PETA LOKASI Fasilitas

Masjid

LOKASI

     
         
ruko

        
­   € ‚    
€ ‚   
 
€ ‚    ‚     € 
‚   
ƒ     € ­
  „ … † ‡ ‡

    

     


cicilan

 

  

 SITE PLAN
       
 
 
 
  
     
   

Taman

start from
rp. 300 JUTAAN 9%
Type Rumah kecil Type Rumah sedang Type Rumah besar
     
         
   

 

   
 

     
      
    



  

     
     
        
 
 
   
     
  mushola
 
   
       zONA PERUMAHAN
        
     

Keterangan
       
       
      
     
   
   

       

         
     

   

        
      
Type Rumah kecil Type Rumah sedang Type Rumah besar

denah Lt 1 denah Lt 2 denah Lt 1 denah Lt 2

denah Lt 1 denah Lt 2

PERHITUNGAN KPR
PERHITUNGAN KPR PERHITUNGAN KPR
Harga Rumah Type Kecil Rp 1,000,000,000 bunga 9% per tahun
Lama Cicilan (TENOR) 3 Tahun atau 36 bulan Harga Rumah Type sedang Rp 2,250,000,000 bunga 9% per tahun Harga Rumah Type besar Rp 3,000,000,000 bunga 9% per tahun
uang muka minimal 30 % Rp 300,000,000 Lama Cicilan (TENOR) 3 Tahun atau 36 bulan Lama Cicilan (TENOR) 3 Tahun atau 36 bulan
Sisa Pinjaman Rp 700,000,000 uang muka minimal 30 % Rp 675,000,000 uang muka minimal 30 % Rp 900,000,000
Sisa Pinjaman Rp 1,575,000,000 Sisa Pinjaman Rp 2,100,000,000

