Lavender 42/120 (8x15) dipasarkan 1 Agustus 2013. 2KT, 1 Dapur. Carpot, Double wall. Kloset duduk. Kini per tanggal 30 Oktober 2013 dibuka blok baru di AC.09. Lokasi strategis, maih banyak pilihan, segera hubungi fienso.
Lokasi Cluster Lavender di CitraIndah dapat dilihat di Masterplan CitraIndah. Lokasi rumah di dalam cluster Bukit Lavender dapat dilihat di Siteplan Lavender.
Harga September 2014
|
Tipe |
Harga |
Harga |
Harga |
LOKASI |
|
LB/LT |
Tunai |
12 bulan |
KPR ke-1 |
|
|
38/206 |
398.666.500 |
448.374.813 |
438.433.150 |
AC.16/08 |
|
42/120 |
312.676.750 |
351.636.344 |
343.844.425 |
AC.02/19 |
|
42/160 |
365.806.750 |
411.407.594 |
402.287.425 |
AC.06/07 |
|
42/297 |
539.374.375 |
606.671.172 |
593.211.813 |
AC.11/18 |
|
42/337 |
589.039.375 |
662.544.297 |
647.843.313 |
AC.10/20 |
|
48/150G |
409.523.500 |
460.588.938 |
450.375.850 |
AC.08/21 |
|
48/150G |
409.523.500 |
460.588.938 |
450.375.850 |
AC.08/23 |
Modal pertama = Dp 5% + Biaya KPR (lihat promo)
|
Tipe |
Harga |
DP 5% |
PLAFON KPR |
Estimasi |
Modal Pertama |
|
LB/LT |
KPR ke-1 |
bea KPR |
DP+ bea kpr |
||
|
38/206 |
438.433.150 |
21.921.658 |
416.511.493 |
20.825.575 |
42.747.232 |
|
42/120 |
343.844.425 |
17.192.221 |
326.652.204 |
16.332.610 |
33.524.831 |
|
42/160 |
402.287.425 |
20.114.371 |
382.173.054 |
19.108.653 |
39.223.024 |
|
42/297 |
593.211.813 |
29.660.591 |
563.551.222 |
28.177.561 |
57.838.152 |
|
42/337 |
647.843.313 |
32.392.166 |
615.451.147 |
30.772.557 |
63.164.723 |
|
48/150G |
450.375.850 |
22.518.793 |
427.857.058 |
21.392.853 |
43.911.645 |
Asumsi angsuran dengan bunga 9.75% dan Dp 5%
|
Tipe |
PLAFON KPR |
Angsuran KPR/bln (Bunga 9.75%) |
||||
|
LB/LT |
5th |
8th |
10th |
15th |
20th |
|
|
38/206 |
416.511.493 |
8.798.490 |
6.265.250 |
5.446.731 |
4.412.367 |
3.950.682 |
|
42/120 |
326.652.204 |
6.900.281 |
4.913.569 |
4.271.639 |
3.460.431 |
3.098.351 |
|
42/160 |
382.173.054 |
8.073.117 |
5.748.725 |
4.997.686 |
4.048.599 |
3.624.976 |
|
42/297 |
563.551.222 |
11.904.593 |
8.477.052 |
7.369.573 |
5.970.051 |
5.345.378 |
|
42/337 |
615.451.147 |
13.000.940 |
9.257.741 |
8.048.270 |
6.519.860 |
5.837.658 |
|
48/150G |
427.857.058 |
9.038.157 |
6.435.913 |
5.595.097 |
4.532.558 |
4.058.296 |
Harga Juli 2014
Cash, angsuran ke developer 12 x, dan KPR 1
|
Tipe |
Harga |
Harga |
Harga |
Keterangan |
|
LB/LT |
Tunai |
12 bulan |
KPR ke-1 |
|
|
38/90 |
249.325.000 |
280.365.625 |
274.157.500 |
|
|
38/120 |
283.455.250 |
318.762.156 |
311.700.775 |
Lavender, tentative |
|
38/168 hoek |
341.528.650 |
|
375.581.515 |
Lavender, tentative |
|
38/206 hoek |
384.760.300 |
432.730.338 |
423.136.330 |
Lavender, tentative |
|
42/120 |
302.281.750 |
339.941.969 |
332.409.925 |
ac.03/08 |
|
42/160 |
354.487.750 |
398.673.719 |
389.836.525 |
Lavender |
|
42/147 hoek |
337.243.600 |
|
370.867.960 |
Lavender AC.02/06 |
|
42/201 hoek |
440.161.030 |
450.141.963 |
460.122.895 |
ac.01/10 |
|
42/144 |
330.278.950 |
371.438.819 |
363.206.845 |
Rafflesia, tentative |
|
42/144 Bougenvile |
326.438.575 |
|
358.982.433 |
ai.33/05 |
|
42/136 hoek |
320.946.550 |
360.939.869 |
352.941.205 |
|
|
42/298 hoek |
523.718.350 |
|
575.990.185 |
ay.07/09 |
|
42/303 hoek |
|
|
582.596.785 |
Lavender, habis |
|
48/150 |
390.985.750 |
439.733.969 |
429.984.325 |
