PERHITUNGAN HARGA DASAR TANAH NUSA ALAM PERSADA NO I
URAIAN
VOL
SAT
100,000.00
m²
Total Luas Kavling
70,000.00
m²
Total Luas Fasilitas mum ! "osial
#0,000.00
m²
HARGA
Pembel belian Tanah 1 Harga Dasar Pembelian Tanah
Rp Rp
100,000.00
$ %PHT% & Pa'a( Pembeli )
*.00
+
Rp
10,000,000,000.00
# -% i notaris
1.00
ls
Rp
*,000,000.00
/ Pengu(uran Tanah %P
1.00
ls
Rp
*,000,000.00
* %iaa Ke2amatan 3 Kelurahan
1.00
+
Rp
10,000,000,000.00
4 Fee penghubung
$.00
+
Rp
10,000,000,000.00
7 %iaa Ta( Teruga
$.00
+
Rp Rp
10,510,000,000.00
1.00
ls
Rp
*,000,000.00
m²
Rp
1,*00 1,*00.00 .00
II Lega Legali lita tass & Per Perij ijin inan an 1 Pengesahan "ite Plan $ Pengerin Pengeringan gan 3 "KPPT "KPPT Ka(an Ka(an Pertana Pertanahan han
100,00 100,000.0 0.00 0
# 6'in Lo(asi & %P )
1.00
ls
Rp Rp
10,000,000.00
/ 6'in Prinsip 3 Persetu'uan %upati & "e(a KPT )
1.00
ls
Rp
10,000,000.00
(te otaris Pelepasan H9
1.00
ls
Rp Rp
*,000,000.00
%iaa Degraasi "ertii(at
1.00
+
Rp
10,000,000,000.00
%iaa Pengurusan H8% 6nu(
1.00
ls
Rp
#0,000,000.00
*00.00
lbr
Rp
*00,000.00
1.00
ls
Rp
#0,000,000.00
10.00
+
Rp Rp
*:0,000,000.00
$0,0 $0,000 00.0 .00 0
m²
Rp
#*,0 #*,00 00.00 .00
1.00
m<
Rp
$*,000,000.00
*00.00
m<
Rp
#00,000.00
10.00
+
Rp Rp
57*,000,000.00
$0,000.00
m² m²
Rp
70,000.00
$ P on onasi Tepi -alan 3 %ibir -alan & Kansteen )
*,400.00
m>
Rp
#0,000.00
# "aluran Drainase Perumahan
*,400.00
m>
Rp
*0,000.00
#00.00
m>
Rp
#50,000.00
1.00
ls ls
Rp
10,000,000.00
m>
Rp
1*0, 1*0,00 000. 0.00 00
unit
Rp
1*,000,000.00
* "ertii(at "ertii(at H8% 6nu( a3n a3n PT
4 "plitsing H8% a3n Konsumen 7 69% 6nu( 5 %iaa Ta( Teruga
III III ia!a ia!a Pema Pematan tanga gan n Lah Lahan an 1 Peng Penger eras asan an Tana Tanah h -ala -alan n Per Perumah umahan an & "irt "irtu u ) ; $0+ $0+ $ Tebang Pohon an Pembersihan # %earing =all & Talu 3 Pasangan %atu Kali ) ; *+ / %iaa Ta( Teruga
IV ia!a ia!a "asi "asili litas tas Um#m Um#m 1 -a -alan Perumahan & Paving ) ; $0+
/ 8orong?gorong & ; 0.#+ ) * Ta Taman ! Penghi'auan Perumahan 4 Paga Pagarr %umi %umi 7 8apura Perumahan
1.00
5 P er erbai(an 3 Peneiaan Lahan Tempat 6baah
1.00
ls
: "a "aluran Drainase Ling(ungan Desa
1.00
ls
Rp Rp
$,000,000.00
10 -a -aringan Pipa Distribusi PD9
*00.00
unit
Rp
1,*00,000.00
11 -aringan ! Tiang Listri( PL
*00.00
unit
Rp
1,500,000.00
#.00
unit
Rp
#0,000,000.00
10.00
+
Rp
#,7$:,000,000.00
$/.00
bln
Rp
*00,000.00
$ Perluasan 9a(am & $+ A LT )
$,000.00
m² m²
Rp
100,000.00
# "umbangan Kemasara(atan
1.00
ls
Rp
10,000,000.00
10.00
+
Rp Rp
$$$,000,000.00
