SIMULASI PEMBAYARAN - CARMEL update 21 Okt '21

AD2-2 | CASA
T-39 | 39/60m

TUNAI KERAS BERTAHAP 12x BERTAHAP 24x KPR EXPRESS

Harga Pricelist 723.030.000 750.750.000 788.287.500 750.750.000
Harga Tanpa PPN 657.300.000 682.500.000
DP 65.730.000 75.075.000 78.828.750 35.500.000
Disc DP (28.000.000) (28.000.000) (28.000.000) (28.000.000)
Booking Fee + DP 1 20-Oct-21 37.730.000 20-Oct-21 47.075.000 20-Oct-21 50.828.750 20-Oct-21 7.500.000
DP / Angsuran 4-Nov-21 262.920.000 4-Nov-21 75.075.000 4-Nov-21 78.828.750
Pelunasan / Akad 19-Nov-21 328.650.000 4-Dec-21 54.600.000 4-Dec-21 27.418.696
629.300.000 4-Jan-22 54.600.000 4-Jan-22 27.418.696
4-Feb-22 54.600.000 4-Feb-22 27.418.696
4-Mar-22 54.600.000 4-Mar-22 27.418.696 PLAFON KPR
4-Apr-22 54.600.000 4-Apr-22 27.418.696 20-Nov-21 647.000.000
4-May-22 54.600.000 4-May-22 27.418.696 Rp/hari
4-Jun-22 54.600.000 4-Jun-22 27.418.696 5 tahun 11.482.543 382.751
4-Jul-22 54.600.000 4-Jul-22 27.418.696 10 tahun 6.099.263 203.309
4-Aug-22 54.600.000 4-Aug-22 27.418.696 15 tahun 4.314.126 143.804
4-Sep-22 54.600.000 4-Sep-22 27.418.696 20 tahun 3.428.472 114.282
4-Oct-22 54.600.000 4-Oct-22 27.418.696
4-Nov-22 27.418.696
4-Dec-22 27.418.696 Asumsi Bunga p.a
4-Jan-23 27.418.696
4-Feb-23 27.418.696 2,50%
4-Mar-23 27.418.696
4-Apr-23 27.418.696 Asumsi biaya KPR :
4-May-23 27.418.696 Rp 38.820.000
4-Jun-23 27.418.696 (6% dari Plafon KPR)
4-Jul-23 27.418.696 Subsidi biaya KPR :
4-Aug-23 27.418.696 Rp 20.000.000
4-Sep-23 27.418.696 Disiapkan oleh Pembeli :
4-Oct-23 27.418.696 Rp 18.820.000
 SIMULASI PEMBAYARAN - CARMEL update 21 Okt '21
AD3-2 | CASA
T-39 | 39/60m

TUNAI KERAS BERTAHAP 12x BERTAHAP 24x KPR EXPRESS

Harga Pricelist 729.613.500 757.680.000 795.564.000 757.680.000
Harga Tanpa PPN 663.285.000 688.800.000
DP 66.328.500 75.768.000 79.556.400 35.500.000
Disc DP (28.000.000) (28.000.000) (28.000.000) (28.000.000)
Booking Fee + DP 1 20-Oct-21 38.328.500 20-Oct-21 47.768.000 20-Oct-21 51.556.400 20-Oct-21 7.500.000
DP / Angsuran 4-Nov-21 265.314.000 4-Nov-21 75.768.000 4-Nov-21 79.556.400
Pelunasan / Akad 19-Nov-21 331.642.500 4-Dec-21 55.104.000 4-Dec-21 27.671.791
635.285.000 4-Jan-22 55.104.000 4-Jan-22 27.671.791
4-Feb-22 55.104.000 4-Feb-22 27.671.791
4-Mar-22 55.104.000 4-Mar-22 27.671.791 PLAFON KPR
4-Apr-22 55.104.000 4-Apr-22 27.671.791 20-Nov-21 653.300.000
4-May-22 55.104.000 4-May-22 27.671.791 Rp/hari
4-Jun-22 55.104.000 4-Jun-22 27.671.791 5 tahun 11.594.351 386.478
4-Jul-22 55.104.000 4-Jul-22 27.671.791 10 tahun 6.158.653 205.288
4-Aug-22 55.104.000 4-Aug-22 27.671.791 15 tahun 4.356.134 145.204
4-Sep-22 55.104.000 4-Sep-22 27.671.791 20 tahun 3.461.856 115.395
4-Oct-22 55.104.000 4-Oct-22 27.671.791
4-Nov-22 27.671.791
4-Dec-22 27.671.791 Asumsi Bunga p.a
4-Jan-23 27.671.791
4-Feb-23 27.671.791 2,50%
4-Mar-23 27.671.791
4-Apr-23 27.671.791 Asumsi biaya KPR :
4-May-23 27.671.791 Rp 39.198.000
4-Jun-23 27.671.791 (6% dari Plafon KPR)
4-Jul-23 27.671.791 Subsidi biaya KPR :
4-Aug-23 27.671.791 Rp 20.000.000
4-Sep-23 27.671.791 Disiapkan oleh Pembeli :
4-Oct-23 27.671.791 Rp 19.198.000
 SIMULASI PEMBAYARAN - CARMEL update 21 Okt '21
AD5-18 | CASA
T-39 | 39/60m

