|
|
# |
Actions
|
Type / Luas
| HPP
| Biaya Operasional Proyek
|
Biaya_Ops Proyek
|
Tot HPP + BOP
|
Hg_Minimal Penjualan
|
Laba_Bersih Setelah_Pajak
|
% Laba
|
|
Proyek
|
Kavling
|
LB
|
LT
|
Keterangan
|
Hg_Pokok Produksi
|
Mgt Pengawasan
|
Perlengkapan Kantor
|
Operasional Kantor
|
Operasional Pemasaran
|
Operasional Proyek
|
|
|
21 |
|
D6 Griya | B-08 | 58 | 77 | RM 1 lantai 1 muka | 449,369,091 | 8,831,624 | 652,358 | 14,324,696 | 28,350,178 | 2,401,765 | 54,560,621 | 503,929,712 | 598,000,000 | 94,070,288 | 15.73% |
|
|
22 |
|
D6 Griya | B-09 | 58 | 77 | RM 1 lantai 1 muka | 449,369,091 | 8,831,624 | 652,358 | 14,324,696 | 28,350,178 | 2,401,765 | 54,560,621 | 503,929,712 | 598,000,000 | 94,070,288 | 15.73% |
|
|
23 |
|
D6 Griya | B-10 | 58 | 77 | RM 1 lantai 1 muka | 449,369,091 | 8,831,624 | 652,358 | 14,324,696 | 28,350,178 | 2,401,765 | 54,560,621 | 503,929,712 | 598,000,000 | 94,070,288 | 15.73% |
|
|
24 |
|
D6 Griya | B-11 | 58 | 77 | RM 1 lantai 1 muka | 449,369,091 | 8,831,624 | 652,358 | 14,324,696 | 28,350,178 | 2,401,765 | 54,560,621 | 503,929,712 | 598,000,000 | 94,070,288 | 15.73% |
|
|
25 |
|
D6 Griya | B-12 | 58 | 77 | RM 1 lantai 1 muka | 449,369,091 | 8,831,624 | 652,358 | 14,324,696 | 28,350,178 | 2,401,765 | 54,560,621 | 503,929,712 | 598,000,000 | 94,070,288 | 15.73% |
|
|
26 |
|
D6 Griya | B-13 | 58 | 77 | RM 1 lantai 1 muka | 449,369,091 | 8,831,624 | 652,358 | 14,324,696 | 28,350,178 | 2,401,765 | 54,560,621 | 503,929,712 | 598,000,000 | 94,070,288 | 15.73% |
|
|
27 |
|
D6 Griya | B-14 | 58 | 77 | RM 1 lantai 1 muka | 449,369,091 | 8,831,624 | 652,358 | 14,324,696 | 28,350,178 | 2,401,765 | 54,560,621 | 503,929,712 | 598,000,000 | 94,070,288 | 15.73% |
|
|
28 |
|
D6 Griya | B-15 | 58 | 77 | RM 1 lantai 1 muka | 449,369,091 | 8,831,624 | 652,358 | 14,324,696 | 28,350,178 | 2,401,765 | 54,560,621 | 503,929,712 | 598,000,000 | 94,070,288 | 15.73% |
|
|
29 |
|
D6 Griya | C-01 | 58 | 77 | RM 1 lantai 1 muka | 449,369,091 | 8,831,624 | 652,358 | 14,324,696 | 28,350,178 | 2,401,765 | 54,560,621 | 503,929,712 | 598,000,000 | 94,070,288 | 15.73% |
|
|
30 |
|