Rafflesia |
|
48/238 hoek |
517.458.250 |
582.015.531 |
569.104.075 |
|
|
48/150G |
399.648.250 |
449.479.281 |
439.513.075 |
|
Simulasi modal pertama = DP + biaya KPR (lihat promo) dengan asumsi bunga 9.75% dp 5%
|
Tipe |
Harga |
DP 5% |
PLAFON KPR |
Estimasi |
Modal Pertama |
|
LB/LT |
KPR ke-1 |
bea KPR |
DP+ bea kpr |
||
|
38/90 |
274.157.500 |
13.707.875 |
260.449.625 |
13.022.481 |
26.730.356 |
|
38/120 |
311.700.775 |
15.585.039 |
296.115.736 |
14.805.787 |
30.390.826 |
|
38/168 hoek |
375.581.515 |
18.779.076 |
356.802.439 |
17.840.122 |
36.619.198 |
|
38/206 hoek |
423.136.330 |
21.156.817 |
401.979.514 |
20.098.976 |
41.255.792 |
|
42/120 |
332.409.925 |
16.620.496 |
315.789.429 |
15.789.471 |
32.409.968 |
|
42/160 |
389.836.525 |
19.491.826 |
370.344.699 |
18.517.235 |
38.009.061 |
|
42/147 hoek |
370.867.960 |
18.543.398 |
352.324.562 |
17.616.228 |
36.159.626 |
|
42/201 hoek |
460.122.895 |
23.006.145 |
437.116.750 |
21.855.838 |
44.861.982 |
|
42/144 |
363.206.845 |
18.160.342 |
345.046.503 |
17.252.325 |
35.412.667 |
|
42/144 Bougenvile |
358.982.433 |
17.949.122 |
341.033.311 |
17.051.666 |
35.000.787 |
|
42/136 hoek |
352.941.205 |
17.647.060 |
335.294.145 |
16.764.707 |
34.411.767 |
|
42/298 hoek |
575.990.185 |
28.799.509 |
547.190.676 |
27.359.534 |
56.159.043 |
|
42/303 hoek |
582.596.785 |
29.129.839 |
553.466.946 |
27.673.347 |
56.803.187 |
|
48/150 |
429.984.325 |
21.499.216 |
408.485.109 |
20.424.255 |
41.923.472 |
|
48/238 hoek |
569.104.075 |
28.455.204 |
540.648.871 |
27.032.444 |
55.487.647 |
|
48/150G |
439.513.075 |
21.975.654 |
417.537.421 |
20.876.871 |
42.852.525 |
Simulasi angsuran dengan asumsi bunga 9.75% dp 5%
|
Tipe |
PLAFON KPR |
Angsuran KPR/bln (Bunga 10.75%) |
||||
|
LB/LT |
5th |
8th |
10th |
15th |
20th |
|
|
38/90 |
260.449.625 |
5.469.927 |
3.883.535 |
3.370.155 |
2.919.505 |
2.644.160 |
|
38/120 |
296.115.736 |
6.218.982 |
4.415.348 |
3.831.665 |
3.319.303 |
3.006.253 |
|
38/168 hoek |
356.802.439 |
7.493.515 |
5.320.241 |
4.616.936 |
3.999.570 |
3.622.362 |
|
38/206 hoek |
401.979.514 |
8.442.318 |
5.993.871 |
5.201.517 |
4.505.981 |
4.081.012 |
|
42/120 |
315.789.429 |
6.632.166 |
4.708.701 |
4.086.238 |
3.539.835 |
3.205.986 |
|
42/160 |
370.344.699 |
7.777.928 |
5.522.168 |
4.792.170 |
4.151.371 |
3.759.847 |
|
42/147 hoek |
352.324.562 |
7.399.472 |
5.253.472 |
4.558.994 |
3.949.375 |
3.576.901 |
|
42/201 hoek |
437.116.750 |
9.180.265 |
6.517.799 |
5.656.184 |
4.899.851 |
4.437.736 |
|
42/144 |
345.046.503 |
7.246.619 |
5.144.950 |
4.464.817 |
3.867.792 |
3.503.012 |
|
42/144 Bougenvile |
341.033.311 |
7.162.334 |
5.085.109 |
4.412.888 |
3.822.806 |
3.462.269 |
|
42/136 hoek |
335.294.145 |
7.041.801 |
4.999.533 |
4.338.624 |
3.758.473 |
3.404.003 |
|
42/298 hoek |
547.190.676 |
11.492.023 |
8.159.099 |
7.080.514 |
6.133.723 |
5.555.238 |
|
42/303 hoek |
553.466.946 |
11.623.836 |
8.252.683 |
7.161.727 |
6.204.077 |
5.618.957 |
|
48/150 |
408.485.109 |
8.578.948 |
6.090.875 |
5.285.698 |
4.578.906 |
4.147.059 |
|
48/238 hoek |
540.648.871 |
11.354.633 |
8.061.554 |
6.995.864 |
6.060.393 |
5.488.824 |
|
48/150G |
417.537.421 |
8.769.063 |
6.225.853 |
5.402.832 |
4.680.377 |
4.238.961 |
Harga cash, Angsuran bertahap 24 bulan ke developer, dan harga KPR ke-2
|
Tipe |
