You are on page 1of 6

HARGA BORONG SURVEYOR

NO DESA UKURAN NOMINAL HARGA EBIT KEUNTUNGAN


HARGA JUMLAH 10%

1 DESA DERMAGA 1,250.00 240,435,340.23 70,000.00 87,500,000.00 152,935,340.23 24,043,534.02

2 DESA DERMAGA 210.00 103,201,477.62 70,000.00 14,700,000.00 88,501,477.62 10,320,147.76

3 DESA MAYANG 1,050.00 530,993,945.18 70,000.00 73,500,000.00 457,493,945.18 53,099,394.52

4 DESA GARDUSAYANG 160.00 35,346,631.33 70,000.00 11,200,000.00 24,146,631.33 3,534,663.13

5 DESA GARDUSAYANG 735.00 140,729,648.65 70,000.00 51,450,000.00 89,279,648.65 14,072,964.87

6 DESA GARDUSAYANG 817.00 160,574,259.62 70,000.00 57,190,000.00 103,384,259.62 16,057,425.96

7 DESA DERMAGA 502.00 103,201,477.62 70,000.00 35,140,000.00 68,061,477.62 10,320,147.76

8 DESA CIGADOG 873.00 170,705,162.45 70,000.00 61,110,000.00 109,595,162.45 17,070,516.24

9 DESA GARDUSAYANG 1,650.00 361,637,000.54 70,000.00 115,500,000.00 246,137,000.54 36,163,700.05

10 DESA CIMANGGU 393.00 79,993,930.47 70,000.00 27,510,000.00 52,483,930.47 7,999,393.05

11 DESA CIMANGGU 1,125.00 233,134,901.51 70,000.00 78,750,000.00 154,384,901.51 23,313,490.15

12 DESA CISALAK 1,746.00 394,631,730.94 70,000.00 122,220,000.00 272,411,730.94 39,463,173.09

13 DESA CISALAK 2,218.00 530,239,094.02 70,000.00 155,260,000.00 374,979,094.02 53,023,909.40

14 DESA PAKUHAJI 2,800.00 531,956,576.19 70,000.00 196,000,000.00 335,956,576.19 53,195,657.62

3,616,781,176.37 1,087,030,000.00 2,529,751,176.37


BIROKRASI KADES PPN EBIT BERSIH
15% 20% 25% 30% 10% 10% 15%

36,065,301.03 48,087,068.05 60,108,835.06 72,130,602.07 24,043,534.02 104,848,272.18 92,826,505.17

15,480,221.64 20,640,295.52 25,800,369.40 30,960,443.29 10,320,147.76 67,861,182.10 62,701,108.21

79,649,091.78 106,198,789.04 132,748,486.30 159,298,183.55 53,099,394.52 351,295,156.14 324,745,458.89

5,301,994.70 7,069,326.27 8,836,657.83 10,603,989.40 3,534,663.13 17,077,305.06 15,309,973.49

21,109,447.30 28,145,929.73 35,182,412.16 42,218,894.60 14,072,964.87 61,133,718.92 54,097,236.49

24,086,138.94 32,114,851.92 40,143,564.91 48,172,277.89 16,057,425.96 71,269,407.70 63,240,694.72

15,480,221.64 20,640,295.52 25,800,369.40 30,960,443.29 10,320,147.76 47,421,182.10 42,261,108.21

25,605,774.37 34,141,032.49 42,676,290.61 51,211,548.73 17,070,516.24 75,454,129.96 66,918,871.83

54,245,550.08 72,327,400.11 90,409,250.14 108,491,100.16 36,163,700.05 173,809,600.43 155,727,750.41

11,999,089.57 15,998,786.09 19,998,482.62 23,998,179.14 7,999,393.05 36,485,144.38 32,485,447.85

34,970,235.23 46,626,980.30 58,283,725.38 69,940,470.45 23,313,490.15 107,757,921.20 96,101,176.13

59,194,759.64 78,926,346.19 98,657,932.73 118,389,519.28 39,463,173.09 193,485,384.75 173,753,798.20

79,535,864.10 106,047,818.80 132,559,773.51 159,071,728.21 53,023,909.40 268,931,275.22 242,419,320.52

79,793,486.43 106,391,315.24 132,989,144.05 159,586,972.86 53,195,657.62 229,565,260.95 202,967,432.14

