Distribusi Biaya HPP
| Id |
Proyek |
Kavling |
LB |
LT |
Keterangan |
Tanah Proyek |
Pengolahan Lahan |
Prasarana Sarana |
Kontruksi Rumah |
Perijinan Proyek |
Legalitas Proyek |
Legalitas Penj Kav |
H_Pokok Produksi |
Harga Jual |
Laba Kotor |
% Laba |
|
117
|
D6 Griya
|
C-13
|
58
|
77
|
RM 1 lantai 1 muka
|
132,615,131
|
17,764,254
|
18,955,631
|
243,600,000
|
7,864,829
|
13,849,873
|
14,719,373
|
449,369,091
|
598,000,000
|
148,630,909
|
24.85%
|
|
118
|
D6 Griya
|
C-14
|
58
|
77
|
RM 1 lantai 1 muka
|
132,615,131
|
17,764,254
|
18,955,631
|
243,600,000
|
7,864,829
|
13,849,873
|
14,719,373
|
449,369,091
|
598,000,000
|
148,630,909
|
24.85%
|
|
119
|
D6 Griya
|
C-15
|
58
|
77
|
RM 1 lantai 1 muka
|
132,615,131
|
17,764,254
|
18,955,631
|
243,600,000
|
7,864,829
|
13,849,873
|
14,719,373
|
449,369,091
|
598,000,000
|
148,630,909
|
24.85%
|
|
120
|
-
|
AA01
|
36
|
106
|
-
|
182,561,089
|
24,454,688
|
26,094,765
|
72,000,000
|
10,826,908
|
19,066,059
|
20,263,033
|
355,266,541
|
72,000,000
|
-283,266,541
|
-393.43%
|
|
121
|
-
|
AA01
|
36
|
106
|
-
|
182,561,089
|
24,454,688
|
26,094,765
|
72,000,000
|
10,826,908
|
19,066,059
|
20,263,033
|
355,266,541
|
72,000,000
|
-283,266,541
|
-393.43%
|
|
|
COUNT = 45 |
SUM = 2,566 |
SUM = 3,541 |
|
SUM = 6,098,573,742 |
SUM = 816,925,000 |
SUM = 871,712,850 |
SUM = 10,618,800,000 |
SUM = 361,680,000 |
SUM = 636,914,285 |
SUM = 676,900,000 |
SUM = 20,081,505,877 |
SUM = 25,520,000,000 |
SUM = 5,438,494,123 |
AVG = 5.02 |