Distribusi Biaya HPP

Id Proyek Kavling LB LT Keterangan Tanah Proyek Pengolahan Lahan Prasarana Sarana Kontruksi Rumah Perijinan Proyek Legalitas Proyek Legalitas Penj Kav H_Pokok Produksi Harga Jual Laba Kotor % Laba
81 Borneo Park Residence F-05 30 60 Rumah Subsidi 10,069,250 16,392,782 11,776,734 57,000,000 1,820,603 6,440,111 1,549,488 105,048,968 166,000,000 60,951,032 36.72%
82 Borneo Park Residence F-06 30 60 Rumah Subsidi 10,069,250 16,392,782 11,776,734 57,000,000 1,820,603 6,440,111 1,549,488 105,048,968 166,000,000 60,951,032 36.72%
83 Borneo Park Residence F-07 30 60 Rumah Subsidi 10,069,250 16,392,782 11,776,734 57,000,000 1,820,603 6,440,111 1,549,488 105,048,968 166,000,000 60,951,032 36.72%
84 Borneo Park Residence F-08 30 60 Rumah Subsidi 10,069,250 16,392,782 11,776,734 57,000,000 1,820,603 6,440,111 1,549,488 105,048,968 166,000,000 60,951,032 36.72%
85 Borneo Park Residence F-09 30 60 Rumah Subsidi 10,069,250 16,392,782 11,776,734 57,000,000 1,820,603 6,440,111 1,549,488 105,048,968 166,000,000 60,951,032 36.72%
86 Borneo Park Residence F-10 30 60 Rumah Subsidi 10,069,250 16,392,782 11,776,734 57,000,000 1,820,603 6,440,111 1,549,488 105,048,968 166,000,000 60,951,032 36.72%
87 Borneo Park Residence F-11 30 60 Rumah Subsidi 10,069,250 16,392,782 11,776,734 57,000,000 1,820,603 6,440,111 1,549,488 105,048,968 166,000,000 60,951,032 36.72%
88 Borneo Park Residence F-12 30 60 Rumah Subsidi 10,069,250 16,392,782 11,776,734 57,000,000 1,820,603 6,440,111 1,549,488 105,048,968 166,000,000 60,951,032 36.72%
89 Borneo Park Residence F-13 30 60 Rumah Subsidi 10,069,250 16,392,782 11,776,734 57,000,000 1,820,603 6,440,111 1,549,488 105,048,968 166,000,000 60,951,032 36.72%
90 Borneo Park Residence F-14 30 60 Rumah Subsidi 10,069,250 16,392,782 11,776,734 57,000,000 1,820,603 6,440,111 1,549,488 105,048,968 166,000,000 60,951,032 36.72%
91 Borneo Park Residence F-15 30 60 Rumah Subsidi 10,069,250 16,392,782 11,776,734 57,000,000 1,820,603 6,440,111 1,549,488 105,048,968 166,000,000 60,951,032 36.72%
92 Borneo Park Residence F-16 30 60 Rumah Subsidi 10,069,250 16,392,782 11,776,734 57,000,000 1,820,603 6,440,111 1,549,488 105,048,968 166,000,000 60,951,032 36.72%
93 Borneo Park Residence F-17 30 60 Rumah Subsidi 10,069,250 16,392,782 11,776,734 57,000,000 1,820,603 6,440,111 1,549,488 105,048,968 166,000,000 60,951,032 36.72%
94 Borneo Park Residence F-18 30 60 Rumah Subsidi 10,069,250 16,392,782 11,776,734 57,000,000 1,820,603 6,440,111 1,549,488 105,048,968 166,000,000 60,951,032 36.72%
95 Borneo Park Residence F-19 30 60 Rumah Subsidi 10,069,250 16,392,782 11,776,734 57,000,000 1,820,603 6,440,111 1,549,488 105,048,968 166,000,000 60,951,032 36.72%
96 Borneo Park Residence F-20 30 60 Rumah Subsidi 10,069,250 16,392,782 11,776,734 57,000,000 1,820,603 6,440,111 1,549,488 105,048,968 166,000,000 60,951,032 36.72%
97 Borneo Park Residence F-21 30 60 Rumah Subsidi 10,069,250 16,392,782 11,776,734 57,000,000 1,820,603 6,440,111 1,549,488 105,048,968 166,000,000 60,951,032 36.72%
98 Borneo Park Residence F-22 30 60 Rumah Subsidi 10,069,250 16,392,782 11,776,734 57,000,000 1,820,603 6,440,111 1,549,488 105,048,968 166,000,000 60,951,032 36.72%
99 Borneo Park Residence G-01 30 61 Rumah Subsidi 10,237,070 16,665,995 11,973,013 57,000,000 1,850,946 6,547,446 1,575,313 105,849,784 167,500,000 61,650,216 36.81%
100 Borneo Park Residence G-02 30 60 Rumah Subsidi 10,069,250 16,392,782 11,776,734 57,000,000 1,820,603 6,440,111 1,549,488 105,048,968 166,000,000 60,951,032 36.72%
COUNT = 111 SUM = 3,330 SUM = 7,135 SUM = 1,197,401,607 SUM = 1,949,375,000 SUM = 1,400,450,000 SUM = 6,327,000,000 SUM = 216,500,000 SUM = 765,836,539 SUM = 184,260,000 SUM = 12,040,823,146 SUM = 19,283,500,000 SUM = 7,242,676,854 AVG = 37.35