bandung technoplex.pdf
TRANSCRIPT
-
HAHARGA +PPN DP 30% CICILAN 36 X CICILAN 48 X RETURN
H
AHARGA+PPN DP 20% CICILAN 36 X CICILAN 48 X RETURN
H
AHARFGA=PPN DP 10% CICILAN 36 X CICILAN 48 X RETURN
1 2 ALYSSUM 3-7,11-17,21-29,33-35 0 24,10 M2 278.355.000 83.506.500 6.386.701 5.033.586 1.400.000 # 282.530.325 56.506.065 7.408.573 5.838.960 1.400.000 # 286.705.650 28.670.565 8.457.817 6.665.906 1.400.000
ALYSSUM 6-18,26-50,58-86 0 24,1 M2 278.355.000 83.506.500 6.386.701 5.033.586 1.400.000 # 282.530.325 56.506.065 7.408.573 5.838.960 1.400.000 # 286.705.650 28.670.565 8.457.817 6.665.906 1.400.000
AMBROSIA 1,2,9,19,20,22,31,37,52,56,88 0 26,31 M2 303.880.500 91.164.150 6.972.369 5.495.172 1.400.000 # 308.438.708 61.687.742 8.087.948 6.374.400 1.400.000 # 312.996.915 31.299.692 9.233.409 7.277.178 1.400.000
- - - - # - - - - # - - - - 2 3 ALYSSUM 3-5,9-17,21-25,29-39,43-45 7 24,10 M2 278.355.000 83.506.500 6.386.701 5.033.586 1.400.000 # 282.530.325 56.506.065 7.408.573 5.838.960 1.400.000 # 286.705.650 28.670.565 8.457.817 6.665.906 1.400.000
ALYSSUM 6-28,36-60,68-96 15 24,1 M2 278.355.000 83.506.500 6.386.701 5.033.586 1.400.000 # 282.530.325 56.506.065 7.408.573 5.838.960 1.400.000 # 286.705.650 28.670.565 8.457.817 6.665.906 1.400.000
AMBROSIA 1,2,7,19,27,30,32,41,47,62,66,98 6 26,31 M2 303.880.500 91.164.150 6.972.369 5.495.172 1.400.000 # 308.438.708 61.687.742 8.087.948 6.374.400 1.400.000 # 312.996.915 31.299.692 9.233.409 7.277.178 1.400.000 - - - - # - - - - # - - - -
3 5 - 6 ALYSSUM 3-5,9-17,21-25,29-39,43-45 0 24,10 M2 265.100.000 79.530.000 6.082.572 4.793.892 1.300.000 # 269.076.500 53.815.300 7.055.784 5.560.914 1.300.000 # 273.053.000 27.305.300 8.055.064 6.348.482 1.300.000
ALYSSUM 6-28,36-60,68-96 41 24,1 M2 265.100.000 79.530.000 6.082.572 4.793.892 1.300.000 # 269.076.500 53.815.300 7.055.784 5.560.914 1.300.000 # 273.053.000 27.305.300 8.055.064 6.348.482 1.300.000
AMBROSIA 1,2,7,19,27,30,32,41,47,62,66,98 14 26,31 M2 289.410.000 86.823.000 6.640.352 5.233.498 1.300.000 # 293.751.150 58.750.230 7.702.808 6.070.857 1.300.000 # 298.092.300 29.809.230 8.793.723 6.930.646 1.300.000 - - - - # - - - - # - - - -
4 7 - 8 ALYSSUM 3-5,9-17,21-25,29-39,43-45 12 24,10 M2 265.100.000 79.530.000 6.082.572 4.793.892 1.300.000 # 269.076.500 53.815.300 7.055.784 5.560.914 1.300.000 # 273.053.000 27.305.300 8.055.064 6.348.482 1.300.000
ALYSSUM 6-28,36-60,68-96 27 24,1 M2 265.100.000 79.530.000 6.082.572 4.793.892 1.300.000 # 269.076.500 53.815.300 7.055.784 5.560.914 1.300.000 # 273.053.000 27.305.300 8.055.064 6.348.482 1.300.000
