ACTION PLAN

Nama Proyek
Lokasi

GRIYA HANS ASRI

Kel. Cijoho Kec. Kuningan

Kab. KUNINGAN

A BIAYA PEROLEHAN LAHAN

A.1. Pembelian Lahan
1
2
3
4
5

Luas Lahan (Brutto)

Efektivitas Lahan
Luas Lahan (Netto)
Harga Lahan Brutto per m2
Harga Lahan Netto per m2

:
:
:
:
:

6
7
8
9

Nilai Lahan keseluruhan

Kompensasi dll (jika ada)
Fee Mediator (perantara)
Nilai Fee Mediator (perantara)

6,682 m2
60.00 %
4,009 m2
Rp.
Rp.
Rp.
Rp.

350,000 /m2
583,333 /m2
2,338,700,000
-

:
:

%
Rp.

Sub Total A.1 :

Rp.

2,338,700,000

:
:
:
:
:

Rp.
Rp.
Rp.
Rp.
Rp.

17,500,000
13,000,000
-

Rp.

30,500,000

A.2. Legal Pembelian Lahan

1
2
3
4
5

Pengecekan Sertipikat
PPJB Notariil
AJB PPAT / balik nama
Akta Pengakuan Hutang
Dokumen lain-lain (jika ada)
Sub Total A.2

A.3. Sertifikasi Lahan

1
2
3

Biaya Pengukuran Lahan

Biaya Pengeringan
Dokumen Lain Lain

:
:
:
Sub Total A.3

Rp.
Rp.
Rp.

10,000,000
5,000,000

Rp.

15,000,000

A.4. Pajak Pajak

1
2

Harga Transaksi
NJOP Tidak Kena Pajak

:
:

Rp.
Rp.

2,338,700,000
60,000,000

3
4
5

Pajak lain-lain (jika ada)

BPHTB
PBB tahun 2015 / 2016 / 2017

:
:
:

Rp.
Rp.
Rp.

113,935,000
5,000,000

Sub Total A.4 :

Rp.

118,935,000

TOTAL ( A.1 + A.2 + A.3 + A.4 ) :

Rp.

2,503,135,000

PEMBEBANAN (A) :

Rp.

624,348

:
:
:
:
:
:
:
:
Sub Total B.1 :

Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.

10,000,000
45,000,000
15,000,000
50,000,000
20,500,000
20,000,000
18,500,000
75,000,000
254,000,000

Rp.

5,000,000

B BIAYA PERIJINAN
B.1. Perijinan Di Pemerintah Daerah
1
2
3
4
5
6
7
8

Sosialisasi Warga
Rekomendasi Tanah Makam
Linkungan hidup
Rekomendasi Tata Ruang
Pengesahan Siteplan
Dishub,Polisi,Hutbun,Satpol PP,SDAP
Pendirian PT
BPPT ... Lain-Lain

B.2. Perijinan Di Kantor Pertanahan

1

Aspek TGT (Tata Guna Tanah)

/m2

2
3

Pengeringan (non pertanian menjadi

pertanian)
Lain - lain (jika ada)

Rp.

Rp.

Sub Total B.2 :

Rp.

5,000,000

TOTAL ( B.1 + B.2 ) :

Rp.

259,000,000

PEMBEBANAN (B) :

Rp.

64,601

/m2

C BIAYA PEMATANGAN LAHAN

PEMATANGAN LAHAN
Volume

C.1. Infrastruktur
1
2
3
4
5

Pembersihan dan Pembongkaran

Penimbunan & Penataan Lahan
Pos Jaga
Pagar Keliling (t = 2 m)
Saluran (gorong-gorong 30 cm)
Saluran crossing (deucker)
Bak kontrol
6 Jalan Lingkungan
Paving Block t 6 cm K 200
7 Dinding Penahan Tanah
8 Kansteen
9 Pohon Peneduh
10 Taman Lingkungan
12 Pagar Depan
13 Biaya Tak Terduga (eskalasi harga)

:
:
:
:
:
:
:

Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.

22,000,000
170,460,000
30,000,000
162,500,000
45,000,000
10,500,000
6,600,000

:
:
:
:
:
:
:

Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.

185,175,000
120,600,000
15,750,000
4,400,000
60,240,000
63,750,000
30,000,000

Sub Total C.1 :

Rp.

