EVALUASI PEMBANGUNAN PERUMAHAN CITRALAND DENPASAR

  • I Gusti Agung Adnyana Putera Program Studi Magister Teknik Sipil, Program Pascasarjana Universitas Udayana, Denpasar, Bali, Indonesia
  • Anak Agung Diah Parami Dewi Program Magister Teknik Sipil Fakultas Teknik Universitas Udayana Denpasar
  • Fransiskus Asisi Andi Nugraha Program Magister Teknik Sipil Fakultas Teknik Universitas Udayana Denpasar

Abstract

Population of Denpasar municipality has been significantly increasing for the last few years, with growth rate of 4.25% per year. This growth also increases the need of livable housing. Addressing this phenomenon, PT Citraland Development, Tbk., in collaboration with PT Karya Makmur, develop a residence area, named Citraland Denpasar. The development of residence area is a multi-stage prject until 2020. Hence, there is spared land for each house type to be built. Objective of this study is to maximize the sales profit of each type of house within limited remaining space. Furthermore, this study evaluates the financial aspect of the project by determining NPV, BCR, and IRR values. Evaluation of engineering aspect will also be covered, in term of Building Cost Ratio, Floor Area Ratio, Green Open Space, and foundation bearing capacity. Optimization analysis is done with linear program by WinQSB software. The result shows thar for the next project phase (2017-2020), maximum profit will be achieved by 30 units of Klenze type, 23 units of Jean type, 26 units of Danburite type, 30 units of Ives type, 26 units of Haydn type, 23 units of Franz type, 19 units of Beryl type, and 15 units of Amethyst type. The maximum profit estimation gained is Rp 278,107,835,566.00. Financial evaluation shows that NPV is Rp 417,393,944,138.00 (NPV > company NPV, which value is Rp 150 billion), BCR is 1.4999 (BCR > 1), and IRR is 24.51% (IRR > company IRR, which value is 10%). Thus, this project is financially profitable. Technically, Building Coverage Ratio value is 66.36% (BCR < 95%), Floor Area Ratio is 1.1456 (FAR < 3) and Green Open Space is 33.64% (GOS > 5%). This development project has complied statutory regulation. The foundation bearing capacity was measured to be 55.4 ton, while total load imparted to the foundation is 22.307 ton. Hence, the building meets safety requirement.

Downloads

Download data is not yet available.

References

Badan Pusat Statistik Kota Denpasar. 2015. Jumlah Penduduk Kota Denpasar. [cited 2016. Feb. 7] Available from: URL: https://denpasarkota.bps.go.id/linkTabelStatis/view/id/157
Gaspersz, V. 1999. Ekonomi Manajerial : Pembuatan Keputusan Bisnis. Jakarta : PT. Gramedia Pustaka Utama.
Halim, A. 2004. Bunga Rampai Manajemen Daerah - Edisi Revisi. Yogyakarta : UPP AMP YKPN.
Hariz, A. 2013. Evaluasi Keberhasilan Taman Lingkungan di Perumahan Padat sebagai Ruang Terbuka Publik, Studi Kasus : Taman Lingkungan di Kelurahan Galur, Jakarta Pusat. Jurnal Perencanaan Wilayah dan Kota, Vol. 24 (2), hal. 109-124.
Harmono. 2015. Manajemen Keuangan. Jakarta : PT. Bumi Aksara.
Harjanto, B. dan Hidayati, W. 2015. Konsep Dasar Penilaian Properti. Yogyakarta : BPFE.
Husnan, S. Dan Pudjiastuti, E. 2015. Dasar - Dasar Manajemen Keuangan. Yogyakarta : UPP STIM YKPN.
Pemerintah Kota Denpasar. 2010. Peraturan Daerah Kota Denpasar Nomor 7 Tahun 2010 tentang Bea Perolehan Hak atas Tanah dan Bangunan.
Pemerintah Kota Denpasar. 2015. Peraturan Daerah Kota Denpasar Nomor 5 Tahun 2015 tentang Bangunan Gedung.
Pemerintah Republik Indonesia. 2016. Peraturan Pemerintah Republik Indonesia Nomor 34 Tahun 2016 tentang Pajak Penghasilan atas Penghasilan dari Pengalihan Hak atas Tanah dan/atau Bangunan , dan Perjanjian Pengikatan Jual Beli atas Tanah dan/atau Bangunan beserta Perubahannya.
Pramono, J. 2015. Investasi Perumahan dan Analisis Investasi Menggunakan NPV dan IRR. [citied 2016 Aug. 21]. Available from: URL: https://jokopramonoweb.wordpress.com/2016/08/20/ivenstasi-perumahan-dan-analisis-investasi-menggunakan-npv-dan-irr/
Pujawan, I.N. 2009. Ekonomi Teknik. Surabaya : Guna Widya.
Roganda, L.A. dan Rachmawati, F. 2013. Analisa Kelayakan Teknis dan Finansial pada Proyek Apartemen Dian Regency Surabaya. Jurnal Teknik POMITS, Vol.2 (1).
Sari, A.K. 2013. Evaluasi Teknis dan Pengelolaan Rumah Susun Sederhana Sewa di Kabupaten Sleman Yogyakarta. Jurnal Teknik RACIC, Vol.1 No. 1.
Sona, E.D. 2016. Apa Itu Evaluasi? [citied 2016. Sept. 7] Available from: URL: https://ericdesona.wordpress.com/2016/08/20/pengertian-evaluasi/
Tarquin, B. 2005. Engineering Economy. New York : The Mc. Graw Hill Companies.
Wanaagung, H. 2011. “Evaluasi Pembangunan Perumahan Grand Renon Prime Residence” (tesis). Denpasar: Universitas Udayana.
Winarno, W. W. 2008. Analisis Manajemen Kuantitatif dengan WinQSB Versi 2.0. Yogyakarta : UPP STIM YKPN.
Wirawan. 2005. Evaluasi. Teori, Model, Standar, Aplikasi, dan Profesi. Jakarta : Gramedia Pustaka Utama.
Published
2020-04-21
How to Cite
PUTERA, I Gusti Agung Adnyana; DEWI, Anak Agung Diah Parami; NUGRAHA, Fransiskus Asisi Andi. EVALUASI PEMBANGUNAN PERUMAHAN CITRALAND DENPASAR. JURNAL SPEKTRAN, [S.l.], v. 8, n. 1, p. 36-44, apr. 2020. ISSN 2809-7718. Available at: <https://ojs.unud.ac.id/index.php/jsn/article/view/58443>. Date accessed: 29 mar. 2024.