Harga 26 Mei - Agustus 2014 Bukit Cattleya Citra Indah

Cash, Angsuran ke Developer 12x, KPR ke-1

Tipe

Harga

Harga

Harga

LB/LT

Tunai

12 bulan

KPR ke-1

Cattleya 1, 36/72

149.895.900

168.632.888

164.885.490

Cattleya 1A, 36/90

169.958.250

191.203.031

186.954.075

Cattleya 2, 36/90

186.590.250

209.914.031

205.249.275

Cattleya 2A, 36/96

193.347.000

217.515.375

212.681.700

Cattleya 2B 36/108

206.860.500

232.718.063

227.546.550

Cattleya 3, 38/120

268.248.750

301.779.844

295.073.625

Modal Pertama = DP + Biaya KPR (Promo gratis biaya KPR, jika akad Maks 2 bln sejak booking, tidak termasuk asuransi jiwa)

Tipe

Harga

DP  5%

PLAFON KPR

Estimasi

estimasi

Modal Pertama

Keterangan

LB/LT

KPR ke-1

bea KPR

bea surat2

DP+ bea kpr

 

Cattleya 1, 36/72

164.885.490

8.244.275

156.641.216

7.832.061

sdh

16.076.335

1 KT

Cattleya 1A, 36/90

186.954.075

9.347.704

177.606.371

8.880.319

sdh

18.228.022

1KT

Cattleya 2, 36/90

205.249.275

10.262.464

194.986.811

9.749.341

sdh

20.011.804

2KT

Cattleya 2A, 36/96

212.681.700

10.634.085

202.047.615

10.102.381

sdh

20.736.466

2KT

Cattleya 2B 36/108

227.546.550

11.377.328

216.169.223

10.808.461

sdh

22.185.789

2KT

Cattleya 3, 38/120

295.073.625

14.753.681

280.319.944

14.015.997

sdh

28.769.678

2KT

Angsuran dengan asumsi bunga 9.5%

Tipe

PLAFON KPR

 Angsuran KPR/bln (Bunga 9.5%)

LB/LT

5th

8th

10th

15th

20th

Cattleya 1, 36/72

156.641.216

3.289.757

2.335.660

2.026.899

1.635.686

1.460.102

Cattleya 1A, 36/90

177.606.371

3.730.064

2.648.269

2.298.183

1.854.610

1.655.524

Cattleya 2, 36/90

194.986.811

4.095.086

2.907.426

2.523.082

2.036.100

1.817.533

Cattleya 2A, 36/96

202.047.615

4.243.376

3.012.709

2.614.447

2.109.831

1.883.349

Cattleya 2B 36/108

216.169.223

4.539.956

3.223.275

2.797.177

2.257.292

2.014.981

Cattleya 3, 38/120

280.319.944

5.887.241

4.179.819

3.627.272

2.927.170

2.612.950

DP 10%

Tipe

Harga

DP 10%

PLAFON KPR

Estimasi

Modal Pertama

LB/LT

KPR ke-1

bea KPR

DP+ bea kpr

Cattleya 1, 36/72

164.885.490

16.488.549

148.396.941

7.419.847

23.908.396

Cattleya 1A, 36/90

186.954.075

18.695.408

168.258.668

8.412.933

27.108.341

Cattleya 2, 36/90

205.249.275

20.524.928

184.724.348

9.236.217

29.761.145

Cattleya 2A, 36/96

212.681.700

21.268.170

191.413.530

9.570.677

30.838.847

Cattleya 2B 36/108

227.546.550

22.754.655

204.791.895

10.239.595

32.994.250

Cattleya 3, 38/120

295.073.625

29.507.363

265.566.263

13.278.313

42.785.676

Angsuran dengan DP 10%

Tipe

PLAFON KPR

 Angsuran KPR/bln (Bunga 9.5%)

LB/LT

5th

8th

10th

15th

20th

Cattleya 1, 36/72

148.396.941

3.116.612

2.212.730

1.920.220

1.549.597

1.383.254

Cattleya 1A, 36/90

168.258.668

3.533.745

2.508.886

2.177.226

1.756.999

1.568.392

Cattleya 2, 36/90

184.724.348

3.879.555

2.754.404

2.390.288

1.928.937

1.721.873

Cattleya 2A, 36/96

191.413.530

4.020.040

2.854.146

2.476.844

1.998.787

1.784.225

Cattleya 2B 36/108

204.791.895

4.301.011

3.053.629

2.649.957

2.138.488

1.908.929

Cattleya 3, 38/120

265.566.263

5.577.386

3.959.829

3.436.363

2.773.108

2.475.426

 

