|
*Harga per 26 Mei 2008 |
| NO |
TYPE RUMAH |
LUAS m2 |
HARGA |
CASH |
DP 30% |
Angsuran KPR - fixed 1 Thn |
| KERAS |
ANGSURAN |
ANGSURAN |
| KAV |
LB |
LT |
JUAL |
(DISC 7,5%) |
CASH 5X |
CASH 11X |
10 Tahun |
15 Tahun |
20 Tahun |
| |
(DISC 5%) |
|
9,99% |
9,99% |
9,99% |
| 137 |
Estoril*) |
60 |
132 |
325.300.000 |
300.902.500 |
41.289.000 |
22.493.891 |
2.941.999 |
2.391.905 |
2.147.815 |
| 147 |
Estoril**) |
45 |
94 |
231.600.000 |
214.230.000 |
29.108.000 |
15.883.782 |
2.075.555 |
1.687.469 |
1.515.265 |
| 149 |
Estoril*) |
60 |
131 |
324.150.000 |
299.838.750 |
41.139.500 |
22.412.764 |
2.931.365 |
2.383.260 |
2.140.052 |
| 157 |
Estoril**) |
45 |
112 |
252.300.000 |
233.377.500 |
31.799.000 |
17.344.073 |
2.266.968 |
1.843.091 |
1.655.007 |
| 158 |
Estoril**) |
45 |
109 |
248.850.000 |
230.186.250 |
31.350.500 |
17.100.691 |
2.235.066 |
1.817.154 |
1.631.717 |
| 159 |
Estoril*) |
60 |
158 |
355.200.000 |
328.560.000 |
45.176.000 |
24.603.200 |
3.218.484 |
2.616.694 |
2.349.664 |
| 168 |
New Imola**) |
65 |
103 |
341.125.000 |
315.540.625 |
43.346.250 |
23.610.273 |
3.088.333 |
2.510.878 |
2.254.647 |
| 171 |
Imola**) |
60 |
84 |
300.500.000 |
277.962.500 |
38.065.000 |
20.744.364 |
2.712.674 |
2.205.459 |
1.980.395 |
| 174 |
Imola**) |
60 |
84 |
300.500.000 |
277.962.500 |
38.065.000 |
20.744.364 |
2.712.674 |
2.205.459 |
1.980.395 |
| 175 |
Imola**) |
60 |
84 |
300.500.000 |
277.962.500 |
38.065.000 |
20.744.364 |
2.712.674 |
2.205.459 |
1.980.395 |
| 176 |
Imola**) |
60 |
84 |
300.500.000 |
277.962.500 |
38.065.000 |
20.744.364 |
2.712.674 |
2.205.459 |
1.980.395 |
| 177 |
Imola**) |
60 |
84 |
300.500.000 |
277.962.500 |
38.065.000 |
20.744.364 |
2.712.674 |
2.205.459 |
1.980.395 |
| 178 |
Imola**) |
60 |
84 |
300.500.000 |
277.962.500 |
38.065.000 |
20.744.364 |
2.712.674 |
2.205.459 |
1.980.395 |
| 179 |
Imola**) |
60 |
97 |
318.375.000 |
294.496.875 |
40.388.750 |
22.005.364 |
2.877.964 |
2.339.843 |
2.101.066 |
| 180 |
Imola**) |
60 |
111 |
337.625.000 |
312.303.125 |
42.891.250 |
23.363.364 |
3.055.968 |
2.484.565 |
2.231.019 |
| 181 |
Imola**) |
60 |
106 |
330.750.000 |
305.943.750 |
41.997.500 |
22.878.364 |
2.992.395 |
2.432.879 |
2.184.607 |
| 183 |
Imola*) |
75 |
147 |
432.625.000 |
400.178.125 |
55.241.250 |
30.065.182 |
3.934.433 |
3.198.775 |
2.872.345 |
| 103 |
Imola*) |
75 |
205 |
517.500.000 |
478.687.500 |
66.275.000 |
36.052.727 |
