1 Biaya Apraisal
2 Provisi, Administrasi
3 Biaya Akta Notariil dll
4 Margin Pinjaman
TOTAL
PEMBEBANAN (B) Rp/m2
REKAPITULASI
A BIAYA PEROLEHAN LAHAN Rp/m2
B BIAYA PERIJINAN DAN LEGAL Rp/m2
C BIAYA PEMATANGAN LAHAN Rp/m2
D BIAYA DIBAYAR DIMUKA (OHC) Rp/m2
E BIAYA BUNGA (MARGIN) Rp/m2
15,050,000,000
-
-
15,050,000,000
2,000,000
-
1,000,000
3,000,000
-
50,000,000
50,000,000
29,980,000
29,980,000
15,132,980,000
50,276
Total
-
50,000,000
50,000,000
25,000,000
25,000,000
749,500,000
376,250,000
5,000,000
501,666,667
2,006,666,667
25,000,000
7,500,000
1,003,333,333
-
-
-
-
-
25,000,000
-
-
-
4,849,916,667
16,113
Total
860,000,000
-
30,000,000
20,000,000
-
75,000,000
-
-
967,500,000
-
62,500,000
-
-
24,000,000
12,500,000
-
100,000,000
-
2,151,500,000
-
-
-
-
-
50,000,000
-
50,000,000
-
-
42,000,000
42,000,000
2,243,500,000
7,453
Total
-
40,000,000
35,000,000
20,000,000
40,000,000
25,000,000
160,000,000
12,000,000
12,000,000
12,000,000
6,000,000
42,000,000
600,000,000
-
600,000,000
20,000,000
2,000,000
15,000,000
2,500,000
250,000,000
31,000,000
320,500,000
15,000,000
5,000,000
20,000,000
1,142,500,000
3,796
Total
-
-
-
-
-
-
-
-
-
50,276
16,113
7,453
3,796
-
77,638
140,000
217,638
42,140,000,000
F OMSET BANGUNAN
No Luas Bangunan Volume (Unit) Harga Satuan Bangunan Harga Satuan (Rp)
(m2) (Rp/m2)
1 - - - -
2 - - - -
Total -
G OMSET TANAH/KAVLING
Harga Jual rata-rata : 217,638 Rp/m2 Gradual :
REKAPITULASI :
No Omset Total (Rp)
F Omset Bangunan -
G Omset tanah 65,508,896,667
H Omset Lain-lain -
Total 65,508,896,667
-
-
-
0%
Omset Tanah
65,508,896,667
65,508,896,667
2,007
Total (Rp)
-
-
-
-
-
-
-
-
-
-
HARGA JUAL MANUAL
Luas Bangunan m2 -
Luas Kavling Tanah m2 150
Herga Permeter Bangunan Rp/m2 -
Harga Permeter Tanah Rp/m2 217,638
Harga Jual Bangunan Rp -
Harga Jual Tanah Rp 32,645,630
Lain-lain Rp -
Sub Total Rp 32,645,630
Up 5% Gimmick Rp 1,632,281
Up 2.5% PPh Final Rp 816,141
Total Rp 35,094,052
PPn 10% Rp -00
Harga Jual + PPn 10% Rp 35,094,052
34,114,683
-
EXECUTIVE SUMMARY
I. RENCANA PENERIMAAN
A Penjualan Rumah -
B Penjualan Kavling 65,508,896,667
Total Omset 65,508,896,667
Titipan Gimmick 1,310,177,933
Titipan PPh Final 1,637,722,417
Titipan PPN 6,845,679,702
Total 75,302,476,718
III. LABA
A Total Laba 42,140,000,000
PROYEKSI OMSET PENJUALAN
Jumlah Penjualan
No Bulan
Tipe 1 Tipe 2
1 Januari 0 0
2 Februari 0 0
3 Maret 0 0
4 April 600 0
5 Mei 0 0
6 Juni 0 0
7 Juli 600 0
8 Agustus 0 0
9 September 0 0
10 Oktober 0 0
11 November 800 0
12 Desember 0 0
13 0 0
14 0 0
15 0 0
2000 0
Total
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
PROYEKSI CASH FLOW
Januari
1
RENCANA PENERIMAAN
A PENJUALAN RUMAH
A.1. Penjualan Rumah T-40/84 -
A.2. Penjualan Rumah T-54/100 -
A.5. Penerimaan Penjualan Kavling -
B PENERIMAAN TITIPAN
B.1. Titipan Gimmick -
B.2. Titipan PPH Final -
B.3. Titipan PPN -
Januari
1
RENCANA PENGELUARAN
B BIAYA PERIJINAN
B.1 Biaya Perijinan 269,439,815
E BIAYA BUNGA
E.1. Pinjaman Pemegang Saham -
E.2. Kredit Dari Perbankan -
F BIAYA BANGUNAN
F.1. Bangunan Komersial & Perumahan -
I PENGELUARAN TITIPAN
I.1. Titipan Gimmick -
I.2. Titipan PPH Final -
I.3. Titipan PPN -
-
TOTAL PENGELUARAN 1,159,844,815
-
PENERIMAAN - PENGELUARAN 40,155,185
Akumulasi Saldo 40,155,185
Februari Maret April Mei
2 3 4 5
- - - -
- - - -
- - 19,652,669,000 -
- - 393,053,380 -
- - 491,316,725 -
- - 2,053,703,911 -
700,000,000 569,700,000 - -
- - - -
- - 752,500,000 -
- - - -
16,666,667 16,666,667 - -
- - - -
- - - -
- - - -
- - - -
- - - -
- - 393,053,380 -
- - 491,316,725 -
- - 2,053,703,911 -
- - - -
- - - -
- - - -
508,833,565 521,333,565 4,195,240,914 504,666,898
- - - -
191,166,435 48,366,435 18,395,502,102 (504,666,898)
231,321,620 279,688,056 18,675,190,157 18,170,523,259