Harga |
Harga |
Harga |
Keterangan |
|
LB/LT |
Tunai |
24 bulan |
KPR ke-2 |
|
|
38/90 |
249.325.000 |
298.990.000 |
286.573.750 |
|
|
38/120 |
283.455.250 |
339.946.300 |
325.823.538 |
Lavender, habis |
|
42/120 |
302.281.750 |
362.538.100 |
347.474.013 |
|
|
42/144 |
330.278.950 |
396.134.740 |
371.438.819 |
Rafflesia, Habis |
|
42/160 |
354.487.750 |
425.185.300 |
407.510.913 |
Lavender, habis |
|
42/136 |
320.946.550 |
384.935.860 |
368.938.533 |
|
|
48/150 |
390.985.750 |
468.982.900 |
449.483.613 |
Rafflesia |
|
48/150G |
399.648.250 |
479.377.900 |
459.445.488 |
|
Simulasi modal pertama = DP + biaya KPR (lihat promo) dengan asumsi bunga 9.75% dp 60%
|
Tipe |
Harga |
DP 30% |
PLAFON KPR |
Estimasi |
Modal Pertama |
|
LB/LT |
KPR ke-2 |
bea KPR |
DP+ bea kpr |
||
|
38/90 |
286.573.750 |
85.972.125 |
200.601.625 |
10.030.081 |
96.002.206 |
|
38/120 |
325.823.538 |
97.747.061 |
228.076.477 |
11.403.824 |
109.150.885 |
|
42/120 |
347.474.013 |
104.242.204 |
243.231.809 |
12.161.590 |
116.403.794 |
|
42/144 |
371.438.819 |
111.431.646 |
260.007.173 |
13.000.359 |
124.432.004 |
|
42/160 |
407.510.913 |
122.253.274 |
285.257.639 |
14.262.882 |
136.516.156 |
|
42/136 |
368.938.533 |
110.681.560 |
258.256.973 |
12.912.849 |
123.594.409 |
|
48/150 |
449.483.613 |
134.845.084 |
314.638.529 |
15.731.926 |
150.577.010 |
|
48/150G |
459.445.488 |
137.833.646 |
321.611.841 |
16.080.592 |
153.914.238 |
Simulasi angsuran dengan asumsi bunga 9.75% dp 30%
|
Tipe |
PLAFON KPR |
Angsuran KPR/bln (Bunga 10.75%) |
||||
|
LB/LT |
5th |
8th |
10th |
15th |
20th |
|
|
38/90 |
200.601.625 |
4.213.008 |
2.991.148 |
2.595.736 |
2.248.640 |
2.036.566 |
|
38/120 |
228.076.477 |
4.790.031 |
3.400.823 |
2.951.254 |
2.556.619 |
2.315.498 |
|
42/120 |
243.231.809 |
5.108.321 |
3.626.802 |
3.147.360 |
2.726.502 |
2.469.360 |
|
42/144 |
260.007.173 |
5.460.635 |
3.876.938 |
3.364.429 |
2.914.545 |
2.639.668 |
|
42/160 |
285.257.639 |
5.990.941 |
4.253.445 |
3.691.164 |
3.197.590 |
2.896.018 |
|
42/136 |
258.256.973 |
5.423.877 |
3.850.841 |
3.341.782 |
2.894.926 |
2.621.900 |
|
48/150 |
314.638.529 |
6.607.995 |
4.691.540 |
4.071.346 |
3.526.934 |
3.194.301 |
|
48/150G |
321.611.841 |
6.754.447 |
4.795.518 |
4.161.579 |
3.605.101 |
3.265.097 |
Harga Maret 2014 Bukit Lavender
|
Tipe |
Harga |
Harga |
Harga |
|
LB/LT |
Tunai |
12 bulan |
KPR ke-1 |
|
38/90 |
242.434.500 |
272.738.813 |
266.677.950 |
|
38/120 |
275.698.500 |
275.698.500 |
310.160.813 |
|
42/120 |
294.178.500 |
330.950.813 |
323.596.350 |
|
42/160 |
345.229.500 |
388.383.188 |
379.752.450 |
|
48/150 (G) |
390.159.000 |
438.928.875 |
429.174.900 |
Modal Pertama = DP + Biaya KPR (lihat promo gratis biaya KPR)
|
Tipe |
Harga |
DP 5% |
PLAFON KPR |
Estimasi |
estimasi |
Modal Pertama |
|
LB/LT |
KPR ke-1 |
bea KPR |
bea surat2 |
DP+ bea kpr |
||
|
38/90 |
266.677.950 |
13.333.898 |
253.344.053 |
12.667.203 |
sdh |
26.001.100 |
|
38/120 |
310.160.813 |
15.508.041 |
294.652.772 |
14.732.639 |
sdh |
30.240.679 |
|
42/120 |
323.596.350 |
16.179.818 |
307.416.533 |
15.370.827 |
sdh |
31.550.644 |
|
42/160 |
379.752.450 |
18.987.623 |
360.764.828 |
18.038.241 |
sdh |
37.025.864 |
|
48/150 (G) |
429.174.900 |
21.458.745 |
407.716.155 |
20.385.808 |
sdh |
41.844.553 |
Angsuran dengan asumsi bunga 9.75% DP 5%
