DEVELOPER UMUM HARGA DIBAWAH 500 JUTA

HARGA JUAL 328,000,000

UANG MUKA 5% 16,400,000
PLAFOND KREDIT 311,600,000
ANGSURAN 10 TAHUN 3,981,170
ANGSURAN 15 TAHUN 3,157,710
ANGSURAN 20 TAHUN 2,779,720
ANGSURAN 25 TAHUN 2,576,920
ANGSURAN 30 TAHUN 2,458,970
ESTIMASI BIAYA 24,928,000
DEVELOPER UMUM HARGA DIATAS 500 JUTA DEVELOPER UMUM
HARGA JUAL 600,000,000 HARGA JUAL
UANG MUKA 5% 30,000,000 UANG MUKA 5%
PLAFOND KREDIT 570,000,000 PLAFOND KREDIT
PUMP 70,000,000 PUMP
PLAFOND KREDIT SESUAI ATURAN 500,000,000 PLAFOND KREDIT SESUAI ATURAN
UANG MUKA PRIBADI
RUMAH SECOND AGEN PROPERTI NASIONAL
HARGA JUAL 600,000,000
UANG MUKA 10% 60,000,000
PLAFOND KREDIT 540,000,000
PUMP 40,000,000
PLAFOND KREDIT SESUAI ATURAN 500,000,000

RUMAH SECOND
HARGA JUAL 600,000,000
UANG MUKA 20% 120,000,000
PLAFOND KREDIT 480,000,000
PUMP -20,000,000
PLAFOND KREDIT SESUAI ATURAN 500,000,000

