You are on page 1of 1

SMART MOVE PRIME TOWER - KPA EXPRESS DP 15%

Unit 30F 21B 26A


Type 2 BR 2 BR + Maid 3 BR + Maid
Nett Area (m2) 85 106 140
Semigross Area (m2) 95 122 161

IDR IDR IDR


Unit Price : Rp 3.993.200.000 Rp 5.219.254.000 Rp 6.819.507.000
Discount : Rp - Rp - Rp -
Final Price : Rp 3.993.200.000 Rp 5.219.254.000 Rp 6.819.507.000

Bonus SMART MOVE

Subsidized DP - 15% : Rp 578.980.000 Rp 762.888.100 Rp 1.002.926.050


Free KPA Fee : Rp 72.127.175 Rp 94.272.775 Rp 123.177.345
Subsidized DP Income Tax : Rp 117.694.000 Rp 172.866.430 Rp 244.877.815
Rental Guarantee : Rp 339.422.000 Rp 443.636.590 Rp 579.658.095
Free Service Charge - 10 Months : Rp 31.135.500 Rp 38.827.800 Rp 51.282.000

Total Discount & Bonus : Rp 1.139.358.675 Rp 1.512.491.695 Rp 2.001.921.305

Payment Simulation
Unit Price : Rp 3.993.200.000 Rp 5.219.254.000 Rp 6.819.507.000
Booking Fee : Rp 20.000.000 Rp 20.000.000 Rp 20.000.000
DP - 15% (Paid by Developer) : Rp 578.980.000 Rp 762.888.100 Rp 1.002.926.050

Bank Mortgage - 85% : Rp 3.394.220.000 Rp 4.436.365.900 Rp 5.796.580.950

Bank Mortgage Simulation


Loan Term (years) : 20 20 20
Interest (2 years fix rate) : 3,55% 3,55% 3,55%
Installment / Month : Rp 19.772.428 Rp 25.843.265 Rp 33.766.957
Note:
- Interest rates differ depending on each bank regulations
- Price & Bonus can change at any time

You might also like