Iuran Bulanan

No Uang Pinjaman Iuran Pendaftaran

12 24 36 48
1 10,000,000 50,000 883,333 466,667 327,778 258,333
2 20,000,000 100,000 1,766,667 933,333 655,556 516,667
3 30,000,000 150,000 2,650,000 1,400,000 983,333 775,000
4 40,000,000 200,000 3,533,333 1,866,667 1,311,111 1,033,333
5 50,000,000 250,000 4,416,667 2,333,333 1,638,889 1,291,667
6 60,000,000 300,000 5,300,000 2,800,000 1,966,667 1,550,000
7 70,000,000 350,000 6,183,333 3,266,667 2,294,444 1,808,333
8 80,000,000 400,000 7,066,667 3,733,333 2,622,222 2,066,667
9 90,000,000 450,000 7,950,000 4,200,000 2,950,000 2,325,000
10 100,000,000 500,000 8,833,333 4,666,667 3,277,778 2,583,333
11 110,000,000 550,000 9,716,667 5,133,333 3,605,556 2,841,667
12 120,000,000 600,000 10,600,000 5,600,000 3,933,333 3,100,000
13 130,000,000 650,000 11,483,333 6,066,667 4,261,111 3,358,333
14 140,000,000 700,000 12,366,667 6,533,333 4,588,889 3,616,667
15 150,000,000 750,000 13,250,000 7,000,000 4,916,667 3,875,000
16 160,000,000 800,000 14,133,333 7,466,667 5,244,444 4,133,333
17 170,000,000 850,000 15,016,667 7,933,333 5,572,222 4,391,667
18 180,000,000 900,000 15,900,000 8,400,000 5,900,000 4,650,000
19 190,000,000 950,000 16,783,333 8,866,667 6,227,778 4,908,333
20 200,000,000 1,000,000 17,666,667 9,333,333 6,555,556 5,166,667
21 210,000,000 1,050,000 18,550,000 9,800,000 6,883,333 5,425,000
22 220,000,000 1,100,000 19,433,333 10,266,667 7,211,111 5,683,333
23 230,000,000 1,150,000 20,316,667 10,733,333 7,538,889 5,941,667
24 240,000,000 1,200,000 21,200,000 11,200,000 7,866,667 6,200,000
25 250,000,000 1,250,000 22,083,333 11,666,667 8,194,444 6,458,333
n Nilai Uang Ketika dilunasi + Iuran Pendaftaran Selisih Uang Dipi
60 12 24 36 48 60 12
216,667 10,649,996 12,083,341 12,266,675 12,727,762 13,258,353 6.5%
433,333 21,300,004 24,166,659 24,533,349 25,455,572 26,516,647 6.5%
650,000 31,950,000 36,250,000 36,799,988 38,183,333 39,775,000 6.5%
866,667 42,599,996 48,333,341 49,066,663 50,911,095 53,033,353 6.5%
1,083,333 53,250,004 60,416,659 61,333,337 63,638,905 66,291,647 6.5%
1,300,000 63,900,000 72,500,000 73,600,012 76,366,667 79,550,000 6.5%
1,516,667 74,549,996 84,583,341 85,866,651 89,094,428 92,808,353 6.5%
1,733,333 85,200,004 96,666,659 98,133,325 101,822,238 106,066,647 6.5%
1,950,000 95,850,000 108,750,000 110,400,000 114,550,000 119,325,000 6.5%
2,166,667 106,499,996 120,833,341 122,666,675 127,277,762 132,583,353 6.5%
2,383,333 117,150,004 132,916,659 134,933,349 140,005,572 145,841,647 6.5%
2,600,000 127,800,000 145,000,000 147,199,988 152,733,333 159,100,000 6.5%
2,816,667 138,449,996 157,083,341 159,466,663 165,461,095 172,358,353 6.5%
