PERHITUNGAN HARGA POKOK PRODUKSI DAN ESTIMASI HARGA JUAL

PT. ARTHALISA GRAHA SAKTI

TANAH HARGA UNIT RUMAH JUMLAH TOTAL TOTAL TOTAL

HARGA DASAR HARGA DASAR / UNIT
NO LUAS TYPE PROFIT UNIT PENJUALAN PENGELUARAN PROFIT
HPP JUAL
STANDAR TANAH BANGUNAN TANAH BANGUNAN Rp.

1 60 m² 33 242,626 2,325,961 14,557,543 76,756,706 91,314,249 48,185,751 139,500,000 270 37,665,000,000 24,654,847,160 13,010,152,840
1 72 m² 36 242,626 2,325,961 17,469,051 83,734,588 101,203,640 - - - -
4 40 m² 80 242,626 2,325,961 9,705,029 186,076,863 195,781,891 304,218,109 500,000,000 23 11,500,000,000 4,502,983,500 6,997,016,500

TOTAL 293 49,165,000,000 29,157,830,660 20,007,169,340

TANAH HARGA UNIT RUMAH JUMLAH TOTAL TOTAL TOTAL

HARGA DASAR HARGA DASAR / UNIT
NO LUAS TYPE PROFIT UNIT PENJUALAN PENGELUARAN PROFIT
HPP JUAL
STANDAR TANAH BANGUNAN TANAH BANGUNAN %

1 60 m² 33 242,626 2,325,961 14,557,543 76,756,706 91,314,249 153% 139,500,000 270 37,665,000,000 24,654,847,160 13,010,152,840
72 m² 36 242,626 2,325,961 17,469,051 83,734,588 101,203,640
4 40 m² 80 242,626 2,325,961 9,705,029 186,076,863 195,781,891 255% 500,000,000 23 11,500,000,000 4,502,983,500 6,997,016,500

TOTAL 293 49,165,000,000 29,157,830,660 20,007,169,340