BALE TUANKU Harga dasar tanah 315,000,000 0 0 500,000,000 415,000,000 0 0 0 586,500,000 0 0 0 0 0 0 0 0 0 0 0 0 0 BALE TUANKU Peta kontur tanah 0 0 5,000,000 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 BALE TUANKU Direksi kit / kantor proyek 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 BALE TUANKU Pembersihan lokasi 0 0 5,000,000 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 BALE TUANKU Cut and fill 0 0 20,000,000 20,000,000 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 BALE TUANKU Utzet / pengukuran 0 0 2,500,000 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 BALE TUANKU Timbunan tanah 0 0 0 20,000,000 20,000,000 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 BALE TUANKU Gerbang perumahan 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 12,500,000 12,500,000 0 0 0 BALE TUANKU Papan nama perumahan 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 10,000,000 10,000,000 0 0 0 BALE TUANKU Portal perumahan 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 4,250,000 4,250,000 0 0 0 BALE TUANKU Pos satpam 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 6,000,000 6,000,000 0 0 0 BALE TUANKU Pondasi talud 0 0 25,000,000 25,000,000 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 BALE TUANKU Perkerasan Jalan 0 0 0 0 31,925,000 0 31,925,000 0 0 31,925,000 0 0 31,925,000 0 0 0 0 0 0 0 0 0 BALE TUANKU Jalan lingkungan perumahan 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 153,240,000 153,240,000 0 0 0 0 0 BALE TUANKU Saluran lingkungan 0 0 0 22,326,000 0 22,326,000 0 0 22,326,000 0 0 22,326,000 0 0 0 0 0 0 0 0 0 0 BALE TUANKU Peresapan lingkungan 0 0 0 15,750,000 0 15,750,000 0 0 15,750,000 0 0 15,750,000 0 0 0 0 0 0 0 0 0 0 BALE TUANKU Lampu penerangan jalan 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 7,500,000 7,500,000 0 0 0 BALE TUANKU Taman perumahan 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 11,100,000 11,100,000 0 0 0 BALE TUANKU Pohon penghijauan 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 2,500,000 2,500,000 0 0 0 BALE TUANKU Limbah Komunal 0 0 0 0 0 35,000,000 35,000,000 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 BALE TUANKU Perbaikan jalan masuk 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 30,000,000 30,000,000 0 BALE TUANKU Gerbang masuk 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 BALE TUANKU Pagar Keliling / pagar maingate 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 BALE TUANKU Drainase jalan masuk 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 9,300,000 0 0 BALE TUANKU Saluran Luar Lingkungan 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 BALE TUANKU Sarana ibadah ( perbaikan masjid ) 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 37,500,000 37,500,000 37,500,000 0 0 0 BALE TUANKU Sarana Umum / Sosial 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 BALE TUANKU Lapangan Olah Raga 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 BALE TUANKU Penambahan daya listrik / trafo 0 0 0 0 30,000,000 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 BALE TUANKU Tiang jaringan Listrik 0 0 0 0 24,500,000 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 BALE TUANKU Sumur bor + Tower Tandon + Ijin 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 BALE TUANKU Penyambungan jaringan PDAM 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 BALE TUANKU Kompensasi Makam 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 BALE TUANKU Patok BPN / batas kavling 0 5,400,000 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 BALE TUANKU Bak sampah 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 BALE TUANKU Pondasi kavling 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 BALE TUANKU Taman depan 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 BALE TUANKU Penyambungan daya listrik rumah 0 0 0 0 0 10,750,000 10,750,000 10,750,000 10,750,000 10,750,000 10,750,000 10,750,000 10,750,000 12,900,000 10,750,000 10,750,000 10,750,000 10,750,000 12,900,000 0 0 0 BALE TUANKU Instalasi rumah Gas Alam 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 BALE TUANKU Instalasi rumah PDAM 108,000,000 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 BALE TUANKU Instalasi Internet 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 BALE TUANKU Bangunan 1 lantai RUMAH KOMERSIAL 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 BALE TUANKU Bangunan 1 lantai RUMAH SUBSIDI PLUS 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 BALE TUANKU Bangunan 1 lantai RUMAH SUBSIDI 0 0 200,000,000 300,000,000 300,000,000 300,000,000 300,000,000 300,000,000 300,000,000 320,000,000 320,000,000 320,000,000 300,000,000 300,000,000 320,000,000 220,000,000 120,000,000 0 0 0 0 0 BALE TUANKU Dana taktis sampai kecamatan 0 0 0 10,000,000 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 BALE TUANKU Fatwa Rencana Pengarahan Lokasi ( FRPL ) 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 BALE TUANKU Advice planning 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 BALE TUANKU Ijin Lokasi / IPPT 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 BALE TUANKU Rekomendasi dari pengairan / Peil banjir 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 BALE TUANKU Pengesahan Site Plan / Ijin site plan 0 0 0 54,487,500 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 BALE TUANKU PBG 0 0 0 0 85,200,000 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 BALE TUANKU Jasa penghubung 0 0 0 0 0 46,656,250 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 BALE TUANKU PBB tahunan periode proyek 0 0 0 12,000,000 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 BALE TUANKU Pemecahan PBB induk 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 BALE TUANKU Biaya pologoro / pajak desa 0 0 0 18,662,500 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 BALE TUANKU Biaya pengeringan / Pendaratan 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 BALE TUANKU Perikatan jual beli / kerjasama 0 0 0 6,000,000 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 BALE TUANKU Cover asuransi atas pembelian lahan 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 BALE TUANKU Biaya Surat Kuasa Jual 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 BALE TUANKU Biaya Balik Nama / AJB 0 0 0 10,000,000 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 BALE TUANKU BPHTB ---> 5% x ( NJOP - 80 juta ) 0 0 0 86,825,000 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 BALE TUANKU PPH ---> 2,5% x NJOP 0 0 0 4,541,200 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 BALE TUANKU Konversi lahan dari LC ke SHM 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 BALE TUANKU Penggabungan sertifikat 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 BALE TUANKU Penurunan menjadi SHGB 0 0 0 125,000,000 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 BALE TUANKU Pengajuan peningkatan hak milik 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 BALE TUANKU Pemecahan sertifikat 0 0 0 266,000,000 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 BALE TUANKU Tak Terduga / taktis 0 0 0 50,000,000 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 BALE TUANKU Akta Jual Beli / AJB 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 BALE TUANKU PPH SUBSIDI 0 0 0 0 0 8,300,000 8,300,000 8,300,000 8,300,000 8,300,000 8,300,000 8,300,000 8,300,000 9,960,000 8,300,000 8,300,000 8,300,000 8,300,000 9,960,000 0 0 0 BALE TUANKU PPH KOMERSIL 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0