TUNAI KERAS BERTAHAP 12x BERTAHAP 24x KPR EXPRESS

Harga Pricelist 736.197.000 764.610.000 802.840.500 764.610.000
Harga Tanpa PPN 669.270.000 695.100.000
DP 66.927.000 76.461.000 80.284.050 35.500.000
Disc DP (28.000.000) (28.000.000) (28.000.000) (28.000.000)
Booking Fee + DP 1 20-Oct-21 38.927.000 20-Oct-21 48.461.000 20-Oct-21 52.284.050 20-Oct-21 7.500.000
DP / Angsuran 4-Nov-21 267.708.000 4-Nov-21 76.461.000 4-Nov-21 80.284.050
Pelunasan / Akad 19-Nov-21 334.635.000 4-Dec-21 55.608.000 4-Dec-21 27.924.887
641.270.000 4-Jan-22 55.608.000 4-Jan-22 27.924.887
4-Feb-22 55.608.000 4-Feb-22 27.924.887
4-Mar-22 55.608.000 4-Mar-22 27.924.887 PLAFON KPR
4-Apr-22 55.608.000 4-Apr-22 27.924.887 20-Nov-21 659.600.000
4-May-22 55.608.000 4-May-22 27.924.887 Rp/hari
4-Jun-22 55.608.000 4-Jun-22 27.924.887 5 tahun 11.706.160 390.205
4-Jul-22 55.608.000 4-Jul-22 27.924.887 10 tahun 6.218.043 207.268
4-Aug-22 55.608.000 4-Aug-22 27.924.887 15 tahun 4.398.142 146.605
4-Sep-22 55.608.000 4-Sep-22 27.924.887 20 tahun 3.495.239 116.508
4-Oct-22 55.608.000 4-Oct-22 27.924.887
4-Nov-22 27.924.887
4-Dec-22 27.924.887 Asumsi Bunga p.a
4-Jan-23 27.924.887
4-Feb-23 27.924.887 2,50%
4-Mar-23 27.924.887
4-Apr-23 27.924.887 Asumsi biaya KPR :
4-May-23 27.924.887 Rp 39.576.000
4-Jun-23 27.924.887 (6% dari Plafon KPR)
4-Jul-23 27.924.887 Subsidi biaya KPR :
4-Aug-23 27.924.887 Rp 20.000.000
4-Sep-23 27.924.887 Disiapkan oleh Pembeli :
4-Oct-23 27.924.887 Rp 19.576.000
 SIMULASI PEMBAYARAN - CARMEL update 21 Okt '21
AD5-2 | CANNERY
T-47 | 47/72m