METODE BUNGA FLAT ( TETAP)- KPR KONVENSIONAL

METODE BUNGA FLAT ( TETAP)- KPR KONVENSIONAL METODE BUNGA FLAT ( TETAP)- KPR KONVENSIONAL
BULAN ANGSURAN BUNGA ANGSURAN POKOK TOTAL ANGSURAN SISA PINJAMAN
0 0 0 0 Rp 700,000,000 BULAN ANGSURAN BUNGA ANGSURAN POKOK TOTAL ANGSURAN SISA PINJAMAN BULAN ANGSURAN BUNGA ANGSURAN POKOK TOTAL ANGSURAN SISA PINJAMAN
1 Rp 5,250,000 Rp 19,444,444 Rp 24,694,444 Rp 680,555,556 0 0 0 0 Rp 1,575,000,000 0 0 0 0 Rp 2,100,000,000
2 Rp 5,250,000 Rp 19,444,444 Rp 24,694,444 Rp 661,111,112 1 Rp 11,812,500 Rp 43,750,000 Rp 55,562,500 Rp 1,531,250,000 1 Rp 15,750,000 Rp 58,333,333 Rp 74,083,333 Rp 2,041,666,667
3 Rp 5,250,000 Rp 19,444,444 Rp 24,694,444 Rp 641,666,668 2 Rp 11,812,500 Rp 43,750,000 Rp 55,562,500 Rp 1,487,500,000 2 Rp 15,750,000 Rp 58,333,333 Rp 74,083,333 Rp 1,983,333,334
4 Rp 5,250,000 Rp 19,444,444 Rp 24,694,444 Rp 622,222,224 3 Rp 11,812,500 Rp 43,750,000 Rp 55,562,500 Rp 1,443,750,000 3 Rp 15,750,000 Rp 58,333,333 Rp 74,083,333 Rp 1,925,000,001
5 Rp 5,250,000 Rp 19,444,444 Rp 24,694,444 Rp 602,777,780 4 Rp 11,812,500 Rp 43,750,000 Rp 55,562,500 Rp 1,400,000,000 4 Rp 15,750,000 Rp 58,333,333 Rp 74,083,333 Rp 1,866,666,668
6 Rp 5,250,000 Rp 19,444,444 Rp 24,694,444 Rp 583,333,336 5 Rp 11,812,500 Rp 43,750,000 Rp 55,562,500 Rp 1,356,250,000 5 Rp 15,750,000 Rp 58,333,333 Rp 74,083,333 Rp 1,808,333,335
7 Rp 5,250,000 Rp 19,444,444 Rp 24,694,444 Rp 563,888,892 6 Rp 11,812,500 Rp 43,750,000 Rp 55,562,500 Rp 1,312,500,000 6 Rp 15,750,000 Rp 58,333,333 Rp 74,083,333 Rp 1,750,000,002
8 Rp 5,250,000 Rp 19,444,444 Rp 24,694,444 Rp 544,444,448 7 Rp 11,812,500 Rp 43,750,000 Rp 55,562,500 Rp 1,268,750,000 7 Rp 15,750,000 Rp 58,333,333 Rp 74,083,333 Rp 1,691,666,669
9 Rp 5,250,000 Rp 19,444,444 Rp 24,694,444 Rp 525,000,004 8 Rp 11,812,500 Rp 43,750,000 Rp 55,562,500 Rp 1,225,000,000 8 Rp 15,750,000 Rp 58,333,333 Rp 74,083,333 Rp 1,633,333,336
10 Rp 5,250,000 Rp 19,444,444 Rp 24,694,444 Rp 505,555,560 9 Rp 11,812,500 Rp 43,750,000 Rp 55,562,500 Rp 1,181,250,000 9 Rp 15,750,000 Rp 58,333,333 Rp 74,083,333 Rp 1,575,000,003
11 Rp 5,250,000 Rp 19,444,444 Rp 24,694,444 Rp 486,111,116 10 Rp 11,812,500 Rp 43,750,000 Rp 55,562,500 Rp 1,137,500,000 10 Rp 15,750,000 Rp 58,333,333 Rp 74,083,333 Rp 1,516,666,670
12 Rp 5,250,000 Rp 19,444,444 Rp 24,694,444 Rp 466,666,672 11 Rp 11,812,500 Rp 43,750,000 Rp 55,562,500 Rp 1,093,750,000 11 Rp 15,750,000 Rp 58,333,333 Rp 74,083,333 Rp 1,458,333,337
13 Rp 5,250,000 Rp 19,444,444 Rp 24,694,444 Rp 447,222,228 12 Rp 11,812,500 Rp 43,750,000 Rp 55,562,500 Rp 1,050,000,000 12 Rp 15,750,000 Rp 58,333,333 Rp 74,083,333 Rp 1,400,000,004
14 Rp 5,250,000 Rp 19,444,444 Rp 24,694,444 Rp 427,777,784 13 Rp 11,812,500 Rp 43,750,000 Rp 55,562,500 Rp 1,006,250,000 13 Rp 15,750,000 Rp 58,333,333 Rp 74,083,333 Rp 1,341,666,671
15 Rp 5,250,000 Rp 19,444,444 Rp 24,694,444 Rp 408,333,340 14 Rp 11,812,500 Rp 43,750,000 Rp 55,562,500 Rp 962,500,000 14 Rp 15,750,000 Rp 58,333,333 Rp 74,083,333 Rp 1,283,333,338
16 Rp 5,250,000 Rp 19,444,444 Rp 24,694,444 Rp 388,888,896 15 Rp 11,812,500 Rp 43,750,000 Rp 55,562,500 Rp 918,750,000 15 Rp 15,750,000 Rp 58,333,333 Rp 74,083,333 Rp 1,225,000,005
17 Rp 5,250,000 Rp 19,444,444 Rp 24,694,444 Rp 369,444,452 16 Rp 11,812,500 Rp 43,750,000 Rp 55,562,500 Rp 875,000,000 16 Rp 15,750,000 Rp 58,333,333 Rp 74,083,333 Rp 1,166,666,672
18 Rp 5,250,000 Rp 19,444,444 Rp 24,694,444 Rp 350,000,008 17 Rp 11,812,500 Rp 43,750,000 Rp 55,562,500 Rp 831,250,000 17 Rp 15,750,000 Rp 58,333,333 Rp 74,083,333 Rp 1,108,333,339