1$ Trao Listri( *0 K@ 1# Pembuatan Pembuatan "umur 1/ %iaa Ta( Teruga
V ia!a a!a Lai Lain$lain ain 1 Keamanan
/ Dana Ta( Teruga
TOTAL IA%A HARGA DASAR TANAH PER 'T(tal ia!a ) T(tal L#as *a+lin
5 P er erbai(an 3 Peneiaan Lahan Tempat 6baah
1.00
ls
: "a "aluran Drainase Ling(ungan Desa
1.00
ls
Rp Rp
$,000,000.00
10 -a -aringan Pipa Distribusi PD9
*00.00
unit
Rp
1,*00,000.00
11 -aringan ! Tiang Listri( PL
*00.00
unit
Rp
1,500,000.00
#.00
unit
Rp
#0,000,000.00
10.00
+
Rp
#,7$:,000,000.00
$/.00
bln
Rp
*00,000.00
$ Perluasan 9a(am & $+ A LT )
$,000.00
m² m²
Rp
100,000.00
# "umbangan Kemasara(atan
1.00
ls
Rp
10,000,000.00
10.00
+
Rp Rp
$$$,000,000.00
1$ Trao Listri( *0 K@ 1# Pembuatan Pembuatan "umur 1/ %iaa Ta( Teruga
V ia!a a!a Lai Lain$lain ain 1 Keamanan
/ Dana Ta( Teruga
TOTAL IA%A HARGA DASAR TANAH PER 'T(tal ia!a ) T(tal L#as *a+lin
-UMLAH
Rp
TOTAL
10,000,000,000.00
Rp
*00,000,0 *00,000,000.0 00.00 0
Rp
*,000,000.00
Rp
*,000,000.00
Rp
100,000,000.00
Rp
$00,000,000.00
Rp
$14,$00,000.00
*,000,000.00
Rp
1*0,000,000.00
Rp
10,000,000.00
Rp
10,000,000.00
Rp
*,000,000.00
Rp
100,000,000.00
Rp
#0,000,000.00
Rp
$*0,000,000.00
Rp
#0,000,000.00
Rp
*:,000,000.00 *:,000,000.00
Rp
700,000,000.00
Rp
$*,000,000.00
Rp
1*0,000,000.00
Rp
57,*00,000.00
Rp
1,/00,000,000.00
Rp
145,000,000.00
Rp
$50,000,000.00
Rp
11/,000,000.00
Rp
10,000,000.00
Rp Rp
? 1*,000,000.00
150*0
$04
150$0
50.0 50.00 0
7$
*,740. *,740.00 00
*0.00 *0.00
5/
/,$00.00 /,$00.00 :,:40.00
R. Rp
1:5
//012302110111411
1,0$4,$00,000.00
$0*,000,000.00 $0*,000,000.00
R.
35601110111411
R.
63207110111411
1#*,000,000.00
Rp
?
Rp
$,000,000.00
Rp
7*0,000,000.00
Rp
:00,000,000.00
Rp
:0,000,000.00
Rp
#7$,:00,000.00
Rp
1$,000,000.00
Rp
$00,000,000.00
Rp
10,000,000.00
Rp
$$,$00,000.00
,
R.
50/1/06110111411
R.
25502110111411
R.
/3068908110111411
R.
25203274:/
/,054,:00,000.00
74,$:*,500,000.00
PERHITUNGAN HARGA DASAR ANGUNAN NUSA ALAM PERSADA -ambi
NO
URAIAN
VOL
SAT
HARGA
-UMLAH
A ia!a Pemasaran 1 Pembuatan %rosur
/,000.00
lb
Rp
*00.00 Rp
$,000,000.00
$.00
bh
Rp
$,000,000.00 Rp
/,000,000.00
# @isual Printing %esar
10.00
bh
Rp
1*0,000.00 Rp
1,*00,000.00
/ @isual Printing Ke2il
10.00
bh
Rp
*0,000.00 Rp
*00,000.00
* Fee 9ar(eting & $+ )
*00.00
unit
Rp
1,000,000.00
Rp
*00,000,000.00
1 "eBa Kantor
$.00
thn
Rp
*0,000,000.00
Rp
100,000,000.00
$ 6nventaris Kantor
1.00
ls
Rp
10,000,000.00
Rp
10,000,000.00
# Peralatan ministrasi
$/.00
bln
Rp
*00,000.00
Rp
1$,000,000.00
/ Transportasi ! Pulsa HP
$/.00
bln
Rp
/,000,000.00
Rp
:4,000,000.00
* Telepon, Listri( ! PD9
$/.00
bln
Rp
7*0,000.00