4.719.273 |
3.836.865 |
3.445.319 |
| 110 |
Imola**) |
60 |
97 |
318.375.000 |
294.496.875 |
40.388.750 |
22.005.364 |
2.877.964 |
2.339.843 |
2.101.066 |
| 111 |
Imola**) |
60 |
95 |
315.625.000 |
291.953.125 |
40.031.250 |
21.811.364 |
2.852.534 |
2.319.169 |
2.082.501 |
| 17 |
Le Mans*) |
|
208 |
|
|
|
|
|
|
|
| 18B |
Le Mans |
65 |
108 |
346.300.000 |
320.327.500 |
44.019.000 |
23.975.345 |
3.136.186 |
2.549.783 |
2.289.582 |
| 19A |
Le Mans |
65 |
106 |
343.600.000 |
317.830.000 |
43.668.000 |
23.784.873 |
3.111.219 |
2.529.485 |
2.271.355 |
| 20A |
Le Mans |
65 |
146 |
397.600.000 |
367.780.000 |
50.688.000 |
27.594.327 |
3.610.557 |
2.935.457 |
2.635.898 |
| 20B |
Le Mans |
65 |
146 |
397.600.000 |
367.780.000 |
50.688.000 |
27.594.327 |
3.610.557 |
2.935.457 |
2.635.898 |
| 21A |
Le Mans |
65 |
146 |
397.600.000 |
367.780.000 |
50.688.000 |
27.594.327 |
3.610.557 |
2.935.457 |
2.635.898 |
| 24 |
Le Mans*) |
|
189 |
|
|
|
|
|
|
|
| 155 |
Monaco*) |
90 |
236 |
605.900.000 |
560.457.500 |
77.767.000 |
42.288.945 |
5.536.707 |
4.501.456 |
4.042.090 |
| 164 |
Monaco*) |
90 |
262 |
642.300.000 |
594.127.500 |
82.499.000 |
44.856.800 |
5.873.298 |
4.775.111 |
4.287.819 |
| 88 |
Daytona*) |
100 |
198 |
562.900.000 |
520.682.500 |
72.177.000 |
39.255.491 |
5.139.086 |
4.178.182 |
3.751.805 |
| 90 |
Daytona*) |
100 |
177 |
535.600.000 |
495.430.000 |
68.628.000 |
37.329.600 |
4.886.643 |
3.972.941 |
3.567.508 |
| 93A |
Daytona |
85 |
151 |
448.300.000 |
414.677.500 |
57.279.000 |
31.170.982 |
4.079.380 |
3.316.619 |
2.978.164 |
| 62 |
Interlagos*) |
110 |
218 |
668.300.000 |
618.177.500 |
85.879.000 |
46.690.982 |
6.113.720 |
4.970.579 |
4.463.340 |
| 63 |
Interlagos*) |
110 |
220 |
671.000.000 |
620.675.000 |
86.230.000 |
46.881.455 |
6.138.687 |
4.990.878 |
4.481.567 |
| 69 |
Interlagos*) |
110 |
220 |
671.000.000 |
620.675.000 |
86.230.000 |
46.881.455 |
6.138.687 |
4.990.878 |
4.481.567 |
| 70 |
Interlagos*) |
110 |
220 |
671.000.000 |
620.675.000 |
86.230.000 |
46.881.455 |
6.138.687 |
4.990.878 |
4.481.567 |
| 71 |
Interlagos*) |
110 |
220 |
671.000.000 |
620.675.000 |
86.230.000 |
46.881.455 |
6.138.687 |
4.990.878 |
4.481.567 |
| 72 |
Interlagos*) |
110 |
220 |
671.000.000 |
620.675.000 |
86.230.000 |
46.881.455 |
6.138.687 |
4.990.878 |
4.481.567 |
| 73 |
Interlagos*) |
110 |
213 |
661.550.000 |
611.933.750 |
85.001.500 |
46.214.800 |
6.051.303 |