|
Tipe |
PLAFON KPR |
Angsuran KPR/bln (Bunga 9,75%) |
|||
|
LB/LT |
5th |
8th |
10th |
15th |
|
|
38/90 |
253.344.053 |
5.351.701 |
3.810.853 |
3.312.986 |
2.683.832 |
|
38/120 |
294.652.772 |
6.224.317 |
4.432.227 |
3.853.181 |
3.121.441 |
|
42/120 |
307.416.533 |
6.493.942 |
4.624.222 |
4.020.093 |
3.256.656 |
|
42/160 |
360.764.828 |
7.620.884 |
5.426.698 |
4.717.730 |
3.821.808 |
|
48/150 (G) |
407.716.155 |
8.612.695 |
6.132.949 |
5.331.714 |
4.319.193 |
Harga Desember 2013 Bukit Lavender
|
Tipe |
Harga |
Harga |
Harga |
|
LB/LT |
Tunai |
12 bulan |
KPR ke-1 |
|
38/90 |
237,063,750 |
266,696,719 |
260,770,125 |
|
38/120 |
269,634,750 |
303,339,094 |
296,598,225 |
|
42/120 |
287,768,250 |
323,739,281 |
316,545,075 |
|
42/160 |
337,895,250 |
380,132,156 |
371,684,775 |
|
48/150 |
381,669,750 |
429,378,469 |
419,836,725 |
Modal Pertama = DP + Biaya KPR (lihat promo, gratis biaya kpr jika akad maks 2 bulan sejak booking, hanya bayar asuransi jiwa)
|
Tipe |
Harga |
DP 10% |
PLAFON KPR |
Estimasi |
Modal Pertama |
|
LB/LT |
KPR ke-1 |
bea KPR |
DP+ bea kpr |
||
|
38/90 |
260,770,125 |
26,077,013 |
234,693,113 |
11,734,656 |
37,811,668 |
|
38/120 |
296,598,225 |
29,659,823 |
266,938,403 |
13,346,920 |
43,006,743 |
|
42/120 |
316,545,075 |
31,654,508 |
284,890,568 |
14,244,528 |
45,899,036 |
|
42/160 |
371,684,775 |
37,168,478 |
334,516,298 |
16,725,815 |
53,894,292 |
|
48/150 |
419,836,725 |
41,983,673 |
377,853,053 |
18,892,653 |
60,876,325 |
Angsuran KPR dengan asumsi bunga 9%
|
Tipe |
Harga |
DP 10% |
PLAFON KPR |
Angsuran KPR/bln (Bunga 9%) |
|||
|
LB/LT |
KPR ke-1 |
5th |
8th |
10th |
15th |
||
|
38/90 |
260,770,125 |
26,077,013 |
234,693,113 |
4,871,843 |
3,438,302 |
2,972,993 |
2,380,414 |
|
38/120 |
296,598,225 |
29,659,823 |
266,938,403 |
5,541,202 |
3,910,702 |
3,381,463 |
2,707,467 |
|
42/120 |
316,545,075 |
31,654,508 |
284,890,568 |
5,913,860 |
4,173,705 |
3,608,873 |
2,889,550 |
|
42/160 |
371,684,775 |
37,168,478 |
334,516,298 |
6,944,008 |
4,900,732 |
4,237,511 |
3,392,887 |
|
48/150 |
419,836,725 |
41,983,673 |
377,853,053 |
7,843,608 |
5,535,624 |
4,786,483 |
3,832,437 |
Harga Angsuran24 bulan dan KPR Ke-2
Harga Angsuran 24 bln ke Developer dan KPR ke-2 jika masih punya hutang KPR rumaah lain
|
Tipe |
Harga |
Harga |
Harga |
|
LB/LT |
Tunai |
24 bulan |
KPR ke-2 |
|
38/90 |
237,063,750 |
284,476,500 |
272,623,313 |
|
38/120 |
269,634,750 |
323,561,700 |
310,079,963 |
|
42/120 |
287,768,250 |
345,321,900 |
330,933,488 |
|
42/160 |
337,895,250 |
405,474,300 |
388,579,538 |
|
48/150 |
381,669,750 |
458,003,700 |
438,920,213 |
Modal Pertama = DP + Biaya KPR (lihat promo, gratis biaya kpr jika akad maks 2 bulan sejak booking, hanya bayar asuransi jiwa)
|
Tipe |
Harga |
DP 30% |
PLAFON KPR |
Estimasi |
Modal Pertama |
|
LB/LT |
KPR ke-2 |
bea KPR |
DP+ bea kpr |
||
|
38/90 |
272,623,313 |
81,786,994 |
190,836,319 |
9,541,816 |
91,328,810 |
|
38/120 |
310,079,963 |
93,023,989 |
217,055,974 |
10,852,799 |
103,876,788 |
|
42/120 |
330,933,488 |
99,280,046 |
231,653,442 |
11,582,672 |
110,862,718 |
|
42/160 |
388,579,538 |
116,573,861 |
272,005,677 |
13,600,284 |
130,174,145 |
|
48/150 |
438,920,213 |
131,676,064 |
307,244,149 |
15,362,207 |
147,038,271 |
Angsuran KPR dengan asumsi bunga 9%
|
Tipe |
Harga |