Rp
15,000,000.00
1 Pro'e2t 9anager
$/.00
bln
Rp
4,000,000.00
Rp
1//,000,000.00
$ "ite 9anager
$/.00
bln
Rp
/,000,000.00
Rp
:4,000,000.00
# Pela(sana Lapangan
$/.00
bln
Rp
#,000,000.00
Rp
7$,000,000.00
/ Keuangan
$/.00
bln
Rp
$,000,000.00
Rp
/5,000,000.00
* ministrasi
$/.00
bln
Rp
$,000,000.00
Rp
/5,000,000.00
4 Drater
$/.00
bln
Rp
$,*00,000.00
Rp
40,000,000.00
7 9ar(eting
$/.00
bln
Rp
$,000,000.00
Rp
/5,000,000.00
5 Pembantu mum
$/.00
bln
Rp
1,7*0,000.00
Rp
/$,000,000.00
1 %atas Kavling
*00.00
unit
Rp
7*0,000.00
Rp
#7*,000,000.00
$ %P 9eteran PD9
*00.00
unit
Rp
1,#00,000.00
Rp
4*0,000,000.00
# %P ! -L ? ang -aminan Pelanggan PL
*00.00
unit
Rp
1,500,000.00
Rp
:00,000,000.00
/ "plitsing 69%
*00.00
unit
Rp
*00,000.00
Rp
$*0,000,000.00
$ Papan 6(lan
ia!a *ant(r
; Gaji *ar!a
D ia!a "asilitas
E ia!a Pela=sanaan *(nstr#=si 1 Tipe #4
100 unit3FLPP
#,400.00
m²
Rp
1,5*0,000.00 Rp
4,440,000,000.00
$ Tipe #4
1*0 unit3on FLPP
*,/00.00
m²
Rp
$,000,000.00 Rp
10,500,000,000.00
# Tipe /*
100 unit
/,*00.00
m²
Rp
$,$*0,000.00 Rp
10,1$*,000,000.00
/ Tipe 70
100 unit
7,000.00
m²
Rp
$,$*0,000.00 Rp
1*,7*0,000,000.00
* Tipe 100
*0 unit
*,000.00
m²
Rp
$,*00,000.00 Rp
1$,*00,000,000.00
270711411
m²
711 unit L" TCTL %8
TOTAL IA%A HARGA DASAR ANGUNAN PER M 'T(tal ia!a )L#as T(tal ang#nan,
TOTAL
R.
71801110111
R.
29301110111
R.
77801110111
R.
20/:701110111
R.
77089701110111
R.
7609/201110111
R.
20927063/
PERHITUNGAN HARGA PO*O* PRODU*SI DAN ESTIMASI HARGA -UAL
PERHITUNGAN HARGA PO*O* PRODU*SI DAN ESTIMASI HARGA -UAL " L9 PR"D -ambi
TANAH NO
LUAS
T%PE
STANDAR
HARGA DASAR TANAH
ANGUNAN
HARGA UNIT RUMA
HARGA DASAR ) UNIT TANAH
ANGUNAN
PRO"IT
HPP
R.4
1
10*
m²
#4
$/$,4$4
$,#$*,:41
$*,/7*,700
5#,7#/,*55
10:,$10,$55
*,75:,71$
$
1$0
m²
#4
$/$,4$4
$,#$*,:41
$:,11*,054
5#,7#/,*55
11$,5/:,47/
4$,1*0,#$4
#
1$0
m²
/*
$/$,4$4
$,#$*,:41
$:,11*,054
10/,445,$#*
1##,75#,#$1
:1,$14,47:
/
1*0
m²
70
$/$,4$4
$,#$*,:41
#4,#:#,5*7
14$,517,$**
1::,$11,11$
1*0,755,555
*
211 m²
100
$/$,4$4
$,#$*,:41
/5,*$*,1/#
$#$,*:4,075
$51,1$1,$$1
$45,575,77:
TOTAL TANAH NO T%PE LUAS STANDAR
HARGA DASAR TANAH
ANGUNAN
HARGA DASAR ) UNIT TANAH
ANGUNAN
HPP
HARGA UNIT RUMA PRO"IT >
1
10*
m²
#4
$/$,4$4
$,#$*,:41
$*,/7*,700
5#,7#/,*55
10:,$10,$55
10*+
$
1$0
m²
#4
$/$,4$4
$,#$*,:41
$:,11*,054
5#,7#/,*55
11$,5/:,47/
1**+
#
1$0
m²
/*
$/$,4$4
$,#$*,:41
$:,11*,054
10/,445,$#*
1##,75#,#$1
145+
/
1*0
m²
70
$/$,4$4
$,#$*,:41
#4,#:#,5*7
14$,517,$**
1::,$11,11$
174+
*
211 m²
100
$/$,4$4
$,#$*,:41
/5,*$*,1/#
$#$,*:4,075
$51,1$1,$$1
1:4+
TOTAL
/11111411 /2711111411 /27411
