-
8/20/2019 kpr esxel
1/20
\ Harga Rumah ### rupiah Harga Rumah
Down Payment 0% ( DP ) Down Payment
atau 0 rupiah atau
Diskon / DP 0 rupiah Diskon / DP
Plafond KPR ### Plafond KPR
Angsur / Tenor 5 Angsur / Tenor
atau 0 bulan atau!unga "050% per tahun !unga
Angsuran "0$&$'50 Angsuran
(i)ilan *kstra 0 bulan (i)ilan *kstra
periode setiap 0 bulan periode setiap
total per periode 0 rupiah total per periode
min penghasilan ""$+,"$&5 min penghasilan
Total !unga &$-5$000 rupiah Total !unga
rasio bunga #.A*1 terhadap pokok rasio bunga
Total Pokok #VALUE! Total Pokok
total KPR #.A*1 rupiah total KPRlunas setelah " bulan lunas
setelah
atau 0" tahun atau
4,375,000
!ulan Pin2aman Pokok Angsuran Angsuran !ulan Pin2aman Pokok
ke Tersisa 3R4 Pokok 3R4 !unga 3R4 ke Tersisa 3R4
1 500,000,000 #VALUE! 4,375,000 1 650.000.000
2 #VALUE! 2
3 3
4 4
5 5
6 6
7 7
8 8
9 9
10 10
11 11
12 12
13 13
14 14
15 15
16 16
17 17
18 18
19 19
20 20
21 21
22 22
23 23
rupiah )**
tahun ( max. 20 )
per bulan )*
rupiah (+110% )*
rupiah )**
-
8/20/2019 kpr esxel
2/20
24 24
25 25
26 26
27 27
28 28
29 29
30 3031 31
32 32
33 33
34 34
35 35
36 36
37 37
38 38
39 39
40 4041 41
42 42
43 43
44 44
\ 45
### 46
### 47
### 48
### 49
### 50
### 51
### 52
### 53
### 54
### 55
### 56
### 57
### 58
### 59
### 60
### 61
### 62
### 63
### 64
### 65
### 66
### 67
### 68
-
8/20/2019 kpr esxel
3/20
### 69
### 70
### 71
### 72
### 73
### 74
### 75### 76
### 77
### 78
### 79
### 80
### 81
### 82
### 83
### 84
### 85### 86
### 87
### 88
### 89
### 90
### 91
### 92
### 93
### 94
### 95
### 96
### 97
### 98
### 99
### 100
### 101
### 102
### 103
### 104
### 105
### 106
### 107
### 108
### 109
### 110
### 111
### 112
### 113
-
8/20/2019 kpr esxel
4/20
### 114
### 115
### 116
### 117
### 118
### 119
### 120### 121
### 122
### 123
### 124
### 125
### 126
### 127
### 128
### 129
### 130### 131
### 132
### 133
### 134
### 135
### 136
### 137
### 138
### 139
### 140
### 141
### 142
### 143
### 144
### 145
### 146
### 147
### 148
### 149
### 150
### 151
### 152
### 153
### 154
### 155
### 156
### 157
### 158
-
8/20/2019 kpr esxel
5/20
### 159
### 160
### 161
### 162
### 163
### 164
### 165### 166
### 167
### 168
### 169
### 170
### 171
### 172
### 173
### 174
### 175### 176
### 177
### 178
### 179
### 180
### 181
### 182
### 183
### 184
### 185
### 186
### 187
### 188
### 189
### 190
### 191
### 192
### 193
### 194
### 195
### 196
### 197
### 198
### 199
### 200
### 201
### 202
### 203
-
8/20/2019 kpr esxel
6/20
### 204
### 205
### 206
### 207
### 208
### 209
### 210### 211
### 212
### 213
### 214
### 215
### 216
### 217
### 218
### 219
### 220### 221
### 222
### 223
### 224
### 225
### 226
### 227
### 228
### 229
### 230
### 231
### 232
### 233
### 234
### 235
### 236
### 237
### 238
### 239
### 240
-
8/20/2019 kpr esxel
7/20
,"$05$000 rupiah Harga Rumah 500$000$000
-0% ( DP ) Down Payment 0%
"+$5""$500 rupiah atau 0
-0000000 rupiah Diskon / DP 0
50000000 Plafond KPR 500$000$000
"0 Angsur / Tenor "0
