PRICELIST

Berlaku Juni 2023

Cara Bayar
LB
Type Blok No Unit LT (M2) Bertahap
(M2) Tunai Keras KPR
12x 24x 36x 48x 60x

1 - 3 - 5 - 6 - 7 - 8 - 9 - 10 - 11 - 12 - 15- 16
Azalea D9 60 27 217.700.000 239.000.000 229.440.000 241.390.000 246.170.000 253.340.000 262.900.000
17 -18 - 19 - 20 - 21 - 22 - 25 - 26 - 27 - 28 - 29
1 - 2 - 3 - 5 - 6 - 7 - 8 - 9 - 10 - 11
Azalea D10 60 27 217.700.000 239.000.000 229.440.000 241.390.000 246.170.000 253.340.000 262.900.000
17 -18 - 19 - 20 - 21 - 22

Azalea D10 25 - 26 - 27 - 28 - 29 60 27 220.000.000 241.000.000 231.360.000 243.410.000 248.230.000 255.460.000 265.100.000

Harga dan ketentuan diatas dapat berubah sewaktu-waktu tanpa pemberitahuan terlebih dahulu.
TATA CARA PEMBAYARAN RUMAH CATATAN
Booking Fee (BF) Rp. 2.000.000,- → Pada saat transaksi 1. Suku bunga bank tergantung dari Bank penyedia KPR dan yang berlaku pada saat SPK diterbitkan
atau akad KPR dilakukan.
2. Harga di atas sudah termasuk :
1. Tunai Keras - PPN 11%
- Pelunasan 1 ((Harga Jual - BF)/3) → Hari ke 15 setelah Booking fee (BF) - Ijin Mendirikan Bangunan (IMB)
- Pelunasan 2 & 3 → Satu Bulan setelah pelunasan 1 dst. - Instalasi Listrik 1300 Va
- BPHTB
- Biaya AJB
2. KPR - Biaya-biaya KPR
- Pembayaran DP (5% - BF) → Hari ke 15 setelah Booking fee (BF) - Biaya Balik Nama
- Akad Kredit 95% → Satu Bulan setelah pembayaran DP 3. Harga di atas tidak termasuk :
(Besarnya DP tergantung dari ketentuan masing-masing bank dan apabila plafon - Biaya penyambungan telpon
pengajuan KPR di setujui lebih kecil dari pengajuan, maka konsumen wajib menambah DP) - Biaya-biaya lain sehubungan Perubahan Peraturan Pemerintah
4. Unit yang sudah dibeli, tidak dapat ditukar.
5. Pembayaran ditujukan ke rekening :
3. Bertahap 12x, 24x, 36x, 48x, 60x. BCA. 868-091-6-889
- Pembayaran 1 dst, → Hari ke 1 dan 1 bulan dari angsuran sebelumnya. a/n PT. SINAR MAJU ADIGUNA
(untuk cara bayar bertahap mengikuti rincian yang sudah dipersiapkan oleh developer baik ada DP 6. Pembatalan oleh Pembeli secara sepihak dengan cara bayar apapun, maka Booking fee (BF),
maupun tidak ada DP). angsuran dan DP yang sudah dibayarkan HANGUS.
7. Pembatalan karena penolakan KPR/KPT atau sebab apapun, maka Booking Fee (BF) hangus dan
DP akan dikembalikan 50% setelah di potong pajak.
8. Harga dan ketentuan di atas sewaktu-waktu dapat berubah tanpa pemberitahuan terlebih dahulu.
SPR = Surat Pemesanan Rumah
Simulasi Angsuran Cash Bertahap
Type Azalea Extention
Perumahan Bumi Bantar Panjang

1. Bertahap 12x

Harga cash bertahap 12x : Rp. 229.440.000,-

Jumlah Pembayaran
Tanggal Pembayaran Ke
Tanpa DP DP. 30 juta DP. 50 juta DP. 80 juta DP. 100 juta DP. 150 juta
01/06/23 1 19.120.000 30.000.000 50.000.000 80.000.000 100.000.000 150.000.000
01/07/23 2 19.120.000 18.130.909 16.312.727 13.585.455 11.767.273 7.221.818
04/08/23 3 19.120.000 18.130.909 16.312.727 13.585.455 11.767.273 7.221.818
04/09/23 4 19.120.000 18.130.909 16.312.727 13.585.455 11.767.273 7.221.818
05/10/23 5 19.120.000 18.130.909 16.312.727 13.585.455 11.767.273 7.221.818
05/11/23 6 19.120.000 18.130.909 16.312.727 13.585.455 11.767.273 7.221.818
06/12/23 7 19.120.000 18.130.909 16.312.727 13.585.455 11.767.273 7.221.818
06/01/24 8 19.120.000 18.130.909 16.312.727 13.585.455 11.767.273 7.221.818
06/02/24 9 19.120.000 18.130.909 16.312.727 13.585.455 11.767.273 7.221.818
07/03/24 10 19.120.000 18.130.909 16.312.727 13.585.455 11.767.273 7.221.818
07/04/24 11 19.120.000 18.130.909 16.312.727 13.585.455 11.767.273 7.221.818
08/05/24 12 19.120.000 18.130.910 16.312.730 13.585.450 11.767.270 7.221.820
Tanggal diatas mengikuti jadwal saat transaksi