%unga %an(
E E
PPh Final R"H
PRO"IT NETTO
E
& /0+ A Total Pengeluaran A 17 + ) A *0 + $,**4,:#*,/44 & 1 + A Total Pen'ualan )
E
1,$$7,*00,000
E
590:3/07810256
5509:209810256
PRO"IT NETTO
E
Terhaap Total Pen'ualan
PRO"IT NETTO
E
Terhaap Total Pengeluaran
590:3/07810256
93> 590:3/07810256
78>
5509:209810256
*LT
93>
5509:209810256
*LT
76>
-UAL
-UMLAH
TOTAL
TOTAL
TOTAL
UNIT
PEN-UALAN
PENGELUARAN
PRO"IT
11*,000,000
100
11,*00,000,000
10,:$1,0$5,5$/
*75,:71,174
10,*00
17*,000,000
1*0
$4,$*0,000,000
14,:$7,/*1,0:$
:,#$$,*/5,:05
15,000
$$*,000,000
100
$$,*00,000,000
1#,#75,##$,101
:,1$1,447,5::
1$,000
#*0,000,000
100
#*,000,000,000
1:,:$1,111,$0/
1*,075,555,7:4
**0,000,000
*0
$7,*00,000,000
1/,0*4,041,04/
1#,//#,:#5,:#4
*00
1$$,7*0,000,000
7*,$0#,:5/,$54
/7,*/4,01*,71/
TOTAL PENGELUARAN
TOTAL PRO"IT
-UAL
-UMLAH UNIT
TOTAL PEN-UALAN
11*,000,000
100
11,*00,000,000
10,:$1,0$5,5$/
*75,:71,174
17*,000,000
1*0
$4,$*0,000,000
14,:$7,/*1,0:$
:,#$$,*/5,:05
$$*,000,000
100
$$,*00,000,000
1#,#75,##$,101
:,1$1,447,5::
#*0,000,000
100
#*,000,000,000
1:,:$1,111,$0/
1*,075,555,7:4
**0,000,000
*0
$7,*00,000,000
1/,0*4,041,04/
1#,//#,:#5,:#4
*00
1$$,7*0,000,000
7*,$0#,:5/,$54
/7,*/4,01*,71/
/2411 /2411 /15271411
Perhit#ngan *elebihan Tanah Luas Total Tan
m²
/1,*15
Luas "tanar T
m²
/0,*00 1,015
Harga Tanah Pe
Rp.
ilai Total Kel
Rp.
400,000
3/108110111
/0,*00 74,$:*,500,000
Harga Tanah Pe
Rp.
ilai Total Kel
Rp.
400,000
3/108110111
Perhitungan Laba ? Rugi ini belum termasu( pemasu(an tambahan ari pen'ualan (avling strategis & Kavling Depan ! Kavling Hoe( 3 Po'o( ) ang nilaina a(an i? tentu(an berasar(an (esepa(atan antara pengembang engan (onsumen.
TIME SCHEDULE GL NUSA ALAM PERSA Jambi
TAHAP KEGIATAN PEMASARAN PEMBELIAN TANAH LEGALITAS DAN PERIJINAN PEMATANGAN LAHAN FASILITAS UMUM KONSTRUKSI
BAL PELAKSANAAN DAN PEMASARAN A 1
2
3
4
5
6
7
8
9
10
11
12
13
14
15
16
17
18
19
20
21
22
23
24
;ASH "LO? PRO%E* PERUMAHAN NUSA ALAM PERSADA
;ASH "LO? PRO%E* PERUMAHAN NUSA ALAM PERSADA Jambi
NO
PERHITUNGAN CASH FLOW (IN-OUT)
SAT
NILAI
100.00
unit
115,000,000
150.00
unit
1!5,000,000
100.00
unit
225,000,000
100.00
unit
350,000,000
50.00
unit
550,000,000
5,036.00
M2
"00,000
I PEMBELIAN TANAH
1.00
$s
11,026,200,000
II. LEGALITAS ! PERIJINAN
1.00
$s
6",000,000
III. BIA"A PEMATANGAN LAHAN
1.00
$s
62,500,000
IV. BIA"A FASILITAS UMUM
1.00
$s
",101,00,000
V. BIA"A LAIN - LAIN
1.00
$s
2"",200,000
A. BIA"A PEMASARAN
1.00
$s
50,000,000
B. BIA"A KANTOR
1.00
$s
236,000,000
C. GAJI KAR"AWAN
1.00
$s
55,000,000
1.
SALDO AWAL :
2.
