|
Lampiran 8 |
: |
Surat Edaran Direktur Jenderal
Pajak |
|
Nomor |
: |
SE-62/PJ.6/1999 |
|
Tanggal |
: |
21 Oktober 1999 |
CONTOH
PENGGUNAAN TABEL DAN PERHITUNGAN
NILAI
NJOP BANGUNAN
|
IDENTITAS OBYEK PAJAK |
|||||||
|
- |
Nama bangunan |
: |
Hotel Citra Waslake. |
||||
|
- |
NOP |
: |
51.03.010.003.007.0009.0. |
||||
|
- |
Alamat |
: |
Jl. Argapura IX/2 Jakarta
Pusat. |
||||
|
- |
Tahun selesai dibangun |
: |
1991 |
||||
|
|
|
|
|
||||
|
KOMPONEN UTAMA |
|
|
|||||
|
- |
Jumlah lantai struktur |
: |
25 lantai (tidak termasuk
basemen). |
||||
|
- |
Luas lantai struktur |
: |
23.200 m2, kamar 22.272 m2, R.
lain 928 m2 |
||||
|
- |
Jumlah lantai basemen |
: |
2 lantai |
||||
|
- |
Luas lantai basemen |
: |
6.750 m2 |
||||
|
|
|
|
|
||||
|
KOMPONEN MATERIAL |
|
|
|||||
|
- |
Material dinding dalam |
: |
Super struktur (pasangan bata
½ batu), basemen (pasangan bata ½
batu). |
||||
|
- |
Material dinding luar |
: |
Pasangan bata ½ batu. |
||||
|
- |
Pelapis dinding dalam |
: |
Lantai 1 (marmer impor),
lantai 2 dst (walpaper). Basemen (cat) |
||||
|
- |
Pelapis dinding luar |
: |
Lantai 1 (kaca impor), lantai
2 dst (kaca lokal). |
||||
|
- |
Langit-langit |
: |
Lantai 1 (gypsum impor),
lantai 2 dst (akustik). |
||||
|
- |
Penutup atap |
: |
Genteng keramik |
||||
|
- |
Penutup lantai |
: |
Super struktur |
: |
Lantai 1 (granit impor, lantai
2 dst (karpet impor), basemen (keramik). |
||
|
|
|
|
|
||||
|
KOMPONEN FASILITAS |
|
|
|||||
|
- |
AC |
: |
Central dan split (1,5 PK) 15
buah. |
||||
|
- |
Lift |
: |
passenger lift (4 buah), service lift (2 buah) |
||||
|
- |
Tangga berjalan |
: |
2 buah (< 0,8m) dan 2 buah
(> 0,8m) |
||||
|
- |
Pagar pembatas |
: |
Batako (tinggi 2 m) 125 m. Besi (tinggi 1,2 m) 75 m. |
||||
|
- |
Proteksi api |
: |
Ada |
||||
|
- |
Genset |
: |
1.700 KVA |
||||
|
- |
PABX |
: |
120 saluran. |
||||
|
- |
Sumur artesis |
: |
70 m |
||||
|
- |
Sistem air panas |
: |
Ada |
||||
|
- |
Daya listrik |
: |
2.500 KVA |
||||
|
- |
Penangkal petir |
: |
Ada |
||||
|
- |
Pengolah limbah |
: |
Ada |
||||
|
- |
Tata suara |
: |
Ada |
||||
|
- |
Video intercom |
: |
Ada (kamar lt 2 dst). |
||||
|
- |
TV |
MATV |
: |
Ada (kamar lantai 2 dst). |
|||
|
|
|
CCTV |
: |
Ada (koridor lantai 1 = 120
m2) |
|||
|
- |
Kolam renang |
: |
450 m2 (dengan pelapis). |
||||
|
- |
Perkerasan |
: |
Ringan Sedang Keras |
(110 m2) (250 m2) (95 m2) |
|||
|
- |
Lapangan tenis |
: |
Beton 3 ban (dengan lampu) |
||||
|
- |
Bak penampungan air |
: |
ada |
||||
BANGUNAN PENDUKUNG
|
a) |
Gudang : |
||||
|
|
- |
Lebar bentang 15 m, tinggi
kolom 6 m |
|||
|
|
- |
