Stok 8 Oktober 2015 Bukit Rosemary
Stok per tanggal 8 Oktober 2015, cluster bukit Rosemary masih memiliki beberapa tipe. Tipe standar dan tipe hoek. Sikaan dilihat di bawah ini. Lihat juga lokasi stok di tautan Stok + Siteplan Rosemary.
| Blok |
LT |
LB |
Hadap |
Tipe |
Progres dibangun |
| BC.01/02 |
363 |
70 |
TIMUR |
ROSEMARY 3 |
29 |
| BC.01/17 |
200 |
63 |
BARAT |
ROSEMARY 2 |
30,15 |
| BC.02/01 |
365 |
70 |
BARAT |
ROSEMARY 3 |
29 |
| BC.02/07 |
200 |
70 |
BARAT |
ROSEMARY 3 |
30,15 |
| BC.02/17 |
200 |
70 |
BARAT |
ROSEMARY 3 |
29 |
| BC.02/18 |
318 |
70 |
TIMUR |
ROSEMARY 3 |
29 |
| BC.02/19 |
200 |
70 |
BARAT |
ROSEMARY 3 |
30,15 |
| BC.03/16 |
328 |
52 |
UTARA |
ROSEMARY 1 |
29 |
| BC.05/01 |
363 |
52 |
BARAT |
ROSEMARY 1A |
30,15 |
| BC.05/08 |
318 |
52 |
BARAT |
ROSEMARY 1A |
29 |
| BC.07/01 |
368 |
102 |
SELATAN |
ROSEMARY 4 |
29 |
| BC.07/06 |
240 |
70 |
UTARA |
ROSEMARY 3A |
30,15 |
| BC.07/09 |
368 |
102 |
SELATAN |
ROSEMARY 4 |
29 |
| BC.07/12 |
368 |
70 |
UTARA |
ROSEMARY 3A |
29 |
| BC.11/11 |
308 |
63 |
SELATAN |
ROSEMARY 2 |
29 |
| BC.11/16 |
308 |
63 |
UTARA |
ROSEMARY 2 |
29 |
| BC.15/01 |
348 |
102 |
SELATAN |
ROSEMERY 4 HOEK |
29 |
| BC.15/02 |
348 |
70 |
UTARA |
ROSEMARY 3A |
48,25 |
| BC.15/03 |
240 |
102 |
SELATAN |
ROSEMARY 4 |
30,15 |
| BC.15/07 |
240 |
102 |
SELATAN |
ROSEMARY 4 |
54,01 |
| BC.15/08 |
240 |
70 |
UTARA |
ROSEMARY 3A |
48,25 |
| BC.15/10 |
240 |
70 |
UTARA |
ROSEMARY 3A |
48,25 |
| BC.15/12 |
348 |
70 |
UTARA |
ROSEMARY 3A |
29 |
| BC.16/16 |
308 |
63 |
UTARA |
ROSEMARY 2 |
29 |
Harga September 2015 Rumah Standar Bukit Rosemary
| Tipe |
Harga |
Harga |
Harga |
| LB/LT |
Tunai |
12 bulan |
KPR ke-1 |
| 52/180 |
606.615.000 |
682.816.875 |
667.576.500 |
| 52/200 |
639.965.000 |
720.335.625 |
704.261.500 |
| 63/200 |
705.428.750 |
793.982.344 |
776.271.625 |
| 70/200 |
776.843.750 |
874.324.219 |
854.828.125 |
| 102/240 |
1.091.685.000 |
1.228.520.625 |
1.201.153.500 |
| 70/240 |
898.743.750 |
1.011.461.719 |
988.918.125 |
Modal Pertama = Dp 20% + Biaya KPR, Lihat promo
| Tipe, LB/LT |
Harga |
DP 10% |
PLAFON KPR |
Estimasi |
Modal Pertama |
| KPR ke-1 |
bea KPR |
DP+ bea kpr |
| 52/180 |
667.576.500 |
66.757.650 |
600.818.850 |
30.040.943 |
96.798.593 |
| 52/200 |
704.261.500 |
70.426.150 |
633.835.350 |
31.691.768 |
102.117.918 |
| 63/200 |
776.271.625 |
77.627.163 |
698.644.463 |
34.932.223 |
112.559.386 |
| 70/200 |
854.828.125 |
85.482.813 |
769.345.313 |
38.467.266 |
123.950.078 |
| 102/240 |
1.201.153.500 |
360.346.050 |
840.807.450 |
42.040.373 |
402.386.423 |
| 70/240 |
988.918.125 |
98.891.813 |
890.026.313 |
44.501.316 |
143.393.128 |
Estimasi angsuran KPR dengan asumsi bunga 9.25%
| Tipe, LB/LT |
PLAFON KPR |
Angsuran KPR/bln (Bunga 9.25%) |
| 5th |
8th |
10th |
15th |
20th |
| 52/180 |
600.818.850 |
