Embed Size (px)
DESCRIPTION
Investasi Cerdas Tanah Kavling Strategis di Desa Kubutambahan, 10km dari Kota Singaraja Kabupaten BulelengJalan Lingkungan 6 Meter, Fasilitas Air, Listrik
Citation preview
NO KAV JW1 D2 22,912,856 2,000,000 15 2002 D3 22,912,856 2,000,000 15 2003 D4 22,912,856 2,000,000 15 2004 C2 25,374,784 2,300,000 15 2305 C3 20,812,859 2,000,000 5 1106 C4 20,812,859 2,000,000 5 1107 C5 20,812,859 2,000,000 5 1108 C6 20,812,859 2,000,000 5 1109 C7 20,812,859 2,000,000 5 110
10 C8 20,812,859 2,000,000 5 11011 C9 21,271,570 1,800,000 15 18012 D7 36,453,462 3,650,000 15 36513 E5 27,016,070 2,500,000 15 250
12345678
HARGA SEWAKTU-WAKTU BISA BERUBAH
HUBUNGI SEGERA
Kredit Kavling Taman Sari Kubutambahan – Jangka Waktu Panjang, Bunga 0,9% Menurun Skema KreditBayar I Angsuran Luas
Syarat:Foto Copy KTPFoto Copy Kartu KeluargaSurat Keterangan BekerjaPetikan Daftar GajiSurat Keterangan Usaha (Pengusaha)Bersedia Menandatangani PPJB – NotarisBersedia Menandatangani HT – NotarisBersedia Menandatangani SPK
Catatan:Bayar I, sudah termasuk Administrasi Kredit
HT, PPJB, Balik Nama dan Lainnya
1 177,924,8912 0.90%3 1804 2,000,0005 180,000,000
JW Adm 3% HT Total 1 Total 2 DP
1 22,653,034 679,591 1,500,000 5,000,000 7,179,591 16,179,591 157,346,966 2,000,000 173,526,557
2 42,996,848 1,289,905 1,500,000 5,000,000 7,789,905 16,789,905 137,003,152 2,000,000 153,793,058
3 61,266,841 1,838,005 1,500,000 5,000,000 8,338,005 17,338,005 118,733,159 2,000,000 136,071,164
4 77,674,415 2,330,232 1,500,000 5,000,000 8,830,232 17,830,232 102,325,585 2,000,000 120,155,817
5 92,409,424 2,772,283 1,500,000 5,000,000 9,272,283 18,272,283 87,590,576 2,000,000 105,862,859
6 105,642,366 3,169,271 1,500,000 5,000,000 9,669,271 18,669,271 74,357,634 2,000,000 93,026,905
7 117,526,359 3,525,791 1,500,000 5,000,000 10,025,791 19,025,791 62,473,641 2,000,000 81,499,432
8 128,198,914 3,845,967 1,500,000 5,000,000 10,345,967 19,345,967 51,801,086 2,000,000 71,147,053
9 137,783,523 4,133,506 1,500,000 5,000,000 10,633,506 19,633,506 42,216,477 2,000,000 61,849,982
10 146,391,090 4,391,733 1,500,000 5,000,000 10,891,733 19,891,733 33,608,910 2,000,000 53,500,642
11 154,121,214 4,623,636 1,500,000 5,000,000 11,123,636 20,123,636 25,878,786 2,000,000 46,002,423
12 161,063,339 4,831,900 1,500,000 5,000,000 11,331,900 20,331,900 18,936,661 2,000,000 39,268,561
13 167,297,793 5,018,934 1,500,000 5,000,000 11,518,934 20,518,934 12,702,207 2,000,000 33,221,141
14 172,896,715 5,186,901 1,500,000 5,000,000 11,686,901 20,686,901 7,103,285 2,000,000 27,790,186
15 177,924,891 5,337,747 1,500,000 5,000,000 11,837,747 20,837,747 2,075,109 2,000,000 22,912,856
Kredit Kapling Tanah – Taman Sari – Br.Kubuanyar, KubutambahanLuas Tanah Per Kapling: 2 Are (200 Meter Persegi), Kapling D2, D3, D4
PlafondBunga
Jangka Waktu
Angsuran
Nilai Jaminan
Plafond Balik Nama Angsuran Bayar I
1 97,858,6902 0.90%3 1804 1,100,0005 99,000,000
JW Adm 3% HT Total 1 Total 2 DP
1 12,459,169 373,775 1,500,000 5,000,000 6,873,775 11,823,775 86,540,831 1,100,000 98,364,607
2 23,648,266 709,448 1,500,000 5,000,000 7,209,448 12,159,448 75,351,734 1,100,000 87,511,182
