Scribd Logo
Importer

Bienvenue sur Scribd !

  • Simulasi

    Transféré par

    agusnnn
    17 vues1 page
    Ngasal

    Copyright

    © © All Rights Reserved

    Formats disponibles

    PDF, TXT ou lisez en ligne sur Scribd

    Avez-vous trouvé ce document utile ?

    Ce contenu est-il inapproprié ?

    Signaler ce document
    Ngasal

    Droits d'auteur :

    © All Rights Reserved
    Téléchargez comme PDF, TXT ou lisez en ligne sur Scribd
    Signaler comme contenu inapproprié
    17 vues1 page

    Simulasi

    Transféré par

    agusnnn
    Ngasal

    Droits d'auteur :

    © All Rights Reserved
    Téléchargez comme PDF, TXT ou lisez en ligne sur Scribd
    Signaler comme contenu inapproprié
    sur 1

    S I M U L A S I CARA BAYAR RS CITRA MAJA RAYA

    NAMA CLUSTER :
    BLOK / NO : M.05/06
    TYPE RUMAH : TYPE C1
    LB (m2) : 36
    LT (m2) : 72
    CARA PEMBAYARAN PROMO : CASH KERAS CASH BERTAHAP CASH BERTAHAP CASH BERTAHAP KPR 1 KPR 2 KPR 3
    1 BULAN 12 BULAN 24 BULAN 24 BULAN (DP 50%) 5% : 1 Bulan 15% : 3 Bulan 50% : 30 Bulan

    HARGA NETTO : 192,575,488 202,711,040 213,053,440 224,430,080 194,437,120 197,539,840 224,430,080


    PPN : 19,257,549 20,271,104 21,305,344 22,443,008 19,443,712 19,753,984 22,443,008
    SURAT - SURAT : 11,554,529 12,162,662 12,783,206 13,465,805 11,666,227 11,852,390 13,465,805
    ------------------------------- ------------------------------------ ------------------------------------ ---------------------------------- --------------------------------- ---------------------------------- ----------------------------------
    TOTAL : 223,387,566 235,144,806 247,141,990 260,338,893 225,547,059 229,146,214 260,338,893
    ================== ==================== ==================== =================== =================== =================== ===================
    DOWN PAYMENT (DP) : 50% 5% 15% 50%
    123,436,544 10,694,042 32,594,074 123,436,544
    ================== ==================== ==================== =================== =================== =================== ===================

    TANGGAL
    TANDA JADI 9-Dec-17 : 2,000,000 2,000,000 2,000,000 2,000,000 2,000,000 2,000,000 2,000,000
    Pembayaran ke 1A 25-Dec-17 : 22,138,757 9,714,367 5,107,125 2,639,925 4,347,021 5,099,012 2,639,925
    Pembayaran ke 1B 9-Jan-18 : 199,248,809 9,714,367 5,107,125 2,639,925 16,013,248 5,099,012 2,639,925
    Pembayaran ke 2 9-Feb-18 : 19,428,734 10,214,250 5,279,850 203,186,790 10,198,025 5,279,850
    Pembayaran ke 3 9-Mar-18 : 19,428,734 10,214,250 5,279,850 22,050,415 5,279,850
    Pembayaran ke 4 9-Apr-18 : 19,428,734 10,214,250 5,279,850 184,699,750 5,279,850
    Pembayaran ke 5 9-May-18 : 19,428,734 10,214,250 5,279,850 5,279,850
    Pembayaran ke 6 9-Jun-18 : 19,428,734 10,214,250 5,279,850 5,279,850
    Pembayaran ke 7 9-Jul-18 : 19,428,734 10,214,250 5,279,850 5,279,850
    Pembayaran ke 8 9-Aug-18 : 19,428,734 10,214,250 5,279,850 5,279,850
    Pembayaran ke 9 9-Sep-18 : 19,428,734 10,214,250 5,279,850 5,279,850
    Pembayaran ke 10 9-Oct-18 : 19,428,734 10,214,250 5,279,850 5,279,850
    Pembayaran ke 11 9-Nov-18 : 19,428,734 10,214,250 5,279,850 5,279,850
    Pembayaran ke 12 9-Dec-18 : 19,428,734 10,214,250 5,279,850 5,279,850
    Pembayaran ke 13 9-Jan-19 : 10,214,250 5,279,850 5,279,850
    Pembayaran ke 14 9-Feb-19 : 10,214,250 5,279,850 5,279,850
    Pembayaran ke 15 9-Mar-19 : 10,214,250 5,279,850 5,279,850
    Pembayaran ke 16 9-Apr-19 : 10,214,250 5,279,850 5,279,850
    Pembayaran ke 17 9-May-19 : 10,214,250 5,279,850 5,279,850
    Pembayaran ke 18 9-Jun-19 : 10,214,250 5,279,850 5,279,850
    Pembayaran ke 19 9-Jul-19 : 10,214,250 5,279,850 5,279,850
    Pembayaran ke 20 9-Aug-19 : 10,214,250 5,279,850 5,279,850
    Pembayaran ke 21 9-Sep-19 : 10,214,250 5,279,850 5,279,850
    Pembayaran ke 22 9-Oct-19 : 10,214,250 5,279,850 5,279,850
    Pembayaran ke 23 9-Nov-19 : 10,214,250 18,745,655 18,745,655
    Pembayaran Ke 24 9-Dec-19 : 10,214,250 123,436,544 123,436,544

    TOTAL : 223,387,566 235,144,806 247,141,990 260,338,893 225,547,059 229,146,214 260,338,893


    0 0 0 0 0 0 0
    Asumsi Bunga KPR 8.00% 8.00% 8.00%
    5 TAHUN : 4,119,895 3,745,045 2,502,848
    8 TAHUN : 2,872,386 2,611,041 1,744,983
    10 TAHUN : 2,465,216 2,240,918 1,497,626
    15 TAHUN : 1,941,759 1,765,087 1,179,624

    Vous aimerez peut-être aussi