Hitungan Detail Dan Bonus XXL

Proyek Perumahan
Periode dimulai
Februari 2009 s/d Februari 2010
PRICE BENCHMARKING
Luas Harga Jual Harga Nilai Tanah
Bangunan Tanah Saat ini Bangunan / m2 Bangunan per m2
PT. JADEL PROPERTIES

1.00 Vero Permai Margadana Jl. Kartini No.13 (sebelah Vero Salon) Tegal Barat
Bangunan 1 lantai
36.00 84.00 106,860,000.00 1,300,000.00 46,800,000.00 715,000.00
45.00 84.00 124,860,000.00 58,500,000.00 790,000.00
45.00 96.00 129,840,000.00 58,500,000.00 743,125.00
48.00 132.00 150,780,000.00 62,400,000.00 669,545.45
2.00 Griya Pitaloka 3 Jl. Kartini No.13 (sebelah Vero Salon) Tegal Barat
Bangunan 1 lantai
36.00 100.00 76,500,000.00 1,300,000.00 46,800,000.00 297,000.00
45.00 120.00 95,000,000.00 58,500,000.00 304,166.67
48.00 140.00 108,744,000.00 62,400,000.00 331,028.57
Fasilitas :
Spesifikasi : Pondasi : batu kali, sloof beton

Dinding : bata merah di plester & di cat
Lantai : keramik 40 x 40 (motif)
KM/WC : keramik lantai 20 x 20, keramik dinding 20 x 25 (tinggi 1.5m)
Plafond : penggantung kayu kalimantan, penutup eternit kalsiboard, dicat & list gypsum
Atap : rangka atap kayu kalimantan
Penutup atap : genteng morando glasur
Kusen : kayu kalimantan 8/12 finishing melamik
Pintu : kayu kalimantan
Jendela : daun jendela kayu kalimantan
Sanitair : closet jongkok TOTO type standar, bak mandi dari semen fnish keramik
Instalasi listrik : 1300 watt/220 volt
Instalasi air : pompa air listrik
CITRA LAVENDA 0283 3340388

Depan Taman Sejahtera, Tegal Barat
Bangunan 1 lantai
60.00 120.00 Biasa 275,000,000.00 1,600,000.00 96,000,000.00 1,491,666.67
60.00 120.00 Proville 300,000,000.00 96,000,000.00 1,700,000.00
60.00 120.00 Minimalis 350,000,000.00 96,000,000.00 2,116,666.67
Fasilitas : -
Spesifikasi : Pondasi : pasangan batu kali

Lantai : ubin keramik corak
KM/WC : ubin keramik
Plafond : bak mandi lapis keramik, closet jongkok keramik
Penutup atap : genteng warna
Kusen : kayu ex kalimantan
Sanitair : closet jongkok
Instalasi listrik : 1300 watt
Fasilitas : jalan utama 6 m
PERUMAHAN PERMATA BAHARI 2 0283-352204, 3304730, 08156504017
Jl. Ruslani HS II Kemandungan Tegal Barat
Bangunan 1 lantai
56.00 91.00 254,700,000.00 1,600,000.00 89,600,000.00 1,814,285.71
60.00 91.00 262,700,000.00 96,000,000.00 1,831,868.13
60.00 104.00 278,300,000.00 96,000,000.00 1,752,884.62
63.00 117.00 299,900,000.00 100,800,000.00 1,701,709.40
77.00 130.00 343,500,000.00 123,200,000.00 1,694,615.38
Fasilitas : -

Plafond : penggantung kayu kalimantan, penutup eternit kalsiboard, dicat & list gypsum
Kusen : kayu kalimantan 8/12 finishing melamik
Pintu : Panil kayu kalimantan/jati double teakwood
Jendela : kaca rayben 5 mm
Sanitair : closet duduk
Instalasi air : sumur bor, PDAM
Fasilitas : jalan utama 8 m (paving block), saluran primer disamping jalan
Carport : plesteran
Ketinggian bangunan : Tinggi lantai bangunan 0.5m dari as jalan, ketinggian plafon 4m
CLUSTER SUMBODRO 0283-352204, 08156504017
Jl.Pala Barat I / 1027, Tegal Timur

Bangunan 1 lantai
50.00 103.50 261,300,000.00 1,600,000.00 80,000,000.00 1,751,690.82
68.00 120.00 283,500,000.00 108,800,000.00 1,455,833.33
80.00 119.00 322,500,000.00 128,000,000.00 1,634,453.78
104.00 150.00 401,500,000.00 166,400,000.00 1,567,333.33
Bangunan 2 lantai
134.00 120.00 531,000,000.00 1,900,000.00 254,600,000.00 2,303,333.33
157.00 120.00 595,000,000.00 298,300,000.00 2,472,500.00
155.50 175.00 649,500,000.00 295,450,000.00 2,023,142.86
Fasilitas : -

KM/WC : keramik lantai 20 x 20, keramik dinding 20 x 25 (tinggi 2m)
Plafond : penggantung kayu kalimantan, penutup kalsiboard, dicat & list gypsum
Kusen : kayu kalimantan 8/12 finishing semi duco
Pintu : Panil kayu kalimantan, teakwood
Jendela : kaca rayben 5 mm
Sanitair : closet duduk, monoblock
Instalasi air : sumur bor
Fasilitas : jalan utama 6 m, saluran primer disamping jalan
GRIYA ESTETIKA PERMAI 0283-330078, 08157702512

Jl. Majasem, Tegal
Bangunan 1 lantai
68.00 120.00 235,500,000.00 1,600,000.00 102,000,000.00 1,112,500.00
90.00 140.00 307,500,000.00 135,000,000.00 1,232,142.86
104.00 150.00 341,500,000.00 156,000,000.00 1,236,666.67
104.00 157.00 345,700,000.00 166,400,000.00 1,142,038.22
141.30 197.00 466,150,000.00 226,080,000.00 1,218,629.44
157.00 274.00 560,000,000.00 251,200,000.00 1,127,007.30
Fasilitas : -
Spesifikasi : -
VILLA GARDEN 0283-330078, 08157702512
Depan Taman Sejahtera, Tegal Barat
Bangunan 1 lantai
80.00 100.00 200,000,000.00 1,500,000.00 120,000,000.00 800,000.00
100.00 120.00 300,000,000.00 150,000,000.00 1,250,000.00
110.00 135.00 350,000,000.00 165,000,000.00 1,370,370.37
Fasilitas : Listrik 1300 Watt, PAM, sumur + pompa air

full keramik, halaman pagar besi, carport, jalan aspal, 4 kamar tidur, 2 kamar mandi
Spesifikasi : -
PT TAMAN INDO JAYA 77

1.00 Taman Indo Sumbodro Tegal Timur 08157684177/081328730607
Bangunan 1 lantai
45.00 110.00 135,000,000.00 1,300,000.00 58,500,000.00 695,454.55
60.00 130.00 175,000,000.00 78,000,000.00 746,153.85
70.00 150.00 200,000,000.00 91,000,000.00 726,666.67
Fasilitas : -
2.00 Perumahan Taman Indo Bahari
Bangunan 1 lantai
45.00 106.00 125,000,000.00 1,300,000.00 58,500,000.00 627,358.49
45.00 108.00 150,000,000.00 58,500,000.00 847,222.22
60.00 140.00 150,000,000.00 78,000,000.00 514,285.71
70.00 150.00 175,000,000.00 91,000,000.00 560,000.00
Fasilitas :
PT. RAYA EKA PERKASA 081391746977/3335335
Perumahan Eka Bahari JL. PALA RAYA, MEJASEM,Tegal Barat
Bangunan 1 lantai
36.00 84.00 64,500,000.00 1,300,000.00 46,800,000.00 210,714.29
45.00 108.00 103,500,000.00 58,500,000.00 416,666.67
70.00 120.00 190,000,000.00 91,000,000.00 825,000.00
Fasilitas : -
SYARIF GEMILANG REALTY -

Perumahan Tegal Residence JL. PALA RAYA, MEJASEM,Tegal Barat
Bangunan 1 lantai
36.00 96.00 105,000,000.00 1,300,000.00 46,800,000.00 606,250.00
45.00 120.00 165,000,000.00 58,500,000.00 887,500.00
Fasilitas : -
PT. OMIZA LESTARI 0283 3350202/3350204
Perumahan Puri Lestari Kavling A2,Jl Hasanudin, Kalinyamat Wetan, Tegal Selatan
Bangunan 1 lantai
36.00 84.00 68,450,000.00 1,300,000.00 46,800,000.00 257,738.10
38.00 90.00 75,450,000.00 49,400,000.00 289,444.44
48.00 120.00 114,750,000.00 62,400,000.00 436,250.00
Fasilitas : -
PT. BANGUN CIPTA PRIMA MANDIRI 0283 324040/359126
1.00 Griya Pondok Asri Ruko Pondok Asri, Jl hanoman No 3, Mejasem Barat
Bangunan 1 lantai
45.00 90.00 132,800,000.00 1,500,000.00 67,500,000.00 725,555.56
50.00 100.00 160,000,000.00 75,000,000.00 850,000.00
60.00 105.00 189,800,000.00 90,000,000.00 950,476.19
75.00 120.00 225,000,000.00 112,500,000.00 937,500.00
fasilitas : -
Spesifikasi : Pondasi : pasangan batu kali

Struktur : beton bertulang
Lantai : keramik 30 x 30
Plafond : gypsum dengan list profil gypsum
Atap : rangka atap kayu kalimantan diresidu
Penutup atap : genteng beton warna
Kusen : kayu kalimantan finishing melamik
Pintu : Panil jati finishing melamin
Jendela : rangka kayu jati, kaca rayban 5 mm
Sanitair : closet jongkok monoblock
Instalasi air : PDAM
Fasilitas : jalan utama 6 m, saluran primer disamping jalan
Carport : paving block
2.00 Griya Mejasem Asri 2 -
Bangunan 1 lantai
36.00 80.00 76,700,000.00 1,300,000.00 46,800,000.00 373,750.00
36.00 92.00 81,500,000.00 46,800,000.00 377,173.91
45.00 92.00 106,300,000.00 58,500,000.00 519,565.22
45.00 100.00 109,500,000.00 58,500,000.00 510,000.00
Fasilitas :
PT. AGUNG BIMANTARA 0283 3359010/081391721850
Bimantara Estate jl. Pala Raya Mejasem, Tegal Barat
Bangunan 1 lantai
48.00 108.00 95,000,000.00 1,300,000.00 62,400,000.00 301,851.85
80.00 218.00 200,000,000.00 104,000,000.00 440,366.97
Fasilitas : -
PT. ARINA BAYUSWAKARSA

1.00 Griya Mejasem Baru 2
Bangunan 1 lantai
46.00 117.00 100,900,000.00 1,300,000.00 59,800,000.00 351,282.05
58.00 135.00 141,600,000.00 75,400,000.00 490,370.37
2.00 Griya Mejasem Baru 3 -
Bangunan 1 lantai
36.00 90.00 75,000,000.00 1,300,000.00 46,800,000.00 313,333.33
3.00 Griya Mejasem Baru 4
Bangunan 1 lantai
36.00 84.00 92,400,000.00 1,300,000.00 46,800,000.00 542,857.14
36.00 90.00 97,800,000.00 46,800,000.00 566,666.67
46.00 117.00 140,300,000.00 59,800,000.00 688,034.19
KALISAPU REGENCY 0283 3299500
Jl. MT haryono No 9, Kalisapu, Slawi

Bangunan 1 lantai
36.00 87.00 97,500,000.00 1,300,000.00 46,800,000.00 582,758.62
45.00 116.00 127,500,000.00 58,500,000.00 594,827.59
Fasilitas : -
SAPPHIRE REGENCY 0283 491245/081327051900

Jl. MT Haryono,N0 2, slawi
Bangunan 1 lantai
36.00 90.00 95,000,000.00 1,300,000.00 46,800,000.00 535,555.56
45.00 112.00 120,000,000.00 58,500,000.00 549,107.14
54.00 112.00 130,000,000.00
70.00 126.00 155,000,000.00
Fasilitas : -
PAKEMBARAN REGENCY 0283 3349355
jl. KS TUBUN N0 4 SLAWI
Bangunan 1 lantai
36.00 104.00 85,000,000.00 1,300,000.00 46,800,000.00 367,307.69
45.00 130.00 105,000,000.00 58,500,000.00 357,692.31
Fasilitas : -
PT MASAYU PERMATA
Tropical Garden Residence Jl.Pala 27 kel. Dampyak, Tegal Timur
Bangunan 2 lantai
180.00 160.00 992,000,000.00 1,900,000.00 342,000,000.00 4,062,500.00
180.00 170.00 1,009,000,000.00 342,000,000.00 3,923,529.41
180.00 174.00 1,015,800,000.00 342,000,000.00 3,872,413.79
180.00 183.00 1,031,100,000.00 342,000,000.00 3,765,573.77
180.00 198.00 1,056,600,000.00 342,000,000.00 3,609,090.91
180.00 233.00 1,116,100,000.00 342,000,000.00 3,322,317.60
180.00 234.00 1,117,800,000.00 342,000,000.00 3,315,384.62
180.00 239.00 1,126,300,000.00 342,000,000.00 3,281,589.96
180.00 310.00 1,247,000,000.00 342,000,000.00 2,919,354.84
210.00 204.00 1,186,800,000.00 399,000,000.00 3,861,764.71
210.00 310.00 1,367,000,000.00 399,000,000.00 3,122,580.65
250.00 200.00 1,340,000,000.00 475,000,000.00 4,325,000.00
250.00 439.00 1,746,300,000.00 475,000,000.00 2,895,899.77
Fasilitas : swimming pool, club lounge/function room, indoor sport activity

games area, children playground, underground electricity, jogging track
45% garden environment, CCTV, 24 H security, management building
Hot zone/internet
PT. BUN 0856 40040086 (Bowo)
PALM TOWN HOUSE Jl. PERINTIS KEMERDEKAAN, Tegal Timur
Bangunan 1 lantai
50.00 160.00 365,000,000.00 1,900,000.00 95,000,000.00 1,687,500.00
70.00 247.00 385,000,000.00 133,000,000.00 1,020,242.91
Bangunan 2 lantai
155.00 233.00 670,000,000.00 2,200,000.00 341,000,000.00 1,412,017.17
187.00 191.00 748,000,000.00 411,400,000.00 1,762,303.66
280.00 233.00 905,000,000.00 616,000,000.00 1,240,343.35
Fasilitas : TAMAN, JALAN LINGKUNGAN, KEAMANAN 24 JAM, RUKO, TEMBOK KELILING, LAMPU PENERANGAN JALAN
PT PUTRA SAHARI 0283 325355 (Asri)
MUTIARA ESTATE Jl. Kompol Suprapto (samping Taman Sejahtera)
Bangunan 1 lantai
70.00 128.00 Saphire 500,000,000.00 1,900,000.00 133,000,000.00 2,867,187.50
Bangunan 2 lantai
160.00 140.00 Emerald 800,000,000.00 2,200,000.00 352,000,000.00 3,200,000.00
Fasilitas : -
Spesifikasi : Pondasi : batu kali