3 33,696,762 1,010,903 1,500,000 5,000,000 7,510,903 12,460,903 65,303,238 1,100,000 77,764,140
4 42,720,928 1,281,628 1,500,000 5,000,000 7,781,628 12,731,628 56,279,072 1,100,000 69,010,699
5 50,825,183 1,524,755 1,500,000 5,000,000 8,024,755 12,974,755 48,174,817 1,100,000 61,149,572
6 58,103,301 1,743,099 1,500,000 5,000,000 8,243,099 13,193,099 40,896,699 1,100,000 54,089,798
7 64,639,497 1,939,185 1,500,000 5,000,000 8,439,185 13,389,185 34,360,503 1,100,000 47,749,688
8 70,509,403 2,115,282 1,500,000 5,000,000 8,615,282 13,565,282 28,490,597 1,100,000 42,055,879
9 75,780,938 2,273,428 1,500,000 5,000,000 8,773,428 13,723,428 23,219,062 1,100,000 36,942,490
10 80,515,100 2,415,453 1,500,000 5,000,000 8,915,453 13,865,453 18,484,900 1,100,000 32,350,353
11 84,766,668 2,543,000 1,500,000 5,000,000 9,043,000 13,993,000 14,233,332 1,100,000 28,226,332
12 88,584,836 2,657,545 1,500,000 5,000,000 9,157,545 14,107,545 10,415,164 1,100,000 24,522,709
13 92,013,786 2,760,414 1,500,000 5,000,000 9,260,414 14,210,414 6,986,214 1,100,000 21,196,627
14 95,093,193 2,852,796 1,500,000 5,000,000 9,352,796 14,302,796 3,906,807 1,100,000 18,209,602
15 97,858,690 2,935,761 1,500,000 5,000,000 9,435,761 14,385,761 1,141,310 1,100,000 15,527,071
Kredit Kapling Tanah – Taman Sari – Br.Kubuanyar, KubutambahanLuas Tanah Per Kapling: 1,1 Are (110 Meter Persegi), Kapling C3-C8
PlafondBunga
Jangka Waktu
Angsuran
Nilai Jaminan
Plafond Balik Nama Angsuran Bayar I
1 177,924,8912 0.90%3 1804 2,000,0005 99,000,000
JW Adm 3% HT Total 1 Total 2 DP
1 22,653,034 679,591 1,500,000 5,000,000 7,179,591 12,129,591 76,346,966 2,000,000 88,476,557
2 42,996,848 1,289,905 1,500,000 5,000,000 7,789,905 12,739,905 56,003,152 2,000,000 68,743,058
3 61,266,841 1,838,005 1,500,000 5,000,000 8,338,005 13,288,005 37,733,159 2,000,000 51,021,164
4 77,674,415 2,330,232 1,500,000 5,000,000 8,830,232 13,780,232 21,325,585 2,000,000 35,105,817
5 92,409,424 2,772,283 1,500,000 5,000,000 9,272,283 14,222,283 6,590,576 2,000,000 20,812,859
Kredit Kapling Tanah – Taman Sari – Br.Kubuanyar, KubutambahanLuas Tanah Per Kapling: 1,1 Are (110 Meter Persegi), Kapling C3-C8
PlafondBunga
Jangka Waktu
Angsuran
Nilai Jaminan
Plafond Balik Nama Angsuran Bayar I
1 204,613,6242 0.90%3 1804 2,300,0005 207,000,000
JW Adm 3% HT Total 1 Total 2 DP
1 26,050,989 781,530 1,500,000 5,000,000 7,281,530 17,631,530 180,949,011 2,300,000 198,580,541
2 49,446,375 1,483,391 1,500,000 5,000,000 7,983,391 18,333,391 157,553,625 2,300,000 175,887,016
3 70,456,867 2,113,706 1,500,000 5,000,000 8,613,706 18,963,706 136,543,133 2,300,000 155,506,839
4 89,325,578 2,679,767 1,500,000 5,000,000 9,179,767 19,529,767 117,674,422 2,300,000 137,204,190
5 106,270,837 3,188,125 1,500,000 5,000,000 9,688,125 20,038,125 100,729,163 2,300,000 120,767,288
6 121,488,720 3,644,662 1,500,000 5,000,000 10,144,662 20,494,662 85,511,280 2,300,000 106,005,941
7 135,155,313 4,054,659 1,500,000 5,000,000 10,554,659 20,904,659 71,844,687 2,300,000 92,749,347
8 147,428,751 4,422,863 1,500,000 5,000,000 10,922,863 21,272,863 59,571,249 2,300,000 80,844,111
