tabel angsuran kpr ib murabahah new-13,25%-donny

6
Nama Nasabah : xxxx Angsuran perbulan : 1,334,666.86 Nomor Rekening : Jangka Waktu : 60 Jenis Pembiayaan : Al Murabahah & IMBT Tgl. Pencairan : 1-Jul-08 Harga Beli : 60,000,000.00 Tgl. Awal Angsuran : 1-Aug-08 Margin Keuntungan : 20,080,011.67 Tgl. Akhir Angsuran : 1-Aug-18 Harga Jual : 80,080,011.67 Margin Setara : 12.00% No Tanggal Sisa Angsuran Angsuran Angsuran Hutang Pokok Pokok Margin Perbulan 1 #N/A 59,265,333 734,667 600,000 1,334,667 2 #N/A 58,523,320 742,014 592,653 1,334,667 3 #N/A 57,773,886 749,434 585,233 1,334,667 4 #N/A 57,016,958 756,928 577,739 1,334,667 5 #N/A 56,252,461 764,497 570,170 1,334,667 6 #N/A 55,480,318 772,142 562,525 1,334,667 7 #N/A 54,700,455 779,864 554,803 1,334,667 8 #N/A 53,912,792 787,662 547,005 1,334,667 9 #N/A 53,117,253 795,539 539,128 1,334,667 10 #N/A 52,313,759 803,494 531,173 1,334,667 11 #N/A 51,502,230 811,529 523,138 1,334,667 12 #N/A 50,682,585 819,645 515,022 1,334,667 50,682,585 9,317,415 6,698,588 - 16,016,002 13 #N/A 49,854,744 827,841 506,826 1,334,667 14 #N/A 49,018,625 836,119 498,547 1,334,667 15 #N/A 48,174,144 844,481 490,186 1,334,667 16 #N/A 47,321,219 852,925 481,741 1,334,667 17 #N/A 46,459,764 861,455 473,212 1,334,667 18 #N/A 45,589,695 870,069 464,598 1,334,667 19 #N/A 44,710,925 878,770 455,897 1,334,667 20 #N/A 43,823,367 887,558 447,109 1,334,667 21 #N/A 42,926,934 896,433 438,234 1,334,667 22 #N/A 42,021,537 905,398 429,269 1,334,667 23 #N/A 41,107,085 914,451 420,215 1,334,667 24 #N/A 40,183,489 923,596 411,071 1,334,667 40,183,489 10,499,096 5,516,906 25 #N/A 39,250,657 932,832 401,835 1,334,667 26 #N/A 38,308,497 942,160 392,507 1,334,667 27 #N/A 37,356,915 951,582 383,085 1,334,667 28 #N/A 36,395,817 961,098 373,569 1,334,667 29 #N/A 35,425,109 970,709 363,958 1,334,667 30 #N/A 34,444,693 980,416 354,251 1,334,667 31 #N/A 33,454,473 990,220 344,447 1,334,667 32 #N/A 32,454,351 1,000,122 334,545 1,334,667 33 #N/A 31,444,228 1,010,123 324,544 1,334,667 34 #N/A 30,424,003 1,020,225 314,442 1,334,667 35 #N/A 29,393,576 1,030,427 304,240 1,334,667 36 #N/A 28,352,845 1,040,731 293,936 1,334,667 28,352,845 11,830,644 4,185,358 37 #N/A 27,301,707 1,051,138 283,528 1,334,667 38 #N/A 26,240,057 1,061,650 273,017 1,334,667 39 #N/A 25,167,790 1,072,266 262,401 1,334,667 40 #N/A 24,084,802 1,082,989 251,678 1,334,667 41 #N/A 22,990,983 1,093,819 240,848 1,334,667 42 #N/A 21,886,226 1,104,757 229,910 1,334,667 43 #N/A 20,770,421 1,115,805 218,862 1,334,667 44 #N/A 19,643,458 1,126,963 207,704 1,334,667 45 #N/A 18,505,226 1,138,232 196,435 1,334,667 46 #N/A 17,355,612 1,149,615 185,052 1,334,667 47 #N/A 16,194,501 1,161,111 173,556 1,334,667 48 #N/A 15,021,779 1,172,722 161,945 1,334,667 15,021,779 13,331,066 2,684,936 49 #N/A 13,837,330 1,184,449 150,218 1,334,667 50 #N/A 12,641,036 1,196,294 138,373 1,334,667 51 #N/A 11,432,780 1,208,256 126,410 1,334,667 52 #N/A 10,212,441 1,220,339 114,328 1,334,667 53 #N/A 8,979,898 1,232,542 102,124 1,334,667 54 #N/A 7,735,030 1,244,868 89,799 1,334,667 55 #N/A 6,477,714 1,257,317 77,350 1,334,667 56 #N/A 5,207,824 1,269,890 64,777 1,334,667 57 #N/A 3,925,235 1,282,589 52,078 1,334,667 58 #N/A 2,629,821 1,295,415 39,252 1,334,667 59 #N/A 1,321,452 1,308,369 26,298 1,334,667 60 #N/A 0 1,321,452 13,215 1,334,667 0 15,021,779 994,223 61 #N/A (1,334,667) 1,334,667 0 1,334,667 62 #N/A (2,682,680) 1,348,014 (13,347) 1,334,667

