contoh analisa kelayakan perumahan

Upload: arya-puwenta

Post on 07-Aug-2018

273 views

Category:

Documents


1 download

TRANSCRIPT

  • 8/20/2019 contoh analisa kelayakan perumahan

    1/23

    Suku Bunga : 9.00%

    No. TypeLuas

    Harga Jual KPRProyeksi Angsuran KPR

    Bgn Kav Ta!un "0 Ta!un " Ta!un  " Sa#ar $ "& 'rr:09 'rr:09 'rr:09 'rr:09 'rr:09 'rr:

      Syukur $ "(0 )90*000*000 ""+*000*000 +)*000*000 *((+*0)" )*$&*$9 *+(&*9$

    ) ,k!las +0 "&0 $0*000*000 ")*000*000 )"*000*000 (*)&*&& )*990*&+ )*"9$*9$

    Ke-erangan :

    ". Booking ee se#esar Rp .000.000 /n-uk Type )+ 1 $2

    . Booking ee se#esar Rp "0.000.000 /n-uk Type $2

    ). ang 3uka 4iangsur ) kali / 3aksi5u5 ) Bulan 2

    $. Pe5#ayaran per-a5a 5ini5al " %

    . Harga se6ak-u76ak-u #isa #eru#a! se#elu5 a4a pengika-an

    (. 8iilan 4apa- #eru#a! sesuai 4engan SK BNA BANK 

    +. Harga su4a! -er5asuk :

    a. PPn 4an Biaya No-aris / AJB 2

    #. ,;in 3en4irikan Bangunan / ,3B 2

    . Ser-iP* NP=P un-uk 6iras6as-a9. Rekening Koran

    >apa-kan

    CASH BACKun-uk Pe5#elian

     Tunai

  • 8/20/2019 contoh analisa kelayakan perumahan

    2/23

    Le5ari 's* 3esin 8ui* Televisi L8> "

  • 8/20/2019 contoh analisa kelayakan perumahan

    3/23

     

    s-a2  /u? Peg. S6as-a2 

    ! "t +0

    #5 "t$

    #! "t$

  • 8/20/2019 contoh analisa kelayakan perumahan

    4/23

  • 8/20/2019 contoh analisa kelayakan perumahan

    5/23

     

    DA$%AR HAR&A 'SA(&&RAHA( K)(CA(A '

     No5or Luas Luas HARA JAL ANAL,SA HARA JAL ang 3uka Plaon4 KPR Angsuran KPR

     kavling kav /52 Bangunan /Rp2 /Rp2 )0% +0%

    Kaling

    " A7" 00.00 + $(*000*000 Rp $+0*000*000 Rp "$"*000*000 Rp )9*000*000 Rp (*&9*$99

    A7 "&0.00 + $0*000*000 Rp $0*000*000 Rp ")*000*000 Rp )"*000*000 Rp (*)&*&&

    ) A7) "&0.00 + $0*000*000 Rp $0*000*000 Rp ")*000*000 Rp )"*000*000 Rp (*)&*&&

    $ A7$ "&0.00 + $0*000*000 Rp $0*000*000 Rp ")*000*000 Rp )"*000*000 Rp (*)&*&&

    A7 "&0.00 + $0*000*000 Rp $0*000*000 Rp ")*000*000 Rp )"*000*000 Rp (*)&*&&

    ( A7( "&0.00 + $0*000*000 Rp $0*000*000 Rp ")*000*000 Rp )"*000*000 Rp (*)&*&&

    + A7+ 00.00 + $(*000*000 Rp $+0*000*000 Rp "$"*000*000 Rp )9*000*000 Rp (*&9*$99

    & A7& 00.00 + $(*000*000 Rp $+0*000*000 Rp "$"*000*000 Rp )9*000*000 Rp (*&9*$99

    9 A79 "&0.00 + $0*000*000 Rp $0*000*000 Rp ")*000*000 Rp )"*000*000 Rp (*)&*&&

    "0 A7"0 "&0.00 + $0*000*000 Rp $0*000*000 Rp ")*000*000 Rp )"*000*000 Rp (*)&*&&

    "" A7"" "&0.00 + $0*000*000 Rp $0*000*000 Rp ")*000*000 Rp )"*000*000 Rp (*)&*&&

    " A7" "&0.00 + $0*000*000 Rp $0*000*000 Rp ")*000*000 Rp )"*000*000 Rp (*)&*&&

    ") A7") "&0.00 + $0*000*000 Rp $0*000*000 Rp ")*000*000 Rp )"*000*000 Rp (*)&*&& "$ A7"$ 00.00 + $(*000*000 Rp $+0*000*000 Rp "$"*000*000 Rp )9*000*000 Rp (*&9*$99

