RINCIAN PENGELUARAN

HARGA JUAL UNIT 150,500,000.00

DISCOUNT PER UNIT
HARGA NETT 150,500,000.00
JUMLAH UNIT 80.00
TOTAL PEMASUKAN 12,040,000,000.00

BIAYA--BIAYA
FEE PENJUALAN 5% 602,000,000.00
PELUNASAN TANAH 1,600,000,000.00
RETURN INVESTOR 1,000,000,000.00
PPH 21 FINAL 2,5% 301,000,000.00
KRK+PEMECAHAN +IMB 480,000,000.00
OPERASIONAL 2,5 % 301,000,000.00
BANGUNAN @60.000.000 4,800,000,000.00
LISTRIK 200,000,000.00
LAND CLEARING & URUG 100,000,000.00
SUMUR BOR 150,000,000.00
FASUM @ 150000 X 3200 480,000,000.00
TOTAL 10,014,000,000.00
LABA 2,026,000,000.00