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 |
|
94
|
ALFATIH RINJANI
|
B-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
|
598,000,000
|
157,007,236
|
26.26%
|
|
95
|
ALFATIH RINJANI
|
B-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
|
598,000,000
|
157,007,236
|
26.26%
|
|
96
|
ALFATIH RINJANI
|
B-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
|
598,000,000
|
157,007,236
|
26.26%
|
|
97
|
ALFATIH RINJANI
|
B-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
|
598,000,000
|
157,007,236
|
26.26%
|
|
98
|
ALFATIH RINJANI
|
B-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
|
598,000,000
|
157,007,236
|
26.26%
|
|
99
|
ALFATIH RINJANI
|
B-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
|
598,000,000
|
157,007,236
|
26.26%
|
|
100
|
ALFATIH RINJANI
|
B-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
|
598,000,000
|
157,007,236
|
26.26%
|
|
101
|
ALFATIH RINJANI
|
B-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
|
598,000,000
|
157,007,236
|
26.26%
|
|
102
|
ALFATIH RINJANI
|
B-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
|
598,000,000
|
157,007,236
|
26.26%
|
|
103
|
ALFATIH RINJANI
|
B-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%
|
|
104
|
ALFATIH RINJANI
|
B-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%
|
|
105
|
ALFATIH RINJANI
|
C-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%
|
|
106
|
ALFATIH RINJANI
|
C-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%
|
|
107
|
ALFATIH RINJANI
|
C-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%
|
|
108
|
ALFATIH RINJANI
|
C-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%
|
|
109
|
ALFATIH RINJANI
|
C-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
|
598,000,000
|
157,007,236
|
26.26%
|
|
110
|
ALFATIH RINJANI
|
C-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
|
598,000,000
|
157,007,236
|
26.26%
|
|
111
|
ALFATIH RINJANI
|
C-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
|
598,000,000
|
157,007,236
|
26.26%
|
|
112
|
ALFATIH RINJANI
|
C-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
|
598,000,000
|
157,007,236
|
26.26%
|
|
113
|
ALFATIH RINJANI
|
C-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
|
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 |