RAB Arai Pinang

download RAB Arai Pinang

of 24

  • date post

    07-Aug-2018
  • Category

    Documents

  • view

    219
  • download

    0

Embed Size (px)

Transcript of RAB Arai Pinang

  • 8/20/2019 RAB Arai Pinang

    1/24

    Rancangan Anggaran Biaya

    No  

    Uraian Volume Satuan Harga Satuan

    A HARGA PEROLEHAN TANAH

    1 Harga dasar tanah 4550.00 Rp 200,000.00

    2 Pajak Perolehan Tanah 6.00 % Rp 910,000,000.00

    3 Ko!s! 2.50 % Rp 910,000,000.00

    B BIAYA PENGOLAHAN LAHAN  

    1 "!a#a Pe$ers!han ahan 4550.00 & Rp 2,500.00

    2 "!a#a '(t and )!ll 1.00 ahan Rp 20,000,000.00 3 "!a#a Peng(r(gan 1.00 ahan Rp 20,000,000.00

    4 "!a#a Peng(k(ran 1.00 * Rp 5,000,000.00

    5 "!a#a a!n+la!n 4550.00 & Rp 2,000.00

    C BIAYA PERIINAN !an LEGALITAS  

    1 -!n )ata 4550.00 & Rp 1,000.00

    2 -!n P/T 4550.00 & Rp 3,000.00

    3 -!n Pe!l "anj!r 1.00 * Rp 10,000,000.00 4 -!n *!teplan 4550.00 & Rp 2,500.00

    5 " Kal!ng 600.00 & Rp 15,000.00

    6 Peeahan *ert!kat 22.00 Kal!ng Rp 1,500,000.00

     Tak Terd(ga  Takt!s 22.00 Kal!ng Rp 1,000,000.00

    " BIAYA PRASARANA !an SARANA  

    PR*R7

    1 "!a#a Pe$ang(nan 8alan 1592.00 & Rp 100,000.00

    2 P7 22.00 n!t Rp 2,:00,000.00

    3 *((r "or 22.00 n!t Rp 2,500,000.00

    4 Pe$(atan /orong+gorong 6.00 n!t Rp 3,000,000.00

    5 "!a#a *al(ran Pe$(angan 390.00 Rp 200,000.00

    6 "!a#a Penerangan 8alan 10.00 n!t Rp 1,500,000.00

     "!a#a Prasarana a!nn#a 22.00 n!t Rp 250,000.00

    *R7

    1 /(dang 1.00 * Rp 10,000,000.00

    &

    ;

  • 8/20/2019 RAB Arai Pinang

    2/24

     

    E BIAYA #ONSTRU#SI RU$AH  

    1 "ang(nan 1 anta! :40.00 & Rp 2,500,000.00

     %U$LAH HARGA P

    & BIAYA PE$ASARAN

     

    1 "!a#a "ros(r 100.00 Rp 3,500.00

    2 "!a#a *pand(k 5.00 n!t Rp 250,000.00

    3 )ee Peasaran 22.00 Kal!ng Rp 500,000.00

    G BIAYA U$U$ !an A"$INISTRASI  

    1 "!a#a /aj! Kar#aan

    a Ko!sar!s 12.00 "(lan Rp 3,500,000.00

    $

    d Ke(angan 12.00 "(lan Rp 2,000,000.00

    e Peasaran 12.00 "(lan Rp 1,500,000.00

    = *!te anager 12.00 "(lan Rp 2,500,000.00

    g rs!tek 12.00 "(lan Rp 2,500,000.00 h >?e "o# 12.00 "(lan Rp :00,000.00

    ! THR 1.00 * Rp 25,000,000.00

    2 "!a#a ( 12.00 "(lan Rp 2,500,000.00

    3 "!a#a d!n!stras! 1.00 n!t Rp 5,000,000.00

    4 "!a#a ( dan d!n!stras! a!nn#a 12.00 "(lan Rp 500,000.00

     %U$LAH BIAYA

    PER#IRAAN RUGI LABA

     

