You are on page 1of 4

PRICELIST

WISMAYA RESIDENCE

CASH CASH
LUAS HARGA JUAL BOOKING KPA (ASUMSI BUNGA 11%)
TYPE DP 20% BERTAHAP BERTAHAP
NO LANTAI VIEW PELUNASAN HARD CASH
UNIT (SG) FEE BAGI 24X
(INC PPN 10%) 5 TH 10 TH 15 TH 24X (FLAT) 36X (FLAT)
North City Studio 1 23.90 439,143,120 5,000,000 3,659,526 351,314,496 7,344,643 4,653,228 3,839,452 17,593,875 12,163,667 390,975,000
Pool / Garden 25.42 473,741,840 5,000,000 3,947,849 378,993,472 7,923,304 5,019,842 4,141,950 18,980,042 13,122,000 421,778,000
Studio 2
West City 25.42 454,866,880 5,000,000 3,790,557 363,893,504 7,607,622 4,819,840 3,976,925 18,223,833 12,599,194 404,974,000
1 10 North City 31.14 562,690,960 5,000,000 4,689,091 450,152,768 9,410,973 5,962,360 4,919,637 22,543,708 15,585,778 500,971,000
DELUXE
West City 31.14 549,844,880 5,000,000 4,582,041 439,875,904 9,196,123 5,826,241 4,807,323 22,029,042 15,229,972 489,534,000
Pool / Garden 43.08 802,376,640 5,000,000 6,686,472 641,901,312 13,419,702 8,502,107 7,015,222 32,146,500 22,224,722 714,366,000
2BR 1
West City 43.08 770,388,320 5,000,000 6,419,903 616,310,656 12,884,699 8,163,154 6,735,546 30,864,917 21,338,722 685,887,000
North City Studio 1 23.90 429,524,160 5,000,000 3,579,368 343,619,328 7,183,766 4,551,304 3,755,353 17,208,500 11,897,250 382,411,000
Pool / Garden 25.42 463,307,520 5,000,000 3,860,896 370,646,016 7,748,791 4,909,278 4,050,722 18,562,000 12,832,972 412,488,000
Studio 2
West City 25.42 444,892,240 5,000,000 3,707,435 355,913,792 7,440,796 4,714,147 3,889,717 17,824,208 12,322,917 396,093,000
2 11
North City 31.14 550,158,960 5,000,000 4,584,658 440,127,168 9,201,376 5,829,569 4,810,069 22,041,625 15,238,639 489,813,000
DELUXE
Pool / Garden 31.14 560,184,560 5,000,000 4,668,205 448,147,648 9,369,054 5,935,802 4,897,723 22,443,292 15,516,333 498,739,000
Pool / Garden 3BR 64.96 1,171,433,120 5,000,000 9,761,943 937,146,496 19,592,150 12,412,687 10,241,902 46,932,417 32,447,111 1,042,942,000
North City 23.90 429,524,160 5,000,000 3,579,368 343,619,328 7,183,766 4,551,304 3,755,353 17,208,500 11,897,250 382,411,000
Studio 1
Pool / Garden 23.90 439,143,120 5,000,000 3,659,526 351,314,496 7,344,643 4,653,228 3,839,452 17,593,875 12,163,667 390,975,000
Pool / Garden 25.42 463,307,520 5,000,000 3,860,896 370,646,016 7,748,791 4,909,278 4,050,722 18,562,000 12,832,972 412,488,000
Studio 2
West City 25.42 444,892,240 5,000,000 3,707,435 355,913,792 7,440,796 4,714,147 3,889,717 17,824,208 12,322,917 396,093,000
3 12
North City DELUXE 31.14 550,158,960 5,000,000 4,584,658 440,127,168 9,201,376 5,829,569 4,810,069 22,041,625 15,238,639 489,813,000
Pool / Garden 43.08 784,691,440 5,000,000 6,539,095 627,753,152 13,123,918 8,314,712 6,860,599 31,437,958 21,734,889 698,621,000
Pool / Garden 2 BR 1 43.08 784,691,440 5,000,000 6,539,095 627,753,152 13,123,918 8,314,712 6,860,599 31,437,958 21,734,889 698,621,000
