Perumahan memasarkan rumah sejuta umat. Tipe 37/72. Luas bangunan 36m. Luas tanah 72m, 6x12m. Memiliki 1 kamar tidur dan 1 kamar mandi. Ada varian luas tanah hoek 37/178 dan tanah standar 36/90m. Saat ini stok tinggal 1 unit, tipe 36/72 di AV.38/38. Sebagai alternati lain tersedia di bukti Chrysant, Tectona, Lantana, atau Ebony. Rumah sudah selesai dibangun, bagi pembeli yang sudah lunas, atau sudah akad kredit di bank, silakan datang untuk serah terima rumah ke bagian purna jual.
Cattleya 36/72, 1 Unit di AV.38/38
Ada varian Cattleya 1, tipe 36/90 satu kamar tidur.
Varian Cattleya 1, rumah sudut, tanah hoek. Rumah 36 dimodifikasi tampak samping sehingga berubah menajdi tipe 37. Tanah hoek seluas 178m.
Harga November 2017 Bukit Cattleya Citra Indah
| Tipe | LB | LT | Harga | Modal Pertama |
| Tunai | DP+ biaya KPR | |||
| CATTLEYA 1 | 36 | 72 | 209,175,000 | 22,152,963 |
| CATTLEYA 2 HOEK | 38 | 223 | 482,903,750 | 51,110,043 |
| CATTLEYA 3 HOEK | 39 | 223 | 547,275,000 | 57,919,717 |
Modal Pertama = Dp + Biaya KPR, Lihat Promo
| Tipe | LB | LT | Harga | DP | 5% | PLAFON KPR | Estimasi | Modal Pertama |
| KPR ke-1 | Biaya KPR | DP+ biaya KPR | ||||||
| CATTLEYA 1 | 36 | 72 | 227,209,875 | 11,360,494 | 215,849,381 | 10,792,469 | 22,152,963 | |
| CATTLEYA 2 HOEK | 38 | 223 | 524,205,569 | 26,210,278 | 497,995,290 | 24,899,765 | 51,110,043 | |
| CATTLEYA 3 HOEK | 39 | 223 | 594,048,375 | 29,702,419 | 564,345,956 | 28,217,298 | 57,919,717 | |
Estimasi Angsuran KPR dengan Asumsi Bunga 9.25%
| Tipe | LB | LT | Harga | Angsuran KPR/bln (Tahun)| Bunga | 7.50% | ||
| KPR ke-1 | 5 | 10 | 15 | 20 | |||
| CATTLEYA 1 | 36 | 72 | 227,209,875 | 4,325,179 | 2,562,170 | 2,000,950 | 1,738,868 |
| CATTLEYA 2 HOEK | 38 | 223 | 524,205,569 | 9,978,804 | 5,911,292 | 4,616,478 | 4,011,816 |
| CATTLEYA 3 HOEK | 39 | 223 | 594,048,375 | 11,308,335 | 6,698,886 | 5,231,557 | 4,546,333 |
Harga Bukit Cattleya Citra Indah September 2015
| Tipe | Harga | Harga | KPR ke-1 |
| LB/LT | Tunai | 12 bulan | |
| Cattleya 1, 36/72, 1KT | 183.300.000 | 206.587.500 | 201.930.000 |
| Cattleya 1A, 36/90, 1KT | 210.210.000 | 236.861.250 | 231.531.000 |
| Cattleya 2, 36/90, 2KT | 221.595.000 | 249.669.375 | 244.054.500 |
| Cattleya 2A, 36/96, 2KT | 229.875.000 | 258.984.375 | 253.162.500 |
| Cattleya 2B, 36/108, 2KT | 246.435.000 | 277.614.375 | 271.378.500 |
| Cattleya 3, 38/102, 2KT | 321.702.500 | 362.290.313 | 354.172.750 |
Modal Pertama = Dp + Biaya KPR, Lihat Promo
| Tipe | KPR ke-1 | DP 5% | PLAFON KPR | Estimasi |
| LB/LT | bea KPR | |||
| Cattleya 1, 36/72, 1KT | 201.930.000 | 10.096.500 | 191.833.500 | 9.591.675 |