DP 30% |
PLAFON KPR |
Angsuran KPR/bln (Bunga 9%) |
|||
|
LB/LT |
KPR ke-2 |
5th |
8th |
10th |
15th |
||
|
38/90 |
272,623,313 |
81,786,994 |
190,836,319 |
3,961,448 |
2,795,791 |
2,417,434 |
1,935,589 |
|
38/120 |
310,079,963 |
93,023,989 |
217,055,974 |
4,505,725 |
3,179,914 |
2,749,573 |
2,201,526 |
|
42/120 |
330,933,488 |
99,280,046 |
231,653,442 |
4,808,744 |
3,393,770 |
2,934,488 |
2,349,583 |
|
42/160 |
388,579,538 |
116,573,861 |
272,005,677 |
5,646,390 |
3,984,938 |
3,445,653 |
2,758,863 |
|
48/150 |
438,920,213 |
131,676,064 |
307,244,149 |
6,377,883 |
4,501,189 |
3,892,039 |
3,116,275 |
Stok 1 Desember
|
Blok |
LT |
LB |
Kluster |
|
AC.03/05 |
90 |
38 |
LAVENDER 1 |
|
AC.03/08 |
206 |
38 |
LAVENDER 1 |
|
AC.03/15 |
90 |
38 |
LAVENDER 1 |
|
AC.05/01 |
173 |
38 |
LAVENDER 1 |
|
AC.16/06 |
90 |
38 |
LAVENDER 1 |
|
AC.16/08 |
206 |
38 |
LAVENDER 1 |
|
AC.17/01 |
142 |
38 |
LAVENDER 1 |
|
AC.17/02 |
210 |
38 |
LAVENDER 1A |
|
AC.17/03 |
90 |
38 |
LAVENDER 1 |
|
AC.17/05 |
90 |
38 |
LAVENDER 1 |
|
AC.17/09 |
90 |
38 |
LAVENDER 1 |
|
AC.17/10 |
120 |
38 |
LAVENDER 1A |
|
AC.17/18 |
210 |
38 |
LAVENDER 1A |
|
AC.18/02 |
120 |
38 |
LAVENDER 1A |
|
AC.02/01 |
238 |
42 |
LAVENDER 2 |
|
AC.02/02 |
259 |
42 |
LAVENDER 2 |
|
AC.02/08 |
156 |
42 |
LAVENDER 2 |
|
AC.02/10 |
165 |
42 |
LAVENDER 2 |
|
AC.02/12 |
175 |
42 |
LAVENDER 2 |
|
AC.02/16 |
323 |
42 |
LAVENDER 2 |
|
AC.06/01 |
306 |
42 |
LAVENDER 2A |
|
AC.06/02 |
217 |
42 |
LAVENDER 2 |
|
AC.06/07 |
160 |
42 |
LAVENDER 2A |
|
AC.06/08 |
217 |
42 |
LAVENDER 2 |
|
AC.06/09 |
160 |
42 |
LAVENDER 2A |
|
AC.06/11 |
160 |
42 |
LAVENDER 2A |
|
AC.07/01 |
211 |
42 |
LAVENDER 2 |
|
AC.07/02 |
229 |
42 |
LAVENDER 2 |
|
AC.07/29 |
120 |
42 |
LAVENDER 2 |
|
AC.07/39 |
211 |
42 |
LAVENDER 2 |
|
AC.09/01 |
182 |
42 |
LAVENDER 2 |
|
AC.09/07 |
120 |
42 |
LAVENDER 2 |
|
AC.09/12 |
120 |
42 |
LAVENDER 2 |
|
AC.09/21 |
191 |
42 |
LAVENDER 2 |
|
AC.10/01 |
228 |
42 |
LAVENDER 2A |
|
AC.10/07 |
160 |
42 |
LAVENDER 2A |
|
AC.10/20 |
337 |
42 |
LAVENDER 2A |
|
AC.12/01 |
195 |
42 |
LAVENDER 2 |
|
AC.12/06 |
120 |
42 |
LAVENDER 2 |
|
AC.12/07 |
120 |
42 |
LAVENDER 2 |
|
AC.12/08 |
120 |
42 |
LAVENDER 2 |
|
AC.12/09 |
120 |
42 |
LAVENDER 2 |
|
AC.12/10 |
120 |
42 |
LAVENDER 2 |
|
AC.12/11 |
120 |
42 |
LAVENDER 2 |
|
AC.12/12 |
120 |
42 |
LAVENDER 2 |
|
AC.12/16 |
195 |
42 |
LAVENDER 2 |
|
AC.08/06 |
150 |
48 |
LAVENDER 3 |
|
AC.08/10 |
150 |
48 |
LAVENDER 3 |
|
AC.08/12 |
150 |
48 |
LAVENDER 3 |
|
AC.08/16 |
150 |
48 |
LAVENDER 3 |
|
AC.08/20 |
150 |
48 |
LAVENDER 3 |
|
AC.08/26 |
150 |
48 |
LAVENDER 3 |
|
AC.08/28 |
150 |
48 |
LAVENDER 3 |
|
AC.08/30 |
150 |
48 |
LAVENDER 3 |
|
AC.08/32 |
150 |
48 |
LAVENDER 3 |
|
AC.08/36 |
150 |
48 |
LAVENDER 3 |
|
AC.08/38 |
150 |
48 |
LAVENDER 3 |
Blok AC.02
Blok AC.07
Blok AC.09
Blok AC.12
Blok AC.02
Harga 11 Oktober 2013
Harga Cash, Cicilan 12 Bulan, dan KPR ke-1
|
Tipe |
Harga |
Harga |
Harga |
|
LB/LT |
Tunai |
12 bulan |
KPR ke-1 |
|
38/90 |
231,693,000 |
260,654,625 |
254,862,300 |
|
38/223 |
375,906,300 |
422,533,650 |
413,208,180 |
|
38/173 |
332,775,300 |
362,762,400 |
354,765,180 |
|
38/185 |
335,527,500 |
377,107,500 |
368,791,500 |
|
38/142 |
289,935,700 |
325,704,225 |
318,530,520 |
|
38/206 |
357,842,100 |
402,211,425 |
393,337,560 |
