Harga April 2014 Bukit Cattleya

Harga 24 April 2014

 

Tipe

Harga

Harga

Harga

Keterangan

LB/LT

Tunai

12 bulan

KPR ke-1

 

Cattleya 1, 36/72

146,569,500

164,890,688

161,226,450

1 KT

Cattleya 1A, 36/90

165,280,500

185,940,563

181,808,550

1KT

Cattleya 2, 36/90

181,912,500

204,651,563

200,103,750

2KT

Cattleya 2A, 36/96

188,496,000

212,058,000

207,345,600

2KT

Cattleya 2B, 36/108

201,663,000

226,870,875

221,829,300

2KT

Cattleya 3, 38/120

261,492,000

294,178,500

287,641,200

2KT

Modal Pertama = DP 5% + Biaya KPR

Tipe

Harga

DP  5%

PLAFON KPR

Estimasi

Modal Pertama

LB/LT

KPR ke-1

bea KPR

DP+ bea kpr

Cattleya 1, 36/72

161,226,450

8,061,323

153,165,128

7,658,256

15,719,579

Cattleya 1A, 36/90

181,808,550

9,090,428

172,718,123

8,635,906

17,726,334

Cattleya 2, 36/90

200,103,750

10,005,188

190,098,563

9,504,928

19,510,116

Cattleya 2A, 36/96

207,345,600

10,367,280

196,978,320

9,848,916

20,216,196

Cattleya 2B, 36/108

221,829,300

11,091,465

210,737,835

10,536,892

21,628,357

Cattleya 3, 38/120

287,641,200

14,382,060

273,259,140

13,662,957

28,045,017

Angsuran dengan asumsi bunga 9%

Tipe

PLAFON KPR

 Angsuran KPR/bln (Bunga 9%)

LB/LT

5th

8th

10th

15th

Cattleya 1, 36/72

153,165,128

3,179,456

2,243,900

1,940,231

1,553,503

Cattleya 1A, 36/90

172,718,123

3,585,344

2,530,356

2,187,920

1,751,822

Cattleya 2, 36/90

190,098,563

3,946,133

2,784,983

2,408,088

1,928,106

Cattleya 2A, 36/96

196,978,320

4,088,946

2,885,772

2,495,238

1,997,885

Cattleya 2B, 36/108

210,737,835

4,374,571

3,087,352

2,669,538

2,137,443

Cattleya 3, 38/120

273,259,140

5,672,410

4,003,302

3,461,531

2,771,576

Harga 24 bulan dan KPR ke-2

 

Tipe

Harga

Harga

Harga

Keterangan

LB/LT

Tunai

24 bulan

KPR ke-2

 

Cattleya 1, 36/72

146,569,500

175,883,400

168,554,925

1 KT

Cattleya 1A, 36/90

165,280,500

198,336,600

190,072,575

1KT

Cattleya 2, 36/90

181,912,500

218,295,000

209,199,375

2KT

Cattleya 2A, 36/96

195,079,500

234,095,400

224,341,425

2KT

Cattleya 2B, 36/108

201,663,000

241,995,600

231,912,450

2KT

Cattleya 3, 38/120

261,492,000

313,790,400

300,715,800

2KT

Modal Pertama = DP 30% + Biaya KPR

Tipe

Harga

DP 30%

PLAFON KPR

Estimasi

Modal Pertama

LB/LT

KPR ke-2

bea KPR

DP+ bea kpr

Cattleya 1, 36/72

168,554,925

50,566,478

117,988,448

5,899,422

56,465,900

Cattleya 1A, 36/90

190,072,575

57,021,773

133,050,803

6,652,540

63,674,313

Cattleya 2, 36/90

209,199,375

62,759,813

146,439,563

7,321,978

70,081,791

Cattleya 2A, 36/96

224,341,425

67,302,428

157,038,998

7,851,950

75,154,377

Cattleya 2B, 36/108

231,912,450

69,573,735

162,338,715

8,116,936

77,690,671

Cattleya 3, 38/120

300,715,800

90,214,740

210,501,060

10,525,053

100,739,793

Angsuran dengan asumsi bunga 9%

Tipe

PLAFON KPR

 Angsuran KPR/bln (Bunga 9,75%)

LB/LT

5th

8th

10th

15th

Cattleya 1, 36/72

117,988,448

2,449,246

1,728,555

1,494,628

1,196,717

Cattleya 1A, 36/90

133,050,803

2,761,916

1,949,221

1,685,431

1,349,490

Cattleya 2, 36/90

146,439,563

3,039,844

2,145,369

1,855,034

1,485,288

Cattleya 2A, 36/96

157,038,998

3,259,871

2,300,653

1,989,304

1,592,794

Cattleya 2B, 36/108

162,338,715

3,369,885

2,378,295

2,056,438

1,646,547

Cattleya 3, 38/120

210,501,060

4,369,656

3,083,883

2,666,538

2,135,042

 

 harga Hoek April 2014

Tipe

Harga

Harga

Harga

Keterangan

LB/LT

Tunai

12 bulan

KPR ke-1

 

