SUMMARY PERUMAHAN CICALENGKA

LUAS TANAH = 30.990 m2

TOTAL KAVLING = 375 Unit
RAP Rumah per unit
1 Tanah 650.000 x 72 46,800,000
2 Bangunan 1.800.000 x 36 m2 64,800,000
3 Infrastruktur 10,000,000
4 Listrik 1,500,000
5 Air 2,500,000
6 Splitzing IMB 2,500,000
7 Splitzing SHM 2,500,000
8 Operasional 8,000,000
9 Biaya Akad 2,000,000
10 Marketing Fee 3% 5,100,000
Total Biaya 145,700,000

Harga Jual/unit 173,000,000

Profit/unit 27,300,000
RAP Total 375 unit
17,550,000,000
24,300,000,000
3,750,000,000
562,500,000
937,500,000
937,500,000
937,500,000
3,000,000,000
750,000,000
1,912,500,000
54,637,500,000

64,875,000,000

10,237,500,000