Analisa Bangun Proyek Typee 100

NO Keterangan Sat Vol Jumlah Total

1 Beli tanah+ Pajak 1 Ls 1,550,000,000.00 1,550,000,000.00
2 Pemecahan BPN 7 bh 2,500,000.00 17,500,000.00
3 PLN 7 unit 3,500,000.00 24,500,000.00
4 Pdam 7 unit 5,000,000.00 35,000,000.00
5 Konstruksi Luas 100 m2 7 sat 350,000,000.00 2,450,000,000.00
6 Jalan Rabat Beton 70 m2 500,000.00 210,000,000.00
7 Taman 1 Ls 50,000,000.00 50,000,000.00
8 Pagar Keling t=1.8 m 174 m1 850,000.00 147,900,000.00
9 Drainase 240 m1 350,000.00 84,000,000.00
10 4,568,900,000.00

Analisa Harga Rumah Type 100 652,700,000.00 Laba

Analisa pasaran Minat Tinggi 1,300,000,000.00 647,300,000.00
Analisa pasaran Minat Tinggi 950,000,000.00 297,300,000.00
Kesimpulan min bisa untung 290,000,000.00 2,030,000,000.00
Kesimpulan max bisa untung 640,000,000.00 4,480,000,000.00