NO TYPE No Unit Nilai Kontrak sebenarnya Denda 5%

1 45 A1/02 105,729,510 5,286,475

2 45 A1/03 99,892,237 4,994,612
3 45 A2/19 104,206,548 5,210,327
4 45 A2/26 97,973,466 4,898,673
5 45 A2/29 93,441,124 4,672,056
6 51 A3/16 125,130,506 6,256,525
7 51 A3/17 139,544,526 6,977,226
8 51 A3/18 137,924,479 6,896,224
9 51 A3/19 139,734,595 6,986,730
10 51 A3/20 139,734,595 6,986,730
11 51 A3/21 135,951,018 6,797,551
12 51 A3/23 120,740,631 6,037,032
13 51 A3/25 120,532,742 6,026,637
14 51 A3/28 132,765,840 6,638,292
15 51 A3/29 133,613,933 6,680,697
16 72 A5/08 214,550,265 10,727,513
17 72 A5/09 214,550,265 10,727,513
18 45 A1/05 99,759,025 4,987,951
19 45 A1/06 109,951,167 5,497,558
20 45 A1/07 95,588,100 4,779,405
21 45 A1/08 99,931,295 4,996,565
22 45 A1/09 99,301,726 4,965,086
23 45 A1/10 83,584,934 4,179,247

24 45 A1/11 74,351,773 3,717,589

25 45 A1/12 74,351,773 3,717,589
26 45 A1/15 74,351,773 3,717,589
27 45 A1/16 87,800,913 4,390,046
28 45 A1/17 75,496,916 3,774,846

29 45 A2/10 106,802,337 5,340,117

30 51 A3/01 114,735,238 5,736,762
31 51 A3/03 129,506,162 6,475,308
32 51 A3/06 95,862,957 4,793,148

33 51 A3/09 95,899,910 4,794,996

34 51 A3/11 99,678,403 4,983,920
35 51 A3/12 103,414,464 5,170,723
36 51 A3/26 106,960,717 5,348,036
37 51 A3/27 106,895,623 5,344,781
38 72 A5/05 188,645,128 9,432,256
39 72 A5/06 188,645,128 9,432,256
40 72 A5/07 188,645,128 9,432,256
237,808,844
PROYEK : RUMAH TYPE 51/105 - CENDANA REGENCY
LOKASI : SAWANGAN - JAWA BARAT
REKAPAN 18 UNIT TIPE 51

