Habis Edelweiss 52/180

Citraindahciputra.net segera merilis kluster bukit Edelweis tipe 52/180, sebagai ganti habisnya tipe 48/170 atau 48/200. Tipe ini tipe laris manis di Gladiola. Stok di Edelweiss pun kini sudah habis karena terbatas. Harga yang setara adalah di bukit Jasmine tipe Jasmine 52/170 atau Jasmine 45/135, 150, 170.

Edelweis 52/180

Lokasi Cluster Edelweiss di CitraIndah dapat dilihat di Masterplan CitraIndah. Lokasi rumah di dalam cluster Bukit Edelweiss dapat dilihat di Siteplan Edelweiss.

Update Harga Baru

 

Harga Edelweiss September 2014

 Tipe, LB/LT

Harga

Harga

Harga

Blok

Tunai

12 bulan

KPR ke-1

52/180

516,552,500

619,463,000

593,735,375

bb.16/06

70/354

892,678,250

1,004,013,031

981,746,075

bb.10/01

63/367, 2A

827,507,375

930,695,797

910,058,113

bb.19/01

63/342, 2A

793,579,250

892,526,656

872,737,175

bb.19/11

63/240

655,152,500

736,796,563

720,467,750

bb.12/07

Modal pertama = DP 5% + Biaya KPR (lihat promo)

 Tipe, LB/LT

Harga

DP 5%

PLAFON KPR

Estimasi

Modal Pertama

KPR ke-1

bea KPR

DP+ bea kpr

52/180

593,735,375

178,120,613

415,614,763

20,780,738

198,901,351

70/354

981,746,075

49,087,304

932,658,771

46,632,939

95,720,242

63/367, 2A

910,058,113

45,502,906

864,555,207

43,227,760

88,730,666

63/342, 2A

872,737,175

43,636,859

829,100,316

41,455,016

85,091,875

63/240

720,467,750

36,023,388

684,444,363

34,222,218

70,245,606

Angsuran dengan asumsi bunga 9.75%  and dp 5%

 Tipe, LB/LT

PLAFON KPR

 Angsuran KPR/bln (Bunga 9.75%)

5th

8th

10th

15th

20th

52/180

415,614,763

8,779,548

6,251,762

5,435,004

4,402,868

3,942,176

70/354

932,658,771

19,701,711

14,029,242

12,196,401

9,880,239

8,846,426

63/367, 2A

864,555,207

18,263,075

13,004,815

11,305,809

9,158,775

8,200,452

63/342, 2A

829,100,316

17,514,117

12,471,495

10,842,165

8,783,179

7,864,156

63/240

684,444,363

14,458,369

10,295,551

8,950,496

7,250,748

6,492,070

 

Harga Edelweiss, 26 Mei 2014

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

 Tipe, LB/LT

Harga

Harga

Harga

Keterangan

Tunai

12 bulan

KPR ke-1

 

52/180

497.148.500

559.042.063

546.663.350

 

63/200

578.402.750

650.453.094

636.043.025

 

63/240

630.377.750

708.924.969

693.215.525

 

70/240

704.528.750

792.344.844

774.781.625

 

70/236

685.471.250

770.905.156

753.818.375

 

102/240

932.006.000

1.048.256.750

1.025.006.600

tingkat

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

 Tipe, LB/LT

Harga

DP 5%  or  DP 30%

PLAFON KPR

Estimasi

estimasi

Modal Pertama

KPR ke-1

bea KPR

bea surat2

DP+ bea kpr

52/180

546.663.350

27.333.168

519.330.183

25.966.509

sdh

53.299.677

63/200

636.043.025

31.802.151

604.240.874

30.212.044

sdh

62.014.195

63/240

693.215.525

34.660.776

658.554.749

32.927.737

sdh

67.588.514

70/240

774.781.625

38.739.081

736.042.544

36.802.127

sdh

75.541.208

70/236

753.818.375

37.690.919

716.127.456

35.806.373

sdh

73.497.292

102/240

1.025.006.600

307.501.980

717.504.620

35.875.231

sdh

343.377.211

Angsuran dengan asumsi bunga 9.5%

 Tipe, LB/LT

PLAFON KPR

 Angsuran KPR/bln (Bunga 9.5%)