| Cattleya 1A, 36/90, 1KT | 231.531.000 | 11.576.550 | 219.954.450 | 10.997.723 |
| Cattleya 2, 36/90, 2KT | 244.054.500 | 12.202.725 | 231.851.775 | 11.592.589 |
| Cattleya 2A, 36/96, 2KT | 253.162.500 | 12.658.125 | 240.504.375 | 12.025.219 |
| Cattleya 2B, 36/108, 2KT | 271.378.500 | 13.568.925 | 257.809.575 | 12.890.479 |
| Cattleya 3, 38/102, 2KT | 354.172.750 | 17.708.638 | 336.464.113 | 16.823.206 |
Estimasi Angsuran KPR dengan Asumsi Bunga 9.25%
| Tipe | PLAFON KPR | Angsuran KPR/bln (Bunga 9.25%) | ||||
| LB/LT | 5th | 8th | 10th | 15th | 20th | |
| Cattleya 1, 36/72, 1KT | 191.833.500 | 4.005.464 | 2.835.341 | 2.456.097 | 1.974.336 | 1.756.939 |
| Cattleya 1A, 36/90, 1KT | 219.954.450 | 4.592.627 | 3.250.975 | 2.816.137 | 2.263.754 | 2.014.490 |
| Cattleya 2, 36/90, 2KT | 231.851.775 | 4.841.041 | 3.426.820 | 2.968.461 | 2.386.201 | 2.123.454 |
| Cattleya 2A, 36/96, 2KT | 240.504.375 | 5.021.707 | 3.554.708 | 3.079.243 | 2.475.252 | 2.202.700 |
| Cattleya 2B, 36/108, 2KT | 257.809.575 | 5.383.038 | 3.810.482 | 3.300.806 | 2.653.356 | 2.361.192 |
| Cattleya 3, 38/102, 2KT | 336.464.113 | 7.025.336 | 4.973.014 | 4.307.842 | 3.462.863 | 3.081.563 |
Harga 9 November 2014 Bukit Cattleya
|
Tipe |
Harga |
Harga |
Harga |
Harga |
KPR ke-1 |
|
LB/LT |
Tunai |
12 bulan |
24 bulan |
KPR ke-2 |
|
|
Cattleya 1, 36/72 |
162.162.000 |
182.432.250 |
194.594.400 |
186.486.300 |
178.378.200 |
|
Cattleya 1A, 36/90 |
182.952.000 |
205.821.000 |
219.542.400 |
210.394.800 |
201.247.200 |
|
Cattleya 2 36/90 |
200.623.500 |
225.701.438 |
240.748.200 |
230.717.025 |
220.685.850 |
|
Cattleya 2A, 36/96 |
207.900.000 |
233.887.500 |
249.480.000 |
239.085.000 |
228.690.000 |
|
Cattleya 2B 36/108 |
222.453.000 |
250.259.625 |
266.943.600 |
255.820.950 |
244.698.300 |
|
Cattleya 3, 38/120 |
289.789.500 |
326.013.188 |
347.747.400 |
333.257.925 |
318.768.450 |
Modal pertama = DP 5%, + Biaya KPR (lihat promo)
|
Tipe |
KPR ke-1 |
DP 5% |
PLAFON KPR |
Estimasi |
Modal Pertama |
|
LB/LT |
bea KPR |
DP+ bea kpr |
|||
|
Cattleya 1, 36/72 |
178.378.200 |
8.918.910 |
169.459.290 |
8.472.965 |
17.391.875 |
|
Cattleya 1A, 36/90 |
201.247.200 |
10.062.360 |
191.184.840 |
9.559.242 |
19.621.602 |
|
Cattleya 2 36/90 |
220.685.850 |
11.034.293 |
209.651.558 |
10.482.578 |
21.516.870 |
|
Cattleya 2A, 36/96 |
228.690.000 |
11.434.500 |
217.255.500 |
10.862.775 |
22.297.275 |
|
Cattleya 2B 36/108 |
244.698.300 |
12.234.915 |
232.463.385 |
11.623.169 |
23.858.084 |
|
Cattleya 3, 38/120 |
318.768.450 |
15.938.423 |
302.830.028 |
15.141.501 |
31.079.924 |
Plafon 95%, angsuran dengan asumsi bunga 9.75%
|
Tipe |
