Estimasi Biaya2 Carvey Bank Jatim dan Jual Beli 2,500,000,000

1,200,000,000 1,300,000,000
No Keterangan U/ CGM Nominal No Keterangan U/ bpk Ony Nominal
1 Bank Jatim 1 PPH LT 306M2 12,182,625
a.Materai 60,000 2 PPH LT 72M2 11,450,250
b.By Admin 500,000 3 PPH LT 72M2 11,450,250
c.By Taksasi 1,000,000 4 PPH LT 449M2 17,875,812
d.Provisi 12,500,000 5 PPH LT 242M2 9,634,625
14,060,000 6 PPH LT 244M2 9,714,250 -
2 By Notaris 39,500,000
3 Perkiraan Asuransi Kebakaran 6,250,000.00
59,810,000

4 BPHTB LT 306M2 24,365,250

BPHTB LT 72M2 22,900,500
5 BPHTB LT 72M2 22,900,500
6 BPHTB LT 449M2 32,751,625
7 BPHTB LT 242M2 19,269,250
8 BPHTB LT244M2 19,428,500.00
141,615,625

9 Biaya Jual Beli 34,000,000 34,000,000

Jumlah 249,485,625 106,307,812

950,514,375 1,193,692,188

355,793,437

28,463,475 8%

17,789,672 6%