5th

8th

10th

15th

20th

52/180

519.330.183

10.906.900

7.743.674

6.720.006

5.422.974

4.840.839

63/200

604.240.874

12.690.183

9.009.768

7.818.729

6.309.632

5.632.318

63/240

658.554.749

13.830.875

9.819.636

8.521.538

6.876.791

6.138.594

70/240

736.042.544

15.458.263

10.975.047

9.524.211

7.685.938

6.860.882

70/236

716.127.456

15.040.010

10.678.096

9.266.514

7.477.980

6.675.247

102/240

717.504.620

15.068.933

10.698.631

9.284.335

7.492.360

6.688.084

 

Cash, Angsuran ke Developer 24x, KPR ke2

 Tipe, LB/LT

Harga

Harga

Harga

Tunai

24 bulan

KPR ke-2

52/180

497.148.500

596.178.200

571.420.775

63/200

578.402.750

693.683.300

664.863.163

63/240

630.377.750

756.053.300

724.634.413

70/240

704.528.750

845.034.500

809.908.063

70/236

685.471.250

822.165.500

787.991.938

102/240

932.006.000

1.118.007.200

1.071.506.900

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

 Tipe, LB/LT

Harga

DP 30%  or  DP 40%

PLAFON KPR

Estimasi

estimasi

Modal Pertama

KPR ke-2

bea KPR

bea surat2

DP+ bea kpr

52/180

571.420.775

171.426.233

399.994.543

19.999.727

sdh

191.425.960

63/200

664.863.163

199.458.949

465.404.214

23.270.211

sdh

222.729.160

63/240

724.634.413

217.390.324

507.244.089

25.362.204

sdh

242.752.528

70/240

809.908.063

242.972.419

566.935.644

28.346.782

sdh

271.319.201

70/236

787.991.938

236.397.581

551.594.357

27.579.718

sdh

263.977.299

Angsuran dengan asumsi bunga 9.5%

 Tipe, LB/LT

PLAFON KPR

 Angsuran KPR/bln (Bunga 9.5%)

5th

8th

10th

15th

20th

52/180

399.994.543

8.400.630

5.964.274

5.175.832

4.176.842

3.728.474

63/200

465.404.214

9.774.355

6.939.590

6.022.217

4.859.866

4.338.178

63/240

507.244.089

10.653.070

7.563.459

6.563.615

5.296.768

4.728.180

70/240

566.935.644

11.906.704

8.453.514

7.336.009

5.920.082

5.284.584

70/236

551.594.357

11.584.508

8.224.761

7.137.496

5.759.884

5.141.583

102/240

642.904.140

13.502.184

9.586.271

8.319.023

6.713.364

5.992.710

 

Harga Edelweiss, Maret 2014

 

 Tipe, LB/LT

Harga

Harga

Harga

Tunai

12 bulan

KPR ke-1

52/180

484.945.000

545.438.125

533.339.500

63/200

564.351.250

634.770.156

620.686.375

63/240

615.171.250

691.942.656

676.588.375

70/240

687.936.250

773.803.281

756.629.875

70/236

668.994.250

773.803.281

756.629.875

102/240

905.365.000

1.018.410.625

995.801.500

 Modal Pertama = D{ + Biaya KPR (lihat promo gratis biaya KPR)

 Tipe, LB/LT

Harga

DP 5%  or  DP 30%

PLAFON KPR

Estimasi

estimasi

Modal Pertama

KPR ke-1

bea KPR

bea surat2

DP+bea kpr

52/180

533.339.500

26.666.975

506.672.525

25.333.626

sdh

52.000.601

63/200

620.686.375

31.034.319

589.652.056

29.482.603

sdh

60.516.922

63/240

676.588.375

33.829.419

642.758.956

32.137.948

sdh

65.967.367

70/240

756.629.875

37.831.494

718.798.381

35.939.919

sdh

73.771.413

70/236

756.629.875

37.831.494

718.798.381

35.939.919

sdh

73.771.413

102/240

995.801.500

298.740.450

697.061.050

34.853.053

sdh

333.593.503

 Ansguran dengan asumsi bunga 9.75% DP 5%

 Tipe, LB/LT

PLAFON KPR

 Angsuran KPR/bln (Bunga 9,75%, BCA)

