NO LANTAI

TYPE

UNIT

ALYSSUM

3-7,11-17,21-29,33-35

ALYSSUM

6-18,26-50,58-86

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

26,31 M2

ALYSSUM

3-5,9-17,21-25,29-39,43-45

24,10 M2

303.880.500 91.164.150
278.355.000 83.506.500

6.972.369
6.386.701

5.495.172 1.400.000 # 308.438.708 61.687.742

#
5.033.586 1.400.000 # 282.530.325 56.506.065

8.087.948
7.408.573

6.374.400 1.400.000 # 312.996.915 31.299.692

#
5.838.960 1.400.000 # 286.705.650 28.670.565

9.233.409
8.457.817

7.277.178 1.400.000
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

26,31 M2

6.972.369
6.082.572

5.495.172 1.400.000 # 308.438.708 61.687.742

#
4.793.892 1.300.000 # 269.076.500 53.815.300

8.087.948
7.055.784

6.374.400 1.400.000 # 312.996.915 31.299.692

#
5.560.914 1.300.000 # 273.053.000 27.305.300

9.233.409
8.055.064

7.277.178 1.400.000
6.348.482 1.300.000

AMBROSIA 1,2,7,19,27,30,32,41,47,62,66,98
3

5-6

7-8

9 - 10

ALYSSUM

3-5,9-17,21-25,29-39,43-45

24,10 M2

303.880.500 91.164.150
265.100.000 79.530.000

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

ALYSSUM

3-5,9-17,21-25,29-39,43-45

12

24,10 M2

289.410.000 86.823.000
265.100.000 79.530.000

6.640.352
6.082.572

5.233.498 1.300.000 # 293.751.150 58.750.230

#
4.793.892 1.300.000 # 269.076.500 53.815.300

7.702.808
7.055.784

6.070.857 1.300.000 # 298.092.300 29.809.230

#
5.560.914 1.300.000 # 273.053.000 27.305.300

8.793.723
8.055.064

6.930.646 1.300.000
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

ALYSSUM

3-5,9-17,21-25,29-39,43-45

19

24,10 M2

289.410.000 86.823.000
265.100.000 79.530.000

6.640.352
6.082.572

5.233.498 1.300.000 # 293.751.150 58.750.230

#
4.793.892 1.300.000 # 269.076.500 53.815.300

7.702.808
7.055.784

6.070.857 1.300.000 # 298.092.300 29.809.230

#
5.560.914 1.300.000 # 273.053.000 27.305.300

8.793.723
8.055.064

6.930.646 1.300.000
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

11

26,31 M2

3-5,9-17,21-25,29-39,43-45

19

24,10 M2

289.410.000 86.823.000
265.100.000 79.530.000

6.640.352
6.082.572

5.233.498 1.300.000 # 293.751.150 58.750.230

#
4.793.892 1.300.000 # 269.076.500 53.815.300

7.702.808
7.055.784

6.070.857 1.300.000 # 298.092.300 29.809.230

#
5.560.914 1.300.000 # 273.053.000 27.305.300

8.793.723
8.055.064

6.930.646 1.300.000
6.348.482 1.300.000

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

16

26,31 M2

3-5,9-17,21-25,29-39,43-45

16

24,10 M2

289.410.000 86.823.000
265.100.000 79.530.000

6.640.352
6.082.572

5.233.498 1.300.000 # 293.751.150 58.750.230

#
4.793.892 1.300.000 # 269.076.500 53.815.300

7.702.808
7.055.784