Luas bangunan 450 m2 |
|||
|
|
- |
Material dinding luar batako |
|||
|
|
- |
Pelapis dinding luar cat |
|||
|
|
- |
Pelapis dinding dalam cat |
|||
|
|
- |
Penutup atap asbes semen
gelombang |
|||
|
|
- |
Langit-langit eternit (asbes
semen) |
|||
|
|
- |
Penutup lanta keramik |
|||
|
|
- |
Daya dukung lantai sedang |
|||
|
|
- |
Mezzanin 95 m2, penutup lantai
keramik |
|||
|
|
|
|
|
|
|
|
b) |
Bangunan parkir : |
|
|
||
|
|
KOMPONEN UTAMA : |
|
|
||
|
|
- |
Jumlah lantai struktur |
: |
10 lantai |
|
|
|
- |
Luas lantai struktur |
: |
10.100 m2 |
|
|
|
KOMPONEN MATERIAL |
|
|
||
|
|
- |
Material dinding dalam |
: |
Tidak ada |
|
|
|
- |
Material dinding luar |
: |
Pasangan bata ½ batu (1/2
lantai) |
|
|
|
- |
Pelapis dinding dalam |
: |
Cat |
|
|
|
- |
Pelapis dinding luar |
: |
Cat |
|
|
|
- |
Langit-langit |
: |
Tidak ada |
|
|
|
- |
Penutup atap |
: |
Pelat beton bertulang |
|
|
|
- |
Penutup lantai |
: |
Lantai 1 keramik |
|
|
|
|
|
|
Lantai 2 dst tanpa pelapis |
|
|
|
KOMPONEN FASILITAS |
|
|
||
|
|
- |
AC |
: |
Tidak ada |
|
|
|
- |
Lift |
: |
Passenger lift (2 buah) Service lift (1 buah) |
|
|
|
- |
Tangga berjalan |
: |
Tidak ada |
|
|
|
- |
Pagar pembatas |
: |
Mengikuti bangunan utama |
|
|
|
- |
Proteksi api |
: |
Ada |
|
|
|
- |
Genset |
: |
Mengikuti bangunan utama |
|
|
|
- |
PABX |
: |
Tidak ada |
|
|
|
- |
Sumur artesis |
: |
Mengikuti bangunan utama |
|
|
|
- |
Sistem air panas |
: |
Tidak ada |
|
|
|
- |
Daya listrik |
: |
Mengikuti bangunan utama |
|
|
|
- |
Penangkal petir |
: |
Ada |
|
|
|
- |
Pengolah limbah |
: |
Mengikuti bangunan utama |
|
|
|
- |
Tata suara |
: |
Ada |
|
|
|
- |
Video interkom |
: |
Tidak ada |
|
|
|
- |
TV |
MATV |
: |
Tidak ada |
|
|
|
|
CCTV |
: |
Tidak ada |
|
|
- |
Kolam renang |
: |
Mengikuti bangunan utama |
|
|
|
- |
Perkerasan |
: |
Mengikuti bangunan utama |
|
|
|
- |
Lapangan tenis |
: |
Mengikuti bangunan utama |
|
|
|
- |
Bak penampungan air |
: |
Mengikuti bangunan utama |
|
|
|
|
|
|
|
|
|
d) |
Pompa bensin : |
|
|
||
|
|
|
Jumlah kanopi 2 buah dengan
luas @ 30 m2 |
|||
|
|
|
Genset 500 KVA |
|||
|
|
|
Kapasitas tangki bawah tanah
100 m3 |
|||
|
|
|
Pelapis dinding luar cat |
|||
|
|
|
Fasilitas perkerasan sedang
(120 m2), berat (75 m2) |
|||
|
|
|
Pagar keliling : batako 250 m2
(tinggi 1,5 m) dan besi 75 m2 (tinggi 1,2 m) |
|||
|
|
|
Kedalaman sumur artesis 75 m. |
|||
|
Lampiran 9A |
: |
Surat Edaran Direktur Jenderal
Pajak |
|
Nomor |
: |
SE-62/PJ.6/1999 |
|
Tanggal |
: |
21 Oktober 1999 |
LEMBAR KERJA
|
NOP |
|
|
|
|
|
|
|
||||||||||||||||||
|
|
DATI I |
DATI II |
KEC. |
KEL. |
BLOK |
NO.
