Tahun Pinjaman

cicilan
1
50,000,000
2
45,000,000
3
40,500,000
4
36,450,000
5
32,805,000
6
29,524,500
7
26,572,050
8
23,914,845
9
21,523,361
10
19,371,024

perbulanbunga 10 tahun
bunga
416,667
75,000,000
375,000
67,500,000
337,500
60,750,000
303,750
54,675,000
273,375
49,207,500
246,038
44,286,750
221,434
39,858,075
199,290
35,872,268
179,361
32,285,041
161,425
29,056,537

perbulan
625,000
562,500
506,250
455,625
410,063
369,056
332,151
298,936
269,042
242,138

rencana kostan
harga per bulan RP 350,000.harga kamar biaya
Pendapatan perbulan
1 42,000,000
12,500,000
29,500,000
2,458,333
2 44,100,000
11,250,000
32,850,000
2,737,500
3 46,305,000
10,125,000
36,180,000
3,015,000
4 48,620,250
9,112,500
39,507,750
3,292,313
5 51,051,263
8,201,250
42,850,013
3,570,834
6 53,603,826
7,381,125
46,222,701
3,851,892
7 56,284,017
6,643,013
49,641,004
4,136,750
8 59,098,218
5,978,711
53,119,507
4,426,626
9 62,053,129
5,380,840
56,672,289
4,722,691
10 65,155,785
4,842,756
60,313,029
5,026,086

Total perbulanbiaya pertahun

1,041,667
12,500,000
937,500
11,250,000
843,750
10,125,000
759,375
9,112,500
683,438
8,201,250
615,094
7,381,125
553,584
6,643,013
498,226
5,978,711
448,403
5,380,840
403,563
4,842,756

patan perbulan
17,000,000
21,600,000
26,055,000
30,395,250
34,648,763
38,841,576
42,997,992
47,140,795
51,291,448
55,470,273