Upload: lambang-wicaksono

Post on 10-Apr-2016

23 views

Category:

Documents


9 download

DESCRIPTION

deskripsi angsuran

TRANSCRIPT

Page 1: Tabel Angsuran Kpr Ib Murabahah New-13,25%-Donny

Nama Nasabah : xxxx Angsuran perbulan : 1,334,666.86 Nomor Rekening : Jangka Waktu : 60Jenis Pembiayaan : Al Murabahah & IMBT Tgl. Pencairan : 1-Jul-08Harga Beli : 60,000,000.00 Tgl. Awal Angsuran : 1-Aug-08

Margin Keuntungan : 20,080,011.67 Tgl. Akhir Angsuran : 1-Aug-18Harga Jual : 80,080,011.67 Margin Setara : 12.00%

No Tanggal Sisa Angsuran Angsuran Angsuran Hutang Pokok Pokok Margin Perbulan

1 #N/A 59,265,333 734,667 600,000 1,334,667 2 #N/A 58,523,320 742,014 592,653 1,334,667 3 #N/A 57,773,886 749,434 585,233 1,334,667 4 #N/A 57,016,958 756,928 577,739 1,334,667 5 #N/A 56,252,461 764,497 570,170 1,334,667 6 #N/A 55,480,318 772,142 562,525 1,334,667 7 #N/A 54,700,455 779,864 554,803 1,334,667 8 #N/A 53,912,792 787,662 547,005 1,334,667 9 #N/A 53,117,253 795,539 539,128 1,334,667

10 #N/A 52,313,759 803,494 531,173 1,334,667 11 #N/A 51,502,230 811,529 523,138 1,334,667 12 #N/A 50,682,585 819,645 515,022 1,334,667

50,682,585 9,317,415 6,698,588 - 16,016,002 13 #N/A 49,854,744 827,841 506,826 1,334,667 14 #N/A 49,018,625 836,119 498,547 1,334,667 15 #N/A 48,174,144 844,481 490,186 1,334,667 16 #N/A 47,321,219 852,925 481,741 1,334,667 17 #N/A 46,459,764 861,455 473,212 1,334,667 18 #N/A 45,589,695 870,069 464,598 1,334,667 19 #N/A 44,710,925 878,770 455,897 1,334,667 20 #N/A 43,823,367 887,558 447,109 1,334,667 21 #N/A 42,926,934 896,433 438,234 1,334,667 22 #N/A 42,021,537 905,398 429,269 1,334,667 23 #N/A 41,107,085 914,451 420,215 1,334,667 24 #N/A 40,183,489 923,596 411,071 1,334,667

40,183,489 10,499,096 5,516,906 25 #N/A 39,250,657 932,832 401,835 1,334,667 26 #N/A 38,308,497 942,160 392,507 1,334,667 27 #N/A 37,356,915 951,582 383,085 1,334,667 28 #N/A 36,395,817 961,098 373,569 1,334,667 29 #N/A 35,425,109 970,709 363,958 1,334,667 30 #N/A 34,444,693 980,416 354,251 1,334,667 31 #N/A 33,454,473 990,220 344,447 1,334,667 32 #N/A 32,454,351 1,000,122 334,545 1,334,667 33 #N/A 31,444,228 1,010,123 324,544 1,334,667 34 #N/A 30,424,003 1,020,225 314,442 1,334,667 35 #N/A 29,393,576 1,030,427 304,240 1,334,667 36 #N/A 28,352,845 1,040,731 293,936 1,334,667

28,352,845 11,830,644 4,185,358 37 #N/A 27,301,707 1,051,138 283,528 1,334,667 38 #N/A 26,240,057 1,061,650 273,017 1,334,667 39 #N/A 25,167,790 1,072,266 262,401 1,334,667 40 #N/A 24,084,802 1,082,989 251,678 1,334,667 41 #N/A 22,990,983 1,093,819 240,848 1,334,667 42 #N/A 21,886,226 1,104,757 229,910 1,334,667 43 #N/A 20,770,421 1,115,805 218,862 1,334,667 44 #N/A 19,643,458 1,126,963 207,704 1,334,667 45 #N/A 18,505,226 1,138,232 196,435 1,334,667 46 #N/A 17,355,612 1,149,615 185,052 1,334,667 47 #N/A 16,194,501 1,161,111 173,556 1,334,667 48 #N/A 15,021,779 1,172,722 161,945 1,334,667