5th

8th

10th

15th

52/180

506.672.525

10.703.074

7.621.471

6.625.769

5.367.500

63/200

589.652.056

12.455.954

8.869.666

7.710.894

6.246.554

63/240

642.758.956

13.577.797

9.668.511

8.405.374

6.809.148

70/240

718.798.381

15.184.072

10.812.311

9.399.744

7.614.682

70/236

718.798.381

15.184.072

10.812.311

9.399.744

7.614.682

102/240

697.061.050

14.724.887

10.485.334

9.115.484

7.384.405

 

 

Harga Edelweiss, Desember 2013

 

 Tipe, LB/LT

Harga

Harga

Harga

Keterangan/hook

Tunai

12 bulan

KPR ke-1

 

52/180

462,846,500

520,639,813

509,081,150

 

63/200

541,559,750

609,192,219

595,665,725

 

70/240

659,369,750

741,728,469

725,256,725

 

70/236

647,565,650

728,448,856

712,272,215

 

102/240

863,631,500

971,522,938

949,944,650

tentative

52/322

630,956,750

709,763,844

694,002,425

bb.19/.09

63/340

708,919,250

797,471,656

850,603,100

bb.01/01

63/304

665,883,950

749,056,944

732,422,345

bb.02/21

63/295

655,125,125

736,953,266

720,587,638

bb.01/02, bb.09/11, bb.09/16, bb.12/16

70/342

786,604,550

884,867,619

865,215,005

bb.19/11

70/354

801,573,350

901,707,519

881,680,685

bb.10/11

70/367

817,789,550

919,950,744

899,518,505

bb.05/01

Modal Pertama = DP  + Biaya KPR (lihat promo, gratis biaya kpr jika akad maks 2 bulan sejak booking, hanya bayar asuransi jiwa)

 Tipe, LB/LT

Harga

DP 10%  or  DP 30%

PLAFON KPR

Estimasi

Modal Pertama

Keterangan/hook

KPR ke-1

bea KPR

DP+bea kpr

 

52/180

509,081,150

50,908,115

458,173,035

22,908,652

73,816,767

 

63/200

595,665,725

59,566,573

536,099,153

26,804,958

86,371,530

 

70/240

725,256,725

72,525,673

652,731,053

32,636,553

105,162,225

 

70/236

712,272,215

71,227,222

641,044,994

32,052,250

103,279,471

 

102/240

949,944,650

284,983,395

664,961,255

33,248,063

318,231,458

tentative

52/322

694,002,425

69,400,243

624,602,183

31,230,109

100,630,352

bb.19/.09

63/340

850,603,100

85,060,310

765,542,790

38,277,140

123,337,450

bb.01/01

63/304

732,422,345

73,242,235

659,180,111

32,959,006

106,201,240

bb.02/21

63/295

720,587,638

72,058,764

648,528,874

32,426,444

104,485,208

bb.01/02, bb.09/11, bb.09/16, bb.12/16

70/342

865,215,005

86,521,501

778,693,505

38,934,675

125,456,176

bb.19/11

70/354

881,680,685

88,168,069

793,512,617

39,675,631

127,843,699

bb.10/11

70/367

899,518,505

89,951,851

809,566,655

40,478,333

130,430,183

bb.05/01

Angsuran KPR dengan asumsi bunga 9%

 Tipe, LB/LT

PLAFON KPR

 Angsuran KPR/bln (Bunga 9%, BCA)

Keterangan/hook

5th

8th

10th

15th

 

52/180

458,173,035

9,510,919

6,712,328

5,803,942

4,647,096

 

63/200

536,099,153

11,128,537

7,853,962

6,791,077

5,437,475

 