URUT |
-/9 |
|
|
||||||||||||||||||||||||||||
|
I. |
BIAYA KOMPONEN UTAMA/M2 |
|||||||||||||
|
|
Struktur utama |
23.200 |
M2 |
X |
Rp |
1.066.421 |
= |
Rp |
24.740.967.200 |
|
|
Indeks
KU-JPB - 125 |
||
|
|
Basemen |
6.750 |
M2 |
X |
Rp |
1.169.554 |
= |
Rp |
7.894.489.500 |
|
|
Indeks
KU-JPB 12- ……*) |
||
|
|
Mezzanin |
………………………… |
M2 |
X |
Rp |
………………………… |
= |
Rp |
………………………… |
(+) |
|
|
||
|
|
|
|
|
|
|
|
|
|
|
Rp |
32.635.456.700 |
|||
|
II. |
BIAYA KOMPONEN MATERIAL/M2 |
|
|
|
|
|
|
|
|
|
|
|||
|
|
A. |
Material dinding dalam |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Struktur utama |
23.200 |
M2 |
X |
Rp |
47.034 |
= |
Rp |
1.091.188.800 |
|
|
Indeks
KM-DAe-lt. 25 |
|
|
|
|
Basemen |
6.750 |
M2 |
X |
Rp |
35.690 |
= |
Rp |
240.907.500 |
|
|
Indeks
KM-DAe-lt. 12 |
|
|
|
B. |
Material dinding luar |
23.200 |
M2 |
X |
Rp |
64.750 |
= |
Rp |
1.270.200.000 |
|
|
Indeks
KM-DB-lt. 25 |
|
|
|
C. |
Pelapis dinding dalam |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Lantai 1 |
928 |
M2 |
X |
Rp |
209.100 |
= |
Rp |
194.044.800 |
|
|
Indeks
KM-CCe-lt. …*) |
|
|
|
|
Lantai 2 dst |
22.272 |
M2 |
X |
Rp |
398.603 |
= |
Rp |
8.877.666.016 |
|
|
Indeks
KM-BC-lt. 12 |
|
|
|
|
Basemen |
6.750 |
M2 |
X |
Rp |
9.153 |
= |
Rp |
61.782.750 |
|
|
Indeks
KM-DC-lt. 25 |
|
|
|
D. |
Pelapis dinding luar |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Lantai 1 |
928 |
M2 |
X |
Rp |
505.863 |
= |
Rp |
413.366.864 |
|
|
Indeks
KM-DD-lt. …*) |
|
|
|
|
Lantai 2 dst |
22.272 |
M2 |
X |
Rp |
171.356 |
= |
Rp |
3.816.663.552 |
|
|
Indeks
KM-CD-lt. …*) |
|
|
|
E. |
Langit-langit |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Lantai 1 |
928 |
M2 |
X |
Rp |
248.007 |
= |
Rp |
230.150.496 |
|
|
Indeks
KM-AE-lt. …*) |
|
|
|
|
Lantai 2 dst |
22.272 |
M2 |
X |
Rp |
217.379 |
= |
Rp |
4.641.465.068 |
|
|
Indeks
KM-…*)-lt. 12 |
|
|
|
F. |
Penutup atap |
29.950 |
M2 |
X |
Rp |
256.664 |
= |
Rp |
7.687.086.800 |
|
|
Indeks
KM-BF-lt. 25 |
|
|
|
G. |
Penutup lantai |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Lantai 1 |
928 |
M2 |
X |
Rp |
506.451 |
= |
Rp |
469.986.528 |
|
|
Indeks
KM-AG-lt. …*) |
|
|
|
|
Lantai 2 dst |
22.272 |
M2 |
X |
Rp |
221.265 |
= |
Rp |
4.928.014.080 |
|
|
Indeks
KM-CG-lt. 12 |
|
|
|
|
Basemen |
6.750 |
M2 |
X |
Rp |
59.198 |
= |
Rp |
399.586.500 |
|
|
Indeks
KM-DG-lt. 12 |
|
|
|
H. |
Sanitasi |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Super struktur |
23.200 |
M2 |
X |