AMBROSIA 1,2,7,19,27,30,32,41,47,62,66,98 10 26,31 M2 289.410.000 86.823.000 6.640.352 5.233.498 1.300.000 # 293.751.150 58.750.230 7.702.808 6.070.857 1.300.000 # 298.092.300 29.809.230 8.793.723 6.930.646 1.300.000 - - - - # - - - - # - - - -
5 9 - 10 ALYSSUM 3-5,9-17,21-25,29-39,43-45 19 24,10 M2 265.100.000 79.530.000 6.082.572 4.793.892 1.300.000 # 269.076.500 53.815.300 7.055.784 5.560.914 1.300.000 # 273.053.000 27.305.300 8.055.064 6.348.482 1.300.000
ALYSSUM 6-28,36-60,68-96 31 24,1 M2 265.100.000 79.530.000 6.082.572 4.793.892 1.300.000 # 269.076.500 53.815.300 7.055.784 5.560.914 1.300.000 # 273.053.000 27.305.300 8.055.064 6.348.482 1.300.000
AMBROSIA 1,2,7,19,27,30,32,41,47,62,66,98 11 26,31 M2 289.410.000 86.823.000 6.640.352 5.233.498 1.300.000 # 293.751.150 58.750.230 7.702.808 6.070.857 1.300.000 # 298.092.300 29.809.230 8.793.723 6.930.646 1.300.000 - - - - # - - - - # - - - -
6 11 - 12 ALYSSUM 3-5,9-17,21-25,29-39,43-45 19 24,10 M2 265.100.000 79.530.000 6.082.572 4.793.892 1.300.000 # 269.076.500 53.815.300 7.055.784 5.560.914 1.300.000 # 273.053.000 27.305.300 8.055.064 6.348.482 1.300.000
ALYSSUM 6-28,36-60,68-96 32 24,1 M2 265.100.000 79.530.000 6.082.572 4.793.892 1.300.000 # 269.076.500 53.815.300 7.055.784 5.560.914 1.300.000 # 273.053.000 27.305.300 8.055.064 6.348.482 1.300.000
AMBROSIA 1,2,7,19,27,30,32,41,47,62,66,98 16 26,31 M2 289.410.000 86.823.000 6.640.352 5.233.498 1.300.000 # 293.751.150 58.750.230 7.702.808 6.070.857 1.300.000 # 298.092.300 29.809.230 8.793.723 6.930.646 1.300.000 - - - - # - - - - # - - - -
7 15 -16 ALYSSUM 3-5,9-17,21-25,29-39,43-45 16 24,10 M2 265.100.000 79.530.000 6.082.572 4.793.892 1.300.000 # 269.076.500 53.815.300 7.055.784 5.560.914 1.300.000 # 273.053.000 27.305.300 8.055.064 6.348.482 1.300.000
ALYSSUM 6-28,36-60,68-96 32 24,1 M2 265.100.000 79.530.000 6.082.572 4.793.892 1.300.000 # 269.076.500 53.815.300 7.055.784 5.560.914 1.300.000 # 273.053.000 27.305.300 8.055.064 6.348.482 1.300.000
AMBROSIA 1,2,7,19,27,30,32,41,47,62,66,98 20 26,31 M2 289.410.000 86.823.000 6.640.352 5.233.498 1.300.000 # 293.751.150 58.750.230 7.702.808 6.070.857 1.300.000 # 298.092.300 29.809.230 8.793.723 6.930.646 1.300.000 - - - - # - - - - # - - - -
8 17 - 18 ALYSSUM 3-5,9-17,21-25,29-39,43-45 18 24,10 M2 278.355.000 83.506.500 6.386.701 5.033.586 1.400.000 # 282.530.325 56.506.065 7.408.573 5.838.960 1.400.000 # 286.705.650 28.670.565 8.457.817 6.665.906 1.400.000
ALYSSUM 6-28,36-56,62-90 34 24,1 M2 278.355.000 83.506.500 6.386.701 5.033.586 1.400.000 # 282.530.325 56.506.065 7.408.573 5.838.960 1.400.000 # 286.705.650 28.670.565 8.457.817 6.665.906 1.400.000