Struktur : beton bertulang
Dinding : pasangan bata,plester, aci, finishing cat catylac (dalam), dulux (luar)
Atap : genteng beton flat
Rangka atap : baja ringan (smartruss/setara)
Rangka plafon : kayu kalimantan
Plafon : gypsum elephant board/setara
Kusen, daun pintu/jendela : kayu jati
Lantai : Keramik 40 x 40 roman/setara
Dapur : keramik 20 x 25 roman/setara
Kamar mandi : keramik 20 x 25 roman/setara, closet duduk TOTO, closet jongkok TOTO
Carport : rabat beton + koral sikat
Taman : rumput jepang
Jaringan air & listrik : PDAM, listrik 1300 watt
NIRMALA ESTATE 0283 3322440/0283 3288533 (Dian)
Jl.Kol Sudiarto, Tegal

Jual Tanah Kavling
- 75.00 175,000,000.00 - 2,333,333.33
- 82.50 145,000,000.00 - 1,757,575.76
- 112.50 185,000,000.00 - 1,644,444.44
- 112.50 255,000,000.00 - 2,266,666.67
- 135.00 225,000,000.00 - 1,666,666.67
- 144.00 250,000,000.00 - 1,736,111.11
- 161.00 375,000,000.00 - 2,329,192.55
- 177.00 295,000,000.00 - 1,666,666.67
Fasilitas : -
GRAND CITRA BAHARI 088802505755 (Santi)
TAHAP I (Jual Tanah Kavling)
- 200.00 700,000,000.00 - - 3,500,000.00

- 300.00 1,050,000,000.00 - - 3,500,000.00
- 400.00 1,400,000,000.00 - - 3,500,000.00
- 500.00 1,750,000,000.00 - - 3,500,000.00
TAHAP II (rumah indent) - Bangunan 2 lantai
250.00 240.00 Minerva 1,400,000,000.00 2,300,000.00 575,000,000.00 3,437,500.00

250.00 350.00 Artemis 1,675,000,000.00 575,000,000.00 3,142,857.14
350.00 350.00 Aphrodite 1,975,000,000.00 805,000,000.00 3,342,857.14
Fasilitas : One gate system, CCTV, 24 hours security
Spesifikasi :
Pondasi : batu kali

struktur : beton bertulang
Dinding : pasangan bata, diplester, dicat dgn DANAPAINT/setara
Lantai : Ruang Utama : granite tile 60 x 60 cm
Kamar tidur : granite tile 60 x 60 cm
KM : keramik 30 x 30 cm ex roman/ setara
KM pembantu : keramik 20 x 20cm ex asia tile/ setara
Ruang servis : keramik 40 x 40cm Roman/setara
Atap : Rangka atap baja ringan, Penutup atap genteng beton
Plafon : Rangka besi Hollow + gypsum
Kusen : Pintu depan, panil kayu merbau/setara
pintu kamar, double plywood
pintu KM, double plywood
jendela, kayu merbau/setara + kaca clear
Sanitair : All use ex TOTO
Cat + finishing : Eksterior, Danapaint/setara
Interior, Danapaint/setara
Kusen pintu dan jendela Finish melamine
Listrik : 3500 watt
Air : PDAM
Telpon : 1 Line
Tanggal Cetak 11/6/2023

365,000,000.00
110,000,000.00
255,000,000.00 160.00
1,593,750.00
80.00 138.00 407,000,000.00

75.00 126.00 376,500,000.00
75.00 126.00 376,500,000.00
75.00 126.00 376,500,000.00
75.00 126.00 376,500,000.00
75.00 126.00 376,500,000.00
80.00 138.00 407,000,000.00
60.00 125.00 265,000,000.00

54.00 114.00 230,500,000.00
54.00 114.00 230,500,000.00
54.00 114.00 230,500,000.00
45.00 100.00 191,000,000.00
45.00 100.00 191,000,000.00
45.00 100.00 191,000,000.00
45.00 100.00 191,000,000.00
45.00 100.00 191,000,000.00
45.00 100.00 191,000,000.00
45.00 100.00 191,000,000.00
45.00 100.00 191,000,000.00
60.00 125.00 265,000,000.00
45.00 115.00 210,500,000.00