Rp |
116.106 |
= |
Rp |
2.693.659.200 |
|
|
Indeks
TSanitasi-JPB7-lt.25 |
|
|
|
|
Basemen |
6.750 |
M2 |
X |
Rp |
9.337 |
= |
Rp |
63.024.750 |
|
|
Indeks
TSanitasi-JPB12-lt.2 |
|
|
|
I. |
Plumbing |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Super struktur |
23.200 |
M2 |
X |
Rp |
158.583 |
= |
Rp |
3.679.125.600 |
|
|
Indeks
KF-11-JPB7-lt.25 |
|
|
|
|
Basemen |
6.750 |
M2 |
X |
Rp |
14.183 |
= |
Rp |
95.735.250 |
(+) |
|
Indeks
KF-11-JPB12-lt.2 |
|
|
|
|
|
|
|
|
|
|
|
|
|
Rp |
41.110.676.574 |
||
|
III. |
BIAYA KOMPONEN FASILITAS |
|||||||||||||
|
|
Fasilitas pendukung (dari
formulir fasilitas) |
= |
Rp |
59.228.934.510 |
(+) |
|||||||||
|
|
NILAI SEBELUM DISUSUTKAN |
|
Rp |
132.975.067.784 |
||||||||||
|
|
|
|
|
|
||||||||||
|
IV. |
PENYUSUTAN |
|
|
|
|
|||||||||
|
|
NILAI PENYUSUTAN |
13 % |
X |
Rp |
132.975.067.784 |
|
= |
Rp |
17.286.758.812 |
(-) |
||||
|
|
NILAI SETELAH DISUSUTKAN |
|
|
Rp |
115.688.306.972 |
|||||||||
|
|
|
|
|
|
|
|||||||||
|
V. |
FASILITAS (tidak perlu
disusutkan) |
|||||||||||||
|
|
Daya listrik |
2.500 |
KVA |
X X X X |
2.799.760 |
= |
Rp |
6.999.450.000 |
|
|
|
|||
|
|
AC Split |
15 |
Buah |
7.972.650 |
= |
Rp |
119.589.750 |
|
|
|
||||
|
|
AC Window |
- |
Buah |
- |
= |
Rp |
- |
|
|
|
||||
|
|
AC Floor |
- |
buah |
- |
= |
Rp |
- |
(+) |
|
|
||||
|
|
|
|
|
|
|
|
|
|
|
Rp |
7.119.039.750 |
(+) |
||
|
|
|
|
|
|||||||||||
|
|
NJOP BANGUNAN |
Rp |
122.807.348.722 |
|||||||||||
|
|
|
|
|
|||||||||||
|
Lampiran 9B |
: |
Surat Edaran Direktur Jenderal
Pajak |
|
Nomor |
: |
SE-62/PJ.6/1999 |
|
Tanggal |
: |
21 Oktober 1999 |
LEMBAR KERJA
|
NOP |
|
|
|
|
|
|
|
||||||||||||||||||
|
|
DATI I |
DATI II |
KEC. |
KEL. |
BLOK |
NO.
URUT |
-/9 |
|
|
||||||||||||||||||||||||||||
|
I. |
BIAYA KOMPONEN UTAMA/M2 |
|||||||||||||
|
|
Struktur utama |
10.100 |
M2 |
X |
Rp |
652.101 |
= |
Rp |
6.587.129.100 |
|
|
Indeks
KU-JPB12 - …*) |
||
|
|
Basemen |
- |
M2 |
X |
Rp |
- |
= |
Rp |
- |
|
|
|
||
|
|
Mezzanin |
- |
M2 |
X |
Rp |
- |
= |
Rp |
- |
(+) |
|
|
||
|
|
|
|
|
|
|
|
|
|
|
Rp |
6.587.129.100 |
|||
|
II. |
BIAYA KOMPONEN
MATERIAL/M2 |
|
|
|
|
|
|
|
|
|
|
|||
|
|
A. |
Material dinding dalam |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Struktur utama |
- |
M2 |
X |
Rp |
- |
= |
Rp |
- |
|
|
|
|
|
|
|
Basemen |
- |
M2 |
X |
Rp |
- |
= |
Rp |
- |
|
|
|
|
|
|
B. |
Material dinding luar |
10.100 |
M2 |
X |
Rp |
44.647 |
= |
Rp |
450.934.700 |
|
Rp |
Indeks
KM-C5-…*) |
|
|
|
C. |