926,975,000

C.2. Utilitas
1

2
3
4

Jaringan Listrik Induk

1.a. Gardu Induk
1.b. Pengadaan Trafo
1.c. Tiang dan JT Menengah (JTM)
1.d. Tiang dan JT Rendah (JTR)
1.e. PJU (Penerangan Jalan Umum)
Jaringan Air Bersih Induk
Pembuatan Sumur Air Dalam dan
Instalasi Rumah Pompa
Jaringan lain-lain

5,682.00
1.00
325.00
450.00
14.00
22.00
1,646.00
268.00
450.00
22.00
1,004.00
85.00
1.00

Volume

:
:
:
:
:
:
:
:

Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.

35,000,000
62,500,000
24,500,000
52,500,000
-

Rp.

1.00
5.00
7.00
350.00
-

Sub Total C.2 :

Rp.

174,500,000

:
:
:
:
:

Rp.
Rp.
Rp.
Rp.
Rp.

100,000,000
50,000,000

Sub Total C.3 :

Rp.

150,000,000

C.3. Fasilitas Sosial / Umum

1
2
3
4
5

Mushola (mini)
Balai Warga (samping makam)
Taman Warga
Lapangan Olah Raga
Perbaikan Jalan Warga

Volume

C.4. Pemeliharaan dan Pembinaan Lingkungan

1
2
3
4
5

Pembinaan Lingkungan (Polsek,

Danramil, Kelurahan, Preman dll)
Petugas Kebersihan (sampah)
Petugas Keamanan (satpam)
Tukang Taman
Lain - lain

Rp.

15,000,000

15.00

:
:
:
:

Rp.
Rp.
Rp.
Rp.

12,000,000
18,000,000
-

12.00

Sub Total C.4 :

Rp.

45,000,000

TOTAL ( C.1 + C.2 + C.3 + C.4 ) :

Rp.

1,296,475,000

PEMBEBANAN (C) :

Rp.

323,375

Rp.
Rp.
Rp.

15,000,000
7,500,000
5,000,000

Rp.
Rp.
Rp.

7,500,000
12,500,000
5,000,000

D BIAYA DIBAYAR DIMUKA (OHC)

D.1. Persiapan Kantor dan Inventaris
1
2
3
4

Sewa Tempat Untuk Kantor

Perbaikan Dan Renovasi
Partisi, Panel, dan Backdrop
Perlengkapan Kantor
4.1. Meja, kursi, lemari, dll
4.2. Komputer, printer, fax, UPS, dll
4.3. AC, kipas angin, dll

:
:
:
:
:
:
:

12.00
-

/m2

5
6

4.4. Lain-lain
Mobil, sepeda motor, sepeda
Lain - lain

:
:
:

Rp.
Rp.
Rp.

5,000,000
5,000,000

Sub Total D.1 :

Rp.

62,500,000
Volume

D.2. Operasional Kantor

1
2
3
4
5

Tagihan Listrik, Air, Telepon, Internet

ATK dan Stationery
Tunjangan mobkom (GM)
Belanja rumah tangga (teh, kopi dll)
Lain - lain

:
:
:
:
:

Rp.
Rp.
Rp.
Rp.
Rp.

27,000,000
13,500,000
18,000,000
18,000,000
18,000,000

Sub Total D.2 :

Rp.

94,500,000

18.00
18.00
18.00
18.00
18.00

Volume

D.3. Gaji Karyawan

1
2
3
4
5
6
7
8

Direktur
Komisaris
General Manager
Project Officer
Marketing Officer
Finance Officer
Sales
Office Boy

:
:
:
:
:
:
:
:

Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.

66,500,000
38,000,000
66,500,000
66,500,000
38,000,000
38,000,000
23,750,000
19,000,000

Sub Total D.3 :

Rp.

356,250,000

19.00
19.00
19.00
19.00
19.00
19.00
19.00
19.00

* Bersama

Volume

D.4. Bonus Karyawan

1
2
3
4
5

Project Officer
Marketing Officer
Finance Officer
Sales
Office Boy

:
:
:
:
:

Rp.
Rp.
Rp.
Rp.
Rp.

38,000,000
28,500,000
19,000,000
9,500,000

Sub Total D.4 :

Rp.