PLAFON KPR |
Angsuran KPR/bln (Bunga 9.75%) |
||||
|
LB/LT |
5th |
8th |
10th |
15th |
20th |
|
|
Cattleya 1, 36/72 |
169.459.290 |
3.579.699 |
2.549.041 |
2.216.023 |
1.795.188 |
1.607.350 |
|
Cattleya 1A, 36/90 |
191.184.840 |
4.038.635 |
2.875.841 |
2.500.129 |
2.025.341 |
1.813.420 |
|
Cattleya 2 36/90 |
209.651.558 |
4.428.731 |
3.153.621 |
2.741.618 |
2.220.970 |
1.988.580 |
|
Cattleya 2A, 36/96 |
217.255.500 |
4.589.358 |
3.268.001 |
2.841.055 |
2.301.524 |
2.060.705 |
|
Cattleya 2B 36/108 |
232.463.385 |
4.910.613 |
3.496.761 |
3.039.929 |
2.462.630 |
2.204.954 |
|
Cattleya 3, 38/120 |
302.830.028 |
6.397.055 |
4.555.231 |
3.960.116 |
3.208.068 |
2.872.394 |
Note:
- Harga dan stok berubah setiap saat.
- Harga resmi adalah harga yang tertera di surat pesanan rumah (SPR).
- Angsuran resmi adalah angsuran yang dirilis bank di Surat Persetujuan KPR atau offering letter (SP3K) bank pemberi kredit kepemilikan rumah (KPR).
- Harga mengikat selama 3 bulan, jika dalam 3 bulan belum akad, maka akan dikenakan penyesuain harga baru.
- Harga belum termasuk charge taman, jika di samping/depan rumah terdapat taman atau jalur hijau.
- Jika KPR ditolak bank maka akan dipotong biaya administrasi Rp 2.5 juta (tarif saat ini, berubah setiap saat) dari uang konsumen yang sudah masuk.
- Aturan atau kebijakan lain dapat dibaca di surat pesanan rumah (SPR).
- Untuk menghindari salah paham, baca dengan teliti pasal-pasal atau syarat dan ketentuan di surat pesanan rumah.
Harga 14 Agustus 2014 Bukit Cattleya
SEGERA BERLAKU menggantikan Harga 26 Mei 2014
Harga Tunai, Angsuran ke developer 12 bulan dan 24 bulan, KPR ke1 dan KPR ke2 (jika masih punya hutang KPR)
|
Tipe |
Harga |
Harga |
Harga |
Harga |
Harga |
|
LB/LT |
Tunai |
12 bulan |
24 bulan |
KPR ke-1 |
KPR ke-2 |
|
Cattleya 1, 36/72 |
154.885.500 |
174.246.188 |
185.862.600 |
170.374.050 |
178.118.325 |
|
Cattleya 1A, 36/90 |
174.636.000 |
196.465.500 |
209.563.200 |
192.099.600 |
200.831.400 |
|
Cattleya 2 36/90 |
191.268.000 |
215.176.500 |
229.521.600 |
210.394.800 |
219.958.200 |
|
Cattleya 2A, 36/96 |
198.198.000 |
222.972.750 |
237.837.600 |
218.017.800 |
227.927.700 |
|
Cattleya 2B 36/108 |
212.058.000 |
238.565.250 |
254.469.600 |
233.263.800 |
243.866.700 |
|
Cattleya 3, 38/120 |
275.005.500 |
309.381.188 |
330.006.600 |
302.506.050 |
316.256.325 |
Modal Pertama = DP + Biaya KPR (lihat promo)
|
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 |
170.374.050 |
8.518.703 |
161.855.348 |
8.092.767 |
sdh termasuk |
16.611.470 |
1 KT |
|
Cattleya 1A, 36/90 |
192.099.600 |
9.604.980 |
182.494.620 |
9.124.731 |
sdh termasuk |
