Saluran Dan Kansteen Gsi THP 1&2 Sep12

P-T.
ADCO CITRA ASRI

PERUM PNS/KOPRI GRIYA SURADITA INDAH
CUSAUK - TANGERANG, BANTEN.
MASTER GSI TAHAP 1 & 2
REKAP RENCANAAN ANGGARAN BIAYA INFRA STRUKTUR SALURAN
LUAS PEKERJAAN SALURAN
NO BLOK JUMLAH KAVLING RENCANA ANGGARAN REALISASI SISA ANGGARAN KETERANGAN
m2 VOLUME HARGA JUMLAH VOLUME JUMLAH VOLUME JUMLAH
1 A 101 9,018.00 1,577.40 187,355 295,533,400 1,577.40 164,049,600 - 2,184,000

2 B 244 22,697.00 2,502.92 104,000 260,303,333 2,460.52 255,893,733 42.40 4,409,600
3 D 123 11,852.00 1,415.33 104,000 147,194,667 1,276.60 132,766,400 138.73 14,428,267
4 F 156 14,234.00 1,577.43 104,000 164,053,067 1,470.03 152,883,467 107.40 11,169,600
5 G 102 10,183.00 1,095.57 104,000 113,938,933 1,050.97 109,300,533 44.60 4,638,400
6 H 139 12,285.50 1,384.69 104,000 144,007,933 1,258.07 130,838,933 126.63 13,169,000
7 I 139 12,028.50 1,389.55 104,000 144,513,200 1,245.88 129,571,867 143.67 14,941,333
8 J 209 17,830.50 2,195.65 104,000 228,347,600 2,101.05 218,509,200 94.60 9,838,400
9 K 124 10,567.00 1,218.91 104,000 126,766,640 1,205.05 125,325,200 13.86 1,441,440
10 L 182 14,810.29 1,718.90 104,000 178,765,600 1,499.20 155,916,800 219.70 22,848,800
11 M 11 842.00 110.90 104,000 11,533,600 - - 110.90 11,533,600
12 O 198 17,199.89 2,363.00 104,000 245,752,000 1,988.30 206,783,200 374.70 38,968,800
13 P 162 13,762.00 1,907.40 104,000 198,369,600 1,643.00 170,872,000 264.40 27,497,600
JUMLAH 1,890 167,309.68 20,457.65 2,259,079,573 18,776.07 1,952,710,933 1,681.59 177,068,840
1,681.59
PT. ADCO CITRA ASRI Page 2 of 127
PERUMAHAN PNS/KORPRI "GRIYA SURADITA INDAH" TAHAP 1-2
MASTER DATA
KAVLING INFRA STRUKTUR KANSTEEN
LUAS LUAS TANAH

TANAH LEBIH RENCANA ANGGARAN REALISASI SISA ANGGARAN
NO TYPE TANAH STANDAR
(M2) HARGA
(M2) (M2) JUMLAH HARGA
Blok No. VOLUME HARGA SATUAN
JUMLAH HARGA (Rp.) (Rp.) HARGA SATUAN JUMLAH HARGA HARGA SATUAN JUMLAH HARGA
SATUAN VOLUME VOLUME
MEDIAN KAVL JUMLAH (Rp.) (Rp.) (Rp.) (Rp.) (Rp.)
(Rp.)
1 A2 1 30 88 72 16 10 10 20.00 60,000 1,200,000 14,880,000.00 20.00 60,000.00 1,200,000.00 - 60,000 -

2 A2 2 30 72 72 0 104,000 748,800 14,428,800
3 A2 3 30 72 72 0 104,000 748,800 14,428,800
4 A2 4 30 72 72 0 104,000 748,800 14,428,800
5 A2 5 30 72 72 0 104,000 748,800 14,428,800
6 A2 6 30 72 72 0 104,000 748,800 14,428,800
7 A2 7 30 72 72 0 104,000 748,800 14,428,800
8 A2 8 30 72 72 0 104,000 2,194,400 15,874,400
9 A2 1 RUKO 72 72 0 10 10 20.00 60,000 1,200,000 32,440,800.00 20.00 60,000.00 1,200,000.00 - 60,000 -
10 A2 2 RUKO 72 72 0 10 10 20.00 60,000 1,200,000 9,840,000.00 20.00 60,000.00 1,200,000.00 - 60,000 -
11 A2 3 RUKO 72 72 0 10 10 20.00 60,000 1,200,000 9,840,000.00 20.00 60,000.00 1,200,000.00 - 60,000 -
12 A2 4 RUKO 72 72 0 10 10 20.00 60,000 1,200,000 9,840,000.00 20.00 60,000.00 1,200,000.00 - 60,000 -
13 A2 5 RUKO 72 72 0 10 10 20.00 60,000 1,200,000 9,840,000.00 20.00 60,000.00 1,200,000.00 - 60,000 -
14 A2 6 RUKO 72 72 0 10 10 20.00 60,000 1,200,000 9,840,000.00 20.00 60,000.00 1,200,000.00 - 60,000 -
15 A2 7 RUKO 72 72 0 10 10 20.00 60,000 1,200,000 4,800,000.00 20.00 60,000.00 1,200,000.00 - 60,000 -
16 A2 8 RUKO 72 72 0 10 10 20.00 60,000 1,200,000 4,800,000.00 20.00 60,000.00 1,200,000.00 - 60,000 -
17 A3 1 30 87 72 15 -
18 A3 2 30 72 72 0 -
19 A3 3 30 72 72 0 -
20 A3 4 30 72 72 0 -
21 A3 5 30 72 72 0 -
22 A3 6 30 72 72 0 -
23 A3 7 30 72 72 0 -
24 A3 8 30 127 72 55 -
25 A3 9 30 121 72 49 -
26 A3 10 30 72 72 0 -
27 A3 11 30 72 72 0 -
28 A3 12 30 72 72 0 -
29 A3 13 30 72 72 0 -
30 A3 14 30 72 72 0 -
31 A3 15 30 72 72 0 -
32 A3 16 30 85 72 13 -
33 A3 1 RUKO 72 72 0 -
34 A3 2 RUKO 72 72 0 -
35 A3 3 RUKO 72 72 0 -
36 A3 4 RUKO 72 72 0 -
37 A3 5 RUKO 72 72 0 -
38 A3 6 RUKO 72 72 0 -
39 A3 7 RUKO 72 72 0 -
40 A3 8 RUKO 72 72 0 -
41 A3 9 RUKO 72 72 0 -
42 A3 10 RUKO 123 72 51 -
43 A3 11 RUKO 117 72 45 -
44 A3 12 RUKO 72 72 0 -
45 A3 13 RUKO 72 72 0 -
46 A3 14 RUKO 72 72 0 -
47 A3 15 RUKO 72 72 0 -
48 A3 16 RUKO 72 72 0 -
49 A3 17 RUKO 72 72 0 -
50 A3 18 RUKO 72 72 0 -
51 A3 19 RUKO 72 72 0 -
52 A3 20 RUKO 72 72 0 -
53 A5 1 30 165 72 93 104,000 3,107,520 8,867,520
54 A5 2 30 104 72 32 104,000 748,800 2,044,800
55 A5 3 30 102 72 30 104,000 748,800 2,044,800
56 A5 4 30 99 72 27 104,000 748,800 2,044,800
57 A5 5 30 97 72 25 104,000 748,800 2,044,800
58 A5 6 30 93 72 21 104,000 748,800 2,044,800
59 A5 7 30 87 72 15 104,000 748,800 2,044,800
60 A5 8 30 80 72 8 104,000 748,800 2,044,800
2
Page 3 of 127
INFRA
STRUKT
UR INFRA STRUKTUR SALURAN
USULAN MENDESAK UNTUK PENJUALAN
SALURA
JALAN PEKERJAAN SALURAN
RENCANA ANGGARAN KANSTEEN N
RENCANA ANGGARAN REALISASI SISA ANGGARAN
JENIS
SDH BLM SDH BLM
HARGA SATUAN JUMLAH HARGA JALAN
VOLUME HOT PENET MAKAD VOLUME M' HARGA Rp. JUMLAH Rp. VOLUME M' HARGA Rp. JUMLAH Rp. VOLUME M' HARGA Rp. JUMLAH Rp.
(Rp.) (Rp.) PAVING
MIX RASI AM
0 1 1 21.00 370,000 7,770,000 21.00 104,000 2,184,000 - 104,000 2,184,000

0 1 1 19.20 370,000 7,104,000 19.20 104,000 1,996,800 - 104,000 -
0 1 1 19.20 370,000 7,104,000 19.20 104,000 1,996,800 - 104,000 -
0 1 1 19.20 370,000 7,104,000 19.20 104,000 1,996,800 - 104,000 -
0 1 1 19.20 370,000 7,104,000 19.20 104,000 1,996,800 - 104,000 -
0 1 1 19.20 370,000 7,104,000 19.20 104,000 1,996,800 - 104,000 -
0 1 1 19.20 370,000 7,104,000 19.20 104,000 1,996,800 - 104,000 -
0 1 1 19.20 370,000 7,104,000 19.20 104,000 1,996,800 - 104,000 -
0 1 1 19.20 104,000 1,996,800 19.20 104,000 1,996,800 - 104,000 -
0 1 1 19.20 104,000 1,996,800 19.20 104,000 1,996,800 - 104,000 -
0 1 1 19.20 104,000 1,996,800 19.20 104,000 1,996,800 - 104,000 -
0 1 1 19.20 104,000 1,996,800 19.20 104,000 1,996,800 - 104,000 -
0 1 1 19.20 104,000 1,996,800 19.20 104,000 1,996,800 - 104,000 -
0 1 1 19.20 104,000 1,996,800 19.20 104,000 1,996,800 - 104,000 -
0 1 1 19.20 104,000 1,996,800 19.20 104,000 1,996,800 - 104,000 -
0 1 1 19.20 104,000 1,996,800 19.20 104,000 1,996,800 - 104,000 -
1 1 0 1 20.70 104,000 2,152,800 20.70 104,000 2,152,800 - 104,000 -
1 1 0 1 19.20 104,000 1,996,800 19.20 104,000 1,996,800 - 104,000 -
1 1 0 1 19.20 104,000 1,996,800 19.20 104,000 1,996,800 - 104,000 -
1 1 0 1 19.20 104,000 1,996,800 19.20 104,000 1,996,800 - 104,000 -
1 1 0 1 19.20 104,000 1,996,800 19.20 104,000 1,996,800 - 104,000 -
1 1 0 1 19.20 104,000 1,996,800 19.20 104,000 1,996,800 - 104,000 -
1 1 0 1 19.20 104,000 1,996,800 19.20 104,000 1,996,800 - 104,000 -
1 1 0 1 19.20 104,000 1,996,800 19.20 104,000 1,996,800 - 104,000 -
1 1 0 1 19.20 104,000 1,996,800 19.20 104,000 1,996,800 - 104,000 -
1 1 0 1 19.20 104,000 1,996,800 19.20 104,000 1,996,800 - 104,000 -
1 1 0 1 19.20 104,000 1,996,800 19.20 104,000 1,996,800 - 104,000 -
1 1 0 1 19.20 104,000 1,996,800 19.20 104,000 1,996,800 - 104,000 -
1 1 0 1 19.20 104,000 1,996,800 19.20 104,000 1,996,800 - 104,000 -
1 1 0 1 19.20 104,000 1,996,800 19.20 104,000 1,996,800 - 104,000 -
1 1 0 1 19.20 104,000 1,996,800 19.20 104,000 1,996,800 - 104,000 -
1 1 0 1 20.50 104,000 2,132,000 20.50 104,000 2,132,000 - 104,000 -
1 1 0 1 19.20 104,000 1,996,800 19.20 104,000 1,996,800 - 104,000 -
1 1 0 1 19.20 104,000 1,996,800 19.20 104,000 1,996,800 - 104,000 -
1 1 0 1 19.20 104,000 1,996,800 19.20 104,000 1,996,800 - 104,000 -
1 1 0 1 19.20 104,000 1,996,800 19.20 104,000 1,996,800 - 104,000 -
1 1 0 1 19.20 104,000 1,996,800 19.20 104,000 1,996,800 - 104,000 -
1 1 0 1 19.20 104,000 1,996,800 19.20 104,000 1,996,800 - 104,000 -
1 1 0 1 19.20 104,000 1,996,800 19.20 104,000 1,996,800 - 104,000 -
1 1 0 1 19.20 104,000 1,996,800 19.20 104,000 1,996,800 - 104,000 -
1 1 0 1 19.20 104,000 1,996,800 19.20 104,000 1,996,800 - 104,000 -
1 1 0 1 19.20 104,000 1,996,800 19.20 104,000 1,996,800 - 104,000 -
1 1 0 1 19.20 104,000 1,996,800 19.20 104,000 1,996,800 - 104,000 -
1 1 0 1 19.20 104,000 1,996,800 19.20 104,000 1,996,800 - 104,000 -
1 1 0 1 19.20 104,000 1,996,800 19.20 104,000 1,996,800 - 104,000 -
1 1 0 1 19.20 104,000 1,996,800 19.20 104,000 1,996,800 - 104,000 -
1 1 0 1 19.20 104,000 1,996,800 19.20 104,000 1,996,800 - 104,000 -
1 1 0 1 19.20 104,000 1,996,800 19.20 104,000 1,996,800 - 104,000 -
1 1 0 1 19.20 104,000 1,996,800 19.20 104,000 1,996,800 - 104,000 -
1 1 0 1 19.20 104,000 1,996,800 19.20 104,000 1,996,800 - 104,000 -
1 1 0 1 19.20 104,000 1,996,800 19.20 104,000 1,996,800 - 104,000 -
1 1 0 1 19.20 104,000 1,996,800 19.20 104,000 1,996,800 - 104,000 -
0 1 1 28.50 370,000 10,545,000 28.50 104,000 2,964,000 - 104,000 -
0 1 1 19.20 370,000 7,104,000 19.20 104,000 1,996,800 - 104,000 -
0 1 1 19.20 370,000 7,104,000 19.20 104,000 1,996,800 - 104,000 -
0 1 1 19.20 370,000 7,104,000 19.20 104,000 1,996,800 - 104,000 -
0 1 1 19.20 370,000 7,104,000 19.20 104,000 1,996,800 - 104,000 -
0 1 1 19.20 370,000 7,104,000 19.20 104,000 1,996,800 - 104,000 -
0 1 1 19.20 370,000 7,104,000 19.20 104,000 1,996,800 - 104,000 -
0 1 1 19.20 370,000 7,104,000 19.20 104,000 1,996,800 - 104,000 -
3
Page 4 of 127
KETERANGAN
S
I
S
IA
P
A
P
S
I
A
P
4
MASTER DATA
LUAS LUAS TANAH

(M2) HARGA
(Rp.)
61 A5 9 30 111 72 39 104,000 2,312,960 10,232,960

62 A6 1 30 160 72 88 104,000 2,704,000 4,864,000
63 A6 2 30 108 72 36 104,000 748,800 2,044,800
64 A6 3 30 104 72 32 104,000 748,800 2,044,800
65 A6 4 30 115 72 43 104,000 748,800 2,044,800
66 A6 5 30 127 72 55 104,000 748,800 2,044,800
67 A6 6 30 150 72 78 104,000 1,185,600 3,219,600
68 A7 1 30 136 72 64 104,000 2,739,360 8,139,360
69 A7 2 30 72 72 0 104,000 748,800 2,044,800
70 A7 3 30 72 72 0 104,000 748,800 2,044,800
71 A7 4 30 72 72 0 104,000 748,800 2,044,800
72 A7 5 30 72 72 0 104,000 748,800 2,044,800
73 A7 6 30 119 72 47 104,000 2,392,000 5,362,000
74 A7 7 30 98 72 26 104,000 1,849,120 5,809,120
75 A7 8 30 72 72 0 104,000 748,800 2,044,800
76 A7 9 30 72 72 0 104,000 748,800 2,044,800
77 A7 10 30 72 72 0 104,000 748,800 2,044,800
78 A7 11 30 72 72 0 104,000 748,800 2,044,800
79 A7 12 30 96 72 24 104,000 3,068,000 6,398,000
80 A8 1 RUKO 87 72 15 7.97 7.97 15.93 60,000 956,000 6,428,000.00 15.93 60,000.00 956,000.00 - 60,000 -
81 A8 2 RUKO 72 72 0 7.97 7.97 15.93 60,000 956,000 6,428,000.00 15.93 60,000.00 956,000.00 - 60,000 -
82 A8 3 RUKO 124 72 52 7.97 7.97 15.93 60,000 956,000 38,300,000.00 15.93 60,000.00 956,000.00 - 60,000 -
83 A8 4 RUKO 121 72 49 7.97 7.97 15.93 60,000 956,000 38,300,000.00 15.93 60,000.00 956,000.00 - 60,000 -
84 A8 5 RUKO 72 72 0 7.97 7.97 15.93 60,000 956,000 6,428,000.00 15.93 60,000.00 956,000.00 - 60,000 -
85 A8 6 RUKO 122 72 50 7.97 7.97 15.93 60,000 956,000 10,988,000.00 15.93 60,000.00 956,000.00 - 60,000 -
86 A9 1 RUKO 128 72 56 5.83 5.83 11.66 60,000 699,429 8,835,428.57 11.66 60,000.00 699,428.57 - 60,000 -
87 A9 2 RUKO 81 72 9 5.83 5.83 11.66 60,000 699,429 5,019,428.57 11.66 60,000.00 699,428.57 - 60,000 -
88 A9 3 RUKO 79 72 7 5.83 5.83 11.66 60,000 699,429 5,019,428.57 11.66 60,000.00 699,428.57 - 60,000 -
89 A9 4 RUKO 124 72 52 5.83 5.83 11.66 60,000 699,429 31,899,428.57 11.66 60,000.00 699,428.57 - 60,000 -
90 A9 5 RUKO 124 72 52 5.83 5.83 11.66 60,000 699,429 38,679,428.57 11.66 60,000.00 699,428.57 - 60,000 -
91 A9 6 RUKO 79 72 7 5.83 5.83 11.66 60,000 699,429 6,699,428.57 11.66 60,000.00 699,428.57 - 60,000 -
92 A9 7 RUKO 119 72 47 5.83 5.83 11.66 60,000 699,429 5,139,428.57 11.66 60,000.00 699,428.57 - 60,000 -
93 A10 1 RUKO 80 72 8 2.00 7.24 9.24 60,000 554,667 23,594,666.67 9.24 60,000.00 554,666.67 - 60,000 -
94 A10 2 RUKO 100 72 28 2.00 7.24 9.24 60,000 554,667 9,194,666.67 9.24 60,000.00 554,666.67 - 60,000 -
95 A10 3 RUKO 102 72 30 2.00 7.24 9.24 60,000 554,667 9,194,666.67 9.24 60,000.00 554,666.67 - 60,000 -
96 A10 4 RUKO 101 72 29 2.00 7.24 9.24 60,000 554,667 9,194,666.67 9.24 60,000.00 554,666.67 - 60,000 -
97 A10 5 RUKO 127 72 55 2.00 7.24 9.24 60,000 554,667 9,194,666.67 9.24 60,000.00 554,666.67 - 60,000 -
98 A10 6 RUKO 125 72 53 2.00 7.24 9.24 60,000 554,667 9,194,666.67 9.24 60,000.00 554,666.67 - 60,000 -
99 A10 7 RUKO 141 72 69 2.00 7.24 9.24 60,000 554,667 33,014,666.67 9.24 60,000.00 554,666.67 - 60,000 -
100 A10 8 RUKO 75 72 3 2.00 7.24 9.24 60,000 554,667 5,654,666.67 9.24 60,000.00 554,666.67 - 60,000 -
101 A10 9 RUKO 120 72 48 2.00 7.24 9.24 60,000 554,667 14,474,666.67 9.24 60,000.00 554,666.67 - 60,000 -
102 B1 1 45 200 120 80 11.40 9.10 20.50 60,000 1,230,000 1,230,000.00 20.50 60,000.00 1,230,000.00 - 60,000 -
103 B1 2 45 120 120 0 8.00 5.70 13.70 60,000 822,000 822,000.00 13.70 60,000.00 822,000.00 - 60,000 -
104 B1 3 45 120 120 0 8.00 5.70 13.70 60,000 822,000 822,000.00 13.70 60,000.00 822,000.00 - 60,000 -
105 B1 4 45 120 120 0 8.00 5.70 13.70 60,000 822,000 822,000.00 13.70 60,000.00 822,000.00 - 60,000 -
106 B1 5 45 120 120 0 8.00 5.70 13.70 60,000 822,000 822,000.00 13.70 60,000.00 822,000.00 - 60,000 -
107 B1 6 45 120 120 0 8.00 5.70 13.70 60,000 822,000 822,000.00 13.70 60,000.00 822,000.00 - 60,000 -
108 B1 7 45 120 120 0 8.00 5.70 13.70 60,000 822,000 822,000.00 13.70 60,000.00 822,000.00 - 60,000 -
109 B1 8 45 120 120 0 8.00 5.70 13.70 60,000 822,000 822,000.00 13.70 60,000.00 822,000.00 - 60,000 -
110 B1 9 45 120 120 0 8.00 5.70 13.70 60,000 822,000 822,000.00 13.70 60,000.00 822,000.00 - 60,000 -
111 B1 10 45 120 120 0 8.00 5.70 13.70 60,000 822,000 822,000.00 13.70 60,000.00 822,000.00 - 60,000 -
112 B1 11 45 120 120 0 8.00 5.70 13.70 60,000 822,000 822,000.00 13.70 60,000.00 822,000.00 - 60,000 -
113 B1 12 45 120 120 0 8.00 5.70 13.70 60,000 822,000 822,000.00 13.70 60,000.00 822,000.00 - 60,000 -
114 B1 13 45 120 120 0 8.00 5.70 13.70 60,000 822,000 822,000.00 13.70 60,000.00 822,000.00 - 60,000 -
115 B1 14 45 207 120 87 11.40 9.10 20.50 60,000 1,230,000 1,230,000.00 20.50 60,000.00 1,230,000.00 - 60,000 -
116 B1 15 36 165 96 69 -
117 B1 16 36 96 96 0 -
118 B1 17 36 96 96 0 -
119 B1 18 36 96 96 0 -
120 B1 19 36 96 96 0 -
5
Page 6 of 127
INFRA
STRUKT
SALURA
JENIS
SDH BLM SDH BLM
(Rp.) (Rp.) PAVING
MIX RASI AM
0 1 1 19.20 370,000 7,104,000 19.20 104,000 1,996,800 - 104,000 -

