| LB (renov all-in) | Rp | ||
| LT | Rp | ||
| Nilai Gabungan LT & LB | Rp | - | |
| Isi Kamar & WC | - | Rp | 24.545.000 |
| Kamar & WC Penjaga Kos | 1 | Rp | 3.000.000 |
| PLN 1300 per kamar | - | Rp | 1.800.000 |
| Biaya Akuisisi (7% dari nilai LT) | Rp | - | |
| Kamar Disewa | - | Rp | |
| Total Nominal Sewa | Rp | - | |
| AIR & GAS | Rp | - | |
| Laundry | Rp | - | |
| Listrik Umum | Rp | -750.000 | |
| IPL & Keamanan | Rp | -1.500.000 | |
| Gaji | Rp | -2.500.000 | |
| Internet | Rp | -500.000 | |
| Iklan Mamikos | Rp | -300.000 | |
| Maintanance AC | Rp | - | |
| Barang Pendukung Operasional | Rp | - | |
| Total Pengeluaran Tetap | Rp | - (-%) | |
| Emergency | Rp | - | |
| Penyusutan Barang | Rp | - | |