T

ADI 20 dr awal
no Keterangan 7.39%
1 Total Material dr gudang 1,519,792
2 Total Material dr gudang Bulan Lalu 200,565,222
3 Baja Ringan
4 Kusen Pintu , Kusen Jendela, Kusen Roster 6,000,000
5 Daun Pintu , daun jendela dan daun boven + Papan Archi 11,100,000
6 Plafond 8,100,000
7 Jasa Bas Borong
8 Biaya Pekerjaan Tambahan Bas Borong 1,400,000
9 Jasa Bor Sumur 780,000
10 Biaya Jasa Sanitasi Air ( Tenaga Harian ) / Plumbing
11 Biaya jasa Pasang Instalasi Listrik ( Tenaga Harian )
12 biaya Jasa Galian Sumur Resapan 875,000
13 Biaya Jasa Pasang Pintu dan jendela
14 biaya jasa Pekerjaan Mowilex
15 Jasa Pasang Baja Ringan 1,436,000
16 Kanopi / Relling Belakang / Pembuatan Kanopi 4 x 8 Talang Galvanis 8,500,000
17 Tanaman Taman
18 Prgangan Tangga ( Kayu ) 1,320,000
19 Reling Tangga Vendor Las Luar 4,408,000
20 Meja Wastafel
21 Listrik PLN
22 Aluminium 5,300,000
23 DP Plavon 4,000,000

Total Nominal Keseluruhan : Rp 346,804,014

Kavling L
L 9 dr awal
no Keterangan
1 Total Material dr gudang 1,002,742
2 Total Material dr gudang Bulan Lalu 146,096,889
3 Baja Ringan
4 Kusen Pintu , Kusen Jendela, Kusen Roster 6,305,000
5 Daun Pintu , daun jendela dan daun boven + Service 10,800,000
6 Plafond 8,337,000
7 Jasa Bas Borong
8 Biaya Pekerjaan Tambahan Bas Borong
9 Jasa Bor Sumur 780,000
10 Biaya Jasa Sanitasi Air ( Tenaga Harian ) / Plumbing
11 Biaya jasa Pasang Instalasi Listrik ( Tenaga Harian )
12 biaya Jasa Galian Sumur Resapan 900,000
13 Biaya Jasa Pasang Pintu dan jendela + Solid Enginering
14 biaya jasa Pekerjaan Mowilex
15 Jasa Pasang Baja Ringan 950,000
16 Jasa + Material Kanopi depan
17 Papan Tambahan Kusen Pintu Slading
18 Pintu Aluminium
19 Jasa Pasang Pintu Lipat & Garasi + ngrehap pintu , jendela , totokan kunci , boven
20 Listrik PLN
21 Dp Plavon 2,000,000
22 Tanaman Taman

Total Nominal Keseluruhan : Rp 248,795,630

 Total Nominal Material Yg Keluar

Kavling ADILUHUNG
ADI 18 dr awal ADI 21 dr awal ADI 23 dr awal ADI 27 dr awal ADI 25 dr awal

117,600 151,000 9,163,064 32,896 9,877,665

186,672,243 177,895,193 169,874,528 201,293,632 165,793,236

7,735,000 7,975,000 5,785,000 7,085,000 6,435,000

15,150,000 18,000,000 11,400,000 13,700,000 13,900,000
8,568,000 9,800,000 8,521,000 7,404,000 10,043,000

750,000 6,200,000 1,700,000 1,900,000 1,310,000

780,000 780,000 780,000 780,000 780,000

1,100,000 875,000 875,000 875,000 875,000

660,000

1,212,000 950,000 1,000,000 1,000,000 1,000,000

7,300,000

1,287,000 1,298,000 1,309,000 660,000

4,272,000

200,000 500,000 200,000 200,000

Rp 315,643,843 Rp 304,424,193 Rp 283,889,592 Rp 318,578,528 Rp 285,073,901

Fitnes Center dr
awal Fitnes Center dr awal

9,000
119,742,236

9,250,000
 2,575,000
780,000

875,000

2,100,000

2,000,000

Rp 222,381,236 Rp 37,400,000
ADI 12 dr awal ADI 11 dr awal ADI 14 dr awal ADI 1 dr awal

10,471,688 7,582,735 - 11,035,978

217,276,514 153,110,604 171,476,568 37,282,550

12,317,500 9,945,000 4,810,000 10,083,000

23,800,000 5,400,000 3,500,000

116,000,000 93,200,000 25,500,000

2,900,000 700,000
780,000

1,650,000 2,000,000

Rp 373,995,702 Rp 234,338,339 Rp 267,647,568 Rp 58,401,528