0 1 1 16.00 370,000 5,920,000 16.00 104,000 1,664,000 - 104,000 -
0 1 1 6.00 370,000 2,220,000 6.00 104,000 624,000 - 104,000 -
0 1 1 6.00 370,000 2,220,000 6.00 104,000 624,000 - 104,000 -
0 1 1 6.00 370,000 2,220,000 6.00 104,000 624,000 - 104,000 -
0 1 1 6.00 370,000 2,220,000 6.00 104,000 624,000 - 104,000 -
0 1 1 16.00 370,000 5,920,000 16.00 104,000 1,664,000 - 104,000 -
0 1 1 7.20 370,000 2,664,000 7.20 104,000 748,800 - 104,000 -
0 1 1 7.20 370,000 2,664,000 7.20 104,000 748,800 - 104,000 -
0 1 1 7.20 370,000 2,664,000 7.20 104,000 748,800 - 104,000 -
0 1 1 7.20 370,000 2,664,000 7.20 104,000 748,800 - 104,000 -
0 1 1 7.20 370,000 2,664,000 7.20 104,000 748,800 - 104,000 -
0 1 1 7.20 370,000 2,664,000 7.20 104,000 748,800 - 104,000 -
0 1 1 7.20 370,000 2,664,000 7.20 104,000 748,800 - 104,000 -
0 1 1 7.20 370,000 2,664,000 7.20 104,000 748,800 - 104,000 -
0 1 1 7.20 370,000 2,664,000 7.20 104,000 748,800 - 104,000 -
0 1 1 7.20 370,000 2,664,000 7.20 104,000 748,800 - 104,000 -
0 1 1 7.20 370,000 2,664,000 7.20 104,000 748,800 - 104,000 -
0 1 1 21.60 370,000 7,992,000 21.60 104,000 2,246,400 - 104,000 -
0 1 1 5.90 104,000 613,600 5.90 104,000 613,600 - 104,000 -
0 1 1 6.00 104,000 624,000 6.00 104,000 624,000 - 104,000 -
0 1 1 21.00 104,000 2,184,000 21.00 104,000 2,184,000 - 104,000 -
0 1 1 21.00 104,000 2,184,000 21.00 104,000 2,184,000 - 104,000 -
0 1 1 6.00 104,000 624,000 6.00 104,000 624,000 - 104,000 -
0 1 1 11.00 104,000 1,144,000 11.00 104,000 1,144,000 - 104,000 -
0 1 1 12.30 104,000 1,279,200 12.30 104,000 1,279,200 - 104,000 -
0 1 1 6.00 104,000 624,000 6.00 104,000 624,000 - 104,000 -
0 1 1 6.00 104,000 624,000 6.00 104,000 624,000 - 104,000 -
0 1 1 22.00 104,000 2,288,000 22.00 104,000 2,288,000 - 104,000 -
0 1 1 22.00 104,000 2,288,000 22.00 104,000 2,288,000 - 104,000 -
0 1 1 6.00 104,000 624,000 6.00 104,000 624,000 - 104,000 -
0 1 1 5.60 104,000 582,400 5.60 104,000 582,400 - 104,000 -
0 1 1 16.00 104,000 1,664,000 16.00 104,000 1,664,000 - 104,000 -
0 1 1 6.00 104,000 624,000 6.00 104,000 624,000 - 104,000 -
0 1 1 6.00 104,000 624,000 6.00 104,000 624,000 - 104,000 -
0 1 1 6.00 104,000 624,000 6.00 104,000 624,000 - 104,000 -
0 1 1 6.00 104,000 624,000 6.00 104,000 624,000 - 104,000 -
0 1 1 6.00 104,000 624,000 6.00 104,000 624,000 - 104,000 -
0 1 1 23.00 104,000 2,392,000 23.00 104,000 2,392,000 - 104,000 -
0 1 1 6.00 104,000 624,000 6.00 104,000 624,000 - 104,000 -
0 1 1 9.70 104,000 1,008,800 9.70 104,000 1,008,800 - 104,000 -
1 1 0 1 25.33 104,000 2,634,667 25.33 104,000 2,634,667 - 104,000 -
1 1 0 1 8.00 104,000 832,000 8.00 104,000 832,000 - 104,000 -
1 1 0 1 8.00 104,000 832,000 8.00 104,000 832,000 - 104,000 -
1 1 0 1 8.00 104,000 832,000 8.00 104,000 832,000 - 104,000 -
1 1 0 1 8.00 104,000 832,000 8.00 104,000 832,000 - 104,000 -
1 1 0 1 8.00 104,000 832,000 8.00 104,000 832,000 - 104,000 -
1 1 0 1 8.00 104,000 832,000 8.00 104,000 832,000 - 104,000 -
1 1 0 1 8.00 104,000 832,000 8.00 104,000 832,000 - 104,000 -
1 1 0 1 8.00 104,000 832,000 8.00 104,000 832,000 - 104,000 -
1 1 0 1 8.00 104,000 832,000 8.00 104,000 832,000 - 104,000 -
1 1 0 1 8.00 104,000 832,000 8.00 104,000 832,000 - 104,000 -
1 1 0 1 8.00 104,000 832,000 8.00 104,000 832,000 - 104,000 -
1 1 0 1 8.00 104,000 832,000 8.00 104,000 832,000 - 104,000 -
1 1 0 1 25.80 104,000 2,683,200 25.80 104,000 2,683,200 - 104,000 -
1 1 0 1 25.75 104,000 2,678,000 25.75 104,000 2,678,000 - 104,000 -
1 1 0 1 8.00 104,000 832,000 8.00 104,000 832,000 - 104,000 -
1 1 0 1 8.00 104,000 832,000 8.00 104,000 832,000 - 104,000 -
1 1 0 1 8.00 104,000 832,000 8.00 104,000 832,000 - 104,000 -
1 1 0 1 8.00 104,000 832,000 8.00 104,000 832,000 - 104,000 -
6
Page 7 of 127
KETERANGAN
7
MASTER DATA
LUAS LUAS TANAH

(M2) HARGA
(Rp.)
121 B1 20 36 96 96 0 -
122 B1 21 36 96 96 0 -
123 B1 22 36 96 96 0 -
124 B1 23 36 96 96 0 -
125 B1 24 36 96 96 0 -
126 B1 25 36 96 96 0 -
127 B1 26 36 96 96 0 -
128 B1 27 36 96 96 0 -
129 B1 28 36 165 96 69 -
130 B2 1 45 211 120 91 11.00 8.70 19.70 60,000 1,182,000 1,182,000.00 19.70 60,000.00 1,182,000.00 - 60,000 -
131 B2 2 45 120 120 0 8.00 5.70 13.70 60,000 822,000 822,000.00 13.70 60,000.00 822,000.00 - 60,000 -
132 B2 3 45 120 120 0 8.00 5.70 13.70 60,000 822,000 822,000.00 13.70 60,000.00 822,000.00 - 60,000 -
133 B2 4 45 120 120 0 8.00 5.70 13.70 60,000 822,000 822,000.00 13.70 60,000.00 822,000.00 - 60,000 -
134 B2 5 45 120 120 0 8.00 5.70 13.70 60,000 822,000 822,000.00 13.70 60,000.00 822,000.00 - 60,000 -
135 B2 6 45 120 120 0 8.00 5.70 13.70 60,000 822,000 822,000.00 13.70 60,000.00 822,000.00 - 60,000 -
136 B2 7 45 120 120 0 8.00 5.70 13.70 60,000 822,000 822,000.00 13.70 60,000.00 822,000.00 - 60,000 -
137 B2 8 45 120 120 0 8.00 5.70 13.70 60,000 822,000 822,000.00 13.70 60,000.00 822,000.00 - 60,000 -
138 B2 9 45 120 120 0 8.00 5.70 13.70 60,000 822,000 822,000.00 13.70 60,000.00 822,000.00 - 60,000 -
139 B2 10 45 120 120 0 8.00 5.70 13.70 60,000 822,000 822,000.00 13.70 60,000.00 822,000.00 - 60,000 -
140 B2 11 45 120 120 0 8.00 5.70 13.70 60,000 822,000 822,000.00 13.70 60,000.00 822,000.00 - 60,000 -
141 B2 12 45 120 120 0 8.00 5.70 13.70 60,000 822,000 822,000.00 13.70 60,000.00 822,000.00 - 60,000 -
142 B2 13 45 120 120 0 8.00 5.70 13.70 60,000 822,000 822,000.00 13.70 60,000.00 822,000.00 - 60,000 -
143 B2 14 45 214 120 94 15.50 13.20 28.70 60,000 1,722,000 1,722,000.00 28.70 60,000.00 1,722,000.00 - 60,000 -
144 B2 15 36 157 96 61 -
145 B2 16 36 96 96 0 -
146 B2 17 36 96 96 0 -
147 B2 18 36 96 96 0 -
148 B2 19 36 96 96 0 -
149 B2 20 36 96 96 0 -
150 B2 21 36 96 96 0 -
151 B2 22 36 96 96 0 -
152 B2 23 36 96 96 0 -
153 B2 24 36 96 96 0 -
154 B2 25 36 96 96 0 -
155 B2 26 36 96 96 0 -
156 B2 27 36 96 96 0 -
157 B2 28 36 184 96 88 -
158 B3 1 45 162 120 42 15.00 12.70 27.70 60,000 1,662,000 1,662,000.00 27.70 60,000.00 1,662,000.00 - 60,000 -
159 B3 2 45 120 120 0 8.00 5.70 13.70 60,000 822,000 822,000.00 13.70 60,000.00 822,000.00 - 60,000 -
160 B3 3 KAV 120 120 0 8.00 5.70 13.70 60,000 822,000 822,000.00 13.70 60,000.00 822,000.00 - 60,000 -
161 B3 4 45 120 120 0 8.00 5.70 13.70 60,000 822,000 822,000.00 13.70 60,000.00 822,000.00 - 60,000 -
162 B3 5 45 120 120 0 8.00 5.70 13.70 60,000 822,000 822,000.00 13.70 60,000.00 822,000.00 - 60,000 -
163 B3 6 KAV 120 120 0 8.00 5.70 13.70 60,000 822,000 822,000.00 13.70 60,000.00 822,000.00 - 60,000 -
164 B3 7 45 120 120 0 8.00 5.70 13.70 60,000 822,000 822,000.00 13.70 60,000.00 822,000.00 - 60,000 -
165 B3 8 KAV 120 120 0 8.00 5.70 13.70 60,000 822,000 822,000.00 13.70 60,000.00 822,000.00 - 60,000 -
166 B3 9 45 120 120 0 8.00 5.70 13.70 60,000 822,000 822,000.00 13.70 60,000.00 822,000.00 - 60,000 -
167 B3 10 45 120 120 0 8.00 5.70 13.70 60,000 822,000 822,000.00 13.70 60,000.00 822,000.00 - 60,000 -
168 B3 11 45 120 120 0 8.00 5.70 13.70 60,000 822,000 822,000.00 13.70 60,000.00 822,000.00 - 60,000 -
169 B3 12 45 120 120 0 8.00 5.70 13.70 60,000 822,000 822,000.00 13.70 60,000.00 822,000.00 - 60,000 -
170 B3 13 45 164 120 44 15.00 12.70 27.70 60,000 1,662,000 1,662,000.00 27.70 60,000.00 1,662,000.00 - 60,000 -
171 B3 14 36 125 96 29 -
172 B3 15 36 96 96 0 -
173 B3 16 36 96 96 0 -
174 B3 17 36 96 96 0 -
175 B3 18 36 96 96 0 -
176 B3 19 36 96 96 0 -
177 B3 20 36 96 96 0 -
178 B3 21 36 96 96 0 -
179 B3 22 36 96 96 0 -
180 B3 23 36 96 96 0 -
8
Page 9 of 127
INFRA
STRUKT
SALURA
JENIS
SDH BLM SDH BLM
(Rp.) (Rp.) PAVING
MIX RASI AM
1 1 0 1 8.00 104,000 832,000 8.00 104,000 832,000 - 104,000 -

1 1 0 1 8.00 104,000 832,000 8.00 104,000 832,000 - 104,000 -
1 1 0 1 8.00 104,000 832,000 8.00 104,000 832,000 - 104,000 -
1 1 0 1 8.00 104,000 832,000 8.00 104,000 832,000 - 104,000 -
1 1 0 1 8.00 104,000 832,000 8.00 104,000 832,000 - 104,000 -
1 1 0 1 8.00 104,000 832,000 8.00 104,000 832,000 - 104,000 -
1 1 0 1 8.00 104,000 832,000 8.00 104,000 832,000 - 104,000 -
1 1 0 1 8.00 104,000 832,000 8.00 104,000 832,000 - 104,000 -
1 1 0 1 25.75 104,000 2,678,000 25.75 104,000 2,678,000 - 104,000 -
1 1 0 1 26.07 104,000 2,710,933 26.07 104,000 2,710,933 - 104,000 -
1 1 0 1 8.00 104,000 832,000 8.00 104,000 832,000 - 104,000 -
1 1 0 1 8.00 104,000 832,000 8.00 104,000 832,000 - 104,000 -
1 1 0 1 8.00 104,000 832,000 8.00 104,000 832,000 - 104,000 -
1 1 0 1 8.00 104,000 832,000 8.00 104,000 832,000 - 104,000 -
1 1 0 1 8.00 104,000 832,000 8.00 104,000 832,000 - 104,000 -
1 1 0 1 8.00 104,000 832,000 8.00 104,000 832,000 - 104,000 -
1 1 0 1 8.00 104,000 832,000 8.00 104,000 832,000 - 104,000 -
1 1 0 1 8.00 104,000 832,000 8.00 104,000 832,000 - 104,000 -
1 1 0 1 8.00 104,000 832,000 8.00 104,000 832,000 - 104,000 -
1 1 0 1 8.00 104,000 832,000 8.00 104,000 832,000 - 104,000 -
1 1 0 1 8.00 104,000 832,000 8.00 104,000 832,000 - 104,000 -
1 1 0 1 8.00 104,000 832,000 8.00 104,000 832,000 - 104,000 -
1 1 0 1 26.27 104,000 2,731,733 26.27 104,000 2,731,733 - 104,000 -
1 1 0 1 8.00 104,000 832,000 8.00 104,000 832,000 - 104,000 -
1 1 0 1 8.00 104,000 832,000 8.00 104,000 832,000 - 104,000 -
1 1 0 1 8.00 104,000 832,000 8.00 104,000 832,000 - 104,000 -
1 1 0 1 8.00 104,000 832,000 8.00 104,000 832,000 - 104,000 -
1 1 0 1 8.00 104,000 832,000 8.00 104,000 832,000 - 104,000 -
1 1 0 1 8.00 104,000 832,000 8.00 104,000 832,000 - 104,000 -
1 1 0 1 8.00 104,000 832,000 8.00 104,000 832,000 - 104,000 -
1 1 0 1 8.00 104,000 832,000 8.00 104,000 832,000 - 104,000 -
1 1 0 1 8.00 104,000 832,000 8.00 104,000 832,000 - 104,000 -
1 1 0 1 8.00 104,000 832,000 8.00 104,000 832,000 - 104,000 -
1 1 0 1 8.00 104,000 832,000 8.00 104,000 832,000 - 104,000 -
1 1 0 1 8.00 104,000 832,000 8.00 104,000 832,000 - 104,000 -
1 1 0 1 8.00 104,000 832,000 8.00 104,000 832,000 - 104,000 -
1 1 0 1 8.00 104,000 832,000 8.00 104,000 832,000 - 104,000 -
1 1 0 1 8.00 104,000 832,000 8.00 104,000 832,000 - 104,000 -
1 1 0 1 8.00 104,000 832,000 8.00 104,000 832,000 - 104,000 -
1 1 0 1 8.00 104,000 832,000 8.00 104,000 832,000 - 104,000 -
1 1 0 1 8.00 104,000 832,000 8.00 104,000 832,000 - 104,000 -
1 1 0 1 8.00 104,000 832,000 8.00 104,000 832,000 - 104,000 -
1 1 0 1 8.00 104,000 832,000 8.00 104,000 832,000 - 104,000 -
1 1 0 1 8.00 104,000 832,000 8.00 104,000 832,000 - 104,000 -
1 1 0 1 8.00 104,000 832,000 8.00 104,000 832,000 - 104,000 -
1 1 0 1 8.00 104,000 832,000 8.00 104,000 832,000 - 104,000 -
1 1 0 1 8.00 104,000 832,000 8.00 104,000 832,000 - 104,000 -
1 1 0 1 8.00 104,000 832,000 8.00 104,000 832,000 - 104,000 -
1 1 0 1 8.00 104,000 832,000 8.00 104,000 832,000 - 104,000 -
1 1 0 1 22.93 104,000 2,385,067 22.93 104,000 2,385,067 - 104,000 -
1 1 0 1 22.42 104,000 2,331,333 22.42 104,000 2,331,333 - 104,000 -
1 1 0 1 8.00 104,000 832,000 8.00 104,000 832,000 - 104,000 -
1 1 0 1 8.00 104,000 832,000 8.00 104,000 832,000 - 104,000 -
1 1 0 1 8.00 104,000 832,000 8.00 104,000 832,000 - 104,000 -
1 1 0 1 8.00 104,000 832,000 8.00 104,000 832,000 - 104,000 -
1 1 0 1 8.00 104,000 832,000 8.00 104,000 832,000 - 104,000 -
1 1 0 1 8.00 104,000 832,000 8.00 104,000 832,000 - 104,000 -
1 1 0 1 8.00 104,000 832,000 8.00 104,000 832,000 - 104,000 -
1 1 0 1 8.00 104,000 832,000 8.00 104,000 832,000 - 104,000 -
1 1 0 1 8.00 104,000 832,000 8.00 104,000 832,000 - 104,000 -
9
Page 10 of 127
KETERANGAN
10
MASTER DATA
LUAS LUAS TANAH

(M2) HARGA
(Rp.)
181 B3 24 36 96 96 0 -
182 B3 25 36 96 96 0 -
183 B3 26 36 96 96 0 -
184 B3 27 36 96 96 0 -
185 B3 28 KAV 129 129 0 -
186 B4 1 29 100 72 28 -
187 B4 2 29 72 72 0 -
188 B4 3 29 72 72 0 -
189 B4 4 29 72 72 0 -
190 B4 5 29 72 72 0 -
191 B4 6 29 100 72 28 -
192 B5 1 29 99 72 27 -
193 B5 2 29 72 72 0 -
194 B5 3 29 72 72 0 -
195 B5 4 29 72 72 0 -
196 B5 5 29 72 72 0 -
197 B5 6 29 99 72 27 -
198 B6 1 29 99 72 27 -
199 B6 2 29 72 72 0 -
200 B6 3 29 72 72 0 -
201 B6 4 29 99 72 27 -
202 B7 1 29 99 72 27 -
203 B7 2 29 72 72 0 -
204 B7 3 29 72 72 0 -
205 B7 4 29 99 72 27 -
206 B8 1 29 99 72 27 -
207 B8 2 29 72 72 0 -
208 B8 3 29 72 72 0 -
209 B8 4 29 72 72 0 -
210 B8 5 29 72 72 0 -
211 B8 6 29 72 72 0 -
212 B8 7 29 72 72 0 -
213 B8 8 KAV 133 72 61 -
214 B8 9 KAV 72 72 0 -
215 B8 10 29 72 72 0 -
216 B8 11 29 72 72 0 -
217 B8 12 29 72 72 0 -
218 B8 13 29 99 72 27 -
219 B9 1 29 99 72 27 -
220 B9 2 29 72 72 0 -
221 B9 3 29 72 72 0 -
222 B9 4 29 72 72 0 -
223 B9 5 29 72 72 0 -
224 B9 6 29 72 72 0 -
225 B9 7 29 72 72 0 -
226 B9 8 29 72 72 0 -
227 B9 9 29 107 72 35 -
228 B10 1 29 100 72 28 -
229 B10 2 29 72 72 0 -
230 B10 3 29 72 72 0 -
231 B10 4 29 72 72 0 -
232 B10 5 29 72 72 0 -
233 B10 6 29 72 72 0 -
234 B10 7 29 72 72 0 -
235 B10 8 29 72 72 0 -
236 B10 9 29 72 72 0 -
237 B10 10 29 103 72 31 -
238 B11 1 29 100 72 28 -
239 B11 2 29 72 72 0 -
240 B11 3 29 72 72 0 -
11
Page 12 of 127
INFRA
STRUKT
SALURA
JENIS
SDH BLM SDH BLM
(Rp.) (Rp.) PAVING
MIX RASI AM
1 1 0 1 8.00 104,000 832,000 8.00 104,000 832,000 - 104,000 -

1 1 0 1 8.00 104,000 832,000 8.00 104,000 832,000 - 104,000 -
1 1 0 1 8.00 104,000 832,000 8.00 104,000 832,000 - 104,000 -
1 1 0 1 8.00 104,000 832,000 8.00 104,000 832,000 - 104,000 -
1 1 0 1 8.00 104,000 832,000 8.00 104,000 832,000 - 104,000 -
1 1 0 1 22.00 104,000 2,288,000 22.00 104,000 2,288,000 - 104,000 -
1 1 0 1 7.20 104,000 748,800 7.20 104,000 748,800 - 104,000 -
1 1 0 1 10.80 104,000 1,123,200 10.80 104,000 1,123,200 - 104,000 -
1 1 0 1 14.00 104,000 1,456,000 14.00 104,000 1,456,000 - 104,000 -
1 1 0 1 7.20 104,000 748,800 7.20 104,000 748,800 - 104,000 -
1 1 0 1 7.20 104,000 748,800 7.20 104,000 748,800 - 104,000 -
1 1 0 1 22.00 104,000 2,288,000 22.00 104,000 2,288,000 - 104,000 -
1 1 0 1 7.20 104,000 748,800 7.20 104,000 748,800 - 104,000 -
1 1 0 1 7.20 104,000 748,800 7.20 104,000 748,800 - 104,000 -
1 1 0 1 7.20 104,000 748,800 7.20 104,000 748,800 - 104,000 -
1 1 0 1 6.30 104,000 655,200 6.30 104,000 655,200 - 104,000 -
1 1 0 1 22.00 104,000 2,288,000 22.00 104,000 2,288,000 - 104,000 -
1 1 0 1 22.00 104,000 2,288,000 22.00 104,000 2,288,000 - 104,000 -
1 1 0 1 8.90 104,000 925,600 8.90 104,000 925,600 - 104,000 -
1 1 0 1 7.20 104,000 748,800 7.20 104,000 748,800 - 104,000 -
1 1 0 1 22.00 104,000 2,288,000 22.00 104,000 2,288,000 - 104,000 -
1 1 0 1 22.00 104,000 2,288,000 22.00 104,000 2,288,000 - 104,000 -
1 1 0 1 7.20 104,000 748,800 7.20 104,000 748,800 - 104,000 -
1 1 0 1 7.20 104,000 748,800 7.20 104,000 748,800 - 104,000 -
1 1 0 1 7.20 104,000 748,800 7.20 104,000 748,800 - 104,000 -
1 1 0 1 22.00 104,000 2,288,000 22.00 104,000 2,288,000 - 104,000 -
1 1 0 1 22.00 104,000 2,288,000 22.00 104,000 2,288,000 - 104,000 -
1 1 0 1 7.20 104,000 748,800 7.20 104,000 748,800 - 104,000 -
1 1 0 1 7.20 104,000 748,800 7.20 104,000 748,800 - 104,000 -
1 1 0 1 7.20 104,000 748,800 7.20 104,000 748,800 - 104,000 -
1 1 0 1 7.20 104,000 748,800 7.20 104,000 748,800 - 104,000 -
1 1 0 1 7.20 104,000 748,800 7.20 104,000 748,800 - 104,000 -
1 1 0 1 10.00 104,000 1,040,000 10.00 104,000 1,040,000 - 104,000 -
1 1 0 1 7.20 104,000 748,800 7.20 104,000 748,800 - 104,000 -
1 1 0 1 7.20 104,000 748,800 7.20 104,000 748,800 - 104,000 -
1 1 0 1 7.20 104,000 748,800 7.20 104,000 748,800 - 104,000 -
1 1 0 1 7.20 104,000 748,800 7.20 104,000 748,800 - 104,000 -
1 1 0 1 22.00 104,000 2,288,000 22.00 104,000 2,288,000 - 104,000 -
1 1 0 1 22.00 104,000 2,288,000 22.00 104,000 2,288,000 - 104,000 -
1 1 0 1 7.20 104,000 748,800 7.20 104,000 748,800 - 104,000 -
1 1 0 1 7.20 104,000 748,800 7.20 104,000 748,800 - 104,000 -
1 1 0 1 17.60 104,000 1,830,400 17.60 104,000 1,830,400 - 104,000 -
1 1 0 1 11.50 104,000 1,196,000 11.50 104,000 1,196,000 - 104,000 -
1 1 0 1 7.20 104,000 748,800 7.20 104,000 748,800 - 104,000 -
1 1 0 1 7.20 104,000 748,800 7.20 104,000 748,800 - 104,000 -
1 1 0 1 7.20 104,000 748,800 7.20 104,000 748,800 - 104,000 -
1 1 0 1 7.20 104,000 748,800 7.20 104,000 748,800 - 104,000 -
1 1 0 1 7.20 104,000 748,800 7.20 104,000 748,800 - 104,000 -
1 1 0 1 7.20 104,000 748,800 7.20 104,000 748,800 - 104,000 -
1 1 0 1 7.20 104,000 748,800 7.20 104,000 748,800 - 104,000 -
1 1 0 1 7.20 104,000 748,800 7.20 104,000 748,800 - 104,000 -
1 1 0 1 18.30 104,000 1,903,200 18.30 104,000 1,903,200 - 104,000 -
1 1 0 1 7.20 104,000 748,800 7.20 104,000 748,800 - 104,000 -
1 1 0 1 7.20 104,000 748,800 7.20 104,000 748,800 - 104,000 -
1 1 0 1 7.20 104,000 748,800 7.20 104,000 748,800 - 104,000 -
1 1 0 1 7.20 104,000 748,800 7.20 104,000 748,800 - 104,000 -
1 1 0 1 22.00 104,000 2,288,000 22.00 104,000 2,288,000 - 104,000 -
1 1 0 1 22.00 104,000 2,288,000 22.00 104,000 2,288,000 - 104,000 -
1 1 0 1 7.20 104,000 748,800 7.20 104,000 748,800 - 104,000 -
1 1 0 1 7.20 104,000 748,800 7.20 104,000 748,800 - 104,000 -
12
Page 13 of 127
KETERANGAN
S
O
S
F
O
T
F
T
13
MASTER DATA
LUAS LUAS TANAH