70/240

652,731,053

13,549,623

9,562,643

8,268,521

6,620,433

 

70/236

641,044,994

13,307,040

9,391,439

8,120,487

6,501,905

 

102/240

664,961,255

13,803,502

9,741,818

8,423,448

6,744,480

tentative

52/322

624,602,183

12,965,714

9,150,549

7,912,196

6,335,131

bb.19/.09

63/340

765,542,790

15,891,409

11,215,357

9,697,573

7,764,645

bb.01/01

63/304

659,180,111

13,683,495

9,657,123

8,350,215

6,685,844

bb.02/21

63/295

648,528,874

13,462,393

9,501,080

8,215,290

6,577,812

bb.01/02, bb.09/11, bb.09/16, bb.12/16

70/342

778,693,505

16,164,396

11,408,018

9,864,160

7,898,028

bb.19/11

70/354

793,512,617

16,472,017

11,625,121

10,051,882

8,048,333

bb.10/11

70/367

809,566,655

16,805,272

11,860,316

10,255,248

8,211,164

bb.05/01

 

Harga Desember 2013, Angsuran24 bulan dan KPR Ke-2

Harga Angsuran 24 bln ke Developer dan KPR ke-2 jika masih punya hutang KPR rumah lain

 Tipe, LB/LT

Harga

Harga

Harga

Keterangan/hook

Tunai

24 bulan

KPR ke-2

 

52/180

462,846,500

555,315,800

532,198,475

 

63/200

541,559,750

649,771,700

622,718,713

 

70/240

659,369,750

791,143,700

758,200,213

 

70/236

647,565,650

776,978,780

744,625,498

 

102/240

863,631,500

1,036,257,800

993,101,225

tentative

52/322

630,956,750

757,048,100

725,525,263

bb.19/.09

63/340

708,919,250

812,807,169

815,182,138

bb.01/01

63/304

665,883,950

798,960,740

765,691,543

bb.02/21

63/295

655,125,125

786,050,150

753,318,894

bb.01/02, bb.09/11, bb.09/16, bb.12/16

70/342

786,604,550

943,825,460

904,520,233

bb.19/11

70/354

801,573,350

961,788,020

921,734,353

bb.10/11, 16, bb.12/11, bb.12/01

70/367

817,789,550

981,247,460

940,382,983

bb.05/01, bb19/01

Modal Pertama = DP  + Biaya KPR (lihat promo, gratis biaya kpr jika akad maks 2 bulan sejak booking, hanya bayar asuransi jiwa)

 Tipe, LB/LT

Harga

DP 30%  or  DP 40%

PLAFON KPR

Estimasi

Modal Pertama

Keterangan/hook

KPR ke-2

bea KPR

DP+bea kpr

 

52/180

532,198,475

159,659,543

372,538,933

18,626,947

178,286,489

 

63/200

622,718,713

186,815,614

435,903,099

21,795,155

208,610,769

 

70/240

758,200,213

227,460,064

530,740,149

26,537,007

253,997,071

 

70/236

744,625,498

223,387,649

521,237,849

26,061,892

249,449,542

 

102/240

993,101,225

397,240,490

595,860,735

29,793,037

427,033,527

tentative

52/322

725,525,263

217,657,579

507,867,684

25,393,384

243,050,963

bb.19/.09

63/340

815,182,138

244,554,641

570,627,497

28,531,375

273,086,016

bb.01/01

63/304

765,691,543

229,707,463

535,984,080

26,799,204

256,506,667

bb.02/21

63/295

753,318,894

225,995,668

527,323,226

26,366,161

252,361,829

bb.01/02, bb.09/11, bb.09/16, bb.12/16

70/342

904,520,233

271,356,070

633,164,163

31,658,208

303,014,278

bb.19/11

70/354

921,734,353

276,520,306

645,214,047

32,260,702

308,781,008

bb.10/11, 16, bb.12/11, bb.12/01

70/367

940,382,983

282,114,895

658,268,088

32,913,404

315,028,299

bb.05/01, bb19/01

 Angsuran KPR dengan asumsi bunga 9%

 Tipe, LB/LT

PLAFON KPR

 Angsuran KPR/bln (Bunga 9%, BCA)

