TABEL SIMULASI ANGSURAN

PROGRAM KHUSUS 2 HARI PUNYA RUMAH

Rp. Ribu
Harga Harga Jual Bank (A) dan Angsuran Per Bulan (B) Sesuai Jangka Waktu
A&B
Beli Bank 1 2 3 4 5 6 7 8 9 10 11 12 13 14 15 16 17 18 19 20
A 264,700 280,700 297,100 313,800 331,125 349,600 369,000 389,200 410,650 432,750 455,150 478,600 502,200 526,500 551,125 576,000 601,475 627,100 653,275 679,500
250,000
B 22,058 11,696 8,253 6,538 5,519 4,856 4,393 4,054 3,802 3,606 3,448 3,324 3,219 3,134 3,062 3,000 2,948 2,903 2,865 2,831
A 529,400 561,400 594,200 627,600 662,250 699,200 738,000 778,400 821,300 865,500 910,300 957,200 1,004,400 1,053,000 1,102,250 1,152,000 1,202,950 1,254,200 1,306,550 1,359,000
500,000
B 44,117 23,392 16,506 13,075 11,038 9,711 8,786 8,108 7,605 7,213 6,896 6,647 6,438 6,268 6,124 6,000 5,897 5,806 5,730 5,663
A 794,100 842,100 891,300 941,400 993,375 1,048,800 1,107,000 1,167,600 1,231,950 1,298,250 1,365,450 1,435,800 1,506,600 1,579,500 1,653,375 1,728,000 1,804,425 1,881,300 1,959,825 2,038,500
750,000
B 66,175 35,088 24,758 19,613 16,556 14,567 13,179 12,163 11,407 10,819 10,344 9,971 9,658 9,402 9,185 9,000 8,845 8,710 8,596 8,494
A 1,058,800 1,122,800 1,188,400 1,255,200 1,324,500 1,398,400 1,476,000 1,556,800 1,642,600 1,731,000 1,820,600 1,914,400 2,008,800 2,106,000 2,204,500 2,304,000 2,405,900 2,508,400 2,613,100 2,718,000
1,000,000
B 88,233 46,783 33,011 26,150 22,075 19,422 17,571 16,217 15,209 14,425 13,792 13,294 12,877 12,536 12,247 12,000 11,794 11,613 11,461 11,325
A 1,323,500 1,403,500 1,485,500 1,569,000 1,655,625 1,748,000 1,845,000 1,946,000 2,053,250 2,163,750 2,275,750 2,393,000 2,511,000 2,632,500 2,755,625 2,880,000 3,007,375 3,135,500 3,266,375 3,397,500
1,250,000
B 110,292 58,479 41,264 32,688 27,594 24,278 21,964 20,271 19,012 18,031 17,241 16,618 16,096 15,670 15,309 15,000 14,742 14,516 14,326 14,156
A 1,588,200 1,684,200 1,782,600 1,882,800 1,986,750 2,097,600 2,214,000 2,335,200 2,463,900 2,596,500 2,730,900 2,871,600 3,013,200 3,159,000 3,306,750 3,456,000 3,608,850 3,762,600 3,919,650 4,077,000
1,500,000
B 132,350 70,175 49,517 39,225 33,113 29,133 26,357 24,325 22,814 21,638 20,689 19,942 19,315 18,804 18,371 18,000 17,690 17,419 17,191 16,988
A 1,852,900 1,964,900 2,079,700 2,196,600 2,317,875 2,447,200 2,583,000 2,724,400 2,874,550 3,029,250 3,186,050 3,350,200 3,515,400 3,685,500 3,857,875 4,032,000 4,210,325 4,389,700 4,572,925 4,756,500
1,750,000
B 154,408 81,871 57,769 45,763 38,631 33,989 30,750 28,379 26,616 25,244 24,137 23,265 22,535 21,938 21,433 21,000 20,639 20,323 20,057 19,819
A 2,117,600 2,245,600 2,376,800 2,510,400 2,649,000 2,796,800 2,952,000 3,113,600 3,285,200 3,462,000 3,641,200 3,828,800 4,017,600 4,212,000 4,409,000 4,608,000 4,811,800 5,016,800 5,226,200 5,436,000
2,000,000
B 176,467 93,567 66,022 52,300 44,150 38,844 35,143 32,433 30,419 28,850 27,585 26,589 25,754 25,071 24,494 24,000 23,587 23,226 22,922 22,650
A 2,382,300 2,526,300 2,673,900 2,824,200 2,980,125 3,146,400 3,321,000 3,502,800 3,695,850 3,894,750 4,096,350 4,307,400 4,519,800 4,738,500 4,960,125 5,184,000 5,413,275 5,643,900 5,879,475 6,115,500
2,250,000
B 198,525 105,263 74,275 58,838 49,669 43,700 39,536 36,488 34,221 32,456 31,033 29,913 28,973 28,205 27,556 27,000 26,536 26,129 25,787 25,481
A 2,647,000 2,807,000 2,971,000 3,138,000 3,311,250 3,496,000 3,690,000 3,892,000 4,106,500 4,327,500 4,551,500 4,786,000 5,022,000 5,265,000 5,511,250 5,760,000 6,014,750 6,271,000 6,532,750 6,795,000
2,500,000
B 220,583 116,958 82,528 65,375 55,188 48,556 43,929 40,542 38,023 36,063 34,481 33,236 32,192 31,339 30,618 30,000 29,484 29,032 28,652 28,313
A 2,911,700 3,087,700 3,268,100 3,451,800 3,642,375 3,845,600 4,059,000 4,281,200 4,517,150 4,760,250 5,006,650 5,264,600 5,524,200 5,791,500 6,062,375 6,336,000 6,616,225 6,898,100 7,186,025 7,474,500