|
38/223 |
375,906,300 |
422,533,650 |
413,208,180 |
|
38/120 |
263,571,000 |
296,517,375 |
289,928,100 |
|
42/120 |
281,358,000 |
316,527,750 |
309,493,800 |
|
42/217 |
390,118,575 |
438,522,459 |
428,841,693 |
|
42/221 |
383,569,725 |
431,155,003 |
421,637,948 |
|
42/229 |
403,216,275 |
453,257,372 |
443,249,153 |
|
42/286 |
475,340,250 |
534,396,844 |
522,585,525 |
|
42/306 |
497,862,750 |
559,734,656 |
547,360,275 |
|
42/144 |
307,553,400 |
345,997,575 |
338,308,740 |
|
42/160 |
330,561,000 |
371,881,125 |
363,617,100 |
|
48/150 |
364,518,000 |
410,082,750 |
400,969,800 |
|
48/150 (G) |
373,180,500 |
419,828,063 |
410,498,550 |
|
48/208 (G) |
|
|
490,759,500 |
|
48/242 |
|
|
520,743,300 |
|
48/198 |
|
|
477,419,250 |
DP minimal 10% dengan BCA
|
Tipe |
Harga |
DP 10% |
PLAFON KPR |
Estimasi |
Modal Pertama |
|
LB/LT |
KPR ke-1 |
bea KPR |
DP+ bea kpr |
||
|
38/90 |
254,862,300 |
25,486,230 |
229,376,070 |
11,468,804 |
36,955,034 |
|
38/223 |
413,208,180 |
41,320,818 |
371,887,362 |
18,594,368 |
59,915,186 |
|
38/173 |
354,765,180 |
35,476,518 |
319,288,662 |
15,964,433 |
51,440,951 |
|
38/185 |
368,791,500 |
36,879,150 |
331,912,350 |
16,595,618 |
53,474,768 |
|
38/142 |
318,530,520 |
31,853,052 |
286,677,468 |
14,333,873 |
46,186,925 |
|
38/206 |
393,337,560 |
39,333,756 |
354,003,804 |
17,700,190 |
57,033,946 |
|
38/223 |
413,208,180 |
41,320,818 |
371,887,362 |
18,594,368 |
59,915,186 |
|
38/120 |
289,928,100 |
28,992,810 |
260,935,290 |
13,046,765 |
42,039,575 |
|
42/120 |
309,493,800 |
30,949,380 |
278,544,420 |
13,927,221 |
44,876,601 |
|
42/217 |
428,841,693 |
42,884,169 |
385,957,524 |
19,297,876 |
62,182,045 |
|
42/221 |
421,637,948 |
42,163,795 |
379,474,153 |
18,973,708 |
61,137,502 |
|
42/229 |
443,249,153 |
44,324,915 |
398,924,238 |
19,946,212 |
64,271,127 |
|
42/286 |
522,585,525 |
52,258,553 |
470,326,973 |
23,516,349 |
75,774,901 |
|
42/306 |
547,360,275 |
54,736,028 |
492,624,248 |
24,631,212 |
79,367,240 |
|
42/144 |
338,308,740 |
33,830,874 |
304,477,866 |
15,223,893 |
49,054,767 |
|
42/160 |
363,617,100 |
36,361,710 |
327,255,390 |
16,362,770 |
52,724,480 |
|
48/150 |
400,969,800 |
40,096,980 |
360,872,820 |
18,043,641 |
58,140,621 |
|
48/150 (G) |
410,498,550 |
41,049,855 |
369,448,695 |
18,472,435 |
59,522,290 |
|
48/208 (G) |
490,759,500 |
49,075,950 |
441,683,550 |
22,084,178 |
71,160,128 |
|
48/242 |
520,743,300 |
52,074,330 |
468,668,970 |
23,433,449 |
75,507,779 |
|
48/198 |
477,419,250 |
47,741,925 |
429,677,325 |
21,483,866 |
69,225,791 |
Estimasi Angsuran dengan bunga 9%
|
Tipe |
PLAFON KPR |
Angsuran KPR/bln (Bunga 9%) |
|||
|
LB/LT |
5th |
8th |
10th |
15th |
|
|
38/90 |
229,376,070 |
4,761,470 |
3,360,406 |
2,905,639 |
2,326,485 |
|
38/223 |
371,887,362 |
7,719,770 |
5,448,225 |
4,710,912 |
3,771,929 |
|
38/173 |
319,288,662 |
6,627,907 |
4,677,644 |
4,044,614 |
3,238,438 |
|
38/185 |
331,912,350 |
6,889,954 |
4,862,583 |
4,204,525 |
3,366,476 |
|
38/142 |
286,677,468 |
5,950,953 |
4,199,883 |
3,631,509 |
2,907,674 |
|
38/206 |
354,003,804 |
7,348,537 |
5,186,228 |
4,484,371 |
3,590,542 |
|
38/223 |
371,887,362 |
7,719,770 |
5,448,225 |
4,710,912 |
3,771,929 |
|
38/120 |
260,935,290 |
5,416,587 |
3,822,755 |
3,305,418 |
2,646,579 |
|
42/120 |
278,544,420 |
5,782,124 |
4,080,732 |
