3,670,159
TOTAL BIAYA OPERASIONAL / BL 2,102,000,000
BIAYA PER m2 2,000,000
Total luas bangunan 1,260
Pendapatan perunit 360,000,000 TOTAL PENDAPATAN /BL 2,520,000,000
PENDAPATAN PER BULAN 2,520,000,000 418,000,000
Sebulan mengerjakan 7 unit
Luas Property (m2) 180 m2 80000000
Harga Jual Per m2 2,000,000 160000000
59,714,286
2,508,000,000
43,406,698,565 ok
biaya per m2 keuntungan
3,998,000.00 799,600.00 m2
harga per unit 719,640,000.00 143,928,000.00
per 4 bulan 3 unit
2,158,920,000.00 431,784,000.00
per 1 tahun
3,198,400.00
575,712,000.00
598,109,500.00
119,621,900.00
121,530,500.00 358,865,700.00
1,093,774,500.00
biaya alat per minggu 1 unit
22,397,500.00
total per 3 unit harga alat
67,192,500.00
14700000
2142857
biaya per m2 keuntungan
4,074,844.00 814,968.80 m2
harga per unit 733,471,920.00 146,694,384.00
per 4 bulan 3 unit
2,200,415,760.00 440,083,152.00
per 1 tahun
3,259,875.20
586,777,536.00
586,777,536.00
117,355,507.20
146,694,384.00 352,066,521.60
586,777,536.00
biaya alat per minggu 1 unit
14700000
2142857