AMBROSIA 1,2,7,19,27,30,32,41,47,62,66,98 19 26,31 M2 303.880.500 91.164.150 6.972.369 5.495.172 1.400.000 # 308.438.708 61.687.742 8.087.948 6.374.400 1.400.000 # 312.996.915 31.299.692 9.233.409 7.277.178 1.400.000 - - - - # - - - - # - - - -
9 19 - 20 ALYSSUM 3-5,9-17,21-25,29-37 22 24,10 M2 278.355.000 83.506.500 6.386.701 5.033.586 1.400.000 # 282.530.325 56.506.065 7.408.573 5.838.960 1.400.000 # 286.705.650 28.670.565 8.457.817 6.665.906 1.400.000
ALYSSUM 6-28,36-56,62-90 36 24,1 M2 278.355.000 83.506.500 6.386.701 5.033.586 1.400.000 # 282.530.325 56.506.065 7.408.573 5.838.960 1.400.000 # 286.705.650 28.670.565 8.457.817 6.665.906 1.400.000
AMBROSIA 1,2,7,19,27,30,32,39,58,60,92 15 26,31 M2 303.880.500 91.164.150 6.972.369 5.495.172 1.400.000 # 308.438.708 61.687.742 8.087.948 6.374.400 1.400.000 # 312.996.915 31.299.692 9.233.409 7.277.178 1.400.000 - - - - # - - - - # - - - -
10 21 - 22 ALYSSUM 3-5,9-17,21-25,29-39,43-45 30 24,10 M2 278.355.000 83.506.500 6.386.701 5.033.586 1.400.000 # 282.530.325 56.506.065 7.408.573 5.838.960 1.400.000 # 286.705.650 28.670.565 8.457.817 6.665.906 1.400.000
ALYSSUM 6-28,36-60,68-96 57 24,1 M2 278.355.000 83.506.500 6.386.701 5.033.586 1.400.000 # 282.530.325 56.506.065 7.408.573 5.838.960 1.400.000 # 286.705.650 28.670.565 8.457.817 6.665.906 1.400.000
AMBROSIA 1,2,7,19,27,30,32,41,47,62,66,98 19 26,31 M2 303.880.500 91.164.150 6.972.369 5.495.172 1.400.000 # 308.438.708 61.687.742 8.087.948 6.374.400 1.400.000 # 312.996.915 31.299.692 9.233.409 7.277.178 1.400.000 - - - - # - - - - # - - - -
11 23 ALYSSUM 3-5,9-17,21-25,29-39,43-45 17 24,10 M2 278.355.000 83.506.500 6.386.701 5.033.586 1.400.000 # 282.530.325 56.506.065 7.408.573 5.838.960 1.400.000 # 286.705.650 28.670.565 8.457.817 6.665.906 1.400.000
ALYSSUM 6-28,36-60,68-96 33 24,1 M2 278.355.000 83.506.500 6.386.701 5.033.586 1.400.000 # 282.530.325 56.506.065 7.408.573 5.838.960 1.400.000 # 286.705.650 28.670.565 8.457.817 6.665.906 1.400.000
AMBROSIA 1,2,7,19,27,30,32,41,47,62,66,98 11 26,31 M2 303.880.500 91.164.150 6.972.369 5.495.172 1.400.000 # 308.438.708 61.687.742 8.087.948 6.374.400 1.400.000 # 312.996.915 31.299.692 9.233.409 7.277.178 1.400.000
639 - - - - # - - - - # - - - -
CICILAN DENGAN DP 10 %CICILAN DENGAN DP 30 %NO LANTAI TYPE UNIT
TOTAL
UNITSEMI GROSS
CICILAN DENGAN DP 20 %
-
1 2 ALYSSUM 3-7,11-17,21-29,33-35 0 24,10 M2 # 278.355.000 11.550.000 94.176.775 47.784.275 24.588.025 1.400.000
ALYSSUM 6-18,26-50,58-86 0 24,1 M2 # 278.355.000 11.550.000 94.176.775 47.784.275 24.588.025 1.400.000