3,528,483 |
2,825,183 |
|
42/217 |
385,957,524 |
8,011,843 |
5,654,356 |
4,889,147 |
3,914,638 |
|
42/221 |
379,474,153 |
7,877,259 |
5,559,373 |
4,807,018 |
3,848,880 |
|
42/229 |
398,924,238 |
8,281,011 |
5,844,321 |
5,053,404 |
4,046,155 |
|
42/286 |
470,326,973 |
9,763,214 |
6,890,386 |
5,957,903 |
4,770,369 |
|
42/306 |
492,624,248 |
10,226,069 |
7,217,045 |
6,240,356 |
4,996,523 |
|
42/144 |
304,477,866 |
6,320,460 |
4,460,663 |
3,856,997 |
3,088,217 |
|
42/160 |
327,255,390 |
6,793,284 |
4,794,358 |
4,145,533 |
3,319,242 |
|
48/150 |
360,872,820 |
7,491,126 |
5,286,860 |
4,571,384 |
3,660,212 |
|
48/150 (G) |
369,448,695 |
7,669,147 |
5,412,498 |
4,680,020 |
3,747,195 |
|
48/208 (G) |
441,683,550 |
9,168,624 |
6,470,754 |
5,595,061 |
4,479,849 |
|
48/242 |
468,668,970 |
9,728,797 |
6,866,096 |
5,936,900 |
4,753,553 |
|
48/198 |
429,677,325 |
8,919,395 |
6,294,860 |
5,442,971 |
4,358,074 |
HARGA KPR Ke-2, Jika masih punya hutang KPR (rumah, kios, apartemen, ruko) , sesuai aturan BI
|
Tipe |
Harga |
Harga |
Harga |
|
LB/LT |
Tunai |
12 bulan |
KPR ke-2 |
|
38/90 |
231,693,000 |
260,654,625 |
266,116,950 |
|
38/120 |
263,571,000 |
296,517,375 |
303,106,650 |
|
42/120 |
281,358,000 |
316,527,750 |
323,561,700 |
|
42/160 |
330,561,000 |
371,881,125 |
380,145,150 |
|
48/150 |
364,518,000 |
410,082,750 |
429,157,575 |
DP rumah KPR ke-2, jika luas bangunan di bawah 70m, maka DP minimal harus 30%, Boleh dicicil 3x dalam 3 bulan.
|
Tipe |
Harga |
Harga |
Harga |
DP 30% |
PLAFON KPR |
Estimasi |
Modal Pertama |
|
LB/LT |
Tunai |
12 bulan |
KPR ke-2 |
bea KPR |
DP+ bea kpr |
||
|
38/90 |
231,693,000 |
260,654,625 |
266,116,950 |
79,835,085 |
186,281,865 |
9,314,093 |
89,149,178 |
|
38/120 |
263,571,000 |
296,517,375 |
303,106,650 |
90,931,995 |
212,174,655 |
10,608,733 |
101,540,728 |
|
42/120 |
281,358,000 |
316,527,750 |
323,561,700 |
97,068,510 |
226,493,190 |
11,324,660 |
108,393,170 |
|
42/160 |
330,561,000 |
371,881,125 |
380,145,150 |
114,043,545 |
266,101,605 |
13,305,080 |
127,348,625 |
|
48/150 |
364,518,000 |
410,082,750 |
429,157,575 |
128,747,273 |
300,410,303 |
15,020,515 |
143,767,788 |
Estimasi angsuran. Berkas dan prsoes KPR dilakukan setelah rumah jadi sekitar 1 tahun yang akan datang
|
Tipe |
PLAFON KPR |
Angsuran KPR/bln (Bunga 9%) |
|||
|
LB/LT |
5th |
8th |
10th |
15th |
|
|
38/90 |
186,281,865 |
3,866,905 |
2,729,067 |
2,359,740 |
1,889,395 |
|
38/120 |
212,174,655 |
4,404,397 |
3,108,402 |
2,687,739 |
2,152,017 |
|
42/120 |
226,493,190 |
4,701,626 |
3,318,171 |
2,869,120 |
2,297,245 |
|
42/160 |
266,101,605 |
5,523,832 |
3,898,443 |
3,370,863 |
2,698,980 |
|
48/150 |
300,410,303 |
6,236,024 |
4,401,072 |
3,805,471 |
3,046,961 |
Harga 1 September 2013
|
Tipe |
Harga |
Harga |
Harga |
Keterangan |
|
LB/LT |
Tunai |
12 bulan |
KPR |
|
|
38/90 |
231.693.000 |
260.654.625 |
254.862.300 |
|
|
38/120 |
263.571.000 |
296.517.375 |
289.928.100 |
|
|
42/120 |
281.358.000 |
316.527.750 |
309.493.800 |
|
|
42/144 |
307.553.400 |
345.997.575 |
338.308.740 |
Rafflesia |
|
42/160 |
330.561.000 |
371.881.125 |
363.617.100 |
|
|
48/150 |
364.518.000 |
410.082.750 |
400.969.800 |
Rafflesia |
|
48/150 (G) |
373.180.500 |
419.828.063 |
410.498.550 |
dpn taman |
Modal Pertama = (DP + Biaya KPR). Lihat Promo free biaya KPR.
