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 |
|
101
|
Borneo Park Residence
|
G-03
|
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%
|
|
102
|
Borneo Park Residence
|
G-04
|
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%
|
|
103
|
Borneo Park Residence
|
G-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%
|
|
104
|
Borneo Park Residence
|
G-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%
|
|
105
|
Borneo Park Residence
|
G-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%
|
|
106
|
Borneo Park Residence
|
G-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%
|
|
107
|
Borneo Park Residence
|
G-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%
|
|
108
|
Borneo Park Residence
|
G-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%
|
|
112
|
Borneo Park Residence
|
G-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%
|
|
113
|
Borneo Park Residence
|
G-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%
|
|
114
|
Borneo Park Residence
|
G-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%
|
|
|
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 |