9 158,451,052 4,753,532 1,500,000 5,000,000 11,253,532 21,603,532 48,548,948 2,300,000 70,152,480
10 168,349,754 5,050,493 1,500,000 5,000,000 11,550,493 21,900,493 38,650,246 2,300,000 60,550,739
11 177,239,396 5,317,182 1,500,000 5,000,000 11,817,182 22,167,182 29,760,604 2,300,000 51,927,786
12 185,222,840 5,556,685 1,500,000 5,000,000 12,056,685 22,406,685 21,777,160 2,300,000 44,183,846
13 192,392,462 5,771,774 1,500,000 5,000,000 12,271,774 22,621,774 14,607,538 2,300,000 37,229,312
14 198,831,222 5,964,937 1,500,000 5,000,000 12,464,937 22,814,937 8,168,778 2,300,000 30,983,714
15 204,613,624 6,138,409 1,500,000 5,000,000 12,638,409 22,988,409 2,386,376 2,300,000 25,374,784
Kredit Kapling Tanah – Taman Sari – Br.Kubuanyar, KubutambahanLuas Tanah Per Kapling: 2,3 Are (230 Meter Persegi), Kapling C2
PlafondBunga
Jangka Waktu
Angsuran
Nilai Jaminan
Plafond Balik Nama Angsuran Bayar I
1 160,132,4022 0.90%3 1804 1,800,0005 162,000,000
JW Adm 3% HT Total 1 Total 2 DP
1 20,387,730 611,632 1,500,000 5,000,000 7,111,632 15,211,632 141,612,270 1,800,000 156,823,902
2 38,697,163 1,160,915 1,500,000 5,000,000 7,660,915 15,760,915 123,302,837 1,800,000 139,063,752
3 55,140,157 1,654,205 1,500,000 5,000,000 8,154,205 16,254,205 106,859,843 1,800,000 123,114,048
4 69,906,974 2,097,209 1,500,000 5,000,000 8,597,209 16,697,209 92,093,026 1,800,000 108,790,235
5 83,168,481 2,495,054 1,500,000 5,000,000 8,995,054 17,095,054 78,831,519 1,800,000 95,926,573
6 95,078,129 2,852,344 1,500,000 5,000,000 9,352,344 17,452,344 66,921,871 1,800,000 84,374,215
7 105,773,723 3,173,212 1,500,000 5,000,000 9,673,212 17,773,212 56,226,277 1,800,000 73,999,489
8 115,379,023 3,461,371 1,500,000 5,000,000 9,961,371 18,061,371 46,620,977 1,800,000 64,682,348
9 124,005,171 3,720,155 1,500,000 5,000,000 10,220,155 18,320,155 37,994,829 1,800,000 56,314,984
10 131,751,981 3,952,559 1,500,000 5,000,000 10,452,559 18,552,559 30,248,019 1,800,000 48,800,578
11 138,709,092 4,161,273 1,500,000 5,000,000 10,661,273 18,761,273 23,290,908 1,800,000 42,052,180
12 144,957,005 4,348,710 1,500,000 5,000,000 10,848,710 18,948,710 17,042,995 1,800,000 35,991,705
13 150,568,014 4,517,040 1,500,000 5,000,000 11,017,040 19,117,040 11,431,986 1,800,000 30,549,027
14 155,607,044 4,668,211 1,500,000 5,000,000 11,168,211 19,268,211 6,392,956 1,800,000 25,661,168
15 160,132,402 4,803,972 1,500,000 5,000,000 11,303,972 19,403,972 1,867,598 1,800,000 21,271,570
Kredit Kapling Tanah – Taman Sari – Br.Kubuanyar, KubutambahanLuas Tanah Per Kapling: 1,8 Are (180 Meter Persegi), Kapling C9
PlafondBunga
Jangka Waktu
Angsuran
Nilai Jaminan
Plafond Balik Nama Angsuran Bayar I
1 222,406,1142 0.90%3 1804 2,500,0005 225,000,000
JW Adm 3% HT Total 1 Total 2 DP
1 28,316,292 849,489 1,500,000 5,000,000 7,349,489 18,599,489 196,683,708 2,500,000 215,283,197
2 53,746,060 1,612,382 1,500,000 5,000,000 8,112,382 19,362,382 171,253,940 2,500,000 190,616,322
3 76,583,551 2,297,507 1,500,000 5,000,000 8,797,507 20,047,507 148,416,449 2,500,000 168,463,956
4 97,093,019 2,912,791 1,500,000 5,000,000 9,412,791 20,662,791 127,906,981 2,500,000 148,569,771