AMBROSIA 1,2,9,19,20,22,31,37,52,56,88 0 26,31 M2 # 303.880.500 11.550.000 102.812.903 52.166.153 26.842.778 1.400.000
# - - - -
2 3 ALYSSUM 3-5,9-17,21-25,29-39,43-45 7 24,10 M2 # 278.355.000 11.550.000 94.176.775 47.784.275 24.588.025 1.400.000
ALYSSUM 6-28,36-60,68-96 15 24,1 M2 # 278.355.000 11.550.000 94.176.775 47.784.275 24.588.025 1.400.000
AMBROSIA 1,2,7,19,27,30,32,41,47,62,66,98 6 26,31 M2 # 303.880.500 11.550.000 102.812.903 52.166.153 26.842.778 1.400.000 - - - -
3 5 - 6 ALYSSUM 3-5,9-17,21-25,29-39,43-45 0 24,10 M2 265.100.000 11.000.000 89.692.167 45.508.833 23.417.167 1.300.000
ALYSSUM 6-28,36-60,68-96 41 24,1 M2 265.100.000 11.000.000 89.692.167 45.508.833 23.417.167 1.300.000
AMBROSIA 1,2,7,19,27,30,32,41,47,62,66,98 14 26,31 M2 289.410.000 11.000.000 97.917.050 49.682.050 25.564.550 1.300.000 - - - -
4 7 - 8 ALYSSUM 3-5,9-17,21-25,29-39,43-45 12 24,10 M2 265.100.000 11.000.000 89.692.167 45.508.833 23.417.167 1.300.000
ALYSSUM 6-28,36-60,68-96 27 24,1 M2 265.100.000 11.000.000 89.692.167 45.508.833 23.417.167 1.300.000
AMBROSIA 1,2,7,19,27,30,32,41,47,62,66,98 10 26,31 M2 289.410.000 11.000.000 97.917.050 49.682.050 25.564.550 1.300.000
- - - -
5 9 - 10 ALYSSUM 3-5,9-17,21-25,29-39,43-45 19 24,10 M2 265.100.000 11.000.000 89.692.167 45.508.833 23.417.167 1.300.000
ALYSSUM 6-28,36-60,68-96 31 24,1 M2 265.100.000 11.000.000 89.692.167 45.508.833 23.417.167 1.300.000
AMBROSIA 1,2,7,19,27,30,32,41,47,62,66,98 11 26,31 M2 289.410.000 11.000.000 97.917.050 49.682.050 25.564.550 1.300.000 - - - -
6 11 - 12 ALYSSUM 3-5,9-17,21-25,29-39,43-45 19 24,10 M2 265.100.000 11.000.000 89.692.167 45.508.833 23.417.167 1.300.000
ALYSSUM 6-28,36-60,68-96 32 24,1 M2 265.100.000 11.000.000 89.692.167 45.508.833 23.417.167 1.300.000
AMBROSIA 1,2,7,19,27,30,32,41,47,62,66,98 16 26,31 M2 289.410.000 11.000.000 97.917.050 49.682.050 25.564.550 1.300.000 - - - -
7 15 -16 ALYSSUM 3-5,9-17,21-25,29-39,43-45 16 24,10 M2 265.100.000 11.000.000 89.692.167 45.508.833 23.417.167 1.300.000
ALYSSUM 6-28,36-60,68-96 32 24,1 M2 265.100.000 11.000.000 89.692.167 45.508.833 23.417.167 1.300.000
AMBROSIA 1,2,7,19,27,30,32,41,47,62,66,98 20 26,31 M2 289.410.000 11.000.000 97.917.050 49.682.050 25.564.550 1.300.000 - - - -
8 17 - 18 ALYSSUM 3-5,9-17,21-25,29-39,43-45 18 24,10 M2 278.355.000 11.550.000 94.176.775 47.784.275 24.588.025 1.400.000
ALYSSUM 6-28,36-56,62-90 34 24,1 M2 278.355.000 11.550.000 94.176.775 47.784.275 24.588.025 1.400.000
AMBROSIA 1,2,7,19,27,30,32,41,47,62,66,98 19 26,31 M2 303.880.500 11.550.000 102.812.903 52.166.153 26.842.778 1.400.000 - - - -