(M2) HARGA
(Rp.)
241 B11 4 29 72 72 0 -
242 B11 5 29 72 72 0 -
243 B11 6 29 72 72 0 -
244 B11 7 29 72 72 0 -
245 B11 8 29 72 72 0 -
246 B11 9 29 72 72 0 -
247 B11 10 29 72 72 0 -
248 B11 11 29 72 72 0 -
249 B11 12 29 72 72 0 -
250 B11 13 29 72 72 0 -
251 B11 14 29 72 72 0 -
252 B11 15 29 72 72 0 -
253 B11 16 29 72 72 0 -
254 B11 21 29 72 72 0 -
255 B11 22 29 72 72 0 -
256 B11 23 29 72 72 0 -
257 B11 24 29 72 72 0 -
258 B11 25 29 72 72 0 -
259 B11 26 29 72 72 0 -
260 B11 27 29 72 72 0 -
261 B11 28 29 100 72 28 -
262 B12 1 29 104 72 32 -
263 B12 2 29 72 72 0 -
264 B12 3 29 72 72 0 -
265 B12 4 29 72 72 0 -
266 B12 5 29 72 72 0 -
267 B12 6 29 72 72 0 -
268 B12 7 29 105 72 33 -
269 B12 8 29 72 72 0 -
270 B12 9 29 72 72 0 -
271 B12 10 29 72 72 0 -
272 B12 11 29 72 72 0 -
273 B12 12 29 72 72 0 -
274 B12 13 29 72 72 0 -
275 B12 14 29 72 72 0 -
276 B12 15 29 72 72 0 -
277 B12 16 29 72 72 0 -
278 B12 17 29 72 72 0 -
279 B12 18 29 72 72 0 -
280 B12 19 29 72 72 0 -
281 B12 20 29 72 72 0 -
282 B12 21 29 72 72 0 -
283 B12 22 29 72 72 0 -
284 B12 23 29 72 72 0 -
285 B12 24 29 100 72 28 -
286 B13 1 29 102 72 30 -
287 B13 2 29 72 72 0 -
288 B13 3 29 72 72 0 -
289 B13 4 29 72 72 0 -
290 B13 5 29 72 72 0 -
291 B13 6 29 72 72 0 -
292 B13 7 KAV 72 72 0 -
293 B13 8 29 72 72 0 -
294 B13 9 29 72 72 0 -
295 B13 10 29 72 72 0 -
296 B13 11 29 72 72 0 -
297 B13 12 29 72 72 0 -
298 B13 13 29 72 72 0 -
299 B13 14 29 72 72 0 -
300 B13 15 29 102 72 30 -
14
Page 15 of 127
INFRA
STRUKT
SALURA
JENIS
SDH BLM SDH BLM
(Rp.) (Rp.) PAVING
MIX RASI AM
1 1 0 1 7.20 104,000 748,800 7.20 104,000 748,800 - 104,000 -

1 1 0 1 7.20 104,000 748,800 7.20 104,000 748,800 - 104,000 -
1 1 0 1 7.20 104,000 748,800 7.20 104,000 748,800 - 104,000 -
1 1 0 1 7.20 104,000 748,800 7.20 104,000 748,800 - 104,000 -
1 1 0 1 7.20 104,000 748,800 7.20 104,000 748,800 - 104,000 -
1 1 0 1 7.20 104,000 748,800 7.20 104,000 748,800 - 104,000 -
1 1 0 1 7.20 104,000 748,800 7.20 104,000 748,800 - 104,000 -
1 1 0 1 7.20 104,000 748,800 7.20 104,000 748,800 - 104,000 -
1 1 0 1 7.20 104,000 748,800 7.20 104,000 748,800 - 104,000 -
1 1 0 1 7.20 104,000 748,800 7.20 104,000 748,800 - 104,000 -
1 1 0 1 7.20 104,000 748,800 7.20 104,000 748,800 - 104,000 -
1 1 0 1 10.50 104,000 1,092,000 10.50 104,000 1,092,000 - 104,000 -
1 1 0 1 7.20 104,000 748,800 7.20 104,000 748,800 - 104,000 -
1 1 0 1 7.20 104,000 748,800 7.20 104,000 748,800 - 104,000 -
1 1 0 1 7.20 104,000 748,800 7.20 104,000 748,800 - 104,000 -
1 1 0 1 7.20 104,000 748,800 7.20 104,000 748,800 - 104,000 -
1 1 0 1 7.20 104,000 748,800 7.20 104,000 748,800 - 104,000 -
1 1 0 1 7.20 104,000 748,800 7.20 104,000 748,800 - 104,000 -
1 1 0 1 7.20 104,000 748,800 7.20 104,000 748,800 - 104,000 -
1 1 0 1 7.20 104,000 748,800 7.20 104,000 748,800 - 104,000 -
1 1 0 1 22.00 104,000 2,288,000 22.00 104,000 2,288,000 - 104,000 -
1 1 0 1 22.00 104,000 2,288,000 22.00 104,000 2,288,000 - 104,000 -
1 1 0 1 7.20 104,000 748,800 7.20 104,000 748,800 - 104,000 -
1 1 0 1 7.20 104,000 748,800 7.20 104,000 748,800 - 104,000 -
1 1 0 1 7.20 104,000 748,800 7.20 104,000 748,800 - 104,000 -
1 1 0 1 7.20 104,000 748,800 7.20 104,000 748,800 - 104,000 -
1 1 0 1 7.20 104,000 748,800 7.20 104,000 748,800 - 104,000 -
1 1 0 1 7.20 104,000 748,800 7.20 104,000 748,800 - 104,000 -
1 1 0 1 7.20 104,000 748,800 7.20 104,000 748,800 - 104,000 -
1 1 0 1 7.20 104,000 748,800 7.20 104,000 748,800 - 104,000 -
1 1 0 1 7.20 104,000 748,800 7.20 104,000 748,800 - 104,000 -
1 1 0 1 7.20 104,000 748,800 7.20 104,000 748,800 - 104,000 -
1 1 0 1 5.80 104,000 603,200 5.80 104,000 603,200 - 104,000 -
1 1 0 1 14.70 104,000 1,528,800 14.70 104,000 1,528,800 - 104,000 -
1 1 0 1 7.20 104,000 748,800 7.20 104,000 748,800 - 104,000 -
1 1 0 1 7.20 104,000 748,800 7.20 104,000 748,800 - 104,000 -
1 1 0 1 7.20 104,000 748,800 7.20 104,000 748,800 - 104,000 -
1 1 0 1 7.20 104,000 748,800 7.20 104,000 748,800 - 104,000 -
1 1 0 1 7.20 104,000 748,800 7.20 104,000 748,800 - 104,000 -
1 1 0 1 7.20 104,000 748,800 7.20 104,000 748,800 - 104,000 -
1 1 0 1 7.20 104,000 748,800 7.20 104,000 748,800 - 104,000 -
1 1 0 1 7.20 104,000 748,800 7.20 104,000 748,800 - 104,000 -
1 1 0 1 7.20 104,000 748,800 7.20 104,000 748,800 - 104,000 -
1 1 0 1 7.20 104,000 748,800 7.20 104,000 748,800 - 104,000 -
1 1 0 1 22.00 104,000 2,288,000 22.00 104,000 2,288,000 - 104,000 -
1 1 0 1 22.00 104,000 2,288,000 22.00 104,000 2,288,000 - 104,000 -
1 1 0 1 7.20 104,000 748,800 7.20 104,000 748,800 - 104,000 -
1 1 0 1 7.20 104,000 748,800 7.20 104,000 748,800 - 104,000 -
1 1 0 1 7.20 104,000 748,800 7.20 104,000 748,800 - 104,000 -
1 1 0 1 7.20 104,000 748,800 7.20 104,000 748,800 - 104,000 -
1 1 0 1 16.70 104,000 1,736,800 16.70 104,000 1,736,800 - 104,000 -
1 1 0 1 12.30 104,000 1,279,200 12.30 104,000 1,279,200 - 104,000 -
1 1 0 1 7.20 104,000 748,800 7.20 104,000 748,800 - 104,000 -
1 1 0 1 7.20 104,000 748,800 7.20 104,000 748,800 - 104,000 -
1 1 0 1 7.20 104,000 748,800 7.20 104,000 748,800 - 104,000 -
1 1 0 1 7.20 104,000 748,800 7.20 104,000 748,800 - 104,000 -
1 1 0 1 7.20 104,000 748,800 7.20 104,000 748,800 - 104,000 -
1 1 0 1 7.20 104,000 748,800 7.20 104,000 748,800 - 104,000 -
1 1 0 1 7.20 104,000 748,800 7.20 104,000 748,800 - 104,000 -
1 1 0 1 22.00 104,000 2,288,000 22.00 104,000 2,288,000 - 104,000 -
15
Page 16 of 127
KETERANGAN
SUDAH AKAD 23 NOV
III. SUDAH AKAD DI BTN TANAH ABANG
P
rIII. SUDAH AKAD DI BTN BSD 10 MARET. SISA UM KELEBIHAN TANAH AKAN DIANGSUR 5 KALI SETELAH AKAD (SAAT PEMESANAN LUAS TANAH STD, STLH UKUR ULANG TERDAPAT TANAH LEBIH. PENYESUAIAN HARGA JUAL TANAH LEBIH DARI 425RB/MTR MENJADI 300RB/MTR SBAGAI KONVENSASI TUR
SUDAH AKAD 24 MARET.
o
g
SUDAH AKAD 27 JULI.
P
E
P
M
E
IM
I
16
MASTER DATA
LUAS LUAS TANAH

(M2) HARGA
(Rp.)
301 B14 1 29 99 72 27 -
302 B14 2 29 72 72 0 -
303 B14 3 29 72 72 0 -
304 B14 4 29 72 72 0 -
305 B14 5 29 72 72 0 -
306 B14 7 29 100 72 28 -
307 B14 8 29 72 72 0 -
308 B14 9 29 72 72 0 -
309 B14 10 29 72 72 0 -
310 B14 11 29 72 72 0 -
311 B14 12 29 72 72 0 -
312 B14 13 29 72 72 0 -
313 B14 14 29 100 72 28 -
314 B15 1 29 112 72 40 -
315 B15 2 29 72 72 0 -
316 B15 3 29 72 72 0 -
317 B15 4 29 72 72 0 -
318 B15 5 29 72 72 0 -
319 B15 6 29 72 72 0 -
320 B15 7 29 72 72 0 -
321 B15 8 29 103 72 31 -
322 B16 1 29 99 72 27 -
323 B16 2 29 72 72 0 -
324 B16 3 29 72 72 0 -
325 B16 4 29 72 72 0 -
326 B16 5 29 184 72 112 -
327 B16 6 29 151 72 79 -
328 B16 7 29 72 72 0 -
329 B16 8 29 72 72 0 -
330 B16 9 29 72 72 0 -
331 B16 10 29 99 72 27 -
332 B17 1 29 103 72 31 -
333 B17 2 29 72 72 0 -
334 B17 3 29 103 72 31 -
335 B17 6 29 122 72 50 -
336 B17 7 29 72 72 0 -
337 B17 8 29 103 72 31 -
338 B18 1 29 102 72 30 -
339 B18 2 29 72 72 0 -
340 B18 3 29 72 72 0 -
341 B18 4 29 117 72 45 -
342 B18 5 29 107 72 35 -
343 B18 6 29 72 72 0 -
344 B18 7 29 72 72 0 -
345 B18 8 29 99 72 27 -
346 D1 1 KAV 164 164 0 15.00 12.70 27.70 60,000 1,662,000 1,662,000.00 27.70 60,000.00 1,662,000.00 - 60,000 -
347 D1 2 KAV 120 120 0 8.00 5.70 13.70 60,000 822,000 822,000.00 13.70 60,000.00 822,000.00 - 60,000 -
348 D1 3 45 120 120 0 8.00 5.70 13.70 60,000 822,000 822,000.00 13.70 60,000.00 822,000.00 - 60,000 -
349 D1 4 45 120 120 0 8.00 5.70 13.70 60,000 822,000 822,000.00 13.70 60,000.00 822,000.00 - 60,000 -
350 D1 5 45 120 120 0 8.00 5.70 13.70 60,000 822,000 822,000.00 13.70 60,000.00 822,000.00 - 60,000 -
351 D1 6 45 120 120 0 8.00 5.70 13.70 60,000 822,000 822,000.00 13.70 60,000.00 822,000.00 - 60,000 -
352 D1 7 45 120 120 0 8.00 5.70 13.70 60,000 822,000 822,000.00 13.70 60,000.00 822,000.00 - 60,000 -
353 D1 17 36 154 96 58 -
354 D1 18 36 96 96 0 -
355 D1 19 KAV 96 96 0 -
356 D1 20 36 96 96 0 -
357 D1 21 36 96 96 0 -
358 D1 22 36 96 96 0 -
359 D1 23 36 96 96 0 -
360 D1 24 36 96 96 0 -
17
Page 18 of 127
INFRA
STRUKT
SALURA
JENIS
SDH BLM SDH BLM
(Rp.) (Rp.) PAVING
MIX RASI AM
1 1 0 1 22.00 104,000 2,288,000 22.00 104,000 2,288,000 - 104,000 -

1 1 0 1 7.20 104,000 748,800 7.20 104,000 748,800 - 104,000 -
1 1 0 1 7.20 104,000 748,800 7.20 104,000 748,800 - 104,000 -
1 1 0 1 7.20 104,000 748,800 7.20 104,000 748,800 - 104,000 -
1 1 0 1 9.50 104,000 988,000 9.50 104,000 988,000 - 104,000 -
1 1 0 1 21.00 104,000 2,184,000 21.00 104,000 2,184,000 - 104,000 -
1 1 0 1 7.20 104,000 748,800 7.20 104,000 748,800 - 104,000 -
1 1 0 1 7.20 104,000 748,800 7.20 104,000 748,800 - 104,000 -
1 1 0 1 7.20 104,000 748,800 7.20 104,000 748,800 - 104,000 -
1 1 0 1 7.20 104,000 748,800 7.20 104,000 748,800 - 104,000 -
1 1 0 1 7.20 104,000 748,800 7.20 104,000 748,800 - 104,000 -
1 1 0 1 7.20 104,000 748,800 7.20 104,000 748,800 - 104,000 -
1 1 0 1 22.00 104,000 2,288,000 22.00 104,000 2,288,000 - 104,000 -
1 1 0 1 23.00 104,000 2,392,000 23.00 104,000 2,392,000 - 104,000 -
1 1 0 1 7.20 104,000 748,800 7.20 104,000 748,800 - 104,000 -
1 1 0 1 7.20 104,000 748,800 7.20 104,000 748,800 - 104,000 -
1 1 0 1 7.20 104,000 748,800 7.20 104,000 748,800 - 104,000 -
1 1 0 1 7.20 104,000 748,800 7.20 104,000 748,800 - 104,000 -
1 1 0 1 7.20 104,000 748,800 7.20 104,000 748,800 - 104,000 -
1 1 0 1 7.20 104,000 748,800 7.20 104,000 748,800 - 104,000 -
1 1 0 1 22.00 104,000 2,288,000 22.00 104,000 2,288,000 - 104,000 -
1 1 0 1 22.00 104,000 2,288,000 22.00 104,000 2,288,000 - 104,000 -
1 1 0 1 7.20 104,000 748,800 7.20 104,000 748,800 - 104,000 -
1 1 0 1 7.20 104,000 748,800 7.20 104,000 748,800 - 104,000 -
1 1 0 1 7.20 104,000 748,800 7.20 104,000 748,800 - 104,000 -
1 1 0 1 22.50 104,000 2,340,000 7.20 104,000 748,800 15.30 104,000 1,591,200
1 1 0 1 20.60 104,000 2,142,400 15.00 104,000 1,560,000 5.60 104,000 582,400
1 1 0 1 7.20 104,000 748,800 7.20 104,000 748,800 - 104,000 -
1 1 0 1 7.20 104,000 748,800 7.20 104,000 748,800 - 104,000 -
1 1 0 1 7.20 104,000 748,800 7.20 104,000 748,800 - 104,000 -
1 1 0 1 22.00 104,000 2,288,000 22.00 104,000 2,288,000 - 104,000 -
1 1 0 1 22.00 104,000 2,288,000 22.00 104,000 2,288,000 - 104,000 -
1 1 0 1 7.20 104,000 748,800 7.20 104,000 748,800 - 104,000 -
1 1 0 1 14.40 104,000 1,497,600 14.40 104,000 1,497,600 - 104,000 -
1 1 0 1 24.20 104,000 2,516,800 10.10 104,000 1,050,400 14.10 104,000 1,466,400
1 1 0 1 7.20 104,000 748,800 7.20 104,000 748,800 - 104,000 -
1 1 0 1 22.00 104,000 2,288,000 22.00 104,000 2,288,000 - 104,000 -
1 1 0 1 22.00 104,000 2,288,000 22.00 104,000 2,288,000 - 104,000 -
1 1 0 1 7.20 104,000 748,800 7.20 104,000 748,800 - 104,000 -
1 1 0 1 7.20 104,000 748,800 7.20 104,000 748,800 - 104,000 -
1 1 0 1 14.20 104,000 1,476,800 6.80 104,000 707,200 7.40 104,000 769,600
1 1 0 1 9.40 104,000 977,600 9.40 104,000 977,600 - 104,000 -
1 1 0 1 7.20 104,000 748,800 7.20 104,000 748,800 - 104,000 -
1 1 0 1 7.20 104,000 748,800 7.20 104,000 748,800 - 104,000 -
1 1 0 1 22.00 104,000 2,288,000 22.00 104,000 2,288,000 - 104,000 -
1 1 0 1 27.93 104,000 2,905,067 27.93 104,000 2,905,067 - 104,000 -
1 1 0 1 8.00 104,000 832,000 8.00 104,000 832,000 - 104,000 -
1 1 0 1 8.00 104,000 832,000 8.00 104,000 832,000 - 104,000 -
1 1 0 1 8.00 104,000 832,000 8.00 104,000 832,000 - 104,000 -
1 1 0 1 8.00 104,000 832,000 8.00 104,000 832,000 - 104,000 -
1 1 0 1 8.00 104,000 832,000 8.00 104,000 832,000 - 104,000 -
1 1 0 1 8.00 104,000 832,000 8.00 104,000 832,000 - 104,000 -
1 1 0 1 26.83 104,000 2,790,667 14.80 104,000 1,539,200 12.03 104,000 1,251,467
1 1 0 1 8.00 104,000 832,000 8.00 104,000 832,000 - 104,000 -
1 1 0 1 8.00 104,000 832,000 8.00 104,000 832,000 - 104,000 -
1 1 0 1 8.00 104,000 832,000 8.00 104,000 832,000 - 104,000 -
1 1 0 1 8.00 104,000 832,000 8.00 104,000 832,000 - 104,000 -
1 1 0 1 8.00 104,000 832,000 8.00 104,000 832,000 - 104,000 -
1 1 0 1 8.00 104,000 832,000 8.00 104,000 832,000 - 104,000 -
1 1 0 1 8.00 104,000 832,000 8.00 104,000 832,000 - 104,000 -
18
Page 19 of 127
KETERANGAN
K
O
CASH UNIT READY STOCK. DISCOUNT ACC P'BOBY 15 JUNI III. SUDAH AJB DI NOTARIS FAUZIAH.
N
S
B
A
T
A
19
MASTER DATA
LUAS LUAS TANAH

(M2) HARGA
(Rp.)
361 D1 25 36 96 96 0 -
362 D1 26 36 96 96 0 -
363 D1 27 36 96 96 0 -
364 D1 28 36 96 96 0 -
365 D1 29 36 96 96 0 -
366 D1 30 36 96 96 0 -
367 D1 31 36 96 96 0 -
368 D1 32 36 96 96 0 -
369 D1 33 36 96 96 0 -
370 D1 34 36 125 96 29 -
371 D2 16 36 179 96 83 -
372 D2 17 36 96 96 0 -
373 D2 18 36 96 96 0 -
374 D2 19 36 96 96 0 -
375 D2 20 36 96 96 0 -
376 D2 21 36 96 96 0 -
377 D2 22 36 96 96 0 -
378 D2 23 36 96 96 0 -
379 D2 24 36 96 96 0 -
380 D2 25 36 96 96 0 -
381 D2 26 36 96 96 0 -
382 D2 27 36 96 96 0 -
383 D2 28 KAV 96 96 0 -
384 D2 29 KAV 96 96 0 -
385 D2 30 KAV 154 154 0 -
386 D3 1 29 99 72 27 -
387 D3 2 29 72 72 0 -
388 D3 3 29 78 72 6 -
389 D3 4 29 116 72 44 -
390 D3 5 29 72 72 0 -
391 D3 6 29 100 72 28 -
392 D4 1 29 99 72 27 -
393 D4 2 29 96 72 24 -
394 D4 5 29 128 72 56 -
395 D4 6 29 100 72 28 -
396 D5 1 29 99 72 27 -
397 D5 2 29 119 72 47 -
398 D5 5 29 112 72 40 -
399 D5 6 29 99 72 27 -
400 D6 1 29 99 72 27 -
401 D6 2 29 90 72 18 -
402 D6 5 29 90 72 18 -
403 D6 6 29 99 72 27 -
404 D7 1 29 99 72 27 -
405 D7 2 29 72 72 0 -
406 D7 3 29 83 72 11 -
407 D7 4 29 76 72 4 -
408 D7 5 29 72 72 0 -
409 D7 6 29 99 72 27 -
410 D8 1 29 99 72 27 -
411 D8 2 29 72 72 0 -
412 D8 3 29 72 72 0 -
413 D8 4 29 139 72 67 -
414 D8 5 29 128 72 56 -
415 D8 6 29 72 72 0 -
416 D8 7 29 100 72 28 -
417 D9 1 29 118 72 46 -
418 D9 2 29 72 72 0 -
419 D9 3 29 72 72 0 -
420 D9 4 29 138 72 66 -
20
Page 21 of 127
INFRA
STRUKT
SALURA
JENIS
SDH BLM SDH BLM
(Rp.) (Rp.) PAVING
MIX RASI AM
1 1 0 1 8.00 104,000 832,000 8.00 104,000 832,000 - 104,000 -

