bungaanuitas
14
Harga Rumah ### rupiah Harga Rumah Down Payment 0% ( DP ) Down Payment atau 0 rupiah atau Diskon / DP 50,000,000 rupiah Diskon / DP Plafond KPR 85,000,000 Plafond KPR Angsur / Tenor 10 Angsur / Tenor atau 120 bulan atau Bunga 12.00% per tahun Bunga Angsuran 1,219,503 Angsuran Cicilan Ekstra 12 bulan Cicilan Ekstra periode setiap 6 bulan periode setiap total per periode 14,634,037 rupiah total per periode min penghasilan 2,560,956 min penghasilan Total Bunga 23,731,968 rupiah Total Bunga rasio bunga 21.83% terhadap pokok rasio bunga Total Pokok 85,000,000 Total Pokok total KPR ### rupiah total KPR lunas setelah 30 bulan lunas setelah atau 2.5 tahun atau 23,731,968 Bulan Pinjaman Pokok Angsuran Angsuran Bulan Pinjaman Pokok ke Tersisa (Rp) Pokok (Rp) Bunga (Rp) ke Tersisa (Rp) 1 85,000,000 369,503 850,000 1 100,000,000 2 84,630,497 373,198 846,305 2 99,799,832 3 84,257,299 376,930 842,573 3 99,597,662 4 83,880,369 380,699 838,804 4 99,393,471 5 83,499,669 384,506 834,997 5 84,785,221 6 83,115,163 15,022,388 831,152 6 84,576,925 7 68,092,775 392,235 827,268 7 84,366,546 8 67,700,540 396,157 823,346 8 84,154,064 9 67,304,383 400,119 819,384 9 69,537,440 10 66,904,264 404,120 815,383 10 69,320,687 11 66,500,144 408,161 811,342 11 69,101,766 12 66,091,982 15,046,280 807,260 12 68,880,656 13 51,045,703 416,365 803,138 13 54,255,318 14 50,629,338 420,529 798,974 14 54,029,763 15 50,208,809 424,734 794,769 15 53,801,953 16 49,784,074 428,982 790,521 16 53,571,865 17 49,355,093 433,271 786,232 17 38,937,460 18 48,921,821 15,071,641 781,899 18 38,702,747 19 33,850,181 441,980 777,523 19 38,465,687 20 33,408,200 446,400 773,103 20 38,226,256 21 32,961,800 450,864 768,639 21 23,582,415 22 32,510,936 455,373 764,130 22 23,338,172 23 32,055,564 459,926 759,577 23 23,091,486 24 31,595,638 15,098,562 754,977 24 22,842,334 rupiah)** tahun (max. 20) per bulan)* rupiah (+110%)* rupiah)**
-
Upload
rahmad-desman -
Category
Documents
-
view
218 -
download
0
description
Bunga Anuitas
Transcript of bungaanuitas
Standar-1Harga Rumah135,000,000rupiahHarga Rumah150,000,000rupiahHarga Rumah220,000,000rupiahDown Payment0%( DP )Down Payment0%( DP )Down Payment20%( DP )atau0rupiahatau0rupiahatau44,000,000rupiahDiskon / DP50,000,000rupiahDiskon / DP50,000,000rupiahDiskon / DP0rupiahPlafond KPR85,000,000rupiah)**Plafond KPR100,000,000rupiah)**Plafond KPR176,000,000rupiah)**Angsur / Tenor10tahun (max. 20)Angsur / Tenor15tahun (max. 20)Angsur / Tenor20tahun (max. 20)atau120bulanatau180bulanatau240bulanBunga12.00%per tahunBunga12.00%per tahunBunga12.00%per tahunAngsuran1,219,503per bulan)*Angsuran1,200,168per bulan)*Angsuran1,937,912per bulan)*Cicilan Ekstra12bulanCicilan Ekstra12bulanCicilan Ekstra12bulanperiode setiap6bulanperiode setiap4bulanperiode setiap6bulantotal per periode14,634,037rupiahtotal per periode14,402,017rupiahtotal per periode23,254,939rupiahmin penghasilan2,560,956rupiah (+110%)*min penghasilan2,520,353rupiah (+110%)*min penghasilan4,069,614rupiah (+110%)*Total Bunga23,731,968rupiahTotal Bunga27,173,487rupiahTotal Bunga82,127,545rupiahrasio bunga21.83%terhadap pokokrasio bunga21.37%terhadap pokokrasio bunga31.82%terhadap pokokTotal Pokok85,000,000rupiah)**Total Pokok100,000,000rupiah)**Total Pokok176,000,000rupiah)**total KPR108,731,968rupiahtotal KPR127,173,487rupiahtotal KPR258,127,545rupiahlunas setelah30bulanlunas setelah28bulanlunas setelah48bulanatau2.5tahunatau2.3tahunatau4.0tahun23,731,96860%BulanPinjaman PokokAngsuranAngsuranBulanPinjaman PokokAngsuranAngsuranBulanPinjaman PokokAngsuranAngsurankeTersisa (Rp)Pokok (Rp)Bunga (Rp)keTersisa (Rp)Pokok (Rp)Bunga (Rp)keTersisa (Rp)Pokok (Rp)Bunga (Rp)185,000,000369,503850,0001100,000,000200,1681,000,0001176,000,000177,9121,760,000284,630,497373,198846,305299,799,832202,170997,9982175,822,088179,6911,758,221384,257,299376,930842,573399,597,662204,191995,9773175,642,398181,4881,756,424483,880,369380,699838,804499,393,47114,608,250993,9354175,460,910183,3021,754,609583,499,669384,506834,997584,785,221208,296991,8725175,277,608185,1361,752,776683,115,16315,022,388831,152684,576,925210,379989,7896175,092,47223,441,9261,750,925768,092,775392,235827,268784,366,546212,482987,6867151,650,546188,8571,749,055867,700,540396,157823,346884,154,06414,616,624985,5618151,461,689190,7451,747,166967,304,383400,119819,384969,537,440216,753983,4159151,270,944192,6531,745,2591066,904,264404,120815,3831069,320,687218,921981,24710151,078,291194,5791,743,3321166,500,144408,161811,3421169,101,766221,110979,05811150,883,712196,5251,741,3871266,091,98215,046,280807,2601268,880,65614,625,338976,84712150,687,18723,453,4291,739,4211351,045,703416,365803,1381354,255,318225,554974,61413127,233,757200,4751,737,4361450,629,338420,529798,9741454,029,763227,810972,35814127,033,282202,4801,735,4321550,208,809424,734794,7691553,801,953230,088970,08015126,830,802204,5051,733,4071649,784,074428,982790,5211653,571,86514,634,406967,77916126,626,297206,5501,731,3621749,355,093433,271786,2321738,937,460234,713965,45517126,419,748208,6151,729,2961848,921,82115,071,641781,8991838,702,747237,060963,10818126,211,13223,465,6411,727,2101933,850,181441,980777,5231938,465,687239,431960,73819102,745,492212,8091,725,1032033,408,200446,400773,1032038,226,25614,643,842958,34320102,532,683214,9371,722,9752132,961,800450,864768,6392123,582,415244,243955,92521102,317,746217,0861,720,8262232,510,936455,373764,1302223,338,172246,686953,48322102,100,660219,2571,718,6552332,055,564459,926759,5772323,091,486249,152951,01623101,881,404221,4491,716,4622431,595,63815,098,562754,9772422,842,33414,653,661948,52424101,659,95423,478,6031,714,2482516,497,075469,171750,332258,188,673254,160946,0082578,181,351225,9011,712,0112616,027,904473,863745,641267,934,513256,702943,4662677,955,451228,1601,709,7522715,554,042478,601740,902277,677,811259,269940,8992777,727,291230,4411,707,4702815,075,441483,387736,116287,418,5427,418,542938,3062877,496,850232,7461,705,1662914,592,053488,221731,282290002977,264,105235,0731,702,8393014,103,83214,103,832726,400300003077,029,03223,492,3631,700,48831000310003153,536,669239,7981,698,11432000320003253,296,871242,1961,695,71633000330003353,054,675244,6181,693,29434000340003452,810,057247,0641,690,84835000350003552,562,993249,5351,688,37736000360003652,313,45823,506,9691,685,88237000370003728,806,489254,5501,683,36138000380003828,551,939257,0961,680,81639000390003928,294,843259,6671,678,24540000400004028,035,176262,2631,675,64841000410004127,772,912264,8861,673,02542000420004227,508,02623,522,4741,670,3774300043000433,985,552270,2101,667,7014400044000443,715,342272,9121,664,9994500045000453,442,429275,6421,662,2704600046000463,166,788278,3981,659,5144700047000472,888,390281,1821,656,7304800048000482,607,2082,607,2081,653,918490004900049000500005000050000510005100051000520005200052000530005300053000540005400054000550005500055000560005600056000570005700057000580005800058000590005900059000600006000060000610006100061000620006200062000630006300063000640006400064000650006500065000660006600066000670006700067000680006800068000690006900069000700007000070000710007100071000720007200072000730007300073000740007400074000750007500075000760007600076000770007700077000780007800078000790007900079000800008000080000810008100081000820008200082000830008300083000840008400084000850008500085000860008600086000870008700087000880008800088000890008900089000900