36.00 90.00 162,000,000.00
36.00 91.00 163,000,000.00
36.00 92.00 164,000,000.00
36.00 92.00 164,000,000.00
36.00 93.00 165,000,000.00
36.00 94.00 166,000,000.00
36.00 95.00 167,000,000.00
45.00 123.00 243,000,000.00
01 - Pendekatan harga jual perumahan
tanggal cetak Monday, November 6, 2023 THE SENGGIGI RESIDENCE
as HOMY as HOME
nomor nomor keterangan luas keterangan luas tanah harga jual INDEKS tanah harga jual cadangan PPN harga
urut kavling bangunan site plan kavling standart penambahan bangunan tanah 200,000.00 standart brosur 10.00% jual termasuk PPN
BLOK RUMAH
1.00 A1 1 lantai 54.00 194.00 2 muka 194.00 - 2,750,000.00 1,000,000.00 5.00 342,500,000.00 34,250,000.00 376,750,000.00
2.00 A2 1 lantai 54.00 173.00 1 muka 173.00 - 2,750,000.00 1,000,000.00 5.00 321,500,000.00 32,150,000.00 353,650,000.00
3.00 A3 1 lantai 54.00 154.00 1 muka 154.00 - 2,750,000.00 1,000,000.00 5.00 302,500,000.00 30,250,000.00 332,750,000.00
4.00 A4 1 lantai 54.00 139.00 1 muka 139.00 - 2,750,000.00 1,000,000.00 5.00 287,500,000.00 28,750,000.00 316,250,000.00
5.00 A5 1 lantai 54.00 127.00 1 muka 127.00 - 2,750,000.00 1,000,000.00 5.00 275,500,000.00 27,550,000.00 303,050,000.00
6.00 B1 2 lantai 100.00 210.00 2 muka 210.00 - 2,850,000.00 1,000,000.00 5.00 495,000,000.00 49,500,000.00 544,500,000.00
7.00 B2 2 lantai 85.00 140.00 1 muka 140.00 - 2,850,000.00 1,000,000.00 5.00 382,250,000.00 38,225,000.00 420,475,000.00
8.00 B3 2 lantai 85.00 140.00 1 muka 140.00 - 2,850,000.00 1,000,000.00 5.00 382,250,000.00 38,225,000.00 420,475,000.00
9.00 B4 2 lantai 85.00 140.00 1 muka 140.00 - 2,850,000.00 1,000,000.00 5.00 382,250,000.00 38,225,000.00 420,475,000.00
10.00 B5 2 lantai 85.00 140.00 1 muka 140.00 - 2,850,000.00 1,000,000.00 5.00 382,250,000.00 38,225,000.00 420,475,000.00
11.00 B6 2 lantai 85.00 140.00 1 muka 140.00 - 2,850,000.00 1,000,000.00 5.00 382,250,000.00 38,225,000.00 420,475,000.00
12.00 B7 2 lantai 85.00 140.00 1 muka 140.00 - 2,850,000.00 1,000,000.00 5.00 382,250,000.00 38,225,000.00 420,475,000.00
13.00 B8 2 lantai 100.00 235.00 2 muka 235.00 - 2,850,000.00 1,000,000.00 5.00 520,000,000.00 52,000,000.00 572,000,000.00
14.00 B9 2 lantai 100.00 227.00 2 muka 227.00 - 2,850,000.00 1,000,000.00 5.00 512,000,000.00 51,200,000.00 563,200,000.00
15.00 B10 2 lantai 85.00 140.00 1 muka 140.00 - 2,850,000.00 1,000,000.00 5.00 382,250,000.00 38,225,000.00 420,475,000.00
16.00 B11 2 lantai 85.00 140.00 1 muka 140.00 - 2,850,000.00 1,000,000.00 5.00 382,250,000.00 38,225,000.00 420,475,000.00
17.00 B12 2 lantai 85.00 140.00 1 muka 140.00 - 2,850,000.00 1,000,000.00 5.00 382,250,000.00 38,225,000.00 420,475,000.00
18.00 B13 2 lantai 85.00 140.00 1 muka 140.00 - 2,850,000.00 1,000,000.00 5.00 382,250,000.00 38,225,000.00 420,475,000.00
19.00 B14 2 lantai 85.00 140.00 1 muka 140.00 - 2,850,000.00 1,000,000.00 5.00 382,250,000.00 38,225,000.00 420,475,000.00
20.00 B15 2 lantai 85.00 140.00 1 muka 140.00 - 2,850,000.00 1,000,000.00 5.00 382,250,000.00 38,225,000.00 420,475,000.00
21.00 B16 2 lantai 100.00 210.00 2 muka 210.00 - 2,850,000.00 1,000,000.00 5.00 495,000,000.00 49,500,000.00 544,500,000.00
22.00 C1 1 lantai 60.00 116.00 2 muka 116.00 - 2,750,000.00 1,000,000.00 5.00 266,000,000.00 26,600,000.00 292,600,000.00
23.00 C2 1 lantai 54.00 101.00 1 muka 101.00 - 2,750,000.00 1,000,000.00 5.00 251,500,000.00 25,150,000.00 276,650,000.00
24.00 C3 1 lantai 54.00 103.00 1 muka 103.00 - 2,750,000.00 1,000,000.00 5.00 254,500,000.00 25,450,000.00 279,950,000.00
25.00 C4 1 lantai 54.00 106.00 1 muka 106.00 - 2,750,000.00 1,000,000.00 5.00 257,500,000.00 25,750,000.00 283,250,000.00
26.00 C5 1 lantai 54.00 109.00 1 muka 109.00 - 2,750,000.00 1,000,000.00 5.00 261,500,000.00 26,150,000.00 287,650,000.00
27.00 C6 1 lantai 54.00 113.00 1 muka 113.00 - 2,750,000.00 1,000,000.00 5.00 264,500,000.00 26,450,000.00 290,950,000.00
28.00 C7 1 lantai 54.00 116.00 1 muka 116.00 - 2,750,000.00 1,000,000.00 5.00 270,500,000.00 27,050,000.00 297,550,000.00
29.00 C8 1 lantai 54.00 122.00 1 muka 122.00 - 2,750,000.00 1,000,000.00 5.00 275,500,000.00 27,550,000.00 303,050,000.00
30.00 C9 1 lantai 54.00 127.00 1 muka 127.00 - 2,750,000.00 1,000,000.00 5.00 279,500,000.00 27,950,000.00 307,450,000.00
31.00 C10 1 lantai 54.00 131.00 1 muka 131.00 2,750,000.00 1,000,000.00 5.00 148,500,000.00 14,850,000.00 163,350,000.00
32.00 D1 1 lantai 60.00 141.00 2 muka 141.00 - 2,750,000.00 1,000,000.00 5.00 306,000,000.00 30,600,000.00 336,600,000.00
33.00 D2 1 lantai 45.00 96.00 1 muka 96.00 - 2,750,000.00 1,000,000.00 5.00 219,750,000.00 21,975,000.00 241,725,000.00
34.00 D3 1 lantai 45.00 96.00 1 muka 96.00 - 2,750,000.00 1,000,000.00 5.00 219,750,000.00 21,975,000.00 241,725,000.00
35.00 D4 1 lantai 45.00 96.00 1 muka 96.00 - 2,750,000.00 1,000,000.00 5.00 219,750,000.00 21,975,000.00 241,725,000.00
36.00 D5 1 lantai 45.00 96.00 1 muka 96.00 - 2,750,000.00 1,000,000.00 5.00 219,750,000.00 21,975,000.00 241,725,000.00
37.00 D6 1 lantai 45.00 96.00 1 muka 96.00 - 2,750,000.00 1,000,000.00 5.00 219,750,000.00 21,975,000.00 241,725,000.00
38.00 D7 1 lantai 60.00 96.00 1 muka 96.00 - 2,750,000.00 1,000,000.00 5.00 261,000,000.00 26,100,000.00 287,100,000.00
39.00 D8 1 lantai 60.00 148.00 2 muka 148.00 - 2,750,000.00 1,000,000.00 5.00 313,000,000.00 31,300,000.00 344,300,000.00
40.00 D9 1 lantai 45.00 167.00 2 muka 167.00 - 2,750,000.00 1,000,000.00 5.00 290,750,000.00 29,075,000.00 319,825,000.00
41.00 D10 1 lantai 45.00 96.00 1 muka 96.00 - 2,750,000.00 1,000,000.00 5.00 219,750,000.00 21,975,000.00 241,725,000.00
42.00 D11 1 lantai 45.00 96.00 1 muka 96.00 - 2,750,000.00 1,000,000.00 5.00 219,750,000.00 21,975,000.00 241,725,000.00
43.00 D12 1 lantai 45.00 96.00 1 muka 96.00 - 2,750,000.00 1,000,000.00 5.00 219,750,000.00 21,975,000.00 241,725,000.00
44.00 D13 1 lantai 45.00 96.00 1 muka 96.00 - 2,750,000.00 1,000,000.00 5.00 219,750,000.00 21,975,000.00 241,725,000.00
45.00 D14 1 lantai 60.00 128.00 2 muka 128.00 - 2,750,000.00 1,000,000.00 5.00 293,000,000.00 29,300,000.00 322,300,000.00
46.00 E1 1 lantai 45.00 90.00 1 muka 90.00 - 2,750,000.00 1,000,000.00 5.00 213,750,000.00 21,375,000.00 235,125,000.00
47.00 E2 1 lantai 45.00 82.00 1 muka 82.00 - 2,750,000.00 1,000,000.00 5.00 205,750,000.00 20,575,000.00 226,325,000.00
48.00 E3 1 lantai 45.00 81.00 1 muka 81.00 - 2,750,000.00 1,000,000.00 5.00 204,750,000.00 20,475,000.00 225,225,000.00
49.00 E4 1 lantai 45.00 81.00 1 muka 81.00 - 2,750,000.00 1,000,000.00 5.00 204,750,000.00 20,475,000.00 225,225,000.00
50.00 E5 1 lantai 45.00 103.00 1 muka 103.00 - 2,750,000.00 1,000,000.00 5.00 226,750,000.00 22,675,000.00 249,425,000.00
51.00 F1 1 lantai 75.00 141.00 2 muka 141.00 - 2,750,000.00 1,000,000.00 5.00 347,250,000.00 34,725,000.00 381,975,000.00
52.00 F2 1 lantai 45.00 96.00 1 muka 96.00 - 2,750,000.00 1,000,000.00 5.00 219,750,000.00 21,975,000.00 241,725,000.00
53.00 F3 1 lantai 45.00 96.00 1 muka 96.00 - 2,750,000.00 1,000,000.00 5.00 219,750,000.00 21,975,000.00 241,725,000.00
54.00 F4 1 lantai 45.00 96.00 1 muka 96.00 - 2,750,000.00 1,000,000.00 5.00 219,750,000.00 21,975,000.00 241,725,000.00
55.00 F5 1 lantai 45.00 96.00 1 muka 96.00 - 2,750,000.00 1,000,000.00 5.00 219,750,000.00 21,975,000.00 241,725,000.00
56.00 F6 1 lantai 45.00 96.00 1 muka 96.00 - 2,750,000.00 1,000,000.00 5.00 219,750,000.00 21,975,000.00 241,725,000.00
57.00 F7 1 lantai 60.00 148.00 2 muka 148.00 - 2,750,000.00 1,000,000.00 5.00 313,000,000.00 31,300,000.00 344,300,000.00
58.00 F8 1 lantai 75.00 167.00 2 muka 167.00 - 2,750,000.00 1,000,000.00 5.00 373,250,000.00 37,325,000.00 410,575,000.00
59.00 F9 1 lantai 45.00 96.00 1 muka 96.00 2,750,000.00 1,000,000.00 5.00 219,750,000.00 21,975,000.00 241,725,000.00
60.00 F10 1 lantai 45.00 96.00 1 muka 96.00 - 2,750,000.00 1,000,000.00 5.00 219,750,000.00 21,975,000.00 241,725,000.00
61.00 F11 1 lantai 45.00 96.00 1 muka 96.00 - 2,750,000.00 1,000,000.00 5.00 219,750,000.00 21,975,000.00 241,725,000.00
62.00 F12 1 lantai 45.00 96.00 1 muka 96.00 - 2,750,000.00 1,000,000.00 5.00 219,750,000.00 21,975,000.00 241,725,000.00
63.00 F13 1 lantai 45.00 96.00 1 muka 96.00 - 2,750,000.00 1,000,000.00 5.00 219,750,000.00 21,975,000.00 241,725,000.00
64.00 F14 1 lantai 75.00 128.00 2 muka 128.00 - 2,750,000.00 1,000,000.00 5.00 334,250,000.00 33,425,000.00 367,675,000.00
65.00 G1 1 lantai 45.00 96.00 1 muka 96.00 - 2,750,000.00 1,000,000.00 5.00 219,750,000.00 21,975,000.00 241,725,000.00
66.00 G2 1 lantai 45.00 107.00 1 muka 107.00 - 2,750,000.00 1,000,000.00 5.00 230,750,000.00 23,075,000.00 253,825,000.00
67.00 G3 1 lantai 45.00 118.00 1 muka 118.00 - 2,750,000.00 1,000,000.00 5.00 241,750,000.00 24,175,000.00 265,925,000.00
68.00 G4 1 lantai 45.00 96.00 1 muka 96.00 - 2,750,000.00 1,000,000.00 5.00 219,750,000.00 21,975,000.00 241,725,000.00
69.00 G5 1 lantai 45.00 96.00 1 muka 96.00 - 2,750,000.00 1,000,000.00 5.00 219,750,000.00 21,975,000.00 241,725,000.00
70.00 G6 1 lantai 45.00 96.00 1 muka 96.00 2,750,000.00 1,000,000.00 5.00 219,750,000.00 21,975,000.00 241,725,000.00
71.00 G7 1 lantai 45.00 120.00 1 muka 120.00 - 2,750,000.00 1,000,000.00 5.00 243,750,000.00 24,375,000.00 268,125,000.00
72.00 G8 1 lantai 75.00 143.00 1 muka 143.00 - 2,750,000.00 1,000,000.00 5.00 349,250,000.00 34,925,000.00 384,175,000.00
73.00 G9 1 lantai 45.00 143.00 2 muka 143.00 - 2,750,000.00 1,000,000.00 5.00 266,750,000.00 26,675,000.00 293,425,000.00
74.00 G10 1 lantai 45.00 96.00 1 muka 96.00 - 2,750,000.00 1,000,000.00 5.00 219,750,000.00 21,975,000.00 241,725,000.00
75.00 G11 1 lantai 45.00 96.00 1 muka 96.00 - 2,750,000.00 1,000,000.00 5.00 219,750,000.00 21,975,000.00 241,725,000.00
76.00 G12 1 lantai 45.00 96.00 1 muka 96.00 - 2,750,000.00 1,000,000.00 5.00 219,750,000.00 21,975,000.00 241,725,000.00
77.00 G13 1 lantai 45.00 96.00 1 muka 96.00 - 2,750,000.00 1,000,000.00 5.00 219,750,000.00 21,975,000.00 241,725,000.00
78.00 G14 1 lantai 45.00 109.00 1 muka 109.00 - 2,750,000.00 1,000,000.00 5.00 232,750,000.00 23,275,000.00 256,025,000.00
79.00 H1 1 lantai 54.00 140.00 2 muka 140.00 - 2,750,000.00 1,000,000.00 5.00 288,500,000.00 28,850,000.00 317,350,000.00
80.00 H2 1 lantai 54.00 112.00 1 muka 112.00 - 2,750,000.00 1,000,000.00 5.00 260,500,000.00 26,050,000.00 286,550,000.00
81.00 H3 1 lantai 54.00 112.00 1 muka 112.00 - 2,750,000.00 1,000,000.00 5.00 260,500,000.00 26,050,000.00 286,550,000.00
82.00 H4 1 lantai 54.00 112.00 1 muka 112.00 - 2,750,000.00 1,000,000.00 5.00 260,500,000.00 26,050,000.00 286,550,000.00
83.00 H5 1 lantai 54.00 140.00 1 muka 140.00 - 2,750,000.00 1,000,000.00 5.00 288,500,000.00 28,850,000.00 317,350,000.00
84.00 H6 1 lantai 54.00 140.00 1 muka 140.00 - 2,750,000.00 1,000,000.00 5.00 288,500,000.00 28,850,000.00 317,350,000.00
85.00 H7 1 lantai 54.00 112.00 1 muka 112.00 2,750,000.00 1,000,000.00 5.00 260,500,000.00 26,050,000.00 286,550,000.00
86.00 H8 1 lantai 54.00 112.00 2 muka 112.00 - 2,750,000.00 1,000,000.00 5.00 260,500,000.00 26,050,000.00 286,550,000.00
87.00 H9 1 lantai 54.00 112.00 2 muka 112.00 - 2,750,000.00 1,000,000.00 5.00 260,500,000.00 26,050,000.00 286,550,000.00
88.00 H10 1 lantai 54.00 140.00 1 muka 140.00 - 2,750,000.00 1,000,000.00 5.00 288,500,000.00 28,850,000.00 317,350,000.00
89.00 I1 1 lantai 60.00 140.00 2 muka 140.00 - 2,750,000.00 1,000,000.00 5.00 305,000,000.00 30,500,000.00 335,500,000.00
90.00 I2 1 lantai 54.00 112.00 1 muka 112.00 - 2,750,000.00 1,000,000.00 5.00 260,500,000.00 26,050,000.00 286,550,000.00
91.00 I3 1 lantai 54.00 122.00 1 muka 122.00 - 2,750,000.00 1,000,000.00 5.00 270,500,000.00 27,050,000.00 297,550,000.00
92.00 I4 1 lantai 54.00 122.00 1 muka 122.00 - 2,750,000.00 1,000,000.00 5.00 270,500,000.00 27,050,000.00 297,550,000.00
93.00 I5 1 lantai 54.00 122.00 1 muka 122.00 - 2,750,000.00 1,000,000.00 5.00 270,500,000.00 27,050,000.00 297,550,000.00
94.00 I6 1 lantai 54.00 122.00 1 muka 122.00 - 2,750,000.00 1,000,000.00 5.00 270,500,000.00 27,050,000.00 297,550,000.00
95.00 I7 1 lantai 60.00 140.00 1 muka 140.00 - 2,750,000.00 1,000,000.00 5.00 305,000,000.00 30,500,000.00 335,500,000.00
96.00 I8 1 lantai 60.00 140.00 1 muka 140.00 - 2,750,000.00 1,000,000.00 5.00 305,000,000.00 30,500,000.00 335,500,000.00
97.00 I9 1 lantai 54.00 112.00 1 muka 112.00 - 2,750,000.00 1,000,000.00 5.00 260,500,000.00 26,050,000.00 286,550,000.00
98.00 I10 1 lantai 54.00 112.00 1 muka 112.00 - 2,750,000.00 1,000,000.00 5.00 260,500,000.00 26,050,000.00 286,550,000.00
99.00 I11 1 lantai 54.00 112.00 1 muka 112.00 - 2,750,000.00 1,000,000.00 5.00 260,500,000.00 26,050,000.00 286,550,000.00
100.00 I12 1 lantai 54.00 112.00 1 muka 112.00 - 2,750,000.00 1,000,000.00 5.00 260,500,000.00 26,050,000.00 286,550,000.00
103.00 J1 1 lantai 75.00 190.00 2 muka 190.00 - 2,750,000.00 1,000,000.00 5.00 396,250,000.00 39,625,000.00 435,875,000.00
104.00 J2 1 lantai 45.00 112.00 1 muka 112.00 - 2,750,000.00 1,000,000.00 5.00 235,750,000.00 23,575,000.00 259,325,000.00
105.00 J3 1 lantai 45.00 112.00 1 muka 112.00 - 2,750,000.00 1,000,000.00 5.00 235,750,000.00 23,575,000.00 259,325,000.00
106.00 J4 1 lantai 45.00 112.00 1 muka 112.00 - 2,750,000.00 1,000,000.00 5.00 235,750,000.00 23,575,000.00 259,325,000.00
107.00 J5 1 lantai 45.00 112.00 1 muka 112.00 - 2,750,000.00 1,000,000.00 5.00 235,750,000.00 23,575,000.00 259,325,000.00
108.00 J6 1 lantai 75.00 112.00 1 muka 112.00 - 2,750,000.00 1,000,000.00 5.00 318,250,000.00 31,825,000.00 350,075,000.00
109.00 J7 1 lantai 75.00 140.00 2 muka 140.00 - 2,750,000.00 1,000,000.00 5.00 346,250,000.00 34,625,000.00 380,875,000.00
110.00 J8 1 lantai 45.00 140.00 2 muka 140.00 - 2,750,000.00 1,000,000.00 5.00 263,750,000.00 26,375,000.00 290,125,000.00
111.00 J9 1 lantai 45.00 112.00 1 muka 112.00 - 2,750,000.00 1,000,000.00 5.00 235,750,000.00 23,575,000.00 259,325,000.00
112.00 J10 1 lantai 45.00 112.00 1 muka 112.00 - 2,750,000.00 1,000,000.00 5.00 235,750,000.00 23,575,000.00 259,325,000.00
113.00 J11 1 lantai 45.00 112.00 1 muka 112.00 - 2,750,000.00 1,000,000.00 5.00 235,750,000.00 23,575,000.00 259,325,000.00
114.00 J12 1 lantai 75.00 219.00 1 muka 219.00 - 2,750,000.00 1,000,000.00 5.00 425,250,000.00 42,525,000.00 467,775,000.00
115.00 K1 1 lantai 75.00 209.00 2 muka 209.00 - 2,750,000.00 1,000,000.00 5.00 415,250,000.00 41,525,000.00 456,775,000.00
116.00 K2 1 lantai 36.00 141.00 1 muka 149.00 - 2,500,000.00 1,000,000.00 5.00 239,000,000.00 23,900,000.00 262,900,000.00
117.00 K3 1 lantai 36.00 139.00 1 muka 139.00 - 2,500,000.00 1,000,000.00 5.00 229,000,000.00 22,900,000.00 251,900,000.00
118.00 K4 1 lantai 36.00 136.00 1 muka 136.00 - 2,500,000.00 1,000,000.00 5.00 226,000,000.00 22,600,000.00 248,600,000.00
119.00 K5 1 lantai 36.00 129.00 1 muka 129.00 - 2,500,000.00 1,000,000.00 5.00 219,000,000.00 21,900,000.00 240,900,000.00
120.00 K6 1 lantai 36.00 116.00 1 muka 116.00 - 2,500,000.00 1,000,000.00 5.00 206,000,000.00 20,600,000.00 226,600,000.00
121.00 K7 1 lantai 36.00 119.00 1 muka 119.00 - 2,500,000.00 1,000,000.00 5.00 209,000,000.00 20,900,000.00 229,900,000.00
122.00 K8 1 lantai 36.00 122.00 1 muka 122.00 - 2,500,000.00 1,000,000.00 5.00 212,000,000.00 21,200,000.00 233,200,000.00
123.00 K9 1 lantai 36.00 126.00 1 muka 126.00 - 2,500,000.00 1,000,000.00 5.00 216,000,000.00 21,600,000.00 237,600,000.00
124.00 K10 1 lantai 36.00 129.00 1 muka 129.00 - 2,500,000.00 1,000,000.00 5.00 219,000,000.00 21,900,000.00 240,900,000.00
125.00 K11 1 lantai 36.00 133.00 1 muka 133.00 - 2,500,000.00 1,000,000.00 5.00 223,000,000.00 22,300,000.00 245,300,000.00
126.00 K12 1 lantai 36.00 135.00 1 muka 135.00 - 2,500,000.00 1,000,000.00 5.00 225,000,000.00 22,500,000.00 247,500,000.00
127.00 K13 1 lantai 36.00 132.00 1 muka 132.00 - 2,500,000.00 1,000,000.00 5.00 222,000,000.00 22,200,000.00 244,200,000.00
128.00 K14 1 lantai 36.00 128.00 1 muka 128.00 - 2,500,000.00 1,000,000.00 5.00 218,000,000.00 21,800,000.00 239,800,000.00
130.00 L1 1 lantai 75.00 206.00 2 muka 206.00 - 2,750,000.00 1,000,000.00 5.00 412,250,000.00 41,225,000.00 453,475,000.00
131.00 L2 1 lantai 36.00 132.00 1 muka 132.00 - 2,500,000.00 1,000,000.00 5.00 222,000,000.00 22,200,000.00 244,200,000.00
132.00 L3 1 lantai 36.00 138.00 1 muka 138.00 - 2,500,000.00 1,000,000.00 5.00 228,000,000.00 22,800,000.00 250,800,000.00
133.00 L4 1 lantai 36.00 142.00 1 muka 142.00 - 2,500,000.00 1,000,000.00 5.00 232,000,000.00 23,200,000.00 255,200,000.00
134.00 L5 1 lantai 36.00 138.00 1 muka 138.00 - 2,500,000.00 1,000,000.00 5.00 228,000,000.00 22,800,000.00 250,800,000.00
135.00 L6 1 lantai 36.00 135.00 1 muka 135.00 - 2,500,000.00 1,000,000.00 5.00 225,000,000.00 22,500,000.00 247,500,000.00
136.00 L7 1 lantai 36.00 131.00 1 muka 131.00 - 2,500,000.00 1,000,000.00 5.00 221,000,000.00 22,100,000.00 243,100,000.00
137.00 L8 1 lantai 36.00 127.00 1 muka 127.00 - 2,500,000.00 1,000,000.00 5.00 217,000,000.00 21,700,000.00 238,700,000.00
138.00 L9 1 lantai 36.00 178.00 1 muka 178.00 - 2,500,000.00 1,000,000.00 5.00 268,000,000.00 26,800,000.00 294,800,000.00
139.00 M1 1 lantai 75.00 249.00 1 muka 249.00 - 2,750,000.00 1,000,000.00 5.00 455,250,000.00 45,525,000.00 500,775,000.00
140.00 M2 1 lantai 54.00 195.00 1 muka 195.00 - 2,750,000.00 1,000,000.00 5.00 343,500,000.00 34,350,000.00 377,850,000.00
141.00 M3 1 lantai 75.00 180.00 1 muka 180.00 - 2,750,000.00 1,000,000.00 5.00 386,250,000.00 38,625,000.00 424,875,000.00
142.00 M4 1 lantai 60.00 166.00 1 muka 166.00 - 2,750,000.00 1,000,000.00 5.00 331,000,000.00 33,100,000.00 364,100,000.00
143.00 M5 1 lantai 60.00 117.00 1 muka 117.00 - 2,750,000.00 1,000,000.00 5.00 282,000,000.00 28,200,000.00 310,200,000.00
144.00 M6 1 lantai 60.00 97.00 1 muka 97.00 - 2,750,000.00 1,000,000.00 5.00 262,000,000.00 26,200,000.00 288,200,000.00
145.00 M7 1 lantai 75.00 97.00 1 muka 97.00 - 2,750,000.00 1,000,000.00 5.00 303,250,000.00 30,325,000.00 333,575,000.00
146.00 M8 1 lantai 54.00 108.00 1 muka 108.00 - 2,750,000.00 1,000,000.00 5.00 256,500,000.00 25,650,000.00 282,150,000.00
7,831.00 18,241.00 18,249.00 - TOTAL TARGET PENERIMAAN PENJUALAN 39,621,250,000.00 3,962,125,000.00 43,583,375,000.00
02 - Proyeksi penerimaan penjualan
as HOMY as HOME
No Uraian Volume Satuan Harga Satuan Jumlah Keterangan
penerimaan penjualan PENERIMAAN PENJUALAN 39,621,250,000.00
1 Blok A 100.00% 5.00 unit 1,529,500,000.00 1,529,500,000.00

