Pendekatan Harga Jual

Perumahan Nomor Keterangan Kategori Bangunan Kavling Bangunan Tanah H Beli Tanah Indeks Tanah Harga Dasar Harga Kelebihan Tanah Harga Jual
Arraya 3 A-01 Rumah Subsidi Subsidi 30.00 61.00 1,900,000 1,810,500 85,000
21.30
166,000,000 1,500,000 167,500,000
Arraya 3 A-02 Rumah Subsidi Subsidi 30.00 62.00 1,900,000 1,810,500 85,000
21.30
166,000,000 3,500,000 169,500,000
Arraya 3 A-03 Rumah Subsidi Subsidi 30.00 63.00 1,900,000 1,810,500 85,000
21.30
166,000,000 5,500,000 171,500,000
Arraya 3 A-04 Rumah Subsidi Subsidi 30.00 63.00 1,900,000 1,810,500 85,000
21.30
166,000,000 5,500,000 171,500,000
Arraya 3 A-05 Rumah Subsidi Subsidi 30.00 63.00 1,900,000 1,810,500 85,000
21.30
166,000,000 5,500,000 171,500,000
Arraya 3 A-06 Rumah Subsidi Subsidi 30.00 63.00 1,900,000 1,810,500 85,000
21.30
166,000,000 5,500,000 171,500,000
Arraya 3 A-07 Rumah Subsidi Subsidi 30.00 63.00 1,900,000 1,810,500 85,000
21.30
166,000,000 5,500,000 171,500,000
Arraya 3 A-08 Rumah Subsidi Subsidi 30.00 63.00 1,900,000 1,810,500 85,000
21.30
166,000,000 5,500,000 171,500,000
Arraya 3 A-09 Rumah Subsidi Subsidi 30.00 63.00 1,900,000 1,810,500 85,000
21.30
166,000,000 5,500,000 171,500,000
Arraya 3 A-10 Rumah Subsidi Subsidi 30.00 177.00 1,900,000 1,810,500 85,000
21.30
166,000,000 211,500,000 377,500,000
Arraya 3 B-01 Rumah Subsidi Subsidi 30.00 68.00 1,900,000 1,810,500 85,000
21.30
166,000,000 14,500,000 180,500,000
Arraya 3 B-02 Rumah Subsidi Subsidi 30.00 70.00 1,900,000 1,810,500 85,000
21.30
166,000,000 18,000,000 184,000,000
Arraya 3 B-03 Rumah Subsidi Subsidi 30.00 71.00 1,900,000 1,810,500 85,000
21.30
166,000,000 20,000,000 186,000,000
Arraya 3 B-04 Rumah Subsidi Subsidi 30.00 71.00 1,900,000 1,810,500 85,000
21.30
166,000,000 20,000,000 186,000,000
Arraya 3 B-05 Rumah Subsidi Subsidi 30.00 69.00 1,900,000 1,810,500 85,000
21.30
166,000,000 16,000,000 182,000,000
Arraya 3 B-06 Rumah Subsidi Subsidi 30.00 68.00 1,900,000 1,810,500 85,000
21.30
166,000,000 14,500,000 180,500,000
Arraya 3 B-07 Rumah Subsidi Subsidi 30.00 66.00 1,900,000 1,810,500 85,000
21.30
166,000,000 10,500,000 176,500,000
Arraya 3 B-08 Rumah Subsidi Subsidi 30.00 92.00 1,900,000 1,810,500 85,000
21.30
166,000,000 58,000,000 224,000,000
Arraya 3 C-01 Rumah Subsidi Subsidi 30.00 84.00 1,900,000 1,810,500 85,000
21.30
166,000,000 43,500,000 209,500,000
Arraya 3 C-02 Rumah Subsidi Subsidi 30.00 84.00 1,900,000 1,810,500 85,000
21.30
166,000,000 43,500,000 209,500,000
COUNT = 111 SUM = 3,330.00 SUM = 7,170.00 SUM = 18,426,000,000 SUM = 920,500,000 SUM = 19,346,500,000