Docstoc

quick-count-kost2an1

Document Sample
quick-count-kost2an1 Powered By Docstoc
					     Yuk Bisnis Properti                                 http://groups.yahoo.com/group/yukbisnisproperti
     Komunitas Properti TERBESAR di INDONESIA                                http://www.YukBisnisProperti.org/
     QUICK COUNT


No             INSTALLMENT                      SATUAN    HARGA SATUAN             JUMLAH
A    LAHAN
A1   Tanah                               100 m2                  1,000,000          100,000,000
A2   BPHTB                                 5 %                  40,000,000            2,000,000
A3   PPH                                   5 %                 100,000,000            5,000,000
B    PERIJINAN dan LEGALITAS
B1   Advice Planning                     100    m2                       -                    -
B2   Ijin Mendirikan Bangunan            120    m2                  25,000            3,000,000
B3   Pecah Sertifikat                      1    unit             1,500,000            1,500,000
B4   Lain-lain                           370    m2                   1,000              370,000
 C   BANGUNAN
C1   Bangunan 2 lantai                   100    m2               2,000,000          200,000,000
C2   PPN Bangun Sendiri                    4    %              200,000,000            8,000,000
C3   Biaya Perencanaan                     6    %              200,000,000           12,000,000
C4   Biaya Pengawasan                     10    %              200,000,000           20,000,000
D    LAIN-LAIN
D1   Biaya Operasional                    10 %                 300,000,000           30,000,000
 E   TOTAL INVESTASI
     Pembulatan


     PENGHASILAN                             SATUAN       HARGA SATUAN             JUMLAH
 F   Kost/Kontrakan                        8 kamar             1,000,000              8,000,000
G    PENGELUARAN
G1   Listrik                               1    bulan            1,000,000            1,000,000
G2   Air                                   1    bulan              500,000              500,000
G3   Telp                                  1    bulan              250,000              250,000
G4   Pembantu                              1    bulan              500,000              500,000
H    PENGHASILAN BERSIH


                                                                                           bunga
                                                                                            bulan
              ANALISA PENGHASILAN
                                                                                      cicilan kpr
                                                                   target market by penghasilan
                                                                   POSITIF (NEGATIF) Cash Flow
om/group/yukbisnisproperti
ttp://www.YukBisnisProperti.org/




                             TOTAL
                              107,000,000




                                4,870,000




                              220,000,000




                               30,000,000

                              361,870,000
                              362,000,000


                             TOTAL
                                8,000,000
                                2,250,000




                                5,750,000


                                  9.75%
                                 180.00
                         Rp3,067,914.27
                           9,970,721.39
                         Rp2,682,085.73

				
DOCUMENT INFO
Shared By:
Categories:
Tags:
Stats:
views:1
posted:12/8/2012
language:Unknown
pages:2