4.919.833 |
4.417.772 |
| 74 |
Interlagos*) |
110 |
203 |
648.050.000 |
599.446.250 |
83.246.500 |
45.262.436 |
5.926.468 |
4.818.340 |
4.326.636 |
| 75 |
Interlagos*) |
110 |
283 |
756.050.000 |
699.346.250 |
97.286.500 |
52.881.345 |
6.925.144 |
5.630.284 |
5.055.722 |
| 76 |
Interlagos*) |
110 |
304 |
784.400.000 |
725.570.000 |
100.972.000 |
54.881.309 |
7.187.297 |
5.843.419 |
5.247.108 |
| 64 A |
Interlagos |
85 |
110 |
426.000.000 |
394.050.000 |
54.380.000 |
29.597.818 |
3.873.172 |
3.148.968 |
2.827.621 |
| 68 A |
Interlagos |
85 |
110 |
426.000.000 |
394.050.000 |
54.380.000 |
29.597.818 |
3.873.172 |
3.148.968 |
2.827.621 |
| 66 B |
Interlagos |
85 |
110 |
426.000.000 |
394.050.000 |
54.380.000 |
29.597.818 |
3.873.172 |
3.148.968 |
2.827.621 |
| 67 B |
Interlagos |
85 |
110 |
426.000.000 |
394.050.000 |
54.380.000 |
29.597.818 |
3.873.172 |
3.148.968 |
2.827.621 |
| 68 B |
Interlagos |
85 |
110 |
426.000.000 |
394.050.000 |
54.380.000 |
29.597.818 |
3.873.172 |
3.148.968 |
2.827.621 |
| 35 |
Indiana Polis |
110 |
204 |
621.900.000 |
575.257.500 |
79.847.000 |
43.417.673 |
5.684.659 |
4.621.744 |
4.150.103 |
| 36 |
Indiana Polis |
110 |
197 |
612.450.000 |
566.516.250 |
78.618.500 |
42.751.018 |
5.597.275 |
4.550.699 |
4.086.307 |
| 37 |
Indiana Polis |
110 |
168 |
573.300.000 |
530.302.500 |
73.529.000 |
39.989.164 |
5.235.255 |
4.256.369 |
3.822.014 |
| 38 |
Indiana Polis |
110 |
162 |
565.200.000 |
522.810.000 |
72.476.000 |
39.417.745 |
5.160.354 |
4.195.474 |
3.767.332 |
| 39 |
Indiana Polis |
110 |
167 |
571.950.000 |
529.053.750 |
73.353.500 |
39.893.927 |
5.222.772 |
4.246.220 |
3.812.900 |
| 40 |
Indiana Polis |
110 |
167 |
571.950.000 |
529.053.750 |
73.353.500 |
39.893.927 |
5.222.772 |
4.246.220 |
3.812.900 |
| 41 |
Indiana Polis |
110 |
161 |
563.850.000 |
521.561.250 |
72.300.500 |
39.322.509 |
5.147.871 |
4.185.324 |
3.758.219 |
| 43 |
Indiana Polis |
110 |
167 |
571.950.000 |
529.053.750 |
73.353.500 |
39.893.927 |
5.222.772 |
4.246.220 |
3.812.900 |
| 47 |
Indiana Polis*) |
|
174 |
|
|
|
|
|
|
|
| 48 |
Indiana Polis*) |
|
267 |
|
|
|
|
|
|
|
| 49 |
Indiana Polis |
110 |
171 |
653.365.000 |
604.362.625 |
83.937.450 |
45.637.385 |
5.975.616 |
4.858.298 |
4.362.516 |
| 50 |
Indiana Polis |
110 |
172 |
645.225.000 |
596.833.125 |
82.879.250 |
45.063.145 |
5.900.346 |
4.797.102 |
4.307.565 |
| 51 |
Indiana Polis |
110 |
177 |