95,000,000

/ unit

38.00

/ unit

38.00

/ unit

38.00

/ unit

/ unit

38.00

Volume

D.5. Promosi
1
2
3
4
5
6
7

Cetak Brosur, Flyer, Leaflet

Billboard, Signboard
Iklan di surat kabar
Pameran
Round tag, spanduk
Road Show, Open House dll
Lain - Lain

:
:
:
:
:
:
:

Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.

12,500,000
40,000,000
7,000,000
40,000,000
50,000,000
25,000,000

Sub Total D.5 :

Rp.

174,500,000

10.00
4.00
2.00
4.00
10.00
1.00

Volume

D.6. Kesejahteraan
1
2
3

Asuransi Kesehatan
Training, Outbond, Team Building
Sumbangan sumbangan

:
:
:

Rp.
Rp.
Rp.

1,500,000
7,500,000
-

Sub Total D.6 :

Rp.

9,000,000

TOTAL (D.1+D.2+D.3+D.4+D.5+D.6) :

Rp.

791,750,000

PEMBEBANAN (D) :

Rp.

197,483

:
:

Rp.
Rp.

Sub Total E.1 :

Rp.

6.00
1.00
-

/m2

E BIAYA BUNGA
E.1. Pinjaman Pengadaan Lahan
1
2

Bunga Pinjaman
Lain - Lain

E.2. Pinjaman Biaya Bangunan

Rate
0.00

Rate

1
2

Bunga Pinjaman
Biaya kredit

:
:

Rp.
Rp.

100,000,000
30,000,000

Sub Total E.2 :

Rp.

130,000,000

TOTAL ( E.1 + E.2 ) :

Rp.

130,000,000

PEMBEBANAN (E) :

Rp.

32,425

/m2

624,348

/m2

64,601

/m2

C BIAYA PEMATANGAN LAHAN

323,375

/m2

D BIAYA DIBAYAR DIMUKA (OHC)

197,483

/m2

32,425

/m2

10.00

REKAPITULASI;
A BIAYA PEROLEHAN LAHAN
B BIAYA PERIJINAN

E BIAYA BUNGA
HARGA POKOK TANAH (HPT)

Rp.

1,242,233

/m2

TARGET LABA

Rp.

370,238

/m2

HARGA JUAL TANAH

Rp.

1,600,000

/m2

TARGET LABA

Rp.

1,484,358,190

/m2

GAN LAHAN
Satuan

Harga
Satuan

ls

m2
ls

30,000
30,000,000

m1

500,000

m1

100,000

m2

750,000

titik

300,000

m2

112,500

m3

450,000

m1

35,000

batang

200,000

m2

60,000

m1

750,000

ls

Satuan

30,000,000

Harga
Satuan

unit

unit

35,000,000

tiang

12,500,000

tiang

titik

3,500,000

m1

150,000

ls

ls

Satuan

Harga
Satuan

bulan

1,000,000

bulan

1,000,000

bulan

1,500,000

bulan

bulan

Total/Bln

3,500,000

Satuan

Harga
Satuan

bulan

1,500,000

bulan

750,000

bulan

1,000,000

bulan

1,000,000

bulan
Total/Bln

1,000,000
5,250,000

Satuan

Harga
Satuan

bulan

3,500,000

bulan

2,000,000

bulan

3,500,000

bulan

3,500,000

bulan

2,000,000

bulan

2,000,000

bulan

1,250,000

bulan

1,000,000

Total/Bln

18,750,000

Satuan

Harga
Satuan

unit

1,000,000

unit

750,000

unit

500,000

unit

unit

250,000
2,500,000

Satuan

Harga
Satuan

bulan

1,250,000

titik

10,000,000

terbit

3,500,000

kali

10,000,000

bulan

5,000,000

kali
ls

Satuan

25,000,000

Harga
Satuan

org
ls

250,000
7,500,000

bulan

Besar Pinjaman
%

Besar Pinjaman

1,000,000,000

BIAYA LAIN LAIN

Biaya Lain Lain
1
2
3
4
5
6
7
8

Biaya Sambung Listrik (PLN)

Biaya Sambung Air Bersih [ ] PDAM [
Biaya Splitsing Sertipikat
Fee Sales/Mediator
Biaya IMB (incl. Retribusinya)
Biaya Extra Provisi (pengurusan KPR)
Biaya Pembuatan Taman Halaman Depan
GIMMICK

2,500,000
2,500,000
3,500,000
5,000,000
1,500,000
500,000
500,000
5,000,000

] Sumur + Pompa

BIAYA PER UNIT RUMAH

JUMLAH UNIT

T O TAL

Rp.