1 1 0 1 8.00 104,000 832,000 8.00 104,000 832,000 - 104,000 -
1 1 0 1 8.00 104,000 832,000 8.00 104,000 832,000 - 104,000 -
1 1 0 1 8.00 104,000 832,000 8.00 104,000 832,000 - 104,000 -
1 1 0 1 8.00 104,000 832,000 8.00 104,000 832,000 - 104,000 -
1 1 0 1 8.00 104,000 832,000 8.00 104,000 832,000 - 104,000 -
1 1 0 1 8.00 104,000 832,000 8.00 104,000 832,000 - 104,000 -
1 1 0 1 8.00 104,000 832,000 8.00 104,000 832,000 - 104,000 -
1 1 0 1 8.00 104,000 832,000 8.00 104,000 832,000 - 104,000 -
1 1 0 1 24.42 104,000 2,539,333 24.42 104,000 2,539,333 - 104,000 -
1 1 0 1 28.92 104,000 3,007,333 28.92 104,000 3,007,333 - 104,000 -
1 1 0 1 8.00 104,000 832,000 8.00 104,000 832,000 - 104,000 -
1 1 0 1 8.00 104,000 832,000 8.00 104,000 832,000 - 104,000 -
1 1 0 1 8.00 104,000 832,000 8.00 104,000 832,000 - 104,000 -
1 1 0 1 8.00 104,000 832,000 8.00 104,000 832,000 - 104,000 -
1 1 0 1 8.00 104,000 832,000 8.00 104,000 832,000 - 104,000 -
1 1 0 1 8.00 104,000 832,000 8.00 104,000 832,000 - 104,000 -
1 1 0 1 8.00 104,000 832,000 8.00 104,000 832,000 - 104,000 -
1 1 0 1 8.00 104,000 832,000 8.00 104,000 832,000 - 104,000 -
1 1 0 1 8.00 104,000 832,000 8.00 104,000 832,000 - 104,000 -
1 1 0 1 8.00 104,000 832,000 8.00 104,000 832,000 - 104,000 -
1 1 0 1 8.00 104,000 832,000 8.00 104,000 832,000 - 104,000 -
1 1 0 1 8.00 104,000 832,000 8.00 104,000 832,000 - 104,000 -
1 1 0 1 8.00 104,000 832,000 8.00 104,000 832,000 - 104,000 -
1 1 0 1 26.83 104,000 2,790,667 26.83 104,000 2,790,667 - 104,000 -
1 1 0 1 21.90 104,000 2,277,600 21.90 104,000 2,277,600 - 104,000 -
1 1 0 1 7.20 104,000 748,800 7.20 104,000 748,800 - 104,000 -
1 1 0 1 6.70 104,000 696,800 6.70 104,000 696,800 - 104,000 -
1 1 0 1 20.80 104,000 2,163,200 13.00 104,000 1,352,000 7.80 104,000 811,200
1 1 0 1 7.20 104,000 748,800 7.20 104,000 748,800 - 104,000 -
1 1 0 1 22.00 104,000 2,288,000 22.00 104,000 2,288,000 - 104,000 -
1 1 0 1 12.00 104,000 1,248,000 7.20 104,000 748,800 4.80 104,000 499,200
1 1 0 1 14.40 104,000 1,497,600 14.40 104,000 1,497,600 - 104,000 -
1 1 0 1 12.00 104,000 1,248,000 12.00 104,000 1,248,000 - 104,000 -
1 1 0 1 22.00 104,000 2,288,000 22.00 104,000 2,288,000 - 104,000 -
1 1 0 1 22.00 104,000 2,288,000 22.00 104,000 2,288,000 - 104,000 -
1 1 0 1 16.90 104,000 1,757,600 10.30 104,000 1,071,200 6.60 104,000 686,400
1 1 0 1 12.10 104,000 1,258,400 7.20 104,000 748,800 4.90 104,000 509,600
1 1 0 1 22.00 104,000 2,288,000 22.00 104,000 2,288,000 - 104,000 -
1 1 0 1 22.00 104,000 2,288,000 22.00 104,000 2,288,000 - 104,000 -
1 1 0 1 13.90 104,000 1,445,600 9.10 104,000 946,400 4.80 104,000 499,200
1 1 0 1 12.60 104,000 1,310,400 6.00 104,000 624,000 6.60 104,000 686,400
1 1 0 1 22.00 104,000 2,288,000 22.00 104,000 2,288,000 - 104,000 -
1 1 0 1 22.00 104,000 2,288,000 22.00 104,000 2,288,000 - 104,000 -
1 1 0 1 7.20 104,000 748,800 7.20 104,000 748,800 - 104,000 -
1 1 0 1 5.30 104,000 551,200 104,000 - 5.30 104,000 551,200
1 1 0 1 5.60 104,000 582,400 104,000 - 5.60 104,000 582,400
1 1 0 1 7.20 104,000 748,800 7.20 104,000 748,800 - 104,000 -
1 1 0 1 7.20 104,000 748,800 7.20 104,000 748,800 - 104,000 -
1 1 0 1 7.20 104,000 748,800 7.20 104,000 748,800 - 104,000 -
1 1 0 1 7.20 104,000 748,800 7.20 104,000 748,800 - 104,000 -
1 1 0 1 7.20 104,000 748,800 7.20 104,000 748,800 - 104,000 -
1 1 0 1 6.60 104,000 686,400 104,000 - 6.60 104,000 686,400
1 1 0 1 5.60 104,000 582,400 104,000 - 5.60 104,000 582,400
1 1 0 1 7.20 104,000 748,800 7.20 104,000 748,800 - 104,000 -
1 1 0 1 22.00 104,000 2,288,000 22.00 104,000 2,288,000 - 104,000 -
1 1 0 1 23.00 104,000 2,392,000 23.00 104,000 2,392,000 - 104,000 -
1 1 0 1 7.20 104,000 748,800 7.20 104,000 748,800 - 104,000 -
1 1 0 1 7.20 104,000 748,800 7.20 104,000 748,800 - 104,000 -
1 1 0 1 16.40 104,000 1,705,600 7.20 104,000 748,800 9.20 104,000 956,800
21
Page 22 of 127
KETERANGAN
OCK 2007. DISCOUNT ACC EDO UTK BIAYA PERBAIKAN UNIT. SUDAH DIHUB SALES, KONS SIAP BYR TAMBAHAN 16JT (PELUNASAN UM & BPHTB) TD 20 AGUSTUS, BIAYA PROSES MINTA DITALANGI
SUDAH AKAD BRI VETERAN

SUDAH AKAD 27 JULI.
T36 RSH III. SUDAH AKAD DI BTN TANAH ABANG

###
B
T36 RSH III. SUDAH AJB 5 APRIL 2010 DI BRI KEB JERUK.
A
III. SUDAH AKAD DI BTN TANAH ABANG. SP BPTHB & BIAYA PROSES TOT 12JT. DIANGSUR 3X.
T
A
BATAL. KONS TDK BISA DIHUB DAN TDK ADA REALISASI BAYAR. EKS NGADIMAN SALES TONY.
CASH UNIT (DISCOUNT ACC FZ, KONS PEMBELIAN PERESMIAN MESJID). III. SUDAH AJB DI NOTARIS FAUZIAH.
22
MASTER DATA
LUAS LUAS TANAH

(M2) HARGA
(Rp.)
421 D9 9 29 132 72 60 -
422 D9 10 29 72 72 0 -
423 D9 11 29 72 72 0 -
424 D9 12 29 120 72 48 -
425 D10 1 29 102 72 30 -
426 D10 2 29 72 72 0 -
427 D10 3 29 72 72 0 -
428 D10 4 29 72 72 0 -
429 D10 5 29 93 72 21 -
430 D10 8 29 83 72 11 -
431 D10 9 29 72 72 0 -
432 D10 10 29 72 72 0 -
433 D10 11 29 72 72 0 -
434 D10 12 29 108 72 36 -
435 D11 1 29 88 72 16 -
436 D11 2 29 75 72 3 -
437 D11 3 29 110 72 38 -
438 D11 4 29 89 72 17 -
439 D11 5 29 75 72 3 -
440 D11 6 29 98 72 26 -
441 D12 1 29 100 72 28 -
442 D12 2 29 72 72 0 -
443 D12 3 29 72 72 0 -
444 D12 4 29 72 72 0 -
445 D12 5 29 72 72 0 -
446 D12 6 29 191 72 119 -
447 D12 7 29 120 72 48 -
448 D12 8 29 72 72 0 -
449 D12 9 29 72 72 0 -
450 D12 10 29 72 72 0 -
451 D12 11 29 72 72 0 -
452 D12 12 29 100 72 28 -
453 D13 1 29 102 72 30 -
454 D13 2 29 72 72 0 -
455 D13 3 29 72 72 0 -
456 D13 4 29 72 72 0 -
457 D13 5 29 72 72 0 -
458 D13 6 29 72 72 0 -
459 D13 7 29 72 72 0 -
460 D13 8 29 167 72 95 -
461 D13 9 29 151 72 79 -
462 D13 10 29 72 72 0 -
463 D13 11 29 72 72 0 -
464 D13 12 29 72 72 0 -
465 D13 13 29 72 72 0 -
466 D13 14 29 72 72 0 -
467 D13 15 29 72 72 0 -
468 D13 16 29 102 72 30 -
469 F1 15 36 165 96 69 -
470 F1 16 36 96 96 0 -
471 F1 17 36 96 96 0 -
472 F1 18 36 96 96 0 -
473 F1 19 36 96 96 0 -
474 F1 20 36 96 96 0 -
475 F1 21 36 96 96 0 -
476 F1 22 36 96 96 0 -
477 F2 8 45 120 120 0 8.00 5.70 13.70 60,000 822,000 104,000.00 832,000.00 1,654,000.00 13.70 60,000 822,000 1
478 F2 9 45 120 120 0 8.00 5.70 13.70 60,000 822,000 104,000.00 832,000.00 1,654,000.00 13.70 60,000 822,000 1
479 F2 10 45 168 120 48 11.00 8.70 19.70 60,000 1,182,000 1,182,000.00 19.70 60,000 1,182,000 1
480 F2 11 45 162.5 120 42.5 11.00 8.70 19.70 60,000 1,182,000 104,000.00 1,144,000.00 2,326,000.00 19.70 60,000 1,182,000 1
23
Page 24 of 127
INFRA
STRUKT
SALURA
JENIS
SDH BLM SDH BLM
(Rp.) (Rp.) PAVING
MIX RASI AM
1 1 0 1 14.50 104,000 1,508,000 7.80 104,000 811,200 6.70 104,000 696,800

1 1 0 1 7.20 104,000 748,800 7.20 104,000 748,800 - 104,000 -
1 1 0 1 7.20 104,000 748,800 7.20 104,000 748,800 - 104,000 -
1 1 0 1 24.00 104,000 2,496,000 24.00 104,000 2,496,000 - 104,000 -
1 1 0 1 22.00 104,000 2,288,000 22.00 104,000 2,288,000 - 104,000 -
1 1 0 1 7.20 104,000 748,800 7.20 104,000 748,800 - 104,000 -
1 1 0 1 7.20 104,000 748,800 7.20 104,000 748,800 - 104,000 -
1 1 0 1 7.20 104,000 748,800 7.20 104,000 748,800 - 104,000 -
1 1 0 1 9.20 104,000 956,800 104,000 - 9.20 104,000 956,800
1 1 0 1 9.20 104,000 956,800 104,000 - 9.20 104,000 956,800
1 1 0 1 7.20 104,000 748,800 7.20 104,000 748,800 - 104,000 -
1 1 0 1 7.20 104,000 748,800 7.20 104,000 748,800 - 104,000 -
1 1 0 1 7.20 104,000 748,800 7.20 104,000 748,800 - 104,000 -
1 1 0 1 22.00 104,000 2,288,000 22.00 104,000 2,288,000 - 104,000 -
1 1 0 1 20.00 104,000 2,080,000 20.00 104,000 2,080,000 - 104,000 -
1 1 0 1 7.20 104,000 748,800 7.20 104,000 748,800 - 104,000 -
1 1 0 1 22.00 104,000 2,288,000 22.00 104,000 2,288,000 - 104,000 -
1 1 0 1 21.00 104,000 2,184,000 21.00 104,000 2,184,000 - 104,000 -
1 1 0 1 7.20 104,000 748,800 7.20 104,000 748,800 - 104,000 -
1 1 0 1 22.00 104,000 2,288,000 22.00 104,000 2,288,000 - 104,000 -
1 1 0 1 22.00 104,000 2,288,000 22.00 104,000 2,288,000 - 104,000 -
1 1 0 1 7.20 104,000 748,800 7.20 104,000 748,800 - 104,000 -
1 1 0 1 7.20 104,000 748,800 7.20 104,000 748,800 - 104,000 -
1 1 0 1 7.20 104,000 748,800 7.20 104,000 748,800 - 104,000 -
1 1 0 1 7.20 104,000 748,800 7.20 104,000 748,800 - 104,000 -
1 1 0 1 22.00 104,000 2,288,000 15.70 104,000 1,632,800 6.30 104,000 655,200
1 1 0 1 4.60 104,000 478,400 104,000 - 4.60 104,000 478,400
1 1 0 1 7.20 104,000 748,800 7.20 104,000 748,800 - 104,000 -
1 1 0 1 7.20 104,000 748,800 7.20 104,000 748,800 - 104,000 -
1 1 0 1 7.20 104,000 748,800 7.20 104,000 748,800 - 104,000 -
1 1 0 1 7.20 104,000 748,800 7.20 104,000 748,800 - 104,000 -
1 1 0 1 22.00 104,000 2,288,000 22.00 104,000 2,288,000 - 104,000 -
1 1 0 1 22.00 104,000 2,288,000 22.00 104,000 2,288,000 - 104,000 -
1 1 0 1 7.20 104,000 748,800 7.20 104,000 748,800 - 104,000 -
1 1 0 1 7.20 104,000 748,800 7.20 104,000 748,800 - 104,000 -
1 1 0 1 7.20 104,000 748,800 7.20 104,000 748,800 - 104,000 -
1 1 0 1 7.20 104,000 748,800 7.20 104,000 748,800 - 104,000 -
1 1 0 1 7.20 104,000 748,800 7.20 104,000 748,800 - 104,000 -
1 1 0 1 7.20 104,000 748,800 7.20 104,000 748,800 - 104,000 -
1 1 0 1 14.30 104,000 1,487,200 104,000 - 14.30 104,000 1,487,200
1 1 0 1 8.60 104,000 894,400 104,000 - 8.60 104,000 894,400
1 1 0 1 7.20 104,000 748,800 7.20 104,000 748,800 - 104,000 -
1 1 0 1 7.20 104,000 748,800 7.20 104,000 748,800 - 104,000 -
1 1 0 1 7.20 104,000 748,800 7.20 104,000 748,800 - 104,000 -
1 1 0 1 7.20 104,000 748,800 7.20 104,000 748,800 - 104,000 -
1 1 0 1 7.20 104,000 748,800 7.20 104,000 748,800 - 104,000 -
1 1 0 1 7.20 104,000 748,800 7.20 104,000 748,800 - 104,000 -
1 1 0 1 22.00 104,000 2,288,000 22.00 104,000 2,288,000 - 104,000 -
1 1 0 1 23.00 104,000 2,392,000 23.00 104,000 2,392,000 - 104,000 -
1 1 0 1 8.00 104,000 832,000 8.00 104,000 832,000 - 104,000 -
1 1 0 1 8.00 104,000 832,000 8.00 104,000 832,000 - 104,000 -
1 1 0 1 8.00 104,000 832,000 8.00 104,000 832,000 - 104,000 -
1 1 0 1 8.00 104,000 832,000 8.00 104,000 832,000 - 104,000 -
1 1 0 1 8.00 104,000 832,000 8.00 104,000 832,000 - 104,000 -
1 1 0 1 8.00 104,000 832,000 8.00 104,000 832,000 - 104,000 -
1 1 0 1 8.00 104,000 832,000 8.00 104,000 832,000 - 104,000 -
13.70 60,000 822,000 1 1 0 1 8.00 104,000 832,000 104,000 - 8.00 104,000 832,000
13.70 60,000 822,000 1 1 0 1 8.00 104,000 832,000 104,000 - 8.00 104,000 832,000
19.70 60,000 1,182,000 1 1 0 1 11.00 104,000 1,144,000 11.00 104,000 1,144,000 - 104,000 -
19.70 60,000 1,182,000 1 1 0 1 11.00 104,000 1,144,000 104,000 - 11.00 104,000 1,144,000
24
Page 25 of 127
KETERANGAN
III. SUDAH AKAD 9 SEPTEMBER. UNIT READY STOCK THN 2007. DISCOUNT ACC P'BOBY JUNI. SUDAH DIHUB EDO.
EKS SUGIMAN
D
I
T
O
25
MASTER DATA
LUAS LUAS TANAH

(M2) HARGA
(Rp.)
481 F2 12 KAV 120 120 0 8.00 5.70 13.70 60,000 822,000 104,000.00 832,000.00 1,654,000.00 13.70 60,000 822,000 1
482 F2 13 KAV 120 120 0 8.00 5.70 13.70 60,000 822,000 104,000.00 832,000.00 1,654,000.00 13.70 60,000 822,000 1
483 F2 14 KAV 120 120 0 8.00 5.70 13.70 60,000 822,000 104,000.00 832,000.00 1,654,000.00 13.70 60,000 822,000 1
484 F2 15 KAV 120 120 0 8.00 5.70 13.70 60,000 822,000 104,000.00 832,000.00 1,654,000.00 13.70 60,000 822,000 1
485 F2 16 KAV 120 120 0 8.00 5.70 13.70 60,000 822,000 104,000.00 832,000.00 1,654,000.00 13.70 60,000 822,000 1
486 F2 17 KAV 166 166 0 15.00 12.70 27.70 60,000 1,662,000 104,000.00 1,144,000.00 2,806,000.00 27.70 60,000 1,662,000 1
487 F2 18 36 124 96 28 -
488 F2 19 36 96 86 10 104,000.00 748,800.00 748,800.00
489 F2 20 36 96 86 10 104,000.00 748,800.00 748,800.00
490 F2 21 36 96 86 10 104,000.00 748,800.00 748,800.00
491 F2 33 36 96 96 0 -
492 F2 34 36 96 96 0 -
493 F2 35 KAV 96 96 0 -
494 F2 36 36 130 96 34 -
495 F5 1 29 100 72 28 -
496 F5 2 29 72 72 0 -
497 F5 3 29 72 72 0 -
498 F5 4 29 72 72 0 -
499 F5 5 29 72 72 0 -
500 F5 6 29 72 72 0 -
501 F5 7 29 114 72 42 -
502 F6 1 29 100 72 28 -
503 F6 2 29 72 72 0 -
504 F6 3 29 72 72 0 -
505 F6 4 29 72 72 0 -
506 F6 5 29 72 72 0 -
507 F6 6 29 72 72 0 -
508 F6 7 29 100 72 28 -
509 F6 8 29 86 72 14 -
510 F6 9 29 72 72 0 -
511 F6 10 29 72 72 0 -
512 F6 11 29 72 72 0 -
513 F6 12 29 72 72 0 -
514 F6 13 29 72 72 0 -
515 F6 14 29 100 72 28 -
516 F7 1 29 100 72 28 -
517 F7 2 29 72 72 0 -
518 F7 3 29 72 72 0 -
519 F7 4 29 72 72 0 -
520 F7 5 29 72 72 0 -
521 F7 6 29 72 72 0 -
522 F7 7 29 72 72 0 -
523 F7 8 29 136 72 64 -
524 F7 9 29 122.5 72 50.5 -
525 F7 10 29 72 72 0 -
526 F7 11 29 72 72 0 -
527 F7 12 29 72 72 0 -
528 F7 13 29 72 72 0 -
529 F7 14 29 72 72 0 -
530 F7 15 29 72 72 0 -
531 F7 16 29 100 72 28 -
532 F8 1 29 95 72 23 -
533 F8 2 29 72 72 0 -
534 F8 3 29 72 72 0 -
535 F8 4 29 95 72 23 -
536 F8 5 29 99 72 27 -
537 F8 6 KAV 72 72 0 -
538 F8 7 29 72 72 0 -
539 F8 8 29 96 72 24 -
540 F9 1 29 95 72 23 -
26
Page 27 of 127
INFRA
STRUKT
SALURA
JENIS
SDH BLM SDH BLM
(Rp.) (Rp.) PAVING
MIX RASI AM
13.70 60,000 822,000 1 1 0 1 8.00 104,000 832,000 104,000 - 8.00 104,000 832,000
13.70 60,000 822,000 1 1 0 1 8.00 104,000 832,000 104,000 - 8.00 104,000 832,000
13.70 60,000 822,000 1 1 0 1 8.00 104,000 832,000 104,000 - 8.00 104,000 832,000
13.70 60,000 822,000 1 1 0 1 8.00 104,000 832,000 104,000 - 8.00 104,000 832,000
13.70 60,000 822,000 1 1 0 1 8.00 104,000 832,000 104,000 - 8.00 104,000 832,000
27.70 60,000 1,662,000 1 1 0 1 28.07 104,000 2,918,933 104,000 - 28.07 104,000 2,918,933
1 1 0 1 24.33 104,000 2,530,667 12.00 104,000 1,248,000 12.33 104,000 1,282,667
1 1 0 1 8.00 104,000 832,000 8.00 104,000 832,000 - 104,000 -
1 1 0 1 8.00 104,000 832,000 8.00 104,000 832,000 - 104,000 -
1 1 0 1 8.00 104,000 832,000 8.00 104,000 832,000 - 104,000 -
1 1 0 1 8.00 104,000 832,000 8.00 104,000 832,000 - 104,000 -
1 1 0 1 8.00 104,000 832,000 8.00 104,000 832,000 - 104,000 -
1 1 0 1 8.00 104,000 832,000 8.00 104,000 832,000 - 104,000 -
1 1 0 1 24.83 104,000 2,582,667 24.83 104,000 2,582,667 - 104,000 -
1 1 0 1 22.00 104,000 2,288,000 22.00 104,000 2,288,000 - 104,000 -
1 1 0 1 7.20 104,000 748,800 7.20 104,000 748,800 - 104,000 -
1 1 0 1 7.20 104,000 748,800 7.20 104,000 748,800 - 104,000 -
1 1 0 1 7.20 104,000 748,800 7.20 104,000 748,800 - 104,000 -
1 1 0 1 7.20 104,000 748,800 7.20 104,000 748,800 - 104,000 -
1 1 0 1 7.20 104,000 748,800 7.20 104,000 748,800 - 104,000 -
1 1 0 1 23.00 104,000 2,392,000 23.00 104,000 2,392,000 - 104,000 -
1 1 0 1 22.00 104,000 2,288,000 22.00 104,000 2,288,000 - 104,000 -
1 1 0 1 7.20 104,000 748,800 7.20 104,000 748,800 - 104,000 -
1 1 0 1 7.20 104,000 748,800 7.20 104,000 748,800 - 104,000 -
1 1 0 1 7.20 104,000 748,800 7.20 104,000 748,800 - 104,000 -
1 1 0 1 7.20 104,000 748,800 7.20 104,000 748,800 - 104,000 -
1 1 0 1 7.20 104,000 748,800 7.20 104,000 748,800 - 104,000 -
1 1 0 1 22.00 104,000 2,288,000 22.00 104,000 2,288,000 - 104,000 -
1 1 0 1 20.00 104,000 2,080,000 20.00 104,000 2,080,000 - 104,000 -
1 1 0 1 7.20 104,000 748,800 7.20 104,000 748,800 - 104,000 -
1 1 0 1 7.20 104,000 748,800 7.20 104,000 748,800 - 104,000 -
1 1 0 1 7.20 104,000 748,800 7.20 104,000 748,800 - 104,000 -
1 1 0 1 7.20 104,000 748,800 7.20 104,000 748,800 - 104,000 -
1 1 0 1 7.20 104,000 748,800 7.20 104,000 748,800 - 104,000 -
1 1 0 1 22.00 104,000 2,288,000 22.00 104,000 2,288,000 - 104,000 -
1 1 0 1 22.00 104,000 2,288,000 22.00 104,000 2,288,000 - 104,000 -
1 1 0 1 7.20 104,000 748,800 7.20 104,000 748,800 - 104,000 -
1 1 0 1 7.20 104,000 748,800 7.20 104,000 748,800 - 104,000 -
1 1 0 1 7.20 104,000 748,800 7.20 104,000 748,800 - 104,000 -
1 1 0 1 7.20 104,000 748,800 7.20 104,000 748,800 - 104,000 -
1 1 0 1 7.20 104,000 748,800 7.20 104,000 748,800 - 104,000 -
1 1 0 1 7.20 104,000 748,800 7.20 104,000 748,800 - 104,000 -
1 1 0 1 25.00 104,000 2,600,000 25.00 104,000 2,600,000 - 104,000 -
1 1 0 1 24.00 104,000 2,496,000 24.00 104,000 2,496,000 - 104,000 -
1 1 0 1 7.20 104,000 748,800 7.20 104,000 748,800 - 104,000 -
1 1 0 1 7.20 104,000 748,800 7.20 104,000 748,800 - 104,000 -
1 1 0 1 7.20 104,000 748,800 7.20 104,000 748,800 - 104,000 -
1 1 0 1 7.20 104,000 748,800 7.20 104,000 748,800 - 104,000 -
1 1 0 1 7.20 104,000 748,800 7.20 104,000 748,800 - 104,000 -
1 1 0 1 7.20 104,000 748,800 7.20 104,000 748,800 - 104,000 -
1 1 0 1 22.00 104,000 2,288,000 22.00 104,000 2,288,000 - 104,000 -
1 1 0 1 22.00 104,000 2,288,000 22.00 104,000 2,288,000 - 104,000 -
1 1 0 1 7.20 104,000 748,800 7.20 104,000 748,800 - 104,000 -
1 1 0 1 7.20 104,000 748,800 7.20 104,000 748,800 - 104,000 -
1 1 0 1 22.00 104,000 2,288,000 22.00 104,000 2,288,000 - 104,000 -
1 1 0 1 22.00 104,000 2,288,000 22.00 104,000 2,288,000 - 104,000 -
1 1 0 1 7.20 104,000 748,800 7.20 104,000 748,800 - 104,000 -
1 1 0 1 7.20 104,000 748,800 7.20 104,000 748,800 - 104,000 -
1 1 0 1 22.00 104,000 2,288,000 22.00 104,000 2,288,000 - 104,000 -
1 1 0 1 22.00 104,000 2,288,000 22.00 104,000 2,288,000 - 104,000 -
27
Page 28 of 127
KETERANGAN
T36 RE III. SUDAH AKAD 12 AGUSTUS DI BTN TANAH ABANG. BPHTB & BIAYA PROSES. SISA UM MINTA DIANSUR 2 KALI SETELAH AKAD. ACC P'BOBY 9 AGUST - BUAT SP.
T
L
P
28
MASTER DATA
LUAS LUAS TANAH

