You are on page 1of 1

Estimasi Cara Bayar The Royal Oive Resident

TOWER
II
LANTAI
3,5,7
NO.UNIT
M
TYPE UNIT
2BR
51,63 M2
LUAS
Cara Bayar Reguler
Hardcash
Harga+Ppn
Disc 22%
Booking Fee
DP 30%
Pelunasan
Bertahap 24x
Harga+Ppn
Disc 2%
Booking Fee
DP 30%
Sisa 70%
Cicilan 23X @

KPA
Harga+Ppn
Disc 8%
Booking Fee
DP 30%
Sisa 70%
Asumsi Suku Bunga
Cicilan 5 Th @
Cicilan 10 Th @
Cicilan 15 Th @
Cicilan 20 Th @

1,276,125,000
280,747,500
995,377,500
10,000,000 Hari k-1
288,613,250 Hari k-15
696,764,250 Hari k-30

1,276,125,000
25,522,500
1,250,602,500
10,000,000 Hari k-1
365,180,750 Hari k-15
875,421,750
38,061,815.22 Hari k-30
setiap bulan selanjutnya

1,276,125,000
102,090,000
1,174,035,000
10,000,000 Hari k-1
342,210,500 Hari k-15
821,824,500
11%
17,868,456
11,320,633
9,340,832
8,482,777

Program Topping Off


Hardcash (Pengajuan) - A
Harga+Ppn
Disc 5%
Booking Fee
DP 30%
Pelunasan
Hardcash (Pengajuan) - B
Harga+Ppn
Disc 10%
Booking Fee
DP 50%
Pelunasan

1,276,125,000
63,806,250
1,212,318,750
10,000,000 Hari k-1
353,695,625 Hari k-15
848,623,125 Hari k-345
1,276,125,000
127,612,500
1,148,512,500
10,000,000 Hari k-1
564,256,250 Hari k-15
574,256,250 Hari k-345

Bertahap 2x (harus Pengajuan)


Harga+Ppn
1,276,125,000
Disc 2%
25,522,500
1,250,602,500
Booking Fee
10,000,000 Hari k-1
DP 30%
365,180,750 Hari k-15
Sisa 70%
875,421,750
Cicilan 23X @

KPA (harus Pengajuan)


Harga+Ppn
Disc 2%
Booking Fee
DP 30%
Sisa 70%
Asumsi Suku Bunga
Cicilan 5 Th @
Cicilan 10 Th @
Cicilan 15 Th @
Cicilan 20 Th @

38,061,815.22 Hari k-345


setiap bulan selanjutnya

1,276,125,000
102,090,000
1,174,035,000
10,000,000
342,210,500
821,824,500
11%
17,868,456
11,320,633
9,340,832
8,482,777

Hari k-1
Hari k-15

Hari k-342
Hari k-342
Hari k-342
Hari k-342

You might also like