HARGA JANUARI 2013
Kluster Bukit GARDENIA & RAVENIA, Rumah Sederhana, Rangka Atap Baja Ringan
|
Tipe |
Harga |
Harga |
Harga |
Keterangan |
|
LB/LT |
Tunai |
12 bulan |
KPR |
|
|
36/72 |
93.250.500 |
102.650.550 |
99.360.533 |
- PPN |
|
36/72 |
102.160.500 |
112.451.550 |
109.878.788 |
+ PPN |
|
36/90 |
132.306.000 |
145.611.600 |
142.285.200 |
|
|
38/120 |
193.925.250 |
213.392.775 |
208.525.894 |
|
|
47/150 |
252.685.875 |
278.029.463 |
271.693.566 |
dalam |
|
47/150l |
270.732.750 |
297.881.025 |
291.093.956 |
luar |
DP + Biaya KPR = Modal Pertama
|
Tipe |
Harga |
dp 5% |
PLAFON KPR |
Estimasi |
estimasi |
Modal |
Keterangan |
|
LB/LT |
KPR |
bea KPR |
bea surat2 |
DP+ bea kpr |
|
||
|
36/72 |
99.360.533 |
4.968.027 |
94.392.506 |
4.719.625 |
sdh |
9.687.652 |
- PPN |
|
36/72 |
109.878.788 |
5.493.939 |
104.384.849 |
5.219.242 |
sdh |
10.713.182 |
+ PPN |
|
36/90 |
142.285.200 |
7.114.260 |
135.170.940 |
6.758.547 |
sdh |
13.872.807 |
|
|
38/120 |
208.525.894 |
10.426.295 |
198.099.599 |
9.904.980 |
sdh |
20.331.275 |
|
|
47/150 |
271.693.566 |
13.584.678 |
258.108.888 |
12.905.444 |
sdh |
26.490.123 |
dalam |
|
47/150l |
291.093.956 |
14.554.698 |
276.539.258 |
13.826.963 |
sdh |
28.381.661 |
luar |
Asumsi bunga 7,5% dengan Dp 5%
|
Tipe |
Harga |
Angsuran KPR/bln (Bunga 7,5%) |
|||
|
LB/LT |
KPR |
5th |
8th |
10th |
15th |
|
36/72 |
99.360.533 |
1.891.432 |
1.310.533 |
1.120.456 |
875.030 |
|
36/72 |
109.878.788 |
2.091.658 |
1.449.266 |
1.239.067 |
967.660 |
|
36/90 |
142.285.200 |
2.708.548 |
1.876.696 |
1.604.503 |
1.253.051 |
|
38/120 |
208.525.894 |
3.969.510 |
2.750.389 |
2.351.477 |
1.836.408 |
|
47/150 |
271.693.566 |
5.171.973 |
3.583.550 |
3.063.798 |
2.392.701 |
|
47/150l |
291.093.956 |
5.541.279 |
3.839.435 |
3.282.570 |
2.563.553 |