     Total "!a#a Tanah dan Pe$ang(nan r(ah @ Rp 3,9:6,900,000.00

    Harga 8(al R(ah @ Rp 4,350,000,000.00

    Kele$!han Tanah @ Rp 490,500,000.00

     Total Kal!ng A R(ah @ Rp 4,:40,500,000.00

    Per'iraan La(a ) R* +,-./00.000100

  • 8/20/2019 RAB Arai Pinang

    3/24

    Su( %umla2 Total %umla2

     Rp 910,000,000.00

    Rp 54,600,000.00

    Rp 22,50,000.00 Rp 9:,350,000.00

    Rp 11,35,000.00

    Rp 20,000,000.00 Rp 20,000,000.00

    Rp 5,000,000.00

    Rp 9,100,000.00 Rp 65,45,000.00

    Rp 4,550,000.00

    Rp 13,650,000.00

    Rp 10,000,000.00 Rp 11,35,000.00

    Rp 9,000,000.00

    Rp 33,000,000.00

    Rp 22,000,000.00 Rp 103,55,000.00

    Rp 159,200,000.00

    Rp 61,600,000.00

    Rp 55,000,000.00

    Rp 1:,000,000.00

    Rp :,000,000.00

    Rp 15,000,000.00

    Rp 5,500,000.00 Rp 392,300,000.00

    Rp 10,000,000.00 Rp 10,000,000.00

  • 8/20/2019 RAB Arai Pinang

    4/24

     

    Rp 2,100,000,000.00 Rp 2,100,000,000.00

    O#O# PEN%UALAN 333

     

    Rp 350,000.00

    Rp 1,250,000.00

    Rp 11,000,000.00 Rp 12,600,000.00

    Rp 42,000,000.00

    Rp 60,000,000.00

    Rp 36,000,000.00

    Rp 24,000,000.00

    Rp 1:,000,000.00

    Rp 30,000,000.00

    Rp 30,000,000.00 Rp 9,600,000.00

    Rp 25,000,000.00 4550 1592.5

     Rp 30,000,000.00

    Rp 5,000,000.00 90 6

     Rp 6,000,000.00 Rp 315,600,000.00 100 16

     

    OPERASIONAL R* -4+.400.000100

    :1.5

    TOTAL BIAYA 333

  • 8/20/2019 RAB Arai Pinang

    5/24

     

  • 8/20/2019 RAB Arai Pinang

    6/24

    15 Rp 315,000,000 Rp 4,25,000,000

    Rp 4,295,454,545

    295.5

     

    Rp 165,000,000 Rp 990,000,000 540

     Rp 210,000,000 Rp 3,360,000,000 1600

     Rp 4,350,000,000 2140

     

    Rp 600,000

    Rp 490,500,000

    Rp 4,:40,500,000

    Rp :53,600,000.00

  • 8/20/2019 RAB Arai Pinang

    7/24

  • 8/20/2019 RAB Arai Pinang

    8/24

  • 8/20/2019 RAB Arai Pinang

    9/24

  • 8/20/2019 RAB Arai Pinang

    10/24

  • 8/20/2019 RAB Arai Pinang

    11/24

  • 8/20/2019 RAB Arai Pinang

    12/24

  • 8/20/2019 RAB Arai Pinang

    13/24

    Rancangan Anggaran Biaya untu' Pen5ualan #a6ling Tan*a Pe

    No  

    Uraian Volume Satuan Harga Satuan

    A HARGA PEROLEHAN TANAH

    1 Harga dasar tanah 3015.00 Rp 25,000.00

    2 Pajak Perolehan Tanah 6.00 % Rp :29,125,000.00

    3 Ko!s! 2.50 % Rp :29,125,000.00

    B BIAYA PENGOLAHAN LAHAN  

    1 "!a#a Pe$ers!han ahan 2 "!a#a '(t and )!ll 1.00 ahan

    3 "!a#a Peng(r(gan 1.00 ahan

    4 "!a#a Peng(k(ran 1.00 * Rp 5,000,000.00

    5 "!a#a a!n+la!n 3015.00 &

    C BIAYA PERIINAN !an LEGALITAS  

    1 -!n )ata 3015.00 & Rp 1,000.00

    2 -!n P/T 3015.00 & Rp 3,000.00 3 -!n Pe!l "anj!r 1.00 * Rp 10,000,000.00

    4 -!n *!teplan 3015.00 & Rp 2,500.00

    5 " Kal!ng 600.00 & Rp 15,000.00

    6 Peeahan *ert!kat 15.00 Kal!ng Rp 1,500,000.00

     Tak Terd(ga  Takt!s 15.00 Kal!ng

    " BIAYA PRASARANA !an SARANA  

    PR*R7

    1 "!a#a Pe$ang(nan 8alan 490.00 &

    2 P7 15.00 n!t

    3 *((r "or 15.00 n!t

    4 Pe$(atan /orong+gorong 6.00 n!t

    5 "!a#a *al(ran Pe$(angan 255.00

    6 "!a#a Penerangan 8alan 15.00 n!t

     "!a#a Prasarana a!nn#a 15.00 n!t

    *R7

    1 /(dang 1.00 *

    &

    ;