DEVELOPER NASIONAL, BESAR, GOLD

HARGA JUAL 700,000,000
UANG MUKA 0% -
PLAFOND KREDIT 700,000,000
PUMP 150,000,000
PLAFOND KREDIT SESUAI ATURAN 500,000,000
UANG MUKA PRIBADI 50,000,000
800,000,000
40,000,000
760,000,000
150,000,000
500,000,000
110,000,000
 SIMULASI ANGSURA
KPR MLT BPJS KETENAGA
(SUKU BUNGA BISA BERUBAH SEWAKTU-WAKTU
SK BUNGA 8.75% 8.75% 8.75% 8.75% 8.75% 8.75%
Tahun 5 6 7 8 9 10
5,000,000 106,430 92,200 82,100 74,590 68,800 64,220
10,000,000 212,860 184,390 164,190 149,170 137,590 128,430
20,000,000 425,720 368,770 328,380 298,340 275,180 256,850
40,000,000 851,430 737,540 656,760 596,670 550,360 513,700
50,000,000 1,064,280 921,920 820,950 745,830 687,950 642,130
60,000,000 1,277,140 1,106,310 985,140 895,000 825,540 770,550
70,000,000 1,489,990 1,290,690 1,149,330 1,044,170 963,130 898,980
80,000,000 1,702,850 1,475,080 1,313,520 1,193,330 1,100,720 1,027,400
90,000,000 1,915,710 1,659,460 1,477,710 1,342,500 1,238,310 1,155,830
100,000,000 2,128,560 1,843,840 1,641,890 1,491,660 1,375,900 1,284,250
110,000,000 2,341,420 2,028,230 1,806,080 1,640,830 1,513,490 1,412,680
120,000,000 2,554,270 2,212,610 1,970,270 1,789,990 1,651,080 1,541,100
130,000,000 2,767,130 2,397,000 2,134,460 1,939,160 1,788,670 1,669,530
140,000,000 2,979,980 2,581,380 2,298,650 2,088,330 1,926,260 1,797,950
150,000,000 3,192,840 2,765,760 2,462,840 2,237,490 2,063,850 1,926,370
160,000,000 3,405,700 2,950,150 2,627,030 2,386,660 2,201,440 2,054,800
170,000,000 3,618,550 3,134,530 2,791,220 2,535,820 2,339,030 2,183,220
180,000,000 3,831,410 3,318,920 2,955,410 2,684,990 2,476,620 2,311,650
190,000,000 4,044,260 3,503,300 3,119,600 2,834,160 2,614,200 2,440,070
200,000,000 4,257,120 3,687,680 3,283,780 2,983,320 2,751,790 2,568,500
210,000,000 4,469,980 3,872,070 3,447,970 3,132,490 2,889,380 2,696,920
220,000,000 4,682,830 4,056,450 3,612,160 3,281,650 3,026,970 2,825,350
230,000,000 4,895,690 4,240,840 3,776,350 3,430,820 3,164,560 2,953,770
240,000,000 5,108,540 4,425,220 3,940,540 3,579,990 3,302,150 3,082,200
250,000,000 5,321,400 4,609,600 4,104,730 3,729,150 3,439,740 3,210,620
260,000,000 5,534,250 4,793,990 4,268,920 3,878,320 3,577,330 3,339,050
270,000,000 5,747,110 4,978,370 4,433,110 4,027,480 3,714,920 3,467,470
280,000,000 5,959,970 5,162,760 4,597,300 4,176,650 3,852,510 3,595,900
290,000,000 6,172,820 5,347,140 4,761,490 4,325,810 3,990,100 3,724,320
300,000,000 6,385,680 5,531,520 4,925,670 4,474,980 4,127,690 3,852,750
310,000,000 6,598,530 5,715,910 5,089,860 4,624,150 4,265,280 3,981,170
320,000,000 6,811,390 5,900,290 5,254,050 4,773,310 4,402,870 4,109,590
330,000,000 7,024,240 6,084,680 5,418,240 4,922,480 4,540,460 4,238,020
340,000,000 7,237,100 6,269,060 5,582,430 5,071,640 4,678,050 4,366,440
350,000,000 7,449,960 6,453,440 5,746,620 5,220,810 4,815,640 4,494,870
360,000,000 7,662,810 6,637,830 5,910,810 5,369,980 4,953,230 4,623,290
370,000,000 7,875,670 6,822,210 6,075,000 5,519,140 5,090,820 4,751,720
380,000,000 8,088,520 7,006,600 6,239,190 5,668,310 5,228,410 4,880,140
390,000,000 8,301,380 7,190,980 6,403,380 5,817,470 5,365,990 5,008,570
400,000,000 8,514,240 7,375,360 6,567,560 5,966,640 5,503,580 5,136,990
410,000,000 8,727,090 7,559,750 6,731,750 6,115,810 5,641,170 5,265,420
420,000,000 8,939,950 7,744,130 6,895,940 6,264,970 5,778,760 5,393,840
430,000,000 9,152,800 7,928,520 7,060,130 6,414,140 5,916,350 5,522,270
440,000,000 9,365,660 8,112,900 7,224,320 6,563,300 6,053,940 5,650,690
450,000,000 9,578,510 8,297,280 7,388,510 6,712,470 6,191,530 5,779,120
460,000,000 9,791,370 8,481,670 7,552,700 6,861,630 6,329,120 5,907,540
470,000,000 10,004,230 8,666,050 7,716,890 7,010,800 6,466,710 6,035,970
480,000,000 10,217,080 8,850,440 7,881,080 7,159,970 6,604,300 6,164,390
490,000,000 10,429,940 9,034,820 8,045,270 7,309,130 6,741,890 6,292,810
500,000,000 10,642,790 9,219,200 8,209,460 7,458,300 6,879,480 6,421,240
 SIMULASI ANGSURAN
KPR MLT BPJS KETENAGAKERJAAN
A BERUBAH SEWAKTU-WAKTU MENGIKUTI KEBIJAKAN BANK)
8.75% 8.75% 8.75% 8.75% 8.75% 8.75% 8.75%
11 12 13 14 15 16 20
60,510 57,460 54,920 52,770 50,930 49,360 44,840
121,020 114,920 109,830 105,530 101,870 98,710 89,670
