TOTAL RAB 889,090,909

PPh (2%) 20,000,000

JUMLAH 909,090,909
PPn (10%) 90,909,091
TOTAL 1,000,000,000

TOTAL RAB 890,909,091

PPh (2%) 18,181,818
JUMLAH 909,090,909
PPn (10%) 90,909,091
TOTAL 1,000,000,000

TOTAL RAB 700,922,266

Fee (15%) 105,138,340
JUMLAH 806,060,606
OverHead (5%) 40,303,030
JUMLAH 846,363,636
Admin (5%) 44,545,455
JUMLAH 890,909,091
PPh (2%) 18,181,818
JUMLAH 909,090,909
PPn (10%) 90,909,091
TOTAL 1,000,000,000

1,000,000
 438,185,393

INPUT
HPP 470,798,972 398,000,000
Profit/Keuntungan 70,619,846 15% 59,700,000 15%
OverHead - 0% 11,940,000 3%
TOTAL RAB 541,418,818 469,640,000
Fee Pemkot 28,495,727 5% 9,584,490 2%
JUMLAH 569,914,545 479,224,490
PPh (2%) 11,630,909 9,780,092 2%
JUMLAH 581,545,455 489,004,581
PPn (10%) 58,154,545 5% 48,900,458 10%
TOTAL 639,700,000 537,905,040
PAGU -16%
101,794,960
 2100 m2
Upah
Cat 145,000
Cornice 65000
INPUT Amplas 12000
392,151,002 394,750,988 398,000,000 Alat 400000
58,822,650 15% 59,212,648 15% 59,700,000 15% Skafolding 100000
11,764,530 3% 10,000,000 3% 10,000,000 3%
462,738,182 463,963,636 467,700,000
9,443,636 2% 10,000,000 2% 10,000,000 2% 90000
472,181,818 473,963,636 477,700,000
9,636,364 2% 9,672,727 2% 9,748,980 2%
481,818,182 483,636,364 487,448,980
48,181,818 10% 48,363,636 10% 48,744,898 10%
530,000,000 532,000,000 536,193,878
-17% -17% -16%
INPUT INPUT 103,506,122
 15,000
8 7,250
4 812.5
20 600
2100 190.4762
2100 47.61905
23,901