18.729.711 |
1KT |
|
Cattleya 2 36/90 |
210.394.800 |
10.519.740 |
199.875.060 |
9.993.753 |
sdh termasuk |
20.513.493 |
2KT |
|
Cattleya 2A, 36/96 |
218.017.800 |
10.900.890 |
207.116.910 |
10.355.846 |
sdh termasuk |
21.256.736 |
2KT |
|
Cattleya 2B 36/108 |
233.263.800 |
11.663.190 |
221.600.610 |
11.080.031 |
sdh termasuk |
22.743.221 |
2KT |
|
Cattleya 3, 38/120 |
302.506.050 |
15.125.303 |
287.380.748 |
14.369.037 |
sdh termasuk |
29.494.340 |
2KT |
Angsuran dengan asumsi DP 5%, Bunga 9.5. Minimal DP 5% saat ini hanya bisa dengan BRI dan BNI
|
Tipe |
PLAFON KPR |
Angsuran KPR/bln (Bunga 9.5%) |
||||
|
LB/LT |
5th |
8th |
10th |
15th |
20th |
|
|
Cattleya 1, 36/72 |
161.855.348 |
3.399.264 |
2.413.407 |
2.094.369 |
1.690.133 |
1.508.704 |
|
Cattleya 1A, 36/90 |
182.494.620 |
3.832.727 |
2.721.157 |
2.361.436 |
1.905.654 |
1.701.089 |
|
Cattleya 2 36/90 |
199.875.060 |
4.197.748 |
2.980.315 |
2.586.334 |
2.087.145 |
1.863.098 |
|
Cattleya 2A, 36/96 |
207.116.910 |
4.349.841 |
3.088.297 |
2.680.042 |
2.162.766 |
1.930.601 |
|
Cattleya 2B 36/108 |
221.600.610 |
4.654.025 |
3.304.262 |
2.867.458 |
2.314.008 |
2.065.608 |
|
Cattleya 3, 38/120 |
287.380.748 |
6.035.531 |
4.285.102 |
3.718.637 |
3.000.901 |
2.678.766 |
Modal pertama = DP 10% + Biaya KPR (lihat promo)
|
Tipe |
Harga |
DP 10% |
PLAFON KPR |
Estimasi |
Modal Pertama |
|
LB/LT |
KPR ke-1 |
bea KPR |
DP+ bea kpr |
||
|
Cattleya 1, 36/72 |
170.374.050 |
17.037.405 |
153.336.645 |
7.666.832 |
24.704.237 |
|
Cattleya 1A, 36/90 |
192.099.600 |
19.209.960 |
172.889.640 |
8.644.482 |
27.854.442 |
|
Cattleya 2, 36/90 |
210.394.800 |
21.039.480 |
189.355.320 |
9.467.766 |
30.507.246 |
|
Cattleya 2A, 36/96 |
218.017.800 |
21.801.780 |
196.216.020 |
9.810.801 |
31.612.581 |
|
Cattleya 2B 36/108 |
233.263.800 |
23.326.380 |
209.937.420 |
10.496.871 |
33.823.251 |
|
Cattleya 3, 38/120 |
302.506.050 |
30.250.605 |
272.255.445 |
13.612.772 |
43.863.377 |
Angsuran dengan asumsi Bunga 9.5. DP minimal 10% dengan bank BCA dan Mandiri, serta bisa juga dengan BRI dan BNI
|
Tipe |
PLAFON KPR |
Angsuran KPR/bln (Bunga 9.5%) |
||||
|
LB/LT |
5th |
8th |
10th |
15th |
20th |
|
|
Cattleya 1, 36/72 |
153.336.645 |
3.220.355 |
2.286.385 |
1.984.139 |
1.601.179 |
1.429.299 |
|
Cattleya 1A, 36/90 |
172.889.640 |
3.631.004 |
2.577.938 |
2.237.150 |
1.805.356 |
1.611.558 |
|
Cattleya 2, 36/90 |
189.355.320 |
3.976.814 |
2.823.456 |
2.450.212 |
1.977.295 |
1.765.040 |
|
Cattleya 2A, 36/96 |
196.216.020 |
4.120.902 |
2.925.755 |
2.538.987 |
2.048.936 |
1.828.991 |
|
Cattleya 2B 36/108 |
209.937.420 |
4.409.077 |
3.130.353 |
2.716.539 |
2.192.218 |
