TANAH LUAS NJOP PER M2

5,000 2,500,000
BANGUNAN : LUAS JUMLAH UNIT NJOP PER M2
TIPE 75 75 150 3,000,000
TIPE 60 60 60 2,900,000
TIPE 45 45 50 2,800,000
SARANA : LUAS NJOP PER M2 UNIT
JL 450 1,750,000
LIFT (3 UNIT) *NJOP LIFT TIDAK /M2 (PER UNIT) 5,000,000 3
KOLAM RENANG 350 2,500,000
GEDUNG PARKIR 3,000 2,725,000

NJOP GABUNGAN (TANAH + BANGUNAN +SARANA)

PBB : LUAS/ TOTAL LUAS BANGUNAN x NJOP GABUNGAN

TIPE 75 = 75/ 17100 x 72842500000 319,484,649 NJOP
10,000,000 NJOPTKP
309,484,649 DPP(njopkp)
dpp *0,1 % 309,484.649 PBB TIPE 75
TIPE 60 = 60/17100 x 72842500000 255,587,719 NJOP
10,000,000 NJOPTKP
245,587,719 DPP(njopkp)
dpp *0,1 % 245,587.719 PBB TIPE 60
TIPE 45 = 45/ 17100 x 72842500000 191,690,789 NJOP
10,000,000 NJOPTKP
181,690,789 DPP(njopkp)
dpp *0,1 % 181,690.789 PBB TIPE 75
NILAI PBB JUMLAH UNIT TOTAL PBB
PBB 75 309,484.649 150 46,422,697
PBB 60 245,587.719 60 14,735,263
PBB 45 181,690.789 50 9,084,539
TOTAL PBB 70,242,500
NJOP TANAH
12,500,000,000
NJOP BANGUNAN TOTAL Luas x unit
33,750,000,000 tipe 75 11250
10,440,000,000 tipe 60 3600
6,300,000,000 tipe 45 2250
NJOP SARANA 17100
787,500,000
15,000,000
875,000,000
8,175,000,000

72,842,500,000
TANAH LUAS NJOP PER M2
5,000 2,500,000
BANGUNAN : LUAS JUMLAH UNIT NJOP PER M2
TIPE 75 75 200 3,000,000
TIPE 60 60 50 2,800,000

SARANA : LUAS NJOP PER M2 UNIT

JL 500 2,500,000
LIFT (3 UNIT) *NJOP LIFT TIDAK /M2 (PER UNIT) 7,000,000 3
KOLAM RENANG 500 3,000,000
GEDUNG PARKIR 3,000 3,000,000

NJOP GABUNGAN (TANAH + BANGUNAN +SARANA)

PBB : LUAS/ TOTAL LUAS BANGUNAN x NJOP GABUNGAN

TIPE 75 = 75/ 18000 x 77671000000 323,629,167 NJOP
10,000,000 NJOPTKP
313,629,167 DPP(njopkp)
dpp *0,1 % 313,629 PBB TIPE 75
TIPE 60 = 60/18000x 77671000000 258,903,333 NJOP
10,000,000 NJOPTKP
248,903,333 DPP(njopkp)
dpp *0,1 % 248,903 PBB TIPE 60
NILAI PBB JUMLAH UNIT TOTAL PBB
PBB 75 313,629 200 62,725,833
PBB 60 248,903 50 12,445,167
TOTAL PBB 75,171,000
NJOP TANAH
12,500,000,000
NJOP BANGUNAN TOTAL Luas x unit
45,000,000,000 tipe 75 15000
8,400,000,000 tipe 60 3000
18000
NJOP SARANA
1,250,000,000
21,000,000
1,500,000,000
9,000,000,000

77,671,000,000 77,671,000,000