6.070.857 1.300.000 # 298.092.300 29.809.230

#
5.560.914 1.300.000 # 273.053.000 27.305.300

8.793.723
8.055.064

6.930.646 1.300.000
6.348.482 1.300.000

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

20

26,31 M2

3-5,9-17,21-25,29-39,43-45

18

24,10 M2

289.410.000 86.823.000
278.355.000 83.506.500

6.640.352
6.386.701

5.233.498 1.300.000 # 293.751.150 58.750.230

#
5.033.586 1.400.000 # 282.530.325 56.506.065

7.702.808
7.408.573

6.070.857 1.300.000 # 298.092.300 29.809.230

#
5.838.960 1.400.000 # 286.705.650 28.670.565

8.793.723
8.457.817

6.930.646 1.300.000
6.665.906 1.400.000

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

19

26,31 M2

6.972.369
6.386.701

5.495.172 1.400.000 # 308.438.708 61.687.742

#
5.033.586 1.400.000 # 282.530.325 56.506.065

8.087.948
7.408.573

6.374.400 1.400.000 # 312.996.915 31.299.692

#
5.838.960 1.400.000 # 286.705.650 28.670.565

9.233.409
8.457.817

7.277.178 1.400.000
6.665.906 1.400.000

AMBROSIA 1,2,7,19,27,30,32,41,47,62,66,98
6 11 - 12 ALYSSUM
ALYSSUM

AMBROSIA 1,2,7,19,27,30,32,41,47,62,66,98
7 15 -16 ALYSSUM
ALYSSUM

AMBROSIA 1,2,7,19,27,30,32,41,47,62,66,98
8 17 - 18 ALYSSUM
ALYSSUM

AMBROSIA 1,2,7,19,27,30,32,41,47,62,66,98
3-5,9-17,21-25,29-37

22

24,10 M2

303.880.500 91.164.150
278.355.000 83.506.500

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

3-5,9-17,21-25,29-39,43-45

30

24,10 M2

303.880.500 91.164.150
278.355.000 83.506.500

6.972.369
6.386.701

5.495.172 1.400.000 # 308.438.708 61.687.742

#
5.033.586 1.400.000 # 282.530.325 56.506.065

8.087.948
7.408.573

6.374.400 1.400.000 # 312.996.915 31.299.692

#
5.838.960 1.400.000 # 286.705.650 28.670.565

9.233.409
8.457.817

7.277.178 1.400.000
6.665.906 1.400.000

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

ALYSSUM

3-5,9-17,21-25,29-39,43-45

17

24,10 M2

303.880.500 91.164.150
278.355.000 83.506.500

6.972.369
6.386.701

5.495.172 1.400.000 # 308.438.708 61.687.742

#
5.033.586 1.400.000 # 282.530.325 56.506.065

8.087.948
7.408.573

6.374.400 1.400.000 # 312.996.915 31.299.692

#
5.838.960 1.400.000 # 286.705.650 28.670.565

9.233.409
8.457.817

7.277.178 1.400.000
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

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

9 19 - 20 ALYSSUM

10 21 - 22 ALYSSUM
ALYSSUM

11

23

CICILAN DENGAN DP 30 %
CICILAN DENGAN DP 20 %
CICILAN DENGAN DP 10 %
TOTAL
SEMI GROSS
H
H
H
UNIT
HARGA +PPN DP 30% CICILAN 36 X CICILAN 48 X RETURN
HARGA+PPN DP 20% CICILAN 36 X CICILAN 48 X RETURN
HARFGA=PPN DP 10% CICILAN 36 X CICILAN 48 X RETURN
A
A
A
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