3,033,333 149,100,004 169,166,659 171,733,337 178,188,905 185,616,647 6.5%
3,250,000 159,750,000 181,250,000 184,000,012 190,916,667 198,875,000 6.5%
3,466,667 170,399,996 193,333,341 196,266,651 203,644,428 212,133,353 6.5%
3,683,333 181,050,004 205,416,659 208,533,325 216,372,238 225,391,647 6.5%
3,900,000 191,700,000 217,500,000 220,800,000 229,100,000 238,650,000 6.5%
4,116,667 202,349,996 229,583,341 233,066,675 241,827,762 251,908,353 6.5%
4,333,333 213,000,004 241,666,659 245,333,349 254,555,572 265,166,647 6.5%
4,550,000 223,650,000 253,750,000 257,599,988 267,283,333 278,425,000 6.5%
4,766,667 234,299,996 265,833,341 269,866,663 280,011,095 291,683,353 6.5%
4,983,333 244,950,004 277,916,659 282,133,337 292,738,905 304,941,647 6.5%
5,200,000 255,600,000 290,000,000 294,400,012 305,466,667 318,200,000 6.5%
5,416,667 266,249,996 302,083,341 306,666,651 318,194,428 331,458,353 6.5%
Selisih Uang Dipinjam dengan Pengembalian (%) Nilai Bungan Pertahun
24 36 48 60 12 24 36 48
20.8% 22.7% 27.3% 32.6% 6.50% 10.42% 7.56% 6.82%
20.8% 22.7% 27.3% 32.6% 6.50% 10.42% 7.56% 6.82%
20.8% 22.7% 27.3% 32.6% 6.50% 10.42% 7.56% 6.82%
20.8% 22.7% 27.3% 32.6% 6.50% 10.42% 7.56% 6.82%
20.8% 22.7% 27.3% 32.6% 6.50% 10.42% 7.56% 6.82%
20.8% 22.7% 27.3% 32.6% 6.50% 10.42% 7.56% 6.82%
20.8% 22.7% 27.3% 32.6% 6.50% 10.42% 7.56% 6.82%
20.8% 22.7% 27.3% 32.6% 6.50% 10.42% 7.56% 6.82%
20.8% 22.7% 27.3% 32.6% 6.50% 10.42% 7.56% 6.82%
20.8% 22.7% 27.3% 32.6% 6.50% 10.42% 7.56% 6.82%
20.8% 22.7% 27.3% 32.6% 6.50% 10.42% 7.56% 6.82%
20.8% 22.7% 27.3% 32.6% 6.50% 10.42% 7.56% 6.82%
20.8% 22.7% 27.3% 32.6% 6.50% 10.42% 7.56% 6.82%
20.8% 22.7% 27.3% 32.6% 6.50% 10.42% 7.56% 6.82%
20.8% 22.7% 27.3% 32.6% 6.50% 10.42% 7.56% 6.82%
20.8% 22.7% 27.3% 32.6% 6.50% 10.42% 7.56% 6.82%
20.8% 22.7% 27.3% 32.6% 6.50% 10.42% 7.56% 6.82%
20.8% 22.7% 27.3% 32.6% 6.50% 10.42% 7.56% 6.82%
20.8% 22.7% 27.3% 32.6% 6.50% 10.42% 7.56% 6.82%
20.8% 22.7% 27.3% 32.6% 6.50% 10.42% 7.56% 6.82%
20.8% 22.7% 27.3% 32.6% 6.50% 10.42% 7.56% 6.82%
20.8% 22.7% 27.3% 32.6% 6.50% 10.42% 7.56% 6.82%
20.8% 22.7% 27.3% 32.6% 6.50% 10.42% 7.56% 6.82%
20.8% 22.7% 27.3% 32.6% 6.50% 10.42% 7.56% 6.82%
20.8% 22.7% 27.3% 32.6% 6.50% 10.42% 7.56% 6.82%
rtahun
60
6.52%
6.52%
6.52%
6.52%
6.52%
6.52%
6.52%
6.52%
6.52%
6.52%
6.52%
6.52%
6.52%
6.52%
6.52%
6.52%
6.52%
6.52%
6.52%
6.52%
6.52%
6.52%
6.52%
6.52%
6.52%
No Nama Unit LT LB Jumlah Kamar Jumlah Kamar Mandi Lantai

Cilodong Biru
Depok 75 44 2 1 1
Furnised Grade Harga Take Over/ Over Kredit Angsuran Sudah Berjalan Tenor
(A,B,C,D) (Bulan) (Bulan)

? A ?
Prediksi harga tanpa Administrasi Surat-Surat Prediksi harga dengan surat
surat 15%