KLASTER NUSA INDAH

Perumahan Banjarnegara
Luas Lahan : 2,029 m2
Luas fasum : 550 m2
Luas Kavling : 1,479 m2
Biaya Pengeluaran
Administrasi
- Perubahan Status sawah menjadi Pekarangan
2,029 x 10,000 = 20,290,000
- Penggabungan Sertifikat
2,029 x 10,000 = 20,290,000
- Pecah Sertifikat 14 kavling + 1 fasum
15 x 3,000,000 = 45,000,000
- IMB Induk 2,029 x 8,000 = 16,232,000
- Pajak Jual Beli 10%
10% x 1,479 x 2,500,000 = 369,750,000

Biaya Administrasi = 471,562,000

Konstruksi
- Urugan 1,700 m3 = 425 rit
1000 m2 x 1.70 mx 87,500 = 148,750,000
- Jalan & Saluran 550 x 250,000 = 137,500,000
- Pager keliling 250 mx 800,000 = 200,000,000
- Pos Satpam 1 x 15,000,000 = 15,000,000
- Gapura 1 x 15,000,000 = 15,000,000
- Desain 1 x 10,000,000 = 10,000,000
- Promosi & Baliho 1 x 15,000,000 = 15,000,000

Biaya Konstruksi = 541,250,000

Total = 1,012,812,000
luas Kavling = 1,479
Biaya /m2 = 684,795
Harga tanah /m2 = 1,000,000
Harga dasar Tanah / m2 = 1,684,795
Harga Jual /m2 = 2,500,000
Profit/m2 = 815,205
luas Kavling = 1,479
Total Profit = 1,205,688,000