Download - bungaanuitas

Transcript

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)**