Juni Juli Agustus September
6 7 8 9
- - - -
- - - -
- 19,652,669,000 - -
- 393,053,380 - -
- 491,316,725 - -
- 2,053,703,911 - -
- - - -
- - - -
- 22,590,743,016 - -
1,354,500,000 - 1,354,500,000 -
- - - -
- - - -
- - - -
- - - -
1,750,000 1,750,000 1,750,000 1,750,000
25,000,000 25,000,000 25,000,000 25,000,000
26,708,333 26,708,333 26,708,333 26,708,333
- - - -
- - - -
- - - -
- - - -
- 393,053,380 - -
- 491,316,725 - -
- 2,053,703,911 - -
- - - -
- - - -
- - - -
1,827,166,898 3,398,240,914 1,814,666,898 460,166,898
- - - -
(1,827,166,898) 19,192,502,102 (1,814,666,898) (460,166,898)
16,343,356,361 35,535,858,463 33,721,191,565 33,261,024,667
Oktober November Desember Januari
10 11 12 13
- - - -
- - - -
- 26,203,558,667 - -
- 524,071,173 - -
- 655,088,967 - -
- 2,738,271,881 - -
- - - -
- - - -
- 30,120,990,687 - -
1,354,500,000 - 1,354,500,000 -
- - - -
- - - -
- - - -
- - - -
1,750,000 1,750,000 1,750,000 1,750,000
25,000,000 25,000,000 25,000,000 25,000,000
26,708,333 26,708,333 26,708,333 -
10,000,000
- - - -
- - - -
- - - -
- - - -
- 524,071,173 - -
- 655,088,967 - -
- 2,738,271,881 - -
- - - -
- - - -
- - - -
1,814,666,898 4,377,598,919 1,824,666,898 433,458,565
- - - -
(1,814,666,898) 25,743,391,769 (1,824,666,898) (433,458,565)
31,446,357,769 57,189,749,537 55,365,082,639 54,931,624,074
Februari Maret
14 15
- -
- -
- -
- -
- -
- -
- -
- -
- -
1,354,500,000 - 1,354,500,000
- -
- -
- -
- -
1,750,000 1,750,000 1,750,000 1,750,000
25,000,000 25,000,000 25,000,000 25,000,000
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
1,787,958,565 433,458,565 1,785,158,565 430,658,565
- - - -
(1,787,958,565) (433,458,565) (1,785,158,565) (430,658,565)
53,143,665,509 52,710,206,944 50,925,048,380 50,494,389,815
Juni Juli Agustus September
18 19 20 21
1,354,500,000 1,354,500,000
269,439,815
1,750,000 1,750,000 1,750,000 1,750,000
25,000,000 25,000,000 25,000,000 25,000,000
-
-
65,508,896,667
1,310,177,933
1,637,722,417
6,845,679,702
2,469,700,000
-
77,772,176,718
4,849,916,667
2,151,500,000
-
50,000,000
42,000,000
160,000,000
1,750,000 1,750,000 1,750,000 42,000,000
25,000,000 25,000,000 25,000,000 600,000,000
320,500,000
10,000,000 20,000,000
-
-
1,310,177,933
1,637,722,417
6,845,679,702
-
1,734,064,286 379,564,286 1,744,064,286 35,632,176,718
- - - -
(1,734,064,286) (379,564,286) (1,744,064,286) 42,140,000,000
44,263,628,571 43,884,064,286 42,140,000,000
TOTAL
65,508,896,667
9,793,580,052
2,469,700,000
77,772,176,718
TOTAL
-
-
-
-
15,132,980,000
-
4,849,916,667
-
-
-
-
-
2,243,500,000
-
-
-
-
-
-
1,142,500,000
-
-
-
-
-
-
-
-
-
-
-
-
-
-
9,793,580,052
-
-
-
2,469,700,000
-
35,632,176,718
-
42,140,000,000
-
PENDAPATAN USAHA
Penjualan 65,508,896,667
retur -
discount -
TOTAL PENDAPATAN 65,508,896,667
HARGA POKOK PENJUALAN
Harga Pokok Penjualan 22,226,396,667
TOTAL HARGA POKOK PENJUALAN 22,226,396,667
LABA KOTOR 43,282,500,000
BIAYA OPERASIONAL 1,142,500,000
Biaya Gaji
Biaya PPh 21
Biaya BPJS
Biaya Perjalanan Dinas
Biaya Transportasi, BBM, Toll
Biaya Listrik, Air, Telepon, Internet
Biaya Keamanan
Biaya ATK & Fotocopy
Biaya Perlengkapan
Biaya Pengiriman
Biaya Servis dan Pemeliharaan
Biaya Entertainment
Biaya Sewa Kantor
Biaya Lisensi/Izin
Biaya Tenaga Ahli
Biaya Penyusutan Peralatan Kantor
Biaya Marketing
Biaya Sewa Alat
Biaya Operasional Lainnya
TOTAL BIAYA UMUM DAN ADMINISTRATIF 1,142,500,000
LABA OPERASIONAL SEBELUM PAJAK DAN BUNGA 42,140,000,000
BIAYA/ PENGHASILAN LAINNYA
Pendapatan Jasa Giro/Bunga -
Biaya Provisi/Adm Bank -
Pajak Atas Pendapatan Bunga B -
TOTAL BIAYA/ PENGHASILAN LAINNYA -
LABA OPERASIONAL SEBELUM PAJAK 42,140,000,000
PAJAK PENGHASILAN BADAN -
LABA BERSIH 42,140,000,000
100.0%
33.9%
66.1%
1.7%
64.3%
64.3%
64.3%