(M2) HARGA
(Rp.)
541 F9 2 29 72 72 0 -
542 F9 3 29 72 72 0 -
543 F9 4 29 95 72 23 -
544 F9 5 29 95 72 23 -
545 F9 6 29 72 72 0 -
546 F9 7 29 72 72 0 -
547 F9 8 29 95 72 23 -
548 F10 1 29 100 72 28 -
549 F10 2 29 72 72 0 -
550 F10 3 29 72 72 0 -
551 F10 4 29 72 72 0 -
552 F10 5 29 72 72 0 -
553 F10 6 29 72 72 0 -
554 F10 7 29 72 72 0 -
555 F10 8 29 72 72 0 -
556 F10 9 29 93 72 21 -
557 F10 10 29 78 72 6 -
558 F10 11 29 72 72 0 -
559 F10 12 29 72 72 0 -
560 F10 13 29 72 72 0 -
561 F10 14 29 72 72 0 -
562 F10 15 29 72 72 0 -
563 F10 16 29 72 72 0 -
564 F10 17 29 72 72 0 -
565 F10 18 29 100 72 28 -
566 F11 1 29 100 72 28 -
567 F11 2 29 72 72 0 -
568 F11 3 29 72 72 0 -
569 F11 4 29 72 72 0 -
570 F11 5 29 72 72 0 -
571 F11 6 29 72 72 0 -
572 F11 7 29 72 72 0 -
573 F11 8 29 72 72 0 -
574 F11 9 29 72 72 0 -
575 F11 10 29 118 72 46 -
576 F11 11 29 97 72 25 -
577 F11 12 29 72 72 0 -
578 F11 13 29 72 72 0 -
579 F11 14 29 72 72 0 -
580 F11 15 29 72 72 0 -
581 F11 16 29 72 72 0 -
582 F11 17 29 72 72 0 -
583 F11 18 29 72 72 0 -
584 F11 19 29 72 72 0 -
585 F11 20 29 100 72 28 -
586 F12 18 29 72 72 0 -
587 F12 19 29 72 72 0 -
588 F12 20 29 72 72 0 -
589 F12 21 29 72 72 0 -
590 F12 22 29 100 72 28 -
591 F14 1 29 100 72 28 -
592 F14 2 29 72 72 0 -
593 F14 3 29 72 72 0 -
594 F14 4 29 72 72 0 -
595 F14 5 29 72 72 0 -
596 F14 6 29 72 72 0 -
597 F14 7 29 72 72 0 -
598 F14 8 29 72 72 0 -
599 F14 9 29 130 72 58 -
600 F15 8 29 109 72 37 -
29
Page 30 of 127
INFRA
STRUKT
SALURA
JENIS
SDH BLM SDH BLM
(Rp.) (Rp.) PAVING
MIX RASI AM
1 1 0 1 7.20 104,000 748,800 7.20 104,000 748,800 - 104,000 -

1 1 0 1 7.20 104,000 748,800 7.20 104,000 748,800 - 104,000 -
1 1 0 1 7.20 104,000 748,800 7.20 104,000 748,800 - 104,000 -
1 1 0 1 7.20 104,000 748,800 7.20 104,000 748,800 - 104,000 -
1 1 0 1 7.20 104,000 748,800 7.20 104,000 748,800 - 104,000 -
1 1 0 1 7.20 104,000 748,800 7.20 104,000 748,800 - 104,000 -
1 1 0 1 7.20 104,000 748,800 7.20 104,000 748,800 - 104,000 -
1 1 0 1 22.00 104,000 2,288,000 22.00 104,000 2,288,000 - 104,000 -
1 1 0 1 22.00 104,000 2,288,000 22.00 104,000 2,288,000 - 104,000 -
1 1 0 1 7.20 104,000 748,800 7.20 104,000 748,800 - 104,000 -
1 1 0 1 7.20 104,000 748,800 7.20 104,000 748,800 - 104,000 -
1 1 0 1 7.20 104,000 748,800 7.20 104,000 748,800 - 104,000 -
1 1 0 1 7.20 104,000 748,800 7.20 104,000 748,800 - 104,000 -
1 1 0 1 7.20 104,000 748,800 7.20 104,000 748,800 - 104,000 -
1 1 0 1 7.20 104,000 748,800 7.20 104,000 748,800 - 104,000 -
1 1 0 1 7.20 104,000 748,800 7.20 104,000 748,800 - 104,000 -
1 1 0 1 7.20 104,000 748,800 7.20 104,000 748,800 - 104,000 -
1 1 0 1 7.20 104,000 748,800 7.20 104,000 748,800 - 104,000 -
1 1 0 1 7.20 104,000 748,800 7.20 104,000 748,800 - 104,000 -
1 1 0 1 7.20 104,000 748,800 7.20 104,000 748,800 - 104,000 -
1 1 0 1 7.20 104,000 748,800 7.20 104,000 748,800 - 104,000 -
1 1 0 1 7.20 104,000 748,800 7.20 104,000 748,800 - 104,000 -
1 1 0 1 7.20 104,000 748,800 7.20 104,000 748,800 - 104,000 -
1 1 0 1 7.20 104,000 748,800 7.20 104,000 748,800 - 104,000 -
1 1 0 1 22.00 104,000 2,288,000 22.00 104,000 2,288,000 - 104,000 -
1 1 0 1 22.00 104,000 2,288,000 22.00 104,000 2,288,000 - 104,000 -
1 1 0 1 7.20 104,000 748,800 7.20 104,000 748,800 - 104,000 -
1 1 0 1 7.20 104,000 748,800 7.20 104,000 748,800 - 104,000 -
1 1 0 1 7.20 104,000 748,800 7.20 104,000 748,800 - 104,000 -
1 1 0 1 7.20 104,000 748,800 7.20 104,000 748,800 - 104,000 -
1 1 0 1 7.20 104,000 748,800 7.20 104,000 748,800 - 104,000 -
1 1 0 1 7.20 104,000 748,800 7.20 104,000 748,800 - 104,000 -
1 1 0 1 7.20 104,000 748,800 7.20 104,000 748,800 - 104,000 -
1 1 0 1 7.20 104,000 748,800 7.20 104,000 748,800 - 104,000 -
1 1 0 1 22.00 104,000 2,288,000 22.00 104,000 2,288,000 - 104,000 -
1 1 0 1 22.00 104,000 2,288,000 22.00 104,000 2,288,000 - 104,000 -
1 1 0 1 7.20 104,000 748,800 7.20 104,000 748,800 - 104,000 -
1 1 0 1 7.20 104,000 748,800 7.20 104,000 748,800 - 104,000 -
1 1 0 1 7.20 104,000 748,800 7.20 104,000 748,800 - 104,000 -
1 1 0 1 7.20 104,000 748,800 7.20 104,000 748,800 - 104,000 -
1 1 0 1 7.20 104,000 748,800 7.20 104,000 748,800 - 104,000 -
1 1 0 1 7.20 104,000 748,800 7.20 104,000 748,800 - 104,000 -
1 1 0 1 7.20 104,000 748,800 7.20 104,000 748,800 - 104,000 -
1 1 0 1 7.20 104,000 748,800 7.20 104,000 748,800 - 104,000 -
1 1 0 1 7.20 104,000 748,800 7.20 104,000 748,800 - 104,000 -
1 1 0 1 7.20 104,000 748,800 7.20 104,000 748,800 - 104,000 -
1 1 0 1 7.20 104,000 748,800 7.20 104,000 748,800 - 104,000 -
1 1 0 1 7.20 104,000 748,800 7.20 104,000 748,800 - 104,000 -
1 1 0 1 7.20 104,000 748,800 7.20 104,000 748,800 - 104,000 -
1 1 0 1 22.00 104,000 2,288,000 22.00 104,000 2,288,000 - 104,000 -
1 1 0 1 22.00 104,000 2,288,000 22.00 104,000 2,288,000 - 104,000 -
1 1 0 1 7.20 104,000 748,800 7.20 104,000 748,800 - 104,000 -
1 1 0 1 7.20 104,000 748,800 7.20 104,000 748,800 - 104,000 -
1 1 0 1 7.20 104,000 748,800 7.20 104,000 748,800 - 104,000 -
1 1 0 1 7.20 104,000 748,800 7.20 104,000 748,800 - 104,000 -
1 1 0 1 7.20 104,000 748,800 7.20 104,000 748,800 - 104,000 -
1 1 0 1 7.20 104,000 748,800 7.20 104,000 748,800 - 104,000 -
1 1 0 1 7.20 104,000 748,800 7.20 104,000 748,800 - 104,000 -
1 1 0 1 22.00 104,000 2,288,000 22.00 104,000 2,288,000 - 104,000 -
1 1 0 1 7.20 104,000 748,800 7.20 104,000 748,800 - 104,000 -
30
Page 31 of 127
KETERANGAN
31
MASTER DATA
LUAS LUAS TANAH

(M2) HARGA
(Rp.)
601 F15 9 29 110 72 38 -

602 F15 10 29 90 72 18 -
603 F15 11 29 111 72 39 -
604 F15 12 29 112 72 40 -
605 F15 13 29 113 72 41 -
606 F15 14 29 115 72 43 -
607 F15 15 29 118 72 46 -
608 F15 16 29 120 72 48 -
609 F15 17 29 123 72 51 -
610 F15 18 29 126 72 54 -
611 F15 19 29 92 72 20 -
612 F15 20 29 131 72 59 -
613 F15 21 29 134 72 62 -
614 F15 22 29 93 72 21 -
615 F15 23 29 136 72 64 -
616 F15 24 29 129 72 57 -
617 F15 25 29 94 72 22 -
618 F15 26 29 119 72 47 -
619 F15 27 29 118 72 46 -
620 F15 28 29 105 72 33 -
621 F15 29 29 122 72 50 -
622 F15 30 29 113 72 41 -
623 F15 36 29 71 72 -1 -
624 F15 37 29 115 72 43 -
625 G1 10 45 120 120 0 8.00 5.70 13.70 60,000 822,000 822,000.00 13.70 60,000 822,000 1
626 G1 11 45 120 120 0 8.00 5.70 13.70 60,000 822,000 822,000.00 13.70 60,000 822,000 1
627 G1 12 KAV 120 120 0 8.00 5.70 13.70 60,000 822,000 822,000.00 13.70 60,000 822,000 1
628 G1 13 KAV 120 120 0 8.00 5.70 13.70 60,000 822,000 822,000.00 13.70 60,000 822,000 1
629 G1 14 45 207 120 87 18.00 15.70 33.70 60,000 2,022,000 2,022,000.00 33.70 60,000 2,022,000 1
630 G1 15 29 165 72 93 8.00 5.70 13.70 60,000 822,000 822,000.00 13.70 60,000 822,000 1
631 G1 16 36 96 96 0 8.00 5.70 13.70 60,000 822,000 822,000.00 13.70 60,000 822,000 1
632 G1 17 36 96 96 0 8.00 5.70 13.70 60,000 822,000 822,000.00 13.70 60,000 822,000 1
633 G1 18 36 96 96 0 8.00 5.70 13.70 60,000 822,000 822,000.00 13.70 60,000 822,000 1
634 G2 1 KAV 162 120 42 15.00 12.70 27.70 60,000 1,662,000 1,662,000.00 27.70 60,000 1,662,000 1
635 G2 2 45 120 120 0 8.00 5.70 13.70 60,000 822,000 822,000.00 13.70 60,000 822,000 1
636 G2 3 45 120 120 0 8.00 5.70 13.70 60,000 822,000 822,000.00 13.70 60,000 822,000 1
637 G2 4 45 120 120 0 8.00 5.70 13.70 60,000 822,000 822,000.00 13.70 60,000 822,000 1
638 G2 5 45 120 120 0 8.00 5.70 13.70 60,000 822,000 822,000.00 13.70 60,000 822,000 1
639 G2 6 45 120 120 0 8.00 5.70 13.70 60,000 822,000 822,000.00 13.70 60,000 822,000 1
640 G2 7 KAV 120 120 0 8.00 5.70 13.70 60,000 822,000 822,000.00 13.70 60,000 822,000 1
641 G2 8 45 120 120 0 8.00 5.70 13.70 60,000 822,000 822,000.00 13.70 60,000 822,000 1
642 G2 9 45 120 120 0 8.00 5.70 13.70 60,000 822,000 822,000.00 13.70 60,000 822,000 1
643 G2 10 KAV 168 168 0 8.00 5.70 13.70 60,000 822,000 822,000.00 13.70 60,000 822,000 1
644 G2 11 KAV 163 163 0 8.00 5.70 13.70 60,000 822,000 822,000.00 13.70 60,000 822,000 1
645 G2 12 45 120 120 0 8.00 5.70 13.70 60,000 822,000 822,000.00 13.70 60,000 822,000 1
646 G2 13 45 120 120 0 8.00 5.70 13.70 60,000 822,000 822,000.00 13.70 60,000 822,000 1
647 G2 14 45 120 120 0 8.00 5.70 13.70 60,000 822,000 822,000.00 13.70 60,000 822,000 1
648 G2 15 45 120 120 0 8.00 5.70 13.70 60,000 822,000 822,000.00 13.70 60,000 822,000 1
649 G2 16 45 120 120 0 8.00 5.70 13.70 60,000 822,000 822,000.00 13.70 60,000 822,000 1
650 G2 17 45 166 120 46 11.00 8.70 19.70 60,000 1,182,000 1,182,000.00 19.70 60,000 1,182,000 1
651 G2 19 36 158 96 62 -
652 G2 20 KAV 96 96 0 -
653 G2 21 36 96 96 0 -
654 G2 22 36 96 96 0 -
655 G2 23 36 96 96 0 -
656 G2 24 36 96 96 0 -
657 G2 25 36 96 96 0 -
658 G2 26 KAV 130 130 0 -
659 G2 27 KAV 134 134 0 -
660 G2 28 36 96 96 0 -
32
Page 33 of 127
INFRA
STRUKT
SALURA
JENIS
SDH BLM SDH BLM
(Rp.) (Rp.) PAVING
MIX RASI AM
1 1 0 1 7.20 104,000 748,800 7.20 104,000 748,800 - 104,000 -

1 1 0 1 7.20 104,000 748,800 7.20 104,000 748,800 - 104,000 -
1 1 0 1 7.20 104,000 748,800 7.20 104,000 748,800 - 104,000 -
1 1 0 1 7.20 104,000 748,800 7.20 104,000 748,800 - 104,000 -
1 1 0 1 7.20 104,000 748,800 7.20 104,000 748,800 - 104,000 -
1 1 0 1 7.20 104,000 748,800 7.20 104,000 748,800 - 104,000 -
1 1 0 1 7.20 104,000 748,800 7.20 104,000 748,800 - 104,000 -
1 1 0 1 7.20 104,000 748,800 7.20 104,000 748,800 - 104,000 -
1 1 0 1 7.20 104,000 748,800 7.20 104,000 748,800 - 104,000 -
1 1 0 1 7.20 104,000 748,800 7.20 104,000 748,800 - 104,000 -
1 1 0 1 7.20 104,000 748,800 7.20 104,000 748,800 - 104,000 -
1 1 0 1 7.20 104,000 748,800 7.20 104,000 748,800 - 104,000 -
1 1 0 1 7.20 104,000 748,800 7.20 104,000 748,800 - 104,000 -
1 1 0 1 7.20 104,000 748,800 7.20 104,000 748,800 - 104,000 -
1 1 0 1 7.20 104,000 748,800 7.20 104,000 748,800 - 104,000 -
1 1 0 1 7.20 104,000 748,800 7.20 104,000 748,800 - 104,000 -
1 1 0 1 7.20 104,000 748,800 7.20 104,000 748,800 - 104,000 -
1 1 0 1 7.20 104,000 748,800 7.20 104,000 748,800 - 104,000 -
1 1 0 1 7.20 104,000 748,800 7.20 104,000 748,800 - 104,000 -
1 1 0 1 7.20 104,000 748,800 7.20 104,000 748,800 - 104,000 -
1 1 0 1 7.20 104,000 748,800 7.20 104,000 748,800 - 104,000 -
1 1 0 1 7.20 104,000 748,800 7.20 104,000 748,800 - 104,000 -
1 1 0 1 7.20 104,000 748,800 7.20 104,000 748,800 - 104,000 -
1 1 0 1 7.20 104,000 748,800 7.20 104,000 748,800 - 104,000 -
13.70 60,000 822,000 1 1 0 1 8.00 104,000 832,000 8.00 104,000 832,000 - 104,000 -
13.70 60,000 822,000 1 1 0 1 8.00 104,000 832,000 8.00 104,000 832,000 - 104,000 -
13.70 60,000 822,000 1 1 0 1 8.00 104,000 832,000 8.00 104,000 832,000 - 104,000 -
13.70 60,000 822,000 1 1 0 1 8.00 104,000 832,000 8.00 104,000 832,000 - 104,000 -
33.70 60,000 2,022,000 1 1 0 1 30.80 104,000 3,203,200 30.80 104,000 3,203,200 - 104,000 -
13.70 60,000 822,000 1 1 0 1 27.75 104,000 2,886,000 27.75 104,000 2,886,000 - 104,000 -
13.70 60,000 822,000 1 1 0 1 8.00 104,000 832,000 8.00 104,000 832,000 - 104,000 -
13.70 60,000 822,000 1 1 0 1 8.00 104,000 832,000 8.00 104,000 832,000 - 104,000 -
13.70 60,000 822,000 1 1 0 1 8.00 104,000 832,000 8.00 104,000 832,000 - 104,000 -
27.70 60,000 1,662,000 1 1 0 1 27.80 104,000 2,891,200 27.80 104,000 2,891,200 - 104,000 -
13.70 60,000 822,000 1 1 0 1 8.00 104,000 832,000 8.00 104,000 832,000 - 104,000 -
13.70 60,000 822,000 1 1 0 1 8.00 104,000 832,000 8.00 104,000 832,000 - 104,000 -
13.70 60,000 822,000 1 1 0 1 8.00 104,000 832,000 8.00 104,000 832,000 - 104,000 -
13.70 60,000 822,000 1 1 0 1 8.00 104,000 832,000 8.00 104,000 832,000 - 104,000 -
13.70 60,000 822,000 1 1 0 1 8.00 104,000 832,000 8.00 104,000 832,000 - 104,000 -
13.70 60,000 822,000 1 1 0 1 8.00 104,000 832,000 8.00 104,000 832,000 - 104,000 -
13.70 60,000 822,000 1 1 0 1 8.00 104,000 832,000 8.00 104,000 832,000 - 104,000 -
13.70 60,000 822,000 1 1 0 1 8.00 104,000 832,000 8.00 104,000 832,000 - 104,000 -
13.70 60,000 822,000 1 1 0 1 28.20 104,000 2,932,800 28.20 104,000 2,932,800 - 104,000 -
13.70 60,000 822,000 1 1 0 1 27.58 104,000 2,868,667 27.58 104,000 2,868,667 - 104,000 -
13.70 60,000 822,000 1 1 0 1 8.00 104,000 832,000 8.00 104,000 832,000 - 104,000 -
13.70 60,000 822,000 1 1 0 1 8.00 104,000 832,000 8.00 104,000 832,000 - 104,000 -
13.70 60,000 822,000 1 1 0 1 8.00 104,000 832,000 8.00 104,000 832,000 - 104,000 -
13.70 60,000 822,000 1 1 0 1 8.00 104,000 832,000 8.00 104,000 832,000 - 104,000 -
13.70 60,000 822,000 1 1 0 1 8.00 104,000 832,000 8.00 104,000 832,000 - 104,000 -
19.70 60,000 1,182,000 1 1 0 1 11.00 104,000 1,144,000 11.00 104,000 1,144,000 - 104,000 -
1 1 0 1 8.00 104,000 832,000 8.00 104,000 832,000 - 104,000 -
1 1 0 1 8.00 104,000 832,000 8.00 104,000 832,000 - 104,000 -
1 1 0 1 8.00 104,000 832,000 8.00 104,000 832,000 - 104,000 -
1 1 0 1 8.00 104,000 832,000 8.00 104,000 832,000 - 104,000 -
1 1 0 1 8.00 104,000 832,000 8.00 104,000 832,000 - 104,000 -
1 1 0 1 8.00 104,000 832,000 8.00 104,000 832,000 - 104,000 -
1 1 0 1 8.00 104,000 832,000 8.00 104,000 832,000 - 104,000 -
1 1 0 1 8.00 104,000 832,000 8.00 104,000 832,000 - 104,000 -
1 1 0 1 8.00 104,000 832,000 8.00 104,000 832,000 - 104,000 -
1 1 0 1 8.00 104,000 832,000 8.00 104,000 832,000 - 104,000 -
33
Page 34 of 127
KETERANGAN
T
3
6
SUDAH AKAD DI BTN BSD 22 DESEMBER. T36 RSH

T36 RSH III. SUDAH AKAD 26 JANUARI 2010 DI BTN BSD.
CASH KAVLING III. SUDAH AJB DI NOTARIS FAUZIAH. SISA TAGIHAN 20JT DIBAYAR DARI PEMBAYARAN KONS SEBSAR 62JT MELALUI SALES SYAMSIR. (HASIL KEPUTSAN FZ BLN DES 09, KLAIM PEMBAYARAN MELALUI SALES SYAMSIR HANYA DIAKUI SEBESAR 50%)
T
A
T36 RSH III. SUDAH AKAD DI BTN TANAH ABANG 23 AGUST 2010
N
Y
T36 RSH III. SUDAH AKAD DI BTN HARMONI.
T36 RS III. SUDAH AKAD 23 APRIL. SP BIAYA PROSES (5JT) MINTA DIANGSUR 2 KALI/BULAN SETELAH AKAD.
SUDAH AKAD DI BTN BSD 22 DESEMBER. T36 RSH
T36 RSH III. SUDAH AKAD DI BTN HARMONI.
T36 RS III. SUDAH AKAD DI BTN TANAH ABANG, BPHTB DAN BIAYA PROSES SAAT AKAD, SEHARUSNYA LUNAS JAN.
T36 RSH III. SUDAH AKAD DI BTN HARMONI. SP BPHTB 2JT.