NO URAIAN PEKERJAAN SAT VOLUME

TYPE 51/105
I PEKERJAAN STRUKTUR
A PEKERJAAN TANAH
1 Pengukuran dan Bowplank m1
2 Pekerjaan Anti Rayap m2
3 Galian tanah pondasi m3
4 Urugan kembali tanah dan pemadatan m3
5 Pasir urug t. 10 cm m3
-
Sub Total -
-
B PEKERJAAN PEMANCANGAN -
1 Mobilisasi dan Demobilisasi (1 rumah) ls
2 Setting Out dan Pengukuran ls
3 Pengadaan Tiang Pancang #REF!
uk. 28x28x28 cm panjang ± 6 m m1
4 Pemancangan Tiang Pancang m1
5 Pemotongan Tiang Pancang titik
-
Sub Total -
-
C PEKERJAAN STRUKTUR
1 Lantai kerja adukan 1:3:5 t. 5 cm m3
2 Pondasi batu kali adukan 1:5 m3
3 Beton cor besi angkur Ø8-500 m3
4 Pondasi rollag beton pasangan bata uk. 35x35x30 cm m1
5 Pondasi P1 50x50x50 cm, K-225, tul. 5D13 double + bekisting m3
6 Sloof (SL1) 15x30 cm, K-225, tul. 4D13, SK Ø8-100/200 + bekisting m3
7 Sloof (SL2) 15x25 cm, K-225, tul. 4D13, SK Ø8-100/200 + bekisting m3
8 Sloof (SL3) 20x40 cm, K-225, tul. 7D13, SK Ø8-100 + bekisting m3
9 Sloof (SL4) 20x45 cm, K-225, tul. 7D13, 2D13, SK Ø8-100/200 + bekis m3
10 Kolom (K1) 15x15 cm, K-225, tul. 4Ø12, SK Ø8-100/200 + bekisting m3
11 Balok (BR1) 15x30 cm, K-225, tul. 4Ø12, SK Ø8-100/200 + bekisting m3
12 Balok (BR2) 15x20 cm, K-225, tul. 4Ø12, SK Ø8-100/200 + bekisting m3
13 Balok (BR3) 20x15 cm, K-225, tul. 4Ø12, SK Ø8-100/200 + bekisting m3
14 Balok (B1) 15x30 cm, K-225, tul. 5Ø12, 2Ø10, SK Ø8-100/200 + bekist m3
15 Balok (B2) 15x25 cm, K-225, tul. 4Ø12, SK Ø8-100/200 + bekisting m3
16 Balok praktis 13x15 cm, K-225, tul. 4Ø10, SK Ø6-150 + bekisting m3
17 Plat dak elv. +2.500 t. 120 mm, K-225, tul. Ø8-150 double + bekisting m3
18 Plat kanopi elv. +4.950 t. 150 mm, K-225, tul. Ø8-150 double + bekisti m3
19 Plat kanopi elv. +2.400 t. 150 mm, K-225, tul. Ø8-150 double + bekisti m3
20 Plat t. 100 mm carport, K-225, tul. Wiremesh M4 double + bekisting m3
-
Sub Total -
-
II PEKERJAAN ARSITEKTUR -
-
A PEKERJAAN DINDING DAN FINISHING -
1 Dinding pasangan 1/2 bata adukan 1:5 m2
2 Plesteran s/d acian halus m2 226.43
3 Dinding keramik 20x40 cm ex. Mulia / Milan m2 14.88
4 Dinding keramik 20x20 cm ex. Mulia / Milan m2 7.57
5 Dinding keramik 30x30 cm ex. Mulia / Milan m2 1.72
6 Pengecatan dinding exterior fin. Cat waterproof m2 84.30
7 Pengecatan dinding interior m2 142.14
8 Kanopi beton fin. Acian + cat waterproof m2 29.04
9 Kolom Beton depan fin. Acian + cat waterproof m2 1.80
10 Tali air uk. 10x10 mm pada kanopi m1 8.70
11 Nad façade depan uk. 30x30 mm fin. Acian + cat m1 18.20
12 Dinding Façade Kalsiplank 8 - Jati, struktur rangka besi hollow fin. Cat m2 11.76
termasuk base plat t. 12 mm + angkur baut 12 mm, terpasang sesuai -
dengan gambar dan spesifikasi. -
-
Sub Total -
-
B PEKERJAAN JENDELA DAN PINTU -
-
1 Pintu (P.1) Tipe Pintu swing + Jendela Kaca Mati Kusen Aluminium set 1.00
Spesifikasi : -
- Kusen Aluminium fin. Powder coating warna coklat. -
- Daun pintu Double plywood t. 5 mm + rangka kayu solid -
(Solid Engineering Door) fin. Melamik. -
- Jendela kaca t. 6 mm rangka aluminium fin. Powder coating warna -
coklat. -
- Aksesoris : Engsel kupu-kupu (2 set), Handle + lock (1 set) -
-
2 Pintu (P.2) Tipe Pintu swing + Jendela Kaca Jungkit Kusen Aluminium set 1.00
Spesifikasi : -
- Kusen Aluminium fin. Powder coating warna coklat. -
- Daun pintu Double plywood t. 5 mm + rangka kayu -
fin. Melamik (Flush Door). -
- Jendela kaca t. 6 mm rangka aluminium fin. Powder coating warna -
coklat. -
- Aksesoris : Engsel kupu-kupu (2 set), Handle + lock (2 set), -
window stopper (1 set), Lockcase (1 set). -
 -
3 Pintu (P.3) Tipe Pintu swing Kusen Aluminium set 2.00
Spesifikasi : -
- Kusen Aluminium fin. Powder coating warna coklat. -
- Daun pintu Double plywood t. 5 mm + rangka kayu -
fin. Melamik (Flush Door). -
- Aksesoris : Engsel kupu-kupu (1 set), Lever handle (1 set), -
Lockcase (2 set). -
-
4 Pintu (P.4) Tipe Pintu swing set 1.00
Spesifikasi : -
- Kusen pintu PVC -
- Daun pintu PVC + louvre di bawah -
- Aksesoris : Engsel kupu-kupu , Lever handle (1 set), -
Lockcase (1 set). -
-
5 Pintu (P.5) Tipe Pintu swing + Jendela Kaca Jungkit Kusen Aluminium set 1.00
Spesifikasi : -
- Kusen Aluminium fin. Powder coating warna coklat. -
- Daun pintu Double plywood t. 5 mm + rangka dalam Honeycomb -
fin. Melamik (Flush Door). -
- Jendela kaca t. 6 mm rangka aluminium fin. Powder coating warna -
coklat. -
- Aksesoris : Engsel kupu-kupu (2 set), Handle + lock (2 set), -
window stopper (1 set), Lockcase (1 set). -
-
6 Pintu (P.6) Tipe Pintu swing set 1.00
Spesifikasi : -
- Kusen pintu PVC -
- Daun pintu PVC + louvre di bawah -
- Aksesoris : Engsel kupu-kupu , Lever handle (1 set), -
Lockcase (1 set). -
-
7 Jendela (J. 1) Tipe Jendela Swing & Jendela Mati set 1.00
Spesifikasi : -
- Kusen Aluminium fin. Powder coating warna coklat. -
- Daun aluminium fin. Powder coating + kaca clear t. 6 mm. -
- Aksesoris : Engsel kupu-kupu (1 set), Handle + lock (1 set) -
window stopper (1 set). -
-
8 Jendela (J. 2) Tipe Jendela Swing & Jendela Mati set 1.00
Spesifikasi : -
- Kusen Aluminium fin. Powder coating warna coklat. -
- Daun aluminium fin. Powder coating + kaca clear t. 6 mm. -
- Aksesoris : Engsel kupu-kupu (1 set), Handle + lock (1 set) -
 window stopper (1 set). -
-
9 Jendela (J. 3) Tipe Jendela Swing set 1.00
Spesifikasi : -
- Kusen Aluminium fin. Powder coating warna coklat. -
- Daun aluminium fin. Powder coating + kaca clear t. 6 mm. -
- Aksesoris : Engsel kupu-kupu (1 set), Handle + lock (1 set) -
window stopper (1 set). -
-
10 Jendela (J. 4) Tipe Jendela Mati set 1.00
Spesifikasi : -
- Kusen Aluminium fin. Powder coating warna coklat. -
- Daun aluminium fin. Powder coating + kaca clear t. 6 mm. -
-
Sub Total -
-
C PEKERJAAN LANTAI -
-
1 Lantai Homogenous tile 60x60 cm -
a. Ruang Utama m2 22.99
b. Ruang Tidur m2 16.76
2 Lantai Keramik kasar/anti selip uk 40x40 cm ex. Mulia / Milan -
a. Teras Depan & Belakang m2 4.56
2 Lantai keramik kamar mandi uk. 20x20 cm ex. Mulia / Milan m2 2.96
3 Lantai keramik area belakang uk. 30x30 cm ex. Mulia / Milan m2 7.24
4 Lantai keramik kamar mandi pembantu uk. 20x20 cm ex. Mulia / Milan m2 1.22
5 Finishing carport acian + nad m2 13.72
6 Finishing rollag bawah lantai teras acian halus + cat m2 2.66
7 Pasangan dinding bata ringan ex. Hebel area taman m2 4.52
8 Finishing dinding taman acian halus + cat m2 10.19
-
Sub Total -
-
D PEKERJAAN PLAFON DAN FINISHING -
-
1 Plafon gypsum t. 9 mm rangka hollow 40x40 mm m2 42.84
2 Cornice gypsum finishing Cat m1 48.59
3 Pengecatan plafon gypsum m2 42.84
4 Plafon Kalsibord t. 6 mm rangka hollow 40x40 mm m2 28.22
5 Pengecatan plafon Kalsibord m2 28.22
6 List nad aluminium U 30x30 mm m1 16.15
7 Finishing Plafon beton expose fin. Acian + cat m2 9.75
-
Sub Total -
-
 E PEKERJAAN ATAP -
-
1 Rangka atap C 125x50x20x3,2 termasuk plat sambung terpasang kg 158.85
2 Rangka atap baja ringan (Kaso dan Reng) m2 71.87
3 Insulasi peredam panas aluminium foil m2 71.87
4 Atap metal lapis batuan pasir ex. Sakura Roof m2 71.87
5 Lisplank lebar 20 cm ex. Kalsiplank finishing cat m1 28.05
-
Sub Total -
-
F PEKERJAAN SANITAIR -
-
1 Closet duduk ex. American Standard set 1.00
2 Jet Shower ex. American Standard set 1.00
3 Shower Set ex. American Standard set 1.00
4 Floor drain ex, American Standard set 2.00
5 Kran set ex. American Standard set 1.00
6 Wastafel ex. American Standard set 1.00
7 Closet Jongkok ex. American Standard set 1.00
8 Zink 1 bowl set 1.00
9 Meja dapur, beton cor finihing keramik 30x30 cm set 1.00
10 Bak Sampah uk. 710x780 mm set 1.00
Spesifikasi : -
- Dinding pasangan bata ringan ex. Hebel -
- Finishing plesteran s/d acian + cat -
- termasuk profilan + cat -
-
Sub Total -
MEP & PLUMBING -
I. PEKERJAAN PERSIAPAN -
-
1 Mobilisasi dan demobilisasi alat, material dan tenaga kerja lot 1.00
-
Sub Total I : -
-
II. PEKERJAAN ELEKTRIKAL -
-
A Pekerjaan Panel -
1 Penyambungan daya PLN 2200 VA unit 1.00
2 MCB - Box 8 Group Bahan PVC, Type Wall, MCB unit 1.00
-
B Pekerjaan Kabel Feeder -
Dari KWH ke : -
1 MCB - Box 8 Group Kabel NYM 3 x 4 mm m' 4.00
 -
C Pekerjaan Grounding Elektrikal -
Pekerjaan Grounding lot 1.00
-
D Pekerjaan Instalasi, Fixtures dan Armatures -
-
1 Instalasi Penerangan Kabel NYM 3 x 1.5 mm titik 11.00
2 Instalasi Exhaust Fan Kabel NYM 3 x 1.5 mm titik 1.00
3 Instalasi Saklar Single Kabel NYM 3 x 1.5 mm titik 3.00
4 Instalasi Saklar Double Kabel NYM 3 x 1.5 mm titik 4.00
5 Instalasi Stop Kontak 1Ph, 10A, 2 Kabel NYM 3 x 2.5 mm titik 10.00
6 Instalasi Stop Kontak Pompa 1Ph,Kabel NYM 3 x 2.5 mm titik 1.00
-
7 Lampu Downlight PL-C 14 Watt bh 5.00
8 Lampu Baret 14 Watt bh 2.00
9 Lampu SL 14 Watt bh 4.00
10 Exhaust Fan 25 w bh 1.00
11 Saklar Single bh 3.00
12 Saklar Double bh 4.00
13 Stop Kontak Dinding 1Ph, 10A, 200Va bh 10.00
14 Stop Kontak Pompa 1Ph, 16A, 1000Va bh 1.00
-
-
-
VII. PEKERJAAN MEKANIKAL PLUMBING -
-
A PEKERJAAN PLUMBING AIR BERSIH -
-
A1 Peralatan Utama -
1 Sumur Bor Kedalaman ± 30 - 40 Meter, Casing 4" unit 1.00
2 JetPump merk: Simizhu, Daya 650 Watt. Kap. 25 LPM, Head. 60 meter unit
-
A2 Instalasi Pemipaan -
1 Pipa Φ 1 " Type AW, Tekanan 10 kg/cm2 m' 4.00
2 Pipa Φ 3/4" Type AW, Tekanan 10 kg/cm2 m' 10.00
3 Pipa Φ 1/2" Type AW, Tekanan 10 kg/cm2 m' 32.00
4 Fiting-fiting, klem, support dan gantungan serta finishing lot 1.00
5 Gate Valve Φ 1 " bh 1.00
6 Check Valve Φ 1 " bh 1.00
-
B PEKERJAAN PLUMBING AIR KOTOR, AIR BEKAS DAN AIR HUJAN -
 -
B1 Peralatan Utama -
1 Septic Tank, Kap 2M3 unit 1.00
2 Sumur Resapan unit 1.00
3 Bak Kontrol ( 300 x 300 x 400 mm ) unit 1.00
-
B2 Instalasi Pemipaan Air Kotor -
1 Pipa Φ 4" Type AW, Tekanan 10 kg/cm2 m' 18.00
2 Fiting-fiting, klem, support dan gantungan serta finishing lot 1.00
3 Clean Out Φ 4" bh 1.00
-
B3 Instalasi Pemipaan Air Bekas -
1 Pipa Φ 3" Type D, Tekanan 5 kg/cm2 m' 18.00
2 Pipa Φ 2" Type D, Tekanan 5 kg/cm2 m' 6.00
3 Pipa Φ 1 1/2" Type D, Tekanan 5 kg/cm2 m' 2.00
4 Fiting-fiting, klem, support dan gantungan serta finishing lot 1.00
5 Floor Drain Φ 3" bh 1.00
-
B4 Instalasi Pemipaan Air Hujan -
1 Pipa Φ 4" Type D, Tekanan 5 kg/cm2 m' 16.00
2 Pipa Φ 3" Type D, Tekanan 5 kg/cm2 m' 4.00
3 Fiting-fiting, klem, support dan gantungan serta finishing lot 1.00
4 Roof Drain Φ 3" bh 1.00
-
-
-
VIII. PEKERJAAN TESTING & COMMISSIONING -
-
1 Testing & Commissioning lot 1.00