12.545.036 |
8.880.235 |
7.692.447 |
6.183.581 |
5.502.701 |
| 52/200 |
633.835.350 |
13.234.418 |
9.368.226 |
8.115.167 |
6.523.385 |
5.805.088 |
| 63/200 |
698.644.463 |
14.587.625 |
10.326.119 |
8.944.935 |
7.190.395 |
6.398.653 |
| 70/200 |
769.345.313 |
16.063.852 |
11.371.093 |
9.850.137 |
7.918.043 |
7.046.179 |
| 102/240 |
840.807.450 |
17.555.974 |
12.427.319 |
10.765.087 |
8.653.525 |
7.700.677 |
| 70/240 |
890.026.313 |
18.583.659 |
13.154.785 |
11.395.249 |
9.160.082 |
8.151.456 |
Harga Rumah Hoek Oktober 2015
| Tipe |
Harga |
Harga |
Harga |
| LB/LT |
Tunai |
12 bulan |
KPR ke-1 |
| 52/328 |
853.405.000 |
960.455.625 |
939.045.500 |
| 52/318 |
836.730.000 |
941.696.250 |
920.703.000 |
| 52/363 |
911.767.500 |
1.026.113.438 |
1.003.244.250 |
| 63/308 |
885.518.750 |
996.583.594 |
974.370.625 |
| 63/328 |
918.868.750 |
1.034.102.344 |
1.011.055.625 |
| 70/318 |
973.608.750 |
1.095.684.844 |
1.071.269.625 |
| 70/363 |
1.048.646.250 |
1.180.102.031 |
1.153.810.875 |
| 70/348 |
1.103.673.750 |
1.242.007.969 |
1.214.341.125 |
| 70/368 |
1.141.623.750 |
1.284.701.719 |
1.256.086.125 |
DP 10%
| Tipe |
Harga |
Harga |
Harga |
DP 10% & 30% |
PLAFON KPR |
| LB/LT |
Tunai |
12 bulan |
KPR ke-1 |
| 52/328 |
853.405.000 |
960.455.625 |
939.045.500 |
93.904.550 |
845.140.950 |
| 52/318 |
836.730.000 |
941.696.250 |
920.703.000 |
92.070.300 |
828.632.700 |
| 52/363 |
911.767.500 |
1.026.113.438 |
1.003.244.250 |
100.324.425 |
902.919.825 |
| 63/308 |
885.518.750 |
996.583.594 |
974.370.625 |
97.437.063 |
876.933.563 |
| 63/328 |
918.868.750 |
1.034.102.344 |
1.011.055.625 |
101.105.563 |
909.950.063 |
| 70/318 |
973.608.750 |
1.095.684.844 |
1.071.269.625 |
107.126.963 |
964.142.663 |
| 70/363 |
1.048.646.250 |
1.180.102.031 |
1.153.810.875 |
115.381.088 |
1.038.429.788 |
| 70/348 |
1.103.673.750 |
1.242.007.969 |
1.214.341.125 |
121.434.113 |
1.092.907.013 |
| 70/368 |
1.141.623.750 |
1.284.701.719 |
1.256.086.125 |
125.608.613 |
1.130.477.513 |
Estimasi Angsuran dengan Simulasi Bunga 9.25%
| Tipe |
PLAFON KPR |
Angsuran KPR/bln (Bunga 9.25%) |
| LB/LT |
5th |
8th |
10th |
15th |
| 52/328 |
845.140.950 |
17.646.457 |
12.491.369 |
10.820.570 |
9.525.176 |
| 52/318 |
828.632.700 |
17.301.766 |
12.247.374 |
10.609.210 |
8.528.224 |
| 52/363 |
902.919.825 |
18.852.874 |
13.345.354 |
11.560.328 |
10.176.374 |
| 63/308 |
876.933.563 |
18.310.284 |
12.961.271 |
11.227.619 |
9.025.333 |
| 63/328 |
909.950.063 |
18.999.665 |
13.449.262 |
11.650.338 |
9.365.136 |
| 70/318 |
964.142.663 |
20.131.201 |
14.250.241 |
12.344.181 |
9.922.882 |
| 70/363 |
1.038.429.788 |
21.682.308 |
15.348.221 |
13.295.299 |
10.687.439 |
| 70/348 |
1.092.907.013 |
22.819.787 |
16.153.406 |
13.992.786 |
11.248.115 |
| 70/368 |
1.130.477.513 |
23.604.255 |
16.708.707 |
14.473.811 |
11.634.787 |
