RAB Perumahan RSS

RAB Perumahan RSS KETERANGAN SITEPLAN NO 1 2 3 4 5 6 7 8 9 10

KAVLING A.1 A.2 A.3 A.4 A.5 A.6 A.7

LEBAR

PANJANG

LUAS KAVLING 98 94 90 84 81 94 90

LUAS BANGUNAN 37 36 45 45 36 36 36

90 90 76

36 36 38

A.8 A.9 A. A .10

Total

887

Luasan untuk kavlin 10 Luasa !"!a# Luasa $a#a %a &as'#'!as u(u(

KETERANGAN

381

11!" !38

Ka)#'* +,-u(aa

887 0

Analisa #PP Pematanan Lahan 1$ Pem%elian Lahan K,!,-a*a P,(,#'a #aa /a-*a %asa- !aa

V"#u(,

Sa!ua 1125 (2 (2 (2

/a-*a sa!ua R+

Su !"!a#

400000 R+ R+

T"!a#

450000000  R+

450000000

R+

48750000

R+

160000000

!$ Lealitas Pem%elian Tanah K,!,-a*a  AJB  PAJAK

V"#u(,

Sa!ua 0.05

,, +,-a!a-a K"!-'us' #'*u*a

0.025 10 u'!

R+

/a-*a sa!ua 450000000 R+

Su !"!a# 22500000

R+ R+

450000000 R+ 1500000 R+

11250000 15000000

3$ Peri&inan ' Pa&ak K,!,-a*a

V"#u(,

P,(,aa IB PP/ P,$ua#a Ru(a N"!a-'s Va#'%as'

Sa!ua 10 10 10 10

/a-*a sa!ua R+ R+ R+ R+

4500000 4000000 6000000 1500000

Su !"!a# R+ R+ R+ R+

45000000 40000000 60000000 15000000

($ Peker&aan )isik *an )asilitas +mum K,!,-a*a P"%as' P,*"#aa #aa:U-u* Ja#a +a)'* #" Su(u- P,-,sa+a A'- /u$a Ja-'*a #'s!-' P,,-a*a Ja#a Ta(a

V"#u(,

Sa!ua 198 (1 1125 (2 238 (2 3 u'! 10 U'! (2 10 (3

R+ R+ R+ R+ R+ R+ R+

/a-*a sa!ua 360000 45000 45000 420000 2500000

R+ R+ R+ R+ R+

Su !"!a# 71280000 50625000 10710000 1260000 25000000

1000000 R+ 120000 R+

 1200000

T"!a#

R+

160075000

"$ Anaran Bia,a -anaement K,!,-a*a B'a;a O+,-as'"a# B'a;a P"("s' %a I#a

V"#u(,

Sa!ua 10 u'! 10 u'!

/a-*a sa!ua R+ 1000000 R+ R+ 1000000 R+

Su !"!a# T"!a# 10000000 10000000 R+

20000000

Total

R+

838825000

#PP Tanah -atan

R+

945687.71

#ara .ual Rumah Ba*ua S!a%a- 1 #a!a' T;+, 36 /a-*a Taa a!a*

< <

R+ R/

2000000 !'a+ (2 a*ua 0("288 !'a+ (2

2$ #ara Pokok Pro*uksi N".

Luas Taa

T;+,

/-* Jua# Taa

/a-*a Jua# Ba*ua /a-*a P"" P-"%us'

1 2 3 4

98 94 90 84

36 36 36 36

R+ R+ R+ R+

92677395.72 88894644.87 85111894.02 79437767.76

R+ R+ R+ R+

72000000 R+ 72000000 R+ 72000000 R+ 72000000 R+

164677396 160894645 157111894 151437768

5 6 7

81 94 90

36 36 36

R+ R+ R+

76600704.62 R+ 88894644.87 R+ 85111894.02 R+

72000000 R+ 72000000 R+ 72000000 R+

148600705 160894645 157111894

8 9 10

90 90 76

36 36 36

R+ R+ R+

85111894.02 R+ 85111894.02 R+ 71872266.07 R+

72000000 R+ 72000000 R+ 72000000 R+

157111894 157111894 143872266

T"!a# R/

1""88!"

!$"4 4116935 R+ 4022366 R+

.umlah 201729810 197095940

Asumsi Pen&ualan Kav$  A.1  A.2

Luas tanah 98 94

T,/e 36 36

R+ R+

!4 32935479.14 R+ 32178928.97 R+

 A.3  A.4  A.5  A.6

90 84 81 94

36 36 36 36

R+ R+ R+ R+

31422378.80 30287553.55 29720140.92 32178928.97

R+ R+ R+ R+

3927797 R+ 3785944 R+ 3715018 R+ 4022366 R+

192462070 185511266 182035863 197095940

 A.7  A.8  A.9  A.10

90 90 90 76

36 36 36 36

R+ R+ R+ R+

31422378.80 31422378.80 31422378.80 28774453.21

R+ R+ R+ R+

3927797 3927797 3927797 3596807

R+ R+ R+ R+

192462070 192462070 192462070 176243526

T"!a# R/

100"22!"

R/ R/

1(21308( 3"73"23

La%a rata5rata /er%ulan La%a rata5rata /erunit

< <

R/

5