Sub Total VII :

TOTAL HARGA :
 HARGA
JUMLAH HARGA BOBOT
SATUAN Rp. (%)
Rp.

29,248.44 - 0.000%
20,248.92 - 0.000%
24,748.68 - 0.000%
9,449.49 - 0.000%
247,486.77 - 0.000%

449,975.95 - 0.000%
404,978.35 - 0.000%
103,494.47 - 0.000%
76,495.91 - 0.000%
26,998.56 - 0.000%

427,477.15 - 0.000%
553,470.42 - 0.000%
1,484,920.63 - 0.000%
1,484,920.63 - 0.000%
1,484,920.63 - 0.000%
1,484,920.63 - 0.000%
1,484,920.63 - 0.000%
1,484,920.63 - 0.000%
1,484,920.63 - 0.000%
1,484,920.63 - 0.000%
1,484,920.63 - 0.000%
1,484,920.63 - 0.000%
1,484,920.63 - 0.000%
1,484,920.63 - 0.000%
1,484,920.63 - 0.000%
1,484,920.63 - 0.000%
1,394,925.44 - 0.000%
1,394,925.44 - 0.000%
1,394,925.44 - 0.000%
1,394,925.44 - 0.000%

67,496.39 - 0.000%
53,097.16 12,022,790.40 10.356%
80,995.67 1,205,215.58 1.038%
80,995.67 613,137.23 0.528%
80,995.67 139,312.55 0.120%
20,248.92 1,706,983.76 1.470%
13,499.28 1,918,787.44 1.653%
73,346.08 2,129,970.16 1.835%
44,997.59 80,995.67 0.070%
6,299.66 54,807.07 0.047%
66,596.44 1,212,055.22 1.044%
157,491.58 1,852,101.01 1.595%

22,936,156.10

2,339,874.94 2,339,874.94 2.016%

1,574,915.82 1,574,915.82 1.357%

2,587,361.71 5,174,723.42 4.457%

247,486.77 247,486.77 0.213%

2,317,376.14 2,317,376.14 1.996%

247,486.77 247,486.77 0.213%

1,844,901.39 1,844,901.39 1.589%

1,597,414.62 1,597,414.62 1.376%

 719,961.52 719,961.52 0.620%

1,259,932.66 1,259,932.66 1.085%

17,324,074.06

94,494.95 2,172,438.89 1.871%

94,494.95 1,583,735.35 1.364%

85,495.43 389,859.16 0.336%

74,246.03 219,768.25 0.189%
80,995.67 586,408.66 0.505%
74,246.03 90,580.16 0.078%
59,396.83 814,924.44 0.702%
56,246.99 149,617.00 0.129%
141,742.42 640,675.76 0.552%
73,346.08 747,396.55 0.644%

7,395,404.23

67,496.39 2,891,545.45 2.491%

13,499.28 655,929.94 0.565%
13,499.28 578,309.09 0.498%
78,745.79 2,222,206.23 1.914%
13,499.28 380,949.64 0.328%
17,999.04 290,684.46 0.250%
44,997.59 438,726.55 0.378%

7,458,351.36
 17,549.06 2,787,668.50 2.401%
80,995.67 5,821,158.87 5.014%
22,498.80 1,616,988.57 1.393%
98,994.71 7,114,749.73 6.129%
71,996.15 2,019,492.06 1.740%

