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

Promo Khusus Launching 21-22 November 2020

NAMA CLUSTER : CHAMPA

TYPE RUMAH : ANGGREK
TYPE : STANDARD
UKURAN : 6 X 12
LB (m2) : 36
LT (m2) : 72
CARA PEMBAYARAN : CASH KERAS CASH BERTAHAP BALLOON PAYMENT KPR 1 KPR 2 - 5 KPR 6
DP Min 50% : DP Min 5% : DP Min 5% : DP Min 5% : DP Min 15% : DP Min 50% :
1 BULAN 6 BULAN 12 BULAN 18 BULAN
17 Bulan 2 Bulan 5 Bulan 8 Bulan 5 Bulan 17 Bulan

HARGA NETTO : 214,434,882 220,199,261 225,963,639 231,728,018 239,798,148 219,046,385 224,810,764 230,575,142 223,657,888 239,798,148
PPN : 21,443,488 22,019,926 22,596,364 23,172,802 23,979,815 21,904,639 22,481,076 23,057,514 22,365,789 23,979,815
BIAYA SURAT : 12,866,093 13,211,956 13,557,818 13,903,681 14,387,889 13,142,783 13,488,646 13,834,509 13,419,473 14,387,889
----------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------
TOTAL : 248,744,463 255,431,143 262,117,821 268,804,501 278,165,852 254,093,807 260,780,486 267,467,165 259,443,150 278,165,852
======================================================================================= =====================================================================================
50% 5% 5% 5% 15% 50%
DOWN PAYMENT (DP) : 138,082,926 12,047,551 12,364,592 12,681,633 36,903,552 131,888,982

======================================================================================= =====================================================================================

TANGGAL
TANDA JADI 21-Nov-20 : 2,000,000 2,000,000 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 6-Dec-20 : 24,674,446 21,119,262 10,838,243 7,411,236 4,061,263 2,511,888 1,036,459 667,602 3,490,355 3,820,264
Pembayaran ke 1B 21-Dec-20 : 222,070,017 21,119,262 10,838,243 7,411,236 4,061,263 2,511,888 1,036,459 667,602 3,490,355 3,820,264
Pembayaran ke 2 21-Jan-21 : 42,238,524 21,676,485 14,822,472 8,122,525 18,166,558 2,072,918 1,335,204 6,980,710 7,640,528
Pembayaran ke 3 21-Feb-21 : 42,238,524 21,676,485 14,822,472 8,122,525 228,903,473 2,072,918 1,335,204 6,980,710 7,640,528
Pembayaran ke 4 21-Mar-21 : 42,238,524 21,676,485 14,822,472 8,122,525 2,072,918 1,335,204 6,980,710 7,640,528
Pembayaran ke 5 21-Apr-21 : 42,238,524 21,676,485 14,822,472 8,122,525 15,561,566 1,335,204 20,400,185 7,640,528
Pembayaran ke 6 21-May-21 : 42,238,523 21,676,485 14,822,472 8,122,525 234,927,248 1,335,204 209,120,125 7,640,528
Pembayaran ke 7 21-Jun-21 : 21,676,485 14,822,472 8,122,525 1,335,204 7,640,528
Pembayaran ke 8 21-Jul-21 : 21,676,485 14,822,472 8,122,525 15,169,714 7,640,528
Pembayaran ke 9 21-Aug-21 : 21,676,485 14,822,472 8,122,525 240,951,023 7,640,528
Pembayaran ke 10 21-Sep-21 : 21,676,485 14,822,472 8,122,525 7,640,528
Pembayaran ke 11 21-Oct-21 : 21,676,485 14,822,472 8,122,525 7,640,528
Pembayaran ke 12 21-Nov-21 : 21,676,485 14,822,472 8,122,525 7,640,528
Pembayaran ke 13 21-Dec-21 : 14,822,472 8,122,525 7,640,528
Pembayaran ke 14 21-Jan-22 : 14,822,472 8,122,525 7,640,528
Pembayaran ke 15 21-Feb-22 : 14,822,472 8,122,525 7,640,528
Pembayaran ke 16 21-Mar-22 : 14,822,472 8,122,525 7,640,528
Pembayaran ke 17 21-Apr-22 : 14,822,472 8,122,525 22,028,423
Pelunasan / Akad Kredit 21-May-22 : 14,822,477 138,082,926 131,888,981

TOTAL : 248,744,463 255,431,143 262,117,821 268,804,501 278,165,852 254,093,807 260,780,486 267,467,165 259,443,150 278,165,852
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Asumsi Bunga KPR 7.00% 7.00% 7.00% 7.00% 7.00%
5 TAHUN : 4,532,563 4,651,841 4,771,119 4,140,829 2,611,560
8 TAHUN : 3,120,805 3,202,932 3,285,058 2,851,085 1,798,137
10 TAHUN : 2,657,763 2,727,705 2,797,646 2,428,062 1,531,343
15 TAHUN : 2,057,449 2,111,593 2,165,736 1,879,631 1,185,455