Cash, Angsuran ke Developer 24x, KPR ke-2

Tipe

Harga

Harga

Harga

LB/LT

Tunai

24 bulan

KPR ke-2

Cattleya 1, 36/72

149.895.900

179.875.080

172.380.285

Cattleya 1A, 36/90

169.958.250

203.949.900

195.451.988

Cattleya 2, 36/90

186.590.250

223.908.300

214.578.788

Cattleya 2A, 36/96

193.347.000

232.016.400

222.349.050

Cattleya 2B 36/108

206.860.500

248.232.600

237.889.575

Cattleya 3, 38/120

268.248.750

321.898.500

308.486.063

Modal Pertama = DP + Biaya KPR

Tipe

Harga

DP 30%

PLAFON KPR

Estimasi

Modal Pertama

Keterangan

LB/LT

KPR ke-2

bea KPR

DP+ bea kpr

 

Cattleya 1, 36/72

172.380.285

51.714.086

120.666.200

6.033.310

57.747.395

1 KT

Cattleya 1A, 36/90

195.451.988

58.635.596

136.816.392

6.840.820

65.476.416

1KT

Cattleya 2, 36/90

214.578.788

64.373.636

150.205.152

7.510.258

71.883.894

2KT

Cattleya 2A, 36/96

222.349.050

66.704.715

155.644.335

7.782.217

74.486.932

2KT

Cattleya 2B 36/108

237.889.575

71.366.873

166.522.703

8.326.135

79.693.008

2KT

Cattleya 3, 38/120

308.486.063

92.545.819

215.940.244

10.797.012

103.342.831

2KT

Angsuran dengan asumsi bunga 9.5%

Tipe

PLAFON KPR

 Angsuran KPR/bln (Bunga 9.5%)

LB/LT

5th

8th

10th

15th

20th

Cattleya 1, 36/72

120.666.200

2.534.215

1.799.240

1.561.391

1.260.026

1.124.767

Cattleya 1A, 36/90

136.816.392

2.873.399

2.040.054

1.770.371

1.428.671

1.275.308

Cattleya 2, 36/90

150.205.152

3.154.588

2.239.692

1.943.618

1.568.479

1.400.109

Cattleya 2A, 36/96

155.644.335

3.268.821

2.320.795

2.014.000

1.625.277

1.450.809

Cattleya 2B 36/108

166.522.703

3.497.287

2.483.001

2.154.763

1.738.871

1.552.210

Cattleya 3, 38/120

215.940.244

4.535.147

3.219.861

2.794.214

2.254.901

2.012.846

 

 Harga Hoek 26 Mei 2014

Cash, Angsuran ke Developer 12x, KPR ke-1

Tipe

Harga

Harga

Harga

Keterangan

LB/LT

Tunai

12 bulan

KPR ke-1

 

Cattleya 1 Hoek 37/178

270.945.675

304.813.884

298.040.243

1 KT

Cattleya 1 Hoek 37/130

219.663.675

247.121.634

241.630.043

1KT

Cattleya 1 Hoek 37/223

319.877.250

359.861.906

351.864.975

2KT

Cattleya 1 Hoek 37/163

255.774.750

287.746.594

281.352.225

2KT

Cattleya 2 Hoek 38/223

346.875.375

390.234.797

381.562.913

2KT

Cattleya 2 Hoek 38/163

279.307.875

314.221.359

307.238.663

2KT

Cattleya 3 Hoek 39/223

402.171.000

452.442.375

442.388.100

2KT

Modal Pertama = DP + Biaya KPR (Promo gratis biaya KPR, jika akad Maks 2 bln sejak booking, tidak termasuk asuransi jiwa)

Tipe

Harga

DP  5%

PLAFON KPR

Estimasi

Modal Pertama

LB/LT

KPR ke-1

bea KPR

DP+ bea kpr

Cattleya 1 Hoek 37/178

298.040.243

14.902.012

283.138.231

14.156.912

29.058.924

Cattleya 1 Hoek 37/130

241.630.043

12.081.502

229.548.541

11.477.427

23.558.929

Cattleya 1 Hoek 37/223

351.864.975

17.593.249

334.271.726

16.713.586

34.306.835

Cattleya 1 Hoek 37/163

281.352.225

14.067.611

267.284.614

13.364.231

27.431.842

Cattleya 2 Hoek 38/223

381.562.913

19.078.146

362.484.767

18.124.238

37.202.384

Cattleya 2 Hoek 38/163

307.238.663

15.361.933

291.876.730

14.593.836

29.955.770

Cattleya 3 Hoek 39/223

442.388.100

22.119.405

420.268.695

21.013.435

43.132.840

Angsuran dengan asumsi bunga 9.5%

Tipe

PLAFON KPR

 Angsuran KPR/bln (Bunga 9.5%)