19,360,057.74

1,856,825.76 1,856,825.76 1.599%

116,993.75 116,993.75 0.101%
337,481.96 337,481.96 0.291%
121,493.51 242,987.01 0.209%
224,987.97 224,987.97 0.194%
1,079,942.28 1,079,942.28 0.930%
224,987.97 224,987.97 0.194%
1,664,911.01 1,664,911.01 1.434%
535,471.38 535,471.38 0.461%
404,978.35 404,978.35 0.349%

6,689,567.45

449,975.95 449,975.95 0.388%

449,975.95

1,079,942.28 1,079,942.28 0.930%

29,698.41 118,793.65 0.102%

1,370,626.74 1,370,626.74 1.181%

132,292.93 1,455,222.22 1.254%

115,193.84 115,193.84 0.099%
80,095.72 240,287.16 0.207%
80,095.72 320,382.88 0.276%
188,089.95 1,880,899.47 1.620%
188,089.95 188,089.95 0.162%

131,392.98 656,964.89 0.566%

230,387.69 460,775.37 0.397%
66,596.44 266,385.76 0.229%
377,079.85 377,079.85 0.325%
33,298.22 99,894.66 0.086%
44,097.64 176,390.57 0.152%
39,597.88 395,978.84 0.341%
74,696.01 74,696.01 0.064%

9,277,604.13

7,028,624.33 7,028,624.33 6.054%

32,398.27 129,593.07 0.112%

26,998.56 269,985.57 0.233%
20,698.89 662,364.60 0.571%
449,975.95 449,975.95 0.388%
213,288.60 213,288.60 0.184%
233,087.54 233,087.54 0.201%
9,647,484.36 9,647,484.36 8.310%
1,493,920.15 1,493,920.15 1.287%
140,392.50 140,392.50 0.121%

97,194.81 1,749,506.49 1.507%

112,493.99 112,493.99 0.097%
105,294.37 105,294.37 0.091%

40,497.84 728,961.04 0.628%

22,498.80 134,992.78 0.116%
18,898.99 37,797.98 0.033%
112,493.99 112,493.99 0.097%
149,392.02 149,392.02 0.129%

56,696.97 907,151.51 0.781%

40,497.84 161,991.34 0.140%
112,493.99 112,493.99 0.097%
169,190.96 169,190.96 0.146%

