1 PERIZINAN SAMPAI IMB

2 HARGA TANAH

3 LAND CLEARING DAN DIREKSIKEET

4 BIAYA SERTIFIKAT DAN TANAH MAKAM

5 BIAYA SPITTING SERTFIKAT

6 INFRASTRUKTUR JALAN, SALURAN,JEMBATAN DAN PAGAR

7 RTH

8 MUSHOLA

10

11

12

13

14

15

16

17

18

19

20

21

22

23

24

25
 531834000
5392200000
1700000000
406866000
136500000
4032397000
150000000
100000000
2170000000
3292800000
2332400000
3120000000
200000000 PENJUALAN
300000000 $ 12,245,000,000.00
$1,603,600,000.00 $ 12,600,000,000.00
165500000 $ 9,605,000,000.00
195000000 $ 3,570,000,000.00
$5,703,000,000.00 $ 2,070,000,000.00
146000000
50000000 $40,090,000,000.00 $40,090,000,000.00
10000000 15% 4%
24000000 $6,013,500,000.00 $1,603,600,000.00
720000000
240000000
120000000 0
120000000
168000000
60000000 PROFIT
144000000 $6,755,903,000.00
BIAYA PEMBANGUNAN
$ 33,334,097,000.00
36550000000
5%

1827500000

TYPE 28/42 TYPE 49/60

395000000 525000000
31 24

$ 12,245,000,000.00 $ 12,600,000,000.00
 9525000000

$ 23,809,097,000.00

TYPE 49/72 RUKO type 44/22

565000000 595000000 4500000

17 6 460

$ 9,605,000,000.00 $ 3,570,000,000.00 $ 2,070,000,000.00