West City 43.08 753,483,120 5,000,000 6,279,026 602,786,496 12,601,961 7,984,024 6,587,743 30,187,625 20,870,472 670,836,000
North City Studio 1 23.90 429,524,160 5,000,000 3,579,368 343,619,328 7,183,766 4,551,304 3,755,353 17,208,500 11,897,250 382,411,000
Pool / Garden 25.42 463,307,520 5,000,000 3,860,896 370,646,016 7,748,791 4,909,278 4,050,722 18,562,000 12,832,972 412,488,000
Studio 2
West City 25.42 444,892,240 5,000,000 3,707,435 355,913,792 7,440,796 4,714,147 3,889,717 17,824,208 12,322,917 396,093,000
North City 31.14 550,158,960 5,000,000 4,584,658 440,127,168 9,201,376 5,829,569 4,810,069 22,041,625 15,238,639 489,813,000
4 15 DELUXE
Pool / Garden 31.14 560,184,560 5,000,000 4,668,205 448,147,648 9,369,054 5,935,802 4,897,723 22,443,292 15,516,333 498,739,000
Pool / Garden 43.08 784,691,440 5,000,000 6,539,095 627,753,152 13,123,918 8,314,712 6,860,599 31,437,958 21,734,889 698,621,000
East City 2 BR 1 43.08 753,483,120 5,000,000 6,279,026 602,786,496 12,601,961 7,984,024 6,587,743 30,187,625 20,870,472 670,836,000
Pool / Garden 43.08 784,691,440 5,000,000 6,539,095 627,753,152 13,123,918 8,314,712 6,860,599 31,437,958 21,734,889 698,621,000
CASH CASH
LUAS HARGA JUAL BOOKING KPA (ASUMSI BUNGA 11%)
TYPE DP 20% BERTAHAP BERTAHAP
NO LANTAI VIEW PELUNASAN HARD CASH
UNIT (SG) FEE BAGI 24X
(INC PPN 10%) 5 TH 10 TH 15 TH 24X (FLAT) 36X (FLAT)
West City 43.08 753,483,120 5,000,000 6,279,026 602,786,496 12,601,961 7,984,024 6,587,743 30,187,625 20,870,472 670,836,000
North City Studio 1 23.90 429,524,160 5,000,000 3,579,368 343,619,328 7,183,766 4,551,304 3,755,353 17,208,500 11,897,250 382,411,000
Pool / Garden 25.42 463,307,520 5,000,000 3,860,896 370,646,016 7,748,791 4,909,278 4,050,722 18,562,000 12,832,972 412,488,000
Studio 2
West City 25.42 444,892,240 5,000,000 3,707,435 355,913,792 7,440,796 4,714,147 3,889,717 17,824,208 12,322,917 396,093,000
North City 31.14 550,158,960 5,000,000 4,584,658 440,127,168 9,201,376 5,829,569 4,810,069 22,041,625 15,238,639 489,813,000
DELUXE
5 15A West City 31.14 537,625,920 5,000,000 4,480,216 430,100,736 8,991,762 5,696,767 4,700,492 21,539,500 14,891,500 478,655,000
Pool / Garden 43.08 784,691,440 5,000,000 6,539,095 627,753,152 13,123,918 8,314,712 6,860,599 31,437,958 21,734,889 698,621,000
East City 43.08 753,483,120 5,000,000 6,279,026 602,786,496 12,601,961 7,984,024 6,587,743 30,187,625 20,870,472 670,836,000
2BR 1
Pool / Garden 43.08 784,691,440 5,000,000 6,539,095 627,753,152 13,123,918 8,314,712 6,860,599 31,437,958 21,734,889 698,621,000
West City 43.08 753,483,120 5,000,000 6,279,026 602,786,496 12,601,961 7,984,024 6,587,743 30,187,625 20,870,472 670,836,000
Pool / Garden 23.90 439,143,120 5,000,000 3,659,526 351,314,496 7,344,643 4,653,228 3,839,452 17,593,875 12,163,667 390,975,000
Studio 1
North City 23.90 429,524,160 5,000,000 3,579,368 343,619,328 7,183,766 4,551,304 3,755,353 17,208,500 11,897,250 382,411,000
