Bangun Sendiri

Bulan ke Bulan target cicilan bulanan Biaya sewa rumah

1 Jan-21 3,745,000 750,000
2 Feb-21 3,745,000 750,000
3 Mar-21 3,745,000 750,000
4 Apr-21 3,745,000 750,000
5 May-21 3,745,000 750,000
6 Jun-21 3,745,000 750,000
7 Jul-21 3,745,000 750,000
8 Aug-21 3,745,000 750,000
9 Sep-21 3,745,000 750,000
10 Oct-21 3,745,000 750,000
11 Nov-21 3,745,000 750,000
12 Dec-21 3,745,000 750,000
13 Jan-22 3,745,000 900,000
14 Feb-22 3,745,000 900,000
15 Mar-22 3,745,000 900,000
16 Apr-22 3,745,000 900,000
17 May-22 3,745,000 900,000
18 Jun-22 3,745,000 900,000
19 Jul-22 3,745,000 900,000
20 Aug-22 3,745,000 900,000
21 Sep-22 3,745,000 900,000
22 Oct-22 3,745,000 900,000
23 Nov-22 3,745,000 900,000
24 Dec-22 3,745,000 900,000
25 Jan-23 3,745,000 1,080,000
26 Feb-23 3,745,000 1,080,000
27 Mar-23 3,745,000 1,080,000
28 Apr-23 3,745,000 1,080,000
29 May-23 3,745,000 1,080,000
30 Jun-23 3,745,000 1,080,000
31 Jul-23 3,745,000 1,080,000
32 Aug-23 3,745,000 1,080,000
33 Sep-23 3,745,000 1,080,000
34 Oct-23 3,745,000 1,080,000
35 Nov-23 3,745,000 1,080,000
36 Dec-23 3,745,000 1,080,000
37 Jan-24 3,745,000 1,296,000
38 Feb-24 3,745,000 1,296,000
39 Mar-24 3,745,000 1,296,000
40 Apr-24 3,745,000 1,296,000
41 May-24 3,745,000 1,296,000
42 Jun-24 3,745,000 1,296,000
43 Jul-24 3,745,000 1,296,000
44 Aug-24 3,745,000 1,296,000
45 Sep-24 3,745,000 1,296,000
46 Oct-24 3,745,000 1,296,000
47 Nov-24 3,745,000 1,296,000
48 Dec-24 3,745,000 1,296,000
49 Jan-25 3,745,000 1,555,200
50 Feb-25 3,745,000 1,555,200
51 Mar-25 3,745,000 1,555,200
52 Apr-25 3,745,000 1,555,200
53 May-25 3,745,000 1,555,200
54 Jun-25 3,745,000 1,555,200
55 Jul-25 3,745,000 1,555,200
56 Aug-25 3,745,000 1,555,200
57 Sep-25 3,745,000 1,555,200
58 Oct-25 3,745,000 1,555,200
59 Nov-25 3,745,000 1,555,200
60 Dec-25 3,745,000 1,555,200
61 Jan-26 3,745,000 1,866,240
62 Feb-26 3,745,000 1,866,240
63 Mar-26 3,745,000 1,866,240
64 Apr-26 3,745,000 1,866,240
65 May-26 3,745,000 1,866,240
66 Jun-26 3,745,000 1,866,240
67 Jul-26 3,745,000 1,866,240
68 Aug-26 3,745,000 1,866,240
69 Sep-26 3,745,000 1,866,240
70 Oct-26 3,745,000 1,866,240
71 Nov-26 3,745,000 1,866,240
72 Dec-26 3,745,000 1,866,240
73 Jan-27 3,745,000 2,239,488
74 Feb-27 3,745,000 2,239,488
75 Mar-27 3,745,000 2,239,488
76 Apr-27 3,745,000 2,239,488
77 May-27 3,745,000 2,239,488
78 Jun-27 3,745,000 2,239,488
79 Jul-27 3,745,000 2,239,488
80 Aug-27 3,745,000 2,239,488
81 Sep-27 3,745,000 2,239,488
82 Oct-27 3,745,000 2,239,488