    " B7" "&0.00 (0 )9*000*000 Rp $00*000*000 Rp "0*000*000 Rp &0*000*000 Rp *&"*))9

      "( B7 "(0.00 (0 )&)*000*000 Rp )90*000*000 Rp ""+*000*000 Rp +)*000*000 Rp *((+*0)"

      "+ B7) "(0.00 (0 )&)*000*000 Rp )90*000*000 Rp ""+*000*000 Rp +)*000*000 Rp *((+*0)"

      "& B7$ "(0.00 (0 )&)*000*000 Rp )90*000*000 Rp ""+*000*000 Rp +)*000*000 Rp *((+*0)"

    "9 B7 "(0.00 (0 )&)*000*000 Rp )90*000*000 Rp ""+*000*000 Rp +)*000*000 Rp *((+*0)"

    0 B7( "(0.00 (0 )&)*000*000 Rp )90*000*000 Rp ""+*000*000 Rp +)*000*000 Rp *((+*0)"

    " B7+ "(0.00 (0 )&)*000*000 Rp )90*000*000 Rp ""+*000*000 Rp +)*000*000 Rp *((+*0)"

    B7& "(0.00 (0 )&)*000*000 Rp )90*000*000 Rp ""+*000*000 Rp +)*000*000 Rp *((+*0)"

    ) B79 "(0.00 (0 )&)*000*000 Rp )90*000*000 Rp ""+*000*000 Rp +)*000*000 Rp *((+*0)"

    $ B7"0 "&0.00 (0 )9*000*000 Rp $00*000*000 Rp "0*000*000 Rp &0*000*000 Rp *&"*))9

    B7"" "(0.00 (0 )&)*000*000 Rp )90*000*000 Rp ""+*000*000 Rp +)*000*000 Rp *((+*0)"

    ( B7" "(0.00 (0 )&)*000*000 Rp )90*000*000 Rp ""+*000*000 Rp +)*000*000 Rp *((+*0)"

    + B7") "(0.00 (0 )&)*000*000 Rp )90*000*000 Rp ""+*000*000 Rp +)*000*000 Rp *((+*0)"

    & B7"$ "(0.00 (0 )&)*000*000 Rp )90*000*000 Rp ""+*000*000 Rp +)*000*000 Rp *((+*0)"

    9 B7" "(0.00 (0 )&)*000*000 Rp )90*000*000 Rp ""+*000*000 Rp +)*000*000 Rp *((+*0)"

    )0 B7"( "(0.00 (0 )&)*000*000 Rp )90*000*000 Rp ""+*000*000 Rp +)*000*000 Rp *((+*0)"

    )" B7"+ "(0.00 (0 )&)*000*000 Rp )90*000*000 Rp ""+*000*000 Rp +)*000*000 Rp *((+*0)"

    ) B7"& "(0.00 (0 )&)*000*000 Rp )90*000*000 Rp ""+*000*000 Rp +)*000*000 Rp *((+*0)"

  • 8/20/2019 contoh analisa kelayakan perumahan

    6/23

  • 8/20/2019 contoh analisa kelayakan perumahan

    7/23

      "0*000*000

    "0*000*000 "+*000*000

    "0*000*000

    "0*000*000

    "0*000*000

    "0*000*000

    "0*000*000

    "0*000*000

    "0*000*000

    $0*000*000 9*+&*(09 "*000*0

    )90*000*000 /(0*000*0002 & +** &0*000*0

    )$0*000*000 /0*000*0002 "$ *000*000 )$*000*0

    ((*"+*)9"

    $*00*000*000 "*9)*000*0

    *$(0*000*000 )*90*000*0

    *)&0*000*000 *$"*000*0

    ""*&90*000*000 &*+0*000*0

  • 8/20/2019 contoh analisa kelayakan perumahan

    8/23

      ")*$0*000*000

  • 8/20/2019 contoh analisa kelayakan perumahan

    9/23

     

    A(A+,SA K)+A-AKA( PR.-)K

    B,A-A BA(&U(A( RU/AH

    Nilai borongan 1 lantai Rp 3,000,000.00 tiap m 2 bangunan (untuk Type 70)