2 Blok B 100.00% 16.00 unit 6,609,000,000.00 6,609,000,000.00
3 Blok C 100.00% 10.00 unit 2,529,500,000.00 2,529,500,000.00
4 Blok D 100.00% 14.00 unit 3,441,500,000.00 3,441,500,000.00
5 Blok E 100.00% 5.00 unit 1,055,750,000.00 1,055,750,000.00
6 Blok F 100.00% 14.00 unit 3,565,250,000.00 3,565,250,000.00
7 Blok G 100.00% 16.00 unit 3,323,000,000.00 3,323,000,000.00
8 Blok H 100.00% 10.00 unit 2,717,000,000.00 2,717,000,000.00
9 Blok I 100.00% 12.00 unit 3,299,500,000.00 3,299,500,000.00
10 Blok J 100.00% 12.00 unit 3,400,000,000.00 3,400,000,000.00
11 Blok K 100.00% 14.00 unit 3,278,250,000.00 3,278,250,000.00
12 Blok L 100.00% 9.00 unit 2,253,250,000.00 2,253,250,000.00
13 Blok M 100.00% 8.00 unit 2,619,750,000.00 2,619,750,000.00
kelebihan tanah PENERIMAAN SISA TANAH KAVLING -
kelebihan tanah
Blok A - 1.00 m2 1,250,000.00 -
Blok B - 1.00 m2 1,250,000.00 -
Blok C - 1.00 m2 1,250,000.00
Blok D - 1.00 m2 1,250,000.00
Blok E - 1.00 m2 1,250,000.00
Blok F - 1.00 m2 1,000,000.00
Blok G - 1.00 m2 1,000,000.00
Blok H - 1.00 m2 1,000,000.00
Blok I - 1.00 m2 1,000,000.00
Blok J - 1.00 m2 1,000,000.00
Blok K - 1.00 m2 1,000,000.00
Blok L - 1.00 m2 900,000.00
Blok M - 1.00 m2 900,000.00
Blok N - 1.00 m2 900,000.00
Blok O - 1.00 m2 900,000.00
Blok P - 1.00 m2 900,000.00
Total unit rumah 145.00 unit TOTAL PENERIMAAN PENJUALAN BERSIH 39,621,250,000.00
03 - Rencana anggaran biaya HARGA POKOK PRODUKSI
as HOMY as HOME
No Uraian Volume Satuan Harga Satuan Sub Jumlah Total Jumlah Modal Awal
A RAB HPP TANAH
1 Harga dasar tanah 5,600.00 1.00 m2 150,000.00 840,000,000.00 840,000,000.00 -
B1 RAB HPP PENGOLAHAN LAHAN
1 Peta kontur tanah 5,600.00 1.00 m2 250.00 1,400,000.00 1,400,000.00

2 Direksi kit / kantor proyek 72.00 1.00 m2 1,000,000.00 72,000,000.00 72,000,000.00
3 Pembersihan lokasi 5,600.00 1.00 m2 250.00 1,400,000.00 1,400,000.00
4 Cutt and fill - 1.00 m3 - - -
5 Utzet / pengukuran 5,600.00 1.00 m2 250.00 1,400,000.00 1,400,000.00
6 Timbunan tanah - 1.00 m3 50,000.00 - -
7 Pondasi keliling kawasan - 1.00 m3 425,000.00 - 76,200,000.00 -
B2 RAB HPP PRASARANA DAN SARANA
PRASARANA LINGKUNGAN LUAR

1 Plat beton jembatan - m3 2,500,000.00 - -
2 Perbaikan jalan masuk - m2 65,000.00 - -
3 Gerbang masuk - LS 15,000,000.00 - -
4 Drainase jalan masuk - m1 125,000.00 - -
PRASARANA LINGKUNGAN DALAM

1 Gerbang perumahan 1.00 1.00 LS 35,000,000.00 35,000,000.00 35,000,000.00
2 Papan nama jalan 1.00 LS 7,500,000.00 7,500,000.00 7,500,000.00
3 Pemasangan kanstin jalan - m1 30,000.00 - -
4 Jalan lingkungan perumahan 1,680.00 m2 100,000.00 168,000,000.00 168,000,000.00
5 Saluran lingkungan 3,122.00 m1 100,000.00 312,200,000.00 312,200,000.00
6 Peresapan lingkungan - Unit 850,000.00 - -
7 Portal perumahan 1.00 Unit 2,500,000.00 2,500,000.00 2,500,000.00
8 Lampu penerangan jalan 73.00 Unit 900,000.00 65,700,000.00 65,700,000.00
9 Pos satpam 12.00 m2 2,500,000.00 30,000,000.00 30,000,000.00
10 Taman perumahan - m2 50,000.00 - -
11 Pagar Keliling 300.00 m1 450,000.00 135,000,000.00
SARANA UMUM
1 Sarana ibadah - m2 655,092.59 -
2 Gedung Pertemuan - m2 1,500,000.00 -
3 Lapangan Olah Raga Terbuka - m2 250,000.00 -
4 Taman Bermain - m2 250,000.00 -
5 Penambahan daya listrik / trafo 2.00 Ls 27,500,000.00 55,000,000.00
6 Penyambungan jaringan Listrik 2.00 Unit 1,800,000.00 3,600,000.00
7 Penyambungan jaringan Gas Alam - Unit 3,000,000.00 -
8 Penyambungan jaringan PDAM 2.00 Unit 1,650,000.00 3,300,000.00
9 Penyambungan jaringan Telepon - Unit 800,000.00 -
10 Kompensasi tanah makam - Kavling 250,000.00 -
03 - Rencana anggaran biaya HARGA POKOK PRODUKSI
as HOMY as HOME
No Uraian Volume Satuan Harga Satuan Sub Jumlah Total Jumlah Modal Awal
SARANA RUMAH
1 Patok BPN / batas kavling - Unit 50,000.00 -
2 Bak sampah - Unit 150,000.00 -
3 Pondasi kavling - m3 325,000.00 -
4 Taman depan - Unit 500,000.00 -
5 Penyambungan daya listrik rumah - Unit 1,800,000.00 -
6 Instalasi rumah Gas Alam - Unit 3,000,000.00 -
7 Instalasi rumah PDAM/sumur bor - Unit 1,650,000.00 -
8 Instalasi Telepon - Unit 800,000.00 - 817,800,000.00 -
B3 RAB HPP KONTRUKSI RUMAH
1 Bangunan 1 Lantai 1,170.00 m2 1,600,000.00 1,872,000,000.00

2 Bangunan 2 Lantai - m2 2,750,000.00 - 1,872,000,000.00 -
C RAB HPP PERIJINAN PROYEK
1 Fatwa Rencana Pengarahan Lokasi ( FRPL ) - m2 500.00 - -

2 Adcice planning - m2 1,500.00 - -
3 Ijin Lokasi / IPPT - m2 1,500.00 - -
4 Rekomendasi dari pengairan - m2 500.00 - -
5 Pengesahan Site Plan - m2 1,500.00 - -
6 Pengesahan IMB Induk - m2 15,000.00 - -
7 Pemecahan IMB Kavling 39.00 Unit 1,125,000.00 43,875,000.00 43,875,000.00 -
D1 RAB HPP LEGALITAS PROYEK
1 Jasa penghubung - Persen 8,400,000.00 -

2 PBB tahunan periode proyek - Tahun 3,500,000.00 - -
3 Pemecahan PBB induk 39.00 Unit 50,000.00 1,950,000.00 -
4 Biaya pologoro / pajak desa 0.50 Persen 8,400,000.00 4,200,000.00 4,200,000.00
5 Biaya pengeringan - m2 1,500.00 -
6 Perikatan jual beli / kerjasama 1.00 LS 1,500,000.00 1,500,000.00 1,500,000.00
7 Cover asuransi atas pembelian lahan - bulan 3,000,000.00 -
8 Biaya Surat Kuasa Jual - Kavling 250,000.00 -
9 Biaya Balik Nama / AJB - 4.00 Bidang 4,200,000.00 - -
10 BPHTB ---> 5% x ( NJOP - 25 juta ) - 4.00 Bidang 19,750,000.00 - -
11 PPH ---> 5% x NJOP - Bidang - -
12 Konversi lahan dari LC ke SHM - Bidang 2,500,000.00 -
13 Penggabungan sertifikat - Sertifikat 2,000,000.00 - -
14 Pemecahan sertifikat 39.00 Kavling 2,000,000.00 78,000,000.00
15 Tak Terduga / taktis 39.00 Kavling 500,000.00 19,500,000.00 105,150,000.00 -
D2 RAB HPP LEGALITAS PENJUALAN KAVLING