24,750,477.13

449,975.95 449,975.95 0.388%

449,975.95

116,091,644.11 100.000%

2,276,306.75
PROYEK : RUMAH TYPE 72/120 - H CITY SAWANGAN
LOKASI : SAWANGAN - JAWA BARAT
KAVLING : A5 No 3

NO URAIAN PEKERJAAN SAT VOL

RUMAH TYPE 72/120

I PEKERJAAN STRUKTUR
A PEKERJAAN TANAH
1 Pengukuran dan Bowplank m1 46.00
2 Pekerjaan Anti Rayap m2 120.00
3 Galian tanah pondasi m3 6.11
4 Urugan kembali tanah dan pemadatan m3 6.11
5 Pasir urug t. 10 cm m3 7.35
-
Sub Total
B PEKERJAAN PEMANCANGAN -
1 Mobilisasi dan Demobilisasi (1 rumah) ls 1.00
2 Setting Out dan Pengukuran ls 1.00
3 Pengadaan Tiang Pancang uk. 25x25 cm panjang ± 6 m m1 102.00
4 Pemancangan Tiang Pancang m1 102.00
5 Pemotongan Tiang Pancang titik 17.00
-
Sub Total
C PEKERJAAN STRUKTUR LANTAI DASAR -
1 Lantai kerja adukan 1:3:5 t. 3 cm m3 3.27
2 Pondasi batu kali adukan 1:5 m3 1.50
3 Beton cor besi angkur Ø8-500 m3 0.35
4 Pondasi rollag beton pasangan bata uk. 35x35x30 cm m1 2.08
5 Pondasi P1 50x50 cm, K-225, tul. 5D13 double + bekisting m3 2.13
6 Sloof (SL1) 15x30 cm, K-225, tul. 4D13, SK Ø8-100/200 + bekisting m3 2.43
7 Sloof (SL2) 15x25 cm, K-225, tul. 4D13, SK Ø8-100/200 + bekisting m3 1.14
8 Sloof (SL3) 20x40 cm, K-225, tul. 7D13, SK Ø8-100 + bekisting m3 0.16
9 Sloof (SL4) 20x45 cm, K-225, tul. 7D13, 2D13, SK Ø8-100/200 + bekisti m3 0.66
10 Kolom (K1) 15x30 cm, K-225, tul. 6D13, SK Ø8-100/200 + bekisting m3 0.58
11 Kolom (K2) 15x25 cm, K-225, tul. 6D13, SK Ø8-100/200 + bekisting m3 1.13
12 Kolom (K3) 15x15 cm, K-225, tul. 4D13, SK Ø8-100/200 + bekisting m3 0.86
13 Kolom (K4) 15x15 cm, K-225, tul. 4Ø12, SK Ø8-100/200 + bekisting m3 0.30
14 Plat t. 100 mm carport, K-225, tul. Wiremesh M4 double + bekisting m3 1.46
15 Beton Tangga, K-225, tul. Ø12-150, Ø12-150, Ø8-200 + bekisting m3 1.78
-
Sub Total
D PEKERJAAN STRUKTUR LANTAI 2 -
1 Balok (B1) 15x30 cm, K-225, tul. 4D13, 2D13, SK Ø8-100/200 + bekistin m3 0.50
2 Balok (B2) 15x25 cm, K-225, tul. 4D13, 2D13, SK Ø8-100/200 + bekistin m3 1.03
3 Balok (BR2) 15x25 cm, K-225, tul. 4D13, SK Ø8-100 + bekisting m3 0.78
4 Kolom (K3) 15x15 cm, K-225, tul. 4D13, SK Ø8-100/200 + bekisting m3 0.73
5 Plat (S1) dak elv. +3.150 t. 120 mm, K-225, tul. Ø8-200 double + bekisti m3 2.88
-
Sub Total
E PEKERJAAN STRUKTUR ATAP -
1 Balok (BR1) 15x20 cm, K-225, tul. 4D13, SK Ø8-100/200 + bekisting m3 0.18
2 Balok (BR2) 15x25 cm, K-225, tul. 4D13, SK Ø8-100 + bekisting m3 1.16
3 Balok (BL) 15x45 cm, K-225, tul. 4D13, SK Ø8-100 + bekisting m3 0.41
4 Beton Bukan Jendela, K-225, tul. Ø8-100 + bekisting m3 0.55
5 Plat Kanopi elv. +5.700 t. 120 mm, K-225, tul. Ø8-100 double + bekisting m3 0.50
6 Plat Kanopi elv. +3.200 t. 120 mm, K-225, tul. Ø8-100 double + bekisting m3 0.94
7 Plat Kanopi elv. +3.000 t. 120 mm, K-225, tul. Ø8-100 double + bekisting m3 1.10
8 Plat Kanopi elv. +2.250 t. 120 mm, K-225, tul. Ø8-100 double + bekisting m3 0.26
Sub Total -
II PEKERJAAN ARSITEKTUR -
-
A PEKERJAAN DINDING DAN FINISHING -
1 Dinding pasangan 1/2 bata adukan 1:5 -
a. Lantai Dasar m2 165.70
b. Lantai 2 m2 88.47
2 Plesteran s/d acian halus -
a. Lantai Dasar m2 190.66
b. Lantai 2 m2 125.69
3 Dinding keramik 20x40 cm ex. Mulia / Milan -
a. Lantai Dasar m2 10.67
b. Lantai 2 m2 13.68
4 Dinding keramik 20x20 cm ex. Mulia / Milan -
a. Lantai Dasar m2 8.28
5 Dinding keramik 30x30 cm ex. Mulia / Milan -
a. Lantai Dasar m2 1.89
6 Pengecatan dinding exterior fin. Cat waterproof -
a. Lantai Dasar m2 77.04
b. Lantai 2 m2 45.41
7 Pengecatan dinding interior -
a. Lantai Dasar m2 113.62
b. Lantai 2 m2 171.09
8 Dinding Roster 200x200x100 mm m2 2.16
9 Kanopi beton fin. Acian + cat waterproof m2 38.17
10 Frame Beton Jendela depan fin. Acian + cat waterproof m2 5.45
11 Nad façade depan uk. 5x5 mm fin. Acian + cat m2 3.12
12 Dinding Façade Kalsiplank 8 - Jati, struktur rangka besi hollow fin. Cat m2 7.28
termasuk base plat t. 12 mm + angkur baut 12 mm, terpasang sesuai -
 dengan gambar dan spesifikasi. -
Sub Total
B PEKERJAAN JENDELA DAN PINTU -
1 Pintu (P.1) Tipe Pintu swing + Jendela Kaca Mati Kusen Aluminium set 1.00
Spesifikasi : -
- Kusen Aluminium fin. Powder coating warna coklat. -
- Daun pintu Double plywood t. 5 mm + rangka kayu solid -
(Solid Engineering Door) fin. Melamik. -
- Jendela kaca t. 6 mm rangka aluminium fin. Powder coating warna -
coklat. -
- Aksesoris : Engsel kupu-kupu (2 set), Handle + lock (1 set) -
-
2 Pintu (P.2) Tipe Pintu swing Kusen Aluminium set 4.00
Spesifikasi : -
- Kusen Aluminium fin. Powder coating warna coklat. -
- Daun pintu Double plywood t. 5 mm + rangka kayu -
fin. Melamik (Flush Door). -
- Aksesoris : Engsel kupu-kupu (1 set), Lever handle (1 set), -
Lockcase (2 set). -
-
3 Pintu (P.3) Tipe Pintu swing + Jendela Kaca Jungkit Kusen Aluminium set 1.00
Spesifikasi : -
- Kusen Aluminium fin. Powder coating warna coklat. -
- Daun pintu Double plywood t. 5 mm + rangka kayu -
fin. Melamik (Flush Door). -
- Jendela kaca t. 6 mm rangka aluminium fin. Powder coating warna -
coklat. -
- Aksesoris : Engsel kupu-kupu (2 set), Handle + lock (2 set), -
window stopper (1 set), Lockcase (1 set). -
-
4 Pintu (P.4) Tipe Pintu swing set 3.00
Spesifikasi : -
- Kusen pintu PVC -
- Daun pintu PVC + louvre di bawah -
- Aksesoris : Engsel kupu-kupu , Lever handle (1 set), -
Lockcase (1 set). -
-
5 Jendela (J. 1) Tipe Jendela Jungkit & Jendela Mati set 1.00
Spesifikasi : -
- Kusen dan rangka aluminium ex. Alexindo -
- Kusen Aluminium fin. Powder coating warna coklat. -
- Daun aluminium fin. Powder coating + kaca clear t. 6 mm. -
- Aksesoris : Engsel kupu-kupu (1 set), Handle + lock (1 set) -
window stopper (1 set). -
-
6 Jendela (J. 2) Tipe Jendela Jungkit & Jendela Mati set 2.00
Spesifikasi : -
- Kusen Aluminium fin. Powder coating warna coklat. -
- Daun aluminium fin. Powder coating + kaca clear t. 6 mm. -
- Aksesoris : Engsel kupu-kupu (1 set), Handle + lock (1 set) -
window stopper (1 set). -
-
7 Jendela (J. 3) Tipe Jendela Jungkit set 1.00
Spesifikasi : -
- Kusen Aluminium fin. Powder coating warna coklat. -
- Daun aluminium fin. Powder coating + kaca clear t. 6 mm. -