83 Nov-27 3,745,000 2,239,488
84 Dec-27 3,745,000 2,239,488
85 Jan-28 3,745,000 2,687,386
86 Feb-28 3,745,000 2,687,386
87 Mar-28 3,745,000 2,687,386
88 Apr-28 3,745,000 2,687,386
89 May-28 3,745,000 2,687,386
90 Jun-28 3,745,000 2,687,386
91 Jul-28 3,745,000 2,687,386
92 Aug-28 3,745,000 2,687,386
 93 Sep-28 3,745,000 2,687,386
94 Oct-28 3,745,000 2,687,386
95 Nov-28 3,745,000 2,687,386
96 Dec-28 3,745,000 2,687,386
97 Jan-29 3,745,000 3,224,863
98 Feb-29 3,745,000 3,224,863
99 Mar-29 3,745,000 3,224,863
100 Apr-29 3,745,000 3,224,863
101 May-29 3,745,000 3,224,863
102 Jun-29 3,745,000 3,224,863
103 Jul-29 3,745,000 3,224,863
104 Aug-29 3,745,000 3,224,863
105 Sep-29 3,745,000 3,224,863
106 Oct-29 3,745,000 3,224,863
107 Nov-29 3,745,000 3,224,863
108 Dec-29 3,745,000 3,224,863
109 Jan-30 3,745,000 3,869,835
110 Feb-30 3,745,000 3,869,835
111 Mar-30 3,745,000 3,869,835
112 Apr-30 3,745,000 3,869,835
113 May-30 3,745,000 3,869,835
114 Jun-30 3,745,000 3,869,835
115 Jul-30 3,745,000 3,869,835
116 Aug-30 3,745,000 3,869,835
117 Sep-30 3,745,000 3,869,835
118 Oct-30 3,745,000 3,869,835
119 Nov-30 3,745,000 3,869,835
120 Dec-30 3,745,000 3,869,835
121 Jan-31 3,745,000
122 Feb-31 3,745,000
123 Mar-31 3,745,000
124 Apr-31 3,745,000
125 May-31 3,745,000
126 Jun-31 3,745,000
127 Jul-31 3,745,000
128 Aug-31 3,745,000
129 Sep-31 3,745,000
130 Oct-31 3,745,000
131 Nov-31 3,745,000
132 Dec-31 3,745,000
133 Jan-32 3,745,000
134 Feb-32 3,745,000
135 Mar-32 3,745,000
136 Apr-32 3,745,000
137 May-32 3,745,000
138 Jun-32 3,745,000
139 Jul-32 3,745,000
140 Aug-32 3,745,000
141 Sep-32 3,745,000
142 Oct-32 3,745,000
143 Nov-32 3,745,000
144 Dec-32 3,745,000
145 Jan-33 3,745,000
146 Feb-33 3,745,000
147 Mar-33 3,745,000
148 Apr-33 3,745,000
149 May-33 3,745,000
150 Jun-33 3,745,000
151 Jul-33 3,745,000
152 Aug-33 3,745,000
153 Sep-33 3,745,000
154 Oct-33 3,745,000
155 Nov-33 3,745,000
156 Dec-33 3,745,000
157 Jan-34 3,745,000
158 Feb-34 3,745,000
159 Mar-34 3,745,000
160 Apr-34 3,745,000
161 May-34 3,745,000
162 Jun-34 3,745,000
163 Jul-34 3,745,000
164 Aug-34 3,745,000
165 Sep-34 3,745,000
166 Oct-34 3,745,000
167 Nov-34 3,745,000
168 Dec-34 3,745,000
169 Jan-35 3,745,000
170 Feb-35 3,745,000
171 Mar-35 3,745,000
172 Apr-35 3,745,000
173 May-35 3,745,000
174 Jun-35 3,745,000
175 Jul-35 3,745,000
176 Aug-35 3,745,000
177 Sep-35 3,745,000
178 Oct-35 3,745,000
179 Nov-35 3,745,000
180 Dec-35 3,745,000
Cicilan 674,100,000 233,628,139
DP 78,000,000
Total 752,100,000
KPR Sewa Rumah

