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 |
|
74
|
ALFATIH RINJANI
|
A-01
|
58
|
88
|
RM 1 lantai 1 muka
|
141,864,787
|
19,003,278
|
20,053,854
|
243,600,000
|
14,107,914
|
14,815,876
|
15,746,022
|
469,191,731
|
649,000,000
|
179,808,269
|
27.71%
|
|
75
|
ALFATIH RINJANI
|
A-02
|
58
|
77
|
RM 1 lantai 1 muka
|
124,131,689
|
16,627,868
|
17,547,123
|
243,600,000
|
12,344,425
|
12,963,891
|
13,777,769
|
440,992,764
|
525,500,000
|
84,507,236
|
16.08%
|
|
76
|
ALFATIH RINJANI
|
A-03
|
58
|
77
|
RM 1 lantai 1 muka
|
124,131,689
|
16,627,868
|
17,547,123
|
243,600,000
|
12,344,425
|
12,963,891
|
13,777,769
|
440,992,764
|
525,500,000
|
84,507,236
|
16.08%
|
|
77
|
ALFATIH RINJANI
|
A-04
|
58
|
77
|
RM 1 lantai 1 muka
|
124,131,689
|
16,627,868
|
17,547,123
|
243,600,000
|
12,344,425
|
12,963,891
|
13,777,769
|
440,992,764
|
525,500,000
|
84,507,236
|
16.08%
|
|
78
|
ALFATIH RINJANI
|
A-05
|
58
|
77
|
RM 1 lantai 1 muka
|
124,131,689
|
16,627,868
|
17,547,123
|
243,600,000
|
12,344,425
|
12,963,891
|
13,777,769
|
440,992,764
|
525,500,000
|
84,507,236
|
16.08%
|
|
79
|
ALFATIH RINJANI
|
A-06
|
58
|
77
|
RM 1 lantai 1 muka
|
124,131,689
|
16,627,868
|
17,547,123
|
243,600,000
|
12,344,425
|
12,963,891
|
13,777,769
|
440,992,764
|
550,000,000
|
109,007,236
|
19.82%
|
|
80
|
ALFATIH RINJANI
|
A-07
|
58
|
77
|
RM 1 lantai 1 muka
|
124,131,689
|
16,627,868
|
17,547,123
|
243,600,000
|
12,344,425
|
12,963,891
|
13,777,769
|
440,992,764
|
550,000,000
|
109,007,236
|
19.82%
|
|
81
|
ALFATIH RINJANI
|
A-08
|
58
|
77
|
RM 1 lantai 1 muka
|
124,131,689
|
16,627,868
|
17,547,123
|
243,600,000
|
12,344,425
|
12,963,891
|
13,777,769
|
440,992,764
|
550,000,000
|
109,007,236
|
19.82%
|
|
82
|
ALFATIH RINJANI
|
A-09
|
58
|
77
|
RM 1 lantai 1 muka
|
124,131,689
|
16,627,868
|
17,547,123
|
243,600,000
|
12,344,425
|
12,963,891
|
13,777,769
|
440,992,764
|
550,000,000
|
109,007,236
|
19.82%
|
|
83
|
ALFATIH RINJANI
|
A-10
|
58
|
77
|
RM 1 lantai 1 muka
|
124,131,689
|
16,627,868
|
17,547,123
|
243,600,000
|
12,344,425
|
12,963,891
|
13,777,769
|
440,992,764
|
577,000,000
|
136,007,236
|
23.57%
|
|
84
|
ALFATIH RINJANI
|
A-11
|
58
|
77
|
RM 1 lantai 1 muka
|
124,131,689
|
16,627,868
|
17,547,123
|
243,600,000
|
12,344,425
|
12,963,891
|
13,777,769
|
440,992,764
|
577,000,000
|
136,007,236
|
23.57%
|
|
85
|
ALFATIH RINJANI
|
A-12
|
58
|
77
|
RM 1 lantai 1 muka
|
124,131,689
|
16,627,868
|
17,547,123
|
243,600,000
|
12,344,425
|
12,963,891
|
13,777,769
|
440,992,764
|
577,000,000
|
136,007,236
|
23.57%
|
|
86
|
ALFATIH RINJANI
|
A-13
|
58
|
77
|
RM 1 lantai 1 muka
|
124,131,689
|
16,627,868
|
17,547,123
|
243,600,000
|
12,344,425
|
12,963,891
|
13,777,769
|
440,992,764
|
577,000,000
|
136,007,236
|
23.57%
|
|
87
|
ALFATIH RINJANI
|
A-14
|
58
|
77
|
RM 1 lantai 1 muka
|
124,131,689
|
16,627,868
|
17,547,123
|
243,600,000
|
12,344,425
|
12,963,891
|
13,777,769
|
440,992,764
|
598,000,000
|
157,007,236
|
26.26%
|
|
88
|
ALFATIH RINJANI
|
A-15
|
58
|
77
|
RM 1 lantai 1 muka
|
124,131,689
|
16,627,868
|
17,547,123
|
243,600,000
|
12,344,425
|
12,963,891
|
13,777,769
|
440,992,764
|
598,000,000
|
157,007,236
|
26.26%
|
|
89
|
ALFATIH RINJANI
|
A-16
|
58
|
95
|
RM 1 lantai 1 muka
|
153,149,486
|
20,514,902
|
21,649,047
|
243,600,000
|
15,230,135
|
15,994,411
|
16,998,546
|
487,136,527
|
681,000,000
|
193,863,473
|
28.47%
|
|
90
|
ALFATIH RINJANI
|
B-01
|
58
|
77
|
RM 1 lantai 1 muka
|
124,131,689
|
16,627,868
|
17,547,123
|
243,600,000
|
12,344,425
|
12,963,891
|
13,777,769
|
440,992,764
|
598,000,000
|
157,007,236
|
26.26%
|
|
91
|
ALFATIH RINJANI
|
B-02
|
58
|
77
|
RM 1 lantai 1 muka
|
124,131,689
|
16,627,868
|
17,547,123
|
243,600,000
|
12,344,425
|
12,963,891
|
13,777,769
|
440,992,764
|
598,000,000
|
157,007,236
|
26.26%
|
|
92
|
ALFATIH RINJANI
|
B-03
|
58
|
77
|
RM 1 lantai 1 muka
|
124,131,689
|
16,627,868
|
17,547,123
|
243,600,000
|
12,344,425
|
12,963,891
|
13,777,769
|
440,992,764
|
598,000,000
|
157,007,236
|
26.26%
|
|
93
|
ALFATIH RINJANI
|
B-04
|
58
|
77
|
RM 1 lantai 1 muka
|
124,131,689
|
16,627,868
|
17,547,123
|
243,600,000
|
12,344,425
|
12,963,891
|
13,777,769
|
440,992,764
|
598,000,000
|
157,007,236
|
26.26%
|
|
|
COUNT = 48 |
SUM = 2,740 |
SUM = 3,783 |
|
SUM = 6,098,573,742 |
SUM = 816,925,000 |
SUM = 862,087,850 |
SUM = 11,349,600,000 |
SUM = 606,480,000 |
SUM = 636,914,285 |
SUM = 676,900,000 |
SUM = 21,047,480,877 |
SUM = 27,220,000,000 |
SUM = 6,172,519,123 |
AVG = 7.90 |