1 Akta Jual Beli / AJB 1.00 Kavling - -
2 BPHTB 39.00 Kavling - -
3 PPH 39.00 Kavling 2,000,000.00 78,000,000.00 78,000,000.00 -
TOTAL PENGELUARAN HPP PROYEK 3,833,025,000.00 702,800,000.00
Dalam perhitungan di atas kami belum memasukkan data proyeksi biaya yang akan dikeluarkan untuk proses pengurusan sertifikat asli Modal Awal sampai 6
hal ini dikarenakan posisi tanah dan plotting data sertifikat belum terdata dengan baik. bulan pengelolaan Proyek
04 - Biaya manajemen dan operasional kantor
as HOMY as HOME
No Uraian Volume Satuan Harga Satuan Sub Jumlah Total Jumlah
E FEE MANAJEMEN
1 Manajemen fee 3.50 1.00 persen 39,621,250,000.00 1,386,743,750.00

2 Promosi bersama - 1.00 LS - - 1,386,743,750.00
F INVENTARIS KANTOR
1 Mobil operasional marketing 1.00 Unit 125,000,000.00 125,000,000.00

2 Motor operasional lapangan 1.00 Unit 12,500,000.00 12,500,000.00
3 Meja, kursi, furniture 1.00 LS 5,000,000.00 5,000,000.00
4 Komputer laptop 3.00 Unit 6,000,000.00 18,000,000.00
5 Printer A4 1.00 Unit - -
6 Printer A3 1.00 Unit 3,500,000.00 3,500,000.00
7 Mesin faks 1.00 Unit - -
8 Peralatan pendukung kantor 1.00 LS 5,000,000.00 5,000,000.00 169,000,000.00
G OVERHEAD KANTOR
G1 Operasional Kantor
1 Administrasi dan umum
1 Sewa kantor 3.00 1.00 Tahun 35,000,000.00 105,000,000.00
2 Alat tulis kantor 36.00 1.00 Bulan 250,000.00 9,000,000.00
3 Foto copy dokumen 36.00 1.00 Bulan 75,000.00 2,700,000.00
4 Ekspedisi 36.00 1.00 Bulan 50,000.00 1,800,000.00
5 Benda pos 36.00 1.00 Bulan 75,000.00 2,700,000.00
6 Servis Komputer 36.00 1.00 Bulan 50,000.00 1,800,000.00
7 Biaya Bank 36.00 1.00 Bulan 200,000.00 7,200,000.00
8 Telepon 36.00 1.00 Bulan 1,000,000.00 36,000,000.00
9 Listrik 36.00 1.00 Bulan 500,000.00 18,000,000.00
10 Perawatan kantor 36.00 1.00 Bulan 200,000.00 7,200,000.00
11 Rumah tangga kantor 36.00 1.00 Bulan 500,000.00 18,000,000.00
12 Pajak / sumbangan 36.00 1.00 Bulan 100,000.00 3,600,000.00
13 Lain - lain 36.00 1.00 Bulan 250,000.00 9,000,000.00
2 Operasional kendaraan
1 Bahan bakar 36.00 1.00 Bulan 1,000,000.00 36,000,000.00
2 Olie 8.00 1.00 LS 200,000.00 1,600,000.00
3 Service 8.00 1.00 LS 200,000.00 1,600,000.00
4 Suku cadang + ban 2.00 1.00 LS 1,000,000.00 2,000,000.00
5 STNK 2.00 1.00 LS 3,500,000.00 7,000,000.00
as HOMY as HOME
3 Gaji / Honorarium Karyawan

1 Pengelola 1 36.00 1.00 Bulan - -
2 Pengelola 2 36.00 1.00 Bulan 5,000,000.00 180,000,000.00
3 Manajer Operasional 36.00 1.00 Bulan 4,000,000.00 144,000,000.00
4 Legal/Admin 36.00 1.00 Bulan 2,500,000.00 90,000,000.00
5 Akunting 36.00 1.00 Bulan 2,500,000.00 90,000,000.00
6 Kasir 36.00 1.00 Bulan - -
7 Site Manager 36.00 1.00 Bulan 2,500,000.00 90,000,000.00
8 Pengawas Lapangan ( 2 orang) 36.00 1.00 Bulan 3,600,000.00 129,600,000.00
9 Arsitek 36.00 1.00 Bulan 2,500,000.00 90,000,000.00
10 Office Boy + driver (@ 1 orang) 36.00 1.00 Bulan 1,800,000.00 64,800,000.00
11 THR 2.00 2.00 LS 16,500,000.00 33,000,000.00
12 Lain - lain 36.00 1.00 Bulan 250,000.00 9,000,000.00 1,190,600,000.00
G2 Operasional Proyek
1 Proposal proyek
1 Study kelayakan proyek 1.00 1.00 Bulan 500,000.00 500,000.00
2 Proposal pendukung KPR bank 1.00 1.00 Bulan 500,000.00 500,000.00
3 Perencanaan 1.00 1.00 Bulan 2,500,000.00 2,500,000.00
2 Estate Management
1 Pembersihan lokasi 12.00 1.00 Bulan 100,000.00 1,200,000.00
2 Pemeliharaan lokasi - 1.00 Bulan 100,000.00 -
3 Pengukuran kavling 1.00 1.00 LS 500,000.00 500,000.00
3 Dana Taktis -
1 Partisipasi lingkungan 1.00 1.00 LS 2,000,000.00 2,000,000.00
2 Lain - lain 1.00 1.00 LS 1,000,000.00 1,000,000.00
4 Sarana dan prasaran penunjang proyek -
1 Gudang / barak kerja 1.00 1.00 LS 2,000,000.00 2,000,000.00
2 Peralatan proyek + material bantu 1.00 1.00 LS 2,000,000.00 2,000,000.00
3 Tenaga harian proyek (2 orang) 36.00 1.00 Bulan 2,400,000.00 86,400,000.00
4 Sekuriti (2 orang) 36.00 1.00 Bulan 1,800,000.00 64,800,000.00 163,400,000.00
G3 Operasional Pemasaran
1 Media outdoor
1 Papan nama proyek 1.00 3.00 Unit 29,000,000.00 87,000,000.00
2 Billboard 1.00 1.00 Unit 60,000,000.00 60,000,000.00
3 Sign board 3.00 3.00 Unit 1,500,000.00 13,500,000.00
4 Round Tag 50.00 3.00 Unit 18,750.00 2,812,500.00
5 Spanduk 20.00 3.00 Unit 62,500.00 3,750,000.00
6 Umbul - Umbul 30.00 3.00 Unit 62,500.00 5,625,000.00
as HOMY as HOME
2 Media indoor -
1 Brosur eklusive 2,000.00 3.00 Lembar 2,000.00 12,000,000.00
2 Brosur massal 5,000.00 3.00 Lembar 600.00 9,000,000.00
3 Standing Banner 5.00 1.00 Unit 250,000.00 1,250,000.00
4 Iklan kolom 1.00 12.00 Paket 4,000,000.00 48,000,000.00
5 Iklan baris 1.00 12.00 Paket 750,000.00 9,000,000.00
6 Media elektronik / radio - 1.00 Paket 750,000.00 -
3 Presentasi / Promosi -
1 Pameran / event 3.00 1.00 Event 4,000,000.00 12,000,000.00
2 Maket / perspektif - 1.00 Maket 1,500,000.00 -
3 Seragam pemasaran 10.00 2.00 Unit 50,000.00 1,000,000.00
4 Display pameran 1.00 1.00 Unit 7,500,000.00 7,500,000.00 272,437,500.00
TOTAL PENGELUARAN BIAYA MANAJEMEN + OPERASIONAL KANTOR 3,182,181,250.00
Dalam perhitungan di atas kami memasukkan data proyeksi biaya yang akan dikeluarkan untuk proses menjalankan proyek dari awal sampai dengan akhir
dimana angka dan waktu nya sangat tergantung dari percepatan penjualan dan pembuatan lokasi proyek ke 2 yang mana beban oprasional akan ditanggung
oleh proyek pertama, sehingga efisiensi akan tercapai dengan optimal
05 - Kesimpulan proyek perumahan
as HOMY as HOME
1 PENERIMAAN PENJUALAN 43,583,375,000.00 100.00%
2 PENGELUARAN - HARGA POKOK PRODUKSI 3,833,025,000.00 8.79%
A RAB HPP tanah 840,000,000.00 1.93% hitungan / m2 46,029.92

B1 RAB HPP pengolahan lahan 76,200,000.00 0.17% hitungan / m2 4,175.57
B2 RAB HPP prasarana dan sarana 817,800,000.00 1.88% hitungan / m2 44,813.41
B3 RAB HPP kontruksi rumah 1,872,000,000.00 4.30% hitungan / m2 -
C RAB HPP perijinan proyek 43,875,000.00 0.10% hitungan / m2 2,404.24
D1 RAB HPP legalitas proyek 105,150,000.00 0.24% hitungan / m2 5,761.96
D2 RAB HPP legalitas penjualan kavling 78,000,000.00 0.18% hitungan / m2 4,274.21
3 TARGET GROSS PROFIT DEVELOPER 39,750,350,000.00 91.21%
4 PENGELUARAN - BIAYA MANAJEMEN dan OPERASIONAL KANTOR 3,182,181,250.00 7.30%
A Manajemen
Manajemen fee 1,386,743,750.00 3.18%
Promosi bersama - 0.00%
B Inventaris kantor 169,000,000.00 0.39%
C Overhead kantor
Operasional kantor 1,190,600,000.00 2.73%
Operasional proyek 163,400,000.00 0.37%
Operasional pemasaran 272,437,500.00 0.63%
5 TARGET LABA PROYEK 36,568,168,750.00 83.90%
A Cadangan pajak 3,962,125,000.00 9.09%

10.00% dari nilai rencana omset penjualan
Target laba proyek setelah pajak 32,606,043,750.00
B Cadangan dana sosial 3,260,604,375.00 7.48%