2. Bertahap 24x

Harga cash bertahap 24x : Rp. 241.390.000,-

Jumlah Pembayaran
Tanggal Pembayaran Ke
Tanpa DP DP. 30 juta DP. 50 juta DP. 80 juta DP. 100 juta DP. 150 juta
01/06/23 1 11.063.708 30.000.000 50.000.000 80.000.000 100.000.000 150.000.000
01/07/23 2 11.063.708 9.190.870 8.321.304 7.016.957 6.147.391 3.973.478
04/08/23 3 11.063.708 9.190.870 8.321.304 7.016.957 6.147.391 3.973.478
04/09/23 4 11.063.708 9.190.870 8.321.304 7.016.957 6.147.391 3.973.478
05/10/23 5 11.063.708 9.190.870 8.321.304 7.016.957 6.147.391 3.973.478
05/11/23 6 11.063.708 9.190.870 8.321.304 7.016.957 6.147.391 3.973.478
06/12/23 7 11.063.708 9.190.870 8.321.304 7.016.957 6.147.391 3.973.478
06/01/24 8 11.063.708 9.190.870 8.321.304 7.016.957 6.147.391 3.973.478
06/02/24 9 11.063.708 9.190.870 8.321.304 7.016.957 6.147.391 3.973.478
07/03/24 10 11.063.708 9.190.870 8.321.304 7.016.957 6.147.391 3.973.478
07/04/24 11 11.063.708 9.190.870 8.321.304 7.016.957 6.147.391 3.973.478
08/05/24 12 11.063.708 9.190.870 8.321.304 7.016.957 6.147.391 3.973.478
01/06/24 13 9.052.125 9.190.870 8.321.304 7.016.957 6.147.391 3.973.478
01/07/24 14 9.052.125 9.190.870 8.321.304 7.016.957 6.147.391 3.973.478
04/08/24 15 9.052.125 9.190.870 8.321.304 7.016.957 6.147.391 3.973.478
04/09/24 16 9.052.125 9.190.870 8.321.304 7.016.957 6.147.391 3.973.478
05/10/24 17 9.052.125 9.190.870 8.321.304 7.016.957 6.147.391 3.973.478
05/11/24 18 9.052.125 9.190.870 8.321.304 7.016.957 6.147.391 3.973.478
06/12/24 19 9.052.125 9.190.870 8.321.304 7.016.957 6.147.391 3.973.478
06/01/25 20 9.052.125 9.190.870 8.321.304 7.016.957 6.147.391 3.973.478
06/02/25 21 9.052.125 9.190.870 8.321.304 7.016.957 6.147.391 3.973.478
07/03/25 22 9.052.125 9.190.870 8.321.304 7.016.957 6.147.391 3.973.478
07/04/25 23 9.052.125 9.190.870 8.321.304 7.016.957 6.147.391 3.973.478
08/05/25 24 9.052.129 9.190.860 8.321.312 7.016.946 6.147.398 3.973.484
Tanggal diatas mengikuti jadwal saat transaksi
3. Bertahap 36x

Harga cash bertahap 36x : Rp. 246.170.000,-

Jumlah Pembayaran
Tanggal Pembayaran Ke
Tanpa DP DP. 30 juta DP. 50 juta DP. 80 juta DP. 100 juta DP. 150 juta
01/06/23 1 7.795.383 30.000.000 50.000.000 80.000.000 100.000.000 150.000.000
01/07/23 2 7.795.383 6.401.843 5.604.857 4.747.714 4.176.286 2.747.714
04/08/23 3 7.795.383 6.401.843 5.604.857 4.747.714 4.176.286 2.747.714
04/09/23 4 7.795.383 6.401.843 5.604.857 4.747.714 4.176.286 2.747.714
05/10/23 5 7.795.383 6.401.843 5.604.857 4.747.714 4.176.286 2.747.714
05/11/23 6 7.795.383 6.401.843 5.604.857 4.747.714 4.176.286 2.747.714
06/12/23 7 7.795.383 6.401.843 5.604.857 4.747.714 4.176.286 2.747.714
06/01/24 8 7.795.383 6.401.843 5.604.857 4.747.714 4.176.286 2.747.714
06/02/24 9 7.795.383 6.401.843 5.604.857 4.747.714 4.176.286 2.747.714
07/03/24 10 7.795.383 6.401.843 5.604.857 4.747.714 4.176.286 2.747.714
07/04/24 11 7.795.383 6.401.843 5.604.857 4.747.714 4.176.286 2.747.714
08/05/24 12 7.795.383 6.401.843 5.604.857 4.747.714 4.176.286 2.747.714
01/06/24 13 6.974.817 6.401.843 5.604.857 4.747.714 4.176.286 2.747.714
01/07/24 14 6.974.817 6.401.843 5.604.857 4.747.714 4.176.286 2.747.714
04/08/24 15 6.974.817 6.401.843 5.604.857 4.747.714 4.176.286 2.747.714
04/09/24 16 6.974.817 6.401.843 5.604.857 4.747.714 4.176.286 2.747.714
05/10/24 17 6.974.817 6.401.843 5.604.857 4.747.714 4.176.286 2.747.714
05/11/24 18 6.974.817 6.401.843 5.604.857 4.747.714 4.176.286 2.747.714
06/12/24 19 6.974.817 6.401.843 5.604.857 4.747.714 4.176.286 2.747.714
06/01/25 20 6.974.817 6.401.843 5.604.857 4.747.714 4.176.286 2.747.714
06/02/25 21 6.974.817 6.401.843 5.604.857 4.747.714 4.176.286 2.747.714
07/03/25 22 6.974.817 6.401.843 5.604.857 4.747.714 4.176.286 2.747.714
07/04/25 23 6.974.817 6.401.843 5.604.857 4.747.714 4.176.286 2.747.714
08/05/25 24 6.974.817 6.401.843 5.604.857 4.747.714 4.176.286 2.747.714
01/06/25 25 5.743.967 5.743.967 5.604.857 4.747.714 4.176.286 2.747.714
01/07/25 26 5.743.967 5.743.967 5.604.857 4.747.714 4.176.286 2.747.714
04/08/25 27 5.743.967 5.743.967 5.604.857 4.747.714 4.176.286 2.747.714
04/09/25 28 5.743.967 5.743.967 5.604.857 4.747.714 4.176.286 2.747.714
05/10/25 29 5.743.967 5.743.967 5.604.857 4.747.714 4.176.286 2.747.714
05/11/25 30 5.743.967 5.743.967 5.604.857 4.747.714 4.176.286 2.747.714
06/12/25 31 5.743.967 5.743.967 5.604.857 4.747.714 4.176.286 2.747.714
06/01/26 32 5.743.967 5.743.967 5.604.857 4.747.714 4.176.286 2.747.714
06/02/26 33 5.743.967 5.743.967 5.604.857 4.747.714 4.176.286 2.747.714
07/03/26 34 5.743.967 5.743.967 5.604.857 4.747.714 4.176.286 2.747.714
07/04/26 35 5.743.967 5.743.967 5.604.857 4.747.714 4.176.286 2.747.714
08/05/26 36 5.743.963 5.743.974 5.604.862 4.747.724 4.176.276 2.747.724
Tanggal diatas mengikuti jadwal saat transaksi
4. Bertahap 48x