19 Rp 5,250,000 Rp 19,444,444 Rp 24,694,444 Rp 330,555,564 18 Rp 11,812,500 Rp 43,750,000 Rp 55,562,500 Rp 787,500,000 18 Rp 15,750,000 Rp 58,333,333 Rp 74,083,333 Rp 1,050,000,006
20 Rp 5,250,000 Rp 19,444,444 Rp 24,694,444 Rp 311,111,120 19 Rp 11,812,500 Rp 43,750,000 Rp 55,562,500 Rp 743,750,000 19 Rp 15,750,000 Rp 58,333,333 Rp 74,083,333 Rp 991,666,673
21 Rp 5,250,000 Rp 19,444,444 Rp 24,694,444 Rp 291,666,676 20 Rp 11,812,500 Rp 43,750,000 Rp 55,562,500 Rp 700,000,000 20 Rp 15,750,000 Rp 58,333,333 Rp 74,083,333 Rp 933,333,340
22 Rp 5,250,000 Rp 19,444,444 Rp 24,694,444 Rp 272,222,232 21 Rp 11,812,500 Rp 43,750,000 Rp 55,562,500 Rp 656,250,000 21 Rp 15,750,000 Rp 58,333,333 Rp 74,083,333 Rp 875,000,007
23 Rp 5,250,000 Rp 19,444,444 Rp 24,694,444 Rp 252,777,788 22 Rp 11,812,500 Rp 43,750,000 Rp 55,562,500 Rp 612,500,000 22 Rp 15,750,000 Rp 58,333,333 Rp 74,083,333 Rp 816,666,674
24 Rp 5,250,000 Rp 19,444,444 Rp 24,694,444 Rp 233,333,344 23 Rp 11,812,500 Rp 43,750,000 Rp 55,562,500 Rp 568,750,000 23 Rp 15,750,000 Rp 58,333,333 Rp 74,083,333 Rp 758,333,341
25 Rp 5,250,000 Rp 19,444,444 Rp 24,694,444 Rp 213,888,900 24 Rp 11,812,500 Rp 43,750,000 Rp 55,562,500 Rp 525,000,000 24 Rp 15,750,000 Rp 58,333,333 Rp 74,083,333 Rp 700,000,008
26 Rp 5,250,000 Rp 19,444,444 Rp 24,694,444 Rp 194,444,456 25 Rp 11,812,500 Rp 43,750,000 Rp 55,562,500 Rp 481,250,000 25 Rp 15,750,000 Rp 58,333,333 Rp 74,083,333 Rp 641,666,675
27 Rp 5,250,000 Rp 19,444,444 Rp 24,694,444 Rp 175,000,012 26 Rp 11,812,500 Rp 43,750,000 Rp 55,562,500 Rp 437,500,000 26 Rp 15,750,000 Rp 58,333,333 Rp 74,083,333 Rp 583,333,342
28 Rp 5,250,000 Rp 19,444,444 Rp 24,694,444 Rp 155,555,568 27 Rp 11,812,500 Rp 43,750,000 Rp 55,562,500 Rp 393,750,000 27 Rp 15,750,000 Rp 58,333,333 Rp 74,083,333 Rp 525,000,009
29 Rp 5,250,000 Rp 19,444,444 Rp 24,694,444 Rp 136,111,124 28 Rp 11,812,500 Rp 43,750,000 Rp 55,562,500 Rp 350,000,000 28 Rp 15,750,000 Rp 58,333,333 Rp 74,083,333 Rp 466,666,676
30 Rp 5,250,000 Rp 19,444,444 Rp 24,694,444 Rp 116,666,680 29 Rp 11,812,500 Rp 43,750,000 Rp 55,562,500 Rp 306,250,000 29 Rp 15,750,000 Rp 58,333,333 Rp 74,083,333 Rp 408,333,343
31 Rp 5,250,000 Rp 19,444,444 Rp 24,694,444 Rp 97,222,236 30 Rp 11,812,500 Rp 43,750,000 Rp 55,562,500 Rp 262,500,000 30 Rp 15,750,000 Rp 58,333,333 Rp 74,083,333 Rp 350,000,010
32 Rp 5,250,000 Rp 19,444,444 Rp 24,694,444 Rp 77,777,792 31 Rp 11,812,500 Rp 43,750,000 Rp 55,562,500 Rp 218,750,000 31 Rp 15,750,000 Rp 58,333,333 Rp 74,083,333 Rp 291,666,677
33 Rp 5,250,000 Rp 19,444,444 Rp 24,694,444 Rp 58,333,348 32 Rp 11,812,500 Rp 43,750,000 Rp 55,562,500 Rp 175,000,000 32 Rp 15,750,000 Rp 58,333,333 Rp 74,083,333 Rp 233,333,344
34 Rp 5,250,000 Rp 19,444,444 Rp 24,694,444 Rp 38,888,904 33 Rp 11,812,500 Rp 43,750,000 Rp 55,562,500 Rp 131,250,000 33 Rp 15,750,000 Rp 58,333,333 Rp 74,083,333 Rp 175,000,011
35 Rp 5,250,000 Rp 19,444,444 Rp 24,694,444 Rp 19,444,460 34 Rp 11,812,500 Rp 43,750,000 Rp 55,562,500 Rp 87,500,000 34 Rp 15,750,000 Rp 58,333,333 Rp 74,083,333 Rp 116,666,678
36 Rp 5,250,000 Rp 19,444,444 Rp 24,694,444 Rp - 35 Rp 11,812,500 Rp 43,750,000 Rp 55,562,500 Rp 43,750,000 35 Rp 15,750,000 Rp 58,333,333 Rp 74,083,333 Rp 58,333,345
Rp 888,999,984 36 Rp 11,812,500 Rp 43,750,000 Rp 55,562,500 Rp - 36 Rp 15,750,000 Rp 58,333,333 Rp 74,083,333 Rp -
Rp 1,188,999,984 Rp 2,000,250,000 Rp 2,666,999,988
Rp 2,675,250,000 Rp 3,566,999,988