10.00% dari nilai laba
Target laba proyek setelah zakat 29,345,439,375.00
67.33%
34.94 NILAI TANAH
Nilai tersebut belum termasuk penambahan pendapatan dari cash back KPR dan cash back notaris yang nilainnya sangat relatif
NILAI TERSEBUT DI ATAS ADALAH NILAI PENDEKATAN YANG DIGUNAKAN, PERUBAHAN DATA UKURAN DAN BENTUK
SITE PLAN RUMAH AKAN MENYESUAIKAN DAN SANGAT BERPENGARUH TERHADAP NILAI MODAL YANG AKAN DIKELUARKAN
SERTA NILAI LABA YANG DITARGETKAN.
Asumsi Suku Bunga 13.00%
nomor nomor luas harga Uang Muka Tunai Bertahap 6 x Tunai Bertahap 12 x Angsuran KPR
urut kavling bangunan tanah jual rumah 30% disc 5% disc 2% KPR 5 thn KPR 10 thn KPR 15 thn
60 120 180
1.00 A1 54.00 194.00 342,500,000.00 102,750,000.00 54,229,166.67 27,970,833.33 5,455,049.26 3,579,724.99 3,033,418.10
2.00 A2 54.00 173.00 321,500,000.00 96,450,000.00 50,904,166.67 26,255,833.33 5,120,579.09 3,360,238.20 2,847,427.50
3.00 A3 54.00 154.00 302,500,000.00 90,750,000.00 47,895,833.33 24,704,166.67 4,817,963.22 3,161,654.92 2,679,150.29
4.00 A4 54.00 139.00 287,500,000.00 86,250,000.00 45,520,833.33 23,479,166.67 4,579,055.95 3,004,878.64 2,546,299.86
6.00 B1 100.00 210.00 495,000,000.00 148,500,000.00 78,375,000.00 40,425,000.00 7,883,939.81 5,173,617.14 4,384,064.11
7.00 B2 85.00 140.00 382,250,000.00 114,675,000.00 60,522,916.67 31,217,083.33 6,088,153.52 3,995,182.12 3,385,471.73
8.00 B3 85.00 140.00 382,250,000.00 114,675,000.00 60,522,916.67 31,217,083.33 6,088,153.52 3,995,182.12 3,385,471.73
9.00 B4 85.00 140.00 382,250,000.00 114,675,000.00 60,522,916.67 31,217,083.33 6,088,153.52 3,995,182.12 3,385,471.73
10.00 B5 85.00 140.00 382,250,000.00 114,675,000.00 60,522,916.67 31,217,083.33 6,088,153.52 3,995,182.12 3,385,471.73
11.00 B6 85.00 140.00 382,250,000.00 114,675,000.00 60,522,916.67 31,217,083.33 6,088,153.52 3,995,182.12 3,385,471.73
12.00 B7 85.00 140.00 382,250,000.00 114,675,000.00 60,522,916.67 31,217,083.33 6,088,153.52 3,995,182.12 3,385,471.73
13.00 B8 100.00 235.00 520,000,000.00 156,000,000.00 82,333,333.33 42,466,666.67 8,282,118.59 5,434,910.94 4,605,481.49
14.00 B9 100.00 227.00 512,000,000.00 153,600,000.00 81,066,666.67 41,813,333.33 8,154,701.38 5,351,296.92 4,534,627.93
15.00 B10 85.00 140.00 382,250,000.00 114,675,000.00 60,522,916.67 31,217,083.33 6,088,153.52 3,995,182.12 3,385,471.73
16.00 B11 85.00 140.00 382,250,000.00 114,675,000.00 60,522,916.67 31,217,083.33 6,088,153.52 3,995,182.12 3,385,471.73
17.00 B12 85.00 140.00 382,250,000.00 114,675,000.00 60,522,916.67 31,217,083.33 6,088,153.52 3,995,182.12 3,385,471.73
19.00 B14 85.00 140.00 382,250,000.00 114,675,000.00 60,522,916.67 31,217,083.33 6,088,153.52 3,995,182.12 3,385,471.73
20.00 B15 85.00 140.00 382,250,000.00 114,675,000.00 60,522,916.67 31,217,083.33 6,088,153.52 3,995,182.12 3,385,471.73
21.00 B16 100.00 210.00 495,000,000.00 148,500,000.00 78,375,000.00 40,425,000.00 7,883,939.81 5,173,617.14 4,384,064.11
#REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF!
22.00 C1 60.00 101.00 266,000,000.00 79,800,000.00 42,116,666.67 21,723,333.33 4,236,622.20 2,780,165.98 2,355,880.92
23.00 C2 54.00 103.00 251,500,000.00 75,450,000.00 39,820,833.33 20,539,166.67 4,005,678.51 2,628,615.58 2,227,458.84
25.00 C4 54.00 109.00 257,500,000.00 77,250,000.00 40,770,833.33 21,029,166.67 4,101,241.42 2,691,326.09 2,280,599.01
26.00 C5 54.00 113.00 261,500,000.00 78,450,000.00 41,404,166.67 21,355,833.33 4,164,950.02 2,733,133.10 2,316,025.79
27.00 C6 54.00 116.00 264,500,000.00 79,350,000.00 41,879,166.67 21,600,833.33 4,212,731.47 2,764,488.35 2,342,595.87
28.00 C7 54.00 122.00 270,500,000.00 81,150,000.00 42,829,166.67 22,090,833.33 4,308,294.38 2,827,198.86 2,395,736.04
29.00 C8 54.00 127.00 275,500,000.00 82,650,000.00 43,620,833.33 22,499,166.67 4,387,930.14 2,879,457.62 2,440,019.52
30.00 C9 54.00 131.00 279,500,000.00 83,850,000.00 44,254,166.67 22,825,833.33 4,451,638.74 2,921,264.63 2,475,446.30
31.00 C10 54.00 #REF! 148,500,000.00 44,550,000.00 23,512,500.00 12,127,500.00 2,365,181.94 1,552,085.14 1,315,219.23
#REF! D1 60.00 141.00 306,000,000.00 91,800,000.00 48,450,000.00 24,990,000.00 4,873,708.25 3,198,236.05 2,710,148.72
32.00 D2 45.00 96.00 219,750,000.00 65,925,000.00 34,793,750.00 17,946,250.00 3,499,991.46 2,296,772.46 1,946,258.76
33.00 D3 45.00 96.00 219,750,000.00 65,925,000.00 34,793,750.00 17,946,250.00 3,499,991.46 2,296,772.46 1,946,258.76
34.00 D4 45.00 96.00 219,750,000.00 65,925,000.00 34,793,750.00 17,946,250.00 3,499,991.46 2,296,772.46 1,946,258.76
35.00 D5 45.00 96.00 219,750,000.00 65,925,000.00 34,793,750.00 17,946,250.00 3,499,991.46 2,296,772.46 1,946,258.76
36.00 D6 45.00 96.00 219,750,000.00 65,925,000.00 34,793,750.00 17,946,250.00 3,499,991.46 2,296,772.46 1,946,258.76
38.00 D8 60.00 148.00 313,000,000.00 93,900,000.00 49,558,333.33 25,561,666.67 4,985,198.30 3,271,398.31 2,772,145.59
39.00 D9 45.00 167.00 290,750,000.00 87,225,000.00 46,035,416.67 23,744,583.33 4,630,819.19 3,038,846.84 2,575,084.12
40.00 D10 45.00 96.00 219,750,000.00 65,925,000.00 34,793,750.00 17,946,250.00 3,499,991.46 2,296,772.46 1,946,258.76
41.00 D11 45.00 96.00 219,750,000.00 65,925,000.00 34,793,750.00 17,946,250.00 3,499,991.46 2,296,772.46 1,946,258.76
42.00 D12 45.00 96.00 219,750,000.00 65,925,000.00 34,793,750.00 17,946,250.00 3,499,991.46 2,296,772.46 1,946,258.76
43.00 D13 45.00 96.00 219,750,000.00 65,925,000.00 34,793,750.00 17,946,250.00 3,499,991.46 2,296,772.46 1,946,258.76
44.00 D14 60.00 128.00 293,000,000.00 87,900,000.00 46,391,666.67 23,928,333.33 4,666,655.28 3,062,363.28 2,595,011.69
46.00 E1 45.00 90.00 213,750,000.00 64,125,000.00 33,843,750.00 17,456,250.00 3,404,428.55 2,234,061.95 1,893,118.59
47.00 E2 45.00 82.00 205,750,000.00 61,725,000.00 32,577,083.33 16,802,916.67 3,277,011.35 2,150,447.93 1,822,265.03
48.00 E3 45.00 81.00 204,750,000.00 61,425,000.00 32,418,750.00 16,721,250.00 3,261,084.19 2,139,996.18 1,813,408.34
49.00 E4 45.00 81.00 204,750,000.00 61,425,000.00 32,418,750.00 16,721,250.00 3,261,084.19 2,139,996.18 1,813,408.34
50.00 E5 45.00 103.00 226,750,000.00 68,025,000.00 35,902,083.33 18,517,916.67 3,611,481.52 2,369,934.72 2,008,255.63
51.00 F1 75.00 141.00 347,250,000.00 104,175,000.00 54,981,250.00 28,358,750.00 5,530,703.23 3,629,370.81 3,075,487.40
52.00 F2 45.00 96.00 219,750,000.00 65,925,000.00 34,793,750.00 17,946,250.00 3,499,991.46 2,296,772.46 1,946,258.76
53.00 F3 45.00 96.00 219,750,000.00 65,925,000.00 34,793,750.00 17,946,250.00 3,499,991.46 2,296,772.46 1,946,258.76
54.00 F4 45.00 96.00 219,750,000.00 65,925,000.00 34,793,750.00 17,946,250.00 3,499,991.46 2,296,772.46 1,946,258.76
55.00 F5 45.00 96.00 219,750,000.00 65,925,000.00 34,793,750.00 17,946,250.00 3,499,991.46 2,296,772.46 1,946,258.76
56.00 F6 45.00 96.00 219,750,000.00 65,925,000.00 34,793,750.00 17,946,250.00 3,499,991.46 2,296,772.46 1,946,258.76
57.00 F7 60.00 148.00 313,000,000.00 93,900,000.00 49,558,333.33 25,561,666.67 4,985,198.30 3,271,398.31 2,772,145.59
58.00 F8 75.00 167.00 373,250,000.00 111,975,000.00 59,097,916.67 30,482,083.33 5,944,809.16 3,901,116.36 3,305,761.47
60.00 F10 45.00 96.00 219,750,000.00 65,925,000.00 34,793,750.00 17,946,250.00 3,499,991.46 2,296,772.46 1,946,258.76
61.00 F11 45.00 96.00 219,750,000.00 65,925,000.00 34,793,750.00 17,946,250.00 3,499,991.46 2,296,772.46 1,946,258.76
62.00 F12 45.00 96.00 219,750,000.00 65,925,000.00 34,793,750.00 17,946,250.00 3,499,991.46 2,296,772.46 1,946,258.76
63.00 F13 45.00 96.00 219,750,000.00 65,925,000.00 34,793,750.00 17,946,250.00 3,499,991.46 2,296,772.46 1,946,258.76
64.00 F14 75.00 128.00 334,250,000.00 100,275,000.00 52,922,916.67 27,297,083.33 5,323,650.27 3,493,498.04 2,960,350.36
65.00 G1 45.00 96.00 219,750,000.00 65,925,000.00 34,793,750.00 17,946,250.00 3,499,991.46 2,296,772.46 1,946,258.76
66.00 G2 45.00 107.00 230,750,000.00 69,225,000.00 36,535,416.67 18,844,583.33 3,675,190.12 2,411,741.73 2,043,682.41
67.00 G3 45.00 118.00 241,750,000.00 72,525,000.00 38,277,083.33 19,742,916.67 3,850,388.79 2,526,711.00 2,141,106.06
68.00 G4 45.00 96.00 219,750,000.00 65,925,000.00 34,793,750.00 17,946,250.00 3,499,991.46 2,296,772.46 1,946,258.76
69.00 G5 45.00 96.00 219,750,000.00 65,925,000.00 34,793,750.00 17,946,250.00 3,499,991.46 2,296,772.46 1,946,258.76
71.00 G7 45.00 120.00 243,750,000.00 73,125,000.00 38,593,750.00 19,906,250.00 3,882,243.09 2,547,614.50 2,158,819.45
72.00 G8 75.00 143.00 349,250,000.00 104,775,000.00 55,297,916.67 28,522,083.33 5,562,557.53 3,650,274.32 3,093,200.79
73.00 G9 45.00 143.00 266,750,000.00 80,025,000.00 42,235,416.67 21,784,583.33 4,248,567.56 2,788,004.79 2,362,523.44
74.00 G10 45.00 96.00 219,750,000.00 65,925,000.00 34,793,750.00 17,946,250.00 3,499,991.46 2,296,772.46 1,946,258.76
75.00 G11 45.00 96.00 219,750,000.00 65,925,000.00 34,793,750.00 17,946,250.00 3,499,991.46 2,296,772.46 1,946,258.76
76.00 G12 45.00 96.00 219,750,000.00 65,925,000.00 34,793,750.00 17,946,250.00 3,499,991.46 2,296,772.46 1,946,258.76
77.00 G13 45.00 96.00 219,750,000.00 65,925,000.00 34,793,750.00 17,946,250.00 3,499,991.46 2,296,772.46 1,946,258.76
79.00 H1 54.00 140.00 288,500,000.00 86,550,000.00 45,679,166.67 23,560,833.33 4,594,983.10 3,015,330.39 2,555,156.56
80.00 H2 54.00 112.00 260,500,000.00 78,150,000.00 41,245,833.33 21,274,166.67 4,149,022.87 2,722,681.34 2,307,169.09
81.00 H3 54.00 112.00 260,500,000.00 78,150,000.00 41,245,833.33 21,274,166.67 4,149,022.87 2,722,681.34 2,307,169.09
82.00 H4 54.00 112.00 260,500,000.00 78,150,000.00 41,245,833.33 21,274,166.67 4,149,022.87 2,722,681.34 2,307,169.09
83.00 H5 54.00 140.00 288,500,000.00 86,550,000.00 45,679,166.67 23,560,833.33 4,594,983.10 3,015,330.39 2,555,156.56
84.00 H6 54.00 140.00 288,500,000.00 86,550,000.00 45,679,166.67 23,560,833.33 4,594,983.10 3,015,330.39 2,555,156.56
86.00 H8 54.00 112.00 260,500,000.00 78,150,000.00 41,245,833.33 21,274,166.67 4,149,022.87 2,722,681.34 2,307,169.09
87.00 H9 54.00 112.00 260,500,000.00 78,150,000.00 41,245,833.33 21,274,166.67 4,149,022.87 2,722,681.34 2,307,169.09
88.00 H10 54.00 140.00 288,500,000.00 86,550,000.00 45,679,166.67 23,560,833.33 4,594,983.10 3,015,330.39 2,555,156.56
89.00 I1 60.00 140.00 305,000,000.00 91,500,000.00 48,291,666.67 24,908,333.33 4,857,781.09 3,187,784.30 2,701,292.03
90.00 I2 54.00 112.00 260,500,000.00 78,150,000.00 41,245,833.33 21,274,166.67 4,149,022.87 2,722,681.34 2,307,169.09
91.00 I3 54.00 122.00 270,500,000.00 81,150,000.00 42,829,166.67 22,090,833.33 4,308,294.38 2,827,198.86 2,395,736.04
92.00 I4 54.00 122.00 270,500,000.00 81,150,000.00 42,829,166.67 22,090,833.33 4,308,294.38 2,827,198.86 2,395,736.04
93.00 I5 54.00 122.00 270,500,000.00 81,150,000.00 42,829,166.67 22,090,833.33 4,308,294.38 2,827,198.86 2,395,736.04
94.00 I6 54.00 122.00 270,500,000.00 81,150,000.00 42,829,166.67 22,090,833.33 4,308,294.38 2,827,198.86 2,395,736.04
96.00 I8 60.00 140.00 305,000,000.00 91,500,000.00 48,291,666.67 24,908,333.33 4,857,781.09 3,187,784.30 2,701,292.03
97.00 I9 54.00 112.00 260,500,000.00 78,150,000.00 41,245,833.33 21,274,166.67 4,149,022.87 2,722,681.34 2,307,169.09
98.00 I10 54.00 112.00 260,500,000.00 78,150,000.00 41,245,833.33 21,274,166.67 4,149,022.87 2,722,681.34 2,307,169.09
99.00 I11 54.00 112.00 260,500,000.00 78,150,000.00 41,245,833.33 21,274,166.67 4,149,022.87 2,722,681.34 2,307,169.09
100.00 I12 54.00 112.00 260,500,000.00 78,150,000.00 41,245,833.33 21,274,166.67 4,149,022.87 2,722,681.34 2,307,169.09
103.00 J1 75.00 190.00 396,250,000.00 118,875,000.00 62,739,583.33 32,360,416.67 6,311,133.64 4,141,506.65 3,509,465.46
104.00 J2 45.00 112.00 235,750,000.00 70,725,000.00 37,327,083.33 19,252,916.67 3,754,825.88 2,464,000.49 2,087,965.89
105.00 J3 45.00 112.00 235,750,000.00 70,725,000.00 37,327,083.33 19,252,916.67 3,754,825.88 2,464,000.49 2,087,965.89
106.00 J4 45.00 112.00 235,750,000.00 70,725,000.00 37,327,083.33 19,252,916.67 3,754,825.88 2,464,000.49 2,087,965.89
107.00 J5 45.00 112.00 235,750,000.00 70,725,000.00 37,327,083.33 19,252,916.67 3,754,825.88 2,464,000.49 2,087,965.89
109.00 J7 75.00 140.00 346,250,000.00 103,875,000.00 54,822,916.67 28,277,083.33 5,514,776.08 3,618,919.06 3,066,630.70
110.00 J8 45.00 140.00 263,750,000.00 79,125,000.00 41,760,416.67 21,539,583.33 4,200,786.11 2,756,649.54 2,335,953.35
111.00 J9 45.00 112.00 235,750,000.00 70,725,000.00 37,327,083.33 19,252,916.67 3,754,825.88 2,464,000.49 2,087,965.89
112.00 J10 45.00 112.00 235,750,000.00 70,725,000.00 37,327,083.33 19,252,916.67 3,754,825.88 2,464,000.49 2,087,965.89
113.00 J11 45.00 112.00 235,750,000.00 70,725,000.00 37,327,083.33 19,252,916.67 3,754,825.88 2,464,000.49 2,087,965.89
114.00 J12 75.00 219.00 425,250,000.00 127,575,000.00 67,331,250.00 34,728,750.00 6,773,021.02 4,444,607.45 3,766,309.62
115.00 K1 75.00 209.00 415,250,000.00 124,575,000.00 65,747,916.67 33,912,083.33 6,613,749.51 4,340,089.93 3,677,742.67
116.00 K2 36.00 149.00 239,000,000.00 71,700,000.00 37,841,666.67 19,518,333.33 3,806,589.12 2,497,968.68 2,116,750.15
117.00 K3 36.00 139.00 229,000,000.00 68,700,000.00 36,258,333.33 18,701,666.67 3,647,317.61 2,393,451.16 2,028,183.19
118.00 K4 36.00 136.00 226,000,000.00 67,800,000.00 35,783,333.33 18,456,666.67 3,599,536.16 2,362,095.91 2,001,613.11
119.00 K5 36.00 129.00 219,000,000.00 65,700,000.00 34,675,000.00 17,885,000.00 3,488,046.10 2,288,933.64 1,939,616.24
120.00 K6 36.00 116.00 206,000,000.00 61,800,000.00 32,616,666.67 16,823,333.33 3,280,993.13 2,153,060.87 1,824,479.21
121.00 K7 36.00 119.00 209,000,000.00 62,700,000.00 33,091,666.67 17,068,333.33 3,328,774.59 2,184,416.13 1,851,049.29
122.00 K8 36.00 122.00 212,000,000.00 63,600,000.00 33,566,666.67 17,313,333.33 3,376,556.04 2,215,771.38 1,877,619.38
123.00 K9 36.00 126.00 216,000,000.00 64,800,000.00 34,200,000.00 17,640,000.00 3,440,264.64 2,257,578.39 1,913,046.16
124.00 K10 36.00 129.00 219,000,000.00 65,700,000.00 34,675,000.00 17,885,000.00 3,488,046.10 2,288,933.64 1,939,616.24
125.00 K11 36.00 133.00 223,000,000.00 66,900,000.00 35,308,333.33 18,211,666.67 3,551,754.70 2,330,740.65 1,975,043.02
130.00 L1 75.00 206.00 412,250,000.00 123,675,000.00 65,272,916.67 33,667,083.33 6,565,968.05 4,308,734.68 3,651,172.58
131.00 L2 36.00 132.00 222,000,000.00 66,600,000.00 35,150,000.00 18,130,000.00 3,535,827.55 2,320,288.90 1,966,186.33
132.00 L3 36.00 138.00 228,000,000.00 68,400,000.00 36,100,000.00 18,620,000.00 3,631,390.46 2,382,999.41 2,019,326.50
133.00 L4 36.00 142.00 232,000,000.00 69,600,000.00 36,733,333.33 18,946,666.67 3,695,099.06 2,424,806.42 2,054,753.28
134.00 L5 36.00 138.00 228,000,000.00 68,400,000.00 36,100,000.00 18,620,000.00 3,631,390.46 2,382,999.41 2,019,326.50
135.00 L6 36.00 135.00 225,000,000.00 67,500,000.00 35,625,000.00 18,375,000.00 3,583,609.00 2,351,644.15 1,992,756.41
136.00 L7 36.00 131.00 221,000,000.00 66,300,000.00 34,991,666.67 18,048,333.33 3,519,900.40 2,309,837.15 1,957,329.63
137.00 L8 36.00 127.00 217,000,000.00 65,100,000.00 34,358,333.33 17,721,666.67 3,456,191.80 2,268,030.14 1,921,902.85
nomor nomor luas harga Pengembalian Unit rumah
urut kavling bangunan tanah jual rumah Nilai Tanah yang Diterima
- -
1.00 A1 54.00 194.00 342,500,000.00
2.00 A2 54.00 173.00 321,500,000.00
3.00 A3 54.00 154.00 302,500,000.00
4.00 A4 54.00 139.00 287,500,000.00
6.00 B1 100.00 210.00 495,000,000.00