Harga cash bertahap 48x : Rp. 253.340.000,-

Jumlah Pembayaran
Tanggal Pembayaran Ke
Tanpa DP DP. 30 juta DP. 50 juta DP. 80 juta DP. 100 juta DP. 150 juta
01/06/23 1 7.811.317 30.000.000 50.000.000 80.000.000 100.000.000 150.000.000
01/07/23 2 7.811.317 6.406.000 5.085.886 4.228.743 3.657.314 2.228.743
04/08/23 3 7.811.317 6.406.000 5.085.886 4.228.743 3.657.314 2.228.743
04/09/23 4 7.811.317 6.406.000 5.085.886 4.228.743 3.657.314 2.228.743
05/10/23 5 7.811.317 6.406.000 5.085.886 4.228.743 3.657.314 2.228.743
05/11/23 6 7.811.317 6.406.000 5.085.886 4.228.743 3.657.314 2.228.743
06/12/23 7 7.811.317 6.406.000 5.085.886 4.228.743 3.657.314 2.228.743
06/01/24 8 7.811.317 6.406.000 5.085.886 4.228.743 3.657.314 2.228.743
06/02/24 9 7.811.317 6.406.000 5.085.886 4.228.743 3.657.314 2.228.743
07/03/24 10 7.811.317 6.406.000 5.085.886 4.228.743 3.657.314 2.228.743
07/04/24 11 7.811.317 6.406.000 5.085.886 4.228.743 3.657.314 2.228.743
08/05/24 12 7.811.317 6.406.000 5.085.886 4.228.743 3.657.314 2.228.743
01/06/24 13 6.966.850 6.406.000 5.085.886 4.228.743 3.657.314 2.228.743
01/07/24 14 6.966.850 6.406.000 5.085.886 4.228.743 3.657.314 2.228.743
04/08/24 15 6.966.850 6.406.000 5.085.886 4.228.743 3.657.314 2.228.743
04/09/24 16 6.966.850 6.406.000 5.085.886 4.228.743 3.657.314 2.228.743
05/10/24 17 6.966.850 6.406.000 5.085.886 4.228.743 3.657.314 2.228.743
05/11/24 18 6.966.850 6.406.000 5.085.886 4.228.743 3.657.314 2.228.743
06/12/24 19 6.966.850 6.406.000 5.085.886 4.228.743 3.657.314 2.228.743
06/01/25 20 6.966.850 6.406.000 5.085.886 4.228.743 3.657.314 2.228.743
06/02/25 21 6.966.850 6.406.000 5.085.886 4.228.743 3.657.314 2.228.743
07/03/25 22 6.966.850 6.406.000 5.085.886 4.228.743 3.657.314 2.228.743
07/04/25 23 6.966.850 6.406.000 5.085.886 4.228.743 3.657.314 2.228.743
08/05/25 24 6.966.850 6.406.000 5.085.886 4.228.743 3.657.314 2.228.743
01/06/25 25 4.222.333 4.222.333 5.085.886 4.228.743 3.657.314 2.228.743
01/07/25 26 4.222.333 4.222.333 5.085.886 4.228.743 3.657.314 2.228.743
04/08/25 27 4.222.333 4.222.333 5.085.886 4.228.743 3.657.314 2.228.743
04/09/25 28 4.222.333 4.222.333 5.085.886 4.228.743 3.657.314 2.228.743
05/10/25 29 4.222.333 4.222.333 5.085.886 4.228.743 3.657.314 2.228.743
05/11/25 30 4.222.333 4.222.333 5.085.886 4.228.743 3.657.314 2.228.743
06/12/25 31 4.222.333 4.222.333 5.085.886 4.228.743 3.657.314 2.228.743
06/01/26 32 4.222.333 4.222.333 5.085.886 4.228.743 3.657.314 2.228.743
06/02/26 33 4.222.333 4.222.333 5.085.886 4.228.743 3.657.314 2.228.743
07/03/26 34 4.222.333 4.222.333 5.085.886 4.228.743 3.657.314 2.228.743
07/04/26 35 4.222.333 4.222.333 5.085.886 4.228.743 3.657.314 2.228.743
08/05/26 36 4.222.333 4.222.333 5.085.886 4.228.743 3.657.314 2.228.743
01/06/26 37 2.111.167 2.111.167 2.111.167 2.111.167 2.111.167 2.111.167
01/07/26 38 2.111.167 2.111.167 2.111.167 2.111.167 2.111.167 2.111.167
04/08/26 39 2.111.167 2.111.167 2.111.167 2.111.167 2.111.167 2.111.167
04/09/26 40 2.111.167 2.111.167 2.111.167 2.111.167 2.111.167 2.111.167
05/10/26 41 2.111.167 2.111.167 2.111.167 2.111.167 2.111.167 2.111.167
05/11/26 42 2.111.167 2.111.167 2.111.167 2.111.167 2.111.167 2.111.167
06/12/26 43 2.111.167 2.111.167 2.111.167 2.111.167 2.111.167 2.111.167
06/01/27 44 2.111.167 2.111.167 2.111.167 2.111.167 2.111.167 2.111.167
06/02/27 45 2.111.167 2.111.167 2.111.167 2.111.167 2.111.167 2.111.167
07/03/27 46 2.111.167 2.111.167 2.111.167 2.111.167 2.111.167 2.111.167
07/04/27 47 2.111.167 2.111.167 2.111.167 2.111.167 2.111.167 2.111.167
08/05/27 48 2.111.163 2.111.167 2.111.153 2.111.158 2.111.173 2.111.158
Tanggal diatas mengikuti jadwal saat transaksi
5. Bertahap 60x