678.240.000 |
627.372.000 |
87.171.200 |
47.392.204 |
6.205.635 |
5.045.308 |
4.530.443 |
| 52 |
Indiana Polis |
110 |
169 |
675.555.000 |
624.888.375 |
86.822.150 |
47.202.789 |
6.180.807 |
5.025.122 |
4.512.317 |
| 54 |
Indiana Polis |
110 |
147 |
630.720.000 |
583.416.000 |
80.993.600 |
44.039.884 |
5.766.218 |
4.688.053 |
4.209.645 |
| 55 |
Indiana Polis |
110 |
148 |
625.375.000 |
578.471.875 |
80.298.750 |
43.662.818 |
5.716.793 |
4.647.869 |
4.173.562 |
| 56 |
Indiana Polis |
110 |
185 |
678.825.000 |
627.913.125 |
87.247.250 |
47.433.473 |
6.211.045 |
5.049.706 |
4.534.392 |
| 57 |
Indiana Polis |
110 |
227 |
738.425.000 |
683.043.125 |
94.995.250 |
51.637.982 |
6.762.166 |
5.497.779 |
4.936.739 |
| 58 |
Indiana Polis |
110 |
219 |
696.765.000 |
644.507.625 |
89.579.450 |
48.699.058 |
6.376.936 |
5.184.579 |
4.655.501 |
| 59 |
Indiana Polis |
110 |
238 |
703.500.000 |
650.737.500 |
90.455.000 |
49.174.182 |
6.439.215 |
5.235.213 |
4.700.968 |
| 60 |
Indiana Polis |
110 |
243 |
711.000.000 |
657.675.000 |
91.430.000 |
49.703.273 |
6.508.567 |
5.291.598 |
4.751.599 |
| 1 |
Silverstone*) |
|
270 |
|
|
|
|
|
|
|
| 2 |
Silverstone |
155 |
210 |
790.500.000 |
731.212.500 |
101.765.000 |
55.311.636 |
7.243.704 |
5.889.279 |
5.288.287 |
| 3 |
Silverstone |
155 |
246 |
842.700.000 |
779.497.500 |
108.551.000 |
58.994.109 |
7.726.397 |
6.281.719 |
5.640.679 |
| 5 |
Silverstone |
155 |
351 |
994.950.000 |
920.328.750 |
128.343.500 |
69.734.655 |
9.134.253 |
7.426.334 |
6.668.488 |
| 6 |
Silverstone |
155 |
256 |
857.200.000 |
792.910.000 |
110.436.000 |
60.017.018 |
7.860.478 |
6.390.730 |
5.738.566 |
| 7 |
Silverstone |
155 |
191 |
762.950.000 |
705.728.750 |
98.183.500 |
53.368.109 |
6.988.949 |
5.682.158 |
5.102.303 |
| 9 |
Silverstone |
155 |
237 |
829.650.000 |
767.426.250 |
106.854.500 |
58.073.491 |
7.605.724 |
6.183.609 |
5.552.581 |
| 10 |
Silverstone |
155 |
254 |
854.300.000 |
790.227.500 |
110.059.000 |
59.812.436 |
7.833.662 |
6.368.927 |
5.718.988 |
| 11 |
Silverstone |
155 |
217 |
800.650.000 |
740.601.250 |
103.084.500 |
56.027.673 |
7.337.561 |
5.965.587 |
5.356.808 |
| 12 |
Silverstone |
155 |
259 |
861.550.000 |
796.933.750 |
111.001.500 |
60.323.891 |
7.900.703 |
6.423.433 |
5.767.932 |
| 14 |
Silverstone |
155 |
287 |
902.150.000 |
834.488.750 |
116.279.500 |
63.188.036 |
8.276.131 |
6.728.664 |
6.042.014 |
| 15 |
Silverstone |
155 |
255 |
|
