Professional Documents
Culture Documents
600,000.00
luas tanah
1,800.00
jumlah kavling
INDEKS AWAL
m2
4.3
15.00
tanah efektif
58%
rencana
luas bangunan
luas kapling
45
70
harga jual
bangunan
kapling/m2
/m2
unit
1,050.00
m2
m2
m2
harga standar brosur
2,275,000.00
m2
2,580,000.00
m2
283,000,000.00
NON PPN
5,197,500,000.00
100%
2,686,500,000.00
51.69%
1,800.00
600,000.00
1,080,000,000.00
20.78%
1,800.00
35,000.00
63,000,000.00
1.21%
1,800.00
50,000.00
90,000,000.00
1.73%
325.00
150,000.00
48,750,000.00
0.94%
50.00
200,000.00
10,000,000.00
0.19%
100.00
1,750,000.00
175,000,000.00
3.37%
1.00
25,000,000.00
25,000,000.00
0.48%
9.00
1,500,000.00
13,500,000.00
0.26%
675.00
1,750,000.00
1,181,250,000.00
22.73%
2,511,000,000.00
48.31%
511,000,000.00
12.42%
Biaya Pemasaran
12
bulan
5,000,000.00
12
135,000,000.00
2.60%
10,000,000.00
12
120,000,000.00
2.31%
7,500,000.00
12
90,000,000.00
1.73%