Margin 5% 5% 5% 5% 5% 5% 5%
Plafond
Harga Rumah DP Tahun 6 7 8 9 10 11 12
Pembiayaan
Bulan 72 84 96 108 120 132 144
38.5% 80,000,000 1,288,395 1,130,713 1,012,794 921,382 848,524 789,159 739,912
30.8% 90,000,000 1,449,444 1,272,052 1,139,393 1,036,555 954,590 887,804 832,401
26.9% 95,000,000 1,529,969 1,342,721 1,202,692 1,094,141 1,007,622 937,126 878,646
23.1% 100,000,000 1,610,493 1,413,391 1,265,992 1,151,727 1,060,655 986,449 924,890
19.2% 105,000,000 1,691,018 1,484,060 1,329,292 1,209,314 1,113,688 1,035,771 971,135
130,000,000 15.4% 110,000,000 1,771,543 1,554,730 1,392,591 1,266,900 1,166,721 1,085,094 1,017,379
11.5% 115,000,000 1,852,067 1,625,400 1,455,891 1,324,486 1,219,753 1,134,416 1,063,624
7.7% 120,000,000 1,932,592 1,696,069 1,519,190 1,382,073 1,272,786 1,183,739 1,109,868
6.2% 122,000,000 1,964,802 1,724,337 1,544,510 1,405,107 1,293,999 1,203,468 1,128,366
5.4% 123,000,000 1,980,907 1,738,471 1,557,170 1,416,625 1,304,606 1,213,332 1,137,615
5.0% 123,500,000 1,988,959 1,745,538 1,563,500 1,422,383 1,309,909 1,218,264 1,142,240
5% 5% 5%
13 14 15
156 168 180
698,448 663,097 632,635
785,754 745,984 711,714
829,407 787,427 751,254
873,060 828,871 790,794
916,713 870,314 830,333
960,366 911,758 869,873
1,004,019 953,201 909,413
1,047,672 994,645 948,952
1,065,133 1,011,222 964,768
1,073,863 1,019,511 972,676
1,078,229 1,023,655 976,630