34
MASTER DATA
LUAS LUAS TANAH

(M2) HARGA
(Rp.)
661 G2 29 36 96 96 0 -
662 G2 30 36 96 96 0 -
663 G2 31 36 96 96 0 -
664 G2 32 36 96 96 0 -
665 G2 33 36 96 96 0 -
666 G2 34 36 96 96 0 -
667 G2 35 36 96 96 0 -
668 G2 36 36 130 96 34 -
669 G6 3 29 96 72 24 -
670 G6 4 29 108 72 36 -
671 G7 1 29 136 72 64 104,000.00 1,092,000.00 1,092,000.00
672 G7 2 29 109 72 37 104,000.00 748,800.00 748,800.00
673 G7 3 29 136 72 64 104,000.00 748,800.00 748,800.00
674 G7 4 29 201 72 129 104,000.00 2,048,800.00 2,048,800.00
675 G8 1 KAV 99 99 0 -
676 G8 2 29 72 72 0 -
677 G8 3 29 72 72 0 -
678 G8 4 29 72 72 0 -
679 G8 5 29 72 72 0 -
680 G8 6 29 99 72 27 -
681 G8 7 29 100 72 28 -
682 G8 8 29 72 72 0 -
683 G8 9 29 72 72 0 -
684 G8 10 29 72 72 0 -
685 G8 11 29 72 72 0 -
686 G8 12 KAV 99 99 0 -
687 G9 1 29 100 72 28 -
688 G9 2 29 72 72 0 -
689 G9 3 29 72 72 0 -
690 G9 4 29 72 72 0 -
691 G9 5 29 72 72 0 -
692 G9 6 29 99 72 27 -
693 G9 7 29 99 72 27 -
694 G9 8 29 72 72 0 -
695 G9 9 29 72 72 0 -
696 G9 10 29 72 72 0 -
697 G9 11 29 72 72 0 -
698 G9 12 29 99 72 27 -
699 G10 1 29 85 72 13 -
700 G10 2 29 72 72 0 -
701 G10 3 29 72 72 0 -
702 G10 4 29 72 72 0 -
703 G10 5 29 96 72 24 1,650,000.00
704 G10 6 29 100 72 28 4,290,000.00
705 G10 7 29 72 72 0 1,188,000.00
706 G10 8 29 72 72 0 1,188,000.00
707 G10 9 29 107 72 35 4,950,000.00
708 G11 1 29 72 72 0 -
709 G11 2 29 72 72 0 -
710 G11 3 29 72 72 0 -
711 G11 4 KAV 72 72 0 -
712 G11 5 29 72 72 0 -
713 G11 6 29 72 72 0 -
714 G11 7 29 72 72 0 -
715 G11 8 29 72 72 0 -
716 G11 9 29 72 72 0 -
717 G11 14 29 104 72 32 -
718 G11 15 29 72 72 0 -
719 G11 16 29 72 72 0 -
720 G11 17 29 72 72 0 -
35
Page 36 of 127
INFRA
STRUKT
SALURA
JENIS
SDH BLM SDH BLM
(Rp.) (Rp.) PAVING
MIX RASI AM
1 1 0 1 8.00 104,000 832,000 8.00 104,000 832,000 - 104,000 -

1 1 0 1 8.00 104,000 832,000 8.00 104,000 832,000 - 104,000 -
1 1 0 1 8.00 104,000 832,000 8.00 104,000 832,000 - 104,000 -
1 1 0 1 8.00 104,000 832,000 8.00 104,000 832,000 - 104,000 -
1 1 0 1 8.00 104,000 832,000 8.00 104,000 832,000 - 104,000 -
1 1 0 1 8.00 104,000 832,000 8.00 104,000 832,000 - 104,000 -
1 1 0 1 8.00 104,000 832,000 8.00 104,000 832,000 - 104,000 -
1 1 0 1 24.83 104,000 2,582,667 24.83 104,000 2,582,667 - 104,000 -
1 1 0 1 8.00 104,000 832,000 8.00 104,000 832,000 - 104,000 -
1 1 0 1 9.10 104,000 946,400 9.10 104,000 946,400 - 104,000 -
1 1 0 1 10.50 104,000 1,092,000 104,000 - 10.50 104,000 1,092,000
1 1 0 1 7.20 104,000 748,800 104,000 - 7.20 104,000 748,800
1 1 0 1 7.20 104,000 748,800 104,000 - 7.20 104,000 748,800
1 1 0 1 19.70 104,000 2,048,800 104,000 - 19.70 104,000 2,048,800
1 1 0 1 22.00 104,000 2,288,000 22.00 104,000 2,288,000 - 104,000 -
1 1 0 1 7.20 104,000 748,800 7.20 104,000 748,800 - 104,000 -
1 1 0 1 7.20 104,000 748,800 7.20 104,000 748,800 - 104,000 -
1 1 0 1 7.20 104,000 748,800 7.20 104,000 748,800 - 104,000 -
1 1 0 1 7.20 104,000 748,800 7.20 104,000 748,800 - 104,000 -
1 1 0 1 22.00 104,000 2,288,000 22.00 104,000 2,288,000 - 104,000 -
1 1 0 1 22.00 104,000 2,288,000 22.00 104,000 2,288,000 - 104,000 -
1 1 0 1 7.20 104,000 748,800 7.20 104,000 748,800 - 104,000 -
1 1 0 1 7.20 104,000 748,800 7.20 104,000 748,800 - 104,000 -
1 1 0 1 7.20 104,000 748,800 7.20 104,000 748,800 - 104,000 -
1 1 0 1 7.20 104,000 748,800 7.20 104,000 748,800 - 104,000 -
1 1 0 1 22.00 104,000 2,288,000 22.00 104,000 2,288,000 - 104,000 -
1 1 0 1 22.00 104,000 2,288,000 22.00 104,000 2,288,000 - 104,000 -
1 1 0 1 7.20 104,000 748,800 7.20 104,000 748,800 - 104,000 -
1 1 0 1 7.20 104,000 748,800 7.20 104,000 748,800 - 104,000 -
1 1 0 1 7.20 104,000 748,800 7.20 104,000 748,800 - 104,000 -
1 1 0 1 7.20 104,000 748,800 7.20 104,000 748,800 - 104,000 -
1 1 0 1 22.00 104,000 2,288,000 22.00 104,000 2,288,000 - 104,000 -
1 1 0 1 22.00 104,000 2,288,000 22.00 104,000 2,288,000 - 104,000 -
1 1 0 1 7.20 104,000 748,800 7.20 104,000 748,800 - 104,000 -
1 1 0 1 7.20 104,000 748,800 7.20 104,000 748,800 - 104,000 -
1 1 0 1 7.20 104,000 748,800 7.20 104,000 748,800 - 104,000 -
1 1 0 1 7.20 104,000 748,800 7.20 104,000 748,800 - 104,000 -
1 1 0 1 22.00 104,000 2,288,000 22.00 104,000 2,288,000 - 104,000 -
1 1 0 1 20.50 104,000 2,132,000 20.50 104,000 2,132,000 - 104,000 -
1 1 0 1 7.20 104,000 748,800 7.20 104,000 748,800 - 104,000 -
1 1 0 1 7.20 104,000 748,800 7.20 104,000 748,800 - 104,000 -
1 1 0 1 7.20 104,000 748,800 7.20 104,000 748,800 - 104,000 -
1 1 0 1 22.00 104,000 2,288,000 22.00 104,000 2,288,000 - 104,000 -
0 1 1 1 22.00 104,000 2,288,000 22.00 104,000 2,288,000 - 104,000 -
0 1 1 1 7.20 104,000 748,800 7.20 104,000 748,800 - 104,000 -
0 1 1 1 7.20 104,000 748,800 7.20 104,000 748,800 - 104,000 -
0 1 1 1 22.00 104,000 2,288,000 22.00 104,000 2,288,000 - 104,000 -
1 1 0 1 9.00 104,000 936,000 9.00 104,000 936,000 - 104,000 -
1 1 0 1 7.20 104,000 748,800 7.20 104,000 748,800 - 104,000 -
1 1 0 1 7.20 104,000 748,800 7.20 104,000 748,800 - 104,000 -
1 1 0 1 7.20 104,000 748,800 7.20 104,000 748,800 - 104,000 -
1 1 0 1 7.20 104,000 748,800 7.20 104,000 748,800 - 104,000 -
1 1 0 1 7.20 104,000 748,800 7.20 104,000 748,800 - 104,000 -
1 1 0 1 7.20 104,000 748,800 7.20 104,000 748,800 - 104,000 -
1 1 0 1 7.20 104,000 748,800 7.20 104,000 748,800 - 104,000 -
1 1 0 1 7.20 104,000 748,800 7.20 104,000 748,800 - 104,000 -
1 1 0 1 10.00 104,000 1,040,000 10.00 104,000 1,040,000 - 104,000 -
1 1 0 1 7.20 104,000 748,800 7.20 104,000 748,800 - 104,000 -
1 1 0 1 7.20 104,000 748,800 7.20 104,000 748,800 - 104,000 -
1 1 0 1 7.20 104,000 748,800 7.20 104,000 748,800 - 104,000 -
36
Page 37 of 127
KETERANGAN
T36 RS III. SUDAH AKAD 23 APRIL, SISA UM DAN BPHTB (TOTAL Rp. 6.818.182) MINTA DI ANGSUR 2 KALI/BULAN SETELAH AKAD.
T
III. SUDAH AKAD 17 NOV. SISA UM & BIAYA PROSES AKAN DIANGSUR 2 KALI SETELAH AKAD SESUAI SP. PERMOHONAN KPR DISESUAIKAN DENGAN BANTUAN UANG MUKA JAMSOSTEK MENJADI 88,6JT DARI 98,5JT.
3
S
III. SUDAH AKAD 26 AGUSTUS. SUDAH DIHUB SALES, KONS SIAP LUNAS UM, BPHTB DAN BIAYA PROSES SAAT AKAD.
6
O
F
K
T
O
T36 RSH III. SUDAH AKAD 18 FEB 10 DI BTN BSD
N
S
SUDAH AKAD 21 DESEMBER DI BTN BSD.
SUDAH AKAD 27 OKTOBER
SUDAH AKAD 23 NOVEMBER
SUDAH AKAD DI BTN TANAH ABANG. SISA UM 5JT DIANGSUR 3 BULAN S/D 13 MARET 2011

SOFT CASH. III. SUDAH AJB DI NOTARIS FAUZIAH.
37
MASTER DATA
LUAS LUAS TANAH

(M2) HARGA
(Rp.)
721 G11 18 29 72 72 0 -
722 G11 19 29 72 72 0 -
723 G11 20 29 72 72 0 -
724 G11 21 29 72 72 0 -
725 G11 22 29 72 72 0 -
726 G11 23 29 120 72 48 -
727 H1 1 KAV 150 150 0 13.00 10.70 23.70 60,000 1,422,000 104,000.00 1,040,000.00 2,462,000.00 23.70 60,000 1,422,000 1
728 H1 2 KAV 120 120 0 8 5.70 13.70 60,000 822,000 104,000.00 832,000.00 1,654,000.00 13.70 60,000 822,000 1
729 H1 3 45 120 120 0 8 5.70 13.70 60,000 822,000 104,000.00 832,000.00 1,654,000.00 13.70 60,000 822,000 1
730 H1 4 45 120 120 0 8 5.70 13.70 60,000 822,000 104,000.00 832,000.00 1,654,000.00 13.70 60,000 822,000 1
731 H1 5 45 120 120 0 8 5.70 13.70 60,000 822,000 104,000.00 832,000.00 1,654,000.00 13.70 60,000 822,000 1
732 H1 6 45 120 120 0 8 5.70 13.70 60,000 822,000 104,000.00 832,000.00 1,654,000.00 13.70 60,000 822,000 1
733 H1 7 45 120 120 0 8 5.70 13.70 60,000 822,000 104,000.00 832,000.00 1,654,000.00 13.70 60,000 822,000 1
734 H1 8 45 150 120 30 10 7.70 17.70 60,000 1,062,000 1,062,000.00 17.70 60,000 1,062,000 1
735 H1 9 KAV 150 120 30 10 7.70 17.70 60,000 1,062,000 104,000.00 1,040,000.00 2,102,000.00 17.70 60,000 1,062,000 1
736 H1 10 45 120 120 0 8 5.70 13.70 60,000 822,000 104,000.00 832,000.00 1,654,000.00 13.70 60,000 822,000 1
737 H1 11 45 120 120 0 8 5.70 13.70 60,000 822,000 104,000.00 832,000.00 1,654,000.00 13.70 60,000 822,000 1
738 H1 12 45 120 120 0 8 5.70 13.70 60,000 822,000 104,000.00 832,000.00 1,654,000.00 13.70 60,000 822,000 1
739 H1 13 45 120 120 0 8 5.70 13.70 60,000 822,000 104,000.00 832,000.00 1,654,000.00 13.70 60,000 822,000 1
740 H1 14 45 120 120 0 8 5.70 13.70 60,000 822,000 104,000.00 832,000.00 1,654,000.00 13.70 60,000 822,000 1
741 H1 15 45 120 120 0 8 5.70 13.70 60,000 822,000 104,000.00 832,000.00 1,654,000.00 13.70 60,000 822,000 1
742 H1 16 45 120 120 0 8 5.70 13.70 60,000 822,000 104,000.00 832,000.00 1,654,000.00 13.70 60,000 822,000 1
743 H1 17 45 150 120 30 10 7.70 17.70 60,000 1,062,000 104,000.00 832,000.00 1,894,000.00 17.70 60,000 1,062,000 1
744 H1 18 30 127.5 96 31.5 104,000.00 - -
745 H1 19 30 72 72 0 104,000.00 624,000.00 624,000.00
746 H1 20 36 72 72 0 104,000.00 624,000.00 624,000.00
747 H1 21 36 72 72 0 104,000.00 624,000.00 624,000.00
748 H1 22 36 72 72 0 104,000.00 624,000.00 624,000.00
749 H1 23 36 72 72 0 104,000.00 624,000.00 624,000.00
750 H1 24 36 72 72 0 104,000.00 624,000.00 624,000.00
751 H1 24a 36 72 72 0 104,000.00 624,000.00 624,000.00
752 H1 24b 36 72 72 0 104,000.00 624,000.00 624,000.00
753 H1 25 36 96 96 0 -
754 H1 26 36 120 96 24 104,000.00 624,000.00 624,000.00
755 H1 27 36 96 96 0 104,000.00 624,000.00 624,000.00
756 H1 28 36 72 72 0 104,000.00 624,000.00 624,000.00
757 H1 29 36 72 72 0 104,000.00 624,000.00 624,000.00
758 H1 30 36 72 72 0 104,000.00 624,000.00 624,000.00
759 H1 31 36 72 72 0 104,000.00 624,000.00 624,000.00
760 H1 32 36 72 72 0 104,000.00 624,000.00 624,000.00
761 H1 32a 36 72 72 0 104,000.00 624,000.00 624,000.00
762 H1 32b 36 72 72 0 104,000.00 624,000.00 624,000.00
763 H1 33 KAV 96 96 0 104,000.00 832,000.00 832,000.00
764 H1 34 KAV 96 96 0 104,000.00 832,000.00 832,000.00
765 H1 35 KAV 113 113 0 104,000.00 2,331,333.33 2,331,333.33
766 H2 1 29 92 72 20 -
767 H2 2 29 72 72 0 -
768 H2 3 29 72 72 0 -
769 H2 4 29 72 72 0 -
770 H2 5 29 72 72 0 -
771 H2 6 29 72 72 0 -
772 H2 7 29 72 72 0 -
773 H2 8 29 121.5 72 49.5 -
774 H2 10 29 137 72 65 -
775 H2 11 29 72 72 0 -
776 H2 12 29 72 72 0 -
777 H2 13 29 72 72 0 -
778 H2 14 29 72 72 0 -
779 H2 15 29 72 72 0 -
780 H2 16 29 72 72 0 -
38
Page 39 of 127
INFRA
STRUKT
SALURA
JENIS
SDH BLM SDH BLM
(Rp.) (Rp.) PAVING
MIX RASI AM
1 1 0 1 7.20 104,000 748,800 7.20 104,000 748,800 - 104,000 -

1 1 0 1 7.20 104,000 748,800 7.20 104,000 748,800 - 104,000 -
1 1 0 1 7.20 104,000 748,800 7.20 104,000 748,800 - 104,000 -
1 1 0 1 7.20 104,000 748,800 7.20 104,000 748,800 - 104,000 -
1 1 0 1 7.20 104,000 748,800 7.20 104,000 748,800 - 104,000 -
1 1 0 1 12.00 104,000 1,248,000 12.00 104,000 1,248,000 - 104,000 -
23.70 60,000 1,422,000 1 1 0 1 10.00 104,000 1,040,000 10.00 104,000 1,040,000 - 104,000 -
13.70 60,000 822,000 1 1 0 1 8.00 104,000 832,000 104,000 - 8.00 104,000 832,000
13.70 60,000 822,000 1 1 0 1 8.00 104,000 832,000 104,000 - 8.00 104,000 832,000
13.70 60,000 822,000 1 1 0 1 8.00 104,000 832,000 104,000 - 8.00 104,000 832,000
13.70 60,000 822,000 1 1 0 1 8.00 104,000 832,000 104,000 - 8.00 104,000 832,000
13.70 60,000 822,000 1 1 0 1 8.00 104,000 832,000 104,000 - 8.00 104,000 832,000
13.70 60,000 822,000 1 1 0 1 8.00 104,000 832,000 104,000 - 8.00 104,000 832,000
17.70 60,000 1,062,000 1 1 0 1 10.00 104,000 1,040,000 10.00 104,000 1,040,000 - 104,000 -
17.70 60,000 1,062,000 1 1 0 1 10.00 104,000 1,040,000 104,000 - 10.00 104,000 1,040,000
13.70 60,000 822,000 1 1 0 1 8.00 104,000 832,000 104,000 - 8.00 104,000 832,000
13.70 60,000 822,000 1 1 0 1 8.00 104,000 832,000 104,000 - 8.00 104,000 832,000
13.70 60,000 822,000 1 1 0 1 8.00 104,000 832,000 104,000 - 8.00 104,000 832,000
13.70 60,000 822,000 1 1 0 1 8.00 104,000 832,000 104,000 - 8.00 104,000 832,000
13.70 60,000 822,000 1 1 0 1 8.00 104,000 832,000 104,000 - 8.00 104,000 832,000
13.70 60,000 822,000 1 1 0 1 8.00 104,000 832,000 104,000 - 8.00 104,000 832,000
13.70 60,000 822,000 1 1 0 1 8.00 104,000 832,000 104,000 - 8.00 104,000 832,000
17.70 60,000 1,062,000 1 1 0 1 27.00 104,000 2,808,000 27.00 104,000 2,808,000 - 104,000 -
1 1 0 1 24.63 104,000 2,561,000 12.00 104,000 1,248,000 12.63 104,000 1,313,000
1 1 0 1 6.00 104,000 624,000 6.00 104,000 624,000 - 104,000 -
1 1 0 1 6.00 104,000 624,000 6.00 104,000 624,000 - 104,000 -
1 1 0 1 6.00 104,000 624,000 6.00 104,000 624,000 - 104,000 -
1 1 0 1 6.00 104,000 624,000 6.00 104,000 624,000 - 104,000 -
1 1 0 1 6.00 104,000 624,000 6.00 104,000 624,000 - 104,000 -
1 1 0 1 6.00 104,000 624,000 6.00 104,000 624,000 - 104,000 -
1 1 0 1 6.00 104,000 624,000 6.00 104,000 624,000 - 104,000 -
1 1 0 1 6.00 104,000 624,000 6.00 104,000 624,000 - 104,000 -
1 1 0 1 8.00 104,000 832,000 8.00 104,000 832,000 - 104,000 -
1 1 0 1 10.00 104,000 1,040,000 10.00 104,000 1,040,000 - 104,000 -
1 1 0 1 10.00 104,000 1,040,000 10.00 104,000 1,040,000 - 104,000 -
1 1 0 1 6.00 104,000 624,000 6.00 104,000 624,000 - 104,000 -
1 1 0 1 6.00 104,000 624,000 6.00 104,000 624,000 - 104,000 -
1 1 0 1 6.00 104,000 624,000 6.00 104,000 624,000 - 104,000 -
1 1 0 1 6.00 104,000 624,000 6.00 104,000 624,000 - 104,000 -
1 1 0 1 6.00 104,000 624,000 6.00 104,000 624,000 - 104,000 -
1 1 0 1 6.00 104,000 624,000 6.00 104,000 624,000 - 104,000 -
1 1 0 1 6.00 104,000 624,000 6.00 104,000 624,000 - 104,000 -
1 1 0 1 8.00 104,000 832,000 8.00 104,000 832,000 - 104,000 -
1 1 0 1 8.00 104,000 832,000 8.00 104,000 832,000 - 104,000 -
1 1 0 1 23.42 104,000 2,435,333 23.42 104,000 2,435,333 - 104,000 -
1 1 0 1 21.00 104,000 2,184,000 21.00 104,000 2,184,000 - 104,000 -
1 1 0 1 7.20 104,000 748,800 7.20 104,000 748,800 - 104,000 -
1 1 0 1 7.20 104,000 748,800 7.20 104,000 748,800 - 104,000 -
1 1 0 1 7.20 104,000 748,800 7.20 104,000 748,800 - 104,000 -
1 1 0 1 7.20 104,000 748,800 7.20 104,000 748,800 - 104,000 -
1 1 0 1 7.20 104,000 748,800 7.20 104,000 748,800 - 104,000 -
1 1 0 1 7.20 104,000 748,800 7.20 104,000 748,800 - 104,000 -
1 1 0 1 9.20 104,000 956,800 9.20 104,000 956,800 - 104,000 -
1 1 0 1 13.00 104,000 1,352,000 13.00 104,000 1,352,000 - 104,000 -
1 1 0 1 7.20 104,000 748,800 7.20 104,000 748,800 - 104,000 -
1 1 0 1 7.20 104,000 748,800 7.20 104,000 748,800 - 104,000 -
1 1 0 1 7.20 104,000 748,800 7.20 104,000 748,800 - 104,000 -
1 1 0 1 7.20 104,000 748,800 7.20 104,000 748,800 - 104,000 -
1 1 0 1 7.20 104,000 748,800 7.20 104,000 748,800 - 104,000 -
1 1 0 1 7.20 104,000 748,800 7.20 104,000 748,800 - 104,000 -
39
Page 40 of 127
KETERANGAN