5 115,511,780 3,465,353 1,500,000 5,000,000 9,965,353 21,215,353 109,488,220 2,500,000 130,703,574
6 132,052,957 3,961,589 1,500,000 5,000,000 10,461,589 21,711,589 92,947,043 2,500,000 114,658,632
7 146,907,949 4,407,238 1,500,000 5,000,000 10,907,238 22,157,238 78,092,051 2,500,000 100,249,290
8 160,248,643 4,807,459 1,500,000 5,000,000 11,307,459 22,557,459 64,751,357 2,500,000 87,308,817
9 172,229,404 5,166,882 1,500,000 5,000,000 11,666,882 22,916,882 52,770,596 2,500,000 75,687,478
10 182,988,863 5,489,666 1,500,000 5,000,000 11,989,666 23,239,666 42,011,137 2,500,000 65,250,803
11 192,651,517 5,779,546 1,500,000 5,000,000 12,279,546 23,529,546 32,348,483 2,500,000 55,878,028
12 201,329,173 6,039,875 1,500,000 5,000,000 12,539,875 23,789,875 23,670,827 2,500,000 47,460,702
13 209,122,241 6,273,667 1,500,000 5,000,000 12,773,667 24,023,667 15,877,759 2,500,000 39,901,426
14 216,120,894 6,483,627 1,500,000 5,000,000 12,983,627 24,233,627 8,879,106 2,500,000 33,112,733
15 222,406,114 6,672,183 1,500,000 5,000,000 13,172,183 24,422,183 2,593,886 2,500,000 27,016,070
Kredit Kapling Tanah – Taman Sari – Br.Kubuanyar, KubutambahanLuas Tanah Per Kapling: 2.5 Are (250 Meter Persegi), Kapling E5
PlafondBunga
Jangka Waktu
Angsuran
Nilai Jaminan
Plafond Balik Nama Angsuran Bayar I
1 324,712,9262 0.90%3 1804 3,650,0005 328,500,000
JW Adm 3% HT Total 1 Total 2 DP
1 41,341,787 1,240,254 1,500,000 5,000,000 7,740,254 24,165,254 287,158,213 3,650,000 311,323,467
2 78,469,247 2,354,077 1,500,000 5,000,000 8,854,077 25,279,077 250,030,753 3,650,000 275,309,830
3 111,811,984 3,354,360 1,500,000 5,000,000 9,854,360 26,279,360 216,688,016 3,650,000 242,967,375
4 141,755,808 4,252,674 1,500,000 5,000,000 10,752,674 27,177,674 186,744,192 3,650,000 213,921,866
5 168,647,199 5,059,416 1,500,000 5,000,000 11,559,416 27,984,416 159,852,801 3,650,000 187,837,217
6 192,797,317 5,783,920 1,500,000 5,000,000 12,283,920 28,708,920 135,702,683 3,650,000 164,411,602
7 214,485,605 6,434,568 1,500,000 5,000,000 12,934,568 29,359,568 114,014,395 3,650,000 143,373,963
8 233,963,018 7,018,891 1,500,000 5,000,000 13,518,891 29,943,891 94,536,982 3,650,000 124,480,872
9 251,454,930 7,543,648 1,500,000 5,000,000 14,043,648 30,468,648 77,045,070 3,650,000 107,513,718
10 267,163,740 8,014,912 1,500,000 5,000,000 14,514,912 30,939,912 61,336,260 3,650,000 92,276,172
11 281,271,215 8,438,136 1,500,000 5,000,000 14,938,136 31,363,136 47,228,785 3,650,000 78,591,921
12 293,940,593 8,818,218 1,500,000 5,000,000 15,318,218 31,743,218 34,559,407 3,650,000 66,302,625
13 305,318,472 9,159,554 1,500,000 5,000,000 15,659,554 32,084,554 23,181,528 3,650,000 55,266,082
14 315,536,505 9,466,095 1,500,000 5,000,000 15,966,095 32,391,095 12,963,495 3,650,000 45,354,590
15 324,712,926 9,741,388 1,500,000 5,000,000 16,241,388 32,666,388 3,787,074 3,650,000 36,453,462
Kredit Kapling Tanah – Taman Sari – Br.Kubuanyar, KubutambahanLuas Tanah Per Kapling: 3.65 Are (365 Meter Persegi), Kapling D7
PlafondBunga
Jangka Waktu
Angsuran
Nilai Jaminan
Plafond Balik Nama Angsuran Bayar I