1.956.892 |
|
Cattleya 3, 38/120 |
272.255.445 |
5.717.871 |
4.059.570 |
3.522.919 |
2.842.959 |
2.537.778 |
Harga 26 Mei 2014
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 |
Harga Hoek April 2014
|
Tipe |
Harga |
Harga |
Harga |
Keterangan |
|
LB/LT |
Tunai |
12 bulan |
KPR ke-1 |
|
|
Cattleya 1, 36/72 |
146.569.500 |
164.890.688 |
161.226.450 |
1 KT |
|
Cattleya 1A, 36/90 |
165.280.500 |
185.940.563 |
181.808.550 |
1KT |
|
Cattleya 2, 36/90 |
181.912.500 |
204.651.563 |
200.103.750 |
2KT |
|
Cattleya 2A, 36/96 |
188.496.000 |
212.058.000 |
207.345.600 |
2KT |
|
Cattleya 3, 38/120 |
261.492.000 |
294.178.500 |
287.641.200 |
2KT |
|
Cattleya 1, 37/178 |
264.523.875 |
297.589.359 |
290.976.263 |
hoek |
|
Cattleya 1, 37/130 |
214.627.875 |
241.456.359 |
236.090.663 |
hoek |
|
Cattleya 1A, 37/223 |
311.301.375 |
350.214.047 |
342.431.513 |
hoek |
|
Cattleya 1A, 37/163 |
248.931.375 |
280.047.797 |
273.824.513 |
hoek |
|
Cattleya 2 38/223 |
338.241.750 |
380.521.969 |
372.065.925 |
hoek |
|
Cattleya 2 38/163 |
272.406.750 |
306.457.594 |
299.647.425 |
hoek |
|
Cattleya 3 39/223 |
392.353.500 |
441.397.688 |
431.588.850 |
hoek |
Modal Pertama = DP 5% + Biaya KPR
|
Tipe |
Harga |
DP 5% |
PLAFON KPR |
Estimasi |
Modal Pertama |
Keterangan |
|
LB/LT |
KPR ke-1 |
bea KPR |
DP+ bea kpr |
|
||
|
Cattleya 1, 36/72 |
161.226.450 |
8.061.323 |
153.165.128 |
7.658.256 |
15.719.579 |
1 KT |
|
Cattleya 1A, 36/90 |
181.808.550 |
9.090.428 |
172.718.123 |
8.635.906 |
17.726.334 |
1KT |
|
Cattleya 2, 36/90 |
200.103.750 |
10.005.188 |
190.098.563 |
9.504.928 |
19.510.116 |
2KT |
|
Cattleya 2A, 36/96 |
207.345.600 |
10.367.280 |
196.978.320 |
9.848.916 |
20.216.196 |
2KT |
|
Cattleya 3, 38/120 |
287.641.200 |
14.382.060 |
273.259.140 |
13.662.957 |
28.045.017 |
2KT |
|
Cattleya 1, 37/178 |
290.976.263 |
14.548.813 |
276.427.450 |
13.821.372 |
28.370.186 |
hoek |
|
Cattleya 1, 37/130 |
236.090.663 |
11.804.533 |
224.286.130 |
11.214.306 |
23.018.840 |
hoek |
|
Cattleya 1A, 37/223 |
342.431.513 |
17.121.576 |
325.309.937 |
16.265.497 |
33.387.073 |
hoek |
|
Cattleya 1A, 37/163 |
273.824.513 |
13.691.226 |
260.133.287 |
13.006.664 |
26.697.890 |
hoek |
|
Cattleya 2 38/223 |
372.065.925 |
18.603.296 |
353.462.629 |
17.673.131 |
36.276.428 |
hoek |
|
Cattleya 2 38/163 |
299.647.425 |
14.982.371 |
284.665.054 |
14.233.253 |
29.215.624 |
hoek |
|
Cattleya 3 39/223 |
431.588.850 |
21.579.443 |
410.009.408 |
20.500.470 |
42.079.913 |
hoek |
Angsuran dengan asumsi bunga 9% dan dp 5%, plafon kpr 95%
|
Tipe |
PLAFON KPR |
Angsuran KPR/bln (Bunga 9,75%) |
Keterangan |
|||
|
LB/LT |
5th |
8th |
10th |
