C.1 INFRASTUKTUR
1 Pembersihan Lahan 41,000.00 M 1,500.00 61,500,000
2 Penataan Lahan (cutt n Fill) 41,000.00 M 15,000.00 615,000,000
3 Gate dan papan nama perumhan 1.00 Ls 40,000,000.00 40,000,000
4 Pos satpam 1.00 Ls 30,000,000.00 30,000,000
5 Talud /Dinding penahan - m3 550,000.00 -
6 Jalan Lingkungan -
Paving stone model bata T 6 cm K 300 12,500.00 m2 150,000.00 1,875,000,000
Kanstin Paving 28,480.00 M' 15,000.00 427,200,000
7 Saluran Air -
Gorong gorong D 30 cm 3,280.00 M' 200,000.00 656,000,000
Gorong gorong D 50 cm 280.00 M' 250,000.00 70,000,000
Bak Kontrol 300.00 titik 500,000.00 150,000,000
8 Pagar Keliling 800.00 M' 700,000.00 560,000,000
9 Pohon peneduh 150.00 buah 750,000.00 112,500,000
10 Biaya Tak terduga (ekskalasi harga) 1.00 ls 100,000,000.00 100,000,000
C.2 UTILITAS
1 Jaringan Listrik 335.00 Unit 2,500,000.00 837,500,000
2 Lampu Penerangan Jalan 130.00 unit 300,000.00 39,000,000
3 Jaringan Air Bersih 335.00 Unit 1,500,000.00 502,500,000
4 Jaringan Lain (jika ada) 1.00 Ls - -
D.4 PROMOSI
1 Cetak brosur, fliyer 1.00 Ls 7,000,000.00 7,000,000
2 Iklan Surat kabar dan online 1.00 Ls 30,000,000.00 30,000,000
3 Spanduk dan Benner 1.00 Ls 30,000,000.00 30,000,000
4 Ghatering 1.00 Ls 15,000,000.00 15,000,000
5 Digital Marketing 12.00 Kali 5,000,000.00 60,000,000
6 open house 1.00 Ls 25,000,000.00 25,000,000
7 Lain Lain 1.00 Ls -
D.5 KESEJAHTERAAN
1 Asuransi Karyawan 1.00 Ls -
2 Team Building, /Family Gathering 1.00 Ls 10,000,000.00 10,000,000
3 Whorkshop dan Seminar karyawan 1.00 Ls - -
4 THR dan tunjangan lain 1.00 20,500,000.00 20,500,000
5 Sumbangan Sumbangan 1.00 Ls 10,000,000.00 10,000,000
E BIAYA BUNGA
G RUGI/LABA
22%