PERENCANAAN DAN PERHITUNGAN INVESTASIBAB III - INVESTASI PERUMAHANNATURAL HOUSING DENGAN PENDEKATAN ARSITEKTUREKOLOGISDisusun Oleh :VIVI AIDA NILAM CAHYANII0212083AKULTAS TEKNIK!URUSAN ARSITEKTUR PROGRAM STUDI ARSITEKTURUNIVERSITAS SEBELAS MARETSURAKARTABAB III PERHITUNGAN INVESTASIInvestasi Perumahan Natural Housing olo !aruA" MODAL LANGSUNG1" Harga #anahHarga tanah $er m2 $a%a site a%alah &$ 3"000"000'00' sehingga harga untu((eseluruhan site' antara lain )H#$%# T#n#h * H#$%# T#n#h Pe$ &' ( Lu#s )#n#h* &$ 3"000"000'00 + ,2"2-0 m2* R+ ,-."/01"111"1112112" .ntu( $en/ual %i(ena(an Pa/a( Penghasilan 0PPh1 sesuai %engan %asar hu(um$engenaan PPh untu( $en/ual tanah $a%a Pasal 1 a2at011 PP No" 38 #ahun1443 tentang Pem5a2aran Pa/a( Penghasilan atas Penghasilan %ariPengalihan Ha( atas #anah %an6 atau !angunan"P#3#4 Pen3u#l 5PPh6 * N!OP 57 (H#$%# T#n#h 6 ( -8* 0&$ 1,-"780"000"000'00 + 8 1 + ,9* &$ 78"340"000"000'00 + ,9* R+ 9":,:"-11"111211:eterangan)N;< ) Nilai ;ual T?+e ,10E,,9 >T?+e '11E99'6*R+0"0'1"111"111211 >R+,/"'01"111"111211 > R+ 'B"111"111"111211* R+"-1",11"111"1112115" !ia2a :onstru(si ;alanAsumsi 5ia2a (onstru(si /alan * &$ 300"000'006 m2Bi#?# KBi#?# PR+'91"111"111211 > R+ 9"111"111211* R+ /B",B'"1B-"/.1211C" BIAHA TOTAL!ia2a #otal * Mo%al Langsung H Mo%al #i%a(Langsung*R+,.0"-9/"111"111211 > R+/B",B'"1B-"/.121110 @ P a g eInvestasi Perumahan Natural Housing olo !aru* R+ 'B'"./:"1B-"/.1211D" PROIT MARGIN DAN HARGA !UAL1" ProDt 0:euntungan1A *Biaya fasum+Biaya pemasaran+Hargatznah untuk fasum+Biayaurugan Fasum+ijinlokasiJumlahkavling:eterangan) Iasum * Iasilitas umum!ia2a Iasum * !ia2a :onstru(si ;alan H !ia2a :onstru(si #amanH !ia2a:onstru(sialuranH !ia2a:onstru(siPos;aga H!ia2aLam$uPenerangan H!ia2aPemasangan Listri( H !ia2a Portal Perumahan* R+ B"B.1"B11"111211 > R+ '"9.0"111"111211> R+ /.0"111"111211 > R+ ,'0"111"111211 >R+ ''1"111"111211 > R+ '91"111"111211 > R+ 9"111"111211* R+ 0",//"B11"111211H#$%# T#n#h Un)u4 #su& *Lu#s T#n#h un)u4 #su&( H#$%#T#n#h +e$ &'* 013"8-8 m2 H 11"830 m2 H 1",3- m2 H -3 m2 1 +&$ 3"000"000'0011 @ P a g eProDt * 209 0AH!1Investasi Perumahan Natural Housing olo !aru* 28"308 m2 + &$ 3"000"000'00* R+ 0B":'B"111"111211Bi#?# U$u%#n Un)u4 #su&Asumsi !ia2a .rugan * &$ ,0"000'00 6 m2Bi#?# U$u%#n Un)u4 #su& * Lu#s T#n#h ( Ke=#l#n ( Bi#?# +e$&'* 28"308 m2 + 0', m + &$ ,0"000'00* R+ /1/"/11"111 A * R+ 0",//"B11"111211 > R+ ,"1B-"'11"111211 > R+ 0B":'B"111"111 > R+ /1/"/11"111211> R+ 9-:"'B-"/.1211 100* &$ 4,"213",3,"7-0'00 100* R+ :-'",9-"-11211B* H#$%#B#n%un#n> H#$%#T#n#h5K#Glin%6> Bi#?#U$u%#nK#Glin% > Bi#?# Pes#n%#nLis)$i4 >Bi#?# Pe@#h Se$)iF4#) > Bi#?# IMB,6 Ti+e /1E,.'B * &$ 23,"000"000'00 H 01-2 m2 + &$ 3"000"000'001 H 01-2 m2+ 0", m + &$ ,0"000'001 H &$ 2"300"000'00H &$3",00"000'00 H &$ 3-"323"000'00* &$ 23,"000"000'00 H &$ 38-"000"000'00 H &$ 3"0,0"000'00H &$ 2"300"000'00 H &$ 3",00"000'00 H &$ 3-"323"000'00* R+ ///",/B"111211P$ B 6* 20 9 + 0&$ 4,2"13,",00'00 H &$ 2"118"82,"7-0'001* 20 9 + &$ 3"070"4-1"2-0'00* R+ .,B",:9"11121113 @ P a g eInvestasi Perumahan Natural Housing olo !aruE" HARGA !UALHarga /ual %i$eroleh %ari),6 Ti+e /1E,.'H#$%# !u#l * A > B Ti+e /1E,.' > P$R+0-/":B-"111211>R+9.'"1,.",11211* R+ '",/'"1:.".11211 I R+ '",/'"1:/"11121196 Ti+e '11E99'H#$%# !u#l * A > B Ti+e '11E99' > P$