TUNAI KERAS BERTAHAP 12x BERTAHAP 24x KPR EXPRESS

Harga Pricelist 845.263.650 879.417.000 923.387.850 879.417.000
Harga Tanpa PPN 768.421.500 799.470.000
DP 76.842.150 87.941.700 92.338.785 40.000.000
Disc DP (28.000.000) (28.000.000) (28.000.000) (28.000.000)
Booking Fee + DP 1 20-Oct-21 48.842.150 20-Oct-21 59.941.700 20-Oct-21 64.338.785 20-Oct-21 12.000.000
DP / Angsuran 4-Nov-21 307.368.600 4-Nov-21 87.941.700 4-Nov-21 92.338.785
Pelunasan / Akad 19-Nov-21 384.210.750 4-Dec-21 63.957.600 4-Dec-21 32.117.838
740.421.500 4-Jan-22 63.957.600 4-Jan-22 32.117.838
4-Feb-22 63.957.600 4-Feb-22 32.117.838
4-Mar-22 63.957.600 4-Mar-22 32.117.838 PLAFON KPR
4-Apr-22 63.957.600 4-Apr-22 32.117.838 20-Nov-21 759.470.000
4-May-22 63.957.600 4-May-22 32.117.838 Rp/hari
4-Jun-22 63.957.600 4-Jun-22 32.117.838 5 tahun 13.478.589 449.286
4-Jul-22 63.957.600 4-Jul-22 32.117.838 10 tahun 7.159.516 238.651
4-Aug-22 63.957.600 4-Aug-22 32.117.838 15 tahun 5.064.064 168.802
4-Sep-22 63.957.600 4-Sep-22 32.117.838 20 tahun 4.024.454 134.148
4-Oct-22 63.957.600 4-Oct-22 32.117.838
4-Nov-22 32.117.838
4-Dec-22 32.117.838 Asumsi Bunga p.a
4-Jan-23 32.117.838
4-Feb-23 32.117.838 2,50%
4-Mar-23 32.117.838
4-Apr-23 32.117.838 Asumsi biaya KPR :
4-May-23 32.117.838 Rp 45.568.200
4-Jun-23 32.117.838 (6% dari Plafon KPR)
4-Jul-23 32.117.838 Subsidi biaya KPR :
4-Aug-23 32.117.838 Rp 20.000.000
4-Sep-23 32.117.838 Disiapkan oleh Pembeli :
4-Oct-23 32.117.838 Rp 25.568.200
 SIMULASI PEMBAYARAN - CARMEL update 21 Okt '21
AD6-2 | CANNERY
T-47 | 47/72m

TUNAI KERAS BERTAHAP 12x BERTAHAP 24x KPR EXPRESS

Harga Pricelist 849.213.750 883.575.000 927.753.750 883.575.000
Harga Tanpa PPN 772.012.500 803.250.000
DP 77.201.250 88.357.500 92.775.375 40.000.000
Disc DP (28.000.000) (28.000.000) (28.000.000) (28.000.000)
Booking Fee + DP 1 20-Oct-21 49.201.250 20-Oct-21 60.357.500 20-Oct-21 64.775.375 20-Oct-21 12.000.000
DP / Angsuran 4-Nov-21 308.805.000 4-Nov-21 88.357.500 4-Nov-21 92.775.375
Pelunasan / Akad 19-Nov-21 386.006.250 4-Dec-21 64.260.000 4-Dec-21 32.269.696
744.012.500 4-Jan-22 64.260.000 4-Jan-22 32.269.696
4-Feb-22 64.260.000 4-Feb-22 32.269.696
4-Mar-22 64.260.000 4-Mar-22 32.269.696 PLAFON KPR
4-Apr-22 64.260.000 4-Apr-22 32.269.696 20-Nov-21 763.250.000
4-May-22 64.260.000 4-May-22 32.269.696 Rp/hari
4-Jun-22 64.260.000 4-Jun-22 32.269.696 5 tahun 13.545.674 451.522
4-Jul-22 64.260.000 4-Jul-22 32.269.696 10 tahun 7.195.150 239.838
4-Aug-22 64.260.000 4-Aug-22 32.269.696 15 tahun 5.089.269 169.642
4-Sep-22 64.260.000 4-Sep-22 32.269.696 20 tahun 4.044.484 134.816
4-Oct-22 64.260.000 4-Oct-22 32.269.696
4-Nov-22 32.269.696
4-Dec-22 32.269.696 Asumsi Bunga p.a
4-Jan-23 32.269.696
4-Feb-23 32.269.696 2,50%
4-Mar-23 32.269.696
4-Apr-23 32.269.696 Asumsi biaya KPR :
4-May-23 32.269.696 Rp 45.795.000
4-Jun-23 32.269.696 (6% dari Plafon KPR)
4-Jul-23 32.269.696 Subsidi biaya KPR :
4-Aug-23 32.269.696 Rp 20.000.000
4-Sep-23 32.269.696 Disiapkan oleh Pembeli :
4-Oct-23 32.269.696 Rp 25.795.000