9 19 - 20 ALYSSUM 3-5,9-17,21-25,29-37 22 24,10 M2 278.355.000 11.550.000 94.176.775 47.784.275 24.588.025 1.400.000
ALYSSUM 6-28,36-56,62-90 36 24,1 M2 278.355.000 11.550.000 94.176.775 47.784.275 24.588.025 1.400.000
AMBROSIA 1,2,7,19,27,30,32,39,58,60,92 15 26,31 M2 303.880.500 11.550.000 102.812.903 52.166.153 26.842.778 1.400.000 - - - -
10 21 - 22 ALYSSUM 3-5,9-17,21-25,29-39,43-45 30 24,10 M2 278.355.000 11.550.000 94.176.775 47.784.275 24.588.025 1.400.000
ALYSSUM 6-28,36-60,68-96 57 24,1 M2 278.355.000 11.550.000 94.176.775 47.784.275 24.588.025 1.400.000
AMBROSIA 1,2,7,19,27,30,32,41,47,62,66,98 19 26,31 M2 303.880.500 11.550.000 102.812.903 52.166.153 26.842.778 1.400.000 0 - - - -
11 23 ALYSSUM 3-5,9-17,21-25,29-39,43-45 17 24,10 M2 278.355.000 11.550.000 94.176.775 47.784.275 24.588.025 1.400.000
ALYSSUM 6-28,36-60,68-96 33 24,1 M2 278.355.000 11.550.000 94.176.775 47.784.275 24.588.025 1.400.000
AMBROSIA 1,2,7,19,27,30,32,41,47,62,66,98 11 26,31 M2 303.880.500 11.550.000 102.812.903 52.166.153 26.842.778 1.400.000
639 - - -
SEMI GROSS RETURNHARGA+PPN
PER M2
H
A
R
G
A
HARGA UNIT CASH
BERTAHAP 12 BULANNO LANTAI TYPE UNIT
TOTAL
UNIT
HARGA UNIT CASH
BERTAHAP 3 BULAN
HARGA UNIT CASH
BERTAHAP 6 BULAN
HARGA+PPN
CASH KERAS
-
KETENTUAN PEMBAYARAN
CICILAN DENGAN DOWN PAYMENT ( DP )
1. BOOKING FEE ( BF ) SEBESAR RP. 5.000.000
2. DOWN PAYMENT 30 HARI SESUDAH BOOKING ( BF )
3. ANGSURAN PERTAMA 30 HARI SESUDAH DOWN PAYMENT ( DP )
4. ANGSURAN 2 DAN SETERUSNYA SETIAP 30 HARI
CASH KERAS
1. BOOKING FEE ( BF ) /TANDA JADI SEBESAR 5% DARI HARGA UNIT
2. PELUNASAN MAKSIMUM 30 HARI SESUDAH TANDA JADI
CASH BERTAHAP
1. BOOKING FEE ( BF ) /TANDA JADI SEBESAR 5% DARI HARGA UNIT
2. ANGSURAN PERTAMA 15 % DIBAYAR 30 HARI SESUDAH BOOKING FEE
3. ANGSURAN 2-12 DI BAGI RATA DARI SISA PEMBAYARAN SETIAP 30 HARI
HARGA TERMASUK PPN 10 %
HARGA BELUM TERMASUK BIAYA NOTARIS DAN AKTE SEWA
-
CICILAN 36 X CICILAN 48 X CICILAN 36 X CICILAN 48 X CICILAN 36 X CICILAN 48 X
ALYSSUM 3-7,11-17,21-29,33-35 0 24,10 M2 # # # # 1.400.000 1.067.555.385 278.355.000 282.530.325 286.705.650 295.056.300 313.427.730 325.118.640 318.129.146 329.995.420 322.830.562 334.872.199
ALYSSUM 6-18,26-50,58-86 0 24,1 M2 # # # # 1.400.000 1.067.555.385 278.355.000 282.530.325 286.705.650 295.056.300 284.934.300 295.562.400 318.129.146 329.995.420 322.830.562 334.872.199
AMBROSIA 1,2,9,19,20,22,31,37,52,56,88 0 26,31 M2 # # # # 1.400.000 1.067.555.385 303.880.500 308.438.708 312.996.915 322.113.330 311.063.130 322.665.840 347.301.985 360.256.410 352.434.526 365.580.397 # # - - - - - - - - - -