Cattleya 1, 36/72

146.569.500

164.890.688

161.226.450

1 KT

Cattleya 1A, 36/90

165.280.500

185.940.563

181.808.550

1KT

Cattleya 2, 36/90

181.912.500

204.651.563

200.103.750

2KT

Cattleya 2A, 36/96

188.496.000

212.058.000

207.345.600

2KT

Cattleya 3, 38/120

261.492.000

294.178.500

287.641.200

2KT

Cattleya 1, 37/178

264.523.875

297.589.359

290.976.263

hoek

Cattleya 1, 37/130

214.627.875

241.456.359

236.090.663

hoek

Cattleya 1A, 37/223

311.301.375

350.214.047

342.431.513

hoek

Cattleya 1A, 37/163

248.931.375

280.047.797

273.824.513

hoek

Cattleya 2 38/223

338.241.750

380.521.969

372.065.925

hoek

Cattleya 2 38/163

272.406.750

306.457.594

299.647.425

hoek

Cattleya 3 39/223

392.353.500

441.397.688

431.588.850

hoek

Modal Pertama = DP 5% + Biaya KPR

Tipe

Harga

DP  5%

PLAFON KPR

Estimasi

Modal Pertama

Keterangan

LB/LT

KPR ke-1

bea KPR

DP+ bea kpr

 

Cattleya 1, 36/72

161.226.450

8.061.323

153.165.128

7.658.256

15.719.579

1 KT

Cattleya 1A, 36/90

181.808.550

9.090.428

172.718.123

8.635.906

17.726.334

1KT

Cattleya 2, 36/90

200.103.750

10.005.188

190.098.563

9.504.928

19.510.116

2KT

Cattleya 2A, 36/96

207.345.600

10.367.280

196.978.320

9.848.916

20.216.196

2KT

Cattleya 3, 38/120

287.641.200

14.382.060

273.259.140

13.662.957

28.045.017

2KT

Cattleya 1, 37/178

290.976.263

14.548.813

276.427.450

13.821.372

28.370.186

hoek

Cattleya 1, 37/130

236.090.663

11.804.533

224.286.130

11.214.306

23.018.840

hoek

Cattleya 1A, 37/223

342.431.513

17.121.576

325.309.937

16.265.497

33.387.073

hoek

Cattleya 1A, 37/163

273.824.513

13.691.226

260.133.287

13.006.664

26.697.890

hoek

Cattleya 2 38/223

372.065.925

18.603.296

353.462.629

17.673.131

36.276.428

hoek

Cattleya 2 38/163

299.647.425

14.982.371

284.665.054

14.233.253

29.215.624

hoek

Cattleya 3 39/223

431.588.850

21.579.443

410.009.408

20.500.470

42.079.913

hoek

Angsuran dengan asumsi bunga 9% dan dp 5%, plafon kpr 95%

Tipe

PLAFON KPR

 Angsuran KPR/bln (Bunga 9,75%)

Keterangan

LB/LT

5th

8th

10th

15th

 

Cattleya 1, 36/72

153.165.128

3.179.456

2.243.900

1.940.231

1.553.503

1 KT

Cattleya 1A, 36/90

172.718.123

3.585.344

2.530.356

2.187.920

1.751.822

1KT

Cattleya 2, 36/90

190.098.563

3.946.133

2.784.983

2.408.088

1.928.106

2KT

Cattleya 2A, 36/96

196.978.320

4.088.946

2.885.772

2.495.238

1.997.885

2KT

Cattleya 3, 38/120

273.259.140

5.672.410

4.003.302

3.461.531

2.771.576

2KT

Cattleya 1, 37/178

276.427.450

5.738.179

4.049.718

3.501.666

2.803.711

hoek

Cattleya 1, 37/130

224.286.130

4.655.811

3.285.837

2.841.162

2.274.859

hoek

Cattleya 1A, 37/223

325.309.937

6.752.899

4.765.857

4.120.889

3.299.510

hoek

Cattleya 1A, 37/163

260.133.287

5.399.939

3.811.006

3.295.259

2.638.445

hoek

Cattleya 2 38/223

353.462.629

7.337.303

5.178.299

4.477.515

3.585.053

hoek

Cattleya 2 38/163

284.665.054

5.909.178

4.170.401

3.606.017

2.887.263

hoek

Cattleya 3 39/223

410.009.408

8.511.121

6.006.721

5.193.826

4.158.588

hoek

 

 

 

© 2020 CitraIndah City Jonggol. Designed by JoomShaper