    Nilai borongan 1 lantai Rp 3,000,000.00 tiap m 2 bangunan (untuk Type 45 & 54)

    Harga -ana! ? 5 5a-ang

    Harga @ual -ana! 5a-ang

    No5or Luas Luas Harga Biaya Harga

    kavling kavling / 5 2 #angunan -ana! kavling s-4 kons-ruksi pokok pro4uksi K

    " A7" 00.00 + ""&*()*)00.00 "(*000*000.00 ))$*()*)00.00

    A7 "&0.00 + ""&*()*)00.00 "(*000*000.00 ))$*()*)00.00

    ) A7) "&0.00 + ""&*()*)00.00 "(*000*000.00 ))$*()*)00.00

    $ A7$ "&0.00 + ""&*()*)00.00 "(*000*000.00 ))$*()*)00.00

    A7 "&0.00 + ""&*()*)00.00 "(*000*000.00 ))$*()*)00.00

    ( A7( "&0.00 + ""&*()*)00.00 "(*000*000.00 ))$*()*)00.00

    + A7+ 00.00 + ""&*()*)00.00 "(*000*000.00 ))$*()*)00.00

    & A7& 00.00 + ""&*()*)00.00 "(*000*000.00 ))$*()*)00.00

    9 A79 "&0.00 + ""&*()*)00.00 "(*000*000.00 ))$*()*)00.00

    "0 A7"0 "&0.00 + ""&*()*)00.00 "(*000*000.00 ))$*()*)00.00

    "" A7"" "&0.00 + ""&*()*)00.00 "(*000*000.00 ))$*()*)00.00

    " A7" "&0.00 + ""&*()*)00.00 "(*000*000.00 ))$*()*)00.00

    ") A7") "&0.00 + ""&*()*)00.00 "(*000*000.00 ))$*()*)00.00

    "$ A7"$ 00.00 + ""&*()*)00.00 "(*000*000.00 ))$*()*)00.00

    " B7" "&0.00 (0 "0*)&9*(00.00 "&0*000*000.00 &*)&9*(00.00

    "( B7 "(0.00 (0 "0*)&9*(00.00 "&0*000*000.00 &*)&9*(00.00

    "+ B7) "(0.00 (0 "0*)&9*(00.00 "&0*000*000.00 &*)&9*(00.00

    "& B7$ "(0.00 (0 "0*)&9*(00.00 "&0*000*000.00 &*)&9*(00.00

    "9 B7 "(0.00 (0 "0*)&9*(00.00 "&0*000*000.00 &*)&9*(00.00

    0 B7( "(0.00 (0 "0*)&9*(00.00 "&0*000*000.00 &*)&9*(00.00

    " B7+ "(0.00 (0 "0*)&9*(00.00 "&0*000*000.00 &*)&9*(00.00

    B7& "(0.00 (0 "0*)&9*(00.00 "&0*000*000.00 &*)&9*(00.00

    ) B79 "(0.00 (0 "0*)&9*(00.00 "&0*000*000.00 &*)&9*(00.00

    $ B7"0 "&0.00 (0 "0*)&9*(00.00 "&0*000*000.00 &*)&9*(00.00

    B7"" "(0.00 (0 "0*)&9*(00.00 "&0*000*000.00 &*)&9*(00.00

    ( B7" "(0.00 (0 "0*)&9*(00.00 "&0*000*000.00 &*)&9*(00.00

    + B7") "(0.00 (0 "0*)&9*(00.00 "&0*000*000.00 &*)&9*(00.00

    & B7"$ "(0.00 (0 "0*)&9*(00.00 "&0*000*000.00 &*)&9*(00.00

    9 B7" "(0.00 (0 "0*)&9*(00.00 "&0*000*000.00 &*)&9*(00.00

    )0 B7"( "(0.00 (0 "0*)&9*(00.00 "&0*000*000.00 &*)&9*(00.00

    )" B7"+ "(0.00 (0 "0*)&9*(00.00 "&0*000*000.00 &*)&9*(00.00

    ) B7"& "(0.00 (0 "0*)&9*(00.00 "&0*000*000.00 &*)&9*(00.00

     TTAL *0.00 *0&&.00 )*(*&99*000.00 (*($*000*000.00 9*&0*&99*000.00

    PR'>,KS, AKH,R'ST,3AS, IAKAT 3AAL P'

