THE HIMANA CONDOTEL & RESIDENCE

DAFTAR UNIT CONDOTEL YANG DIJUAL

NO. NO.
NO ROOM TYPE FLOOR AREA PRICE (Rp.) Note NO ROOM TYPE FLOOR AREA PRICE (Rp.) Note
UNIT UNIT

1 Superior Type C GF 33 101 2.080.000.000 ready for sell 28 Junior Suite Type B 2nd F 51 258 3.060.000.000 need confirmation
nd
2 Superior Type C GF 33 102 2.080.000.000 ready for sell 29 Junior Suite Type D 2 F 55 259 3.300.000.000 need confirmation
nd
3 Superior Type C GF 33 103 2.080.000.000 ready for sell 30 Junior Suite Type A 2 F 46 260 2.760.000.000 need confirmation
4 Executive Suite Type B GF 80 105 4.900.000.000 need confirmation 31 Deluxe Type B nd
2 F 41 261 2.460.000.000 need confirmation
5 Deluxe Type A GF 40 106 2.500.000.000 ready for sell 32 Deluxe Type B 2nd F 41 262 2.460.000.000 need confirmation
6 Deluxe Type A GF 40 107 2.500.000.000 ready for sell 33 Deluxe Type B 2nd F 41 263 2.460.000.000 need confirmation
7 Deluxe Type A GF 41 108 2.560.000.000 ready for sell 34 Executive Suite Type A nd
2 F 69 265 4.140.000.000 need confirmation
8 Deluxe Type A GF 40 109 2.500.000.000 ready for sell rd
35 Superior Type A 3 F 32 306 1.920.000.000 ready for sell
9 Deluxe Type D GF 44 110 2.740.000.000 ready for sell rd
36 Superior Type A 3 F 32 307 1.920.000.000 ready for sell
10 Deluxe Type A GF 40 111 2.500.000.000 ready for sell rd
37 Junior Suite Type C 3 F 63 315 3.780.000.000 ready for sell
11 Deluxe Type A GF 40 112 2.500.000.000 ready for sell rd
38 Superior Type D 3 F 33 326 1.980.000.000 ready for sell
12 Deluxe Type E GF 45 115 2.800.000.000 ready for sell
rd
39 Junior Suite Type E 3 F 60 328 3.600.000.000 ready for sell
13 Junior Suite Type B GF 51 116 3.160.000.000 need confirmation
40 Superior Type C 3rd F 33 333 1.980.000.000 ready for sell
14 Junior Suite Type D GF 55 117 3.400.000.000 need confirmation
rd
15 Junior Suite Type A GF 46 118 2.860.000.000 need confirmation 41 Superior Type C 3 F 33 338 1.980.000.000 ready for sell
rd
16 Deluxe Type B GF 41 119 2.560.000.000 need confirmation 42 Executive Suite Type B 3 F 80 350 4.800.000.000 need confirmation
rd
17 Deluxe Type B GF 41 120 2.560.000.000 need confirmation 43 Deluxe Type A 3 F 40 351 2.400.000.000 need confirmation
rd
18 Deluxe Type B GF 41 121 2.560.000.000 need confirmation 44 Deluxe Type A 3 F 40 352 2.400.000.000 need confirmation
rd
19 Executive Suite Type A GF 69 122 4.240.000.000 need confirmation 45 Deluxe Type C 3 F 41 353 2.460.000.000 need confirmation
nd rd
20 Junior Suite Type E 2 F 60 226 3.600.000.000 ready for sell 46 Deluxe Type A 3 F 40 355 2.400.000.000 need confirmation

21 Superior Type C nd
2 F 33 227 1.980.000.000 ready for sell 47 Deluxe Type D 3rd F 44 356 2.640.000.000 need confirmation
48 Deluxe Type A 3rd F 40 357 2.400.000.000 need confirmation
22 Superior Type C 2nd F 33 230 1.980.000.000 ready for sell
rd
49 Deluxe Type A 3 F 40 358 2.400.000.000 need confirmation
23 Superior Type C 2nd F 33 231 1.980.000.000 ready for sell
rd
50 Deluxe Type E 3 F 45 359 2.700.000.000 need confirmation
24 Executive Suite Type B 2nd F 80 238 4.800.000.000 need confirmation rd
51 Junior Suite Type B 3 F 51 360 3.060.000.000 need confirmation
25 Deluxe Type A 2nd F 40 255 2.400.000.000 need confirmation rd
52 Junior Suite Type D 3 F 55 361 3.300.000.000 need confirmation
26 Deluxe Type A 2nd F 40 256 2.400.000.000 need confirmation 53 Junior Suite Type A rd
3 F 46 362 2.760.000.000 need confirmation
27 Deluxe Type E 2nd F 45 257 2.700.000.000 need confirmation 54 Deluxe Type B rd
3 F 41 363 2.460.000.000 need confirmation
 THE HIMANA CONDOTEL & RESIDENCE
DAFTAR UNIT CONDOTEL YANG DIJUAL
NO. NO.
NO ROOM TYPE FLOOR AREA PRICE (Rp.) Note NO ROOM TYPE FLOOR AREA PRICE (Rp.) Note
UNIT UNIT