Pelapis dinding dalam |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Super struktur |
10.100 |
M2 |
X |
Rp |
9.837 |
= |
Rp |
99.353.700 |
|
Rp |
Indeks
KM-D1-…*) |
|
|
|
|
Basemen |
- |
M2 |
X |
Rp |
- |
= |
Rp |
- |
|
|
|
|
|
|
D. |
Pelapis dinding luar |
10.100 |
M2 |
X |
Rp |
11.804 |
|
Rp |
119.220.400 |
|
Rp |
Indeks
KM-DD-…*) |
|
|
|
E. |
Langit-langit |
- |
M2 |
X |
Rp |
- |
|
|
|
|
|
|
|
|
|
F. |
Penutup atap |
10.100 |
M2 |
X |
Rp |
316.861 |
= |
Rp |
3.200.296.100 |
|
Rp |
Indeks
KM-…*) |
|
|
|
G. |
Penutup lantai |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Lantai 1 |
1.263 |
M2 |
X |
Rp |
63.617 |
= |
Rp |
80.316.463 |
|
Rp |
Indeks
KM-DG-..*) |
|
|
|
|
Lantai 2 dst |
- |
M2 |
X |
Rp |
- |
= |
Rp |
- |
|
|
|
|
|
|
|
Basemen |
- |
M2 |
X |
Rp |
- |
= |
Rp |
- |
|
|
|
|
|
|
H. |
Sanitasi |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Super struktur |
10.100 |
M2 |
X |
Rp |
10.034 |
= |
Rp |
101.343.400 |
|
Rp |
Indeks-Sanitasi-…*)
|
|
|
|
|
Basemen |
- |
M2 |
X |
Rp |
- |
= |
Rp |
- |
|
|
|
|
|
|
I. |
Plumbing |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Super struktur |
10.100 |
M2 |
X |
Rp |
15.242 |
= |
Rp |
153.944.200 |
|
Rp |
Indeks
…*) –JPB-…*) |
|
|
|
|
Basemen |
- |
M2 |
X |
Rp |
- |
= |
Rp |
- |
(+) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Rp |
4.205.408.963 |
||
|
III. |
BIAYA KOMPONEN FASILITAS |
|||||||||||||
|
|
Fasilitas pendukung (dari
formulir fasilitas) |
= |
Rp |
8.864.360.398 |
(+) |
|||||||||
|
|
NILAI SEBELUM DISUSUTKAN |
|
Rp |
19.656.898.461 |
||||||||||
|
|
|
|
|
|
||||||||||
|
IV. |
PENYUSUTAN |
|
|
|
|
|||||||||
|
|
NILAI PENYUSUTAN |
13 % |
X |
Rp |
19.656.898.461 |
|
= |
Rp |
2.555.396.800 |
(-) |
||||
|
|
NILAI SETELAH DISUSUTKAN |
|
|
Rp |
17.101.501.661 |
|||||||||
|
|
|
|
|
|
|
|||||||||
|
V. |
FASILITAS (tidak perlu
disusutkan) |
|||||||||||||
|
|
Daya listrik |
- |
KVA |
X X X X |
- |
= |
Rp |
- |
|
|
|
|||
|
|
AC Split |
- |
Buah |
- |
= |
Rp |
- |
|
|
|
||||
|
|
AC Window |
- |
Buah |
- |
= |
Rp |
- |
|
|
|
||||
|
|
AC Floor |
- |
buah |
- |
= |
Rp |
- |
(+) |
|
|
||||
|
|
|
|
|
|
|
|
|
|
|
Rp |
|
(+) |
||
|
|
|
|
|
|||||||||||
|
|
NJOP BANGUNAN |
Rp |
17.101.501.661 |
|||||||||||
|
|
|
|
|
|||||||||||
|
Lampiran 9B |
: |
Surat Edaran Direktur Jenderal
Pajak |
|
Nomor |
: |
SE-62/PJ.6/1999 |
|
Tanggal |
: |
21 Oktober 1999 |
LEMBAR KERJA
|
NOP |
|
|
|
|
|
|
|
||||||||||||||||||
|
|
DATI I |
DATI II |
KEC. |
KEL. |
BLOK |
NO.