7.00 B2 85.00 140.00 382,250,000.00
8.00 B3 85.00 140.00 382,250,000.00
9.00 B4 85.00 140.00 382,250,000.00
10.00 B5 85.00 140.00 382,250,000.00
11.00 B6 85.00 140.00 382,250,000.00
12.00 B7 85.00 140.00 382,250,000.00
13.00 B8 100.00 235.00 520,000,000.00
14.00 B9 100.00 227.00 512,000,000.00
15.00 B10 85.00 140.00 382,250,000.00
16.00 B11 85.00 140.00 382,250,000.00
17.00 B12 85.00 140.00 382,250,000.00
19.00 B14 85.00 140.00 382,250,000.00

20.00 B15 85.00 140.00 382,250,000.00
21.00 B16 100.00 210.00 495,000,000.00
#REF! #REF! #REF! #REF! #REF!
22.00 C1 60.00 101.00 266,000,000.00

23.00 C2 54.00 103.00 251,500,000.00
24.00 C3 54.00 106.00 254,500,000.00
25.00 C4 54.00 109.00 257,500,000.00
26.00 C5 54.00 113.00 261,500,000.00
27.00 C6 54.00 116.00 264,500,000.00
28.00 C7 54.00 122.00 270,500,000.00
29.00 C8 54.00 127.00 275,500,000.00
30.00 C9 54.00 131.00 279,500,000.00
31.00 C10 54.00 #REF! 148,500,000.00
#REF! D1 60.00 141.00 306,000,000.00
32.00 D2 45.00 96.00 219,750,000.00
33.00 D3 45.00 96.00 219,750,000.00
34.00 D4 45.00 96.00 219,750,000.00
35.00 D5 45.00 96.00 219,750,000.00
36.00 D6 45.00 96.00 219,750,000.00
38.00 D8 60.00 148.00 313,000,000.00

39.00 D9 45.00 167.00 290,750,000.00
40.00 D10 45.00 96.00 219,750,000.00
41.00 D11 45.00 96.00 219,750,000.00
42.00 D12 45.00 96.00 219,750,000.00
43.00 D13 45.00 96.00 219,750,000.00
44.00 D14 60.00 128.00 293,000,000.00
46.00 E1 45.00 90.00 213,750,000.00

47.00 E2 45.00 82.00 205,750,000.00
48.00 E3 45.00 81.00 204,750,000.00
49.00 E4 45.00 81.00 204,750,000.00
50.00 E5 45.00 103.00 226,750,000.00
51.00 F1 75.00 141.00 347,250,000.00

52.00 F2 45.00 96.00 219,750,000.00
53.00 F3 45.00 96.00 219,750,000.00
54.00 F4 45.00 96.00 219,750,000.00
55.00 F5 45.00 96.00 219,750,000.00
56.00 F6 45.00 96.00 219,750,000.00
57.00 F7 60.00 148.00 313,000,000.00
58.00 F8 75.00 167.00 373,250,000.00
60.00 F10 45.00 96.00 219,750,000.00

61.00 F11 45.00 96.00 219,750,000.00
62.00 F12 45.00 96.00 219,750,000.00
63.00 F13 45.00 96.00 219,750,000.00
64.00 F14 75.00 128.00 334,250,000.00
65.00 G1 45.00 96.00 219,750,000.00

66.00 G2 45.00 107.00 230,750,000.00
67.00 G3 45.00 118.00 241,750,000.00
68.00 G4 45.00 96.00 219,750,000.00
69.00 G5 45.00 96.00 219,750,000.00
71.00 G7 45.00 120.00 243,750,000.00

72.00 G8 75.00 143.00 349,250,000.00
73.00 G9 45.00 143.00 266,750,000.00
74.00 G10 45.00 96.00 219,750,000.00
75.00 G11 45.00 96.00 219,750,000.00
76.00 G12 45.00 96.00 219,750,000.00
77.00 G13 45.00 96.00 219,750,000.00
78.00 G14 45.00 109.00 232,750,000.00
79.00 H1 54.00 140.00 288,500,000.00
80.00 H2 54.00 112.00 260,500,000.00
81.00 H3 54.00 112.00 260,500,000.00
82.00 H4 54.00 112.00 260,500,000.00
83.00 H5 54.00 140.00 288,500,000.00
84.00 H6 54.00 140.00 288,500,000.00
86.00 H8 54.00 112.00 260,500,000.00

87.00 H9 54.00 112.00 260,500,000.00
88.00 H10 54.00 140.00 288,500,000.00
- - - - -
89.00 I1 60.00 140.00 305,000,000.00
90.00 I2 54.00 112.00 260,500,000.00
91.00 I3 54.00 122.00 270,500,000.00
92.00 I4 54.00 122.00 270,500,000.00
93.00 I5 54.00 122.00 270,500,000.00
94.00 I6 54.00 122.00 270,500,000.00
96.00 I8 60.00 140.00 305,000,000.00

97.00 I9 54.00 112.00 260,500,000.00
98.00 I10 54.00 112.00 260,500,000.00
99.00 I11 54.00 112.00 260,500,000.00
100.00 I12 54.00 112.00 260,500,000.00
- - - - -
103.00 J1 75.00 190.00 396,250,000.00
104.00 J2 45.00 112.00 235,750,000.00
105.00 J3 45.00 112.00 235,750,000.00
106.00 J4 45.00 112.00 235,750,000.00
107.00 J5 45.00 112.00 235,750,000.00
109.00 J7 75.00 140.00 346,250,000.00

110.00 J8 45.00 140.00 263,750,000.00
111.00 J9 45.00 112.00 235,750,000.00
112.00 J10 45.00 112.00 235,750,000.00
113.00 J11 45.00 112.00 235,750,000.00
114.00 J12 75.00 219.00 425,250,000.00
- - - - -
115.00 K1 75.00 209.00 415,250,000.00
116.00 K2 36.00 149.00 239,000,000.00
117.00 K3 36.00 139.00 229,000,000.00
118.00 K4 36.00 136.00 226,000,000.00
119.00 K5 36.00 129.00 219,000,000.00
120.00 K6 36.00 116.00 206,000,000.00
121.00 K7 36.00 119.00 209,000,000.00
122.00 K8 36.00 122.00 212,000,000.00
123.00 K9 36.00 126.00 216,000,000.00
124.00 K10 36.00 129.00 219,000,000.00
125.00 K11 36.00 133.00 223,000,000.00
130.00 L1 75.00 206.00 412,250,000.00

131.00 L2 36.00 132.00 222,000,000.00
132.00 L3 36.00 138.00 228,000,000.00
133.00 L4 36.00 142.00 232,000,000.00
134.00 L5 36.00 138.00 228,000,000.00
135.00 L6 36.00 135.00 225,000,000.00
136.00 L7 36.00 131.00 221,000,000.00
137.00 L8 36.00 127.00 217,000,000.00




-
nomor nomor lua harga nilai penebusan tiap bidang
urut kavling tanah jual rumah angka pembagi pembulatan
#REF! #REF!
1.00 A1 194.00 342,500,000.00 #REF! #REF!
2.00 A2 173.00 321,500,000.00 #REF! #REF!
3.00 A3 154.00 302,500,000.00 #REF! #REF!
4.00 A4 139.00 287,500,000.00 #REF! #REF!
5.00 #REF! #REF! #REF! #REF! #REF!
#REF! #REF! #REF! #REF! #REF! #REF!
6.00 B1 210.00 495,000,000.00 #REF! #REF!

7.00 B2 140.00 382,250,000.00 #REF! #REF!
8.00 B3 140.00 382,250,000.00 #REF! #REF!
9.00 B4 140.00 382,250,000.00 #REF! #REF!
10.00 B5 140.00 382,250,000.00 #REF! #REF!
11.00 B6 140.00 382,250,000.00 #REF! #REF!
12.00 B7 140.00 382,250,000.00 #REF! #REF!
13.00 B8 235.00 520,000,000.00 #REF! #REF!
14.00 B9 227.00 512,000,000.00 #REF! #REF!
15.00 B10 140.00 382,250,000.00 #REF! #REF!
16.00 B11 140.00 382,250,000.00 #REF! #REF!
17.00 B12 140.00 382,250,000.00 #REF! #REF!
19.00 B14 140.00 382,250,000.00 #REF! #REF!

20.00 B15 140.00 382,250,000.00 #REF! #REF!
21.00 B16 210.00 495,000,000.00 #REF! #REF!
- - - - #REF! #REF!
22.00 C1 101.00 266,000,000.00 #REF! #REF!
23.00 C2 103.00 251,500,000.00 #REF! #REF!
25.00 C4 109.00 257,500,000.00 #REF! #REF!

26.00 C5 113.00 261,500,000.00 #REF! #REF!
27.00 C6 116.00 264,500,000.00 #REF! #REF!
28.00 C7 122.00 270,500,000.00 #REF! #REF!
29.00 C8 127.00 275,500,000.00 #REF! #REF!
30.00 C9 131.00 279,500,000.00 #REF! #REF!
31.00 C10 #REF! 148,500,000.00 #REF! #REF!
- - - - #REF! #REF!
#REF! D1 141.00 306,000,000.00 #REF! #REF!
32.00 D2 96.00 219,750,000.00 #REF! #REF!
33.00 D3 96.00 219,750,000.00 #REF! #REF!
34.00 D4 96.00 219,750,000.00 #REF! #REF!
35.00 D5 96.00 219,750,000.00 #REF! #REF!
36.00 D6 96.00 219,750,000.00 #REF! #REF!
38.00 D8 148.00 313,000,000.00 #REF! #REF!

