Analisa Harga Jual Rumah

Pesaing OMA LUXURY

No

Tipe

LB

LT

Uk. Kav

52/91

52

91

7 x 13

98/120

98

120

8 x 15

Harga Jual
setelah diskon

464,000,000

756,250,000

KPR

DP
30%

139,200,000

226,875,000

Promo DP
setelah diskon

Analisa
Harga Bangunan Harga Tanah
per m2
per m2
3,500,000

3,098,901

4,000,000

2,813,187

3,500,000

3,443,750

4,000,000

3,035,417

Cyber Park Residence - Hard Cash disc 15 % dari Hg Jual

1

60/90

60

90

703,800,000

211,140,000

3,500,000
4,000,000

5,486,667
5,153,333

62/105

62

105

774,180,000

232,254,000

3,500,000
4,000,000

5,306,476
5,011,238

69/120

69

120

873,885,000

262,165,500

3,500,000
4,000,000

5,269,875
4,982,375

75/120

75

120

1,041,037,500

312,311,250

3,500,000
4,000,000

6,487,813
6,175,313

78/150

78

150

1,103,527,500

331,058,250

3,500,000
4,000,000

5,536,850
5,276,850

102/193

102

193

1,546,893,750

464,068,125

3,500,000
4,000,000

6,165,253
5,901,004

Cyber Park Residence - Hard Cash disc 30 % dari Hg Jual

1

60/90

62/105

69/120

75/120

78/150

102/193

60

62

69

75

78

102

90

105

120

120

150

193

598,230,000

658,053,000

742,802,250

884,881,875

937,998,375

1,314,859,688

179,469,000

197,415,900

222,840,675

265,464,563

281,399,513

394,457,906

3,500,000

4,313,667

4,000,000

3,980,333

3,500,000

4,200,505

4,000,000

3,905,267

3,500,000

4,177,519

4,000,000

3,890,019

3,500,000

5,186,516

4,000,000

4,874,016

3,500,000

4,433,323

4,000,000

4,173,323

3,500,000

4,963,004

4,000,000

4,698,755

Pesaing ROYAL TAJUR

No

Tipe

LB

LT

72/120

72

120

75/163

75

Uk. Kav

Harga Jual
setelah diskon

163

644,948,000

829,590,000

KPR

DP
30%

193,484,400

248,877,000

Promo DP
setelah diskon

Analisa
Harga Bangunan Harga Tanah
per m2
per m2
3,500,000

3,274,567

4,000,000

2,974,567

3,500,000

3,479,080

4,000,000

3,249,018

Pesaing CITRA ASRI RESIDENCE - BOGOR

1

65/178

91/180

45/112

65

91

45

178

180

112

741,200,000

860,200,000

487,050,000

222,360,000

258,060,000

146,115,000

3,500,000

2,885,955

4,000,000

2,703,371

3,500,000

3,009,444

4,000,000

2,756,667

3,500,000

2,942,411

4,000,000

2,741,518

Cyber Park Residence - Hard Cash untuk Crass Program 6 bulan untuk 20 unit
No

Tipe

LB

LT

60/90

60

90

62/105

69/120

75/120

78/150

102/193

62

69

75

78

102

105

120

120

150

193

Uk. Kav

Harga Jual
setelah diskon

492,000,000

542,000,000

612,000,000

636,000,000

732,000,000

948,400,000

KPR

DP
30%

147,600,000

162,600,000

183,600,000

190,800,000

219,600,000

284,520,000

Promo DP
setelah diskon

Analisa
Harga Bangunan Harga Tanah
per m2
per m2
3,500,000

3,133,333

4,000,000

2,800,000

3,500,000

3,095,238

4,000,000

2,800,000

3,500,000

3,087,500

4,000,000

2,800,000

3,500,000

3,112,500

4,000,000

2,800,000

3,500,000

3,060,000

4,000,000

2,800,000

3,500,000

3,064,249

4,000,000

2,800,000

Analisa
Biaya Bangunan
Biaya Tanah
(hg bang x luas)
(hg tanah x luas )
182,000,000
208,000,000

282,000,000
256,000,000

343,000,000
392,000,000

413,250,000
364,250,000

210,000,000
240,000,000

493,800,000
463,800,000

217,000,000
248,000,000

557,180,000
526,180,000

241,500,000
276,000,000

632,385,000
597,885,000

262,500,000
300,000,000

778,537,500
741,037,500

273,000,000
312,000,000

830,527,500
791,527,500

357,000,000
408,000,000

1,189,893,750
1,138,893,750

Include PPN
210,000,000
240,000,000

388,230,000
358,230,000

217,000,000
248,000,000

441,053,000
410,053,000

241,500,000
276,000,000

501,302,250
466,802,250

262,500,000
300,000,000

622,381,875
584,881,875

273,000,000
312,000,000

664,998,375
625,998,375

357,000,000
408,000,000

957,859,688
906,859,688

Include PPN
Analisa
Biaya Bangunan
Biaya Tanah
(hg bang x luas)
(hg tanah x luas )
252,000,000
288,000,000

392,948,000
356,948,000

262,500,000
300,000,000

567,090,000
529,590,000

Include PPN
227,500,000
260,000,000

513,700,000
481,200,000

318,500,000
364,000,000

541,700,000
496,200,000

157,500,000
180,000,000

329,550,000
307,050,000

Include PPN
Analisa
Biaya Bangunan
Biaya Tanah
(hg bang x luas)
(hg tanah x luas )
210,000,000
240,000,000

282,000,000
252,000,000

217,000,000
248,000,000

325,000,000
294,000,000

241,500,000
276,000,000

370,500,000
336,000,000

262,500,000
300,000,000

373,500,000
336,000,000

273,000,000
312,000,000

459,000,000
420,000,000

357,000,000
408,000,000

591,400,000
540,400,000