Harga cash bertahap 60x : Rp. 262.900.000,-

Jumlah Pembayaran
Tanggal Pembayaran Ke
Tanpa DP DP. 30 juta DP. 50 juta DP. 80 juta DP. 100 juta DP. 150 juta
01/06/23 1 7.010.667 30.000.000 50.000.000 80.000.000 100.000.000 150.000.000
01/07/23 2 7.010.667 5.782.522 4.805.914 3.948.771 3.377.343 2.066.511
04/08/23 3 7.010.667 5.782.522 4.805.914 3.948.771 3.377.343 2.066.511
04/09/23 4 7.010.667 5.782.522 4.805.914 3.948.771 3.377.343 2.066.511
05/10/23 5 7.010.667 5.782.522 4.805.914 3.948.771 3.377.343 2.066.511
05/11/23 6 7.010.667 5.782.522 4.805.914 3.948.771 3.377.343 2.066.511
06/12/23 7 7.010.667 5.782.522 4.805.914 3.948.771 3.377.343 2.066.511
06/01/24 8 7.010.667 5.782.522 4.805.914 3.948.771 3.377.343 2.066.511
06/02/24 9 7.010.667 5.782.522 4.805.914 3.948.771 3.377.343 2.066.511
07/03/24 10 7.010.667 5.782.522 4.805.914 3.948.771 3.377.343 2.066.511
07/04/24 11 7.010.667 5.782.522 4.805.914 3.948.771 3.377.343 2.066.511
08/05/24 12 7.010.667 5.782.522 4.805.914 3.948.771 3.377.343 2.066.511
01/06/24 13 6.572.500 5.782.522 4.805.914 3.948.771 3.377.343 2.066.511
01/07/24 14 6.572.500 5.782.522 4.805.914 3.948.771 3.377.343 2.066.511
04/08/24 15 6.572.500 5.782.522 4.805.914 3.948.771 3.377.343 2.066.511
04/09/24 16 6.572.500 5.782.522 4.805.914 3.948.771 3.377.343 2.066.511
05/10/24 17 6.572.500 5.782.522 4.805.914 3.948.771 3.377.343 2.066.511
05/11/24 18 6.572.500 5.782.522 4.805.914 3.948.771 3.377.343 2.066.511
06/12/24 19 6.572.500 5.782.522 4.805.914 3.948.771 3.377.343 2.066.511
06/01/25 20 6.572.500 5.782.522 4.805.914 3.948.771 3.377.343 2.066.511
06/02/25 21 6.572.500 5.782.522 4.805.914 3.948.771 3.377.343 2.066.511
07/03/25 22 6.572.500 5.782.522 4.805.914 3.948.771 3.377.343 2.066.511
07/04/25 23 6.572.500 5.782.522 4.805.914 3.948.771 3.377.343 2.066.511
08/05/25 24 6.572.500 5.782.522 4.805.914 3.948.771 3.377.343 2.066.511
01/06/25 25 4.600.750 4.600.750 4.805.914 3.948.771 3.377.343 2.066.511
01/07/25 26 4.600.750 4.600.750 4.805.914 3.948.771 3.377.343 2.066.511
04/08/25 27 4.600.750 4.600.750 4.805.914 3.948.771 3.377.343 2.066.511
04/09/25 28 4.600.750 4.600.750 4.805.914 3.948.771 3.377.343 2.066.511
05/10/25 29 4.600.750 4.600.750 4.805.914 3.948.771 3.377.343 2.066.511
05/11/25 30 4.600.750 4.600.750 4.805.914 3.948.771 3.377.343 2.066.511
06/12/25 31 4.600.750 4.600.750 4.805.914 3.948.771 3.377.343 2.066.511
06/01/26 32 4.600.750 4.600.750 4.805.914 3.948.771 3.377.343 2.066.511
06/02/26 33 4.600.750 4.600.750 4.805.914 3.948.771 3.377.343 2.066.511
07/03/26 34 4.600.750 4.600.750 4.805.914 3.948.771 3.377.343 2.066.511
07/04/26 35 4.600.750 4.600.750 4.805.914 3.948.771 3.377.343 2.066.511
08/05/26 36 4.600.750 4.600.750 4.805.914 3.948.771 3.377.343 2.066.511
01/06/26 37 2.409.917 2.409.917 2.409.917 2.409.917 2.409.917 2.066.511
01/07/26 38 2.409.917 2.409.917 2.409.917 2.409.917 2.409.917 2.066.511
04/08/26 39 2.409.917 2.409.917 2.409.917 2.409.917 2.409.917 2.066.511
04/09/26 40 2.409.917 2.409.917 2.409.917 2.409.917 2.409.917 2.066.511
05/10/26 41 2.409.917 2.409.917 2.409.917 2.409.917 2.409.917 2.066.511
05/11/26 42 2.409.917 2.409.917 2.409.917 2.409.917 2.409.917 2.066.511
06/12/26 43 2.409.917 2.409.917 2.409.917 2.409.917 2.409.917 2.066.511
06/01/27 44 2.409.917 2.409.917 2.409.917 2.409.917 2.409.917 2.066.511
06/02/27 45 2.409.917 2.409.917 2.409.917 2.409.917 2.409.917 2.066.511
07/03/27 46 2.409.917 2.409.917 2.409.917 2.409.917 2.409.917 2.066.511
07/04/27 47 2.409.917 2.409.917 2.409.917 2.409.917 2.409.917 2.066.511
08/05/27 48 2.409.917 2.409.917 2.409.917 2.409.917 2.409.917 2.066.511
01/06/27 49 1.314.500 1.314.500 1.314.500 1.314.500 1.314.500 1.314.500
01/07/27 50 1.314.500 1.314.500 1.314.500 1.314.500 1.314.500 1.314.500
04/08/27 51 1.314.500 1.314.500 1.314.500 1.314.500 1.314.500 1.314.500
04/09/27 52 1.314.500 1.314.500 1.314.500 1.314.500 1.314.500 1.314.500
05/10/27 53 1.314.500 1.314.500 1.314.500 1.314.500 1.314.500 1.314.500
05/11/27 54 1.314.500 1.314.500 1.314.500 1.314.500 1.314.500 1.314.500
06/12/27 55 1.314.500 1.314.500 1.314.500 1.314.500 1.314.500 1.314.500
06/01/28 56 1.314.500 1.314.500 1.314.500 1.314.500 1.314.500 1.314.500
06/02/28 57 1.314.500 1.314.500 1.314.500 1.314.500 1.314.500 1.314.500
07/03/28 58 1.314.500 1.314.500 1.314.500 1.314.500 1.314.500 1.314.500
07/04/28 59 1.314.500 1.314.500 1.314.500 1.314.500 1.314.500 1.314.500
08/05/28 60 1.314.492 1.314.490 1.314.506 1.314.511 1.314.491 1.314.483
Tanggal diatas mengikuti jadwal saat transaksi
Simulasi Angsuran Cash Bertahap
Type Azalea Extention
Perumahan Bumi Bantar Panjang