ALYSSUM 3-5,9-17,21-25,29-39,43-45 7 24,10 M2 # # # # 1.400.000 1.067.555.385 278.355.000 282.530.325 286.705.650 295.056.300 284.934.300 295.562.400 318.129.146 329.995.420 322.830.562 334.872.199
ALYSSUM 6-28,36-60,68-96 15 24,1 M2 # # # # 1.400.000 1.067.555.385 278.355.000 282.530.325 286.705.650 295.056.300 284.934.300 295.562.400 318.129.146 329.995.420 322.830.562 334.872.199
AMBROSIA 1,2,7,19,27,30,32,41,47,62,66,98 6 26,31 M2 # # # # 1.400.000 1.067.555.385 303.880.500 308.438.708 312.996.915 322.113.330 311.063.130 322.665.840 347.301.985 360.256.410 352.434.526 365.580.397 # - - - - - - - - - -
ALYSSUM 3-5,9-17,21-25,29-39,43-45 0 24,10 M2 # # # 1.300.000 991.301.429 265.100.000 269.076.500 273.053.000 281.006.000 271.366.000 281.488.000 302.980.139 314.281.352 307.457.678 318.925.904
ALYSSUM 6-28,36-60,68-96 41 24,1 M2 # # # 1.300.000 991.301.429 265.100.000 269.076.500 273.053.000 281.006.000 271.366.000 281.488.000 302.980.139 314.281.352 307.457.678 318.925.904
AMBROSIA 1,2,7,19,27,30,32,41,47,62,66,98 14 26,31 M2 # # # 1.300.000 991.301.429 289.410.000 293.751.150 298.092.300 306.774.600 296.250.600 307.300.800 330.763.795 343.101.343 335.651.930 348.171.806 # - - - - - - - - - -
ALYSSUM 3-5,9-17,21-25,29-39,43-45 12 24,10 M2 # # # 1.300.000 991.301.429 265.100.000 269.076.500 273.053.000 281.006.000 271.366.000 281.488.000 302.980.139 314.281.352 307.457.678 318.925.904
ALYSSUM 6-28,36-60,68-96 27 24,1 M2 # # # 1.300.000 991.301.429 265.100.000 269.076.500 273.053.000 281.006.000 271.366.000 281.488.000 302.980.139 314.281.352 307.457.678 318.925.904
AMBROSIA 1,2,7,19,27,30,32,41,47,62,66,98 10 26,31 M2 # # # 1.300.000 991.301.429 289.410.000 293.751.150 298.092.300 306.774.600 296.250.600 307.300.800 330.763.795 343.101.343 335.651.930 348.171.806 # - - - - - - - - - -
ALYSSUM 3-5,9-17,21-25,29-39,43-45 19 24,10 M2 # # # 1.300.000 991.301.429 265.100.000 269.076.500 273.053.000 281.006.000 271.366.000 281.488.000 302.980.139 314.281.352 307.457.678 318.925.904
ALYSSUM 6-28,36-60,68-96 31 24,1 M2 # # # 1.300.000 991.301.429 265.100.000 269.076.500 273.053.000 281.006.000 271.366.000 281.488.000 302.980.139 314.281.352 307.457.678 318.925.904
AMBROSIA 1,2,7,19,27,30,32,41,47,62,66,98 11 26,31 M2 # # # 1.300.000 991.301.429 289.410.000 293.751.150 298.092.300 306.774.600 296.250.600 307.300.800 330.763.795 343.101.343 335.651.930 348.171.806 # - - - - - - - - - -
ALYSSUM 3-5,9-17,21-25,29-39,43-45 19 24,10 M2 # # # 1.300.000 991.301.429 265.100.000 269.076.500 273.053.000 281.006.000 271.366.000 281.488.000 302.980.139 314.281.352 307.457.678 318.925.904
