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 20,000,000.003 "!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 PERIINAN !an LEGALITAS

1 -!n )ata 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 10,000,000.004 -!n *!teplan 4550.00 & Rp 2,500.00

5 " Kal!ng 600.00 & Rp 15,000.00

6 Peeahan *ert!kat 22.00 Kal!ng Rp 1,500,000.00

Tak Terd(ga Takt!s 22.00 Kal!ng Rp 1,000,000.00

" BIAYA PRASARANA !an SARANA

PR*R7

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

2 P7 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

*R7

1 /(dang 1.00 * Rp 10,000,000.00

&

;


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 Peasaran 22.00 Kal!ng Rp 500,000.00

G BIAYA U$U$ !an A"$INISTRASI

1 "!a#a /aj! Kar#aan

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

$

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

e Peasaran 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 2,500,000.00h >?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 Kal!ng A R(ah @ Rp 4,:40,500,000.00

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


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 11,35,000.00

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

Rp 5,000,000.00

Rp 9,100,000.00 Rp 65,45,000.00

Rp 4,550,000.00

Rp 13,650,000.00

Rp 10,000,000.00Rp 11,35,000.00

Rp 9,000,000.00

Rp 33,000,000.00

Rp 22,000,000.00 Rp 103,55,000.00

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


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 30,000,000.00Rp 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


5/24


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


7/24


8/24


9/24


10/24


11/24


12/24


13/24

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

No




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

3 Ko!s! 2.50 % Rp :29,125,000.00


1 "!a#a Pe$ers!han ahan2 "!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 &


1 -!n )ata 3015.00 & Rp 1,000.00

2 -!n P/T 3015.00 & Rp 3,000.003 -!n Pe!l "anj!r 1.00 * Rp 10,000,000.00

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

5 " Kal!ng 600.00 & Rp 15,000.00


Tak Terd(ga Takt!s 15.00 Kal!ng


PR*R7

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

2 P7 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

*R7

1 /(dang 1.00 *

&

;


14/24


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 Peasaran 15.00 Kal!ng



a Ko!sar!s 12.00 "(lan

$

d Ke(angan 12.00 "(lan

e Peasaran 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/


15/24

gera7an !an Pem(entu'an %alan


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 9,045,000.00Rp 10,000,000.00

Rp ,53,500.00

Rp 9,000,000.00

Rp 22,500,000.00

Rp 61,09,500.00


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


17/24


18/24

Rp 1,00,000,000.00

Rp 29,301,:5.00


19/24

Rancangan Anggaran Biaya Tan*a Bangunan

No




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

3 Ko!s! 2.50 % Rp :29,125,000.00


1 "!a#a Pe$ers!han ahan2 "!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


1 -!n )ata 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 " Kal!ng 600.00 & +


Tak Terd(ga Takt!s 15.00 Kal!ng Rp 1,500,000.00


PR*R7

1 "!a#a Pe$ang(nan 8alan 490.00 & Rp 250,000.00

2 P7 15.00 n!t +

3 *((r "or 1.00 n!t Rp 1,500,000.00

4 Pe$(atan /orong+gorong 6.00 n!t Rp 6,000,000.00

5 "!a#a *al(ran Pe$(angan 255.00 Rp 300,000.00

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

"!a#a Prasarana a!nn#a 15.00 n!t Rp 250,000.00

*R7

1 /(dang 1.00 * Rp 10,000,000.00

&

;


20/24


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 Peasaran 15.00 Kal!ng +



a Ko!sar!s 1.00 "(lan Rp 3,500,000.00

$

d Ke(angan 1.00 "(lan Rp 1,500,000.00

e Peasaran 1.00 "(lan Rp 1,250,000.00

= *!te anager 1.00 "(lan Rp 1,500,000.00

g rs!tek 1.00 "(lan Rp 1,500,000.00

h >?e "o# 1.00 "(lan Rp :00,000.00

! THR 1.00 * Rp 25,000,000.00

2 "!a#a ( 1.00 "(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 1.00"(lan Rp 500,000.00

%U$LAH BIAYA

TOTAL BIAYA PEROLEHAN TANAH ) 333

HARGA PER $ETER ) R* /,-.4/;10/


21/24


Rp :29,125,000.00

Rp 49,4,500.00

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

Rp 1,500,000.00

Rp 2,500,000.00

Rp 5,000,000.00

Rp 6,030,000.00 Rp 31,030,000.00

Rp 3,015,000.00

Rp 9,045,000.00

Rp 10,000,000.00

Rp ,53,500.00

+

Rp 22,500,000.00

Rp 22,500,000.00 Rp 4,59,500.00

Rp 122,500,000.00

Rp 1,500,000.00

Rp 36,000,000.00

Rp 6,500,000.00

+

Rp 3,50,000.00 Rp 240,250,000.00

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


22/24

+ Rp +

#O# PEN%UALAN 333

+

+

+ Rp +

Rp 3,500,000.00

Rp 5,000,000.00

Rp 3,000,000.00

Rp 1,500,000.00

Rp 1,250,000.00

Rp 1,500,000.00

Rp 1,500,000.00

Rp :00,000.00

Rp 25,000,000.00

Rp 2,500,000.00

Rp 5,000,000.00

Rp 500,000.00 Rp 51,050,000.00

OPERASIONAL R* ,:.0,0.000100

TOTAL BIAYA 333


23/24


24/24

Rp 2,600,000,000

Rp 1,293,41,:5.00

RAB Arai Pinang

Documents

Transcript of RAB Arai Pinang

Arai Helmet car brochure

(2013-2014) - ARAI

Apur Sange Arai Bachhar

Tanjung Pinang

Ελληνικά - Arai

ARAI India

RAB Rumah PI Pinang Merah 05 April KSK

Arai Vinadi Aniyangal

Arai presentation

Arai Partsbook 44-11

Buah Pinang

AFE 2014 arai

Arai Partsbook 60 12

Arai Helmet brochure 2012

20130219 nofreelunch arai

Arai Deutschland Brochure 2011

Arai 2013 booqi

RAB ezAuction Revenue Solutions from RAB RAB ezAuction Revenue Solutions from RAB.

Hiromi arai jsbi personalgenome

Arai Site Audit_manual