15,021,779 13,331,066 2,684,936 49 #N/A 13,837,330 1,184,449 150,218 1,334,667 50 #N/A 12,641,036 1,196,294 138,373 1,334,667 51 #N/A 11,432,780 1,208,256 126,410 1,334,667 52 #N/A 10,212,441 1,220,339 114,328 1,334,667 53 #N/A 8,979,898 1,232,542 102,124 1,334,667 54 #N/A 7,735,030 1,244,868 89,799 1,334,667 55 #N/A 6,477,714 1,257,317 77,350 1,334,667 56 #N/A 5,207,824 1,269,890 64,777 1,334,667 57 #N/A 3,925,235 1,282,589 52,078 1,334,667 58 #N/A 2,629,821 1,295,415 39,252 1,334,667 59 #N/A 1,321,452 1,308,369 26,298 1,334,667 60 #N/A 0 1,321,452 13,215 1,334,667

0 15,021,779 994,223 61 #N/A (1,334,667) 1,334,667 0 1,334,667 62 #N/A (2,682,680) 1,348,014 (13,347) 1,334,667

Page 2: Tabel Angsuran Kpr Ib Murabahah New-13,25%-Donny

63 #N/A (4,044,174) 1,361,494 (26,827) 1,334,667 64 #N/A (5,419,283) 1,375,109 (40,442) 1,334,667 65 #N/A (6,808,142) 1,388,860 (54,193) 1,334,667 66 #N/A (8,210,891) 1,402,748 (68,081) 1,334,667 67 #N/A (9,627,666) 1,416,776 (82,109) 1,334,667 68 #N/A (11,058,610) 1,430,944 (96,277) 1,334,667 69 #N/A (12,503,863) 1,445,253 (110,586) 1,334,667 70 #N/A (13,963,568) 1,459,705 (125,039) 1,334,667 71 #N/A (15,437,871) 1,474,303 (139,636) 1,334,667 72 #N/A (16,926,916) 1,489,046 (154,379) 1,334,667

(16,926,916) 16,926,916 (910,914)73 #N/A (18,430,853) 1,503,936 (169,269) 1,334,667 74 #N/A (19,949,828) 1,518,975 (184,309) 1,334,667 75 #N/A (21,483,993) 1,534,165 (199,498) 1,334,667 76 #N/A (23,033,500) 1,549,507 (214,840) 1,334,667 77 #N/A (24,598,502) 1,565,002 (230,335) 1,334,667 78 #N/A (26,179,154) 1,580,652 (245,985) 1,334,667 79 #N/A (27,775,612) 1,596,458 (261,792) 1,334,667 80 #N/A (29,388,035) 1,612,423 (277,756) 1,334,667 81 #N/A (31,016,582) 1,628,547 (293,880) 1,334,667 82 #N/A (32,661,415) 1,644,833 (310,166) 1,334,667 83 #N/A (34,322,696) 1,661,281 (326,614) 1,334,667 84 #N/A (36,000,590) 1,677,894 (343,227) 1,334,667

(36,000,590) 19,073,673 (3,057,671)85 #N/A (37,695,262) 1,694,673 (360,006) 1,334,667 86 #N/A (39,406,882) 1,711,619 (376,953) 1,334,667 87 #N/A (41,135,618) 1,728,736 (394,069) 1,334,667 88 #N/A (42,881,641) 1,746,023 (411,356) 1,334,667 89 #N/A (44,645,124) 1,763,483 (428,816) 1,334,667 90 #N/A (46,426,242) 1,781,118 (446,451) 1,334,667 91 #N/A (48,225,171) 1,798,929 (464,262) 1,334,667 92 #N/A (50,042,090) 1,816,919 (482,252) 1,334,667 93 #N/A (51,877,178) 1,835,088 (500,421) 1,334,667 94 #N/A (53,730,616) 1,853,439 (518,772) 1,334,667 95 #N/A (55,602,589) 1,871,973 (537,306) 1,334,667 96 #N/A (57,493,282) 1,890,693 (556,026) 1,334,667

(57,493,282) 21,492,692 (5,476,690)97 #N/A (59,402,882) 1,909,600 (574,933) 1,334,667 98 #N/A (61,331,577) 1,928,696 (594,029) 1,334,667 99 #N/A (63,279,560) 1,947,983 (613,316) 1,334,667

100 #N/A (65,247,022) 1,967,462 (632,796) 1,334,667 101 #N/A (67,234,160) 1,987,137 (652,470) 1,334,667 102 #N/A (69,241,168) 2,007,008 (672,342) 1,334,667 103 #N/A (71,268,247) 2,027,079 (692,412) 1,334,667 104 #N/A (73,315,596) 2,047,349 (712,682) 1,334,667 105 #N/A (75,383,419) 2,067,823 (733,156) 1,334,667 106 #N/A (77,471,920) 2,088,501 (753,834) 1,334,667 107 #N/A (79,581,306) 2,109,386 (774,719) 1,334,667 108 #N/A (81,711,786) 2,130,480 (795,813) 1,334,667