- Aksesoris : Engsel kupu-kupu (1 set), Handle + lock (1 set) -
window stopper (1 set). -
-
8 Jendela (J. 4) Tipe Jendela Jungkit & Jendela Mati set 1.00
Spesifikasi : -
- Kusen Aluminium fin. Powder coating warna coklat. -
- Daun aluminium fin. Powder coating + kaca clear t. 6 mm. -
- Aksesoris : Engsel kupu-kupu (1 set), Handle + lock (1 set) -
window stopper (1 set). -
-
9 Jendela (J. 5) Tipe Jendela Jungkit & Jendela Mati set 1.00
Spesifikasi : -
- Kusen Aluminium fin. Powder coating warna coklat. -
- Daun aluminium fin. Powder coating + kaca clear t. 6 mm. -
- Aksesoris : Engsel kupu-kupu (1 set), Handle + lock (1 set) -
window stopper (1 set). -
-
10 Bouvenlight Mati (BV1) set 4.00
Spesifikasi : -
- Kusen Aluminium fin. Powder coating warna coklat. -
- Daun aluminium fin. Powder coating + kaca clear t. 6 mm. -
-
Sub Total
-
C PEKERJAAN LANTAI -
Lantai Dasar -
1 Lantai Homogenous tile 60x60 cm -
a. Ruang Utama m2 20.56
b. Ruang Tidur m2 7.91
2 Lantai Keramik kasar/anti selip uk 40x40 cm ex. Mulia / Milan -
a. Teras Depan & Belakang m2 3.50
3 Lantai keramik uk. 20x20 cm ex. Mulia / Milan -
a. Kamar mandi utama m2 3.50
b. Kamar mandi pembantu m2 1.10
4 Lantai keramik uk. 30x30 cm ex. Mulia / Milan -
a. Kamar Pembantu m2 4.00
b. Teras kamar pembantu m2 1.49
5 Finishing carport acian + nad m2 13.28
6 Finishing rollag bawah lantai teras acian halus + cat m2 1.20
7 Pasangan dinding bata ringan ex. Hebel area taman m2 3.01
8 Finishing dinding taman acian halus + cat m2 7.53
-
Lantai 2 -
9 Lantai Homogenous tile 60x60 cm -
a. Ruang Utama m2 3.92
b. Ruang Tidur m2 16.65
10 Lantai keramik uk. 20x20 cm ex. Mulia / Milan -
a. Kamar mandi utama m2 2.56
-
Sub Total
-
D PEKERJAAN PLAFON DAN FINISHING -
-
1 Plafon gypsum t. 9 mm rangka hollow 40x40 mm -
a. Lantai Dasar m2 30.91
b. Lantai 2 m2 23.93
2 Cornice gypsum finishing Cat -
a. Lantai Dasar m1 36.63
b. Lantai 2 m1 34.65
3 Pengecatan plafon gypsum -
a. Lantai Dasar m2 30.91
b. Lantai 2 m2 23.93
4 Plafon Kalsibord t. 6 mm rangka hollow 40x40 mm -
a. Lantai Dasar m2 2.72
b. Lantai 2 m2 29.52
5 Pengecatan plafon Kalsibord -
a. Lantai Dasar m2 2.72
b. Lantai 2 m2 29.52
6 List nad aluminium U 30x30 mm m1 14.50
7 Finishing Plafon beton expose fin. Acian + cat m2 25.02
-
Sub Total -
-
E PEKERJAAN ATAP -
-
1 Rangka atap C 125x50x20x3,2 termasuk plat sambung terpasang kg 125.58
2 Rangka atap baja ringan (Kaso dan Reng) m2 71.15
3 Insulasi peredam panas aluminium foil m2 71.15
4 Atap metal lapis batuan pasir ex. Sakura Roof m2 71.15
 5 Nok atap metal m1 1.80
6 Lisplank lebar 20 cm ex. Kalsiplank finishing cat m1 26.75
-
Sub Total
-
F PEKERJAAN SANITAIR -
-
1 Closet duduk ex. American Standard set 2.00
2 Jet Shower ex. American Standard set 2.00
3 Shower Set ex. American Standard set 2.00
4 Floor drain ex, American Standard set 3.00
5 Kran set ex. American Standard set 1.00
6 Wastafel ex. American Standard set 1.00
7 Closet Jongkok ex. American Standard set 1.00
8 Kran zink ex. American Standard set 1.00
9 Zink 1 bowl set 1.00
10 Meja dapur uk. 60x190 cm beton cor finihing keramik 30x30 cm set 1.00
-
Sub Total
-
G PEKERJAAN PEKERJAAN TANGGA DAN RAILLNG -
-
1 Lantai Tangga fin. Homogenous tile 60x60 cm m2 9.74
2 Step Nosing m1 18.50
3 Finishing tangga sisi bawah dan samping fin. Plesteran s/d acian + cat m2 4.95
4 Railling tangga m1 6.45
5 Bak Sampah uk. 710x780 mm set 1.00
Spesifikasi : -
- Dinding pasangan bata ringan ex. Hebel -
- Finishing plesteran s/d acian + cat -
- termasuk profilan + cat -
-
Sub Total
II. PEKERJAAN ELEKTRIKAL -
-
A Pekerjaan Panel -
1 Penyambungan daya PLN 2200 VA unit 1.00
2 MCB - Box 12 Group unit 1.00
-
B Pekerjaan Kabel Feeder -
Dari KWH ke : -
1 MCB - Box 12 Group m' 4.00
-
C Pekerjaan Grounding Elektrikal -
 Dari KWH ke : lot 1.00
Pekerjaan Grounding -
D Pekerjaan Instalasi, Fixtures dan Armatures -
-
LANTAI 1 -
1 Instalasi Penerangan titik 10.00
2 Instalasi Saklar Single titik 2.00
3 Instalasi Saklar Double titik 4.00
4 Instalasi Stop Kontak 1Ph, 10A, 200Va titik 4.00
5 Instalasi Stop Kontak Pompa 1Ph, 16A, 1000Va titik 1.00
-
6 Lampu Downlight PL-C 14 Watt bh 3.00
7 Lampu Baret 14 Watt bh 1.00
8 Lampu SL 14 Watt bh 6.00
9 Saklar Single bh 2.00
10 Saklar Double bh 4.00
11 Stop Kontak Dinding 1Ph, 10A, 200Va bh 4.00
12 Stop Kontak Pompa 1Ph, 16A, 1000Va bh 1.00
-
LANTAI 2 -
1 Instalasi Penerangan titik 6.00
2 Instalasi Exhaust Fan titik 1.00
3 Instalasi Saklar Single titik 2.00
4 Instalasi Saklar Double titik 2.00
5 Instalasi Stop Kontak 1Ph, 10A, 200Va titik 4.00
-
6 Lampu Downlight PL-C 14 Watt bh 4.00
7 Lampu Baret 14 Watt bh 1.00
8 Lampu SL 14 Watt bh 1.00
9 Exhaust Fan 25 w bh 1.00
10 Saklar Single bh 2.00
11 Saklar Double bh 2.00
12 Stop Kontak Dinding 1Ph, 10A, 200Va bh 4.00
-
Sub Total
-
III. PEKERJAAN MEKANIKAL PLUMBING -
-
A PEKERJAAN PLUMBING AIR BERSIH -
-
A1 Peralatan Utama -
 1 Sumur Bor Kedalaman ± 30 - 40 Meter, Casing 4" unit 1.00
2 JetPump merk: Simizhu, Daya 650 Watt. Kap. 25 LPM, Head. 60 meter ( P unit 1.00
-
A2 Instalasi Pemipaan -
1 Pipa Φ 1 " m' 14.00
2 Pipa Φ 3/4" m' 12.00
3 Pipa Φ 1/2" m' 36.00
4 Fiting-fiting, klem, support dan gantungan serta finishing lot 1.00
5 Gate Valve Φ 1 " bh 1.00
6 Check Valve Φ 1 " bh 1.00
-
B PEKERJAAN PLUMBING AIR KOTOR, AIR BEKAS DAN AIR HUJAN -
-
B1 Peralatan Utama -
1 Septic Tank, Kap : 3M3 unit 1.00
2 Sumur Resapan unit 1.00
3 Bak Kontrol ( 300 x 300 x 400 mm ) unit 1.00
-
B2 Instalasi Pemipaan Air Kotor -
1 Pipa Φ 3" m' 10.00
2 Pipa Φ 4" m' 18.00
3 Fiting-fiting, klem, support dan gantungan serta finishing lot 1.00
4 Clean Out Φ 4" bh 1.00
-
B3 Instalasi Pemipaan Air Bekas -
1 Pipa Φ 3" m' 28.00
2 Pipa Φ 2" m' 2.00
3 Pipa Φ 1 1/2" m' 2.00
4 Fiting-fiting, klem, support dan gantungan serta finishing lot 1.00
5 Floor Drain Φ 4" bh 1.00
6 Floor Drain Φ 3" bh 2.00
-
B4 Instalasi Pemipaan Air Hujan -
1 Pipa Φ 4" m' 16.00
2 Pipa Φ 3" m' 18.00
3 Fiting-fiting, klem, support dan gantungan serta finishing lot 1.00
4 Roof Drain Φ 3" lot 2.00
-
Sub Total
-
IV. PEKERJAAN TESTING & COMMISSIONING -
 -
1 Testing & Commissioning lot 1.00