AMBROSIA 1,2,7,19,27,30,32,41,47,62,66,98

639

H
A
TOTAL
HARGA+PPN
SEMI GROSS R
UNIT
CASH KERAS
G
A
0
24,10 M2 # 278.355.000

HARGA+PPN
PER M2

HARGA UNIT CASH

HARGA UNIT CASH
HARGA UNIT CASH
BERTAHAP 3 BULAN BERTAHAP 6 BULAN BERTAHAP 12 BULAN

NO

LANTAI

TYPE

UNIT

ALYSSUM

3-7,11-17,21-29,33-35

11.550.000

94.176.775

47.784.275

24.588.025

1.400.000

ALYSSUM

6-18,26-50,58-86

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

26,31

M2

102.812.903
-

52.166.153
-

26.842.778
-

1.400.000

3-5,9-17,21-25,29-39,43-45

24,10

M2

303.880.500
278.355.000

11.550.000

ALYSSUM

#
#
#

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

26,31

M2

11.550.000

102.812.903
-

52.166.153
-

26.842.778
-

1.400.000

AMBROSIA 1,2,7,19,27,30,32,41,47,62,66,98
3

5-6

ALYSSUM

3-5,9-17,21-25,29-39,43-45

24,10

M2

303.880.500
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

14

26,31

M2

11.000.000

97.917.050
-

49.682.050
-

25.564.550
-

1.300.000

AMBROSIA 1,2,7,19,27,30,32,41,47,62,66,98
4

7-8

ALYSSUM

3-5,9-17,21-25,29-39,43-45

12

24,10

M2

289.410.000
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

10

26,31

M2

11.000.000

97.917.050
-

49.682.050
-

25.564.550
-

1.300.000

AMBROSIA 1,2,7,19,27,30,32,41,47,62,66,98
5

9 - 10

ALYSSUM

3-5,9-17,21-25,29-39,43-45

19

24,10

M2

289.410.000
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

11

26,31

M2

11.000.000

97.917.050
-

49.682.050
-

25.564.550
-

1.300.000

AMBROSIA 1,2,7,19,27,30,32,41,47,62,66,98
6

11 - 12

ALYSSUM

3-5,9-17,21-25,29-39,43-45

19

24,10

M2

289.410.000
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

16

26,31

M2

11.000.000

97.917.050
-

49.682.050
-

25.564.550
-

1.300.000

AMBROSIA 1,2,7,19,27,30,32,41,47,62,66,98
7

15 -16

ALYSSUM

3-5,9-17,21-25,29-39,43-45

16

24,10

M2

289.410.000
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

20

26,31

M2

11.000.000

97.917.050
-

49.682.050
-

25.564.550
-

1.300.000

AMBROSIA 1,2,7,19,27,30,32,41,47,62,66,98
8

17 - 18

ALYSSUM

3-5,9-17,21-25,29-39,43-45

18

24,10

M2

289.410.000
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

19

26,31

M2

11.550.000

102.812.903
-

52.166.153
-

26.842.778
-

1.400.000

11.550.000

AMBROSIA 1,2,7,19,27,30,32,41,47,62,66,98
9

10

19 - 20

21 - 22

ALYSSUM

3-5,9-17,21-25,29-37

22

24,10

M2

303.880.500
278.355.000

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

11.550.000

102.812.903
-

52.166.153
-

26.842.778
-

1.400.000

ALYSSUM

3-5,9-17,21-25,29-39,43-45

30

24,10

M2

303.880.500
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

19

26,31

M2

11.550.000

102.812.903
-

52.166.153
-

26.842.778
-

1.400.000

AMBROSIA 1,2,7,19,27,30,32,41,47,62,66,98
ALYSSUM

3-5,9-17,21-25,29-39,43-45

17

24,10

M2

303.880.500
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

11

26,31

M2

303.880.500

11.550.000

102.812.903

52.166.153
-

26.842.778
-

1.400.000

0
11

23

RETURN

AMBROSIA 1,2,7,19,27,30,32,41,47,62,66,98

639

KETENTUAN PEMBAYARAN
CICILAN DENGAN DOWN PAYMENT ( DP )
1.
2.
3.
4.

BOOKING FEE ( BF ) SEBESAR RP. 5.000.000

DOWN PAYMENT 30 HARI SESUDAH BOOKING ( BF )
ANGSURAN PERTAMA 30 HARI SESUDAH DOWN PAYMENT ( DP )
ANGSURAN 2 DAN SETERUSNYA SETIAP 30 HARI

CASH KERAS
1.
2.

BOOKING FEE ( BF ) /TANDA JADI SEBESAR 5% DARI HARGA UNIT

PELUNASAN MAKSIMUM 30 HARI SESUDAH TANDA JADI

CASH BERTAHAP
1.
2.
3.