15th |
|
|
|
Cattleya 1, 36/72 |
153.165.128 |
3.179.456 |
2.243.900 |
1.940.231 |
1.553.503 |
1 KT |
|
Cattleya 1A, 36/90 |
172.718.123 |
3.585.344 |
2.530.356 |
2.187.920 |
1.751.822 |
1KT |
|
Cattleya 2, 36/90 |
190.098.563 |
3.946.133 |
2.784.983 |
2.408.088 |
1.928.106 |
2KT |
|
Cattleya 2A, 36/96 |
196.978.320 |
4.088.946 |
2.885.772 |
2.495.238 |
1.997.885 |
2KT |
|
Cattleya 3, 38/120 |
273.259.140 |
5.672.410 |
4.003.302 |
3.461.531 |
2.771.576 |
2KT |
|
Cattleya 1, 37/178 |
276.427.450 |
5.738.179 |
4.049.718 |
3.501.666 |
2.803.711 |
hoek |
|
Cattleya 1, 37/130 |
224.286.130 |
4.655.811 |
3.285.837 |
2.841.162 |
2.274.859 |
hoek |
|
Cattleya 1A, 37/223 |
325.309.937 |
6.752.899 |
4.765.857 |
4.120.889 |
3.299.510 |
hoek |
|
Cattleya 1A, 37/163 |
260.133.287 |
5.399.939 |
3.811.006 |
3.295.259 |
2.638.445 |
hoek |
|
Cattleya 2 38/223 |
353.462.629 |
7.337.303 |
5.178.299 |
4.477.515 |
3.585.053 |
hoek |
|
Cattleya 2 38/163 |
284.665.054 |
5.909.178 |
4.170.401 |
3.606.017 |
2.887.263 |
hoek |
|
Cattleya 3 39/223 |
410.009.408 |
8.511.121 |
6.006.721 |
5.193.826 |
4.158.588 |
hoek |
Harga Akan Naik Rencana 19 Mei 2014
|
Tipe |
Harga |
Harga |
Harga |
Keterangan |
|
LB/LT |
Tunai |
12 bulan |
KPR ke-1 |
|
|
Cattleya 1, 36/72 |
149,895,900 |
168,632,888 |
164,885,490 |
1 KT |
|
Cattleya 1A, 36/90 |
169,958,250 |
191,203,031 |
186,954,075 |
1KT |
|
Cattleya 2, 36/90 |
186,590,250 |
209,914,031 |
205,249,275 |
2KT |
|
Cattleya 2A, 36/96 |
193,347,000 |
217,515,375 |
212,681,700 |
2KT |
|
Cattleya 2B 36/108 |
206,860,500 |
232,718,063 |
227,546,550 |
2KT |
|
Cattleya 3, 38/120 |
268,248,750 |
301,779,844 |
295,073,625 |
2KT |
Modal = DP + Biaya KPR
|
Tipe |
Harga |
DP 5% |
PLAFON KPR |
Estimasi |
Modal Pertama |
Keterangan |
|
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 |
1 KT |
|
Cattleya 1A, 36/90 |
186,954,075 |
9,347,704 |
177,606,371 |
8,880,319 |
18,228,022 |
1KT |
|
Cattleya 2, 36/90 |
205,249,275 |
71,837,246 |
133,412,029 |
6,670,601 |
78,507,848 |
2KT |
|
Cattleya 2A, 36/96 |
212,681,700 |
10,634,085 |
202,047,615 |
10,102,381 |
20,736,466 |
2KT |
|
Cattleya 2B 36/108 |
227,546,550 |
11,377,328 |
216,169,223 |
10,808,461 |
22,185,789 |
2KT |
|
Cattleya 3, 38/120 |
295,073,625 |
14,753,681 |
280,319,944 |
14,015,997 |
28,769,678 |
2KT |
Angsuran, dg asumsi bunga 9.5%DP 5%
|
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 |
177,606,371 |
3,730,064 |
2,648,269 |
2,298,183 |
1,854,610 |
1,655,524 |
|
Cattleya 2, 36/90 |
133,412,029 |
2,801,901 |
1,989,292 |
1,726,319 |
1,393,121 |
1,243,575 |
|
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 |