2,750,000
B 242,642 128,654 90,781 71,913 60,706 53,411 48,321 44,596 41,825 39,669 37,929 36,560 35,412 34,473 33,680 33,000 32,432 31,936 31,518 31,144
A 3,176,400 3,368,400 3,565,200 3,765,600 3,973,500 4,195,200 4,428,000 4,670,400 4,927,800 5,193,000 5,461,800 5,743,200 6,026,400 6,318,000 6,613,500 6,912,000 7,217,700 7,525,200 7,839,300 8,154,000
3,000,000
B 264,700 140,350 99,033 78,450 66,225 58,267 52,714 48,650 45,628 43,275 41,377 39,883 38,631 37,607 36,742 36,000 35,381 34,839 34,383 33,975
A 3,441,100 3,649,100 3,862,300 4,079,400 4,304,625 4,544,800 4,797,000 5,059,600 5,338,450 5,625,750 5,916,950 6,221,800 6,528,600 6,844,500 7,164,625 7,488,000 7,819,175 8,152,300 8,492,575 8,833,500
3,250,000
B 286,758 152,046 107,286 84,988 71,744 63,122 57,107 52,704 49,430 46,881 44,825 43,207 41,850 40,741 39,803 39,000 38,329 37,742 37,248 36,806
A 3,705,800 3,929,800 4,159,400 4,393,200 4,635,750 4,894,400 5,166,000 5,448,800 5,749,100 6,058,500 6,372,100 6,700,400 7,030,800 7,371,000 7,715,750 8,064,000 8,420,650 8,779,400 9,145,850 9,513,000
3,500,000
B 308,817 163,742 115,539 91,525 77,263 67,978 61,500 56,758 53,232 50,488 48,273 46,531 45,069 43,875 42,865 42,000 41,278 40,645 40,113 39,638
A 3,970,500 4,210,500 4,456,500 4,707,000 4,966,875 5,244,000 5,535,000 5,838,000 6,159,750 6,491,250 6,827,250 7,179,000 7,533,000 7,897,500 8,266,875 8,640,000 9,022,125 9,406,500 9,799,125 10,192,500
3,750,000
B 330,875 175,438 123,792 98,063 82,781 72,833 65,893 60,813 57,035 54,094 51,722 49,854 48,288 47,009 45,927 45,000 44,226 43,549 42,979 42,469
A 4,235,200 4,491,200 4,753,600 5,020,800 5,298,000 5,593,600 5,904,000 6,227,200 6,570,400 6,924,000 7,282,400 7,657,600 8,035,200 8,424,000 8,818,000 9,216,000 9,623,600 10,033,600 10,452,400 10,872,000
4,000,000
B 352,933 187,133 132,044 104,600 88,300 77,689 70,286 64,867 60,837 57,700 55,170 53,178 51,508 50,143 48,989 48,000 47,175 46,452 45,844 45,300
A 4,499,900 4,771,900 5,050,700 5,334,600 5,629,125 5,943,200 6,273,000 6,616,400 6,981,050 7,356,750 7,737,550 8,136,200 8,537,400 8,950,500 9,369,125 9,792,000 10,225,075 10,660,700 11,105,675 11,551,500
4,250,000
B 374,992 198,829 140,297 111,138 93,819 82,544 74,679 68,921 64,639 61,306 58,618 56,501 54,727 53,277 52,051 51,000 50,123 49,355 48,709 48,131
A 4,764,600 5,052,600 5,347,800 5,648,400 5,960,250 6,292,800 6,642,000 7,005,600 7,391,700 7,789,500 8,192,700 8,614,800 9,039,600 9,477,000 9,920,250 10,368,000 10,826,550 11,287,800 11,758,950 12,231,000
4,500,000
B 397,050 210,525 148,550 117,675 99,338 87,400 79,071 72,975 68,442 64,913 62,066 59,825 57,946 56,411 55,113 54,000 53,071 52,258 51,574 50,963
A 5,029,300 5,333,300 5,644,900 5,962,200 6,291,375 6,642,400 7,011,000 7,394,800 7,802,350 8,222,250 8,647,850 9,093,400 9,541,800 10,003,500 10,471,375 10,944,000 11,428,025 11,914,900 12,412,225 12,910,500
4,750,000
B 419,108 222,221 156,803 124,213 104,856 92,256 83,464 77,029 72,244 68,519 65,514 63,149 61,165 59,545 58,174 57,000 56,020 55,162 54,440 53,794
A 5,294,000 5,614,000 5,942,000 6,276,000 6,622,500 6,992,000 7,380,000 7,784,000 8,213,000 8,655,000 9,103,000 9,572,000 10,044,000 10,530,000 11,022,500 11,520,000 12,029,500 12,542,000 13,065,500 13,590,000
5,000,000
B 441,167 233,917 165,056 130,750 110,375 97,111 87,857 81,083 76,046 72,125 68,962 66,472 64,385 62,679 61,236 60,000 58,968 58,065 57,305 56,625
A 5,558,700 5,894,700 6,239,100 6,589,800 6,953,625 7,341,600 7,749,000 8,173,200 8,623,650 9,087,750 9,558,150 10,050,600 10,546,200 11,056,500 11,573,625 12,096,000 12,630,975 13,169,100 13,718,775 14,269,500
5,250,000
B 463,225 245,613 173,308 137,288 115,894 101,967 92,250 85,138 79,849 75,731 72,410 69,796 67,604 65,813 64,298 63,000 61,917 60,968 60,170 59,456