Kalkulator BP2BT [PDF]

Citation preview

KALKULATOR BP2BT 1 DATA PENGHASILAN PENGHASILAN PER BULAN PENGHASILAN (PEMBULATAN)



2



4 5



> INFO B >> INFO C



DATA HARGA PROPERTI HARGA JUAL / RAB



120.00 JUTA RUPIAH



> INFO E



BANTUAN YANG LAYAK DITERIMA



30.40 JUTA RUPIAH



= D, JIKA DB



UANG MUKA TOTAL UANG MUKA MINIMUM



36.40 JUTA RUPIAH



INDEKS X HARGA PROPERTI DANA MASYARAKAT MINIMUM 3



3,952,000 RUPIAH 4.00 JUTA RUPIAH



JUMLAH BANTUAN



PEMBIAYAAN/KREDIT JUMLAH PEMBIAYAAN/KREDIT SUKU BUNGA MASA ANGSURAN ANGSURAN BULANAN RASIO ANGSURAN/PENGHASILAN



83.60 12.00% 180 1.00 1,003,340 25.39%



JUTA RUPIAH PER TAHUN BULAN JUTA RUPIAH RUPIAH



MORTGAGE - ASSISTANCE MATRIX Assistance Calculation Monthly (2) (1) Max Assistance as HH Income Assistance (m Assistance Index Amount (m (as IDR) % Prop. % of Annual IDR) HH Value) Income 3.0 3.1 3.2 3.3 3.4 3.5 3.6 3.7 3.8 3.9 4.0 4.1 4.2 4.3 4.4 4.5 4.6 4.7 4.8 4.9 5.0 5.1 5.2 5.3 5.4 5.5 5.6 5.7 5.8 5.9 6.0 6.1 6.2 6.3 6.4 6.5 6.6 6.7 6.8 6.9



32.4 32.2 32.0 31.8 31.6 31.4 31.2 31.0 30.8 30.6 30.4 30.2 30.0 29.8 29.6 29.4 29.2 29.0 28.8 28.6 28.4 28.2 28.0 27.8 27.6 27.4 27.2 27.0 26.8 26.6 26.4 26.2 26.0 25.8 25.6 25.4 25.2 25.0 24.8 24.6



38.8% 37.4% 36.1% 34.9% 33.7% 32.5% 31.4% 30.3% 29.3% 28.3% 27.3% 26.4% 25.5% 24.6% 23.8% 23.0% 22.2% 21.5% 20.8% 20.1% 19.4% 18.8% 18.2% 17.6% 17.0% 16.4% 15.9% 15.4% 14.9% 14.4% 13.9% 13.5% 13.1% 12.7% 12.3% 11.9% 11.5% 11.1% 10.8% 10.5%



90.0% 87.1% 83.9% 80.8% 77.9% 75.2% 72.7% 70.3% 68.0% 65.8% 63.8% 61.8% 59.9% 58.1% 56.4% 54.8% 53.3% 51.8% 50.3% 49.0% 47.7% 46.4% 45.2% 44.0% 42.9% 41.8% 40.8% 39.8% 38.8% 37.9% 36.9% 36.1% 35.2% 34.4% 33.6% 32.8% 32.1% 31.3% 30.6% 30.0%



7.0 7.1 7.2 7.3 7.4 7.5 7.6 7.7 7.8 7.9 8.0 8.1 8.2 8.3 8.4 8.5



24.4 24.2 24.0 23.8 23.6 23.4 23.2 23.0 22.8 22.6 22.4 22.2 22.0 21.8 21.6 21.4



10.1% 9.8% 9.5% 9.2% 8.9% 8.7% 8.4% 8.1% 7.9% 7.7% 7.4% 7.2% 7.0% 6.8% 6.6% 6.4%



29.3% 28.6% 28.0% 27.4% 26.8% 26.2% 25.7% 25.1% 24.6% 24.1% 23.5% 23.0% 22.6% 22.1% 21.6% 21.2%



Assistance is the lower of: (1) Assistance amount linked to the Monthly Household Income (2) Assistance amount derived from Assistance Index X Property Va



ousehold Income Index X Property Value/Cost