Pool / Garden 25.42 463,307,520 5,000,000 3,860,896 370,646,016 7,748,791 4,909,278 4,050,722 18,562,000 12,832,972 412,488,000
Studio 2
West City 25.42 444,892,240 5,000,000 3,707,435 355,913,792 7,440,796 4,714,147 3,889,717 17,824,208 12,322,917 396,093,000
North City 31.14 550,158,960 5,000,000 4,584,658 440,127,168 9,201,376 5,829,569 4,810,069 22,041,625 15,238,639 489,813,000
DELUXE
Pool / Garden 31.14 560,184,560 5,000,000 4,668,205 448,147,648 9,369,054 5,935,802 4,897,723 22,443,292 15,516,333 498,739,000
6 12B West City DELUXE 31.14 537,625,920 5,000,000 4,480,216 430,100,736 8,991,762 5,696,767 4,700,492 21,539,500 14,891,500 478,655,000
Pool / Garden 1 BR 38.92 706,167,280 5,000,000 5,884,727 564,933,824 11,810,606 7,482,658 6,174,058 28,291,958 19,559,889 628,710,000
Pool / Garden 43.08 784,691,440 5,000,000 6,539,095 627,753,152 13,123,918 8,314,712 6,860,599 31,437,958 21,734,889 698,621,000
East City 43.08 753,483,120 5,000,000 6,279,026 602,786,496 12,601,961 7,984,024 6,587,743 30,187,625 20,870,472 670,836,000
2BR 1
Pool / Garden 43.08 784,691,440 5,000,000 6,539,095 627,753,152 13,123,918 8,314,712 6,860,599 31,437,958 21,734,889 698,621,000
West City 43.08 753,483,120 5,000,000 6,279,026 602,786,496 12,601,961 7,984,024 6,587,743 30,187,625 20,870,472 670,836,000
North City 3 BR 23.90 1,171,433,120 5,000,000 9,761,943 937,146,496 19,592,150 12,412,687 10,241,902 46,932,417 32,447,111 1,042,942,000
North City 31.14 565,197,360 5,000,000 4,709,978 452,157,888 9,452,892 5,988,919 4,941,551 22,644,125 15,655,194 503,202,000
DELUXE
West City 31.14 552,288,880 5,000,000 4,602,407 441,831,104 9,236,999 5,852,138 4,828,691 22,126,958 15,297,667 491,710,000
Pool / Garden 43.08 805,913,680 5,000,000 6,715,947 644,730,944 13,478,859 8,539,586 7,046,146 32,288,208 22,322,694 717,515,000
7 25 2 BR 1
West City 43.08 773,769,360 5,000,000 6,448,078 619,015,488 12,941,247 8,198,980 6,765,107 31,000,375 21,432,361 688,897,000
North City 47.81 875,369,040 5,000,000 7,294,742 700,295,232 14,640,495 9,275,546 7,653,398 35,070,875 24,246,528 779,352,000
2 BR 2
Pool / Garden 47.81 895,187,280 5,000,000 7,459,894 716,149,824 14,971,954 9,485,543 7,826,670 35,864,875 24,795,472 796,997,000
Pool / Garden Studio 1 23.90 450,974,160 5,000,000 3,758,118 360,779,328 7,542,516 4,778,592 3,942,891 18,067,875 12,491,361 401,508,000
Pool / Garden DELUXE 31.14 575,523,520 5,000,000 4,796,029 460,418,816 9,625,597 6,098,336 5,031,833 23,057,833 15,941,222 512,396,000
Pool / Garden 1 BR 38.92 725,434,320 5,000,000 6,045,286 580,347,456 12,132,846 7,686,814 6,342,511 29,063,875 20,093,528 645,863,000
8 26 Pool / Garden 43.08 805,913,680 5,000,000 6,715,947 644,730,944 13,478,859 8,539,586 7,046,146 32,288,208 22,322,694 717,515,000