/ unit
/ unit
/ unit
/ unit
/ unit
/ unit
/ unit
/ unit

21,000,000 / unit
38

798,000,000

TABEL PERHITUNGAN HARGA JUAL

NO

BLOK - NO

LUAS

HARGA

SUB TOTAL

LUAS

HARGA

SUB TOTAL

LAIN LAIN

URUT

KAVLING

BANG

SATUAN

HARGA

TANAH

SATUAN

HARGA

Listrik, Air

SUB TOTAL

BANG

BANGUNAN

TANAH

TANAH

IMB, SHGB

HARGA

1,600,000
1,600,000
1,600,000
1,600,000
1,600,000
1,600,000
1,600,000
1,600,000
1,600,000
1,600,000
1,600,000
1,600,000
1,600,000
1,600,000
1,600,000
1,600,000
1,600,000
1,600,000
1,600,000
1,600,000
1,600,000
1,600,000
1,600,000
1,600,000
1,600,000
1,600,000
1,600,000
1,600,000
1,600,000
1,600,000
1,600,000
1,600,000
1,600,000
1,600,000
1,600,000
1,600,000
1,600,000

192,000,000
192,000,000
192,000,000
192,000,000
220,800,000
179,200,000
179,200,000
179,200,000
172,800,000
182,400,000
163,200,000
188,800,000
188,800,000
188,800,000
188,800,000
166,400,000
166,400,000
166,400,000
166,400,000
161,600,000
161,600,000
152,000,000
140,800,000
144,000,000
144,000,000
161,600,000
161,600,000
161,600,000
196,800,000
185,600,000
179,200,000
174,400,000
136,000,000
136,000,000
140,800,000
140,800,000
140,800,000

1
2
3
4
5
6
7
8
9
10
11
12
13
14
15
16
17
18
19
20
21
22
23
24
25
26
27
28
29
30
31
32
33
34
35
36
37

A - 01
A - 02
A - 03
A - 04
A - 05
A - 06
A - 07
A - 08
A - 09
A - 10
A - 11
B - 01
B - 02
B - 03
B - 04
B - 05
B -06
B - 07
B - 08
C - 01
C - 02
C - 03
C - 04
C - 05
C - 06
C - 07
C - 08
C - 09
D - 01
D - 02
D - 03
D - 04
D - 05
D - 06
E - 01
E - 02
E - 03

54.00
54.00
54.00
54.00
54.00
45.00
45.00
45.00
45.00
45.00
45.00
54.00
54.00
54.00
54.00
45.00
45.00
45.00
45.00
45.00
45.00
45.00
45.00
45.00
45.00
45.00
45.00
45.00
45.00
45.00
45.00
45.00
36.00
36.00
36.00
36.00
36.00

2,750,000
2,750,000
2,750,000
2,750,000
2,750,000
2,750,000
2,750,000
2,750,000
2,750,000
2,750,000
2,750,000
2,750,000
2,750,000
2,750,000
2,750,000
2,750,000
2,750,000
2,750,000
2,750,000
2,750,000
2,750,000
2,750,000
2,750,000
2,750,000
2,750,000
2,750,000
2,750,000
2,750,000
2,750,000
2,750,000
2,750,000
2,750,000
2,750,000
2,750,000
2,750,000
2,750,000
2,750,000

148,500,000
148,500,000
148,500,000
148,500,000
148,500,000
123,750,000
123,750,000
123,750,000
123,750,000
123,750,000
123,750,000
148,500,000
148,500,000
148,500,000
148,500,000
123,750,000
123,750,000
123,750,000
123,750,000
123,750,000
123,750,000
123,750,000
123,750,000
123,750,000
123,750,000
123,750,000
123,750,000
123,750,000
123,750,000
123,750,000
123,750,000
123,750,000
99,000,000
99,000,000
99,000,000
99,000,000
99,000,000

120.00
120.00
120.00
120.00
138.00
112.00
112.00
112.00
108.00
114.00
102.00
118.00
118.00
118.00
118.00
104.00
104.00
104.00
104.00
101.00
101.00
95.00
88.00
90.00
90.00
101.00
101.00
101.00
123.00
116.00
112.00
109.00
85.00
85.00
88.00
88.00
88.00

