Vous êtes sur la page 1sur 1

S I M U L A S I CARA BAYAR CLUSTER ANDORA

Khusus Launching - periode NUP tanggal 07 Februari -28 Maret 2021

CLUSTER : ANDORA (STANDARD)


TYPE RUMAH : SENCILLO
Ukuran : 5 x 12
LB (m2) : 27
LT (m2) : 60

BALLOON
CASH KERAS CASH TAHAP CASH TAHAP KPR 1 KPR 1 KPR 1 KPR 2-5 KPR 2-5 KPR 2-5 KPR 6
PAYMENT
HARGA & CARA PEMBAYARAN DP Min 50% DP Min 5% DP Min 5% DP Min 5% DP Min 15% DP Min 15% DP Min 15% DP Min 50%
(PRICE LIST) 1 BULAN 12 BULAN 24 BULAN
= 23 BLN = 1 BLN = 5 BLN = 10 BLN = 1 BLN = 5 BLN = 10 BLN = 23 BLN
605,252,469 637,792,924 670,333,379 702,873,835 611,760,560 634,538,879 660,571,243 611,760,560 634,538,879 660,571,243 702,873,835

Menggunakan Harga Menggunakan Harga Menggunakan Harga


PROGRAM CICILAN EKSTRA CASH KERAS CASH TAHAP CASH TAHAP KPR 1 KPR 1 KPR 2-5 KPR 2-5 CASH TAHAP
DP Min 5% DP Min 5% DP Min 15% DP Min 15%
1 BULAN 12 BULAN 24 BULAN 24 BULAN
= 1 BLN = 5 BLN = 1 BLN = 5 BLN

HARGA NETTO : 550,229,517 550,229,517 579,811,749 609,393,981 556,145,964 556,145,964 576,853,526 556,145,964 556,145,964 576,853,526 609,393,981
DISC. 1% : 5,502,295 5,502,295 5,798,117 6,093,939 5,561,460 5,561,460 5,768,535 5,561,460 5,561,460 5,768,535 6,093,939
HARGA NETTO SETELAH DISC. : 544,727,222 544,727,222 574,013,632 603,300,042 550,584,504 550,584,504 571,084,991 550,584,504 550,584,504 571,084,991 603,300,042
PPN : 54,472,722 54,472,722 57,401,363 60,330,004 55,058,450 55,058,450 57,108,499 55,058,450 55,058,450 57,108,499 60,330,004

--------------------------- --------------------------- --------------------------- --------------------------- --------------------------- --------------------------- --------------------------- --------------------------- --------------------------- --------------------------- ---------------------------
TOTAL : 599,199,944 599,199,944 631,414,995 663,630,046 605,642,954 605,642,954 628,193,490 605,642,954 605,642,954 628,193,490 663,630,046
=============== =============== =============== =============== =============== =============== =============== =============== =============== =============== ===============
50% 5% 5% 5% 15% 15% 15% 50%
DOWN PAYMENT (DP) : 329,315,023 30,282,148 30,282,148 31,409,675 90,846,443 90,846,443 94,229,024 331,815,023
=============== =============== =============== =============== =============== =============== =============== =============== =============== =============== ===============

TANGGAL
TANDA JADI 28-Mar-21 : 5,000,000 5,000,000 5,000,000 5,000,000 5,000,000 5,000,000 5,000,000 5,000,000 5,000,000 5,000,000 5,000,000
Pembayaran ke 1A 12-Apr-21 : 59,419,994 24,758,331 13,050,313 7,159,022 12,641,074 2,528,215 1,320,484 42,923,222 8,584,645 4,461,451 7,104,675
Pembayaran ke 1B 28-Apr-21 : 534,779,950 24,758,331 13,050,313 7,159,022 12,641,074 2,528,215 1,320,484 42,923,221 8,584,645 4,461,451 7,104,675
Pembayaran ke 2 28-May-21 : 49,516,662 26,100,625 14,318,044 575,360,806 5,056,430 2,640,968 514,796,511 17,169,289 8,922,902 14,209,349
Pembayaran ke 3 28-Jun-21 : 49,516,662 26,100,625 14,318,044 5,056,430 2,640,968 17,169,289 8,922,902 14,209,349
Pembayaran ke 4 28-Jul-21 : 49,516,662 26,100,625 14,318,044 5,056,430 2,640,968 17,169,289 8,922,902 14,209,349
Pembayaran ke 5 28-Aug-21 : 49,516,662 26,100,625 14,318,044 5,056,428 2,640,968 17,169,286 8,922,902 14,209,349
Pembayaran ke 6 28-Sep-21 : 49,516,662 26,100,625 14,318,044 575,360,806 2,640,968 514,796,511 8,922,902 14,209,349
Pembayaran ke 7 28-Oct-21 : 49,516,662 26,100,625 14,318,044 2,640,968 8,922,902 14,209,349
Pembayaran ke 8 28-Nov-21 : 49,516,662 26,100,625 14,318,044 2,640,968 8,922,902 14,209,349
Pembayaran ke 9 28-Dec-21 : 49,516,662 26,100,625 14,318,044 2,640,968 8,922,902 14,209,349
Pembayaran ke 10 28-Jan-22 : 49,516,662 26,100,625 14,318,044 2,640,963 8,922,906 14,209,349
Pembayaran ke 11 28-Feb-22 : 49,516,662 26,100,625 14,318,044 596,783,815 533,964,466 14,209,349
Pembayaran ke 12 28-Mar-22 : 49,516,662 26,100,625 14,318,044 14,209,349
Pembayaran ke 13 28-Apr-22 : 26,100,625 14,318,044 14,209,349
Pembayaran ke 14 28-May-22 : 26,100,625 14,318,044 14,209,349
Pembayaran ke 15 28-Jun-22 : 26,100,625 14,318,044 14,209,349
Pembayaran ke 16 28-Jul-22 : 26,100,625 14,318,044 14,209,349
Pembayaran ke 17 28-Aug-22 : 26,100,625 14,318,044 14,209,349
Pembayaran ke 18 28-Sep-22 : 26,100,625 14,318,044 14,209,349
Pembayaran ke 19 28-Oct-22 : 26,100,625 14,318,044 14,209,349
Pembayaran ke 20 28-Nov-22 : 26,100,625 14,318,044 14,209,349
Pembayaran ke 21 28-Dec-22 : 26,100,625 14,318,044 14,209,349
Pembayaran ke 22 28-Jan-23 : 26,100,625 14,318,044 14,209,349
Pembayaran ke 23 28-Feb-23 : 26,100,625 14,318,055 14,209,344
Pelunasan / Akad Kredit 28-Mar-23 : 26,100,619 329,315,023 331,815,023

TOTAL : 599,199,944 599,199,944 631,414,995 663,630,046 605,642,954 605,642,954 628,193,490 605,642,954 605,642,954 628,193,490 663,630,046

Asumsi Bunga KPR 7.00% 7.00% 7.00% 7.00% 7.00% 7.00% 7.00%
5 TAHUN : 11,392,834 11,392,834 11,817,035 10,193,588 10,193,588 10,573,136 6,570,335
8 TAHUN : 7,844,306 7,844,306 8,136,382 7,018,590 7,018,590 7,279,920 4,523,872
10 TAHUN : 6,680,427 6,680,427 6,929,166 5,977,224 5,977,224 6,199,780 3,852,654
15 TAHUN : 5,171,506 5,171,506 5,364,062 4,627,137 4,627,137 4,799,424 2,982,447