(81,711,786) 24,218,504 (8,202,501)109 #N/A (83,863,570) 2,151,785 (817,118) 1,334,667 110 #N/A (86,036,873) 2,173,303 (838,636) 1,334,667 111 #N/A (88,231,909) 2,195,036 (860,369) 1,334,667 112 #N/A (90,448,895) 2,216,986 (882,319) 1,334,667 113 #N/A (92,688,050) 2,239,156 (904,489) 1,334,667 114 #N/A (94,949,598) 2,261,547 (926,881) 1,334,667 115 #N/A (97,233,761) 2,284,163 (949,496) 1,334,667 116 #N/A (99,540,765) 2,307,004 (972,338) 1,334,667 117 #N/A (101,870,840) 2,330,075 (995,408) 1,334,667 118 #N/A (104,224,215) 2,353,375 (1,018,708) 1,334,667 119 #N/A (106,601,124) 2,376,909 (1,042,242) 1,334,667 120 #N/A (109,001,801.91) 2,400,678 (1,066,011) 1,334,667

0.00 27,290,016 (11,274,014)Total 310,713,587.65 (6,409,543.32) 176,176,025.66

Page 3: Tabel Angsuran Kpr Ib Murabahah New-13,25%-Donny

TABEL ANGSURAN PPR IB AKAD MURABAHAH BANK DKI CAPEM SYARIAH TEBET

PEMBIAYAAN

JANGKA WAKTU PERSYARATAN WAJIB DIPENUHI :

13,25% Efektif 1 Mengisi Formulir Permohonan KPR

5 Tahun 6 Tahun 7 Tahun 8 Tahun 9 Tahun 10 Tahun 11 Tahun 12 Tahun 13 Tahun 14 Tahun 15 Tahun 2 FC KTP Pemohon dan Suami/Istri 100,000,000 2,288,126 2,020,629 1,832,815 1,694,740 1,589,762 1,507,889 1,442,759 1,390,131 1,347,059 1,311,442 1,281,736 3 FC Kartu Keluarga dan Surat Nikah/Cerai 125,000,000 2,860,157 2,525,786 2,291,019 2,118,425 1,987,202 1,884,861 1,803,449 1,737,664 1,683,824 1,639,303 1,602,170 4 Pas Foto Pemohon dan Suami/Istri

150,000,000 3,432,189 3,030,943 2,749,223 2,542,110 2,384,643 2,261,834 2,164,139 2,085,197 2,020,588 1,967,163 1,922,605 5 FC NPWP Pribadi 175,000,000 4,004,220 3,536,101 3,207,427 2,965,795 2,782,083 2,638,806 2,524,828 2,432,729 2,357,353 2,295,024 2,243,039 6 FC Kartu Jamsostek/Taspen/Askes

200,000,000 4,576,252 4,041,258 3,665,631 3,389,480 3,179,524 3,015,778 2,885,518 2,780,262 2,694,118 2,622,885 2,563,473 7 Surat Keterangan Dari Perusahaan/Tempat Bekerja 225,000,000 5,148,283 4,546,415 4,123,835 3,813,165 3,576,964 3,392,751 3,246,208 3,127,795 3,030,883 2,950,745 2,883,907 8 FC Kartu Pegawai, SK Pegawai Tetap, SK Terakhir

250,000,000 5,720,315 5,051,572 4,582,038 4,236,850 3,974,404 3,769,723 3,606,898 3,475,328 3,367,647 3,278,606 3,204,341 9 Asli Slip Gaji 3 Bulan Terakhir 275,000,000 6,292,346 5,556,729 5,040,242 4,660,535 4,371,845 4,146,695 3,967,588 3,822,861 3,704,412 3,606,466 3,524,775 10 FC Rekening Tabungan/Rekening Koran 3 Bulan Terakhir

300,000,000 6,864,378 6,061,887 5,498,446 5,084,220 4,769,285 4,523,668 4,328,277 4,170,393 4,041,177 3,934,327 3,845,209 11 FC Rekening Pembayaran PLN/Telp Bulan Terakhir 325,000,000 7,436,409 6,567,044 5,956,650 5,507,905 5,166,726 4,900,640 4,688,967 4,517,926 4,377,942 4,262,187 4,165,643 12

350,000,000 8,008,440 7,072,201 6,414,854 5,931,590 5,564,166 5,277,612 5,049,657 4,865,459 4,714,706 4,590,048 4,486,077 13 375,000,000 8,580,472 7,577,358 6,873,058 6,355,275 5,961,607 5,654,584 5,410,347 5,212,992 5,051,471 4,917,908 4,806,511 14 Data-data Penjual : KTP Suami&Istri, KK, Buku Nikah, NPWP