21,000,000
21,000,000
21,000,000
21,000,000
21,000,000
21,000,000
21,000,000
21,000,000
21,000,000
21,000,000
21,000,000
21,000,000
21,000,000
21,000,000
21,000,000
21,000,000
21,000,000
21,000,000
21,000,000
21,000,000
21,000,000
21,000,000
21,000,000
21,000,000
21,000,000
21,000,000
21,000,000
21,000,000
21,000,000
21,000,000
21,000,000
21,000,000
21,000,000
21,000,000
21,000,000
21,000,000
21,000,000

GRAND TOTAL

361,500,000
361,500,000
361,500,000
361,500,000
390,300,000
323,950,000
323,950,000
323,950,000
317,550,000
327,150,000
307,950,000
358,300,000
358,300,000
358,300,000
358,300,000
311,150,000
311,150,000
311,150,000
311,150,000
306,350,000
306,350,000
296,750,000
285,550,000
288,750,000
288,750,000
306,350,000
306,350,000
306,350,000
341,550,000
330,350,000
323,950,000
319,150,000
256,000,000
256,000,000
260,800,000
260,800,000
260,800,000

PPH FINAL

13,620,000
13,620,000
13,620,000
13,620,000
14,772,000
12,118,000
12,118,000
12,118,000
11,862,000
12,246,000
11,478,000
13,492,000
13,492,000
13,492,000
13,492,000
11,606,000
11,606,000
11,606,000
11,606,000
11,414,000
11,414,000
11,030,000
10,582,000
10,710,000
10,710,000
11,414,000
11,414,000
11,414,000
12,822,000
12,374,000
12,118,000
11,926,000
9,400,000
9,400,000
9,592,000
9,592,000
9,592,000

HARGA

375,120,000
375,120,000
375,120,000
375,120,000
405,072,000
336,068,000
336,068,000
336,068,000
329,412,000
339,396,000
319,428,000
371,792,000
371,792,000
371,792,000
371,792,000
322,756,000
322,756,000
322,756,000
322,756,000
317,764,000
317,764,000
307,780,000
296,132,000
299,460,000
299,460,000
317,764,000
317,764,000
317,764,000
354,372,000
342,724,000
336,068,000
331,076,000
265,400,000
265,400,000
270,392,000
270,392,000
270,392,000

38

E - 04

36.00

1,737

2,750,000

99,000,000

88.00

4,776,750,000

4,016

1,600,000

140,800,000

21,000,000

260,800,000

9,592,000

270,392,000

6,425,600,000

798,000,000

12,000,350,000

448,094,000

12,448,444,000

HARGA +

HARGA +

PPN

PPN 10%

PPN 10%

10%

(Pembulatan)

27,240,000
27,240,000
27,240,000
27,240,000
29,544,000
24,236,000
24,236,000
24,236,000
23,724,000
24,492,000
22,956,000
26,984,000
26,984,000
26,984,000
26,984,000
23,212,000
23,212,000
23,212,000
23,212,000
22,828,000
22,828,000
22,060,000
21,164,000
21,420,000
21,420,000
22,828,000
22,828,000
22,828,000
25,644,000
24,748,000
24,236,000
23,852,000
18,800,000
18,800,000
19,184,000
19,184,000
19,184,000

402,360,000
402,360,000
402,360,000
402,360,000
434,616,000
360,304,000
360,304,000
360,304,000
353,136,000
363,888,000
342,384,000
398,776,000
398,776,000
398,776,000
398,776,000
345,968,000
345,968,000
345,968,000
345,968,000
340,592,000
340,592,000
329,840,000
317,296,000
320,880,000
320,880,000
340,592,000
340,592,000
340,592,000
380,016,000
367,472,000
360,304,000
354,928,000
284,200,000
284,200,000
289,576,000
289,576,000
289,576,000

402,400,000
402,400,000
402,400,000
402,400,000
434,600,000
360,300,000
360,300,000
360,300,000
353,100,000
363,900,000
342,400,000
398,800,000
398,800,000
398,800,000
398,800,000
346,000,000
346,000,000
346,000,000
346,000,000
340,600,000
340,600,000
329,800,000
317,300,000
320,900,000
320,900,000
340,600,000
340,600,000
340,600,000
380,000,000
367,500,000
360,300,000
354,900,000
284,200,000
284,200,000
289,600,000
289,600,000
289,600,000

19,184,000

289,576,000

289,600,000
-

896,188,000

13,344,632,000

13,345,100,000

EXECUTIVE SUMMARY
Proyek GRIYA HANS ASRI CIJOHO
A. RENCANA PENERIMAAN
I
II
III

Penjualan Rumah (38 unit)

Titipan PPH Final
Titipan PPN
TOTAL OMSET

:
:
:

Rp.
Rp.
Rp.