SUMBER DANA :
VOLUME
A. FINANCING BANK/ MODAL - Bank
B. PENJUALAN - Rumah Tipe 36/105 UM 20% pelunasan 0% - Rumah Tipe 36/120 UM 20% pelunasan 0% - Rumah Tipe "5/120 UM 20% pelunasan 0% - Rumah Tipe !0/150 UM 20% pelunasan 0% - Rumah Tipe 100/200 UM 20% pelunasan 0% - #elebihan tanah
TOTAL PENJUALAN TOTAL SUMBER DANA . PENGGUNAAN DANA :
B. BIA"A KANTOR
1.00
$s
236,000,000
C. GAJI KAR"AWAN
1.00
$s
55,000,000
D. BIA"A FASILITAS
1.00
$s
2,1!5,000,000
E. BIA"A PELAKSANAAN KONSTRUKSI
1.00
$s
55,35,000,000
T#$% &
100.00
unit
1,50,000
T#$% &
150.00
unit
2,000,000
T#$% '
100.00
unit
2,250,000
T#$% *
100.00
unit
2,250,000
50
unit
2,500,000
T#$% 1** K. PAJAK - &&h
%
- &&n
%
L. PENGELUARAN LAIN-LAIN - &en'embalian m()al/bank - *(st (+ m(ne 15%
TOTAL PENGELUARAN OUTSTANDING HUTANG BANK/ MODAL SALDO
JUMLAH +**+***+***
1
2
!,500,000,000
3,12,050,000
2,6"1,50,000
&+***+***+***
0
3,000,000,000
11+**+***+***
20
20
"60,000,000
"60,000,000
1
1
630,000,000
630,000,000
10
10
"50,000,000
"50,000,000
5
5
225,000,000
225,000,000
5
5
225,000,000
225,000,000
1+'*+***+***
1+'*+***+***
(2+22+**+***)
1+,,+**+***
&'+***+***
205,000,000
135,000,000
&2+**+***
6,250,000
6,250,000
'+1*1+**+***
15,000,000
2&+2*+***+***
22+**+***+***
+***+***+***
2+**+***+***
2+*1'+'**+*** 1,+2&'+'**+*** +**+***+*** 11+*2&+2**+***
11,026,200,000
2''+2**+***
10,500,000
500,000
500,000
*,+***+***
101,600,000
25,"00,000
25,"00,000
2&+***+***
150,500,000
",500,000
",500,000
,+***+***
23,250,000
23,250,000
23,250,000
2&+***+***
150,500,000
",500,000
",500,000
,+***+***
23,250,000
23,250,000
23,250,000
&+&&*+***+***
0
0
333,000,000
1*+,**+***+***
0
0
0
1*+12+***+***
0
0
0
1+*+***+***
0
0
0
2+1+***+***
12+**+***+***
-
-
0
&+***+***+***
0
0
12+**+***
0
0
&+**+***
&1+**+***
*
+***+***+***
(2+&'1+*+***)
1+2,*+1*+***
,+**,+**+*** +2&+1**+***
11+12+**+*** (+,12+**+***)
'
&
1,20,150,000
1,0!",!50,000
60,"0,000
2,310,000
0
3,000,000,000
20
20
20
-
"60,000,000
"60,000,000
"60,000,000
-
1,"0,000,000
1,"0,000,000
1
1
1
1
630,000,000
630,000,000
630,000,000
630,000,000
2,520,000,000
2,520,000,000
10
10
10
10
"50,000,000
"50,000,000
"50,000,000
"50,000,000 1,00,000,000
5
5
5
5
225,000,000
225,000,000
225,000,000
225,000,000
-
2,250,000,000
5
5
5
5
225,000,000
225,000,000
225,000,000
225,000,000 1,!10,000,000
10%
10%
201,""0,000
201,""0,000
1+'*+***+***
1+'*+***+***
&+1*1+''*+***
+''1+''*+***
2+,2*+1*+***
+&1'+*+***
&+*'*+&**+***
+*+*+***
250,000,000
5,000,000
6,250,000
6,250,000
6,250,000
6,250,000
"0,60,000
"0,60,000
"0,60,000
500,000
500,000
22,!00,000
500,000
25,"00,000
25,"00,000
25,"00,000
25,"00,000
",500,000
",500,000
",500,000
",500,000
23,250,000
23,250,000
23,250,000
23,250,000
",500,000
",500,000
",500,000
",500,000
23,250,000
23,250,000
23,250,000
23,250,000
3!5,000,000
250,000,000
