PERHITUNGAN HARGA POKOK PRODUKSI DAN ESTIMASI HARGA JUAL
PURe Land Karawang
JUMLAH TOTAL TOTAL TOTAL
PROFIT UNIT h\ PENGELUARAN PROFIT
TANAH BANGUNAN TANAH BANGUNAN Rp.
1 72 m² 36 663, 264 3, 554, 039 47, 754, 973 127, 945, 415 175, 700, 389 70, 280, 155 245, 980, 544 1, 575 387, 419, 357, 181 276, 728, 112, 272 110, 691, 244, 909 2 90 m² 45 663, 264 3, 554, 039 59, 693, 717 159, 931, 769 219, 625, 486 87, 850, 194 307, 475, 680 750 230, 606, 760, 227 164, 719, 114, 448 65, 887, 645, 779
3 150 m² 60 663, 264 3, 554, 039 99, 489, 528 213, 242, 359 312, 731, 887 125, 092, 755 437, 824, 642 450 197, 021, 088, 682 140, 729, 349, 058 56, 291, 739, 623 4 200 m² 90 663, 264 3, 554, 039 132, 652, 704 319, 863, 539 452, 516, 242 181, 006, 497 633, 522, 739 225 142, 542, 616, 303 101, 816, 154, 502 40, 726, 461, 801 2 90 m² 64 663, 264 3, 554, 039 59, 693, 717 227, 458, 516 287, 152, 233 287, 152, 233 574, 304, 466 420 241, 207, 875, 681 120, 603, 937, 840 120, 603, 937, 840
JUMLAH TOTAL TOTAL TOTAL PROFIT UNIT PENJUALAN PENGELUARAN PROFIT
TANAH BANGUNAN TANAH BANGUNAN %
1 72 m² 36 663, 264 3, 554, 039 47, 754, 973 127, 945, 415 175, 700, 389 140% 245, 980, 544 1, 575 387, 419, 357, 181 276, 728, 112, 272 110, 691, 244, 909 2 90 m² 45 663, 264 3, 554, 039 59, 693, 717 159, 931, 769 219, 625, 486 140% 307, 475, 680 750 230, 606, 760, 227 164, 719, 114, 448 65, 887, 645, 779 3 150 m² 60 663, 264 3, 554, 039 99, 489, 528 213, 242, 359 312, 731, 887 140% 437, 824, 642 450 197, 021, 088, 682 140, 729, 349, 058 56, 291, 739, 623 4 200 m² 90 663, 264 3, 554, 039 132, 652, 704 319, 863, 539 452, 516, 242 140% 633, 522, 739 225 142, 542, 616, 303 101, 816, 154, 502 40, 726, 461, 801 5 90 m² 64 663, 264 3, 554, 039 59, 693, 717 227, 458, 516 287, 152, 233 200% 574, 304, 466 420 241, 207, 875, 681 120, 603, 937, 840 120, 603, 937, 840
i HARGA UNIT RUMAH
JUAL HARGA DASAR
HARGA DASAR
HPP
HPP HARGA DASAR / UNIT
TOTAL 8\
1, 198, 797, 698, 074
804, 596, 668, 121
NO HARGA DASAR / UNIT
HARGA UNIT RUMAH
JUAL
TOTAL
3, 420
TANAH TYPE STANDAR
3, 420
394, 201, 029, 953
394, 201, 029, 953
TANAH TYPE
LUAS
1, 198, 797, 698, 074
STANDAR LUAS
