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

TYPE RUMAH : NIGELLA D

TYPE : STANDARD
UKURAN : 6 X 12
LB (m2) : 30
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 15% : DP Min 50% :
1 BULAN 6 BULAN 12 BULAN 18 BULAN
17 Bulan 2 Bulan 5 Bulan 5 Bulan 17 Bulan

HARGA NETTO : 212,719,670 218,377,108 224,034,546 229,691,984 237,612,397 217,245,620 222,903,058 221,771,571 237,612,397
PPN : 21,271,967 21,837,711 22,403,455 22,969,198 23,761,240 21,724,562 22,290,306 22,177,157 23,761,240
SURAT-SURAT : 12,763,180 13,102,626 13,442,073 13,781,519 14,256,744 13,034,737 13,374,184 13,306,294 14,256,744
----------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------
TOTAL : 246,754,817 253,317,445 259,880,073 266,442,702 275,630,381 252,004,920 258,567,548 257,255,022 275,630,381
======================================================================================= ====================================================================
50% 5% 5% 15% 50%
DOWN PAYMENT (DP) : 136,815,190 11,948,509 12,259,668 36,592,309 130,686,819

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

TANGGAL
TANDA JADI 29-Aug-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
Pembayaran ke 1A 13-Sep-20 : 24,475,482 20,943,120 10,745,003 7,345,631 4,023,976 2,487,127 1,025,967 3,459,231 3,784,906
Pembayaran ke 1B 28-Sep-20 : 220,279,336 20,943,120 10,745,003 7,345,631 4,023,976 2,487,127 1,025,967 3,459,231 3,784,906
Pembayaran ke 2 28-Oct-20 : 41,886,241 21,490,006 14,691,261 8,047,952 18,008,992 2,051,934 6,918,462 7,569,813
Pembayaran ke 3 28-Nov-20 : 41,886,241 21,490,006 14,691,261 8,047,952 227,021,673 2,051,934 6,918,462 7,569,813
Pembayaran ke 4 28-Dec-20 : 41,886,241 21,490,006 14,691,261 8,047,952 2,051,934 6,918,462 7,569,813
Pembayaran ke 5 28-Jan-21 : 41,886,241 21,490,006 14,691,261 8,047,952 15,426,117 20,224,756 7,569,813
Pembayaran ke 6 28-Feb-21 : 41,886,241 21,490,006 14,691,261 8,047,952 232,933,696 207,356,419 7,569,813
Pembayaran ke 7 28-Mar-21 : 21,490,006 14,691,261 8,047,952 7,569,813
Pembayaran ke 8 28-Apr-21 : 21,490,006 14,691,261 8,047,952 7,569,813
Pembayaran ke 9 28-May-21 : 21,490,006 14,691,261 8,047,952 7,569,813
Pembayaran ke 10 28-Jun-21 : 21,490,006 14,691,261 8,047,952 7,569,813
Pembayaran ke 11 28-Jul-21 : 21,490,006 14,691,261 8,047,952 7,569,813
Pembayaran ke 12 28-Aug-21 : 21,490,006 14,691,261 8,047,952 7,569,813
Pembayaran ke 13 28-Sep-21 : 14,691,261 8,047,952 7,569,813
Pembayaran ke 14 28-Oct-21 : 14,691,261 8,047,952 7,569,813
Pembayaran ke 15 28-Nov-21 : 14,691,261 8,047,952 7,569,813
Pembayaran ke 16 28-Dec-21 : 14,691,261 8,047,952 7,569,813
Pembayaran ke 17 28-Jan-22 : 14,691,261 8,047,952 21,826,557
Pelunasan / Akad Kredit 28-Feb-22 : 14,691,261 136,815,190 130,686,819

TOTAL : 246,754,817 253,317,445 259,880,073 266,442,702 275,630,381 252,004,920 258,567,548 257,255,022 275,630,381
0 0 0 0 0 0 0 0 0
TAHUN Asumsi Bunga KPR 8.00% 8.00% 8.00% 8.00%
5 TAHUN : 4,603,181 4,723,055 4,204,441 2,649,857
8 TAHUN : 3,209,333 3,292,909 2,931,331 1,847,478
10 TAHUN : 2,754,399 2,826,128 2,515,806 1,585,592
15 TAHUN : 2,169,537 2,226,036 1,981,606 1,248,911