East City 2 BR 1 43.08 773,769,360 5,000,000 6,448,078 619,015,488 12,941,247 8,198,980 6,765,107 31,000,375 21,432,361 688,897,000
West City 43.08 773,769,360 5,000,000 6,448,078 619,015,488 12,941,247 8,198,980 6,765,107 31,000,375 21,432,361 688,897,000
North City 2 BR 2 47.81 875,369,040 5,000,000 7,294,742 700,295,232 14,640,495 9,275,546 7,653,398 35,070,875 24,246,528 779,352,000
CASH CASH
LUAS HARGA JUAL BOOKING KPA (ASUMSI BUNGA 11%)
TYPE DP 20% BERTAHAP BERTAHAP
NO LANTAI VIEW PELUNASAN HARD CASH
UNIT (SG) FEE BAGI 24X
(INC PPN 10%) 5 TH 10 TH 15 TH 24X (FLAT) 36X (FLAT)
Pool / Garden 47.81 895,187,280 5,000,000 7,459,894 716,149,824 14,971,954 9,485,543 7,826,670 35,864,875 24,795,472 796,997,000
Pool / Garden 50.83 945,691,760 5,000,000 7,880,765 756,553,408 15,816,639 10,020,696 8,268,234 37,888,292 26,194,389 841,962,000
2 BR 3
West City 50.83 907,765,040 5,000,000 7,564,709 726,212,032 15,182,317 9,618,819 7,936,638 36,368,792 25,143,861 808,195,000
Pool / Garden Studio 23.90 450,974,160 5,000,000 3,758,118 360,779,328 7,542,516 4,778,592 3,942,891 18,067,875 12,491,361 401,508,000
North City DELUXE 31.14 565,197,360 5,000,000 4,709,978 452,157,888 9,452,892 5,988,919 4,941,551 22,644,125 15,655,194 503,202,000
Pool / Garden 43.08 805,913,680 5,000,000 6,715,947 644,730,944 13,478,859 8,539,586 7,046,146 32,288,208 22,322,694 717,515,000
Pool / Garden 2 BR 1 43.08 805,913,680 5,000,000 6,715,947 644,730,944 13,478,859 8,539,586 7,046,146 32,288,208 22,322,694 717,515,000
9 27 West City 43.08 773,769,360 5,000,000 6,448,078 619,015,488 12,941,247 8,198,980 6,765,107 31,000,375 21,432,361 688,897,000
North City 47.81 875,369,040 5,000,000 7,294,742 700,295,232 14,640,495 9,275,546 7,653,398 35,070,875 24,246,528 779,352,000
2 BR 2
Pool / Garden 47.81 895,187,280 5,000,000 7,459,894 716,149,824 14,971,954 9,485,543 7,826,670 35,864,875 24,795,472 796,997,000
Pool / Garden 50.83 945,691,760 5,000,000 7,880,765 756,553,408 15,816,639 10,020,696 8,268,234 37,888,292 26,194,389 841,962,000
2 BR 3
West City 50.83 907,765,040 5,000,000 7,564,709 726,212,032 15,182,317 9,618,819 7,936,638 36,368,792 25,143,861 808,195,000
Pool / Garden Studio 23.90 450,974,160 5,000,000 3,758,118 360,779,328 7,542,516 4,778,592 3,942,891 18,067,875 12,491,361 401,508,000
West City 31.14 552,288,880 5,000,000 4,602,407 441,831,104 9,236,999 5,852,138 4,828,691 22,126,958 15,297,667 491,710,000
Pool / Garden DELUXE 31.14 575,523,520 5,000,000 4,796,029 460,418,816 9,625,597 6,098,336 5,031,833 23,057,833 15,941,222 512,396,000
North City 31.14 565,197,360 5,000,000 4,709,978 452,157,888 9,452,892 5,988,919 4,941,551 22,644,125 15,655,194 503,202,000
Pool / Garden 1 BR 38.92 732,052,880 5,000,000 6,100,441 585,642,304 12,243,541 7,756,946 6,400,377 29,329,042 20,276,861 651,756,000
Pool / Garden 43.08 805,913,680 5,000,000 6,715,947 644,730,944 13,478,859 8,539,586 7,046,146 32,288,208 22,322,694 717,515,000