URUT |
-/9 |
|
|
||||||||||||||||||||||||||||
|
I. |
AC Central |
Bangunan lain |
- |
M2 |
X |
Rp |
- |
= |
Rp |
|
|
|
|
|
|
|
JPB 7,5,13 |
Kamar |
- |
M2 |
X |
Rp |
- |
= |
Rp |
- |
|
|
|
|
|
|
|
Ruangan lain |
- |
M2 |
X |
Rp |
- |
= |
Rp |
- |
(+) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Rp |
- |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
II. |
Lift |
Penumpang |
2 |
Unit |
X |
Rp |
1.445.883.722 |
= |
Rp |
2.891.767.444 |
|
|
|
|
|
|
|
Barang |
1 |
unit |
X |
Rp |
904.044.598 |
= |
Rp |
904.044.596 |
(+) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Rp |
3.796.812.042 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
III. |
Escalator |
L < 0,8 m |
- |
Unit |
X |
Rp |
- |
= |
Rp |
- |
|
|
|
|
|
|
|
L > 0,8 m |
- |
Unit |
X |
Rp |
- |
= |
Rp |
- |
(+) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Rp |
- |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
- |
|
|
IV. |
Pagar |
Batako |
- |
M2 |
X |
Rp |
- |
= |
Rp |
- |
|
|
|
|
|
|
|
Batako |
- |
M2 |
X |
Rp |
- |
= |
Rp |
- |
|
|
|
|
|
|
|
Beton pracetak |
- |
M2 |
X |
Rp |
- |
= |
Rp |
- |
|
|
|
|
|
|
|
Besi |
- |
M2 |
X |
Rp |
- |
= |
Rp |
- |
|
|
|
|
|
|
|
BRC |
- |
M2 |
X |
Rp |
- |
= |
Rp |
- |
(+) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Rp |
- |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
V. |
Proteksi api |
Hydrant |
10.100 |
M2 |
X |
Rp |
10.314 |
= |
Rp |
104.171.400 |
|
|
|
|
|
|
|
Sprinkler |
10.100 |
M2 |
X |
Rp |
33.542 |
= |
Rp |
338.714.200 |
|
|
|
|
|
|
|
Alarm |
10.100 |
M2 |
X |
Rp |
10.992 |
= |
Rp |
171.618.200 |
|
|
|
|
|
|
|
Intercom |
10.100 |
M2 |
X |
Rp |
438.823 |
= |
Rp |
4.389.692.300 |
(+) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Rp |
5.004.257.100 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
VI. |
Genset |
|
- |
KVA |
X |
Rp |
- |
= |
Rp |
- |
|
|
|
|
|
VII. |
PABX |
|
- |
Sal |
X |
Rp |
- |
= |
Rp |
- |
|
|
|
|
|
VIII. |
Sumur artesis |
|
- |
M2 |
X |
Rp |
- |
= |
Rp |
- |
|
|
|
|
|
IX. |
Sistem air panas |
|
- |
M2 |
X |
Rp |
- |
= |
Rp |
- |
|
|
|
|
|
X. |
Penangkal petir |
|
8 |
Lt. |
X |
Rp |
1.764.307 |
= |
Rp |
14.114.456 |
|
|
|
|
|
XI. |
Sistem pengolahan limbah |
|
10.100 |
M2 |
X |
Rp |
4.968 |
= |
Rp |
50.176.300 |
|
|
|
|
|
XII. |
Sistem tata suara |
|
- |
M2 |
X |
Rp |
- |
= |
Rp |
- |
|
|
|
|
|
XIII. |
Video intercom |
|
- |
M2 |
X |
Rp |
- |
= |
Rp |
- |
|
|
|
|
|
XIV. |
Reservoir |
|
- |
M2 |
X |
Rp |
- |
= |
Rp |
- |
|
|
|
|
|
XV. |
TV |
MATV |
- |
M2 |
X |
Rp |
- |
= |
Rp |
- |
|
|
|
|
|
|
|
CCTV |
- |
M2 |
x |
Rp |
- |
= |
Rp |
- |
(+) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Rp |
64.291.256 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
XVI. |
Kolam renang |
Plester |
- |
M2 |
X |
Rp |
- |
= |
Rp |
- |
|
|
|
|
|
|
|
Pelapis |
- |
M2 |
X |
Rp |
- |
= |
Rp |
- |
(+) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Rp |
- |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
XVII. |
Perkerasan |
Ringan |
- |
M2 |
X |
Rp |
- |
= |
Rp |
- |
|
|
|
|
|
|
|
Sedang |
- |
M2 |
X |
Rp |
- |
= |
RP |
- |
|
|
|
|
|
|
|
Keras |
- |
M2 |
X |
Rp |
- |
= |
Rp |
- |
(+) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Rp |
- |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
XVIII. |
Lapangan tenis |
DENGAN LAMPU |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Beton |
- |
Ban |
X |
Rp |
- |
= |
Rp |
- |
|
|
|
|
|
|
|
Aspal |
- |
Ban |
X |
Rp |
- |
= |
Rp |
- |
|
|
|
|
|
|
|
Tanah liat |
- |
Ban |
X |
Rp |
- |
= |
Rp |
- |
|
|
|
|
|
|
|
TANPA LAMPU |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Beton |
- |
Ban |
X |
Rp |
- |
= |
Rp |
- |
|
|
|
|
|
|
|
Aspal |
- |
Ban |
X |
Rp |
- |
= |
Rp |
- |
|
|
|
|
|
|
|
Tanah liat |
- |
Ban |
X |
Rp |
- |
= |
Rp |
- |
(+) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Rp |
- |
(+) |
|
|
JUMLAH NILAI FASILITAS |
|
|
|
|
|
|
|
|
|
Rp |
8.864.360.398 |
||