39.00 D9 167.00 290,750,000.00 #REF! #REF!
40.00 D10 96.00 219,750,000.00 #REF! #REF!
41.00 D11 96.00 219,750,000.00 #REF! #REF!
42.00 D12 96.00 219,750,000.00 #REF! #REF!
43.00 D13 96.00 219,750,000.00 #REF! #REF!
44.00 D14 128.00 293,000,000.00 #REF! #REF!
- - - - #REF! #REF!
46.00 E1 90.00 213,750,000.00 #REF! #REF!
47.00 E2 82.00 205,750,000.00 #REF! #REF!
48.00 E3 81.00 204,750,000.00 #REF! #REF!
49.00 E4 81.00 204,750,000.00 #REF! #REF!
50.00 E5 103.00 226,750,000.00 #REF! #REF!
51.00 F1 141.00 347,250,000.00 #REF! #REF!

52.00 F2 96.00 219,750,000.00 #REF! #REF!
53.00 F3 96.00 219,750,000.00 #REF! #REF!
54.00 F4 96.00 219,750,000.00 #REF! #REF!
55.00 F5 96.00 219,750,000.00 #REF! #REF!
56.00 F6 96.00 219,750,000.00 #REF! #REF!
57.00 F7 148.00 313,000,000.00 #REF! #REF!
58.00 F8 167.00 373,250,000.00 #REF! #REF!
60.00 F10 96.00 219,750,000.00 #REF! #REF!

61.00 F11 96.00 219,750,000.00 #REF! #REF!
62.00 F12 96.00 219,750,000.00 #REF! #REF!
63.00 F13 96.00 219,750,000.00 #REF! #REF!
64.00 F14 128.00 334,250,000.00 #REF! #REF!
- - - - #REF! #REF!
65.00 G1 96.00 219,750,000.00 #REF! #REF!
66.00 G2 107.00 230,750,000.00 #REF! #REF!
67.00 G3 118.00 241,750,000.00 #REF! #REF!
68.00 G4 96.00 219,750,000.00 #REF! #REF!
69.00 G5 96.00 219,750,000.00 #REF! #REF!
71.00 G7 120.00 243,750,000.00 #REF! #REF!

72.00 G8 143.00 349,250,000.00 #REF! #REF!
73.00 G9 143.00 266,750,000.00 #REF! #REF!
74.00 G10 96.00 219,750,000.00 #REF! #REF!
75.00 G11 96.00 219,750,000.00 #REF! #REF!
76.00 G12 96.00 219,750,000.00 #REF! #REF!
77.00 G13 96.00 219,750,000.00 #REF! #REF!
78.00 G14 109.00 232,750,000.00 #REF! #REF!
79.00 H1 140.00 288,500,000.00 #REF! #REF!
80.00 H2 112.00 260,500,000.00 #REF! #REF!
81.00 H3 112.00 260,500,000.00 #REF! #REF!
82.00 H4 112.00 260,500,000.00 #REF! #REF!
83.00 H5 140.00 288,500,000.00 #REF! #REF!
84.00 H6 140.00 288,500,000.00 #REF! #REF!
86.00 H8 112.00 260,500,000.00 #REF! #REF!

87.00 H9 112.00 260,500,000.00 #REF! #REF!
88.00 H10 140.00 288,500,000.00 #REF! #REF!
- - - - #REF! #REF!
89.00 I1 140.00 305,000,000.00 #REF! #REF!
90.00 I2 112.00 260,500,000.00 #REF! #REF!
91.00 I3 122.00 270,500,000.00 #REF! #REF!
92.00 I4 122.00 270,500,000.00 #REF! #REF!
93.00 I5 122.00 270,500,000.00 #REF! #REF!
94.00 I6 122.00 270,500,000.00 #REF! #REF!
96.00 I8 140.00 305,000,000.00 #REF! #REF!

97.00 I9 112.00 260,500,000.00 #REF! #REF!
98.00 I10 112.00 260,500,000.00 #REF! #REF!
99.00 I11 112.00 260,500,000.00 #REF! #REF!
100.00 I12 112.00 260,500,000.00 #REF! #REF!
- - - - #REF! #REF!
103.00 J1 190.00 396,250,000.00 #REF! #REF!
104.00 J2 112.00 235,750,000.00 #REF! #REF!
105.00 J3 112.00 235,750,000.00 #REF! #REF!
106.00 J4 112.00 235,750,000.00 #REF! #REF!
107.00 J5 112.00 235,750,000.00 #REF! #REF!
109.00 J7 140.00 346,250,000.00 #REF! #REF!

110.00 J8 140.00 263,750,000.00 #REF! #REF!
111.00 J9 112.00 235,750,000.00 #REF! #REF!
112.00 J10 112.00 235,750,000.00 #REF! #REF!
113.00 J11 112.00 235,750,000.00 #REF! #REF!
114.00 J12 219.00 425,250,000.00 #REF! #REF!
- - - - #REF! #REF!
115.00 K1 209.00 415,250,000.00 #REF! #REF!
116.00 K2 149.00 239,000,000.00 #REF! #REF!
117.00 K3 139.00 229,000,000.00 #REF! #REF!
118.00 K4 136.00 226,000,000.00 #REF! #REF!
119.00 K5 129.00 219,000,000.00 #REF! #REF!
120.00 K6 116.00 206,000,000.00 #REF! #REF!
121.00 K7 119.00 209,000,000.00 #REF! #REF!
122.00 K8 122.00 212,000,000.00 #REF! #REF!
123.00 K9 126.00 216,000,000.00 #REF! #REF!
124.00 K10 129.00 219,000,000.00 #REF! #REF!
125.00 K11 133.00 223,000,000.00 #REF! #REF!
130.00 L1 206.00 412,250,000.00 #REF! #REF!

131.00 L2 132.00 222,000,000.00 #REF! #REF!
132.00 L3 138.00 228,000,000.00 #REF! #REF!
133.00 L4 142.00 232,000,000.00 #REF! #REF!
134.00 L5 138.00 228,000,000.00 #REF! #REF!
135.00 L6 135.00 225,000,000.00 #REF! #REF!
136.00 L7 131.00 221,000,000.00 #REF! #REF!
137.00 L8 127.00 217,000,000.00 #REF! #REF!




PEDOMAN HARGA UNTUK ANGGOTA PP PERUMAHAN SENGGIGI RESIDENCE
tanggal cetak Monday, November 6, 2023
Tunai Bertahap Tunai Bertahap Tunai Bertahap Tunai Bertahap

Type Luas Tanah Cash Keras KPR
4x 6x 10x 12x
45 8X11=88 189,000,000 217,350,000 222,075,000 236,250,000 240,975,000 240,975,000
HARGA PT 184,000,000 200,000,000 200,000,000 205,000,000 205,000,000 205,000,000
BONUS ANGGOTA PP 5,000,000 17,350,000 22,075,000 31,250,000 35,975,000 35,975,000
45 8x12=96 199,000,000 228,850,000 233,825,000 248,750,000 253,725,000 253,725,000

HARGA PT 194,000,000 210,000,000 210,000,000 215,000,000 215,000,000 215,000,000
BONUS ANGGOTA PP 5,000,000 18,850,000 23,825,000 33,750,000 38,725,000 38,725,000
60 8x14=112 280,000,000 322,000,000 329,000,000 350,000,000 357,000,000 357,000,000

HARGA PT 250,000,000 260,000,000 260,000,000 270,000,000 270,000,000 270,000,000
BONUS ANGGOTA PP 30,000,000 62,000,000 69,000,000 80,000,000 87,000,000 87,000,000
60 Hook 120 299,000,000 343,850,000 351,325,000 373,750,000 381,225,000 381,225

HARGA PT 259,000,000 275,000,000 275,000,000 295,000,000 295,000,000 295,000,000
BONUS ANGGOTA PP 40,000,000 68,850,000 76,325,000 78,750,000 86,225,000 86,225,000
80 10x14=140 399,000,000 458,850,000 468,825,000 498,750,000 508,725,000 508,725,000

HARGA PT 349,000,000 369,000,000 369,000,000 389,000,000 389,000,000 389,000,000
BONUS ANGGOTA PP 50,000,000 89,850,000 99,825,000 109,750,000 119,725,000 119,725,000
100 Hook 200 565,000,000 649,750,000 663,875,000 706,250,000 720,375,000 720,375,000

HARGA PT 465,000,000 490,000,000 490,000,000 530,000,000 530,000,000 530,000,000
BONUS ANGGOTA PP 100,000,000 159,750,000 173,875,000 176,250,000 190,375,000 190,375,000
Harga belum termasuk biaya balik nama dan pajak pembelian Harga sewaktu-sewaktuberubah tanpa pemberitahuan terlebihdahulu
Catatan : Tanda jadi 2,5 juta. discont untuk konsumen type 45 max. 10 jt. Untuk type 60 max 20jt. Untuk type 80 max 30 jt.
Untuk type 200 max 40jt yang mana bonus tersebut mengurangi anggota PP. Harga jual dibrosur mengaju diharga cash bertahap 6x.
Untuk sementara waktu setiap anggota berhak menjual 1 unit rumah
Harga akan berubah setelah seluruh anggota sudah mendapatkan kesempatan menjual 1 unit atau selambat-lambatnya
31 januari 2015 apabila batas waktu tersebut anggota belum bisa menjualkan makan kesempatan akan diberikan oleh anggota lainnya dengan harga terbaru
Pelanggaran terhadap discont yang melebihi ketentuan diatas maka anggota dikenakan sangsi administrasi
HARGA PERUMAHAN D'PALADA CYBER RESIDENCE
tanggal cetak Monday, November 6, 2023
Tunai Bertahap
Type Luas Tanah KPR
10x
45 8X11=88 235,000,000 245,000,000
45 8x12=96 245,000,000 255,000,000
60 Hook 120 260,000,000 272,500,000
60 8x14=112 335,000,000 347,500,000
80 10x14=140 #REF! 495,000,000
100 Hook 200 26 695,000,000
Harga belum termasuk biaya balik nama dan p

Hitungan Detail Dan Bonus XXL

Diunggah oleh

Informasi Dokumen

Judul Asli

Hak Cipta

Format Tersedia

Bagikan dokumen Ini

Bagikan atau Tanam Dokumen

Opsi Berbagi

Apakah menurut Anda dokumen ini bermanfaat?

Apakah konten ini tidak pantas?

Hak Cipta:

Format Tersedia

Hitungan Detail Dan Bonus XXL

Diunggah oleh

Hak Cipta:

Format Tersedia

Proyek Perumahan

PT. JADEL PROPERTIES

Spesifikasi : Pondasi : batu kali, sloof beton

CITRA LAVENDA 0283 3340388

Spesifikasi : Pondasi : pasangan batu kali

PERUMAHAN PERMATA BAHARI 2 0283-352204, 3304730, 08156504017

Jl. Ruslani HS II Kemandungan Tegal Barat

Spesifikasi : Pondasi : batu kali, sloof beton

CLUSTER SUMBODRO 0283-352204, 08156504017

Jl.Pala Barat I / 1027, Tegal Timur

Spesifikasi : Pondasi : batu kali, sloof beton

GRIYA ESTETIKA PERMAI 0283-330078, 08157702512

VILLA GARDEN 0283-330078, 08157702512

Depan Taman Sejahtera, Tegal Barat

Fasilitas : Listrik 1300 Watt, PAM, sumur + pompa air

PT TAMAN INDO JAYA 77

2.00 Perumahan Taman Indo Bahari

PT. RAYA EKA PERKASA 081391746977/3335335

Perumahan Eka Bahari JL. PALA RAYA, MEJASEM,Tegal Barat

SYARIF GEMILANG REALTY -

PT. OMIZA LESTARI 0283 3350202/3350204

PT. BANGUN CIPTA PRIMA MANDIRI 0283 324040/359126

Spesifikasi : Pondasi : pasangan batu kali

2.00 Griya Mejasem Asri 2 -

PT. AGUNG BIMANTARA 0283 3359010/081391721850

Bimantara Estate jl. Pala Raya Mejasem, Tegal Barat

PT. ARINA BAYUSWAKARSA

2.00 Griya Mejasem Baru 3 -

3.00 Griya Mejasem Baru 4

KALISAPU REGENCY 0283 3299500

Jl. MT haryono No 9, Kalisapu, Slawi

SAPPHIRE REGENCY 0283 491245/081327051900

PAKEMBARAN REGENCY 0283 3349355

jl. KS TUBUN N0 4 SLAWI

Fasilitas : swimming pool, club lounge/function room, indoor sport activity

PT. BUN 0856 40040086 (Bowo)

PALM TOWN HOUSE Jl. PERINTIS KEMERDEKAAN, Tegal Timur

PT PUTRA SAHARI 0283 325355 (Asri)

MUTIARA ESTATE Jl. Kompol Suprapto (samping Taman Sejahtera)

Spesifikasi : Pondasi : batu kali

NIRMALA ESTATE 0283 3322440/0283 3288533 (Dian)

Jl.Kol Sudiarto, Tegal

GRAND CITRA BAHARI 088802505755 (Santi)

TAHAP I (Jual Tanah Kavling)

- 200.00 700,000,000.00 - - 3,500,000.00

TAHAP II (rumah indent) - Bangunan 2 lantai

250.00 240.00 Minerva 1,400,000,000.00 2,300,000.00 575,000,000.00 3,437,500.00

Fasilitas : One gate system, CCTV, 24 hours security

Pondasi : batu kali

Tanggal Cetak 11/6/2023

80.00 138.00 407,000,000.00

60.00 125.00 265,000,000.00

45.00 115.00 210,500,000.00

No Uraian Volume Satuan Harga Satuan Jumlah Keterangan

penerimaan penjualan PENERIMAAN PENJUALAN 39,621,250,000.00

1 Blok A 100.00% 5.00 unit 1,529,500,000.00 1,529,500,000.00

kelebihan tanah PENERIMAAN SISA TANAH KAVLING -

A RAB HPP TANAH

1 Harga dasar tanah 5,600.00 1.00 m2 150,000.00 840,000,000.00 840,000,000.00 -

B1 RAB HPP PENGOLAHAN LAHAN

1 Peta kontur tanah 5,600.00 1.00 m2 250.00 1,400,000.00 1,400,000.00

B2 RAB HPP PRASARANA DAN SARANA

PRASARANA LINGKUNGAN LUAR