East City 43.08 773,769,360 5,000,000 6,448,078 619,015,488 12,941,247 8,198,980 6,765,107 31,000,375 21,432,361 688,897,000
10 30 2 BR 1
Pool / Garden 43.08 805,913,680 5,000,000 6,715,947 644,730,944 13,478,859 8,539,586 7,046,146 32,288,208 22,322,694 717,515,000
West City 43.08 773,769,360 5,000,000 6,448,078 619,015,488 12,941,247 8,198,980 6,765,107 31,000,375 21,432,361 688,897,000
North City 47.81 883,345,840 5,000,000 7,361,215 706,676,672 14,773,907 9,360,069 7,723,140 35,390,458 24,467,472 786,454,000
2 BR 2
Pool / Garden 47.81 903,356,480 5,000,000 7,527,971 722,685,184 15,108,584 9,572,105 7,898,094 36,192,167 25,021,750 804,270,000
Pool / Garden 50.83 954,319,600 5,000,000 7,952,663 763,455,680 15,960,939 10,112,118 8,343,667 38,233,958 26,433,361 849,643,000
2 BR 3
West City 50.83 916,023,680 5,000,000 7,633,531 732,818,944 15,320,442 9,706,329 8,008,844 36,699,667 25,372,611 815,548,000
Pool / Garden 3 BR 64.96 1,214,408,000 5,000,000 10,120,067 971,526,400 20,310,902 12,868,055 10,617,634 48,654,167 33,637,444 1,081,203,000
Berlaku sampai :

KETERANGAN
Cara Bayar Cash Keras Harga sudah termasuk
1. Booking Fee Rp 5.000.000,- 1. PPn ( kecuali ada perubahan besaran PPn )
2. Down Payment 20% 7 Hari setelah Booking Fee - Booking Fee 2. Pembuatan Sertifikat Induk
3. Pelunasan 80% 1 Bulan setelah Booking Fee 3. Ijin Mendirikan Bangunan ( IMB) Induk
4. Instalasi listrik
Bertahap 24x
1. Booking Fee Rp 5.000.000,-
2. Angsuran 1 7 Hari setelah Booking Fee - Booking Fee
3. Angsuran 2 -24 1 Bulan setelah angsuran ke 1
Bertahap 36x
1. Booking Fee Rp 5.000.000,-
2. Angsuran 1 7 Hari setelah Booking Fee - Booking Fee
3. Angsuran 2 -36 1 Bulan setelah angsuran ke 1

Cara Bayar KPA Harga belum termasuk :


1. Booking Fee Rp 5.000.000,- 1. Biaya pembuatan Akta Pengikatan Jual Beli di hadapan Notaris / PPAT
2. Down Payment 1 7 hari setelah Booking Fee - Booking Fee 2. Biaya pertelaan dan pengurusan pemecahan Sertifikat Hak Milik atas satuan Rumah Susun
3. Down Payment 2-24 1 Bulan setelah Dp 1 dst 3. Biaya pendaftaran ( Balik Nama ) Sertifikat Hak Milik atas Satuan Unit Rumah Susun atas nama pembeli
4. Pelunasan ( 80%)
Tunai / Bank 4. Biaya Perolehan Hak Atas Tanah dan Bangunan ( BPHTB)
5. Biaya pemeliharaan dan biaya penggunaan
Note : 6. Biaya balik nama listrik, air dan telephone

1.Developer tidak menjamin disetujui / tidaknya permohonan KPA 7. Pajak Bumi dan Bangunan ( PBB) dan Pajak Penjualan Barang Mewah ( PPnBM)
2. KPA dan suku bunga sesuai ketentuan dari Bank pemberi kredit 8. Biaya pengurusan KPA
3. Perhitungan Asumsi KPA di atas tidak mengikat dan hanya bersifat SIMULASI
4. Jika permohonan kredit ditolak oleh pihak Bank karena sebab/ alasan apapun, 9. Kewajiban plembayaran lain ( termasuk pajak lain) yang timbul ( bila ada ) sehubungan dengan ketentuan Pemerintah.
konsumen tetap tunduk pada syarat dan ketentuan yang berlaku