|
Tipe |
Harga |
dp 5% |
PLAFON KPR |
Estimasi |
Modal Pertama |
Keterangan |
|
LB/LT |
KPR |
bea KPR |
DP+ bea kpr |
|
||
|
38/90 |
254.862.300 |
12.743.115 |
242.119.185 |
12.105.959 |
24.849.074 |
|
|
38/120 |
289.928.100 |
14.496.405 |
275.431.695 |
13.771.585 |
28.267.990 |
|
|
42/120 |
309.493.800 |
15.474.690 |
294.019.110 |
14.700.956 |
30.175.646 |
|
|
42/144 |
338.308.740 |
16.915.437 |
321.393.303 |
16.069.665 |
32.985.102 |
Rafflesia |
|
42/160 |
363.617.100 |
18.180.855 |
345.436.245 |
17.271.812 |
35.452.667 |
|
|
48/150 |
400.969.800 |
20.048.490 |
380.921.310 |
19.046.066 |
39.094.556 |
Rafflesia |
|
48/150 (G) |
410.498.550 |
20.524.928 |
389.973.623 |
19.498.681 |
40.023.609 |
dpn taman |
Angsuran dg asumsi bunga 8.5%
|
Tipe |
PLAFON KPR |
Angsuran KPR/bln (Bunga 8,5%) |
Keterangan |
|||
|
LB/LT |
5th |
8th |
10th |
15th |
|
|
|
38/90 |
242.119.185 |
4.967.446 |
3.484.610 |
3.001.931 |
2.384.243 |
|
|
38/120 |
275.431.695 |
5.650.903 |
3.964.048 |
3.414.959 |
2.712.285 |
|
|
42/120 |
294.019.110 |
6.032.252 |
4.231.561 |
3.645.416 |
2.895.322 |
|
|
42/144 |
321.393.303 |
6.593.876 |
4.625.534 |
3.984.817 |
3.164.887 |
Rafflesia |
|
42/160 |
345.436.245 |
7.087.154 |
4.971.563 |
4.282.915 |
3.401.647 |
|
|
48/150 |
380.921.310 |
7.815.184 |
5.482.268 |
4.722.879 |
3.751.083 |
Rafflesia |
|
48/150 (G) |
389.973.623 |
8.000.906 |
5.612.551 |
4.835.115 |
3.840.225 |
dpn taman |
Harga 1 Agustus 2013
|
Tipe |
Harga |
Harga |
Harga |
|
LB/LT |
Tunai |
12 bulan |
KPR |
|
38/90 |
226,765,250 |
255,142,156 |
249,466,775 |
|
42/120 |
274,871,000 |
309,261,125 |
302,383,100 |
|
42/160 |
321,071,000 |
361,236,125 |
353,203,100 |
Modal Pertama = DP + Biaya KPR. Promo: Free biaya KPR tdk termasuk as jiwa, maks akad 2 bln
|
Tipe |
Harga |
dp 5% |
PLAFON KPR |
Estimasi |
estimasi |
Modal Pertama |
|
LB/LT |
KPR |
bea KPR |
bea surat2 |
DP+ bea kpr |
||
|
38/90 |
249,466,775 |
12,473,339 |
236,993,436 |
11,849,672 |
sdh termasuk |
24,323,011 |
|
42/120 |
302,383,100 |
15,119,155 |
287,263,945 |
14,363,197 |
sdh termasuk |
29,482,352 |
|
42/160 |
353,203,100 |
17,660,155 |
335,542,945 |
16,777,147 |
sdh termasuk |
34,437,302 |
Angsuran dengan asumsi bunga 7.5%, dp 5%,
|
Tipe |
Harga |
Angsuran KPR/bln (Bunga 7,5%) |
|||
|
LB/LT |
KPR |
5th |
8th |
10th |
15th |
|
38/90 |
249,466,775 |
4,748,862 |
3,290,386 |
2,813,154 |
2,196,958 |
|
42/120 |
302,383,100 |
5,756,180 |
3,988,335 |
3,409,874 |
2,662,972 |
|
42/160 |
353,203,100 |
6,723,592 |
4,658,635 |
3,982,954 |
3,110,525 |
Lokasi blok AC.09 dan AC.10