Rp.

Rp.

Rp.

Rp.

B. RENCANA PENGELUARAN
I

BIAYA PEROLEHAN LAHAN

(termasuk fee perantara, kompensasi, sertifikasi, pajak dll)

II

BIAYA PERIJINAN
(di kantor Pemda dan Kantor Pertanahan)

III

BIAYA PEMATANGAN LAHAN

(infrastruktur, utilitas, fasos/fasum, pemeliharaan lingkungan)

IV

BIAYA DIBAYAR DIMUKA (OHC)

IV.1. Persiapan dan Inventaris Kantor
IV.2. Operasional Kantor
IV.3. Gaji Karyawan
IV.4. Bonus Karyawan
IV.5. Promosi
IV.6. Kesejahteraan

BIAYA BUNGA
V.1. Pinjaman Pembelian Lahan
V.2. Kredit Konstruksi

VI

Rp.
Rp.

Rp.
Rp.

:
:
:

Rp.
Rp.
Rp.

Rp.

Rp.

BIAYA LAIN LAIN

PENGEMBALIAN TITIPAN
VIII.1. Titipan Gimmick
VIII.2. Titipan PPN
VIII.3. Titipan PPH Final

LABA (After Tax)

TOTAL PENGELUARAN

= RENCANA PENERIMAAN - RENCANA PENGELUARAN

LABA BERSIH
A
B

:
:

BIAYA BANGUNAN
Bangunan 1 lantai (38 unit)

VII
VIII

Rp.
Rp.
Rp.
Rp.
Rp.
Rp.

LABA PEMODAL A (50%)

LABA PENGELOLA (50%)

KEBUTUHAN MODAL
PENGEMBALIAN MODAL
UMUR PROYEK

Rp.
: Rp.
: Rp.
Rp.
:
: Bulan ke 13
18
:

LABA PENGEMBANG (SELAIN DARI LABA BERSIH ) :

*
*
*
*
*
*
*
*

SELISIH HARGA SATUAN BANGUNAN PER M2

PEMANGKASAN BIAYA PEMATANGAN LAHAN
BIAYA DIBAYAR DI MUKA DIBUAT SEEFISIEN MUNGKIN
KALAU TIDAK ADA PINJAMAN, MAKA TIDAK ADA BIAYA BUNGA
BIAYA LAIN LAIN DIBUAT SEMINIMAL MUNGKIN
PPH FINAL CUMA 2,5 %. BUKAN LAGI 5 %
DIUSAHAKAN SUPAYA TIDAK KENA PPN (NON PKP)
MEMBUAT HARGA JUAL TANAH BERVARIASI MENYESUAIKAN LO

12,000,350,000
448,094,000
896,188,000
13,344,632,000

2,503,135,000

18.76 %

259,000,000

1.94 %

1,296,475,000

9.72 %

62,500,000
94,500,000
356,250,000
95,000,000
174,500,000
9,000,000

0.47 %

130,000,000

0.00 %

4,776,750,000
798,000,000

35.80 %

896,188,000
448,094,000

0.00 %

11,899,392,000

89.17 %

1,445,240,000

10.83 %

1,445,240,000
722,620,000
722,620,000
Bulan ke 13
bulan

0.71 %
2.67 %
0.71 %
1.31 %
0.07 %

0.97 %

5.98 %

6.72 %
3.36 %

ERSIH ) :

PER M2
LAHAN
FISIEN MUNGKIN
TIDAK ADA BIAYA BUNGA
MUNGKIN

N (NON PKP)
RIASI MENYESUAIKAN LOKASI TANAH

#REF!
12,000,350,000
#REF!

ACTION PLAN
Proyek BIMA SAKTI RESIDENCE
Desa Mudal, Kecamatan Boyolali, Kabupaten BOYOLALI

Ir. ARI WIBOWO

Pengelola

M. IMAM SURYOWIADI, ST
Pemodal (Investor)

LAN

YOLALI