400,000,000 9,152,503 8,082,516 7,331,261 6,778,960 6,359,047 6,031,557 5,771,036 5,560,524 5,388,236 5,245,769 5,126,946 15 FC SHM/SHGB, IMB, dan PBB Terakhir + STTS 425,000,000 9,724,535 8,587,673 7,789,465 7,202,645 6,756,487 6,408,529 6,131,726 5,908,057 5,725,001 5,573,630 5,447,380 16 Denah Lokasi Jaminan

450,000,000 10,296,566 9,092,830 8,247,669 7,626,330 7,153,928 6,785,501 6,492,416 6,255,590 6,061,765 5,901,490 5,767,814 475,000,000 10,868,598 9,597,987 8,705,873 8,050,015 7,551,368 7,162,474 6,853,106 6,603,123 6,398,530 6,229,351 6,088,248

500,000,000 11,440,629 10,103,144 9,164,077 8,473,700 7,948,809 7,539,446 7,213,795 6,950,656 6,735,295 6,557,211 6,408,682 KEUNGGULAN KPR BANK DKI SYARIAH : 525,000,000 12,012,661 10,608,302 9,622,281 8,897,385 8,346,249 7,916,418 7,574,485 7,298,188 7,072,060 6,885,072 6,729,116

550,000,000 12,584,692 11,113,459 10,080,484 9,321,070 8,743,690 8,293,390 7,935,175 7,645,721 7,408,824 7,212,932 7,049,550 575,000,000 13,156,724 11,618,616 10,538,688 9,744,755 9,141,130 8,670,363 8,295,865 7,993,254 7,745,589 7,540,793 7,369,984

600,000,000 13,728,755 12,123,773 10,996,892 10,168,440 9,538,571 9,047,335 8,656,555 8,340,787 8,082,354 7,868,654 7,690,418 625,000,000 14,300,786 12,628,931 11,455,096 10,592,125 9,936,011 9,424,307 9,017,244 8,688,319 8,419,119 8,196,514 8,010,852

650,000,000 14,872,818 13,134,088 11,913,300 11,015,810 10,333,451 9,801,280 9,377,934 9,035,852 8,755,883 8,524,375 8,331,287 - Maksimal angsuran : 675,000,000 15,444,849 13,639,245 12,371,504 11,439,495 10,730,892 10,178,252 9,738,624 9,383,385 9,092,648 8,852,235 8,651,721

700,000,000 16,016,881 14,144,402 12,829,708 11,863,180 11,128,332 10,555,224 10,099,314 9,730,918 9,429,413 9,180,096 8,972,155 725,000,000 16,588,912 14,649,559 13,287,911 12,286,865 11,525,773 10,932,196 10,460,003 10,078,451 9,766,178 9,507,956 9,292,589

750,000,000 17,160,944 15,154,717 13,746,115 12,710,550 11,923,213 11,309,169 10,820,693 10,425,983 10,102,942 9,835,817 9,613,023 Hubungi : Analis Pembiayaan 775,000,000 17,732,975 15,659,874 14,204,319 13,134,235 12,320,654 11,686,141 11,181,383 10,773,516 10,439,707 10,163,678 9,933,457 Kantor

800,000,000 18,305,007 16,165,031 14,662,523 13,557,920 12,718,094 12,063,113 11,542,073 11,121,049 10,776,472 10,491,538 10,253,891 Donny Imran 825,000,000 18,877,038 16,670,188 15,120,727 13,981,605 13,115,535 12,440,086 11,902,763 11,468,582 11,113,237 10,819,399 10,574,325

850,000,000 19,449,070 17,175,346 15,578,931 14,405,290 13,512,975 12,817,058 12,263,452 11,816,114 11,450,001 11,147,259 10,894,759 875,000,000 20,021,101 17,680,503 16,037,134 14,828,975 13,910,415 13,194,030 12,624,142 12,163,647 11,786,766 11,475,120 11,215,193

900,000,000 20,593,133 18,185,660 16,495,338 15,252,660 14,307,856 13,571,003 12,984,832 12,511,180 12,123,531 11,802,980 11,535,628 925,000,000 21,165,164 18,690,817 16,953,542 15,676,345 14,705,296 13,947,975 13,345,522 12,858,713 12,460,296 12,130,841 11,856,062

950,000,000 21,737,195 19,195,974 17,411,746 16,100,030 15,102,737 14,324,947 13,706,211 13,206,246 12,797,060 12,458,701 12,176,496 975,000,000 22,309,227 19,701,132 17,869,950 16,523,715 15,500,177 14,701,919 14,066,901 13,553,778 13,133,825 12,786,562 12,496,930

1,000,000,000 22,881,258 20,206,289 18,328,154 16,947,400 15,897,618 15,078,892 14,427,591 13,901,311 13,470,590 13,114,423 12,817,364 1,025,000,000 23,453,290 20,711,446 18,786,357 17,371,085 16,295,058 15,455,864 14,788,281 14,248,844 13,807,354 13,442,283 13,137,798

