RAB RUMAH KOS BLOK B

KSB GRAND KETILENG SKYLAND

LUAS TANAH 85 M2
LUAS BANGUNAN 170 M2

HARGA TANAH 3,500,000 X 85 297,500,000

HARGA BANGUNAN 3,000,000 X 170 510,000,000
Harga jual Net 807,500,000

FURNITURE + BED (ISI KOS) 3,500,000 X 10 35,000,000

AC 2,500,000 X 10 25,000,000
toilet duduk + shower 2,700,000 x 10 27,000,000
imb guest house 10,000,000 x 1 10,000,000
listrik 1300 w 2,500,000 x 10 25,000,000
Tandon air 2000 L 2,000,000 x 1 2,000,000
124,000,000

Harga jual net+Furniture dll 931,500,000

Marketing 0 2,5% 23,287,500
harga 954,787,500
margin 25% 238,696,875
Harga Jual Pasar Net 1,193,484,375