    PRE,T *% 4ari ne-- pro

  • 8/20/2019 contoh analisa kelayakan perumahan

    10/23

  • 8/20/2019 contoh analisa kelayakan perumahan

    11/23

     Rp )&0*00*00.00

    Rp )&0*00*00.00

    Rp )&0*00*00.00

    Rp )&0*00*00.00

    Rp )&0*00*00.00

    Rp )&0*00*00.00

    Rp )&0*00*00.00

    Rp $)*00*00.00

    Rp )&0*00*00.00

    Rp )&0*00*00.00

    Rp )&0*00*00.00

    Rp )&0*00*00.00

    Rp )&0*00*00.00

    Rp )&9*000*00.00

    Rp )$&*)*+00.00

    Rp )9*&*+00.00

    Rp )9*&*+00.00

    Rp )9*&*+00.00

    Rp )9*&*+00.00

    Rp )9*&*+00.00

    Rp )()*&*+00.00Rp )$&*)*+00.00

    Rp )9*&*+00.00

    Rp )9*&*+00.00

    Rp )9*&*+00.00

    Rp )9*&*+00.00

    Rp )9*&*+00.00

    Rp )9*&*+00.00

    Rp )()*)*+00.00

    Rp &+*$"&*00.00

    Rp &+*$"&*00.00

    Rp &+*$"&*00.00

    ""*9*(0*"00.00

    "*$+"*+0)*"00.00

  • 8/20/2019 contoh analisa kelayakan perumahan

    12/23

  • 8/20/2019 contoh analisa kelayakan perumahan

    13/23

    Analisa harga tiap meter tanah

    DATA SERTIFIKAT

    No SHM 1,535.00

    Nama Pemilik dalam SHM 1 pemilik

     Alamat lokasi Sungai Rumbai

    Tangal dimulai proek !0 "ktober !013

     Tanggal prediksi selesai proek 10 "ktober !015 #angka $aktu proek

    Luas -ana! +*90.00 5

    #umla% pemilik 1.00 orang

    N#"P tana% & m! pembelian !013 ',000.00 ( Perkiraan )