  • 8/20/2019 RAB Arai Pinang

    14/24

     

    E BIAYA #ONSTRU#SI RU$AH  

    1 "ang(nan 1 anta! 600.00 &

     %U$LAH HARGA P

    & BIAYA PE$ASARAN  

    1 "!a#a "ros(r 100.00

    2 "!a#a *pand(k 10.00 n!t

    3 )ee Peasaran 15.00 Kal!ng

    G BIAYA U$U$ !an A"$INISTRASI  

    1 "!a#a /aj! Kar#aan

    a Ko!sar!s 12.00 "(lan

    $

    d Ke(angan 12.00 "(lan

    e Peasaran 12.00 "(lan

    = *!te anager 12.00 "(lan

    g rs!tek 12.00 "(lan

    h >?e "o# 12.00 "(lan

    ! THR 1.00 *

    2 "!a#a ( 12.00 "(lan

    3 "!a#a d!n!stras! 1.00 n!t Rp 5,000,000.00

    4"!a#a ( dan d!n!stras! a!nn#a 12.00"(lan

     %U$LAH BIAYA

    TOTAL BIAYA PEROLEHAN TANAH @  R* 890./8+.:4,100

    HARGA PER $ETER @  R* ;+,.-;810/

  • 8/20/2019 RAB Arai Pinang

    15/24

    gera7an !an Pem(entu'an %alan

    Su( %umla2 Total %umla2

     Rp :29,125,000.00

    Rp 49,4,500.00

    Rp 20,2:,125.00 Rp :99,600,625.00

    Rp 5,000,000.00

    Rp 5,000,000.00

    Rp 3,015,000.00

    Rp 9,045,000.00 Rp 10,000,000.00

    Rp ,53,500.00

    Rp 9,000,000.00

    Rp 22,500,000.00

    Rp 61,09,500.00

  • 8/20/2019 RAB Arai Pinang

    16/24

     

    #O# PEN%UALAN R* 8/,./8+.:4,100

    Rp 5,000,000.00

    Rp 5,000,000.00

    OPERASIONAL R* ,.000.000100

    TOTAL BIAYA R* 890./8+.:4,100

  • 8/20/2019 RAB Arai Pinang

    17/24

  • 8/20/2019 RAB Arai Pinang

    18/24

     Rp 1,00,000,000.00

    Rp 29,301,:5.00

  • 8/20/2019 RAB Arai Pinang

    19/24

    Rancangan Anggaran Biaya Tan*a Bangunan

    No  

    Uraian Volume Satuan Harga Satuan

    A HARGA PEROLEHAN TANAH

    1 Harga dasar tanah 3015.00 Rp 25,000.00

    2 Pajak Perolehan Tanah 6.00 % Rp :29,125,000.00

    3 Ko!s! 2.50 % Rp :29,125,000.00

    B BIAYA PENGOLAHAN LAHAN  

    1 "!a#a Pe$ers!han ahan 2 "!a#a '(t and )!ll 1.00 ahan Rp 1,500,000.00

    3 "!a#a Peng(r(gan 1.00 ahan Rp 2,500,000.00

    4 "!a#a Peng(k(ran 1.00 * Rp 5,000,000.00

    5 "!a#a a!n+la!n 3015.00 & Rp 2,000.00

    C BIAYA PERIINAN !an LEGALITAS  

    1 -!n )ata 3015.00 & Rp 1,000.00

    2 -!n P/T 3015.00 & Rp 3,000.00

    3 -!n Pe!l "anj!r 1.00 * Rp 10,000,000.00

    4 -!n *!teplan 3015.00 & Rp 2,500.00

    5 " Kal!ng 600.00 & +

    6 Peeahan *ert!kat 15.00 Kal!ng Rp 1,500,000.00

     Tak Terd(ga  Takt!s 15.00 Kal!ng Rp 1,500,000.00

    " BIAYA PRASARANA !an SARANA