Scribd Logo
Upload

Welcome to Scribd!

  • Anggaran Biaya Proyek Griya Sucen Asri, Type 30/60 21 Unit, 32/66 39 Unit No Uraian Pekerjaan Vol Sat Harga Satuan Otal

    Uploaded by

    bara
    8 views2 pages
    This document outlines the budget for a housing project called Griya Sucen Asri consisting of 21 units of type 30/60 and 39 units of type 32/66. It details the projected revenue from sale of units totaling Rp5.1 billion and projected expenses totaling Rp3.4 billion including construction costs, marketing fees, salaries and operational costs. After accounting for total revenue and expenses, the projected net profit is Rp1.68 billion.

    Original Description:

    contoh perhitingan biaya kantor

    Original Title

    Draf Biaya Kantor

    Copyright

    © © All Rights Reserved

    Available Formats

    XLSX, PDF, TXT or read online from Scribd

    Did you find this document useful?

    Is this content inappropriate?

    Report this Document
    This document outlines the budget for a housing project called Griya Sucen Asri consisting of 21 units of type 30/60 and 39 units of type 32/66. It details the projected revenue from sale of units totaling Rp5.1 billion and projected expenses totaling Rp3.4 billion including construction costs, marketing fees, salaries and operational costs. After accounting for total revenue and expenses, the projected net profit is Rp1.68 billion.

    Copyright:

    © All Rights Reserved
    Download as XLSX, PDF, TXT or read online from Scribd
    Flag for inappropriate content
    8 views2 pages

    Anggaran Biaya Proyek Griya Sucen Asri, Type 30/60 21 Unit, 32/66 39 Unit No Uraian Pekerjaan Vol Sat Harga Satuan Otal

    Uploaded by

    bara
    This document outlines the budget for a housing project called Griya Sucen Asri consisting of 21 units of type 30/60 and 39 units of type 32/66. It details the projected revenue from sale of units totaling Rp5.1 billion and projected expenses totaling Rp3.4 billion including construction costs, marketing fees, salaries and operational costs. After accounting for total revenue and expenses, the projected net profit is Rp1.68 billion.

    Copyright:

    © All Rights Reserved
    Download as XLSX, PDF, TXT or read online from Scribd
    Flag for inappropriate content
    of 2

    anggaran biaya proyek

    griya sucen asri , type 30/60 21 unit, 32/66 39 unit


    No Uraian Pekerjaan Vol Sat Harga Satuan otal
    I Total penjualan rumah ( non tanah)
    1 blok d 21.00 unit 57,000,000.00 1,197,000,000.00
    2 blok c plus penambahan mutu 39.00 unit 97,000,000.00 3,783,000,000.00
    3 kelebihan tanah 6m untuk blok d 126.00 m2 1,000,000.00 126,000,000.00

    5,106,000,000.00
    II Total pengeluaran
    1 block d 21.00 unit (35,000,000.00) (735,000,000.00)
    2 block c 39.00 unit (65,000,000.00) (2,535,000,000.00)
    3 listrik ( instalasi dll ) 60.00 titik (2,500,000.00) (150,000,000.00)
    3 biaya promosi brosur pamflet 6 bln (1,000,000.00) (6,000,000.00)
    4 gaji kepala pemasaran 6 bln (5,000,000.00) (30,000,000.00)
    5 biaya oprasional kantor 12 bln (5,000,000.00) (60,000,000.00)
    6 fee marketing freelance 60 unit (1,000,000.00) (60,000,000.00)
    7 bonus fee marketing freelance 0.005 rp (8,400,000,000.00) (42,000,000.00)
    8 bonus fee marketing penambahan mutu 0.3 rp (1,440,000,000.00) (432,000,000.00)
    9 gaji 1 12 rp
    10 gaji 2 12 rp
    11 gaji 3 12 rp
    12 gaji 4 12 rp
    13 gaji 5 12 rp
    (3,426,000,000.00)
    III pendapatan lain lain
    1 - Unit - -
    2 - Unit - -

    3 - Ls - -
    -

    Total I, II & III 1,680,000,000.00

    You might also like