Keterangan/hook

5th

8th

10th

15th

 

52/180

372,538,933

7,733,295

5,457,771

4,719,166

3,778,538

 

63/200

435,903,099

9,048,631

6,386,069

5,521,836

4,421,219

 

70/240

530,740,149

11,017,293

7,775,451

6,723,192

5,383,120

 

70/236

521,237,849

10,820,040

7,636,240

6,602,821

5,286,741

 

102/240

595,860,735

12,369,089

8,729,481

7,548,112

6,043,616

tentative

52/322

507,867,684

10,542,498

7,440,365

6,433,453

5,151,132

bb.19/.09

63/340

570,627,497

11,845,288

8,359,809

7,228,468

5,787,684

bb.01/01

63/304

535,984,080

11,126,148

7,852,276

6,789,620

5,436,307

bb.02/21

63/295

527,323,226

10,946,363

7,725,392

6,679,908

5,348,463

bb.01/02, bb.09/11, bb.09/16, bb.12/16

70/342

633,164,163

13,143,447

9,275,984

8,020,656

6,421,973

bb.19/11

70/354

645,214,047

13,393,582

9,452,517

8,173,299

6,544,190

bb.10/11, 16, bb.12/11, bb.12/01

70/367

658,268,088

13,664,563

9,643,761

8,338,662

6,676,593

bb.05/01, bb19/01

Stok per 1 Desember 2013

Blok

LT

LB

Hadap

BB.11/16

180

52

UTARA

BB.11/21

180

52

UTARA

BB.16/06

180

52

SELATAN

BB.16/09

322

52

SELATAN

BB.20/18

180

52

TIMUR

BB.01/01

340

63

BARAT

BB.02/21

304

63

TIMUR

BB.09/01

295

63

BARAT

BB.09/11

295

63

BARAT

BB.09/16

295

63

TIMUR

BB.12/16

295

63

TIMUR

BB.05/01

367

70

BARAT

BB.05/07

240

70

BARAT

BB.07/01

406

70

UTARA

BB.10/02

354

70

TIMUR

BB.10/03

240

70

BARAT

BB.10/05

240

70

BARAT

BB.10/06

240

70

TIMUR

BB.10/07

240

70

BARAT

BB.10/09

240

70

BARAT

BB.10/10

240

70

TIMUR

BB.10/11

354

70

BARAT

BB.10/16

354

70

TIMUR

BB.12/01

354

70

BARAT

BB.12/03

240

70

BARAT

BB.12/05

240

70

BARAT

BB.12/07

240

70

BARAT

BB.12/09

240

70

BARAT

BB.12/11

354

70

BARAT

BB.17/12

240

70

SELATAN

BB.19/01

367

70

BARAT

BB.19/03

240

70

BARAT

BB.19/05

240

70

BARAT

BB.19/07

240

70

BARAT

BB.19/09

240

70

BARAT

BB.19/11

342

70

BARAT

LOKASI

  • Lokasi tipe 52 di blok BB.20 tersedia standar dan hook.
  • Lokasi tipe 52 di blok BB.03 tersedia hook.

  • Lokasi tipe 52 di blok BB.16 tersedia standar dan hook.

  • Lokasi tipe 52 di blok BB.11 tersedia standar dan hook.

  • Lokasi tipe 52 di blok BB.11, BB.15, dan BB.16

Lokasi tipe 52 di blok BB.11 dan BB.10

  • Lokasi tipe 52 di blok BB.16

Update Harga Oktober -10 Nopember 2013

Edelweiss

 Tipe, LB/LT

Harga

Harga

Harga

Tunai

12 bulan

KPR ke-1

52/180

451,643,000

508,035,875

496,757,300

52/307

 

 

658,139,675

52/265

 

 

604,778,675

63/200

528,508,250

594,509,281

581,309,075

63/295

 

 