1. Bertahap 12x

Harga cash bertahap 12x : Rp. 231.360.000,-

Jumlah Pembayaran
Tanggal Pembayaran Ke
Tanpa DP DP. 30 juta DP. 50 juta DP. 80 juta DP. 100 juta DP. 150 juta
01/06/23 1 19.280.000 30.000.000 50.000.000 80.000.000 100.000.000 150.000.000
01/07/23 2 19.280.000 18.305.455 16.487.273 13.760.000 11.941.818 7.396.364
04/08/23 3 19.280.000 18.305.455 16.487.273 13.760.000 11.941.818 7.396.364
04/09/23 4 19.280.000 18.305.455 16.487.273 13.760.000 11.941.818 7.396.364
05/10/23 5 19.280.000 18.305.455 16.487.273 13.760.000 11.941.818 7.396.364
05/11/23 6 19.280.000 18.305.455 16.487.273 13.760.000 11.941.818 7.396.364
06/12/23 7 19.280.000 18.305.455 16.487.273 13.760.000 11.941.818 7.396.364
06/01/24 8 19.280.000 18.305.455 16.487.273 13.760.000 11.941.818 7.396.364
06/02/24 9 19.280.000 18.305.455 16.487.273 13.760.000 11.941.818 7.396.364
07/03/24 10 19.280.000 18.305.455 16.487.273 13.760.000 11.941.818 7.396.364
07/04/24 11 19.280.000 18.305.455 16.487.273 13.760.000 11.941.818 7.396.364
08/05/24 12 19.280.000 18.305.450 16.487.270 13.760.000 11.941.820 7.396.360
Tanggal diatas mengikuti jadwal saat transaksi

2. Bertahap 24x

Harga cash bertahap 24x : Rp. 243.410.000,-

Jumlah Pembayaran
Tanggal Pembayaran Ke
Tanpa DP DP. 30 juta DP. 50 juta DP. 80 juta DP. 100 juta DP. 150 juta
01/06/23 1 11.156.292 30.000.000 50.000.000 80.000.000 100.000.000 150.000.000
01/07/23 2 11.156.292 9.278.696 8.409.130 7.104.783 6.235.217 4.061.304
04/08/23 3 11.156.292 9.278.696 8.409.130 7.104.783 6.235.217 4.061.304
04/09/23 4 11.156.292 9.278.696 8.409.130 7.104.783 6.235.217 4.061.304
05/10/23 5 11.156.292 9.278.696 8.409.130 7.104.783 6.235.217 4.061.304
05/11/23 6 11.156.292 9.278.696 8.409.130 7.104.783 6.235.217 4.061.304
06/12/23 7 11.156.292 9.278.696 8.409.130 7.104.783 6.235.217 4.061.304
06/01/24 8 11.156.292 9.278.696 8.409.130 7.104.783 6.235.217 4.061.304
06/02/24 9 11.156.292 9.278.696 8.409.130 7.104.783 6.235.217 4.061.304
07/03/24 10 11.156.292 9.278.696 8.409.130 7.104.783 6.235.217 4.061.304
07/04/24 11 11.156.292 9.278.696 8.409.130 7.104.783 6.235.217 4.061.304
08/05/24 12 11.156.292 9.278.696 8.409.130 7.104.783 6.235.217 4.061.304
01/06/24 13 9.127.875 9.278.696 8.409.130 7.104.783 6.235.217 4.061.304
01/07/24 14 9.127.875 9.278.696 8.409.130 7.104.783 6.235.217 4.061.304
04/08/24 15 9.127.875 9.278.696 8.409.130 7.104.783 6.235.217 4.061.304
04/09/24 16 9.127.875 9.278.696 8.409.130 7.104.783 6.235.217 4.061.304
05/10/24 17 9.127.875 9.278.696 8.409.130 7.104.783 6.235.217 4.061.304
05/11/24 18 9.127.875 9.278.696 8.409.130 7.104.783 6.235.217 4.061.304
06/12/24 19 9.127.875 9.278.696 8.409.130 7.104.783 6.235.217 4.061.304
06/01/25 20 9.127.875 9.278.696 8.409.130 7.104.783 6.235.217 4.061.304
06/02/25 21 9.127.875 9.278.696 8.409.130 7.104.783 6.235.217 4.061.304
07/03/25 22 9.127.875 9.278.696 8.409.130 7.104.783 6.235.217 4.061.304
07/04/25 23 9.127.875 9.278.696 8.409.130 7.104.783 6.235.217 4.061.304
08/05/25 24 9.127.871 9.278.688 8.409.140 7.104.774 6.235.226 4.061.312
Tanggal diatas mengikuti jadwal saat transaksi
3. Bertahap 36x