",0 bulan atau ",0"0$5% per tahun !unga "050%
+05 Angsuran $&$50
0 bulan (i)ilan *kstra 10
0 bulan periode setiap 12
#VALUE! rupiah total per periode 67,467,498
#.A*1 min penghasilan "&$"+$"5
0 rupiah Total !unga &-$-',$,"
#D6./01 terhadap pokok rasio bunga -0&-%
0 Total Pokok 1,000,000,000
0 rupiah total KPR "$&-$-',$,"0 bulan lunas setelah 0
00 tahun atau 50
1%
Angsuran Angsuran !ulan Pin2aman Pokok Angsuran
Pokok 3R4 !unga 3R4 ke Tersisa 3R4 Pokok 3R4
1 500,000,000 2,371,750
2 497,628,250 2,392,503
3 495,235,748 2,413,437
4 492,822,310 2,434,555
5 490,387,756 2,455,857
6 487,931,899 2,477,346
7 485,454,553 2,499,022
8 482,955,531 2,520,889
9 480,434,642 2,542,947
10 477,891,695 2,565,198
11 475,326,497 2,587,643
12 472,738,854 70,077,783
13 402,661,071 2,633,125
14 400,027,946 2,656,165
15 397,371,782 2,679,406
16 394,692,376 2,702,851
17 391,989,525 2,726,501
18 389,263,024 2,750,358
19 386,512,666 2,774,423
20 383,738,243 2,798,700
21 380,939,543 2,823,188
22 378,116,355 2,847,891
23 375,268,464 2,872,810
rupiah )**
tahun ( max. 20 )
per bulan )*
rupiah (+110% )*
rupiah )**
-
8/20/2019 kpr esxel
8/20
24 372,395,653 70,365,446
25 302,030,208 2,923,304
26 299,106,903 2,948,883
27 296,158,020 2,974,686
28 293,183,334 3,000,714
29 290,182,620 3,026,971
30 287,155,649 3,053,45731 284,102,192 3,080,174
32 281,022,018 3,107,126
33 277,914,892 3,134,313
34 274,780,579 3,161,739
35 271,618,840 3,189,404
36 268,429,436 70,684,809
37 197,744,627 3,245,463
38 194,499,165 3,273,860
39 191,225,304 3,302,507
40 187,922,798 3,331,40441 184,591,394 3,360,553
42 181,230,841 3,389,958
43 177,840,883 3,419,620
44 174,421,262 3,449,542
45 170,971,720 3,479,725
46 167,491,995 3,510,173
47 163,981,822 3,540,887
48 160,440,935 71,039,368
49 89,401,567 3,603,124
50 85,798,443 3,634,651
51 82,163,792 3,666,454
52 78,497,338 3,698,536
53 74,798,802 3,730,898
54 71,067,904 3,763,543
55 67,304,361 3,796,474
56 63,507,887 3,829,693
57 59,678,193 3,863,203
58 55,814,990 3,897,006
59 51,917,984 3,931,105
60 47,986,879 47,986,879
61 0 500,000,000
62
63
64
65
66
67
68
-
8/20/2019 kpr esxel
9/20
69
70
71
72
73
74
7576
77
78
79
80
81
82
83
84
8586
87
88
89
90
91
92
93
94
95
96
97
98
99
100
101
102
103
104
105
106
107
108
109
110
111
112
113
-
8/20/2019 kpr esxel
10/20
114
115
116
117
118
119
120121
122
123
124
125
126
127
128
129
130131
132
133
134
135
136
137
138
139
140
141
142
143
144
145
146
147
148
149
150
151
152
153
154
155
156
157
158
-
8/20/2019 kpr esxel
11/20
159
160
161
162
163
164
165166
167
168
169
170
171
172
173
174
175176
177
178
179
180
181
182
183
184
185
186
187
188
189
190
191
192
193
194
195
196
197
198
199
200
201
202
203
-
8/20/2019 kpr esxel
12/20
204
205
206
207
208
209
210211
212
213
214
215
216
217
218
219
220221
222
223
224
225
226
227
228
229
230
231
232
233
234
235
236
237
238
239
240
-
8/20/2019 kpr esxel
13/20
rupiah
( DP )
rupiah
rupiah
bulan per tahun
809,609,981
bulan 809,609,981 2
bulan 644,817,011
rupiah (164,792,969)
#NAME?