1,050,000,000 24,025,321 21,216,603 19,244,561 17,794,770 16,692,498 15,832,836 15,148,970 14,596,377 14,144,119 13,770,144 13,458,232 1,075,000,000 24,597,353 21,721,761 19,702,765 18,218,455 17,089,939 16,209,809 15,509,660 14,943,909 14,480,884 14,098,004 13,778,666

1,100,000,000 25,169,384 22,226,918 20,160,969 18,642,140 17,487,379 16,586,781 15,870,350 15,291,442 14,817,649 14,425,865 14,099,100

RAB (Rencana Anggaran Biaya) Surat Penawaran Harga Dari Penjual

* 40% dari Gaji ( Single Income

* 50% dari total Gaji ( Joint Income

Bank DKI Capem. Syariah Tebet Jl. Dr. Supomo No.2A Kel. Menteng Dalam, Kec. Tebet, Jakarta Selatan

ANDA BUTUH DANA BELI RUMAH BARU/BEKAS, BELI TANAH/KAVLING, BELI KENDARAAN, RENOVASI ATAU TAKE OVER, KAMI SOLUSINYA

PROSES CEPAT &

Fleksibel

- Jumlah angsuran TETAP hingga akhir periode- rATE PALING KECIL DIBANDINGKAN BANK LAIN

- BISA PELUNASAN SEBAGIAN / SELURUH & TANPA BIAYA PINALTI

Page 4: Tabel Angsuran Kpr Ib Murabahah New-13,25%-Donny

PERSYARATAN WAJIB DIPENUHI :

Mengisi Formulir Permohonan KPR

FC KTP Pemohon dan Suami/IstriFC Kartu Keluarga dan Surat Nikah/CeraiPas Foto Pemohon dan Suami/Istri

FC Kartu Jamsostek/Taspen/AskesSurat Keterangan Dari Perusahaan/Tempat BekerjaFC Kartu Pegawai, SK Pegawai Tetap, SK TerakhirAsli Slip Gaji 3 Bulan TerakhirFC Rekening Tabungan/Rekening Koran 3 Bulan TerakhirFC Rekening Pembayaran PLN/Telp Bulan Terakhir

Data-data Penjual : KTP Suami&Istri, KK, Buku Nikah, NPWPFC SHM/SHGB, IMB, dan PBB Terakhir + STTS

KEUNGGULAN KPR BANK DKI SYARIAH :

Hubungi : Analis Pembiayaan 021-83796082 / 83796089 085780501613

RAB (Rencana Anggaran Biaya) Untuk KPR RenovasiSurat Penawaran Harga Dari Penjual Untuk KPR Jual Beli

Single Income )

* 50% dari total Gaji ( Joint Income )

Bank DKI Capem. Syariah Tebet Jl. Dr. Supomo No.2A Kel. Menteng Dalam, Kec. Tebet, Jakarta Selatan

PROSES CEPAT &

Fleksibel

- Jumlah angsuran TETAP hingga akhir periode- rATE PALING KECIL DIBANDINGKAN BANK LAIN

- BISA PELUNASAN SEBAGIAN / SELURUH & TANPA BIAYA PINALTI

Page 5: Tabel Angsuran Kpr Ib Murabahah New-13,25%-Donny

TABEL ANGSURAN PPR IB AKAD MURABAHAH BANK DKI CAPEM SYARIAH TEBET

PEMBIAYAAN

JANGKA WAKTU PERSYARATAN WAJIB DIPENUHI :

13,25% Efektif 1 Mengisi Formulir Permohonan KPR

5 Tahun 6 Tahun 7 Tahun 8 Tahun 9 Tahun 10 Tahun 11 Tahun 12 Tahun 13 Tahun 14 Tahun 15 Tahun 2 FC KTP Pemohon dan Suami/Istri 100,000,000 2,288,126 2,020,629 1,832,815 1,694,740 1,589,762 1,507,889 1,442,759 1,390,131 1,347,059 1,311,442 1,281,736 3 FC Kartu Keluarga dan Surat Nikah/Cerai 125,000,000 2,860,157 2,525,786 2,291,019 2,118,425 1,987,202 1,884,861 1,803,449 1,737,664 1,683,824 1,639,303 1,602,170 4 Pas Foto Pemohon dan Suami/Istri

150,000,000 3,432,189 3,030,943 2,749,223 2,542,110 2,384,643 2,261,834 2,164,139 2,085,197 2,020,588 1,967,163 1,922,605 5 FC NPWP Pribadi 175,000,000 4,004,220 3,536,101 3,207,427 2,965,795 2,782,083 2,638,806 2,524,828 2,432,729 2,357,353 2,295,024 2,243,039 6 FC Kartu Jamsostek/Taspen/Askes

