Springs Village Housing

Biaya Modal
TAHAP 1

TAHAP 2

TANAH
LUAS
HARGA
SUSB-TANAH

323.565
1,500,000
485,347,500

210
2,000,000
420,000,000

BANGUNAN
KAVLING
LUAS BANGUNAN
TOTAL BANGUNAN
BIAYA
SUB-BANGUNAN

4
36.5
146
3,000,000
438,000,000

3
36
108
3,000,000
324,000,000

SUBTOTAL
BIAYA
MODAL

923,347,500
184,669,500.0
1,108,017,000

744,000,000
148,800,000.0
892,800,000

omzet
net return

1,649,890,625
541,873,625

1,098,650,000
205,850,000

tanah
2,500,000

bangunan
3,500,000

36.5
80

36.5
80

36.5
80

36.5
84

146
324

80D
200,000,000
127,750,000
327,750,000
81,937,500.0
409,687,500

80C
200,000,000
127,750,000
327,750,000
81,937,500.0
409,687,500

80B
200,000,000
127,750,000
327,750,000
81,937,500.0
409,687,500

80A
208,912,500
127,750,000
336,662,500
84,165,625.0
420,828,125

1,649,890,625

TAHAP 2
Harga Jual

tanah
2,500,000

bangunan
3,500,000

bangunan
tanah
KAV
tanah
bangunan
Harga Jual
BIAYA
TOTAL

36
70

36
70

36
70

108
210

80E
175,000,000
126,000,000
301,000,000
60,200,000.0
361,200,000

80F
175,000,000
126,000,000
301,000,000
60,200,000.0
361,200,000

80
175,000,000
126,000,000
301,000,000
75,250,000.0
376,250,000

1,098,650,000

TAHAP 1

Harga Jual
bangunan (m2)
tanah (m2)
KAV
tanah
bangunan
Harga Jual
BIAYA
TOTAL