Sudah launching. Lavender 48/150 merupakan kelanjutan dari tipe serupa di Vignolia, Bougenville, dan Rafflesia.
Harga Bukit Rosella 27 Oktober 2014
Dp 5% (promo bri dan bni) + Biaya KPR (lihat promp) = modal pertama
Angsuran dengan asumsi bunga 9.75% dan dp 5%
Note:
|
Harga September - 26 Oktober 2014
Harga September 2014 bukit LAVENDER DP 5% |
|
|
|||
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 2014-07-18
Cash,m ansguran 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 |