Scribd Logo
Upload

Welcome to Scribd!

  • KPR Desember

    Uploaded by

    Imam Winarta
    6 views4 pages

    Original Title

    KPR DESEMBER

    Copyright

    © © All Rights Reserved

    Available Formats

    DOCX, PDF, TXT or read online from Scribd

    Did you find this document useful?

    Is this content inappropriate?

    Report this Document

    Copyright:

    © All Rights Reserved
    Download as DOCX, PDF, TXT or read online from Scribd
    Flag for inappropriate content
    6 views4 pages

    KPR Desember

    Uploaded by

    Imam Winarta

    Copyright:

    © All Rights Reserved
    Download as DOCX, PDF, TXT or read online from Scribd
    Flag for inappropriate content
    of 4

    SIMULASI KPR HUNIAN LEBONG

    KPR FLOATING OCBC Syariah


    Bunga Fix 3 tahun 3,99%
    Update hingga 31 Desember 2022

    NOMOR LUAS LUAS HARGA DP PLAFOND 10 15 20 25


    RUMAH BANGUNAN TANAH TAHUN TAHUN TAHUN TAHUN
    A1 45 M2 111M2 599.000.00 0 599.000.00
    0 0
    A3-A9 45 M2 96 M2 550.000.00 0 550.000.00 5.565.869 4.065.527 3.329.99 2.900.066
    0 0 4
    B7-B9 55 M2 126 M2 680.000.00 0 680.000.00 6.881.438 5.026.470 4.117.03 3.585.536
    0 0 8
    B10 55 M2 108 M2 630.000.00 0 630.000.00 6.375.450 4.656.877 3.814.35 3.321.894
    0 0 7
    B11 55 M2 109 M2 630.000.00 0 630.000.00 6.375.450 4.656.877 3.814.35 3.321.894
    0 0 7
    B1 (2 LT) 70 M2 100 M2 720.000.00 0 720.000.00 7.286.228 5.322.145 4.359.26 3.796.450
    0 0 5
    B2 (2 LT) 70 M2 113 M2 760.000.00 0 760.000.00
    0 0
    B3 (2 LT) 70 M2 112 M2 760.000.00 0 760.000.00
    0 0
    B4 (2 LT) 70 M2 110 M2 750.000.00 0 750.000.00 7.589.821 5.543.901 4.540.90 3.954.636
    0 0 1
    B5 (2 LT) 70 M2 109 M2 750.000.00 0 750.000.00 7.589.821 5.543.901 4.540.90 3.954.636
    0 0 1
    B6 (2 LT) 70 M2 118 M2 780.000.00 0 780.000.00
    0 0
    Managed by PT. CIPTA HUNIAN DAMAI
    NPA REI : 11.00909

    SIMULASI KPR HUNIAN LEBONG


    KPR FLAT BANK SYARIAH INDONESIA
    Update hingga 31 Desember 2022

    NOMOR LUAS LUAS HARGA DISCOUNT DP PLAFOND 10 TAHUN 15 TAHUN 20 TAHUN


    RUMAH BANGUNA TANAH
    N
    A1 45 M2 111M2 599.000.00 100.000.000 0 499.000.000
    0
    A2-A10 45 M2 96 M2 550.000.00 100.000.000 0 450.000.000 5.773.727 4.739.826 4.342.597
    0
    B7-B9 55 M2 126 M2 680.000.00 100.000.000 0 580.000.000 7.441.693 6.109.110 5.597.125
    0
    B10 55 M2 108 M2 630.000.00 100.000.000 0 530.000.000 6.800.168 5.582.462 5.114.614
    0
    B11 55 M2 109 M2 630.000.00 100.000.000 0 530.000.000 6.800.168 5.582.462 5.114.614
    0
    B1 70 M2 100 M2 720.000.00 100.000.000 0 620.000.000 7.954.913 6.530.428 5.983.134
    0
    B2 70 M2 113 M2 760.000.00 100.000.000 0 660.000.000 8.468.133 6.951.746 6.369.142
    0
    B3 70 M2 112 M2 760.000.00 100.000.000 0 660.000.000 8.468.133 6.951.746 6.369.142
    0
    B4 70 M2 110 M2 750.000.00 100.000.000 0 650.000.000 8.339.828 6.846.416 6.272.640
    0
    B5 70 M2 109 M2 750.000.00 100.000.000 0 650.000.000 8.339.828 6.846.416 6.272.640
    0
    B6 70 M2 118 M2 780.000.00 100.000.000 0 680.000.000 8.724.744 7.162.405 6.562.147
    0

    Managed by PT. CIPTA HUNIAN DAMAI


    NPA REI : 11.00909

    NOMOR LUAS LUAS HARGA DISCOUNT DP (50%) PLAFOND 6 BULAN 12 BULAN


    RUMAH BANGUNA TANAH
    N
    A1 45 M2 111M2 599.000.00 100.000.000
    0
    A2-A10 45 M2 96 M2 550.000.00 100.000.000 225.000.000 225.000.000 37.500.000 18.750.000
    0
    B7-B9 55 M2 126 M2 680.000.00 100.000.000 290.000.000 290.000.000 48.333.333 24.166.666
    0
    B10 55 M2 108 M2 630.000.00 100.000.000 265.000.000 265.000.000 44.166.666 22.083.333
    0
    B11 55 M2 109 M2 630.000.00 100.000.000 265.000.000 265.000.000 44.166.666 22.083.333
    0
    B1 70 M2 100 M2 720.000.00 100.000.000 310.000.000 310.000.000 51.666.666 25.833.333
    0
    B2 70 M2 113 M2 760.000.00 100.000.000 330.000.000 330.000.000 55.000.000 27.500.000
    0
    B3 70 M2 112 M2 760.000.00 100.000.000 330.000.000 330.000.000 55.000.000 27.500.000
    0
    B4 70 M2 110 M2 750.000.00 100.000.000 325.000.000 325.000.000 54.166.666 27.083.333
    0
    B5 70 M2 109 M2 750.000.00 100.000.000 325.000.000 325.000.000 54.166.666 27.083.333
    0
    B6 70 M2 118 M2 780.000.00 100.000.000 340.000.000 340.000.000 56.666.666 28.333.333
    0

    SIMULASI CASH BERTAHAP


    CICILAN TANPA BUNGA
    Update hingga 31 Desember 2022

    Managed by PT. CIPTA HUNIAN DAMAI


    NPA REI : 11.00909

    You might also like