PT.

ADCO CITRA ASRI

PERUMAHAN PNS "GRIYA SURADITA INDAH"
CISAUK , TANGERANG
PROVINSI BANTEN
LANSCAPE
RENCANA ANGGARAN REALISASI SISA ANGGARAN
NO URAIAN SAT HARGA JUMLAH HARGA JUMLAH HARGA JUMLAH KETERANGAN
VOL VOL VOL
Rp. Rp. Rp. Rp. Rp. Rp.

A GSI TAHAP 1&2 m2 3,887.65 43,317.75 168,404,250 3,887.65 130,617,750 3,887.65 9,719.62 37,786,500
B GSI TAHAP 3 m2 661.25 45,000 29,756,250 661.25 35,000 23,143,750 661.25 10,000 6,612,500
C GSI TAHAP 4 m2 544.50 45,000 24,502,500 544.50 35,000 19,057,500 544.50 10,000 5,445,000

JUMLAH M2 5,093.40 222,663,000 5,093.40 172,819,000 5,093.40 49,844,000

PT. ADCO CITRA ASRI

PERUMAHAN PNS "GRIYA SURADITA INDAH"
CISAUK , TANGERANG
PROVINSI BANTEN
LANSCAPE
RENCANA ANGGARAN REALISASI SISA ANGGARAN
NO URAIAN SAT HARGA JUMLAH HARGA JUMLAH HARGA JUMLAH KETERANGAN
VOL VOL VOL
Rp. Rp. Rp. Rp. Rp. Rp.

A GSI TAHAP 1&2

1 Gate Depan m2 654.40 45,000 29,448,000 654.40 35,000 22,904,000 654.40 10,000 6,544,000
2 Blok A m2 1,499.00 45,000 67,455,000 1,499.00 35,000 52,465,000 1,499.00 10,000 14,990,000
3 Blok B m2 218.00 15,000 3,270,000 218.00 10,000 2,180,000 218.00 5,000 1,090,000
4 Bundaran 1 ( Masjid+ 3 segi tiga) m2 374.50 45,000 16,852,500 374.50 35,000 13,107,500 374.50 10,000 3,745,000
5 Bundaran 2 ( 2 siku taman) m2 365.25 45,000 16,436,250 365.25 35,000 12,783,750 365.25 10,000 3,652,500
6 Bundaran 3 ( 4 siku taman) m2 776.50 45,000 34,942,500 776.50 35,000 27,177,500 776.50 10,000 7,765,000

JUMLAH 3,887.65 168,404,250 3,887.65 130,617,750 3,887.65 37,786,500

B GSI TAHAP 3
Bundaran 2 ( 2 siku taman) m2 365.25 45,000 16,436,250 365.25 35,000 12,783,750 365.25 10,000 3,652,500
Blok E m2 296.00 45,000 13,320,000 - - 296.00 45,000 13,320,000

JUMLAH 661.25 29,756,250 365.25 12,783,750 661.25 16,972,500

c GSI TAHAP 4
Bundaran 4 ( 2 siku taman) m2 544.50 45,000 24,502,500 544.50 35,000 19,057,500 544.50 10,000 5,445,000

JUMLAH 544.50 24,502,500 544.50 19,057,500 544.50 5,445,000