200,000,000 4,576,252 4,041,258 3,665,631 3,389,480 3,179,524 3,015,778 2,885,518 2,780,262 2,694,118 2,622,885 2,563,473 7 Surat Keterangan Dari Perusahaan/Tempat Bekerja 225,000,000 5,148,283 4,546,415 4,123,835 3,813,165 3,576,964 3,392,751 3,246,208 3,127,795 3,030,883 2,950,745 2,883,907 8 FC Kartu Pegawai, SK Pegawai Tetap, SK Terakhir

250,000,000 5,720,315 5,051,572 4,582,038 4,236,850 3,974,404 3,769,723 3,606,898 3,475,328 3,367,647 3,278,606 3,204,341 9 Asli Slip Gaji 3 Bulan Terakhir 275,000,000 6,292,346 5,556,729 5,040,242 4,660,535 4,371,845 4,146,695 3,967,588 3,822,861 3,704,412 3,606,466 3,524,775 10 FC Rekening Tabungan/Rekening Koran 3 Bulan Terakhir

300,000,000 6,864,378 6,061,887 5,498,446 5,084,220 4,769,285 4,523,668 4,328,277 4,170,393 4,041,177 3,934,327 3,845,209 11 FC Rekening Pembayaran PLN/Telp Bulan Terakhir 325,000,000 7,436,409 6,567,044 5,956,650 5,507,905 5,166,726 4,900,640 4,688,967 4,517,926 4,377,942 4,262,187 4,165,643 12

350,000,000 8,008,440 7,072,201 6,414,854 5,931,590 5,564,166 5,277,612 5,049,657 4,865,459 4,714,706 4,590,048 4,486,077 13 375,000,000 8,580,472 7,577,358 6,873,058 6,355,275 5,961,607 5,654,584 5,410,347 5,212,992 5,051,471 4,917,908 4,806,511 14 Data-data Penjual : KTP Suami&Istri, KK, Buku Nikah, NPWP

400,000,000 9,152,503 8,082,516 7,331,261 6,778,960 6,359,047 6,031,557 5,771,036 5,560,524 5,388,236 5,245,769 5,126,946 15 FC SHM/SHGB, IMB, dan PBB Terakhir + STTS 425,000,000 9,724,535 8,587,673 7,789,465 7,202,645 6,756,487 6,408,529 6,131,726 5,908,057 5,725,001 5,573,630 5,447,380 16 Denah Lokasi Jaminan

450,000,000 10,296,566 9,092,830 8,247,669 7,626,330 7,153,928 6,785,501 6,492,416 6,255,590 6,061,765 5,901,490 5,767,814 475,000,000 10,868,598 9,597,987 8,705,873 8,050,015 7,551,368 7,162,474 6,853,106 6,603,123 6,398,530 6,229,351 6,088,248

500,000,000 11,440,629 10,103,144 9,164,077 8,473,700 7,948,809 7,539,446 7,213,795 6,950,656 6,735,295 6,557,211 6,408,682 KEUNGGULAN KPR BANK DKI SYARIAH : 525,000,000 12,012,661 10,608,302 9,622,281 8,897,385 8,346,249 7,916,418 7,574,485 7,298,188 7,072,060 6,885,072 6,729,116

550,000,000 12,584,692 11,113,459 10,080,484 9,321,070 8,743,690 8,293,390 7,935,175 7,645,721 7,408,824 7,212,932 7,049,550 575,000,000 13,156,724 11,618,616 10,538,688 9,744,755 9,141,130 8,670,363 8,295,865 7,993,254 7,745,589 7,540,793 7,369,984

600,000,000 13,728,755 12,123,773 10,996,892 10,168,440 9,538,571 9,047,335 8,656,555 8,340,787 8,082,354 7,868,654 7,690,418 625,000,000 14,300,786 12,628,931 11,455,096 10,592,125 9,936,011 9,424,307 9,017,244 8,688,319 8,419,119 8,196,514 8,010,852

650,000,000 14,872,818 13,134,088 11,913,300 11,015,810 10,333,451 9,801,280 9,377,934 9,035,852 8,755,883 8,524,375 8,331,287 - Maksimal angsuran : 675,000,000 15,444,849 13,639,245 12,371,504 11,439,495 10,730,892 10,178,252 9,738,624 9,383,385 9,092,648 8,852,235 8,651,721

700,000,000 16,016,881 14,144,402 12,829,708 11,863,180 11,128,332 10,555,224 10,099,314 9,730,918 9,429,413 9,180,096 8,972,155 725,000,000 16,588,912 14,649,559 13,287,911 12,286,865 11,525,773 10,932,196 10,460,003 10,078,451 9,766,178 9,507,956 9,292,589

750,000,000 17,160,944 15,154,717 13,746,115 12,710,550 11,923,213 11,309,169 10,820,693 10,425,983 10,102,942 9,835,817 9,613,023 Hubungi : Analis Pembiayaan 775,000,000 17,732,975 15,659,874 14,204,319 13,134,235 12,320,654 11,686,141 11,181,383 10,773,516 10,439,707 10,163,678 9,933,457 Kantor