rupiah
terhadap pokok
rupiahbulan
tahun
Angsuran
!unga 3R4
4,375,000
4,354,247
4,333,313
4,312,195
4,290,893
4,269,404
4,247,727
4,225,861
4,203,803
4,181,552
4,159,107
4,136,465
4,113,625
4,090,585
4,067,344
4,043,899
4,020,249
3,996,392
3,972,326
3,948,050
3,923,562
3,898,859
3,873,940
rupiah )**
tahun ( max. 20 )
per bulan )*
rupiah (+110% )*
rupiah )**
-
8/20/2019 kpr esxel
14/20
3,848,803
3,823,446
3,797,867
3,772,064
3,746,035
3,719,779
3,693,2933,666,575
3,639,624
3,612,437
3,585,011
3,557,346
3,529,439
3,501,287
3,472,890
3,444,243
3,415,3463,386,197
3,356,792
3,327,130
3,297,208
3,267,024
3,236,577
3,205,863
3,174,880
3,143,626
3,112,099
3,080,296
3,048,214
3,015,852
2,983,207
2,950,276
2,917,056
2,883,547
2,849,744
2,815,645
2,781,248
218,696,360
-
8/20/2019 kpr esxel
15/20
-
8/20/2019 kpr esxel
16/20
-
8/20/2019 kpr esxel
17/20
-
8/20/2019 kpr esxel
18/20
-
8/20/2019 kpr esxel
19/20
Harga Rumah ### rupiah Harga Rumah
Down Payment 0% ( DP ) Down Payment
atau 0 rupiah atau
Diskon 50$000$000 rupiah Diskon
Plafond KPR +5$000$000 Plafond KPR
Angsur / Tenor "0 Angsur / Tenoratau ",0 bulan atau
!unga +,5% per tahun !unga
Angsuran "$,',$0+ Angsuran
min penghasilan "$+0'$', min penghasilan
Total 7is8ah 0$",5$000 rupiah Total 7is8ah
rasio nisbah +,50% terhadap pokok rasio nisbah
Total KPR 155,125,000 Total KPR
rupiah )**
tahun ( max. 20 )
per bulan )*
rupiah (+40% )*
rupiah )**
-
8/20/2019 kpr esxel
20/20
### rupiah Harga Rumah ### rupiah
-0% ( DP ) Down Payment ,0% ( DP )
'5$&00$000 rupiah atau -$00$000 rupiah
0 rupiah Diskon 0 rupiah
### Plafond KPR ###
"5 Angsur / Tenor "5"+0 bulan atau "+0 bulan
+,5% per tahun !unga +,5% per tahun
,$$0&, Angsuran -$",$---
-$+-$+5+ min penghasilan &$&,$,
### rupiah Total 7is8ah ### rupiah
",-5% terhadap pokok rasio nisbah ",-5% terhadap
pokok
498,067,500 Total KPR 569,220,000
rupiah )** rupiah )**
tahun ( max. 20 ) tahun ( max. 20 )
per bulan )* per bulan )*
rupiah (+40% )* rupiah (+40% )*
rupiah )** rupiah )**