706,110,050

70/240

643,777,250

724,186,906

708,104,975

70/236

632,088,650

711,037,231

695,247,515

102/240

843,534,500

948,913,813

927,837,950

DP minimal 10% BCA untuk rumah dengan LB di bawah 70dan 30% untuk rumah dengan luas bangunan di atas 70m

 Tipe, LB/LT

Harga

DP 10%  or  DP 30%

PLAFON KPR

Estimasi

Modal Pertama

KPR ke-1

bea KPR

DP+bea kpr

52/180

496,757,300

49,675,730

447,081,570

22,354,079

72,029,809

52/307

658,139,675

65,813,968

592,325,708

29,616,285

95,430,253

52/265

604,778,675

60,477,868

544,300,808

27,215,040

87,692,908

63/200

581,309,075

58,130,908

523,178,168

26,158,908

84,289,816

63/295

706,110,050

70,611,005

635,499,045

31,774,952

102,385,957

70/240

708,104,975

70,810,498

637,294,478

31,864,724

102,675,221

70/236

695,247,515

69,524,752

625,722,764

31,286,138

100,810,890

102/240

927,837,950

278,351,385

649,486,565

32,474,328

310,825,713

Angsuran dengan asumsi bunga 9%

 Tipe, LB/LT

PLAFON KPR

 Angsuran KPR/bln (Bunga 9%, BCA)

5th

8th

10th

15th

52/180

447,081,570

9,280,678

6,549,836

5,663,440

4,534,599

52/307

592,325,708

12,295,707

8,677,692

7,503,332

6,007,762

52/265

544,300,808

11,298,790

7,974,117

6,894,973

5,520,661

63/200

523,178,168

10,860,318

7,664,667

6,627,400

5,306,421

63/295

635,499,045

13,191,915

9,310,190

8,050,233

6,445,654

70/240

637,294,478

13,229,185

9,336,494

8,072,977

6,463,865

70/236

625,722,764

12,988,975

9,166,966

7,926,392

6,346,497

102/240

649,486,565

13,482,273

9,515,110

8,227,421

6,587,525

 KPR ke-2

 Tipe, LB/LT

Harga

DP 30%  or  DP 40%

PLAFON KPR

KPR ke-2

52/180

519,314,450

155,794,335

363,520,115

63/200

607,709,488

182,312,846

425,396,642

70/240

740,268,838

222,080,651

518,188,187

70/236

726,826,948

218,048,084

508,778,864

102/240

969,989,675

387,995,870

581,993,805

DP rumah KPR ke-2, jika luas bangunan di bawah 70m, maka DP minimal harus 30%, Boleh dicicil 3x dalam 3 bulan.

 Tipe, LB/LT

Harga

DP 30%  or  DP 40%

PLAFON KPR

Estimasi

Modal Pertama

KPR ke-2

bea KPR

DP+bea kpr

52/180

519,314,450

155,794,335

363,520,115

18,176,006

173,970,341

63/200

607,709,488

182,312,846

425,396,642

21,269,832

203,582,678

70/240

740,268,838

222,080,651

518,188,187

25,909,409

247,990,061

70/236

726,826,948

218,048,084

508,778,864

25,438,943

243,487,028

102/240

969,989,675

387,995,870

581,993,805

29,099,690

417,095,560

Angsuran dengan asumsi bunga 9%

 Tipe, LB/LT

PLAFON KPR

 Angsuran KPR/bln (Bunga 9%, BCA)

5th

8th

10th

15th

52/180

363,520,115

7,546,080

5,325,644

4,604,919

3,687,063

63/200

425,396,642

8,830,535

6,232,147

5,388,745

4,314,656

70/240

518,188,187

10,756,734

7,591,562

6,564,189

5,255,810

70/236

508,778,864

10,561,412

7,453,714

6,444,996

5,160,374

102/240

581,993,805

12,081,234

8,526,328

7,372,452

5,902,969

 

Harga 1 Sepetember 2013 Bukit Edelweiss

 Tipe, LB/LT

Harga

Harga

Harga

Keterangan

Tunai

12 bulan

KPR

 

52/180

451.643.000

508.035.875

496.757.300

 