BOOKING FEE ( BF ) /TANDA JADI SEBESAR 5% DARI HARGA UNIT

ANGSURAN PERTAMA 15 % DIBAYAR 30 HARI SESUDAH BOOKING FEE
ANGSURAN 2-12 DI BAGI RATA DARI SISA PEMBAYARAN SETIAP 30 HARI

HARGA TERMASUK PPN 10 %

HARGA BELUM TERMASUK BIAYA NOTARIS DAN AKTE SEWA

NO

LANTAI

10

11

5-6

7-8

9 - 10

11 - 12

15 -16

17 - 18

19 - 20

21 - 22

23

TYPE

UNIT

ALYSSUM

3-7,11-17,21-29,33-35

H
TOTAL
A
SEMI GROSS
UNIT
R
G
0
24,10 M2 # #

H
A
R
G
##

HHH
HARGA UNIT HARGA UNIT HARGA UNIT
jaminan sewa HARGA+PPN
CICILAN DENGAN DP 30 % CICILAN DENGAN DP 20 % CICILAN DENGAN DP 10 %
AAA
RETURN
CASH
CASH
CASH BERTAHAP
RRR
30 tahun CASH KERAS
CICILAN
36 X CICILAN 48 X CICILAN 36 X CICILAN 48 X CICILAN 36 X CICILAN 48 X
BERTAHAP 3 BERTAHAP 6
12 BULAN
GGG
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

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

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

26,31 M2 # # # #
# #
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

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

26,31 M2 # # # #
#
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

###

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
-

ALYSSUM

3-5,9-17,21-25,29-39,43-45

17

###
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

6-28,36-60,68-96

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

M2

30 TAHUN

40 TAHUN

2.234.000.000 16.163.132.000

DANA PENSIUN
30 TAHUN

2.418.161.022

40 TAHUN
17.498.734.000

30 TAHUN
2.601.920.000

40 TAHUN
18.834.336.000

DEAL 7

UNIT / BULAN SELAMA 12 BULAN

Cara bayar

Cash Keras

Cara bayar

DP 30 % cicil 48 kali

Cara bayar

DP 10 % cicil 48 kali

Lantai/No
Type
Luas
Investasi

18/98
ALYSSUM

Lantai/No
Type
Luas
Investasi

18/98
ALYSSUM

Lantai/No
Type
Luas
Investasi

18/98
ALYSSUM

Rp

Jaminan Sewa 30 Tahun Rp

Dana Pensiun 30 Tahun Rp
Total Return
Rp

26,31 m2
303.880.500

Rp

26,31 m2
322.665.840

Rp

26,31 m2
365.580.397

1.067.555.385
2.234.000.000
3.301.555.385

Jaminan Sewa 30 Tahun Rp 1.067.555.385

Dana Pensiun 30 Tahun Rp 2.418.161.022
1086% Total Return
Rp 3.485.716.407

Jaminan Sewa 30 Tahun Rp 1.067.555.385

Dana Pensiun 30 Tahun Rp 2.601.920.000
1080% Total Return
Rp 3.669.475.385

1004%

Jaminan Sewa 30 Tahun Rp 1.067.555.385

Dana Pensiun 40 Tahun Rp 16.163.132.000
Total Return
Rp 17.230.687.385

Jaminan Sewa 30 Tahun Rp 1.067.555.385

Dana Pensiun 40 Tahun Rp 17.498.734.000
5670% Total Return
Rp 18.566.289.385

Jaminan Sewa 30 Tahun Rp 1.067.555.385

Dana Pensiun 40 Tahun Rp 18.834.336.000
5754% Total Return
Rp 19.901.891.385

5444%

DEAL 7

UNIT / BULAN SELAMA 6 BULAN

BUAT PEMEBELI

BUAT AGENT

Coordinator agent by :

Call 022 250 78 28

Email :erabandung_no1@yahoo.com

Support by :