S I M U L A S I CARA BAYAR MEGA CLUSTER UBUD, LAUNCHING 20 MEI 2017

NAMA CLUSTER : BANYAN

TYPE RUMAH : JAATI
LB (m2) : 22
LT (m2) 60
CARA PEMBAYARAN PROMO : CASH KERAS CASH BERTAHAP CASH BERTAHAP CASH BERTAHAP CASH BERTAHAP KPR 1 KPR 2 KPR 3
1 BULAN 12 BULAN 24 BULAN 30 BULAN 30 BULAN (DP 50%) 5% : 1 Bulan 15% : 3 Bulan 50% : 30 Bulan

HARGA NETTO : 133,678,140 140,886,275 148,094,410 152,026,120 161,855,395 134,988,710 137,609,850 161,855,395
PPN : 13,367,814 14,088,628 14,809,441 15,202,612 16,185,540 13,498,871 13,760,985 16,185,540
SURAT - SURAT : 8,020,688 8,453,177 8,885,665 9,121,567 9,711,324 8,099,323 8,256,591 9,711,324
------------------------------- ----------------------------------- ----------------------------------- ----------------------------------- ---------------------------------- --------------------------------- ---------------------------------- ----------------------------------
TOTAL : 155,066,642 163,428,079 171,789,516 176,350,299 187,752,258 156,586,904 159,627,426 187,752,258
================== ==================== ==================== ==================== =================== =================== =================== ===================
DOWN PAYMENT (DP) : 50% 5% 15% 50%
89,020,467 7,424,379 22,705,625 89,020,467
================== ==================== ==================== ==================== =================== =================== =================== ===================

TANGGAL
TANDA JADI 20-May-17 : 2,000,000 2,000,000 2,000,000 2,000,000 2,000,000 2,000,000 2,000,000 2,000,000
Pembayaran ke 1A 5-Jun-17 : 15,306,664 6,726,170 3,537,282 2,905,838 1,500,353 2,712,190 3,450,938 1,500,353
Pembayaran ke 1B 20-Jun-17 : 137,759,978 6,726,170 3,537,282 2,905,838 1,500,353 10,811,512 3,450,938 1,500,353
Pembayaran ke 2 20-Jul-17 : 13,452,340 7,074,563 5,811,677 3,000,706 141,063,201.95 6,901,875 3,000,706
Pembayaran ke 3 20-Aug-17 : 13,452,340 7,074,563 5,811,677 3,000,706 15,158,466 3,000,706
Pembayaran ke 4 20-Sep-17 : 13,452,340 7,074,563 5,811,677 3,000,706 128,665,209.75 3,000,706
Pembayaran ke 5 20-Oct-17 : 13,452,340 7,074,563 5,811,677 3,000,706 3,000,706
Pembayaran ke 6 20-Nov-17 : 13,452,340 7,074,563 5,811,677 3,000,706 3,000,706
Pembayaran ke 7 20-Dec-17 : 13,452,340 7,074,563 5,811,677 3,000,706 3,000,706
Pembayaran ke 8 20-Jan-18 : 13,452,340 7,074,563 5,811,677 3,000,706 3,000,706
Pembayaran ke 9 20-Feb-18 : 13,452,340 7,074,563 5,811,677 3,000,706 3,000,706
Pembayaran ke 10 20-Mar-18 : 13,452,340 7,074,563 5,811,677 3,000,706 3,000,706
Pembayaran ke 11 20-Apr-18 : 13,452,340 7,074,563 5,811,677 3,000,706 3,000,706
Pembayaran ke 12 20-May-18 : 13,452,340 7,074,563 5,811,677 3,000,706 3,000,706
Pembayaran ke 13 20-Jun-18 : 7,074,563 5,811,677 3,000,706 3,000,706
Pembayaran ke 14 20-Jul-18 : 7,074,563 5,811,677 3,000,706 3,000,706
Pembayaran ke 15 20-Aug-18 : 7,074,563 5,811,677 3,000,706 3,000,706
Pembayaran ke 16 20-Sep-18 : 7,074,563 5,811,677 3,000,706 3,000,706
Pembayaran ke 17 20-Oct-18 : 7,074,563 5,811,677 3,000,706 3,000,706
Pembayaran ke 18 20-Nov-18 : 7,074,563 5,811,677 3,000,706 3,000,706
Pembayaran ke 19 20-Dec-18 : 7,074,563 5,811,677 3,000,706 3,000,706
Pembayaran ke 20 20-Jan-19 : 7,074,563 5,811,677 3,000,706 3,000,706
Pembayaran ke 21 20-Feb-19 : 7,074,563 5,811,677 3,000,706 3,000,706
Pembayaran ke 22 20-Mar-19 : 7,074,563 5,811,677 3,000,706 3,000,706
Pembayaran ke 23 20-Apr-19 : 7,074,563 5,811,677 3,000,706 3,000,706
Pembayaran Ke 24 20-May-19 : 7,074,563 5,811,677 3,000,706 3,000,706
Pembayaran ke 25 20-Jun-19 : 5,811,677 3,000,706 3,000,706
Pembayaran ke 26 20-Jul-19 : 5,811,677 3,000,706 3,000,706
Pembayaran ke 27 20-Aug-19 : 5,811,677 3,000,706 3,000,706
Pembayaran ke 28 20-Sep-19 : 5,811,677 3,000,706 3,000,706
Pembayaran ke 29 20-Oct-19 : 5,811,677 12,712,029 12,712,029
Pembayaran Ke 30 / AKAD KREDIT 20-Nov-19 : 5,811,677 89,020,467.25 89,020,467.25

TOTAL : 155,066,642 163,428,079 171,789,516 176,350,299 187,752,258 156,586,904 159,627,426 187,752,258

0 0 0 0 0 0 0 0
Asumsi Bunga KPR 8.00% 8.00% 8.00%
5 TAHUN : 2,860,253 2,608,867 1,805,014
8 TAHUN : 1,994,165 1,818,899 1,258,454
10 TAHUN : 1,711,486 1,561,064 1,080,064
15 TAHUN : 1,348,073 1,229,592 850,726