA KM.8 NO. 1 (RUKO)2 SITI AMANATUL INSIYAH JL. BABAKAN NO. 2 CIAWI

BOMANTARI JULIANTO,SH

X WILAYAH KAB. KAWARANG1 SISWADJI JL. AHMAD YANI NO. 2-A

WARNI 021-6496711 + 021-6296389ENY HARYANTI 58301545 - 0811845082

DAFTAR NOTARIS / PPAT YANG SUDAH BEKERJA-SAMA (ADA PKS)DENGA BANK TABUNGAN NEGARA

ALAMAT NOMOR TELEPONKONTAK PERSON

KOTA DAN FACS.

JAKARTA BARAT 5685071 5685072 BP. TUKINO / ZAENALJAKARTA BARAT 58301545 58301544 IBU MEGAJAKARTA SELATAN 7244783-9247875 7244783 IBU DIANJAKARTA SELATAN 7229313 7229313 NOTARIS YBSJAKARTA BARAT 58300559-5823265 58301621 NOTARIS YBSJAKARTA SELATAN 7221068-7206993 7266532 NOTARIS YBS

TANGERANG 5533807[D] 0812-8118332 NOTARIS YBSTANGERANG 5589139 5522678 NOTARIS YBS

TANGERANG 53121709-10 5517964 NOTARIS YBSTANGERANG 5387084-85 5387085 NOTARIS YBSCIPUTAT 74708532 7427444 NOTARIS YBS

0816-1158099

SERANG 0254-200322 0254-200322 NOTARIS YBSSERANG 0254-210962 0254-210962 NOTARIS YBS

BEKASI 8844822-8844777 8842555 NOTARIS YBSBEKASI 8971935 8971935 NOTARIS YBSBEKASI 8903979 0811-870849 NOTARIS YBS

BEKASI 8803083-8812344 8803083 NOTARIS YBSBEKASI 8840971-72 8840971 IBU TUTIBEKASI 8866220 8854638 NOTARIS YBS

DEPOK 7522303-7751328 7522303 IBU DEWIDEPOK 77831719 77831719 NOTARIS YBS

BOGOR 0251-313981-321704 0251-313981 IBU DITABOGOR 0251-323697 0251-323697 NOTARIS YBSBOGOR 0251-330154-330156 0251-320912 NOTARIS YBS

8121800353.00 0251-313981 ditaBOGOR 0251-622527-327298 0251-321704 NOTARIS YBSBOGOR 0251-242943 0251-242943 NOTARIS YBS

87910103 0811-137663

KARAWANG 0818-915794 3440864 NOTARIS YBS

DAFTAR NOTARIS / PPAT YANG SUDAH BEKERJA-SAMA (ADA PKS)DENGAN BANK TABUNGAN NEGARA

NO NAMA APPRAISER

1 PT BINAYASA PUTRA BATARA

2 PT BASKARA PRIMA PENILAI

3 PT INTI UTAMA CAHAYA PERKASA

4 PT DWI VALUINA

5 PT BINA INSAN NUSA

6 PT SANIANG NAGA CAKRAWALA

7 PT GERBANG BUMI PAKUAN

PT. CARAKA CITRA RPT. NIRWANA KHARISMA

FACSIMILE


ALAMAT NOMOR TELEPONKANTOR KOTA DAN FACS.

MENARA BTN LT. 12 JL. GAJAH MADA NO.1 JAKARTA PUSAT 6346880-81 6346883

TAMAN ASRI BLOK. B-2 NO.8 KREO-CLDG TANGERANG 7301024

JL. BAUNG NO. 3-A LENTENG AGUNG JAKARTA SELATAN 7815850

JL AM SANGAJI NO. 9-L (SANGAJI MEGAH) JAKARTA PUSAT 6325569-70

JL. TEMPURUNG BLK. A-18 NO. 14 PDK KLP JAKARTA TIMUR 86903849-86902454

JL. KAKAP III NO. 4-A RWMANGUN JAKARTA TIMUR 3866921-3867875

JL. BAUNG NO. 3-A LENTENG AGUNG JAKARTA SELATAN 7815850

021-3902507 [YANI] / 021-8902942 [RAHMA] 0812-8958572021-3842927 [DWI] / 0812-8517996

021-63865983


NOMOR TELEPONKONTAK PERSON

DAN FACS.

6346860 SUGANDHI / IMAM F

5842579 HENDRO B / SUSILASARI

78833503 IRA / EVI / INDRA

6349382 ENO SUNGKONO / DEDY H

86903849 TEGUH W

4702165 IBU DARATUL M

7829763 YULIANI 0818-143848

TARIF APHT

1 - s/d 100,000,000 = 600,000 2 100,000,000 s/d 150,000,000 = 750,000 3 150,000,000 s/d 200,000,000 = 900,000 4 200,000,000 s/d 250,000,000 = 1,200,000 5 250,000,000 s/d 300,000,000 = 1,500,000 6 300,000,000 s/d = NEGO