800,000,000 18,305,007 16,165,031 14,662,523 13,557,920 12,718,094 12,063,113 11,542,073 11,121,049 10,776,472 10,491,538 10,253,891 Donny Imran 825,000,000 18,877,038 16,670,188 15,120,727 13,981,605 13,115,535 12,440,086 11,902,763 11,468,582 11,113,237 10,819,399 10,574,325

850,000,000 19,449,070 17,175,346 15,578,931 14,405,290 13,512,975 12,817,058 12,263,452 11,816,114 11,450,001 11,147,259 10,894,759 875,000,000 20,021,101 17,680,503 16,037,134 14,828,975 13,910,415 13,194,030 12,624,142 12,163,647 11,786,766 11,475,120 11,215,193

900,000,000 20,593,133 18,185,660 16,495,338 15,252,660 14,307,856 13,571,003 12,984,832 12,511,180 12,123,531 11,802,980 11,535,628 925,000,000 21,165,164 18,690,817 16,953,542 15,676,345 14,705,296 13,947,975 13,345,522 12,858,713 12,460,296 12,130,841 11,856,062

950,000,000 21,737,195 19,195,974 17,411,746 16,100,030 15,102,737 14,324,947 13,706,211 13,206,246 12,797,060 12,458,701 12,176,496 975,000,000 22,309,227 19,701,132 17,869,950 16,523,715 15,500,177 14,701,919 14,066,901 13,553,778 13,133,825 12,786,562 12,496,930

1,000,000,000 22,881,258 20,206,289 18,328,154 16,947,400 15,897,618 15,078,892 14,427,591 13,901,311 13,470,590 13,114,423 12,817,364 1,025,000,000 23,453,290 20,711,446 18,786,357 17,371,085 16,295,058 15,455,864 14,788,281 14,248,844 13,807,354 13,442,283 13,137,798

1,050,000,000 24,025,321 21,216,603 19,244,561 17,794,770 16,692,498 15,832,836 15,148,970 14,596,377 14,144,119 13,770,144 13,458,232 1,075,000,000 24,597,353 21,721,761 19,702,765 18,218,455 17,089,939 16,209,809 15,509,660 14,943,909 14,480,884 14,098,004 13,778,666

1,100,000,000 25,169,384 22,226,918 20,160,969 18,642,140 17,487,379 16,586,781 15,870,350 15,291,442 14,817,649 14,425,865 14,099,100

RAB (Rencana Anggaran Biaya) Surat Penawaran Harga Dari Penjual

* 40% dari Gaji ( Single Income

* 50% dari total Gaji ( Joint Income

Bank DKI Capem. Syariah Tebet Jl. Dr. Supomo No.2A Kel. Menteng Dalam, Kec. Tebet, Jakarta Selatan

PROSES CEPAT &

Fleksibel

- Jumlah angsuran TETAP hingga akhir periode- rATE PALING KECIL DIBANDINGKAN BANK LAIN

- BISA PELUNASAN SEBAGIAN / SELURUH & TANPA BIAYA PINALTI

Page 6: Tabel Angsuran Kpr Ib Murabahah New-13,25%-Donny

PERSYARATAN WAJIB DIPENUHI :

Mengisi Formulir Permohonan KPR

FC KTP Pemohon dan Suami/IstriFC Kartu Keluarga dan Surat Nikah/CeraiPas Foto Pemohon dan Suami/Istri

FC Kartu Jamsostek/Taspen/AskesSurat Keterangan Dari Perusahaan/Tempat BekerjaFC Kartu Pegawai, SK Pegawai Tetap, SK TerakhirAsli Slip Gaji 3 Bulan TerakhirFC Rekening Tabungan/Rekening Koran 3 Bulan TerakhirFC Rekening Pembayaran PLN/Telp Bulan Terakhir

Data-data Penjual : KTP Suami&Istri, KK, Buku Nikah, NPWPFC SHM/SHGB, IMB, dan PBB Terakhir + STTS

KEUNGGULAN KPR BANK DKI SYARIAH :

Hubungi : Analis Pembiayaan 021-83796082 / 83796089 085780501613

RAB (Rencana Anggaran Biaya) Untuk KPR RenovasiSurat Penawaran Harga Dari Penjual Untuk KPR Jual Beli

Single Income )

* 50% dari total Gaji ( Joint Income )

Bank DKI Capem. Syariah Tebet Jl. Dr. Supomo No.2A Kel. Menteng Dalam, Kec. Tebet, Jakarta Selatan

PROSES CEPAT &

Fleksibel

- Jumlah angsuran TETAP hingga akhir periode- rATE PALING KECIL DIBANDINGKAN BANK LAIN

- BISA PELUNASAN SEBAGIAN / SELURUH & TANPA BIAYA PINALTI