55 Deluxe Type B 3rd F 41 365 2.460.000.000 need confirmation 83 Junior Suite Type D 5th F 55 563 3.400.000.000 need confirmation

56 Deluxe Type B rd
3 F 41 366 2.460.000.000 need confirmation 84 Junior Suite Type A 5th F 46 565 2.860.000.000 need confirmation
th
57 Executive Suite Type A 3rd F 69 367 4.140.000.000 need confirmation 85 Deluxe Type B 5 F 41 566 2.560.000.000 need confirmation
th
58 Superior Type A th
5 F 32 506 2.020.000.000 ready for sell 86 Deluxe Type B 5 F 41 567 2.560.000.000 need confirmation
th
59 Superior Type B th
5 F 33 516 2.080.000.000 ready for sell 87 Deluxe Type B 5 F 41 568 2.560.000.000 need confirmation

60 Superior Type B th
5 F 33 517 2.080.000.000 ready for sell 88 Executive Suite Type A 5th F 69 569 4.240.000.000 need confirmation
th
61 Superior Type B 5th F 33 519 2.080.000.000 ready for sell 89 Superior Type D 6 F 33 626 2.080.000.000 ready for sell
th
62 Superior Type B 5th F 33 521 2.080.000.000 ready for sell 90 Superior Type D 6 F 33 629 2.080.000.000 ready for sell
th
63 Superior Type B th
5 F 33 522 2.080.000.000 ready for sell 91 Junior Suite Type E 6 F 60 630 3.700.000.000 ready for sell
th
64 Superior Type B th
5 F 33 523 2.080.000.000 ready for sell 92 Superior Type C 6 F 33 637 2.080.000.000 ready for sell

65 Superior Type B th
5 F 33 525 2.080.000.000 ready for sell 93 Superior Type C 6th F 33 650 2.080.000.000 ready for sell
th
66 Junior Suite Type E 5th F 60 530 3.700.000.000 ready for sell 94 Superior Type C 6 F 33 651 2.080.000.000 ready for sell
th
67 Superior Type C th
5 F 33 535 2.080.000.000 ready for sell 95 Executive Suite Type B 6 F 80 652 4.900.000.000 need confirmation
th
68 Superior Type C th
5 F 33 536 2.080.000.000 ready for sell 96 Deluxe Type A 6 F 40 653 2.500.000.000 ready for sell

69 Superior Type C th
5 F 33 537 2.080.000.000 ready for sell 97 Deluxe Type A 6th F 40 655 2.500.000.000 ready for sell
th
70 Superior Type C 5th F 33 538 2.080.000.000 ready for sell 98 Deluxe Type C 6 F 41 656 2.560.000.000 ready for sell
th
71 Superior Type C 5th F 33 539 2.080.000.000 ready for sell 99 Deluxe Type A 6 F 40 657 2.500.000.000 ready for sell
th
72 Superior Type C th
5 F 33 551 2.080.000.000 ready for sell 100 Deluxe Type D 6 F 44 658 2.740.000.000 ready for sell
th
73 Executive Suite Type B th
5 F 80 552 4.900.000.000 need confirmation 101 Deluxe Type A 6 F 40 659 2.500.000.000 ready for sell

74 Deluxe Type A 5th F 40 553 2.500.000.000 ready for sell 102 Deluxe Type A 6th F 42 660 2.620.000.000 ready for sell
th
75 Deluxe Type A 5th F 40 555 2.500.000.000 ready for sell 103 Deluxe Type E 6 F 45 661 2.800.000.000 ready for sell
th
76 Deluxe Type C th
5 F 41 556 2.560.000.000 ready for sell 104 Junior Suite Type B 6 F 51 662 3.160.000.000 need confirmation
th
77 Deluxe Type A th
5 F 40 557 2.500.000.000 ready for sell 105 Junior Suite Type D 6 F 55 663 3.400.000.000 need confirmation

78 Deluxe Type D th
5 F 44 558 2.740.000.000 ready for sell 106 Junior Suite Type A 6th F 46 665 2.860.000.000 need confirmation
th
79 Deluxe Type A 5th F 40 559 2.500.000.000 ready for sell 107 Deluxe Type B 6 F 41 666 2.560.000.000 ready for sell
th
80 Deluxe Type A 5th F 42 560 2.620.000.000 ready for sell 108 Deluxe Type B 6 F 41 667 2.560.000.000 ready for sell
th
81 Deluxe Type E th
5 F 45 561 2.800.000.000 need confirmation 109 Deluxe Type B 6 F 41 668 2.560.000.000 ready for sell
th
82 Junior Suite Type B th
5 F 51 562 3.160.000.000 need confirmation 110 Executive Suite Type A 6 F 69 669 4.240.000.000 need confirmation
 THE HIMANA CONDOTEL & RESIDENCE
SIMULASI PERHITUNGAN PEMBAYARAN
CASH KERAS
URAIAN SUPERIOR ROOM DELUXE ROOM JUNIOR SUITE ROOM

