PERHITUNGAN HARGA POKOK PRODUKSI DAN EST
PERHITUNGAN HARGA POKOK PRODUKSI DAN ESTIMASI HARGA JUAL
PURe Land Karawang
TANAH
8\
TYPE
LUAS
STANDAR
HARGA DASAR
TANAH
BANGUNAN
HARGA UNIT RUMAH
HARGA DASAR / UNIT
TANAH
BANGUNAN
PROFIT
Rp.
HPP
JUAL
JUMLAH
TOTAL
TOTAL
TOTAL
UNIT
h\
PENGELUARAN
PROFIT
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
2
200
90
m²
m²
90
64
663, 264
663, 264
3, 554, 039
3, 554, 039
132, 652, 704
59, 693, 717
319, 863, 539
227, 458, 516
452, 516, 242
287, 152, 233
181, 006, 497
287, 152, 233
633, 522, 739
574, 304, 466
225
420
142, 542, 616, 303
241, 207, 875, 681
101, 816, 154, 502
120, 603, 937, 840
40, 726, 461, 801
120, 603, 937, 840
3, 420
1, 198, 797, 698, 074
804, 596, 668, 121
394, 201, 029, 953
TOTAL
NO
TANAH
LUAS
TYPE
STANDAR
HARGA DASAR
TANAH
BANGUNAN
HARGA DASAR / UNIT
TANAH
BANGUNAN
HPP
HARGA UNIT RUMAH
PROFIT
%
JUAL
JUMLAH
UNIT
TOTAL
PENJUALAN
TOTAL
PENGELUARAN
TOTAL
PROFIT
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
5
200
90
m²
m²
90
64
663, 264
663, 264
3, 554, 039
3, 554, 039
132, 652, 704
59, 693, 717
319, 863, 539
227, 458, 516
452, 516, 242
287, 152, 233
140%
200%
633, 522, 739
574, 304, 466
225
420
142, 542, 616, 303
241, 207, 875, 681
101, 816, 154, 502
120, 603, 937, 840
40, 726, 461, 801
120, 603, 937, 840
3, 420
1, 198, 797, 698, 074
804, 596, 668, 121
394, 201, 029, 953
TOTAL
i
PURe Land Karawang
TANAH
8\
TYPE
LUAS
STANDAR
HARGA DASAR
TANAH
BANGUNAN
HARGA UNIT RUMAH
HARGA DASAR / UNIT
TANAH
BANGUNAN
PROFIT
Rp.
HPP
JUAL
JUMLAH
TOTAL
TOTAL
TOTAL
UNIT
h\
PENGELUARAN
PROFIT
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
2
200
90
m²
m²
90
64
663, 264
663, 264
3, 554, 039
3, 554, 039
132, 652, 704
59, 693, 717
319, 863, 539
227, 458, 516
452, 516, 242
287, 152, 233
181, 006, 497
287, 152, 233
633, 522, 739
574, 304, 466
225
420
142, 542, 616, 303
241, 207, 875, 681
101, 816, 154, 502
120, 603, 937, 840
40, 726, 461, 801
120, 603, 937, 840
3, 420
1, 198, 797, 698, 074
804, 596, 668, 121
394, 201, 029, 953
TOTAL
NO
TANAH
LUAS
TYPE
STANDAR
HARGA DASAR
TANAH
BANGUNAN
HARGA DASAR / UNIT
TANAH
BANGUNAN
HPP
HARGA UNIT RUMAH
PROFIT
%
JUAL
JUMLAH
UNIT
TOTAL
PENJUALAN
TOTAL
PENGELUARAN
TOTAL
PROFIT
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
5
200
90
m²
m²
90
64
663, 264
663, 264
3, 554, 039
3, 554, 039
132, 652, 704
59, 693, 717
319, 863, 539
227, 458, 516
452, 516, 242
287, 152, 233
140%
200%
633, 522, 739
574, 304, 466
225
420
142, 542, 616, 303
241, 207, 875, 681
101, 816, 154, 502
120, 603, 937, 840
40, 726, 461, 801
120, 603, 937, 840
3, 420
1, 198, 797, 698, 074
804, 596, 668, 121
394, 201, 029, 953
TOTAL
i