III. SUDAH AKAD 11 AGUSTUS.
S
I
A
P
S
E
T
D
3
A
0
40
MASTER DATA
LUAS LUAS TANAH

(M2) HARGA
(Rp.)
781 H2 17 29 138.5 72 66.5 -

782 H3 3 29 72 72 0 -
783 H3 4 29 72 72 0 -
784 H3 5 29 72 72 0 -
785 H3 6 29 72 72 0 -
786 H3 7 29 72 72 0 -
787 H3 8 29 125 72 53 -
788 H3 9 29 143 72 71 -
789 H3 10 29 72 72 0 -
790 H3 11 29 72 72 0 -
791 H3 12 29 72 72 0 -
792 H3 13 29 72 72 0 -
793 H3 14 29 72 72 0 -
794 H3 15 29 88 72 16 -
795 H4 3 29 52 72 -20 -
796 H4 4 29 72 72 0 -
797 H4 5 29 72 72 0 -
798 H4 6 29 128 72 56 -
799 H4 7 29 101 72 29 -
800 H4 8 29 72 72 0 -
801 H4 9 29 72 72 0 -
802 H4 10 29 72 72 0 -
803 H4 11 29 72 72 0 -
804 H4 12 29 107 72 35 -
805 H7 6 29 145.5 72 73.5 -
806 H7 7 29 72 72 0 -
807 H7 8 29 72 72 0 -
808 H7 9 29 72 72 0 -
809 H7 10 29 105 72 33 -
810 H7 11 29 105 72 33 -
811 H7 12 29 72 72 0 -
812 H7 13 29 72 72 0 -
813 H7 14 29 72 72 0 -
814 H7 15 29 72 72 0 -
815 H7 16 29 93 72 21 -
816 H8 1 29 100 72 28 -
817 H8 2 29 72 72 0 -
818 H8 3 29 72 72 0 -
819 H8 4 29 72 72 0 -
820 H8 5 29 72 72 0 -
821 H8 6 29 72 72 0 -
822 H8 7 29 72 72 0 -
823 H8 8 29 99 72 27 -
824 H8 19 29 99 72 27 -
825 H8 20 29 72 72 0 -
826 H8 21 29 72 72 0 -
827 H8 22 29 72 72 0 -
828 H8 23 29 72 72 0 -
829 H8 24 29 72 72 0 -
830 H8 25 29 72 72 0 -
831 H8 26 29 100 72 28 -
832 H9 1 29 140 72 68 -
833 H9 2 29 72 72 0 -
834 H9 3 29 72 72 0 -
835 H9 4 29 72 72 0 -
836 H9 5 29 72 72 0 -
837 H9 6 29 143 72 71 -
838 H9 7 29 120 72 48 -
839 H9 8 29 72 72 0 -
840 H9 9 29 72 72 0 -
41
Page 42 of 127
INFRA
STRUKT
SALURA
JENIS
SDH BLM SDH BLM
(Rp.) (Rp.) PAVING
MIX RASI AM
1 1 0 1 25.85 104,000 2,688,400 25.85 104,000 2,688,400 - 104,000 -

1 1 0 1 7.20 104,000 748,800 7.20 104,000 748,800 - 104,000 -
1 1 0 1 7.20 104,000 748,800 7.20 104,000 748,800 - 104,000 -
1 1 0 1 7.20 104,000 748,800 7.20 104,000 748,800 - 104,000 -
1 1 0 1 7.20 104,000 748,800 7.20 104,000 748,800 - 104,000 -
1 1 0 1 7.20 104,000 748,800 7.20 104,000 748,800 - 104,000 -
1 1 0 1 11.60 104,000 1,206,400 11.60 104,000 1,206,400 - 104,000 -
1 1 0 1 12.20 104,000 1,268,800 12.20 104,000 1,268,800 - 104,000 -
1 1 0 1 7.20 104,000 748,800 7.20 104,000 748,800 - 104,000 -
1 1 0 1 7.20 104,000 748,800 7.20 104,000 748,800 - 104,000 -
1 1 0 1 7.20 104,000 748,800 7.20 104,000 748,800 - 104,000 -
1 1 0 1 7.20 104,000 748,800 7.20 104,000 748,800 - 104,000 -
1 1 0 1 7.20 104,000 748,800 7.20 104,000 748,800 - 104,000 -
1 1 0 1 20.80 104,000 2,163,200 20.80 104,000 2,163,200 - 104,000 -
1 1 0 1 24.80 104,000 2,579,200 24.80 104,000 2,579,200 - 104,000 -
1 1 0 1 7.20 104,000 748,800 7.20 104,000 748,800 - 104,000 -
1 1 0 1 7.20 104,000 748,800 7.20 104,000 748,800 - 104,000 -
1 1 0 1 7.20 104,000 748,800 7.20 104,000 748,800 - 104,000 -
1 1 0 1 7.20 104,000 748,800 7.20 104,000 748,800 - 104,000 -
1 1 0 1 7.70 104,000 800,800 7.70 104,000 800,800 - 104,000 -
1 1 0 1 8.50 104,000 884,000 8.50 104,000 884,000 - 104,000 -
1 1 0 1 7.20 104,000 748,800 7.20 104,000 748,800 - 104,000 -
1 1 0 1 7.20 104,000 748,800 7.20 104,000 748,800 - 104,000 -
1 1 0 1 22.70 104,000 2,360,800 22.70 104,000 2,360,800 - 104,000 -
1 1 0 1 28.50 104,000 2,964,000 28.50 104,000 2,964,000 - 104,000 -
1 1 0 1 7.20 104,000 748,800 7.20 104,000 748,800 - 104,000 -
1 1 0 1 7.20 104,000 748,800 7.20 104,000 748,800 - 104,000 -
1 1 0 1 7.20 104,000 748,800 7.20 104,000 748,800 - 104,000 -
1 1 0 1 23.00 104,000 2,392,000 23.00 104,000 2,392,000 - 104,000 -
1 1 0 1 23.00 104,000 2,392,000 23.00 104,000 2,392,000 - 104,000 -
1 1 0 1 7.20 104,000 748,800 7.20 104,000 748,800 - 104,000 -
1 1 0 1 7.20 104,000 748,800 7.20 104,000 748,800 - 104,000 -
1 1 0 1 7.20 104,000 748,800 7.20 104,000 748,800 - 104,000 -
1 1 0 1 7.20 104,000 748,800 7.20 104,000 748,800 - 104,000 -
1 1 0 1 21.00 104,000 2,184,000 21.00 104,000 2,184,000 - 104,000 -
1 1 0 1 22.00 104,000 2,288,000 22.00 104,000 2,288,000 - 104,000 -
1 1 0 1 7.20 104,000 748,800 7.20 104,000 748,800 - 104,000 -
1 1 0 1 7.20 104,000 748,800 7.20 104,000 748,800 - 104,000 -
1 1 0 1 7.20 104,000 748,800 7.20 104,000 748,800 - 104,000 -
1 1 0 1 7.20 104,000 748,800 7.20 104,000 748,800 - 104,000 -
1 1 0 1 7.20 104,000 748,800 7.20 104,000 748,800 - 104,000 -
1 1 0 1 7.20 104,000 748,800 7.20 104,000 748,800 - 104,000 -
1 1 0 1 22.00 104,000 2,288,000 22.00 104,000 2,288,000 - 104,000 -
1 1 0 1 22.00 104,000 2,288,000 22.00 104,000 2,288,000 - 104,000 -
1 1 0 1 7.20 104,000 748,800 7.20 104,000 748,800 - 104,000 -
1 1 0 1 7.20 104,000 748,800 7.20 104,000 748,800 - 104,000 -
1 1 0 1 7.20 104,000 748,800 7.20 104,000 748,800 - 104,000 -
1 1 0 1 7.20 104,000 748,800 7.20 104,000 748,800 - 104,000 -
1 1 0 1 7.20 104,000 748,800 7.20 104,000 748,800 - 104,000 -
1 1 0 1 7.20 104,000 748,800 7.20 104,000 748,800 - 104,000 -
1 1 0 1 22.00 104,000 2,288,000 22.00 104,000 2,288,000 - 104,000 -
1 1 0 1 26.00 104,000 2,704,000 26.00 104,000 2,704,000 - 104,000 -
1 1 0 1 7.20 104,000 748,800 7.20 104,000 748,800 - 104,000 -
1 1 0 1 7.20 104,000 748,800 7.20 104,000 748,800 - 104,000 -
1 1 0 1 7.20 104,000 748,800 7.20 104,000 748,800 - 104,000 -
1 1 0 1 7.20 104,000 748,800 7.20 104,000 748,800 - 104,000 -
1 1 0 1 28.80 104,000 2,995,200 28.80 104,000 2,995,200 - 104,000 -
1 1 0 1 21.50 104,000 2,236,000 21.50 104,000 2,236,000 - 104,000 -
1 1 0 1 7.20 104,000 748,800 7.20 104,000 748,800 - 104,000 -
1 1 0 1 7.20 104,000 748,800 7.20 104,000 748,800 - 104,000 -
42
Page 43 of 127
KETERANGAN
SUDAH AKAD 15 OKTOBER. RUMAH READY STOK, DISCOUNT ACC P'BOBY - UNTUK KOVENSASI BIAYA PERBAIKAN. SUDAH LPA.
L
U
A
S
43
MASTER DATA
LUAS LUAS TANAH

(M2) HARGA
(Rp.)
841 H9 10 29 72 72 0 -
842 H9 11 29 93 72 21 -
843 H10 1 29 106 72 34 -
844 H10 2 29 72 72 0 -
845 H10 3 29 72 72 0 -
846 H10 4 29 72 72 0 -
847 H10 5 29 72 72 0 -
848 H10 7 29 72 72 0 -
849 H10 8 29 72 72 0 -
850 H10 9 29 93 72 21 -
851 H10 10 29 91.5 72 19.5 -
852 H11 1 29 98 72 26 -
853 H11 2 29 100 72 28 -
854 H11 3 29 72 72 0 -
855 H11 4 29 72 72 0 -
856 H11 5 29 72 72 0 -
857 H11 6 29 72 72 0 -
858 H11 7 29 72 72 0 -
859 H11 8 29 72 72 0 -
860 H11 9 29 72 72 0 -
861 H11 10 29 72 72 0 -
862 H11 11 29 72 72 0 -
863 H11 12 29 72 72 0 -
864 H11 13 29 72 72 0 -
865 H11 14 29 125 72 53 -
866 I1 1 45 150 120 30 10.00 26.03 36.03 60,000 2,161,800 2,161,800.00 36.03 60,000 2,161,800 1
867 I1 2 KAV 120 120 0 8.00 5.70 13.70 60,000 822,000 822,000.00 13.70 60,000 822,000 1
868 I1 3 KAV 120 120 0 8.00 5.70 13.70 60,000 822,000 104,000.00 832,000.00 1,654,000.00 13.70 60,000 822,000 1
869 I1 4 KAV 120 120 0 8.00 5.70 13.70 60,000 822,000 104,000.00 832,000.00 1,654,000.00 13.70 60,000 822,000 1
870 I1 5 KAV 120 120 0 8.00 5.70 13.70 60,000 822,000 104,000.00 832,000.00 1,654,000.00 13.70 60,000 822,000 1
871 I1 6 45 120 120 0 8.00 5.70 13.70 60,000 822,000 104,000.00 832,000.00 1,654,000.00 13.70 60,000 822,000 1
872 I1 7 KAV 120 120 0 8.00 5.70 13.70 60,000 822,000 104,000.00 832,000.00 1,654,000.00 13.70 60,000 822,000 1
873 I1 8 45 150 120 30 10.00 7.70 17.70 60,000 1,062,000 104,000.00 1,040,000.00 2,102,000.00 17.70 60,000 1,062,000 1
874 I1 9 45 150 120 30 10.00 7.70 17.70 60,000 1,062,000 104,000.00 1,040,000.00 2,102,000.00 17.70 60,000 1,062,000 1
875 I1 10 45 120 120 0 8.00 5.70 13.70 60,000 822,000 104,000.00 832,000.00 1,654,000.00 13.70 60,000 822,000 1
876 I1 11 45 120 120 0 8.00 5.70 13.70 60,000 822,000 104,000.00 832,000.00 1,654,000.00 13.70 60,000 822,000 1
877 I1 12 45 120 120 0 8.00 5.70 13.70 60,000 822,000 104,000.00 832,000.00 1,654,000.00 13.70 60,000 822,000 1
878 I1 13 45 120 120 0 8.00 5.70 13.70 60,000 822,000 104,000.00 832,000.00 1,654,000.00 13.70 60,000 822,000 1
879 I1 14 45 120 120 0 8.00 5.70 13.70 60,000 822,000 104,000.00 832,000.00 1,654,000.00 13.70 60,000 822,000 1
880 I1 15 45 120 120 0 8.00 5.70 13.70 60,000 822,000 104,000.00 832,000.00 1,654,000.00 13.70 60,000 822,000 1
881 I1 16 KAV 120 120 0 8.00 5.70 13.70 60,000 822,000 104,000.00 832,000.00 1,654,000.00 13.70 60,000 822,000 1
882 I1 17 KAV 160 120 40 8.00 12.60 20.60 60,000 1,236,000 104,000.00 832,000.00 2,068,000.00 20.60 60,000 1,236,000 1
883 I1 18 36 128 96 32 104,000.00 1,109,333.33 1,109,333.33
884 I1 19 36 72 72 0 104,000.00 624,000.00 624,000.00
885 I1 20 36 72 72 0 104,000.00 624,000.00 624,000.00
886 I1 21 36 72 72 0 104,000.00 624,000.00 624,000.00
887 I1 22 36 72 72 0 104,000.00 624,000.00 624,000.00
888 I1 23 36 72 72 0 104,000.00 624,000.00 624,000.00
889 I1 24 36 72 72 0 104,000.00 624,000.00 624,000.00
890 I1 25 36 72 72 0 104,000.00 624,000.00 624,000.00
891 I1 26 36 72 72 0 104,000.00 624,000.00 624,000.00
892 I1 27 36 72 72 0 104,000.00 624,000.00 624,000.00
893 I1 28 36 72 72 0 104,000.00 624,000.00 624,000.00
894 I1 29 36 72 72 0 104,000.00 624,000.00 624,000.00
895 I1 30 36 72 72 0 104,000.00 624,000.00 624,000.00
896 I1 31 36 72 72 0 104,000.00 624,000.00 624,000.00
897 I1 31a 36 72 72 0 104,000.00 624,000.00 624,000.00
898 I1 31b 36 72 72 0 104,000.00 624,000.00 624,000.00
899 I1 31c 36 72 72 0 104,000.00 624,000.00 624,000.00
900 I1 31d 36 72 72 0 104,000.00 624,000.00 624,000.00
44
Page 45 of 127
INFRA
STRUKT
SALURA
JENIS
SDH BLM SDH BLM
(Rp.) (Rp.) PAVING
MIX RASI AM
1 1 0 1 7.20 104,000 748,800 7.20 104,000 748,800 - 104,000 -

1 1 0 1 21.00 104,000 2,184,000 21.00 104,000 2,184,000 - 104,000 -
1 1 0 1 22.00 104,000 2,288,000 22.00 104,000 2,288,000 - 104,000 -
1 1 0 1 7.20 104,000 748,800 7.20 104,000 748,800 - 104,000 -
1 1 0 1 7.20 104,000 748,800 7.20 104,000 748,800 - 104,000 -
1 1 0 1 7.20 104,000 748,800 7.20 104,000 748,800 - 104,000 -
1 1 0 1 7.20 104,000 748,800 7.20 104,000 748,800 - 104,000 -
1 1 0 1 7.20 104,000 748,800 7.20 104,000 748,800 - 104,000 -
1 1 0 1 7.20 104,000 748,800 7.20 104,000 748,800 - 104,000 -
1 1 0 1 7.20 104,000 748,800 7.20 104,000 748,800 - 104,000 -
1 1 0 1 6.90 104,000 717,600 6.90 104,000 717,600 - 104,000 -
1 1 0 1 7.00 104,000 728,000 7.00 104,000 728,000 - 104,000 -
1 1 0 1 7.20 104,000 748,800 7.20 104,000 748,800 - 104,000 -
1 1 0 1 7.20 104,000 748,800 7.20 104,000 748,800 - 104,000 -
1 1 0 1 7.20 104,000 748,800 7.20 104,000 748,800 - 104,000 -
1 1 0 1 7.20 104,000 748,800 7.20 104,000 748,800 - 104,000 -
1 1 0 1 7.20 104,000 748,800 7.20 104,000 748,800 - 104,000 -
1 1 0 1 7.20 104,000 748,800 7.20 104,000 748,800 - 104,000 -
1 1 0 1 7.20 104,000 748,800 7.20 104,000 748,800 - 104,000 -
1 1 0 1 7.20 104,000 748,800 7.20 104,000 748,800 - 104,000 -
1 1 0 1 7.20 104,000 748,800 7.20 104,000 748,800 - 104,000 -
1 1 0 1 7.20 104,000 748,800 7.20 104,000 748,800 - 104,000 -
1 1 0 1 7.20 104,000 748,800 7.20 104,000 748,800 - 104,000 -
1 1 0 1 7.20 104,000 748,800 7.20 104,000 748,800 - 104,000 -
1 1 0 1 22.00 104,000 2,288,000 22.00 104,000 2,288,000 - 104,000 -
36.03 60,000 2,161,800 1 1 0 1 10.00 104,000 1,040,000 10.00 104,000 1,040,000 - 104,000 -
13.70 60,000 822,000 1 1 0 1 8.00 104,000 832,000 8.00 104,000 832,000 - 104,000 -
13.70 60,000 822,000 1 1 0 1 8.00 104,000 832,000 104,000 - 8.00 104,000 832,000
13.70 60,000 822,000 1 1 0 1 8.00 104,000 832,000 104,000 - 8.00 104,000 832,000
13.70 60,000 822,000 1 1 0 1 8.00 104,000 832,000 104,000 - 8.00 104,000 832,000
13.70 60,000 822,000 1 1 0 1 8.00 104,000 832,000 104,000 - 8.00 104,000 832,000
13.70 60,000 822,000 1 1 0 1 8.00 104,000 832,000 104,000 - 8.00 104,000 832,000
17.70 60,000 1,062,000 1 1 0 1 10.00 104,000 1,040,000 104,000 - 10.00 104,000 1,040,000
17.70 60,000 1,062,000 1 1 0 1 10.00 104,000 1,040,000 104,000 - 10.00 104,000 1,040,000
13.70 60,000 822,000 1 1 0 1 8.00 104,000 832,000 104,000 - 8.00 104,000 832,000
13.70 60,000 822,000 1 1 0 1 8.00 104,000 832,000 104,000 - 8.00 104,000 832,000
13.70 60,000 822,000 1 1 0 1 8.00 104,000 832,000 104,000 - 8.00 104,000 832,000
13.70 60,000 822,000 1 1 0 1 8.00 104,000 832,000 104,000 - 8.00 104,000 832,000
13.70 60,000 822,000 1 1 0 1 8.00 104,000 832,000 104,000 - 8.00 104,000 832,000
13.70 60,000 822,000 1 1 0 1 8.00 104,000 832,000 104,000 - 8.00 104,000 832,000
13.70 60,000 822,000 1 1 0 1 8.00 104,000 832,000 104,000 - 8.00 104,000 832,000
20.60 60,000 1,236,000 1 1 0 1 27.67 104,000 2,877,333 104,000 - 27.67 104,000 2,877,333
1 1 0 1 24.00 104,000 2,496,000 24.00 104,000 2,496,000 - 104,000 -
1 1 0 1 7.20 104,000 748,800 7.20 104,000 748,800 - 104,000 -
1 1 0 1 7.20 104,000 748,800 7.20 104,000 748,800 - 104,000 -
1 1 0 1 7.20 104,000 748,800 7.20 104,000 748,800 - 104,000 -
1 1 0 1 7.20 104,000 748,800 7.20 104,000 748,800 - 104,000 -
1 1 0 1 7.20 104,000 748,800 7.20 104,000 748,800 - 104,000 -
1 1 0 1 7.20 104,000 748,800 7.20 104,000 748,800 - 104,000 -
1 1 0 1 7.20 104,000 748,800 7.20 104,000 748,800 - 104,000 -
1 1 0 1 7.20 104,000 748,800 7.20 104,000 748,800 - 104,000 -
1 1 0 1 7.20 104,000 748,800 7.20 104,000 748,800 - 104,000 -
1 1 0 1 7.20 104,000 748,800 7.20 104,000 748,800 - 104,000 -
1 1 0 1 7.20 104,000 748,800 7.20 104,000 748,800 - 104,000 -
1 1 0 1 7.20 104,000 748,800 7.20 104,000 748,800 - 104,000 -
1 1 0 1 7.20 104,000 748,800 7.20 104,000 748,800 - 104,000 -
1 1 0 1 7.20 104,000 748,800 7.20 104,000 748,800 - 104,000 -
1 1 0 1 7.20 104,000 748,800 7.20 104,000 748,800 - 104,000 -
1 1 0 1 7.20 104,000 748,800 7.20 104,000 748,800 - 104,000 -
1 1 0 1 7.20 104,000 748,800 7.20 104,000 748,800 - 104,000 -
45
Page 46 of 127
KETERANGAN
S
U
D
A
III. SUDAH AKAD DI BTN BSD 12 FEB 10.
SUDAH AKAD 26 JUNI. DISCOUNT UNIT READY STOK 2005, ACC P'BOBY 22 JUNI.
K
O
N
S
C
A
S
H
S
SOFT
I CASH KAV. II. SUDAH AJB DINOTARIS FAUZIAH. HARGA KHUSUS. SDH MENDAPATKAN PERSETUJUAN DARI FZ LEWAT TELPON KE P'AGUS.
A
P
S
I
A
P
CASH KAVLING III. SUDAH AJB DI NOTARIS MELATI 30 MARET 2010 DISCOUNT DAN TANPA BIAYA BOOKING SUDAH ACC BOBBY 26 OKT.
46
MASTER DATA
LUAS LUAS TANAH