325,000,000
"50,000,000
333,000,000
333,000,000
333,000,000
333,000,000
600,000,000
600,000,000
600,000,000
600,000,000
0
1,012,500,000
1,012,500,000
1,012,500,000
0
1,5!5,000,000
1,5!5,000,000
1,5!5,000,000
0
1,250,000,000
1,250,000,000
1,250,000,000
0
0
0
0
3!,500,000
3!,500,000
!5,000,000
!5,000,000
1+'+'**+***
+&+*+***
+1+2*+***
+,'+**+***
+***+***+***
&+***+***+***
&+***+***+***
&+***+***+***
1+*'+*+***
(&*+,'*+***)
2,+1*+***
1+,&+&&*+***
,
1,!6,660,000
1*
3,1",010,000
11
5,51,360,000
!,56,!10,000
0 -
-
-
-
-
-
-
-
1,"0,000,000
1,"0,000,000
1,"0,000,000
-
1
1
6
-
630,000,000
630,000,000
210,000,000
-
2,520,000,000
2,520,000,000
2,520,000,000
2,520,000,000
10
10
10
10
"50,000,000
"50,000,000
"50,000,000
"50,000,000
1,00,000,000
1,00,000,000
1,00,000,000
1,00,000,000
5
5
5
5
225,000,000
225,000,000
225,000,000
225,000,000
2,250,000,000
2,250,000,000
2,250,000,000
2,250,000,000
5
5
5
5
225,000,000
225,000,000
225,000,000
225,000,000
1,!10,000,000
1,!10,000,000
1,!10,000,000
1,!10,000,000
10%
10%
10%
10%
201,""0,000
201,""0,000
201,""0,000
201,""0,000
+''1+''*+***
+''1+''*+***
+*21+''*+***
'+1+''*+***
+1,+1**+***
11++'*+***
12+2+,**+***
12+'*+1*+***
6,250,000
6,250,000
6,250,000
6,250,000
"0,60,000
"0,60,000
"0,60,000
"0,60,000
500,000
500,000
500,000
500,000
25,"00,000
25,"00,000
25,"00,000
25,"00,000
",500,000
",500,000
",500,000
",500,000
23,250,000
23,250,000
23,250,000
23,250,000
",500,000
",500,000
",500,000
",500,000
23,250,000
23,250,000
23,250,000
23,250,000 325,000,000
333,000,000
333,000,000
333,000,000
333,000,000
600,000,000
600,000,000
600,000,000
600,000,000
1,012,500,000
1,012,500,000
1,012,500,000
1,012,500,000
1,5!5,000,000
1,5!5,000,000
1,5!5,000,000
1,5!5,000,000
1,250,000,000
1,250,000,000
1,250,000,000
1,250,000,000
0
0
0
0
!5,000,000
!5,000,000
!5,000,000
!5,000,000
+'*'+**+***
+'*'+**+***
+'*'+**+***
+2+**+***
&+***+***+***
&+***+***+***
&+***+***+***
&+***+***+***
+1'+*1*+***
+1+&*+***
+&,+1*+***
&+,11+*&*+***
12
1
1'
1
6,11,060,000
5,2",660,000
2,510,!60,000
6,1"0,000
0
0
0
0
-
-
-
-
-
-
-
-
"60,000,000
-
-
-
-
-
-
-
-
-
-
-
2,520,000,000
2,520,000,000
2,520,000,000
2,520,000,000
-
-
-
-
-
-
-
-
1,00,000,000
1,00,000,000
1,00,000,000
1,00,000,000
5
5
5
5
225,000,000
225,000,000
225,000,000
225,000,000
2,250,000,000
2,250,000,000
2,250,000,000
2,250,000,000
-
-
-
-
1,!10,000,000
1,!10,000,000
1,!10,000,000
1,!10,000,000
-
10%
10%
10%
10%
201,""0,000
201,""0,000
201,""0,000
201,""0,000
'+,1+''*+***
'+21+''*+***
'+21+''*+***
'+21+''*+***
11+2+**+***
+,*&+1**+***
+*2+2**+***
+,+**+***
"0,60,000
"0,60,000
"0,60,000
200,500,000
500,000
500,000
500,000
25,"00,000
25,"00,000
25,"00,000
25,"00,000
",500,000
",500,000
",500,000
",500,000
23,250,000
23,250,000
23,250,000
23,250,000
",500,000
",500,000
",500,000
",500,000
