Professional Documents
Culture Documents
Yuk Bisnis Properti: Kebutuhan Modal
Yuk Bisnis Properti: Kebutuhan Modal
harga tanah
luas tanah
jumlah kavling
tanah efektif
rencana
luas bangunan
luas kapling
rencana anggaran konstruksi
200,000.00
200.00
/m2
m2
1.00
100%
200.00
36
200
m2
m2
1,600,000
/m2
2,080,000.00
m2
380,000.00
m2
harga jual
bangunan
kapling/m2
bunga
bulan
cicilan kpr
target market by penghasilan
MODAL
Lahan
0%
Fasum
0%
Konstruksi rumah
0%
Perijinan
100%
Sertifikasi
100%
Pajak Transaksi
Inventaris kantor
0%
100%
10%
20%
KEBUTUHAN MODAL
http://groups.yahoo.com/group/yukbisnisproperti
INDEKS AWAL
1.9
BUDGET BIAYA HPP YANG DIKELUARKAN
unit
Lahan
m2
Fasum
Konstruksi rumah
Perijinan
Sertifikasi
Pajak Transaksi
151,000,000.00
Inventaris kantor
9.75%
180.00
Rp1,279,710.10
4,159,057.82
7,228,500.00
Return On Investment
Profit Margin
Net Present Value
Break Even Point
151,000,000.00
200.00
200,000.00
200,000.00
36.00
100%
110,650,000.00
73.28%
40,000,000.00
26.49%
0.00%
1,600,000.00
57,600,000.00
38.15%
200.00
15,000.00
3,000,000.00
1.99%
1.00
2,500,000.00
2,500,000.00
1.66%
7,550,000.00
5.00%
40,350,000.00
26.72%
11,285,000.00
7.47%
5.0%
12
bulan
0.00%
500,000.00
4%
5,285,000.00
3.50%
12
6,000,000.00
3.97%
29,065,000.00
19.25%
4.02
kali
19.25%
7%
Rp27,163,551.40
0.8075165563
unit
2.01
1
1
1
1
1
4
0.25
0.25
0.25
0.25
1.25
1.5
1.75
2
2
2
2
3
3
10
0.5
0.5
0.75
0.75
2.5
3
3.75
4.5
3
4
5
6
7
22
1
1.25
1.5
1.75
5
6.25
7.75
9.5
4
9
11
14
17
51
2.25
2.75
3.5
4.25
11.25
14
17.5
21.75
5
21
26
32
40
119
5.25
6.5
8
10
26.25
32.75
40.75
50.75
5,075,000,000.00