52/307

 

 

658.139.675

bb.20/02, bb.15/02 tmr

52/265

 

 

604.778.675

bb.15/01 barat

63/200

528.508.250

594.509.281

581.309.075

 

63/295

 

 

706.110.050

bb.12/16 tmr, bb.09/16 tmr, bb.19/11 brt

70/240

643.777.250

724.186.906

708.104.975

 

70/236

632.088.650

711.037.231

695.247.515

 

102/240

843.534.500

948.913.813

927.837.950

 

 

Modal Pertama = (DP + Biaya KPR). Lihat Promo free biaya KPR.

 

 Tipe, LB/LT

Harga

Harga

Harga

DP 10%  or  DP 30%

PLAFON KPR

Estimasi

Modal Pertama

Tunai

12 bulan

KPR

bea KPR

DP+bea kpr

52/180

451.643.000

508.035.875

496.757.300

49.675.730

447.081.570

22.354.079

72.029.809

52/307

 

 

658.139.675

65.813.968

592.325.708

29.616.285

95.430.253

52/265

 

 

604.778.675

60.477.868

544.300.808

27.215.040

87.692.908

63/200

528.508.250

594.509.281

581.309.075

58.130.908

523.178.168

26.158.908

84.289.816

63/295

 

 

706.110.050

70.611.005

635.499.045

31.774.952

102.385.957

70/240

643.777.250

724.186.906

708.104.975

70.810.498

637.294.478

31.864.724

102.675.221

70/236

632.088.650

711.037.231

695.247.515

69.524.752

625.722.764

31.286.138

100.810.890

102/240

843.534.500

948.913.813

927.837.950

278.351.385

649.486.565

32.474.328

310.825.713

 

Angsuran dengan asumsi bunga 8.5%

 

 Tipe, LB/LT

Harga

DP 10%  or  DP 30%

PLAFON KPR

 Angsuran KPR/bln (Bunga 8,5%, BCA)

KPR

5th

8th

10th

15th

52/180

496.757.300

49.675.730

447.081.570

9.172.563

6.434.455

5.543.172

4.402.589

52/307

658.139.675

65.813.968

592.325.708

12.152.469

8.524.828

7.343.991

5.832.866

52/265

604.778.675

60.477.868

544.300.808

11.167.165

7.833.647

6.748.551

5.359.945

63/200

581.309.075

58.130.908

523.178.168

10.733.801

7.529.647

6.486.661

5.151.942

63/295

706.110.050

70.611.005

635.499.045

13.038.236

9.146.184

7.879.279

6.258.010

70/240

708.104.975

70.810.498

637.294.478

13.075.072

9.172.024

7.901.539

6.275.691

70/236

695.247.515

69.524.752

625.722.764

12.837.661

9.005.482

7.758.067

6.161.740

102/240

927.837.950

278.351.385

649.486.565

13.325.211

9.347.494

8.052.704

6.395.751

 

Harga Edelweiss 14 Juni 2013

 

 Tipe, LB/LT

Harga

Harga

Harga

Tunai

12 bulan

KPR

52/180

440,998,000

496,091,500

485,072,800

63/200

516,708,250

581,265,531

568,354,075

70/240

629,667,250

708,344,406

692,608,975

70/236

618,209,650

695,454,606

680,005,615

102/240

826,652,500

929,952,813

909,292,750

 

Modal Pertama = DP + Biaya KPR. Promo: Free biaya KPR tdk termasuk as jiwa, maks akad 2 bln

 

 Tipe, LB/LT

Harga

DP 10%  or  DP 30%

PLAFON KPR

Estimasi

Modal Pertama

KPR

bea KPR

DP+bea kpr

52/180

485,072,800

48,507,280

436,565,520

21,828,276

70,335,556

63/200

568,354,075

56,835,408

511,518,668

25,575,933

82,411,341

70/240

692,608,975

69,260,898

623,348,078

31,167,404

100,428,301

70/236

680,005,615

68,000,562

612,005,054

30,600,253

98,600,814

102/240

909,292,750

272,787,825

636,504,925

31,825,246

304,613,071

 