009000090000910009100091000920009200092000930009300093000940009400094000950009500095000960009600096000970009700097000980009800098000990009900099000100000100000100000101000101000101000102000102000102000103000103000103000104000104000104000105000105000105000106000106000106000107000107000107000108000108000108000109000109000109000110000110000110000111000111000111000112000112000112000113000113000113000114000114000114000115000115000115000116000116000116000117000117000117000118000118000118000119000119000119000120000120000120000121000121000121000122000122000122000123000123000123000124000124000124000125000125000125000126000126000126000127000127000127000128000128000128000129000129000129000130000130000130000131000131000131000132000132000132000133000133000133000134000134000134000135000135000135000136000136000136000137000137000137000138000138000138000139000139000139000140000140000140000141000141000141000142000142000142000143000143000143000144000144000144000145000145000145000146000146000146000147000147000147000148000148000148000149000149000149000150000150000150000151000151000151000152000152000152000153000153000153000154000154000154000155000155000155000156000156000156000157000157000157000158000158000158000159000159000159000160000160000160000161000161000161000162000162000162000163000163000163000164000164000164000165000165000165000166000166000166000167000167000167000168000168000168000169000169000169000170000170000170000171000171000171000172000172000172000173000173000173000174000174000174000175000175000175000176000176000176000177000177000177000178000178000178000179000179000179000180000180000180000181000181000181000182000182000182000183000183000183000184000184000184000185000185000185000186000186000186000187000187000187000188000188000188000189000189000189000190000190000190000191000191000191000192000192000192000193000193000193000194000194000194000195000195000195000196000196000196000197000197000197000198000198000198000199000199000199000200000200000200000201000201000201000202000202000202000203000203000203000204000204000204000205000205000205000206000206000206000207000207000207000208000208000208000209000209000209000210000210000210000211000211000211000212000212000212000213000213000213000214000214000214000215000215000215000216000216000216000217000217000217000218000218000218000219000219000219000220000220000220000221000221000221000222000222000222000223000223000223000224000224000224000225000225000225000226000226000226000227000227000227000228000228000228000229000229000229000230000230000230000231000231000231000232000232000232000233000233000233000234000234000234000235000235000235000236000236000236000237000237000237000238000238000238000239000239000239000240000240000240000
Syariah-1Harga Rumah135,000,000rupiahHarga Rumah318,000,000rupiahHarga Rumah318,000,000rupiahDown Payment0%( DP )Down Payment30%( DP )Down Payment20%( DP )atau0rupiahatau95,400,000rupiahatau63,600,000rupiahDiskon50,000,000rupiahDiskon0rupiahDiskon0rupiahPlafond KPR85,000,000rupiah)**Plafond KPR222,600,000rupiah)**Plafond KPR254,400,000rupiah)**Angsur / Tenor10tahun (max. 20)Angsur / Tenor15tahun (max. 20)Angsur / Tenor15tahun (max. 20)atau120bulanatau180bulanatau180bulanBunga8.25%per tahunBunga8.25%per tahunBunga8.25%per tahunAngsuran1,292,708per bulan)*Angsuran2,767,042per bulan)*Angsuran3,162,333per bulan)*min penghasilan1,809,792rupiah (+40%)*min penghasilan3,873,858rupiah (+40%)*min penghasilan4,427,267rupiah (+40%)*Total Nisbah70,125,000rupiahTotal Nisbah275,467,500rupiahTotal Nisbah314,820,000rupiahrasio nisbah82.50%terhadap pokokrasio nisbah123.75%terhadap pokokrasio nisbah123.75%terhadap pokokTotal KPR155,125,000rupiah)**Total KPR498,067,500rupiah)**Total KPR569,220,000rupiah)**