Harga cash bertahap 36x : Rp. 248.230.000,-

Jumlah Pembayaran
Tanggal Pembayaran Ke
Tanpa DP DP. 30 juta DP. 50 juta DP. 80 juta DP. 100 juta DP. 150 juta
01/06/23 1 7.860.617 30.000.000 50.000.000 80.000.000 100.000.000 150.000.000
01/07/23 2 7.860.617 6.466.330 5.663.714 4.806.571 4.235.143 2.806.571
04/08/23 3 7.860.617 6.466.330 5.663.714 4.806.571 4.235.143 2.806.571
04/09/23 4 7.860.617 6.466.330 5.663.714 4.806.571 4.235.143 2.806.571
05/10/23 5 7.860.617 6.466.330 5.663.714 4.806.571 4.235.143 2.806.571
05/11/23 6 7.860.617 6.466.330 5.663.714 4.806.571 4.235.143 2.806.571
06/12/23 7 7.860.617 6.466.330 5.663.714 4.806.571 4.235.143 2.806.571
06/01/24 8 7.860.617 6.466.330 5.663.714 4.806.571 4.235.143 2.806.571
06/02/24 9 7.860.617 6.466.330 5.663.714 4.806.571 4.235.143 2.806.571
07/03/24 10 7.860.617 6.466.330 5.663.714 4.806.571 4.235.143 2.806.571
07/04/24 11 7.860.617 6.466.330 5.663.714 4.806.571 4.235.143 2.806.571
08/05/24 12 7.860.617 6.466.330 5.663.714 4.806.571 4.235.143 2.806.571
01/06/24 13 7.033.183 6.466.330 5.663.714 4.806.571 4.235.143 2.806.571
01/07/24 14 7.033.183 6.466.330 5.663.714 4.806.571 4.235.143 2.806.571
04/08/24 15 7.033.183 6.466.330 5.663.714 4.806.571 4.235.143 2.806.571
04/09/24 16 7.033.183 6.466.330 5.663.714 4.806.571 4.235.143 2.806.571
05/10/24 17 7.033.183 6.466.330 5.663.714 4.806.571 4.235.143 2.806.571
05/11/24 18 7.033.183 6.466.330 5.663.714 4.806.571 4.235.143 2.806.571
06/12/24 19 7.033.183 6.466.330 5.663.714 4.806.571 4.235.143 2.806.571
06/01/25 20 7.033.183 6.466.330 5.663.714 4.806.571 4.235.143 2.806.571
06/02/25 21 7.033.183 6.466.330 5.663.714 4.806.571 4.235.143 2.806.571
07/03/25 22 7.033.183 6.466.330 5.663.714 4.806.571 4.235.143 2.806.571
07/04/25 23 7.033.183 6.466.330 5.663.714 4.806.571 4.235.143 2.806.571
08/05/25 24 7.033.183 6.466.330 5.663.714 4.806.571 4.235.143 2.806.571
01/06/25 25 5.792.033 5.792.033 5.663.714 4.806.571 4.235.143 2.806.571
01/07/25 26 5.792.033 5.792.033 5.663.714 4.806.571 4.235.143 2.806.571
04/08/25 27 5.792.033 5.792.033 5.663.714 4.806.571 4.235.143 2.806.571
04/09/25 28 5.792.033 5.792.033 5.663.714 4.806.571 4.235.143 2.806.571
05/10/25 29 5.792.033 5.792.033 5.663.714 4.806.571 4.235.143 2.806.571
05/11/25 30 5.792.033 5.792.033 5.663.714 4.806.571 4.235.143 2.806.571
06/12/25 31 5.792.033 5.792.033 5.663.714 4.806.571 4.235.143 2.806.571
06/01/26 32 5.792.033 5.792.033 5.663.714 4.806.571 4.235.143 2.806.571
06/02/26 33 5.792.033 5.792.033 5.663.714 4.806.571 4.235.143 2.806.571
07/03/26 34 5.792.033 5.792.033 5.663.714 4.806.571 4.235.143 2.806.571
07/04/26 35 5.792.033 5.792.033 5.663.714 4.806.571 4.235.143 2.806.571
08/05/26 36 5.792.037 5.792.047 5.663.724 4.806.586 4.235.138 2.806.586
Tanggal diatas mengikuti jadwal saat transaksi
4. Bertahap 48x