1,806,394,941.09 1,625,555,882.27
EBIT BERSIH
20% 25% 30%

80,804,738.16 68,782,971.15 56,761,204.14

57,541,034.33 52,380,960.45 47,220,886.57

298,195,761.63 271,646,064.37 245,096,367.11

13,542,641.93 11,775,310.36 10,007,978.80

47,060,754.06 40,024,271.62 32,987,789.19

55,211,981.74 47,183,268.75 39,154,555.77

37,101,034.33 31,940,960.45 26,780,886.57

58,383,613.71 49,848,355.59 41,313,097.47

137,645,900.38 119,564,050.35 101,482,200.33

28,485,751.33 24,486,054.81 20,486,358.28

84,444,431.05 72,787,685.98 61,130,940.90

154,022,211.66 134,290,625.11 114,559,038.56

215,907,365.82 189,395,411.12 162,883,456.41

176,369,603.33 149,771,774.53 123,173,945.72

1,444,716,823.46 1,263,877,764.64 1,083,038,705.82


HARGA BORONG SURVEYOR
NO DESA UKURAN NOMINAL HARGA EBIT KEUNTUNGAN
HARGA JUMLAH 10%

1 DESA DERMAGA 1,250.00 240,435,340.23 60,000.00 75,000,000.00 165,435,340.23 24,043,534.02

2 DESA DERMAGA 210.00 103,201,477.62 60,000.00 12,600,000.00 90,601,477.62 10,320,147.76

3 DESA MAYANG 1,050.00 530,993,945.18 60,000.00 63,000,000.00 467,993,945.18 53,099,394.52

4 DESA GARDUSAYANG 160.00 35,346,631.33 60,000.00 9,600,000.00 25,746,631.33 3,534,663.13

5 DESA GARDUSAYANG 735.00 140,729,648.65 60,000.00 44,100,000.00 96,629,648.65 14,072,964.87

6 DESA GARDUSAYANG 817.00 160,574,259.62 60,000.00 49,020,000.00 111,554,259.62 16,057,425.96

7 DESA DERMAGA 502.00 103,201,477.62 60,000.00 30,120,000.00 73,081,477.62 10,320,147.76

8 DESA CIGADOG 873.00 170,705,162.45 60,000.00 52,380,000.00 118,325,162.45 17,070,516.24

9 DESA GARDUSAYANG 1,650.00 361,637,000.54 60,000.00 99,000,000.00 262,637,000.54 36,163,700.05

10 DESA CIMANGGU 393.00 79,993,930.47 60,000.00 23,580,000.00 56,413,930.47 7,999,393.05

11 DESA CIMANGGU 1,125.00 233,134,901.51 60,000.00 67,500,000.00 165,634,901.51 23,313,490.15

12 DESA CISALAK 1,746.00 - 60,000.00 - - -

13 DESA CISALAK 2,218.00 - 60,000.00 - - -

14 DESA PAKUHAJI 2,800.00 531,956,576.19 60,000.00 168,000,000.00 363,956,576.19 53,195,657.62

2,691,910,351.40 693,900,000.00 1,998,010,351.40


BIROKRASI KADES PPN EBIT BERSIH
15% 20% 25% 30% 10% 10% 15%

36,065,301.03 48,087,068.05 60,108,835.06 72,130,602.07 24,043,534.02 117,348,272.18 105,326,505.17

15,480,221.64 20,640,295.52 25,800,369.40 30,960,443.29 10,320,147.76 69,961,182.10 64,801,108.21

79,649,091.78 106,198,789.04 132,748,486.30 159,298,183.55 53,099,394.52 361,795,156.14 335,245,458.89

5,301,994.70 7,069,326.27 8,836,657.83 10,603,989.40 3,534,663.13 18,677,305.06 16,909,973.49

21,109,447.30 28,145,929.73 35,182,412.16 42,218,894.60 14,072,964.87 68,483,718.92 61,447,236.49

24,086,138.94 32,114,851.92 40,143,564.91 48,172,277.89 16,057,425.96 79,439,407.70 71,410,694.72

15,480,221.64 20,640,295.52 25,800,369.40 30,960,443.29 10,320,147.76 52,441,182.10 47,281,108.21

25,605,774.37 34,141,032.49 42,676,290.61 51,211,548.73 17,070,516.24 84,184,129.96 75,648,871.83

54,245,550.08 72,327,400.11 90,409,250.14 108,491,100.16 36,163,700.05 190,309,600.43 172,227,750.41

11,999,089.57 15,998,786.09 19,998,482.62 23,998,179.14 7,999,393.05 40,415,144.38 36,415,447.85

34,970,235.23 46,626,980.30 58,283,725.38 69,940,470.45 23,313,490.15 119,007,921.20 107,351,176.13

- - - - - - -

- - - - - - -

79,793,486.43 106,391,315.24 132,989,144.05 159,586,972.86 53,195,657.62 257,565,260.95 230,967,432.14

1,459,628,281.12 1,325,032,763.55
EBIT BERSIH
20% 25% 30%

93,304,738.16 81,282,971.15 69,261,204.14

59,641,034.33 54,480,960.45 49,320,886.57

308,695,761.63 282,146,064.37 255,596,367.11

15,142,641.93 13,375,310.36 11,607,978.80

54,410,754.06 47,374,271.62 40,337,789.19

63,381,981.74 55,353,268.75 47,324,555.77

42,121,034.33 36,960,960.45 31,800,886.57

67,113,613.71 58,578,355.59 50,043,097.47

154,145,900.38 136,064,050.35 117,982,200.33

32,415,751.33 28,416,054.81 24,416,358.28

95,694,431.05 84,037,685.98 72,380,940.90

- - -

- - -

204,369,603.33 177,771,774.53 151,173,945.72

1,190,437,245.98 1,055,841,728.41 921,246,210.84