selisih
A tanah (m2) 90
harga tanah per m2 1,500,000
total harga tanah 135,000,000

B luas bangunan 45
borongan bangunan per m2 3,000,000

biaya arsitek 45,000,000

total biaya bangunan 135,000,000
biaya tak terduga 13,500,000
Total keseluruhan biaya 193,500,000

C biaya legal 49,275,000

Grand total 377,775,000

Harga rumah cash 390,000,000

DP 20% 78,000,000
Biaya bangun rumah Total biaya Deskripsi total Selisih
750,000 2,995,000
750,000 5,990,000
750,000 8,985,000
750,000 11,980,000
750,000 14,975,000
750,000 17,970,000
750,000 20,965,000
750,000 23,960,000
750,000 26,955,000
750,000 29,950,000
750,000 32,945,000
750,000 35,940,000
900,000 38,785,000
900,000 41,630,000
900,000 44,475,000
900,000 47,320,000
900,000 50,165,000
900,000 53,010,000
900,000 55,855,000
900,000 58,700,000
900,000 61,545,000
900,000 64,390,000
900,000 67,235,000
900,000 70,080,000
1,080,000 72,745,000
1,080,000 75,410,000
1,080,000 78,075,000
1,080,000 80,740,000
1,080,000 83,405,000
1,080,000 86,070,000
1,080,000 88,735,000
1,080,000 91,400,000
1,080,000 94,065,000
1,080,000 96,730,000
1,080,000 99,395,000
1,080,000 102,060,000
1,296,000 104,509,000
1,296,000 106,958,000
1,296,000 109,407,000
1,296,000 111,856,000
1,296,000 114,305,000
1,296,000 116,754,000
1,296,000 119,203,000
1,296,000 121,652,000
 1,296,000 124,101,000
1,296,000 126,550,000
1,296,000 128,999,000
1,296,000 131,448,000
1,555,200 133,637,800
1,555,200 135,827,600
1,555,200 138,017,400
135,000,000 136,555,200 Beli tanah 5,207,200
1,555,200 7,397,000
1,555,200 9,586,800
1,555,200 11,776,600
1,555,200 13,966,400
1,555,200 16,156,200
1,555,200 18,346,000
1,555,200 20,535,800
1,555,200 22,725,600
3,225,000 5,091,240 borongan bangunan, 3jt per m2 21,379,360
3,225,000 5,091,240 20,033,120
3,225,000 5,091,240 18,686,880
3,225,000 5,091,240 17,340,640
3,225,000 5,091,240 15,994,400
3,225,000 5,091,240 14,648,160
3,225,000 5,091,240 13,301,920
3,225,000 5,091,240 11,955,680
3,225,000 5,091,240 10,609,440
3,225,000 5,091,240 9,263,200
3,225,000 5,091,240 7,916,960
3,225,000 5,091,240 6,570,720
3,225,000 5,464,488 4,851,232
3,225,000 5,464,488 3,131,744
3,225,000 5,464,488 1,412,256
3,225,000 5,464,488 (307,232)
3,225,000 5,464,488 (2,026,720)
3,225,000 5,464,488 (3,746,208)
3,225,000 5,464,488 (5,465,696)
3,225,000 5,464,488 (7,185,184)
3,225,000 5,464,488 (8,904,672)
3,225,000 5,464,488 (10,624,160)
3,225,000 5,464,488 (12,343,648)
3,225,000 5,464,488 (14,063,136)
3,225,000 5,912,386 (16,230,522)
3,225,000 5,912,386 (18,397,907)
3,225,000 5,912,386 (20,565,293)
3,225,000 5,912,386 (22,732,678)
3,225,000 5,912,386 (24,900,064)
3,225,000 5,912,386 (27,067,450)
3,225,000 5,912,386 (29,234,835)
3,225,000 5,912,386 (31,402,221)
3,225,000 5,912,386 (33,569,606)
3,225,000 5,912,386 (35,736,992)
3,225,000 5,912,386 (37,904,378)
3,225,000 5,912,386 (40,071,763)
3,225,000 6,449,863 (42,776,626)
3,225,000 6,449,863 (45,481,489)
3,225,000 6,449,863 (48,186,351)
3,225,000 6,449,863 (50,891,214)
3,225,000 6,449,863 (53,596,077)
3,225,000 6,449,863 (56,300,940)
3,225,000 6,449,863 (59,005,802)
3,225,000 6,449,863 (61,710,665)
3,225,000 6,449,863 (64,415,528)
3,225,000 6,449,863 (67,120,390)
3,225,000 6,449,863 (69,825,253)
3,225,000 6,449,863 (72,530,116)
3,225,000 7,094,835 (75,879,951)
3,225,000 7,094,835 (79,229,786)
3,225,000 7,094,835 (82,579,622)
3,225,000 7,094,835 (85,929,457)
3,225,000 7,094,835 (89,279,292)
3,225,000 7,094,835 (92,629,127)
3,225,000 7,094,835 (95,978,963)
3,225,000 7,094,835 (99,328,798)
3,225,000 7,094,835 (102,678,633)
3,225,000 7,094,835 (106,028,468)
3,225,000 7,094,835 (109,378,304)
3,225,000 7,094,835 (112,728,139)
- (108,983,139)
- (105,238,139)
- (101,493,139)
- (97,748,139)
- (94,003,139)
- (90,258,139)
- (86,513,139)
- (82,768,139)
- (79,023,139)
- (75,278,139)
- (71,533,139)
- (67,788,139)
- (64,043,139)
- (60,298,139)
- (56,553,139)
- (52,808,139)
- (49,063,139)
- (45,318,139)
- (41,573,139)
- (37,828,139)
 - (34,083,139)
- (30,338,139)
- (26,593,139)
- (22,848,139)
- (19,103,139)
- (15,358,139)
- (11,613,139)
- (7,868,139)
- (4,123,139)
- (378,139)
- 3,366,861
- 7,111,861
- 10,856,861
- 14,601,861
- 18,346,861
- 22,091,861
- 25,836,861
- 29,581,861
- 33,326,861
- 37,071,861
- 40,816,861
- 44,561,861
- 48,306,861
- 52,051,861
- 55,796,861
- 59,541,861
- 63,286,861
- 67,031,861
- 70,776,861
- 74,521,861
- 78,266,861
- 82,011,861
- 85,756,861
- 89,501,861
- 93,246,861
- 96,991,861
- 100,736,861
- 104,481,861
- 108,226,861
- 111,971,861
328,500,000 562,128,139

bangun rumah sewa + bangun

189,971,861
pph 2.5
ajb 1
bphtb 0.05
BBN 2
sertifikat 5

total biaya pembangunan

target pembangunan 60 bulan
 15 12

tahun Cicilan bulanan terkumpul Dikeluarkan

3
4

194,740,000 189,532,800

7
8

10

11
12

13

14

15
330,000,000 390000
8,250,000
3,300,000
165,000
6,600,000
16,500,000
364,815,000

193,500,000
3,225,000
180