Distribusi Biaya HPP
| Proyek |
Kavling |
LB |
LT |
Keterangan |
Tanah Proyek |
Pengolahan Lahan |
Prasarana Sarana |
Kontruksi Rumah |
Perijinan Proyek |
Legalitas Proyek |
Legalitas Penj Kav |
H_Pokok Produksi |
Harga Min Jual |
Laba Kotor |
% Laba |
|
BALE TUANKU
|
D-2
|
30
|
60
|
RM 1 lantai 1 muka
|
27,824,866
|
12,816,196
|
10,868,011
|
60,000,000
|
2,292,890
|
10,210,206
|
1,830,789
|
125,842,958
|
166,000,000
|
40,157,042
|
24.19%
|
|
BALE TUANKU
|
D-3
|
30
|
60
|
RM 1 lantai 1 muka
|
27,824,866
|
12,816,196
|
10,868,011
|
60,000,000
|
2,292,890
|
10,210,206
|
1,830,789
|
125,842,958
|
166,000,000
|
40,157,042
|
24.19%
|
|
BALE TUANKU
|
D-4
|
30
|
60
|
RM 1 lantai 1 muka
|
27,824,866
|
12,816,196
|
10,868,011
|
60,000,000
|
2,292,890
|
10,210,206
|
1,830,789
|
125,842,958
|
166,000,000
|
40,157,042
|
24.19%
|
|
BALE TUANKU
|
D-5
|
30
|
60
|
RM 1 lantai 1 muka
|
27,824,866
|
12,816,196
|
10,868,011
|
60,000,000
|
2,292,890
|
10,210,206
|
1,830,789
|
125,842,958
|
166,000,000
|
40,157,042
|
24.19%
|
|
BALE TUANKU
|
D-6
|
30
|
60
|
RM 1 lantai 1 muka
|
27,824,866
|
12,816,196
|
10,868,011
|
60,000,000
|
2,292,890
|
10,210,206
|
1,830,789
|
125,842,958
|
166,000,000
|
40,157,042
|
24.19%
|
|
BALE TUANKU
|
D-7
|
30
|
60
|
RM 1 lantai 1 muka
|
27,824,866
|
12,816,196
|
10,868,011
|
60,000,000
|
2,292,890
|
10,210,206
|
1,830,789
|
125,842,958
|
166,000,000
|
40,157,042
|
24.19%
|
|
BALE TUANKU
|
D-8
|
30
|
60
|
RM 1 lantai 1 muka
|
27,824,866
|
12,816,196
|
10,868,011
|
60,000,000
|
2,292,890
|
10,210,206
|
1,830,789
|
125,842,958
|
166,000,000
|
40,157,042
|
24.19%
|
|
BALE TUANKU
|
D-9
|
30
|
60
|
RM 1 lantai 1 muka
|
27,824,866
|
12,816,196
|
10,868,011
|
60,000,000
|
2,292,890
|
10,210,206
|
1,830,789
|
125,842,958
|
166,000,000
|
40,157,042
|
24.19%
|
|
BALE TUANKU
|
D-10
|
30
|
60
|
RM 1 lantai 1 muka
|
27,824,866
|
12,816,196
|
10,868,011
|
60,000,000
|
2,292,890
|
10,210,206
|
1,830,789
|
125,842,958
|
166,000,000
|
40,157,042
|
24.19%
|
|
BALE TUANKU
|
E-1
|
30
|
60
|
RM 1 lantai 1 muka
|
27,824,866
|
12,816,196
|
10,868,011
|
60,000,000
|
2,292,890
|
10,210,206
|
1,830,789
|
125,842,958
|
166,000,000
|
40,157,042
|
24.19%
|
|
BALE TUANKU
|
E-2
|
30
|
60
|
RM 1 lantai 1 muka
|
27,824,866
|
12,816,196
|
10,868,011
|
60,000,000
|
2,292,890
|
10,210,206
|
1,830,789
|
125,842,958
|
166,000,000
|
40,157,042
|
24.19%
|
|
BALE TUANKU
|
E-3
|
30
|
60
|
RM 1 lantai 1 muka
|
27,824,866
|
12,816,196
|
10,868,011
|
60,000,000
|
2,292,890
|
10,210,206
|
1,830,789
|
125,842,958
|
166,000,000
|
40,157,042
|
24.19%
|
|
BALE TUANKU
|
E-4
|
30
|
60
|
RM 1 lantai 1 muka
|
27,824,866
|
12,816,196
|
10,868,011
|
60,000,000
|
2,292,890
|
10,210,206
|
1,830,789
|
125,842,958
|
166,000,000
|
40,157,042
|
24.19%
|
|
BALE TUANKU
|
E-5
|
30
|
60
|
RM 1 lantai 1 muka
|
27,824,866
|
12,816,196
|
10,868,011
|
60,000,000
|
2,292,890
|
10,210,206
|
1,830,789
|
125,842,958
|
166,000,000
|
40,157,042
|
24.19%
|
|
BALE TUANKU
|
E-6
|
30
|
60
|
RM 1 lantai 1 muka
|
27,824,866
|
12,816,196
|
10,868,011
|
60,000,000
|
2,292,890
|
10,210,206
|
1,830,789
|
125,842,958
|
166,000,000
|
40,157,042
|
24.19%
|
|
BALE TUANKU
|
E-7
|
30
|
60
|
RM 1 lantai 1 muka
|
27,824,866
|
12,816,196
|
10,868,011
|
60,000,000
|
2,292,890
|
10,210,206
|
1,830,789
|
125,842,958
|
166,000,000
|
40,157,042
|
24.19%
|
|
BALE TUANKU
|
E-8
|
30
|
60
|
RM 1 lantai 1 muka
|
27,824,866
|
12,816,196
|
10,868,011
|
60,000,000
|
2,292,890
|
10,210,206
|
1,830,789
|
125,842,958
|
166,000,000
|
40,157,042
|
24.19%
|
|
BALE TUANKU
|
E-9
|
30
|
60
|
RM 1 lantai 1 muka
|
27,824,866
|
12,816,196
|
10,868,011
|
60,000,000
|
2,292,890
|
10,210,206
|
1,830,789
|
125,842,958
|
166,000,000
|
40,157,042
|
24.19%
|
|
BALE TUANKU
|
E-10
|
30
|
60
|
RM 1 lantai 1 muka
|
27,824,866
|
12,816,196
|
10,868,011
|
60,000,000
|
2,292,890
|
10,210,206
|
1,830,789
|
125,842,958
|
166,000,000
|
40,157,042
|
24.19%
|
|
BALE TUANKU
|
F-1
|
30
|
65
|
RM 1 lantai 1 muka
|
30,143,605
|
13,884,212
|
11,773,679
|
60,000,000
|
2,483,964
|
11,061,056
|
1,983,355
|
131,329,871
|
175,000,000
|
43,670,129
|
24.95%
|
| SUM = 65 |
|
SUM = 1,950 |
SUM = 3,917 |
|
SUM = 1,816,500,000 |
SUM = 836,684,000 |
SUM = 709,500,000 |
SUM = 3,900,000,000 |
SUM = 149,687,500 |
SUM = 666,556,250 |
SUM = 119,520,000 |
SUM = 8,198,447,750 |
SUM = 10,811,000,000 |
SUM = 2,612,552,250 |
AVG = 24.17 |