Angsuran dengan asumsi bunga 7.5 BCA, fix 3 th, dp 10%,

 

 Tipe, LB/LT

Harga

 Angsuran KPR/bln (Bunga 7.5, BCA)

KPR

5th

8th

10th

15th

52/180

485,072,800

8,747,877

6,061,219

5,182,110

4,047,016

63/200

568,354,075

10,249,785

7,101,859

6,071,817

4,741,841

70/240

692,608,975

12,490,617

8,654,484

7,399,252

5,778,514

70/236

680,005,615

12,263,326

8,496,999

7,264,608

5,673,362

102/240

909,292,750

12,754,253

8,837,152

7,555,426

5,900,479

 

Harga Januari 2013

 

 Tipe, LB/LT

Harga

Harga

Harga

Tunai

12 bulan

KPR

52/180

372.360.000

418.780.000

409.496.000

63/200

434.015.000

488.141.875

477.316.500

70/240

531.475.000

597.784.375

584.522.500

70/236

521.025.000

586.028.125

573.027.500

102/240

685.750.000

771.343.750

754.225.000

Modal pertama = DP + Bea Surat2 + Bea KPR

 Tipe, LB/LT

Harga

DP 5%  or  DP 30%

PLAFON KPR

Estimasi

estimasi

Modal Pertama

KPR

bea KPR

bea surat2

DP+srt+bea kpr

52/180

409.496.000

20.474.800

389.021.200

19.451.060

20.474.800

60.400.660

63/200

477.316.500

23.865.825

453.450.675

22.672.534

23.865.825

70.404.184

70/240

584.522.500

29.226.125

555.296.375

27.764.819

29.226.125

86.217.069

70/236

573.027.500

28.651.375

544.376.125

27.218.806

28.651.375

84.521.556

102/240

754.225.000

226.267.500

716.513.750

35.825.688

37.711.250

299.804.438

Cicilan Bunga 7%, Dp 5%, KPR Mandiri

 Tipe, LB/LT

Harga

DP 5%  or  DP 30%

PLAFON KPR

 Angsuran KPR/bln (Bunga 7%)

KPR

5th

8th

10th

15th

52/180

409.496.000

20.474.800

389.021.200

7.703.086

5.303.805

4.516.866

3.496.633

63/200

477.316.500

23.865.825

453.450.675

8.978.867

6.182.218

5.264.947

4.075.743

70/240

584.522.500

29.226.125

555.296.375

10.995.534

7.570.754

6.447.462

4.991.161

70/236

573.027.500

28.651.375

544.376.125

10.779.300

7.421.870

6.320.668

4.893.007

102/240

754.225.000

226.267.500

716.513.750

14.187.831

9.768.746

8.319.332

6.440.228

 

DP 10%, KPR BCA bunga 7.5% fix 3 thn, subsidi pengembang 1% di 2 tahun pertama.

 Tipe, LB/LT

Harga

DP 10%  or  DP 30%

PLAFON KPR

Estimasi

estimasi

Modal Pertama

KPR

bea KPR

bea surat2

DP+srt+bea kpr

52/180

409.496.000

40.949.600

389.021.200

19.451.060

20.474.800

80.875.460

63/200

477.316.500

47.731.650

453.450.675

22.672.534

23.865.825

94.270.009

70/240

584.522.500

58.452.250

555.296.375

27.764.819

29.226.125

115.443.194

70/236

573.027.500

57.302.750

544.376.125

27.218.806

28.651.375

113.172.931

102/240

754.225.000

75.422.500

716.513.750

35.825.688

37.711.250

148.959.438

Cicilan Bunga 7.5%, KPR BCA

 Tipe, LB/LT

Harga

 Angsuran KPR/bln (Bunga 7.5%)

KPR

5th

8th

10th

15th

52/180

409.496.000

7.795.187

5.401.120

4.617.750

3.606.275

63/200

477.316.500

9.086.221

6.295.650

5.382.540

4.203.544

70/240

584.522.500

11.127