23,250,000
23,250,000
23,250,000
23,250,000
"50,000,000 333,000,000
333,000,000
333,000,000
333,000,000
600,000,000
600,000,000
600,000,000
600,000,000
1,012,500,000
1,012,500,000
1,012,500,000
0
1,5!5,000,000
1,5!5,000,000
1,5!5,000,000
0
1,250,000,000
1,250,000,000
1,250,000,000
0
1,000,000,000
2,000,000,000
2,000,000,000
1,000,000,000
!5,000,000
62,500,000
3!,500,000
12,500,000
&+*+,'*+***
+2+'*+***
+2*+'*+***
1++1*+***
+***+***+***
+***+***+***
1+***+***+***
*
+2,'+&&*+***
2+1*+&*+***
(&,,+1'*+***)
1+,'+1*+***
1&
1
1,
1
1,3",150,000
3,6!,500,000
",510,50,000
5,3",600,000
0
0
0
0
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
1,050,000,000
-
-
-
-
-
-
-
-
-
-
1,00,000,000
1,00,000,000
1,00,000,000
00,000,000
5
5
5
5
225,000,000
225,000,000
225,000,000
225,000,000
2,250,000,000
2,250,000,000
2,250,000,000
2,250,000,000
-
-
-
-
1,!10,000,000
1,!10,000,000
1,!10,000,000
1,!10,000,000
-
2+,*+***+***
1+,**+***+***
1+,**+***+***
**+***+***
'+&,'+1*+***
+'+**+***
&+1*+,*+***
&+2'+&**+***
500,000
500,000
500,000
500,000
25,"00,000
25,"00,000
",500,000
",500,000
",500,000
",500,000
23,250,000
23,250,000
23,250,000
23,250,000
",500,000
",500,000
",500,000
",500,000
23,250,000
23,250,000
23,250,000
23,250,000
333,000,000
333,000,000
333,000,000
333,000,000
600,000,000
600,000,000
600,000,000
600,000,000
0
0
0
0
0
0
0
0
0
0
0
0
0
0
,&+&*+***
,&+&*+***
&1+2*+***
&1+2*+***
*
*
*
*
+&+**+***
'+1*+,*+***
+'+&**+***
+2,,+*+***
0 0
2*
21
22
2
5,2,350,000
",32!,100,000
3,3!0,350,000
3,013,600,000
0
0
0
0
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
5
5
0
0
225,000,000
225,000,000
-
2,250,000,000
2,250,000,000
1,250,000,000
-
-
-
1,!10,000,000
1,!10,000,000
1,!10,000,000
1"0,000,000
*
*
*
*
+2,,+*+***
'+2+1**+***
+*+*+***
+*1+&**+***
500,000
500,000
500,000
500,000
23,250,000
23,250,000
23,250,000
0
-
",500,000 23,250,000
",500,000 23,250,000
23,250,000
23,250,000
23,250,000
333,000,000
333,000,000
333,000,000
0
600,000,000
600,000,000
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
&1+2*+***
&+*+***
&+*+***
2+*+***
*
*
*
*
'+2+1**+***
+*+*+***
+*1+&**+***
2+,+,*+***
2&+&1+111.11
2&+&1+111.11
2' 2,,50,000
* 0
&+***+***+***
0
* 1**
0
-
2+**+***+***
-
+&&*+***+***
"60,000,000
1*
0
+2*+***+*** 2&+2*+***+***
5,250,000,000
1**
0
'+**+***+*** 22+**+***+*** 0
",500,000,000
1** '+**+***+***
-
+***+***+*** * 2+2*+***+***
-
2+**+***+*** 1 2+*1'+'**+***
*
2+''+'**+***
2+,+,*+***
1'+1'+2**+*** * 11+*2&+2**+*** &'+***+*** &2+**+*** '+1*1+**+***
500,000
2''+2**+*** *,+***+***
2&+***+*** 23,250,000
,+***+***
0
2&+***+*** 23,250,000
,+***+*** 2+1+***+*** *
0
&+&&*+***+***
0
1*+,**+***+***
0
1*+12+***+***
0
1+*+***+***
0
12+**+***+***
55,35,000,000
* * * * 0
&+***+***+***
0
12+**+***
2+*+***
,+**,+**+***
* 2+&&+1**+***
3,00,300,000
A.