Harga cash bertahap 48x : Rp. 255.460.000,-

Jumlah Pembayaran
Tanggal Pembayaran Ke
Tanpa DP DP. 30 juta DP. 50 juta DP. 80 juta DP. 100 juta DP. 150 juta
01/06/23 1 7.876.683 30.000.000 50.000.000 80.000.000 100.000.000 150.000.000
01/07/23 2 7.876.683 6.470.522 5.140.400 4.283.257 3.711.829 2.283.257
04/08/23 3 7.876.683 6.470.522 5.140.400 4.283.257 3.711.829 2.283.257
04/09/23 4 7.876.683 6.470.522 5.140.400 4.283.257 3.711.829 2.283.257
05/10/23 5 7.876.683 6.470.522 5.140.400 4.283.257 3.711.829 2.283.257
05/11/23 6 7.876.683 6.470.522 5.140.400 4.283.257 3.711.829 2.283.257
06/12/23 7 7.876.683 6.470.522 5.140.400 4.283.257 3.711.829 2.283.257
06/01/24 8 7.876.683 6.470.522 5.140.400 4.283.257 3.711.829 2.283.257
06/02/24 9 7.876.683 6.470.522 5.140.400 4.283.257 3.711.829 2.283.257
07/03/24 10 7.876.683 6.470.522 5.140.400 4.283.257 3.711.829 2.283.257
07/04/24 11 7.876.683 6.470.522 5.140.400 4.283.257 3.711.829 2.283.257
08/05/24 12 7.876.683 6.470.522 5.140.400 4.283.257 3.711.829 2.283.257
01/06/24 13 7.025.150 6.470.522 5.140.400 4.283.257 3.711.829 2.283.257
01/07/24 14 7.025.150 6.470.522 5.140.400 4.283.257 3.711.829 2.283.257
04/08/24 15 7.025.150 6.470.522 5.140.400 4.283.257 3.711.829 2.283.257
04/09/24 16 7.025.150 6.470.522 5.140.400 4.283.257 3.711.829 2.283.257
05/10/24 17 7.025.150 6.470.522 5.140.400 4.283.257 3.711.829 2.283.257
05/11/24 18 7.025.150 6.470.522 5.140.400 4.283.257 3.711.829 2.283.257
06/12/24 19 7.025.150 6.470.522 5.140.400 4.283.257 3.711.829 2.283.257
06/01/25 20 7.025.150 6.470.522 5.140.400 4.283.257 3.711.829 2.283.257
06/02/25 21 7.025.150 6.470.522 5.140.400 4.283.257 3.711.829 2.283.257
07/03/25 22 7.025.150 6.470.522 5.140.400 4.283.257 3.711.829 2.283.257
07/04/25 23 7.025.150 6.470.522 5.140.400 4.283.257 3.711.829 2.283.257
08/05/25 24 7.025.150 6.470.522 5.140.400 4.283.257 3.711.829 2.283.257
01/06/25 25 4.257.667 4.257.667 5.140.400 4.283.257 3.711.829 2.283.257
01/07/25 26 4.257.667 4.257.667 5.140.400 4.283.257 3.711.829 2.283.257
04/08/25 27 4.257.667 4.257.667 5.140.400 4.283.257 3.711.829 2.283.257
04/09/25 28 4.257.667 4.257.667 5.140.400 4.283.257 3.711.829 2.283.257
05/10/25 29 4.257.667 4.257.667 5.140.400 4.283.257 3.711.829 2.283.257
05/11/25 30 4.257.667 4.257.667 5.140.400 4.283.257 3.711.829 2.283.257
06/12/25 31 4.257.667 4.257.667 5.140.400 4.283.257 3.711.829 2.283.257
06/01/26 32 4.257.667 4.257.667 5.140.400 4.283.257 3.711.829 2.283.257
06/02/26 33 4.257.667 4.257.667 5.140.400 4.283.257 3.711.829 2.283.257
07/03/26 34 4.257.667 4.257.667 5.140.400 4.283.257 3.711.829 2.283.257
07/04/26 35 4.257.667 4.257.667 5.140.400 4.283.257 3.711.829 2.283.257
08/05/26 36 4.257.667 4.257.667 5.140.400 4.283.257 3.711.829 2.283.257
01/06/26 37 2.128.833 2.128.833 2.128.833 2.128.833 2.128.833 2.128.833
01/07/26 38 2.128.833 2.128.833 2.128.833 2.128.833 2.128.833 2.128.833
04/08/26 39 2.128.833 2.128.833 2.128.833 2.128.833 2.128.833 2.128.833
04/09/26 40 2.128.833 2.128.833 2.128.833 2.128.833 2.128.833 2.128.833
05/10/26 41 2.128.833 2.128.833 2.128.833 2.128.833 2.128.833 2.128.833
05/11/26 42 2.128.833 2.128.833 2.128.833 2.128.833 2.128.833 2.128.833
06/12/26 43 2.128.833 2.128.833 2.128.833 2.128.833 2.128.833 2.128.833
06/01/27 44 2.128.833 2.128.833 2.128.833 2.128.833 2.128.833 2.128.833
06/02/27 45 2.128.833 2.128.833 2.128.833 2.128.833 2.128.833 2.128.833
07/03/27 46 2.128.833 2.128.833 2.128.833 2.128.833 2.128.833 2.128.833
07/04/27 47 2.128.833 2.128.833 2.128.833 2.128.833 2.128.833 2.128.833
08/05/27 48 2.128.837 2.128.827 2.128.837 2.128.842 2.128.822 2.128.842
Tanggal diatas mengikuti jadwal saat transaksi
5. Bertahap 60x

