# Type / Luas Perhitungan HPP H_Pokok Produksi Harga Min Jual Laba Kotor % Laba
Proyek Kavling LB LT Keterangan Tanah Proyek Pengolahan Lahan Prasarana Sarana Tanah Proyek Kontruksi Rumah Perijinan Proyek Legalitas Proyek Legalitas Penj Kav
61 BALE TUANKU F-2 30 60 RM 1 lantai 1 muka 27,824,866 12,816,196 10,868,011 27,824,866 60,000,000 2,292,890 10,210,206 1,830,789 125,842,958 166,000,000 40,157,042 24.19%
62 BALE TUANKU F-3 30 60 RM 1 lantai 1 muka 27,824,866 12,816,196 10,868,011 27,824,866 60,000,000 2,292,890 10,210,206 1,830,789 125,842,958 166,000,000 40,157,042 24.19%
63 BALE TUANKU F-4 30 60 RM 1 lantai 1 muka 27,824,866 12,816,196 10,868,011 27,824,866 60,000,000 2,292,890 10,210,206 1,830,789 125,842,958 166,000,000 40,157,042 24.19%
64 BALE TUANKU F-5 30 60 RM 1 lantai 1 muka 27,824,866 12,816,196 10,868,011 27,824,866 60,000,000 2,292,890 10,210,206 1,830,789 125,842,958 166,000,000 40,157,042 24.19%
65 BALE TUANKU F-6 30 61 RM 1 lantai 1 muka 28,288,614 13,029,799 11,049,145 28,288,614 60,000,000 2,331,105 10,380,376 1,861,302 126,940,340 168,000,000 41,059,660 24.44%
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