ALYSSUM 6-28,36-60,68-96 32 24,1 M2 # # # 1.300.000 991.301.429 265.100.000 269.076.500 273.053.000 281.006.000 271.366.000 281.488.000 302.980.139 314.281.352 307.457.678 318.925.904
AMBROSIA 1,2,7,19,27,30,32,41,47,62,66,98 16 26,31 M2 # # # 1.300.000 991.301.429 289.410.000 293.751.150 298.092.300 306.774.600 296.250.600 307.300.800 330.763.795 343.101.343 335.651.930 348.171.806 # - - - - - - - - - -
ALYSSUM 3-5,9-17,21-25,29-39,43-45 16 24,10 M2 # # # 1.300.000 991.301.429 265.100.000 269.076.500 273.053.000 281.006.000 271.366.000 281.488.000 302.980.139 314.281.352 307.457.678 318.925.904
ALYSSUM 6-28,36-60,68-96 32 24,1 M2 # # # 1.300.000 991.301.429 265.100.000 269.076.500 273.053.000 281.006.000 271.366.000 281.488.000 302.980.139 314.281.352 307.457.678 318.925.904
AMBROSIA 1,2,7,19,27,30,32,41,47,62,66,98 20 26,31 M2 # # # 1.300.000 991.301.429 289.410.000 293.751.150 298.092.300 306.774.600 296.250.600 307.300.800 330.763.795 343.101.343 335.651.930 348.171.806 # - - - - - - - - - -
ALYSSUM 3-5,9-17,21-25,29-39,43-45 18 24,10 M2 # # # 1.400.000 1.067.555.385 278.355.000 282.530.325 286.705.650 295.056.300 284.934.300 295.562.400 318.129.146 329.995.420 322.830.562 334.872.199
ALYSSUM 6-28,36-56,62-90 34 24,1 M2 # # # 1.400.000 1.067.555.385 278.355.000 282.530.325 286.705.650 295.056.300 284.934.300 295.562.400 318.129.146 329.995.420 322.830.562 334.872.199
AMBROSIA 1,2,7,19,27,30,32,41,47,62,66,98 19 26,31 M2 # # # 1.400.000 1.067.555.385 303.880.500 308.438.708 312.996.915 322.113.330 311.063.130 322.665.840 347.301.985 360.256.410 352.434.526 365.580.397 # - - - - - - - - - -
ALYSSUM 3-5,9-17,21-25,29-37 22 24,10 M2 # # # 1.400.000 1.067.555.385 278.355.000 282.530.325 286.705.650 295.056.300 284.934.300 295.562.400 318.129.146 329.995.420 322.830.562 334.872.199
ALYSSUM 6-28,36-56,62-90 36 24,1 M2 # # # 1.400.000 1.067.555.385 278.355.000 282.530.325 286.705.650 295.056.300 284.934.300 295.562.400 318.129.146 329.995.420 322.830.562 334.872.199
AMBROSIA 1,2,7,19,27,30,32,39,58,60,92 15 26,31 M2 # # # 1.400.000 1.067.555.385 303.880.500 308.438.708 312.996.915 322.113.330 311.063.130 322.665.840 347.301.985 360.256.410 352.434.526 365.580.397 # - - - - - - - - - -
ALYSSUM 3-5,9-17,21-25,29-39,43-45 30 24,10 M2 # # # 1.400.000 1.067.555.385 278.355.000 282.530.325 286.705.650 295.056.300 284.934.300 295.562.400 318.129.146 329.995.420 322.830.562 334.872.199
ALYSSUM 6-28,36-60,68-96 57 24,1 M2 # # # 1.400.000 1.067.555.385 278.355.000 282.530.325 286.705.650 295.056.300 313.427.730 325.118.640 318.129.146 329.995.420 322.830.562 334.872.199
