2011-08-03 | Berita Umum Properti
SIMULASI PERHITUNGAN KPA ATAU KPR BANK NISP FIX 1 TAHUN

 

KPR BANK NISP












Bunga 8,88 Fix 1 tahun





























Year 1 2 3 4 5 6 7 8 9 10 11 12 13 14 15
Effective 8.88% 8.88% 8.88% 8.88% 8.88% 8.88% 8.88% 8.88% 8.88% 8.88% 8.88% 8.88% 8.88% 8.88% 8.88%
Flat 4.88% 4.76% 4.76% 4.79% 4.84% 4.89% 4.95% 5.01% 5.06% 5.12% 5.18% 5.24% 5.30% 5.36% 5.42%
500,000,000 43,697,920 22,814,852 15,871,956 12,414,051 10,350,082 8,983,019 8,014,122 7,294,013 6,739,695 6,301,363 5,947,315 5,656,415 5,414,022 5,209,676 5,035,702
600,000,000 52,437,503 27,377,822 19,046,348 14,896,861 12,420,098 10,779,623 9,616,947 8,752,816 8,087,634 7,561,635 7,136,779 6,787,698 6,496,826 6,251,611 6,042,843
700,000,000 61,177,087 31,940,793 22,220,739 17,379,671 14,490,115 12,576,226 11,219,771 10,211,619 9,435,573 8,821,908 8,326,242 7,918,981 7,579,631 7,293,546 7,049,983
800,000,000 69,916,671 36,503,763 25,395,130 19,862,481 16,560,131 14,372,830 12,822,596 11,670,421 10,783,512 10,082,180 9,515,705 9,050,264 8,662,435 8,335,481 8,057,124
900,000,000 78,656,255 41,066,733 28,569,521 22,345,291 18,630,148 16,169,434 14,425,420 13,129,224 12,131,451 11,342,453 10,705,168 10,181,547 9,745,239 9,377,416 9,064,264
1,000,000,000 87,395,839 45,629,704 31,743,913 24,828,101 20,700,164 17,966,038 16,028,245 14,588,027 13,479,390 12,602,725 11,894,631 11,312,830 10,828,044 10,419,351 10,071,405
1,100,000,000 96,135,423 50,192,674 34,918,304 27,310,911 22,770,180 19,762,642 17,631,069 16,046,829 14,827,329 13,862,998 13,084,094 12,444,113 11,910,848 11,461,287 11,078,545
1,200,000,000 104,875,007 54,755,645 38,092,695 29,793,722 24,840,197 21,559,245 19,233,894 17,505,632 16,175,268 15,123,270 14,273,557 13,575,396 12,993,652 12,503,222 12,085,686
1,300,000,000 113,614,591 59,318,615 41,267,086 32,276,532 26,910,213 23,355,849 20,836,718 18,964,435 17,523,207 16,383,543 15,463,020 14,706,679 14,076,457 13,545,157 13,092,826
1,400,000,000 122,354,175 63,881,585 44,441,478 34,759,342 28,980,229 25,152,453 22,439,543 20,423,237 18,871,146 17,643,815 16,652,483 15,837,962 15,159,261 14,587,092 14,099,966
1,500,000,000 131,093,759 68,444,556 47,615,869 37,242,152 31,050,246 26,949,057 24,042,367 21,882,040 20,219,085 18,904,088 17,841,946 16,969,245 16,242,065 15,629,027 15,107,107
1,600,000,000 139,833,342 73,007,526 50,790,260 39,724,962 33,120,262 28,745,660 25,645,192 23,340,843 21,567,024 20,164,360 19,031,409 18,100,528 17,324,870 16,670,962 16,114,247
1,700,000,000 148,572,926 77,570,496 53,964,651 42,207,772 35,190,279 30,542,264 27,248,016 24,799,645 22,914,963 21,424,633 20,220,872 19,231,811 18,407,674 17,712,898 17,121,388
1,800,000,000 157,312,510 82,133,467 57,139,043 44,690,582 37,260,295 32,338,868 28,850,841 26,258,448 24,262,902 22,684,905 21,410,336 20,363,094 19,490,479 18,754,833 18,128,528
1,900,000,000 166,052,094 86,696,437 60,313,434 47,173,392 39,330,311 34,135,472 30,453,665 27,717,251 25,610,841 23,945,178 22,599,799 21,494,377 20,573,283 19,796,768 19,135,669
2,000,000,000 174,791,678 91,259,408 63,487,825 49,656,203 41,400,328 35,932,076 32,056,490 29,176,054 26,958,781 25,205,450 23,789,262 22,625,660 21,656,087 20,838,703 20,142,809
2,100,000,000 183,531,262 95,822,378 66,662,216 52,139,013 43,470,344 37,728,679 33,659,314 30,634,856 28,306,720 26,465,723 24,978,725 23,756,942 22,738,892 21,880,638 21,149,950
2,200,000,000 192,270,846 100,385,348 69,836,608 54,621,823 45,540,361 39,525,283 35,262,139 32,093,659 29,654,659 27,725,995 26,168,188 24,888,225 23,821,696 22,922,573 22,157,090
2,300,000,000 201,010,430 104,948,319 73,010,999 57,104,633 47,610,377 41,321,887 36,864,963 33,552,462 31,002,598 28,986,268 27,357,651 26,019,508 24,904,500 23,964,508 23,164,231
2,400,000,000 209,750,014 109,511,289 76,185,390 59,587,443 49,680,393 43,118,491 38,467,788 35,011,264 32,350,537 30,246,540 28,547,114 27,150,791 25,987,305 25,006,444 24,171,371