Sub Total
 HARGA JUMLAH
BOBOT
SATUAN HARGA
(%)
Rp Rp.

-
28,438.00 1,308,148 0.666%
19,687.00 2,362,440 1.202%
24,062.00 147,019 0.075%
9,187.00 56,133 0.029%
240,628.00 1,768,616 0.900%

5,642,355 2.871%

6,125,094.00 6,125,094 0.000%

393,756.00 393,756 0.000%
120,765.00 12,318,030 0.000%
74,376.00 7,586,352 0.000%
26,250.00 446,250 0.000%

26,869,482 0.000%

415,631.00 1,359,113 ###

538,133.00 807,200 ###
1,268,769.00 444,069 ###
1,268,769.00 2,639,040 ###
1,268,769.00 2,702,478 ###
1,268,769.00 3,083,109 ###
1,268,769.00 1,446,397 ###
1,268,769.00 203,003 ###
1,268,769.00 837,388 ###
1,268,769.00 735,886 ###
1,268,769.00 1,433,709 ###
1,268,769.00 1,091,141 ###
1,268,769.00 380,631 ###
1,268,769.00 1,852,403 ###
1,268,769.00 2,258,409 ###

21,273,974 10.890%
-
1,268,769.00 634,385 0.323%
1,268,769.00 1,306,832 0.665%
1,268,769.00 989,640 0.504%
1,268,769.00 926,201 0.471%
1,268,769.00 3,654,055 1.988%

7,511,112 3.950%
-
1,268,769.00 228,378 ###
1,268,769.00 1,471,772 ###
1,268,769.00 520,195 ###
1,268,769.00 697,823 ###
1,268,769.00 634,385 ###
1,268,769.00 1,192,643 ###
1,268,769.00 1,395,646 ###
1,268,769.00 329,880 ###
6,470,722 3.417%

-
65,626.00 10,874,228 5.533%
65,626.00 5,805,932 2.954%
-
51,625.00 9,842,823 5.008%
51,625.00 6,488,746 3.302%
-
78,751.00 840,273 0.428%
78,751.00 1,077,314 0.548%
-
78,751.00 652,058 0.332%
-
78,751.00 148,839 0.076%
-
19,687.00 1,516,686 0.772%
19,687.00 893,987 0.455%
-
13,125.00 1,491,263 ###
13,125.00 2,245,556 ###
393,756.00 850,513 ###
71,313.00 2,722,017 ###
71,313.00 388,656 ###
64,751.00 202,023 ###
153,127.00 1,114,765 ###
-
 47,155,679 23.995%
-
2,275,035.00 2,275,035 1.158%
-

-
-
-
-
1,531,273.00 6,125,092 3.117%
-
-
-
-
-
-
-
2,515,663.00 2,515,663 1.280%
-
-
-
-
-
-
-
-
-
240,628.00 721,884 0.367%
-

1,793,777.00 1,793,777 0.913%

1,553,149.00 3,106,298 1.581%

700,010.00 700,010 0.356%

1,225,018.00 1,225,018 0.623%

2,231,284.00 2,231,284 1.135%

-
-
-
306,254.00 1,225,016 0.623%
-
-
-

21,919,077 11.153%

-
91,876.00 1,888,971 0.961%
91,876.00 726,739 0.370%
-
83,126.00 290,941 0.148%
-
72,188.00 252,658 0.129%
72,188.00 79,407 0.040%
 -
78,751.00 315,004 ###
78,751.00 117,339 ###
57,750.00 766,920 ###
54,688.00 65,626 ###
137,814.00 414,820 ###
71,313.00 536,987 ###
-
-
-
91,876.00 360,154 0.183%
91,876.00 1,529,735 0.778%
-
72,188.00 184,801 0.094%
-
7,530,102 3.832%

-
65,626.00 2,028,500 1.032%
65,626.00 1,570,430 0.799%
-
13,125.00 480,769 0.245%
13,125.00 454,781 0.231%
-
13,125.00 405,694 0.206%
13,125.00 314,081 0.160%
-
76,563.00 208,251 0.106%
76,563.00 2,260,140 1.150%
-
13,125.00 35,700 0.018%
13,125.00 387,450 0.197%
17,500.00 253,750 0.129%
43,750.00 1,094,625 0.557%
-
9,494,171 4.831%

-
18,627.00 2,339,179 ###
78,751.00 5,603,134 ###
21,875.00 1,556,406 ###
96,251.00 6,848,259 ###
 56,875.00 102,375 ###
70,001.00 1,872,527 ###
-
18,321,879 9.223%

-
1,850,000.00 3,700,000 ###
113,751.00 227,502 ###
328,130.00 656,260 ###
118,126.00 354,378 ###
218,753.00 218,753 ###
1,050,016.00 1,050,016 ###
218,753.00 218,753 ###
218,753.00 218,753 ###
1,618,775.00 1,618,775 ###
520,633.00 520,633 ###
-
8,783,823 4.424%

-
91,876.00 894,872 0.455%
118,126.00 2,185,331 1.112%
54,688.00 270,706 0.138%
328,130.00 2,116,439 1.077%
393,756.00 393,756 0.200%
-

5,861,103 2.982%

0.000%
918,764.00 918,764 0.467%
-
-
-
30,625.00 122,500 0.062%
-
- 0.000%
1,050,016.00 1,050,016 0.534%

-
129,502.00 1,295,020 ###
79,626.00 159,252 ###
91,876.00 367,504 ###
184,627.00 738,508 ###
184,627.00 184,627 ###
0.000%
128,626.00 385,878 ###
224,878.00 224,878 ###
68,251.00 409,506 ###
34,125.00 68,250 ###
44,625.00 178,500 ###
40,250.00 161,000 ###
74,376.00 74,376 ###
-
-
129,502.00 777,012 0.395%
113,751.00 113,751 0.058%
79,626.00 159,252 0.081%
91,876.00 183,752 0.093%
184,627.00 738,508 0.376%
-
128,626.00 514,504 ###
224,878.00 224,878 ###
68,251.00 68,251 ###
368,380.00 368,380 ###
34,125.00 68,250 ###
44,625.00 89,250 ###
74,376.00 297,504 ###
-
9,941,871 5.059%
6,982,608.00 6,982,608 3.553%
0.000%

-
35,005.00 490,070 ###
30,625.00 367,500 ###
25,375.00 913,500 ###
447,000.00 447,000 ###
220,000.00 220,000 ###
241,000.00 241,000 ###
-

8,505,481.00 8,505,481 4.328%

1,452,522.00 1,452,522 0.739%
136,502.00 136,502 0.069%
-
-
31,500.00 315,000 0.160%
96,000.00 1,728,000 0.866%
109,376.00 109,376 0.056%
102,376.00 102,376 0.052%
-

39,375.00 1,102,500 ###

21,875.00 43,750 ###
18,375.00 36,750 ###
109,376.00 109,376 ###
189,002.00 189,002 ###
145,252.00 290,504 ###
-
-
56,000.00 896,000 0.449%
40,375.00 726,750 0.361%
117,078.00 117,078 0.056%
164,502.00 329,004 0.167%

