70 M 50 M

30 M

5
T
50 M Wsn

60% 3

10 M

Luas I 3500 Luas lantai 10500

2800 Luas per lantai 2100
6300 Luas Tanah Ideal 3500
KDB 60% Excess Land 2800
Luas Tapak Diijink 3780
1 2
Unit Belum terjual 40 20
Harga 450000000 495,000,000 544,500,000

Pendapatan Penjualan 19,800,000,000 10,890,000,000

DF 14% 0.87719298245614 0.7694675284703

PV 17,368,421,053 8,379,501,385
Nilai 25,747,922,438

Pembangunan Baru
Luas bangunan baru 8,400
Biaya Bangun baru 3,500,000
Total Bangun Baru 29,400,000,000

1 2 3
Harga 450000000 495,000,000 544,500,000 598,950,000
Terjual 40 40
Pendapatan 21,780,000,000 23,958,000,000
Biaya Bangun Baru
NOI 21,780,000,000 23,958,000,000
DF 14% 0.87719298245614 0.7694675284703 0.674971516202

- 16,759,002,770 16,170,967,585
Nilai 32,929,970,355
Nilai Tanah 3,529,970,355

Nilai Properti 29,277,892,793

 Semi Gross
1680 8400 7350
5880 0.7
80