Harga cash bertahap 60x : Rp. 265.100.000,-

Jumlah Pembayaran
Tanggal Pembayaran Ke
Tanpa DP DP. 30 juta DP. 50 juta DP. 80 juta DP. 100 juta DP. 150 juta
01/06/23 1 7.069.333 30.000.000 50.000.000 80.000.000 100.000.000 150.000.000
01/07/23 2 7.069.333 5.841.826 4.858.086 4.000.943 3.429.514 2.110.511
04/08/23 3 7.069.333 5.841.826 4.858.086 4.000.943 3.429.514 2.110.511
04/09/23 4 7.069.333 5.841.826 4.858.086 4.000.943 3.429.514 2.110.511
05/10/23 5 7.069.333 5.841.826 4.858.086 4.000.943 3.429.514 2.110.511
05/11/23 6 7.069.333 5.841.826 4.858.086 4.000.943 3.429.514 2.110.511
06/12/23 7 7.069.333 5.841.826 4.858.086 4.000.943 3.429.514 2.110.511
06/01/24 8 7.069.333 5.841.826 4.858.086 4.000.943 3.429.514 2.110.511
06/02/24 9 7.069.333 5.841.826 4.858.086 4.000.943 3.429.514 2.110.511
07/03/24 10 7.069.333 5.841.826 4.858.086 4.000.943 3.429.514 2.110.511
07/04/24 11 7.069.333 5.841.826 4.858.086 4.000.943 3.429.514 2.110.511
08/05/24 12 7.069.333 5.841.826 4.858.086 4.000.943 3.429.514 2.110.511
01/06/24 13 6.627.500 5.841.826 4.858.086 4.000.943 3.429.514 2.110.511
01/07/24 14 6.627.500 5.841.826 4.858.086 4.000.943 3.429.514 2.110.511
04/08/24 15 6.627.500 5.841.826 4.858.086 4.000.943 3.429.514 2.110.511
04/09/24 16 6.627.500 5.841.826 4.858.086 4.000.943 3.429.514 2.110.511
05/10/24 17 6.627.500 5.841.826 4.858.086 4.000.943 3.429.514 2.110.511
05/11/24 18 6.627.500 5.841.826 4.858.086 4.000.943 3.429.514 2.110.511
06/12/24 19 6.627.500 5.841.826 4.858.086 4.000.943 3.429.514 2.110.511
06/01/25 20 6.627.500 5.841.826 4.858.086 4.000.943 3.429.514 2.110.511
06/02/25 21 6.627.500 5.841.826 4.858.086 4.000.943 3.429.514 2.110.511
07/03/25 22 6.627.500 5.841.826 4.858.086 4.000.943 3.429.514 2.110.511
07/04/25 23 6.627.500 5.841.826 4.858.086 4.000.943 3.429.514 2.110.511
08/05/25 24 6.627.500 5.841.826 4.858.086 4.000.943 3.429.514 2.110.511
01/06/25 25 4.639.250 4.639.250 4.858.086 4.000.943 3.429.514 2.110.511
01/07/25 26 4.639.250 4.639.250 4.858.086 4.000.943 3.429.514 2.110.511
04/08/25 27 4.639.250 4.639.250 4.858.086 4.000.943 3.429.514 2.110.511
04/09/25 28 4.639.250 4.639.250 4.858.086 4.000.943 3.429.514 2.110.511
05/10/25 29 4.639.250 4.639.250 4.858.086 4.000.943 3.429.514 2.110.511
05/11/25 30 4.639.250 4.639.250 4.858.086 4.000.943 3.429.514 2.110.511
06/12/25 31 4.639.250 4.639.250 4.858.086 4.000.943 3.429.514 2.110.511
06/01/26 32 4.639.250 4.639.250 4.858.086 4.000.943 3.429.514 2.110.511
06/02/26 33 4.639.250 4.639.250 4.858.086 4.000.943 3.429.514 2.110.511
07/03/26 34 4.639.250 4.639.250 4.858.086 4.000.943 3.429.514 2.110.511
07/04/26 35 4.639.250 4.639.250 4.858.086 4.000.943 3.429.514 2.110.511
08/05/26 36 4.639.250 4.639.250 4.858.086 4.000.943 3.429.514 2.110.511
01/06/26 37 2.430.083 2.430.083 2.430.083 2.430.083 2.430.083 2.110.511
01/07/26 38 2.430.083 2.430.083 2.430.083 2.430.083 2.430.083 2.110.511
04/08/26 39 2.430.083 2.430.083 2.430.083 2.430.083 2.430.083 2.110.511
04/09/26 40 2.430.083 2.430.083 2.430.083 2.430.083 2.430.083 2.110.511
05/10/26 41 2.430.083 2.430.083 2.430.083 2.430.083 2.430.083 2.110.511
05/11/26 42 2.430.083 2.430.083 2.430.083 2.430.083 2.430.083 2.110.511
06/12/26 43 2.430.083 2.430.083 2.430.083 2.430.083 2.430.083 2.110.511
06/01/27 44 2.430.083 2.430.083 2.430.083 2.430.083 2.430.083 2.110.511
06/02/27 45 2.430.083 2.430.083 2.430.083 2.430.083 2.430.083 2.110.511
07/03/27 46 2.430.083 2.430.083 2.430.083 2.430.083 2.430.083 2.110.511
07/04/27 47 2.430.083 2.430.083 2.430.083 2.430.083 2.430.083 2.110.511
08/05/27 48 2.430.083 2.430.083 2.430.083 2.430.083 2.430.083 2.110.511
01/06/27 49 1.325.500 1.325.500 1.325.500 1.325.500 1.325.500 1.325.500
01/07/27 50 1.325.500 1.325.500 1.325.500 1.325.500 1.325.500 1.325.500
04/08/27 51 1.325.500 1.325.500 1.325.500 1.325.500 1.325.500 1.325.500
04/09/27 52 1.325.500 1.325.500 1.325.500 1.325.500 1.325.500 1.325.500
05/10/27 53 1.325.500 1.325.500 1.325.500 1.325.500 1.325.500 1.325.500
05/11/27 54 1.325.500 1.325.500 1.325.500 1.325.500 1.325.500 1.325.500
06/12/27 55 1.325.500 1.325.500 1.325.500 1.325.500 1.325.500 1.325.500
06/01/28 56 1.325.500 1.325.500 1.325.500 1.325.500 1.325.500 1.325.500
06/02/28 57 1.325.500 1.325.500 1.325.500 1.325.500 1.325.500 1.325.500
07/03/28 58 1.325.500 1.325.500 1.325.500 1.325.500 1.325.500 1.325.500
07/04/28 59 1.325.500 1.325.500 1.325.500 1.325.500 1.325.500 1.325.500
08/05/28 60 1.325.508 1.325.506 1.325.494 1.325.499 1.325.514 1.325.483
Tanggal diatas mengikuti jadwal saat transaksi