KAVLING RUDENSIA HILLS

NO
NO BLOK UKURAN LUAS JENIS
KAV.
1A 1 6.00 x 14 84 Standart
2 2 6.00 x 14 84 Standart
3 3 6.00 x 14 84 Standart
4 4 6.00 x 14 84 Standart
5 5 6.00 x 14 84 Standart
6 6 6.00 x 14 84 Standart
7 7 8.00 x 14 115 sudut
8 8 8.00 x 14 109 sudut
9 9 6.00 x 14 84 Standart
10 10 6.00 x 14 84 Standart
11 11 6.00 x 14 84 Standart
12 12 6.00 x 14 84 Standart
13 13 14 8.42 x 12 101 Non Standart
1,165

1B 1 8.58 x 12 103 Sudut

2 2 6.00 x 12 72 Standart
3 3 6.00 x 12 72 Standart
4 4 6.00 x 12 72 Standart
5 5 6.00 x 12 72 Standart
6 6 6.00 x 12 72 Standart
7 7 8.75 x 12 105 Sudut
8 8 6.00 x 12 88 Sudut
9 9 6.00 x 12 72 Standart
10 10 6.00 x 12 72 Standart
11 11 6.00 x 12 72 Standart
12 12 6.00 x 12 72 Sudut
13 13 6.00 x 12 72 Sudut
14 14 6.00 x 12 72 Standart
15 15 16 8.92 x 12 107 Sudut
1,195

1C 1 7.92 x 12 95 Sudut
2 2 6.00 x 12 72 Standart
3 3 6.00 x 12 72 Standart
4 4 6.00 x 12 72 Standart
5 5 6.00 x 12 72 Standart
 6 6 6.00 x 12 72 Standart
7 7 6.00 x 12 72 Standart
8 8 6.00 x 12 173 Sudut
9 9 6.00 x 12 75 Sudut
10 10 6.00 x 12 72 Standart
11 11 6.00 x 12 72 Standart
12 12 6.00 x 12 72 Standart
13 13 6.00 x 12 72 Standart
14 14 6.00 x 12 72 Standart
15 15 6.00 x 12 72 Standart
16 16 16 7.92 x 12 95 Sudut
1,302
1D 1 6.00 x 12 72 Sudut
2 2 6.00 x 12 72 Standart
3 3 6.00 x 12 72 Standart
4 4 6.00 x 12 72 Standart
5 5 6.00 x 12 72 Standart
6 6 6.00 x 12 72 Standart
7 7 6.00 x 12 72 Standart
8 8 6.00 x 12 72 Standart
9 9 6.00 x 12 72 Standart
10 10 6.00 x 12 72 Standart
11 11 6.00 x 12 72 Standart
12 12 6.00 x 12 72 Standart
13 13 13 14.00 x 12 89 Sudut
953

57 Unit KAVLING 4,615 48%

TAMAN 668 7%
MASJID 310
BALAI RW 176
JALAN 3,848 40%
9,617 Err:522
 HPP TANAH (TH. 2021) HARGA RUMAH

Tanah 1 T.36/120
120 1,300,000 156,000,000
No. Uraian Pekerjaan T36
Bangunan 36 4,000,000 144,000,000
I PEROLEHAN TANAH Rp/m2 200,000 HARGA JUAL 300,000,000
II BIAYA SURAT TANAH Rp/m2 30,000
- Perijinan Lokasi Rp/m2 5,000
- Balik Nama Rp/m2 15,000 2 T.45/120
- GS kavling Rp/m2 10,000 120 1,300,000 156,000,000
III PEMATANGAN LAHAN Rp/m2 253,265
PEK. GRADING Rp/m2 13,920 45 4,000,000 180,000,000
PEK.TALUD DAN TURAP Rp/m2 50,538 HARGA JUAL 336,000,000
PEK. JALAN & KANSTEEN Rp/m2 54,328
PEK. SALURAN & GORONG-GORONG Rp/m2 8,510
PEK. UTILITAS Rp/m2 52,138
PEK. TAMAN & POS JAGA Rp/m2 29,478
PEK. LAIN-LAIN Rp/m2 44,352
IV CONT. FACTOR 5% Rp/m2 12,663
TOTAL HPP (GROSS) Rp/m2 495,928
Efektifitas % 69%
TOTAL HPP (NET) Rp/m2 718,764
HARGA JUAL TH. 2018 Rp/m2 1,300,000
Margin % 45%

HPP BANGUNAN (TH. 2021)

No. Uraian Pekerjaan T36

617
113 I Harga SPK Rp/m2 3,500,000
154 II IMB Rp/m2 15,000
884 III Taman Rumah Rp/m2 22,222
TOTAL HPP Rp/m2 3,537,222
IV CONT. FACTOR 5% Rp/m2 176,861
TOTAL Rp/m2 3,714,083
HARGA JUAL TH. 2018 Rp/m2 4,000,000
Margin % 7%
TALUD BARAT 0.55 2.5 55 75.625 M3

Pondasi Batas Kavling

Samping 0.4 0.8 15 4.8 M3

Depan 0.4 0.5 3.5 0.7 M3

5.5 16 88

musholla Samping 0.4 1.3 44 22.88 M3

M3