ESTIMASI SKEMA PEMBAYARAN KAVLING

PROYEK PERUMAHAN JAGANSARI RESIDENCE

Kuwaron - Gubug - Grobogan 0%
** Dalam ribuan

SKEMA PEMBAYARAN I
Jumlah Luas
No Blok Nilai Tebus
Kavling Kavling DP 10% Kekurangan GP 3bln 1 2 3 4 5 6 7 8 9 10 11 12

1 Ruko 7 597 1,134,300 113,430 1,020.870 85,073 85,073 85,073 85,073 85,073 85,073 85,073 85,073 85,073 85,073 85,073 85,073
2 Rumah Type 45 44 3,818 5,917,900 591,790 5,326.110 443,843 443,843 443,843 443,843 443,843 443,843 443,843 443,843 443,843 443,843 443,843 443,843
3 Rumah Type 36 51 3,450 5,002,500 500,250 4,502.250 375,188 375,188 375,188 375,188 375,188 375,188 375,188 375,188 375,188 375,188 375,188 375,188
Jumlah Unit 102 7,865 12,054,700 1,205,470 10,849 - - - 904,103 904,103 904,103 904,103 904,103 904,103 904,103 904,103 904,103 904,103 904,103 904,103

RENCANA PEJUALAN
PROYEK PERUMAHAN JAGANSARI RESIDENCE
Kuwaron - Gubug - Grobogan UNIT
Tebus SHGB / AJB - - - 8 8 8 8 8 8 8 8 10 10 10 8
Target Penjualan 8 8 8 8 8 8 8 8 8 8 8 8 6