AMBROSIA 1,2,7,19,27,30,32,41,47,62,66,98 19 26,31 M2 # # # 1.400.000 1.067.555.385 303.880.500 308.438.708 312.996.915 322.113.330 342.169.443 354.932.424 347.301.985 360.256.410 352.434.526 365.580.397 0 # - - - - - - - - - -
ALYSSUM 3-5,9-17,21-25,29-39,43-45 17 24,10 M2 # # # 1.400.000 1.067.555.385 278.355.000 282.530.325 286.705.650 295.056.300 313.427.730 325.118.640 318.129.146 329.995.420 322.830.562 334.872.199
ALYSSUM 6-28,36-60,68-96 33 24,1 M2 # # # 1.400.000 1.067.555.385 278.355.000 282.530.325 286.705.650 295.056.300 313.427.730 325.118.640 318.129.146 329.995.420 322.830.562 334.872.199
AMBROSIA 1,2,7,19,27,30,32,41,47,62,66,98 11 26,31 M2 # # # 1.400.000 1.067.555.385 303.880.500 308.438.708 312.996.915 322.113.330 342.169.443 354.932.424 347.301.985 360.256.410 352.434.526 365.580.397
639 # - - - - - - - - - -
9 19 - 20
10 21 - 22
11 23
11 - 12
7 15 -16
8 17 - 18
jaminan sewa
30 tahun
CICILAN DENGAN DP 20 % CICILAN DENGAN DP 10 %HARGA UNIT
CASH
BERTAHAP 3
HARGA UNIT
CASH
BERTAHAP 6
HARGA UNIT
CASH BERTAHAP
12 BULAN
HARGA+PPN
CASH KERAS
CICILAN DENGAN DP 30 %H
A
R
G
H
A
R
G
NO LANTAI TYPE UNITTOTAL
UNIT
H
A
R
G
H
A
R
G
H
A
R
G
SEMI GROSS RETURN
1 2
2 3
3
4
5 - 6
7 - 8
5 9 - 10
6
30 TAHUN 40 TAHUN 30 TAHUN 40 TAHUN 30 TAHUN 40 TAHUN
2.234.000.000 16.163.132.000 2.418.161.022 17.498.734.000 2.601.920.000 18.834.336.000
DANA PENSIUN
-
Cara bayar Cash Keras Cara bayar DP 30 % cicil 48 kali Cara bayar DP 10 % cicil 48 kali
Lantai/No 18/98 Lantai/No 18/98 Lantai/No 18/98
Type ALYSSUM Type ALYSSUM Type ALYSSUM
Luas 26,31 m2 Luas 26,31 m2 Luas 26,31 m2
Investasi 303.880.500Rp Investasi 322.665.840Rp Investasi 365.580.397Rp
Jaminan Sewa 30 Tahun 1.067.555.385Rp Jaminan Sewa 30 Tahun 1.067.555.385Rp Jaminan Sewa 30 Tahun 1.067.555.385Rp
Dana Pensiun 30 Tahun 2.234.000.000Rp Dana Pensiun 30 Tahun 2.418.161.022Rp Dana Pensiun 30 Tahun 2.601.920.000Rp
Total Return 3.301.555.385Rp 1086% Total Return 3.485.716.407Rp 1080% Total Return 3.669.475.385Rp 1004%
Jaminan Sewa 30 Tahun 1.067.555.385Rp Jaminan Sewa 30 Tahun 1.067.555.385Rp Jaminan Sewa 30 Tahun 1.067.555.385Rp
Dana Pensiun 40 Tahun 16.163.132.000Rp Dana Pensiun 40 Tahun 17.498.734.000Rp Dana Pensiun 40 Tahun 18.834.336.000Rp
Total Return 17.230.687.385Rp 5670% Total Return 18.566.289.385Rp 5754% Total Return 19.901.891.385Rp 5444%
DEAL 7 UNIT / BULAN SELAMA 12 BULAN
DEAL 7 UNIT / BULAN SELAMA 6 BULAN
-
BUAT PEMEBELI
-
+
BUAT AGENT
-
Support by :
Coordinator agent by :
Call 022 250 78 28 Email :[email protected]