Kertas Kerja Perhitungan Rencana Anggaran Biaya (RAB) PT. NUSA ALAM PERSADA Lokasi Desa Maju Jambi Penggunaan Tanah Kavling tanah mentah Kavling tanah efektip a!ana" #!asa!ana $aman Jumlah
1
= = = = =
Rencana jumah !a"ing Ty#e$Luas tanah $&'(" 10 $&'(" 120 $&+" 120 $&70" 10 $&100" 200 'umah 2
100,000 m2 70,000 m2 20,000 m2 10,000 m2 100,000 m2
100% 70% 20% 10%
00 Unit Unit 100 10 100 100 0
Biaya Tanah a& #embebasan tanah b& ia-a ijin lokasi .& ia-a pengu!usan /& ia-a penguku!an e& ia-a n/uk f& ia-a #engaplingan g& ia-a jual beli h& ia-a peme.ahan i& ia-a pengupasan j& ia-a pengu!ugan k& ia-a pematangan
Sat m2 m2 m2 m2 m2 m2 m2 m2 m2 m2 m2
%arga P&!&! 10,)21,02*,*2+ 1(,)27,+1,0)2 1','7*,''2,101 1),)21,111,20+ 1+,0(,0(1,0(+ 7,20',)*+,2*(
Margin 7*,)71,17( ),'22,+*,)0* ),121,((7,*)) 1,07*,***,7)( 1',++',)'*,)'( *+,*-,,+*
/&ume 100,000 100,000 100,000 100,000 100,000 100,000 100,000 100,000 100,000 100,000 100,000
%arga Satuan 1+0,000 ',000 2,000 2,00 ,000 2,500 2,600 3,000 2,000 3,200 4,000
Jumlah ia-a tanah efektip"m2 #embulatan 3 Biaya Bangunan
a& Biaya Pemasaran b& Biaya Kantor .& Gaji Karyawan PT /& Biaya Fasiitas
25,500
19,922
25,500
9,255
25,500
21,882
25,500
85,294
e& Biaya Pea!sanaan Konstru!si
25,500
2,189,608
"uma# Biaya $angunan%m2 Pem$uatan
B
KERTAS KER'A REKAP0TULAS0 AN11ARAN B0A2A Re!a#ituasi 3iaya #er unit T2PE RUMA% $&'(" 10 $&'(" 120 $&+" 120 $&70" 10 $&100" 200
B0A2A TANA% 2,+7,700 2),11,0*( 2),11,0*( '(,')',*7 +*,2,1+'
B0A2A BAN1UNAN *',7'+,** *',7'+,** 10+,((*,2' 1(2,*17,2 2'2,)(,07*
B0A2A TANA% 2,+7,70,000 +,'(7,2(2,*7 2,)11,0*,71 ',('),'*,71+ 2,+2(,27,1+'
B0A2A BAN1UNAN *,'7',+*,*2+ 12,(0,1**,2' 10,+((,*2',2) 1(,2*1,72,+)0 11,(2),*0',)22
4 Re!a#ituasi T&ta Biaya T2PE RUMA% $&'(" 10 $&'(" 120 $&+" 120 $&70" 10 $&100" 200 Jumlah
100 10 100 100 0
00 1,*)1,)*+,2*(
),'12,000,000
5 B0A2A PR62EK, SUMBER 7 PEN11UNAAN DANA 8 Biaya Pr&ye! 1 ia-a tanah 2 ia-a bangunan ' $otal bia-a + asil penjualan Laba koto! ($a3 7 45$ 5$
1,*)1,)*+,2*( ),'12,000,000 7,20',)*+,2*( 122,70,000,000 +7,+(,01,71+ 4,4+,, ',271,01,71+
1 2 '
10,500 12,000 15,000 10,000 47,500
4,750,000,000
%arga 'ua 11,00,000,000 2(,20,000,000 22,00,000,000 ',000,000,000 27,00,000,000 122,70,000,000
10,00 1*,000 12,000 1,000 10,000 (,00
T&ta %arga 1+,000,000,000 '00,000,000 200,000,000 20,000,000 00,000,000 20,000,000 2(0,000,000 '00,000,000 200,000,000 '20,000,000 +00,000,000 1(,)*0,000,000 2+2,(2( 4*4,+ 508,000,000 236,000,000 558,000,000 2,1&5,000,000
70,000
55,835,000,005 59,312,000,005 2,325,961 2,326,000
%AR1A P&!&! 10),210,2** 112,*+),(7+ 1'',7*','21 1)),211,112 2*1,121,221
%AR1A P6K6K 10,)21,02*,*2+ 1(,)27,+1,0)2 1','7*,''2,101 1),)21,111,20+ 1+,0(,0(1,0(+
%AR1A 'UAL 11,000,000 17,000,000 22,000,000 '0,000,000 0,000,000
UAN1 MUKA 2*,70,000 +',70,000 (,20,000 *7,00,000 1'7,00,000
%AR1A MAR10N 'UAL 11,00,000,000 7*,)71,17( 2(,20,000,000 ),'22,+*,)0* 22,00,000,000 ),121,((7,*)) ',000,000,000 1,07*,***,7)( 27,00,000,000 1',++',)'*,)'(
UAN1 MUKA 2,*7,000,000 (,(2,00,000 ,(2,000,000 *,70,000,000 (,*7,000,000
7,20',)*+,2*( 122,70,000,000 +7,+(,01,71+ '0,(*7,00,000
Sum3er 7 Penggunaan Dana ia-a konst!uksi ha!e Develope!620% 8ang Muka
),'12,000,000 11,*(2,+00,000 '0,(*7,00,000
Dana yang 9i3utuh!an
-,+-4,,
Jaka!ta, 5p!il 201