242,030 229,830 219,650 211,060 203,730 197,420 179,340
484,050 459,660 439,300 422,110 407,450 394,840 358,680
605,070 574,570 549,130 527,640 509,310 493,550 448,340
726,080 689,490 658,950 633,170 611,170 592,260 538,010
847,090 804,400 768,780 738,690 713,030 690,970 627,680
968,110 919,320 878,600 844,220 814,900 789,670 717,350
1,089,120 1,034,230 988,420 949,750 916,760 888,380 807,020
1,210,130 1,149,140 1,098,250 1,055,270 1,018,620 987,090 896,690
1,331,140 1,264,060 1,208,070 1,160,800 1,120,480 1,085,800 986,350
1,452,160 1,378,970 1,317,900 1,266,330 1,222,340 1,184,510 1,076,020
1,573,170 1,493,890 1,427,720 1,371,850 1,324,200 1,283,220 1,165,690
1,694,180 1,608,800 1,537,550 1,477,380 1,426,070 1,381,930 1,255,360
1,815,190 1,723,710 1,647,370 1,582,910 1,527,930 1,480,640 1,345,030
1,936,210 1,838,630 1,757,200 1,688,430 1,629,790 1,579,350 1,434,690
2,057,220 1,953,540 1,867,020 1,793,960 1,731,650 1,678,050 1,524,360
2,178,230 2,068,460 1,976,850 1,899,490 1,833,510 1,776,760 1,614,030
2,299,240 2,183,370 2,086,670 2,005,010 1,935,370 1,875,470 1,703,700
2,420,260 2,298,280 2,196,490 2,110,540 2,037,230 1,974,180 1,793,370
2,541,270 2,413,200 2,306,320 2,216,070 2,139,100 2,072,890 1,883,030
2,662,280 2,528,110 2,416,140 2,321,590 2,240,960 2,171,600 1,972,700
2,783,300 2,643,030 2,525,970 2,427,120 2,342,820 2,270,310 2,062,370
2,904,310 2,757,940 2,635,790 2,532,650 2,444,680 2,369,020 2,152,040
3,025,320 2,872,850 2,745,620 2,638,180 2,546,540 2,467,720 2,241,710
3,146,330 2,987,770 2,855,440 2,743,700 2,648,400 2,566,430 2,331,380
3,267,350 3,102,680 2,965,270 2,849,230 2,750,260 2,665,140 2,421,040
3,388,360 3,217,600 3,075,090 2,954,760 2,852,130 2,763,850 2,510,710
3,509,370 3,332,510 3,184,920 3,060,280 2,953,990 2,862,560 2,600,380
3,630,380 3,447,420 3,294,740 3,165,810 3,055,850 2,961,270 2,690,050
3,751,400 3,562,340 3,404,560 3,271,340 3,157,710 3,059,980 2,779,720
3,872,410 3,677,250 3,514,390 3,376,860 3,259,570 3,158,690 2,869,380
3,993,420 3,792,170 3,624,210 3,482,390 3,361,430 3,257,400 2,959,050
4,114,430 3,907,080 3,734,040 3,587,920 3,463,300 3,356,100 3,048,720
4,235,450 4,021,990 3,843,860 3,693,440 3,565,160 3,454,810 3,138,390
4,356,460 4,136,910 3,953,690 3,798,970 3,667,020 3,553,520 3,228,060
4,477,470 4,251,820 4,063,510 3,904,500 3,768,880 3,652,230 3,317,720
4,598,480 4,366,740 4,173,340 4,010,020 3,870,740 3,750,940 3,407,390
4,719,500 4,481,650 4,283,160 4,115,550 3,972,600 3,849,650 3,497,060
4,840,510 4,596,560 4,392,990 4,221,080 4,074,460 3,948,360 3,586,730
4,961,520 4,711,480 4,502,810 4,326,600 4,176,330 4,047,070 3,676,400
5,082,540 4,826,390 4,612,630 4,432,130 4,278,190 4,145,770 3,766,070
5,203,550 4,941,310 4,722,460 4,537,660 4,380,050 4,244,480 3,855,730
5,324,560 5,056,220 4,832,280 4,643,190 4,481,910 4,343,190 3,945,400
5,445,570 5,171,130 4,942,110 4,748,710 4,583,770 4,441,900 4,035,070
5,566,590 5,286,050 5,051,930 4,854,240 4,685,630 4,540,610 4,124,740
5,687,600 5,400,960 5,161,760 4,959,770 4,787,490 4,639,320 4,214,410
5,808,610 5,515,880 5,271,580 5,065,290 4,889,360 4,738,030 4,304,070
5,929,620 5,630,790 5,381,410 5,170,820 4,991,220 4,836,740 4,393,740
6,050,640 5,745,700 5,491,230 5,276,350 5,093,080 4,935,450 4,483,410
8.75% 8.75%
25 30
41,570 39,660
83,130 79,330
166,260 158,650
332,510 317,290
415,640 396,610
498,760 475,930
581,890 555,260
665,010 634,580
748,140 713,900
831,270 793,220
914,390 872,540
997,520 951,860
1,080,640 1,031,180
1,163,770 1,110,510
1,246,900 1,189,830
1,330,020 1,269,150
1,413,150 1,348,470
1,496,280 1,427,790
1,579,400 1,507,110
1,662,530 1,586,440
1,745,650 1,665,760
1,828,780 1,745,080
1,911,910 1,824,400
1,995,030 1,903,720
2,078,160 1,983,040
2,161,290 2,062,370
2,244,410 2,141,690
2,327,540 2,221,010
2,410,660 2,300,330
2,493,790 2,379,650
2,576,920 2,458,970
2,660,040 2,538,290
2,743,170 2,617,620
2,826,300 2,696,940
2,909,420 2,776,260
2,992,550 2,855,580
3,075,670 2,934,900
3,158,800 3,014,220
3,241,930 3,093,550
3,325,050 3,172,870
3,408,180 3,252,190
3,491,300 3,331,510
3,574,430 3,410,830
3,657,560 3,490,150
3,740,680 3,569,480
3,823,810 3,648,800
3,906,940 3,728,120
3,990,060 3,807,440
4,073,190 3,886,760
4,156,310 3,966,080
2%