25,851,649 13.106%
573,000.00 573,000 0.267%

573,000 0.267%

223,200,000 100.000%
NO TYPE No Unit Nilai Kontrak s Denda 5% Progres III
1 45 A1/02 105,729,510 5,286,475
2 45 A1/03 99,892,237 4,994,612
3 45 A2/19 104,206,548 5,210,327
4 45 A2/26 97,973,466 4,898,673
5 45 A2/29 93,441,124 4,672,056
6 51 A3/16 125,130,506 6,256,525
7 51 A3/17 139,544,526 6,977,226
8 51 A3/18 137,924,479 6,896,224
9 51 A3/19 139,734,595 6,986,730
10 51 A3/20 139,734,595 6,986,730
11 51 A3/21 135,951,018 6,797,551
12 51 A3/23 120,740,631 6,037,032
13 51 A3/25 120,532,742 6,026,637
14 51 A3/28 132,765,840 6,638,292
15 51 A3/29 133,613,933 6,680,697
16 72 A5/08 214,550,265 10,727,513
17 72 A5/09 214,550,265 10,727,513
18 45 A1/05 99,759,025 4,987,951
19 45 A1/06 109,951,167 5,497,558 0.35
20 45 A1/07 95,588,100 4,779,405 1.35
21 45 A1/08 99,931,295 4,996,565 1.43
22 45 A1/09 99,301,726 4,965,086 3.43
23 45 A1/10 83,584,934 4,179,247 24.20

24 45 A1/11 74,351,773 3,717,589 10.03

25 45 A1/12 74,351,773 3,717,589 20.20
26 45 A1/15 74,351,773 3,717,589 23.50
27 45 A1/16 87,800,913 4,390,046 18.90
28 45 A1/17 75,496,916 3,774,846 21.30

29 45 A2/10 106,802,337 5,340,117

30 51 A3/01 114,735,238 5,736,762 41.60
31 51 A3/03 129,506,162 6,475,308 37.60
32 51 A3/06 95,862,957 4,793,148 51.30

33 51 A3/09 95,899,910 4,794,996

34 51 A3/11 99,678,403 4,983,920
35 51 A3/12 103,414,464 5,170,723
36 51 A3/26 106,960,717 5,348,036
37 51 A3/27 106,895,623 5,344,781
38 72 A5/05 188,645,128 9,432,256 39.20
39 72 A5/06 188,645,128 9,432,256 48.30
40 72 A5/07 188,645,128 9,432,256 43.70
237,808,844

Besi
Keramik
Juml Rupiah Cutt Off Juml Rupiah Denda Aluminium Sanitary

Rp 388,374 15,2 Rp 16,766,362 Rp 5,497,558 Rp 14,754,074 Rp 4,417,990

Rp 1,294,520 26.40 Rp 25,318,626 Rp 4,779,405 Rp 14,754,074 Rp 4,417,990
Rp 1,431,606 19.00 Rp 18,988,374 Rp 4,996,565 Rp 14,754,074 Rp 4,417,990
Rp 3,414,043 18.30 Rp 18,194,603 Rp 4,965,086 Rp 14,754,074 Rp 4,417,990
Rp 20,290,829 34.30 Rp 28,742,951 Rp 4,179,247 Rp 14,754,074 Rp 4,417,990
Rp 26,819,372 Rp 108,010,916 Rp 24,417,861 Rp 73,770,369 Rp 22,089,949
Rp 7,505,427 19.90 Rp 14,805,265 Rp 3,717,589 Rp 14,754,074 Rp 4,417,990
Rp 15,029,097 26.80 Rp 19,935,057 Rp 3,717,589 Rp 14,754,074 Rp 4,417,990
Rp 17,514,412 30.10 Rp 22,447,915 Rp 3,717,589 Rp 14,754,074 Rp 4,417,990
Rp 16,637,214 22.30 Rp 19,652,497 Rp 4,390,046 Rp 14,754,074 Rp 4,417,990
Rp 16,144,411 26.50 Rp 20,060,206 Rp 3,774,846 Rp 14,754,074 Rp 4,417,990
Rp 72,830,561 Rp 96,900,941 Rp 19,317,657 Rp 73,770,369 Rp 22,089,949

Rp 47,748,072 49.60 Rp 56,909,434 Rp 5,736,762

Rp 48,732,899 44.70 Rp 57,937,099 Rp 6,475,308
Rp 49,244,965 60.80 Rp 58,360,474 Rp 4,793,148
Rp 145,725,936 Rp 173,207,006 Rp 17,005,218

Rp 74,095,404 40.80 Rp 77,150,137 Rp 9,432,256

Rp 91,283,481 50.00 Rp 94,338,215 Rp 9,432,256
Rp 82,470,299 45.50 Rp 85,917,929 Rp 9,432,256
Rp 247,849,183 Rp 257,406,280 Rp 28,296,769

Rp 493,225,053 Rp 635,525,143
Rp 13,412,167 SBO
Rp 126,396,600
Rp 353,416,286
Tanah Biotank

Rp 1,950,000 Rp 1,700,000
Rp 1,950,000 Rp 1,700,000
Rp 1,950,000 Rp 1,700,000
Rp 1,950,000 Rp 1,700,000
Rp 1,950,000 Rp 1,700,000
Rp 9,750,000 Rp 8,500,000
Rp 1,950,000 Rp 1,700,000
Rp 1,950,000 Rp 1,700,000
Rp 1,950,000 Rp 1,700,000
Rp 1,950,000 Rp 1,700,000
Rp 1,950,000 Rp 1,700,000
Rp 9,750,000 Rp 1,700,000
REKAP PROGRES RUMAH TYPE 51&72
H-CITY SAWANGAN
Bapak Beni
A PROGRES TAGIHAN S/D CUTT OFF Progres II Progres III Cutt Off
A3/01 Rp 32,572,996 Rp 47,748,072 Rp 9,161,362
A3/03 Rp 45,010,711 Rp 48,732,899 Rp 9,204,200
A3/06 Rp 17,050,675 Rp 49,244,965 Rp 9,115,509
A5/05 Rp 10,958,878 Rp 91,747,754 Rp 3,054,733
A5/06 Rp 11,423,151 Rp 55,978,780 Rp 3,054,733
A5/07 Rp 20,236,334 Rp 47,165,598 Rp 3,447,630
B TOTAL Rp 137,252,745 Rp 340,618,068 Rp 37,038,167
C DENDA
A3/01 Rp 5,736,762
A3/03 Rp 6,475,308
A3/06 Rp 4,793,148
A5/05 Rp 9,432,256
A5/06 Rp 9,432,256
A5/07 Rp 9,432,256
TOTAL DENDA Rp 45,301,987
D SBO + KASBON
BIO TANK 3 UNIT Rp 5,100,000
FEE BENDERA PERUSAHAAN 5% Rp 51,075,000
BESI U/ 6 UNIT Rp 27,008,201
KERAMIK U/6 UNIT Rp 73,770,960
PPH 3.5% Rp 18,021,814
KASBON Rp 227,244,730
TOTAL Rp 402,220,705
TOTAL PROGRES Rp 514,908,980
TOTAL SBO, KASBON + DENDA Rp 447,522,692
SISA Rp 67,386,288