    Total N#"P tana% pembelian (3,(00,000.00

    Prediksi N#"P tana% & m! pen)ualan !01* + naik 30 -

    Total N#"P tana% pen)ualan

    Luas Bangunan *0&&.00 5

    Pre4iksi NJP Bangunan ? 5 7 5

     To-al Pen@ualan NJP Bangunan 7

     To-al Pen@ualan NJP Tana! 1 Bangunan 7

    Le#ar @alan lingkungan &.00 5

    Le#ar @alan u-a5a "0.00 5

    (o Kaling lebar pan"ang luas kaling luas stan0art

    " A7" "0.00 0.00 00.00 "&0.00

      A7 9.00 0.00 "&0.00 "&0.00

      ) A7) 9.00 0.00 "&0.00 "&0.00

      $ A7$ 9.00 0.00 "&0.00 "&0.00

      A7 9.00 0.00 "&0.00 "&0.00

      ( A7( 9.00 0.00 "&0.00 "&0.00

      + A7+ "0.00 0.00 00.00 "&0.00

      & A7& "0.00 0.00 00.00 "&0.00

      9 A79 9.00 0.00 "&0.00 "&0.00

      "0 A7"0 9.00 0.00 "&0.00 "&0.00

      "" A7"" 9.00 0.00 "&0.00 "&0.00  " A7" 9.00 0.00 "&0.00 "&0.00

      ") A7") 9.00 0.00 "&0.00 "&0.00

      "$ A7"$ "0.00 0.00 00.00 "&0.00

      " B7" 9.00 0.00 "&0.00 "(0.00

      "( B7 &.00 0.00 "(0.00 "(0.00

      "+ B7) &.00 0.00 "(0.00 "(0.00

      "& B7$ &.00 0.00 "(0.00 "(0.00

      "9 B7 &.00 0.00 "(0.00 "(0.00

      0 B7( &.00 0.00 "(0.00 "(0.00

      " B7+ &.00 0.00 "(0.00 "(0.00

      B7& &.00 0.00 "(0.00 "(0.00

      ) B79 &.00 0.00 "(0.00 "(0.00

      $ B7"0 9.00 0.00 "&0.00 "(0.00

      B7"" &.00 0.00 "(0.00 "(0.00  ( B7" &.00 0.00 "(0.00 "(0.00

      + B7") &.00 0.00 "(0.00 "(0.00

      & B7"$ &.00 0.00 "(0.00 "(0.00

      9 B7" &.00 0.00 "(0.00 "(0.00

      )0 B7"( &.00 0.00 "(0.00 "(0.00

      )" B7"+ &.00 0.00 "(0.00 "(0.00

      ) B7"& &.00 0.00 "(0.00 "(0.00

      ) *0.00 )*($0.00

    Kav Ter@ual

    luasan un-uk kavling

    luasan -o-al la!an +*90.00

    luasan @alan 4an asili-as u5u5 *$)0.00

    prosen-ase kenaikan @alan 1!2534 proporsi -ana! 4an #angunan

  • 8/20/2019 contoh analisa kelayakan perumahan

    14/23

     volu5e sa- !arga sa-

    P'3B'L,AN LAHAN

    Harga 4asar pe5#elian -ana! +*90.00 -iap 5 Rp "+*000.00

     Jasa peng!u#ung ".0% !arga riil Rp "*)9"*0*000.00

    Biaya pologoro ? pa@ak 4esa ".00 NJP ).00%

     Biaya Lan4 8learing +*90.00 -iap 5 Rp &*000.00

    Nilai kenaikan la!an ".00 prosen 0.00%

     L'AL,TAS P'3B'L,AN TANAH

    Perika-an @ual #eli ? ker@asa5a ".00 -iap ser-i

  • 8/20/2019 contoh analisa kelayakan perumahan

    15/23

     P'R,I,NAN

    ,PT ? ,PPT?,@in Prinsip ".00 NJP Rp 0*000*000.00

    ,;in Lokasi ".00 Rp "*000*000.00

    ,;in KL?PL ".00 Rp )0*000*000.00

    Pelepasan Hak 4an SeriA3? Su5ur Bor ).00 uni- Rp *000*000.00

    HPP e/ekti/ tana% Rp !*,01.* Rp !*,01.*

    HPP e/ekti/ non /isik proek Rp (,*0.(5

    HPP e/ekti/ /isik proek Rp 1*3,5*.!0

    HPP e/ekti/ /isik elektrikal Rp 3,130.*3 Rp !50,13*.!'

    Rp 5!5,035.'

  • 8/20/2019 contoh analisa kelayakan perumahan

    16/23

     Tanggal Analisa 10 Agustus 2013

      !*.00 bulan

    24AN ,50.00

    24AN

    24AN

    24AN 6

    7,950.00

    Harga per m! 2idang

    - Rp 175,000.00

    Harga Tana! Bi4 , #16#5!!!!2!!

    Harga per m! 2idang

    - Rp -

    Harga Tana! Bi4 ,, 7

     To-al !arga -ana! #16#5!!!!2!!