List Price (1) 1.980.000.000 2.500.000.000 2.860.000.000

Discount 10% (2) = 10% x (1) 198.000.000 250.000.000 286.000.000

Net Price (3) = (1) - (2) 1.782.000.000 2.250.000.000 2.574.000.000

PPN (4) = 10% x (3) 178.200.000 225.000.000 257.400.000

Net Price + PPN (5) = (3) + (4) 1.960.200.000 2.475.000.000 2.831.400.000

Advance ROI 15% / 2 years (6) = 15% x (3) 267.300.000 337.500.000 386.100.000

PPH ROI 10% (7) = 10% x (6) 26.730.000 33.750.000 38.610.000

Net ROI (8) = (6) - (7) 240.570.000 303.750.000 347.490.000

Net Price - Net ROI (9) = (3) - (8) 1.541.430.000 1.946.250.000 2.226.510.000

Net Price - Net ROI + PPN (10) = (9) + (4) 1.719.630.000 2.171.250.000 2.483.910.000

TAHAPAN PEMBAYARAN

Booking Fee (day-1) (11) 50.000.000 50.000.000 50.000.000

Sisa Pembayaran (day-8) (12) = (10) - (11) 1.669.630.000 2.121.250.000 2.433.910.000

 THE HIMANA CONDOTEL & RESIDENCE
SIMULASI PERHITUNGAN PEMBAYARAN
CASH BERTAHAP
URAIAN SUPERIOR ROOM DELUXE ROOM JUNIOR SUITE ROOM
List Price (1) 1.980.000.000 2.500.000.000 2.860.000.000
Discount 7,5% (2) = 7,5% x (1) 148.500.000 187.500.000 214.500.000
Net Price (3) = (1) - (2) 1.831.500.000 2.312.500.000 2.645.500.000
PPN (4) = 10% x (3) 183.150.000 231.250.000 264.550.000
Net Price + PPN (5) = (3) + (4) 2.014.650.000 2.543.750.000 2.910.050.000
Advance ROI 15% / 2 years (6) = 15% x (3) 274.725.000 346.875.000 396.825.000
PPH ROI 10% (7) = 10% x (6) 27.472.500 34.687.500 39.682.500
Net ROI (8) = (6) - (7) 247.252.500 312.187.500 357.142.500
Net Price - Net ROI (9) = (3) - (8) 1.584.247.500 2.000.312.500 2.288.357.500
Net Price - Net ROI + PPN (10) = (9) + (4) 1.767.397.500 2.231.562.500 2.552.907.500

TAHAPAN PEMBAYARAN

Booking Fee (day-1) (11) 50.000.000 50.000.000 50.000.000

DP 30% (day-8) (12) = 30% x {(10) - 11)} 515.219.250 654.468.750 750.872.250

Sisa Pembayaran (13) = (10) - (11) - (12) 1.202.178.250 1.527.093.750 1.752.035.250

Angsuran/Bulan (12x) (14) = (13) / 12 100.181.521 127.257.813 146.002.938

 THE HIMANA CONDOTEL & RESIDENCE
SIMULASI PERHITUNGAN PEMBAYARAN
BALOON PAYMENT
URAIAN SUPERIOR ROOM DELUXE ROOM JUNIOR SUITE ROOM
List Price (1) 1.920.000.000 2.500.000.000 2.860.000.000
Discount 5% (2) = 5% x (1) 96.000.000 125.000.000 143.000.000
Net Price (3) = (1) - (2) 1.824.000.000 2.375.000.000 2.717.000.000
PPN (4) = 10% x (3) 182.400.000 237.500.000 271.700.000
Net Price + PPN (5) = (3) + (4) 2.006.400.000 2.612.500.000 2.988.700.000
Advance ROI 15% / 2 years (6) = 15% x (3) 273.600.000 356.250.000 407.550.000
PPH ROI 10% (7) = 10% x (6) 27.360.000 35.625.000 40.755.000
Net ROI (8) = (6) - (7) 246.240.000 320.625.000 366.795.000
Net Price - Net ROI (9) = (3) - (8) 1.577.760.000 2.054.375.000 2.350.205.000
Net Price - Net ROI + PPN (10) = (9) + (4) 1.760.160.000 2.291.875.000 2.621.905.000

TAHAPAN PEMBAYARAN

Booking Fee (day-1) (11) 50.000.000 50.000.000 50.000.000

DP 50% (day-8) (12) = 50% x {(10) - 11)} 855.080.000 1.120.937.500 1.285.952.500

Sisa Pemb (saat serah terima) (13) = (10) - (11) - (12) 855.080.000 1.120.937.500 1.285.952.500