LB/LT

5th

8th

10th

15th

20th

Cattleya 1 Hoek 37/178

283.138.231

5.946.430

4.221.842

3.663.740

2.956.599

2.639.220

Cattleya 1 Hoek 37/130

229.548.541

4.820.947

3.422.772

2.970.302

2.397.003

2.139.694

Cattleya 1 Hoek 37/223

334.271.726

7.020.328

4.984.288

4.325.394

3.490.548

3.115.851

Cattleya 1 Hoek 37/163

267.284.614

5.613.474

3.985.451

3.458.598

2.791.052

2.491.443

Cattleya 2 Hoek 38/223

362.484.767

7.612.855

5.404.970

4.690.464

3.785.155

3.378.834

Cattleya 2 Hoek 38/163

291.876.730

6.129.955

4.352.141

3.776.814

3.047.849

2.720.674

Cattleya 3 Hoek 39/223

420.268.695

8.826.425

6.266.579

5.438.174

4.388.549

3.917.456

 

KPR ke-2 Hoek

Cash, Angsuran ke Developer 24x, KPR ke-2

Tipe

Harga

Harga

Harga

LB/LT

Tunai

24 bulan

KPR ke-2

Cattleya 1 Hoek 37/178

270.945.675

325.134.810

311.587.526

Cattleya 1 Hoek 37/130

219.663.675

263.596.410

252.613.226

Cattleya 1 Hoek 37/223

319.877.250

383.852.700

367.858.838

Cattleya 1 Hoek 37/163

255.774.750

306.929.700

294.140.963

Cattleya 2 Hoek 38/223

346.875.375

416.250.450

398.906.681

Cattleya 2 Hoek 38/163

279.307.875

335.169.450

321.204.056

Cattleya 3 Hoek 39/223

402.171.000

482.605.200

462.496.650

Modal Pertama = DP + Biaya KPR

Tipe

Harga

DP 30%

PLAFON KPR

Estimasi

Modal Pertama

Ket

LB/LT

KPR ke-2

bea KPR

DP+ bea kpr

 

Cattleya 1 Hoek 37/178

311.587.526

93.476.258

218.111.268

10.905.563

104.381.821

1 KT

Cattleya 1 Hoek 37/130

252.613.226

75.783.968

176.829.258

8.841.463

84.625.431

1KT

Cattleya 1 Hoek 37/223

367.858.838

110.357.651

257.501.187

12.875.059

123.232.711

2KT

Cattleya 1 Hoek 37/163

294.140.963

88.242.289

205.898.674

10.294.934

98.537.223

2KT

Cattleya 2 Hoek 38/223

398.906.681

119.672.004

279.234.677

13.961.734

133.633.738

2KT

Cattleya 2 Hoek 38/163

321.204.056

96.361.217

224.842.839

11.242.142

107.603.359

2KT

Cattleya 3 Hoek 39/223

462.496.650

138.748.995

323.747.655

16.187.383

154.936.378

2KT

Angsuran dengan asumsi bunga 9.5%

Tipe

PLAFON KPR

 Angsuran KPR/bln (Bunga 9.5%)

LB/LT

5th

8th

10th

15th

20th

Cattleya 1 Hoek 37/178

218.111.268

4.580.743

3.252.233

2.822.307

2.277.572

2.033.083

Cattleya 1 Hoek 37/130

176.829.258

3.713.744

2.636.681

2.288.127

1.846.495

1.648.281

Cattleya 1 Hoek 37/223

257.501.187

5.408.004

3.839.571

3.332.002

2.688.891

2.400.249

Cattleya 1 Hoek 37/163

205.898.674

4.324.255

3.070.132

2.664.279

2.150.045

1.919.246

Cattleya 2 Hoek 38/223

279.234.677

5.864.448

4.163.637

3.613.229

2.915.837

2.602.834

Cattleya 2 Hoek 38/163

224.842.839

4.722.118

3.352.606

2.909.411

2.347.864

2.095.830

Cattleya 3 Hoek 39/223

323.747.655

6.799.303

4.827.365

4.189.216

3.380.653

3.017.753

 

 

 

© 2020 CitraIndah City Jonggol. Designed by JoomShaper