    selisih luas bangunan

    0.00 +.00

    0.00 +.00

    0.00 +.00

    0.00 +.00

    0.00 +.00

    0.00 +.00

    0.00 +.00

    0.00 +.00

    0.00 +.00

    0.00 +.00

    0.00 +.000.00 +.00

    0.00 +.00

    0.00 +.00

    0.00 (0.00

    0.00 (0.00

    0.00 (0.00

    0.00 (0.00

    0.00 (0.00

    0.00 (0.00

    0.00 (0.00

    0.00 (0.00

    0.00 (0.00

    0.00 (0.00

    0.00 (0.000.00 (0.00

    0.00 (0.00

    0.00 (0.00

    0.00 (0.00

    0.00 (0.00

    0.00 (0.00

    0.00 (0.00

    "00.00 *0&&.00

    5

    5

    132814

  • 8/20/2019 contoh analisa kelayakan perumahan

    17/23

     su# -o-al -o-al

    Rp "*)9"*0*000.00

    Rp 0*&(&*+0.00

    Rp $"*+)+*00.00

    Rp ()*(00*000.00

    Rp 7

    Rp "*"+*$(*0.00

    Rp 7

    Rp 7

    Rp *000*000.00

    Rp "*000*000.00

    Rp 7

  • 8/20/2019 contoh analisa kelayakan perumahan

    18/23

     Rp 0*000*000.00

    Rp "*000*000.00

    Rp )0*000*000.00

    Rp )$*+&"*0.00

    Rp $&*000*000.00

    Rp *000*000.00

    Rp )"*)0*000.00

    Rp "(*000*000.00

    Rp $&*000*000.00

    Rp 7

    Rp &0*000*000.00

    Rp )+*"0"*0.00

    Rp 7

    Rp 7

    Rp 7 kealaman !0 "m

    Rp 9*9$0*000.00  per 1 m3 # 2.00 m1

    Rp (*+(0*000.00  per 1 m3 # 3.3! m1

    Rp "(*(00*000.00  per 1 m3 # 7.!$ m1

    Rp "9&*+0*000.00Rp "&&*$00*000.00

    Rp 7 tinggi 2.0 m

    Rp )0*000*000.00

    Rp )0*000*000.00

    Rp "0*000*000.00

    Rp 7

    Rp 7

    Rp 7

    Rp &*0*000.00

    Rp +9*($0*000.00

    Rp )*000*000.00

    Rp *000*000.00

    Rp "*000*000.00

    Rp &0*000*000.00

    Rp 7

    Rp ($*000*000.00

    Rp "(*000*000.00

    Total Rp !,'',1,500.00

    HPP tanah Rp 525,035.78

  • 8/20/2019 contoh analisa kelayakan perumahan

    19/23

      9$0*000*000.00

    11',!3'.

    (,5.50

    "()*.0"

    "*(&9*)+*000.00

    "*00.00

    *($(

    (( "+)

  • 8/20/2019 contoh analisa kelayakan perumahan

    20/23

      (9*(*000

    *$&

    &$

    ($&

    )

    98# 9(+

    &(*00*000

    *0")

    "+0*+9(

  • 8/20/2019 contoh analisa kelayakan perumahan

    21/23

      "($

    )&

    7

    0*000

    0*000

    )()

    "(*000*000

    7R89:   1,!'1.5

    1!,'*3.'0 (3.!

    1,*33.*1 1*.!'

    !,1'.(! !!(.'!

    3,30.( !('.!01*'.00

    5,3'!.01 '0.30

    !0'.00

    10*.003('.00

    1*3.00

    1.00

    1.00

    1.00

    1.00

    10'.00

    3(.00

    1.00

    1.00

    5*.00

    !,(*.'

    1,3*.**

  • 8/20/2019 contoh analisa kelayakan perumahan

    22/23

    1 A1 1( 1 A1 1( 1 A1

    ! A! !03 ! A! !03 ! A!

    3 A3 !3 3 A3 1* 3 A3

    * A* !!3 * A* 1!( * A*

    5 21 1* 5 A5 1(( 5 21

    ( 2! 110 ( 21 11( ( 2! 23 11( 2! 10( 23

    ' 2* 1!! ' 23 11! ' 2*

    25 1!' 2* 1!! 25

    10 2( 135 10 25 1!' 10 2(

    11 2 1(3 11 2( 135 11 2

    1! ;1 13( 1! 2 1(3 1! ;1

    13 ;! 105 13 ;1 13( 13 ;!

    1* ;3 105 1* ;! 105 1* ;3

    15 ;* 105 15 ;3 105 15 ;*

    1( ;5 105 1( ;* 105 1( ;5

    1 ;( 113 1 ;5 105 1 ;(

    1' ; 135 1' ;( 113 1' ;1 ;' 105 1 ; 135 1 ;'

    !0 ; 105 !0 ;' 105 !0 ;

    !1 ;10 105 !1 ; 105 !1 ;10

    !! ;11 105 !! ;10 105 !! ;11

    !3 ;1! 113 !3 ;11 105 !3 ;1!

    !* 41 1'3 !* ;1! 113 !* 41

    !5 4! 11' !5 41 1'3 !5 4!

    !( 43 1!* !( 4! 11' !( 43

    ! 4* 130 ! 43 1!* ! 4*

    !' 45 135 !' 4* 130 !' 45

    ! 4( 1*1 ! 45 135 ! 4(

    30 4 1(3 30 4( 1*1 30 431 4 1(3

    30

    Tpe !&1'0 < 1 =nit

    Tpe 5*&1(0 < 15 =nit

    Tpe *5&1!' < *3 =nit

    1.5

  • 8/20/2019 contoh analisa kelayakan perumahan

    23/23

    1(

    !03

    !3

    !!3

    1*

    11011(

    1!!

    1!'

    135

    1(3

    13(

    105

    105

    105

    105

    113

    135105

    105

    105

    105

    113

    1'3

    11'

    1!*

    130

    135

    1*1

    1(3