(M2) HARGA
(Rp.)
901 I1 31e 36 72 72 0 104,000.00 624,000.00 624,000.00

902 I1 32 36 96 96 0 -
903 I1 33 36 96 96 0 104,000.00 832,000.00 832,000.00
904 I1 34 36 96 96 0 104,000.00 832,000.00 832,000.00
905 I1 35 36 96 96 0 104,000.00 832,000.00 832,000.00
906 I1 36 36 151 96 55 -
907 I2 1 29 109 72 37 -
908 I2 2 29 72 72 0 -
909 I2 15 29 72 72 0 -
910 I2 16 29 82 72 10 -
911 I3 1 29 83 72 11 -
912 I3 2 29 72 72 0 -
913 I3 3 29 72 72 0 -
914 I3 16 29 72 72 0 -
915 I3 17 29 141 72 69 -
916 I4 1 29 121 72 49 -
917 I4 2 29 72 72 0 -
918 I4 3 29 72 72 0 -
919 I4 4 29 72 72 0 -
920 I4 5 29 72 72 0 -
921 I4 28 29 72 72 0 -
922 I4 29 29 72 72 0 -
923 I4 30 29 122 72 50 -
924 I5 1 29 121.5 72 49.5 -
925 I5 2 29 72 72 0 -
926 I5 3 29 72 72 0 -
927 I5 4 29 72 72 0 -
928 I5 5 29 72 72 0 -
929 I5 6 29 72 72 0 -
930 I5 7 29 72 72 0 -
931 I5 8 29 72 72 0 -
932 I5 9 29 72 72 0 -
933 I5 10 29 72 72 0 -
934 I5 11 29 72 72 0 -
935 I5 24 29 72 72 0 -
936 I5 25 29 72 72 0 -
937 I5 26 29 72 72 0 -
938 I5 27 29 72 72 0 -
939 I5 28 29 72 72 0 -
940 I5 29 29 72 72 0 -
941 I5 30 29 72 72 0 -
942 I5 31 29 72 72 0 -
943 I5 32 29 102 72 30 -
944 I6 1 29 127 72 55 -
945 I6 2 29 72 72 0 -
946 I6 3 29 72 72 0 -
947 I6 4 29 99 72 27 -
948 I6 5 29 100 72 28 -
949 I6 6 29 72 72 0 -
950 I6 7 29 72 72 0 -
951 I6 8 29 146 72 74 -
952 I7 1 29 107 72 35 -
953 I7 2 29 72 72 0 -
954 I7 3 29 72 72 0 -
955 I7 4 29 72 72 0 -
956 I7 5 29 99 72 27 -
957 I7 6 29 99 72 27 -
958 I7 7 29 72 72 0 -
959 I7 8 29 72 72 0 -
960 I7 9 29 72 72 0 -
47
Page 48 of 127
INFRA
STRUKT
SALURA
JENIS
SDH BLM SDH BLM
(Rp.) (Rp.) PAVING
MIX RASI AM
1 1 0 1 7.20 104,000 748,800 7.20 104,000 748,800 - 104,000 -

1 1 0 1 8.00 104,000 832,000 8.00 104,000 832,000 - 104,000 -
1 1 0 1 8.00 104,000 832,000 8.00 104,000 832,000 - 104,000 -
1 1 0 1 8.00 104,000 832,000 8.00 104,000 832,000 - 104,000 -
1 1 0 1 8.00 104,000 832,000 8.00 104,000 832,000 - 104,000 -
1 1 0 1 26.58 104,000 2,764,667 26.58 104,000 2,764,667 - 104,000 -
1 1 0 1 22.90 104,000 2,381,600 22.90 104,000 2,381,600 - 104,000 -
1 1 0 1 7.20 104,000 748,800 7.20 104,000 748,800 - 104,000 -
1 1 0 1 7.20 104,000 748,800 7.20 104,000 748,800 - 104,000 -
1 1 0 1 8.20 104,000 852,800 8.20 104,000 852,800 - 104,000 -
1 1 0 1 8.30 104,000 863,200 8.30 104,000 863,200 - 104,000 -
1 1 0 1 7.20 104,000 748,800 7.20 104,000 748,800 - 104,000 -
1 1 0 1 7.20 104,000 748,800 7.20 104,000 748,800 - 104,000 -
1 1 0 1 7.20 104,000 748,800 7.20 104,000 748,800 - 104,000 -
1 1 0 1 26.00 104,000 2,704,000 26.00 104,000 2,704,000 - 104,000 -
1 1 0 1 24.00 104,000 2,496,000 24.00 104,000 2,496,000 - 104,000 -
1 1 0 1 7.20 104,000 748,800 7.20 104,000 748,800 - 104,000 -
1 1 0 1 7.20 104,000 748,800 7.20 104,000 748,800 - 104,000 -
1 1 0 1 7.20 104,000 748,800 7.20 104,000 748,800 - 104,000 -
1 1 0 1 7.20 104,000 748,800 7.20 104,000 748,800 - 104,000 -
1 1 0 1 7.20 104,000 748,800 7.20 104,000 748,800 - 104,000 -
1 1 0 1 7.20 104,000 748,800 7.20 104,000 748,800 - 104,000 -
1 1 0 1 24.00 104,000 2,496,000 24.00 104,000 2,496,000 - 104,000 -
1 1 0 1 24.00 104,000 2,496,000 24.00 104,000 2,496,000 - 104,000 -
1 1 0 1 7.20 104,000 748,800 7.20 104,000 748,800 - 104,000 -
1 1 0 1 7.20 104,000 748,800 7.20 104,000 748,800 - 104,000 -
1 1 0 1 7.20 104,000 748,800 7.20 104,000 748,800 - 104,000 -
1 1 0 1 7.20 104,000 748,800 7.20 104,000 748,800 - 104,000 -
1 1 0 1 7.20 104,000 748,800 7.20 104,000 748,800 - 104,000 -
1 1 0 1 7.20 104,000 748,800 7.20 104,000 748,800 - 104,000 -
1 1 0 1 7.20 104,000 748,800 7.20 104,000 748,800 - 104,000 -
1 1 0 1 7.20 104,000 748,800 7.20 104,000 748,800 - 104,000 -
1 1 0 1 7.20 104,000 748,800 7.20 104,000 748,800 - 104,000 -
1 1 0 1 7.20 104,000 748,800 7.20 104,000 748,800 - 104,000 -
1 1 0 1 7.20 104,000 748,800 7.20 104,000 748,800 - 104,000 -
1 1 0 1 7.20 104,000 748,800 7.20 104,000 748,800 - 104,000 -
1 1 0 1 7.20 104,000 748,800 7.20 104,000 748,800 - 104,000 -
1 1 0 1 7.20 104,000 748,800 7.20 104,000 748,800 - 104,000 -
1 1 0 1 7.20 104,000 748,800 7.20 104,000 748,800 - 104,000 -
1 1 0 1 7.20 104,000 748,800 7.20 104,000 748,800 - 104,000 -
1 1 0 1 7.20 104,000 748,800 7.20 104,000 748,800 - 104,000 -
1 1 0 1 7.20 104,000 748,800 7.20 104,000 748,800 - 104,000 -
1 1 0 1 22.00 104,000 2,288,000 22.00 104,000 2,288,000 - 104,000 -
1 1 0 1 24.00 104,000 2,496,000 24.00 104,000 2,496,000 - 104,000 -
1 1 0 1 7.20 104,000 748,800 7.20 104,000 748,800 - 104,000 -
1 1 0 1 7.20 104,000 748,800 7.20 104,000 748,800 - 104,000 -
1 1 0 1 7.20 104,000 748,800 7.20 104,000 748,800 - 104,000 -
1 1 0 1 7.20 104,000 748,800 7.20 104,000 748,800 - 104,000 -
1 1 0 1 7.20 104,000 748,800 7.20 104,000 748,800 - 104,000 -
1 1 0 1 7.20 104,000 748,800 7.20 104,000 748,800 - 104,000 -
1 1 0 1 27.90 104,000 2,901,600 27.90 104,000 2,901,600 - 104,000 -
1 1 0 1 22.00 104,000 2,288,000 22.00 104,000 2,288,000 - 104,000 -
1 1 0 1 7.20 104,000 748,800 7.20 104,000 748,800 - 104,000 -
1 1 0 1 7.20 104,000 748,800 7.20 104,000 748,800 - 104,000 -
1 1 0 1 7.20 104,000 748,800 7.20 104,000 748,800 - 104,000 -
1 1 0 1 22.00 104,000 2,288,000 22.00 104,000 2,288,000 - 104,000 -
1 1 0 1 22.00 104,000 2,288,000 22.00 104,000 2,288,000 - 104,000 -
1 1 0 1 7.20 104,000 748,800 7.20 104,000 748,800 - 104,000 -
1 1 0 1 7.20 104,000 748,800 7.20 104,000 748,800 - 104,000 -
1 1 0 1 7.20 104,000 748,800 7.20 104,000 748,800 - 104,000 -
48
Page 49 of 127
KETERANGAN
S
I
A
P
36 RSH III. SUDAH AKAD DI BTN TANAH ABANG. SISA UM MINTA DIANGSUR 4 KALI SETELAH AKAD. ACC P'BOBY TGL 9 AGUSTUS. BUAT SP.
III. SUDAH AKAD 27 JULI.

SDH DI HUB YAYAN. KONS BELUM SIAP LUNAS SISA UM TD 18 DES. TD AKAD 23 DES. (Update : 12/12)

III. SUDAH AKAD 13 AGUSTUS.
III. SUDAH AKAD 11 DESEMBER DI BTN BSD.
III. SUDAH AKAD 23 APRIL. DROP KPR 20JT. AKAN BYR TAMBAHAN UM 5JT, BPHTB DAN BIAYA PROSES BANK 22 APRIL, SISA UM Rp. 15.5JT MINTA DIANGSUR 4KALI/BULAN SETELAH AKAD.
III. SUDAH AKAD 27 JULI.
III. SUDAH AKAD 26 JANUARI 2010 DI BTN BSD.

49
MASTER DATA
LUAS LUAS TANAH

(M2) HARGA
(Rp.)
961 I7 10 29 126 72 54 -
962 I8 1 29 87 72 15 -
963 I8 2 29 72 72 0 -
964 I8 3 29 72 72 0 -
965 I8 4 29 72 72 0 -
966 I8 5 29 72 72 0 -
967 I8 6 29 99 72 27 -
968 I8 7 29 99 72 27 -
969 I8 8 22 72 72 0 -
970 I8 9 29 72 72 0 -
971 I8 10 29 72 72 0 -
972 I8 11 29 72 72 0 -
973 I8 12 29 106 72 34 -
974 I9 1 29 99 72 27 -
975 I9 2 29 72 72 0 -
976 I9 3 29 72 72 0 594,000.00
977 I9 4 29 72 72 0 594,000.00
978 I9 5 29 72 72 0 594,000.00
979 I9 6 29 72 72 0 594,000.00
980 I9 7 29 72 72 0 594,000.00
981 I9 8 29 72 72 0 594,000.00
982 I9 9 29 72 72 0 594,000.00
983 I9 10 29 72 72 0 594,000.00
984 I9 11 29 72 72 0 594,000.00
985 I9 17 29 72 72 0 -
986 I9 18 29 72 72 0 -
987 I9 19 29 72 72 0 -
988 I9 20 29 72 72 0 -
989 I9 21 29 72 72 0 -
990 I9 22 29 72 72 0 -
991 I9 23 29 72 72 0 -
992 I9 24 29 72 72 0 -
993 I9 25 29 72 72 0 -
994 I9 26 29 72 72 0 -
995 I9 27 29 72 72 0 -
996 I9 28 29 72 72 0 -
997 I9 29 29 72 72 0 -
998 I9 30 29 100 72 28 -
999 I10 1 22 98 72 26 -
1000 I10 2 29 72 72 0 -
1001 I10 3 29 72 72 0 -
1002 I10 8 29 72 72 0 -
1003 I10 9 29 72 72 0 -
1004 I10 10 29 99 72 27 -
1005 J1 1 KAV 171 171 0 11.40 9.10 20.50 60,000 1,230,000 104,000.00 1,482,000.00 2,712,000.00 20.50 60,000 1,230,000 1
1006 J1 2 45 120 120 0 8.00 5.70 13.70 60,000 822,000 822,000.00 13.70 60,000 822,000 1
1007 J1 3 45 120 120 0 8.00 5.70 13.70 60,000 822,000 104,000.00 832,000.00 1,654,000.00 13.70 60,000 822,000 1
1008 J1 4 45 120 120 0 8.00 5.70 13.70 60,000 822,000 104,000.00 832,000.00 1,654,000.00 13.70 60,000 822,000 1
1009 J1 5 45 120 120 0 8.00 5.70 13.70 60,000 822,000 104,000.00 832,000.00 1,654,000.00 13.70 60,000 822,000 1
1010 J1 6 45 120 120 0 8.00 5.70 13.70 60,000 822,000 104,000.00 832,000.00 1,654,000.00 13.70 60,000 822,000 1
1011 J1 7 45 120 120 0 8.00 5.70 13.70 60,000 822,000 104,000.00 832,000.00 1,654,000.00 13.70 60,000 822,000 1
1012 J1 8 45 120 120 0 8.00 5.70 13.70 60,000 822,000 104,000.00 832,000.00 1,654,000.00 13.70 60,000 822,000 1
1013 J1 9 45 150 120 30 10.00 7.70 17.70 60,000 1,062,000 104,000.00 1,040,000.00 2,102,000.00 17.70 60,000 1,062,000 1
1014 J1 10 45 150 120 30 10.00 7.70 17.70 60,000 1,062,000 104,000.00 1,040,000.00 2,102,000.00 17.70 60,000 1,062,000 1
1015 J1 11 45 120 120 0 8.00 5.70 13.70 60,000 822,000 104,000.00 832,000.00 1,654,000.00 13.70 60,000 822,000 1
1016 J1 12 45 120 120 0 8.00 5.70 13.70 60,000 822,000 104,000.00 832,000.00 1,654,000.00 13.70 60,000 822,000 1
1017 J1 13 45 120 120 0 8.00 5.70 13.70 60,000 822,000 104,000.00 832,000.00 1,654,000.00 13.70 60,000 822,000 1
1018 J1 14 45 120 120 0 8.00 5.70 13.70 60,000 822,000 104,000.00 832,000.00 1,654,000.00 13.70 60,000 822,000 1
1019 J1 15 45 120 120 0 8.00 5.70 13.70 60,000 822,000 104,000.00 832,000.00 1,654,000.00 13.70 60,000 822,000 1
1020 J1 16 45 120 120 0 8.00 5.70 13.70 60,000 822,000 104,000.00 832,000.00 1,654,000.00 13.70 60,000 822,000 1
50
Page 51 of 127
INFRA
STRUKT
SALURA
JENIS
SDH BLM SDH BLM
(Rp.) (Rp.) PAVING
MIX RASI AM
1 1 0 1 27.30 104,000 2,839,200 27.30 104,000 2,839,200 - 104,000 -

1 1 0 1 20.70 104,000 2,152,800 20.70 104,000 2,152,800 - 104,000 -
1 1 0 1 7.20 104,000 748,800 7.20 104,000 748,800 - 104,000 -
1 1 0 1 7.20 104,000 748,800 7.20 104,000 748,800 - 104,000 -
1 1 0 1 7.20 104,000 748,800 7.20 104,000 748,800 - 104,000 -
1 1 0 1 7.20 104,000 748,800 7.20 104,000 748,800 - 104,000 -
1 1 0 1 22.00 104,000 2,288,000 22.00 104,000 2,288,000 - 104,000 -
1 1 0 1 22.00 104,000 2,288,000 22.00 104,000 2,288,000 - 104,000 -
1 1 0 1 7.20 104,000 748,800 7.20 104,000 748,800 - 104,000 -
1 1 0 1 7.20 104,000 748,800 7.20 104,000 748,800 - 104,000 -
1 1 0 1 7.20 104,000 748,800 7.20 104,000 748,800 - 104,000 -
1 1 0 1 7.20 104,000 748,800 7.20 104,000 748,800 - 104,000 -
1 1 0 1 23.20 104,000 2,412,800 23.20 104,000 2,412,800 - 104,000 -
1 1 0 1 22.00 104,000 2,288,000 22.00 104,000 2,288,000 - 104,000 -
1 1 0 1 7.20 104,000 748,800 7.20 104,000 748,800 - 104,000 -
0 1 1 1 7.20 104,000 748,800 7.20 104,000 748,800 - 104,000 -
0 1 1 1 7.20 104,000 748,800 7.20 104,000 748,800 - 104,000 -
0 1 1 1 7.20 104,000 748,800 7.20 104,000 748,800 - 104,000 -
0 1 1 1 7.20 104,000 748,800 7.20 104,000 748,800 - 104,000 -
0 1 1 1 7.20 104,000 748,800 7.20 104,000 748,800 - 104,000 -
0 1 1 1 7.20 104,000 748,800 7.20 104,000 748,800 - 104,000 -
0 1 1 1 7.20 104,000 748,800 7.20 104,000 748,800 - 104,000 -
0 1 1 1 7.20 104,000 748,800 7.20 104,000 748,800 - 104,000 -
0 1 1 1 7.20 104,000 748,800 7.20 104,000 748,800 - 104,000 -
1 1 0 1 7.20 104,000 748,800 7.20 104,000 748,800 - 104,000 -
1 1 0 1 7.20 104,000 748,800 7.20 104,000 748,800 - 104,000 -
1 1 0 1 7.20 104,000 748,800 7.20 104,000 748,800 - 104,000 -
1 1 0 1 7.20 104,000 748,800 7.20 104,000 748,800 - 104,000 -
1 1 0 1 7.20 104,000 748,800 7.20 104,000 748,800 - 104,000 -
1 1 0 1 7.20 104,000 748,800 7.20 104,000 748,800 - 104,000 -
1 1 0 1 7.20 104,000 748,800 7.20 104,000 748,800 - 104,000 -
1 1 0 1 7.20 104,000 748,800 7.20 104,000 748,800 - 104,000 -
1 1 0 1 7.20 104,000 748,800 7.20 104,000 748,800 - 104,000 -
1 1 0 1 7.20 104,000 748,800 7.20 104,000 748,800 - 104,000 -
1 1 0 1 7.20 104,000 748,800 7.20 104,000 748,800 - 104,000 -
1 1 0 1 7.20 104,000 748,800 7.20 104,000 748,800 - 104,000 -
1 1 0 1 7.20 104,000 748,800 7.20 104,000 748,800 - 104,000 -
1 1 0 1 10.00 104,000 1,040,000 10.00 104,000 1,040,000 - 104,000 -
1 1 0 1 22.00 104,000 2,288,000 22.00 104,000 2,288,000 - 104,000 -
1 1 0 1 7.20 104,000 748,800 7.20 104,000 748,800 - 104,000 -
1 1 0 1 7.20 104,000 748,800 7.20 104,000 748,800 - 104,000 -
1 1 0 1 7.20 104,000 748,800 7.20 104,000 748,800 - 104,000 -
1 1 0 1 7.20 104,000 748,800 7.20 104,000 748,800 - 104,000 -
1 1 0 1 22.00 104,000 2,288,000 22.00 104,000 2,288,000 - 104,000 -
20.50 60,000 1,230,000 1 1 0 1 28.50 104,000 2,964,000 28.50 104,000 2,964,000 - 104,000 -
13.70 60,000 822,000 1 1 0 1 8.00 104,000 832,000 8.00 104,000 832,000 - 104,000 -
13.70 60,000 822,000 1 1 0 1 8.00 104,000 832,000 8.00 104,000 832,000 - 104,000 -
13.70 60,000 822,000 1 1 0 1 8.00 104,000 832,000 8.00 104,000 832,000 - 104,000 -
13.70 60,000 822,000 1 1 0 1 8.00 104,000 832,000 8.00 104,000 832,000 - 104,000 -
13.70 60,000 822,000 1 1 0 1 8.00 104,000 832,000 8.00 104,000 832,000 - 104,000 -
13.70 60,000 822,000 1 1 0 1 8.00 104,000 832,000 8.00 104,000 832,000 - 104,000 -
13.70 60,000 822,000 1 1 0 1 8.00 104,000 832,000 8.00 104,000 832,000 - 104,000 -
17.70 60,000 1,062,000 1 1 0 1 10.00 104,000 1,040,000 10.00 104,000 1,040,000 - 104,000 -
17.70 60,000 1,062,000 1 1 0 1 10.00 104,000 1,040,000 10.00 104,000 1,040,000 - 104,000 -
13.70 60,000 822,000 1 1 0 1 8.00 104,000 832,000 8.00 104,000 832,000 - 104,000 -
13.70 60,000 822,000 1 1 0 1 8.00 104,000 832,000 8.00 104,000 832,000 - 104,000 -
13.70 60,000 822,000 1 1 0 1 8.00 104,000 832,000 8.00 104,000 832,000 - 104,000 -
13.70 60,000 822,000 1 1 0 1 8.00 104,000 832,000 8.00 104,000 832,000 - 104,000 -
13.70 60,000 822,000 1 1 0 1 8.00 104,000 832,000 8.00 104,000 832,000 - 104,000 -
13.70 60,000 822,000 1 1 0 1 8.00 104,000 832,000 8.00 104,000 832,000 - 104,000 -
51
Page 52 of 127
KETERANGAN
III. SUDAHAKAD 26 AGUSTUS.


III. SUDAH AKAD 24 MARET 2010 DI BTN BSD.

III. SUDAH AKAD DI BTN TANAH ABANG.


III. SUDAH AKAD DI BTN BSD 12 FEB 10.
III. SUDAH AKAD DI BTN BSD, 12 FEB 10.
52
MASTER DATA
LUAS LUAS TANAH

(M2) HARGA
(Rp.)
1021 J1 17 45 120 120 0 8.00 5.70 13.70 60,000 822,000 104,000.00 832,000.00 1,654,000.00 13.70 60,000 822,000 1
1022 J1 18 KAV 143 143 0 9.60 7.30 16.90 60,000 1,014,000 104,000.00 1,239,333.33 2,253,333.33 16.90 60,000 1,014,000 1
1023 J1 19 KAV 114 96 18 104,000.00 988,000.00 988,000.00
1024 J1 20 36 72 72 0 104,000.00 624,000.00 624,000.00
1025 J1 21 36 72 72 0 104,000.00 624,000.00 624,000.00
1026 J1 22 36 72 72 0 104,000.00 624,000.00 624,000.00
1027 J1 23 36 72 72 0 104,000.00 624,000.00 624,000.00
1028 J1 24 36 72 72 0 104,000.00 624,000.00 624,000.00
1029 J1 25 36 72 72 0 104,000.00 624,000.00 624,000.00
1030 J1 26 36 72 72 0 104,000.00 624,000.00 624,000.00
1031 J1 27 36 72 72 0 104,000.00 624,000.00 624,000.00
1032 J1 28 36 72 72 0 104,000.00 624,000.00 624,000.00
1033 J1 29 36 72 72 0 104,000.00 624,000.00 624,000.00
1034 J1 30 36 72 72 0 104,000.00 624,000.00 624,000.00
1035 J1 31 36 72 72 0 104,000.00 624,000.00 624,000.00
1036 J1 32 36 72 72 0 104,000.00 624,000.00 624,000.00
1037 J1 33 36 72 72 0 104,000.00 624,000.00 624,000.00
1038 J1 34 36 72 72 0 104,000.00 624,000.00 624,000.00
1039 J1 35 36 72 72 0 104,000.00 624,000.00 624,000.00
1040 J1 36 36 72 72 0 104,000.00 624,000.00 624,000.00
1041 J1 36a 36 72 72 0 104,000.00 624,000.00 624,000.00
1042 J1 36b 36 72 72 0 104,000.00 624,000.00 624,000.00
1043 J1 36c 36 72 72 0 104,000.00 624,000.00 624,000.00
1044 J1 36d 36 72 72 0 104,000.00 624,000.00 624,000.00
1045 J1 36e 36 72 72 0 104,000.00 624,000.00 624,000.00
1046 J1 36f 36 137 72 65 104,000.00 624,000.00 624,000.00
1047 J2 6 29 93 72 21 -
1048 J2 7 29 72 72 0 -
1049 J2 8 29 72 72 0 -
1050 J2 9 29 72 72 0 -
1051 J2 10 29 100 72 28 -
1052 J2 11 29 100 72 28 -
1053 J2 12 29 72 72 0 -
1054 J2 13 29 72 72 0 -
1055 J2 14 29 72 72 0 -
1056 J2 15 29 112 72 40 -
1057 J3 1 29 100 72 28 -
1058 J3 2 29 72 72 0 -
1059 J3 3 29 72 72 0 -
1060 J3 4 29 72 72 0 -
1061 J3 5 29 72 72 0 -
1062 J3 6 29 72 72 0 -
1063 J3 7 29 72 72 0 -
1064 J3 8 29 99 72 27 -
1065 J3 21 29 99 72 27 -
1066 J3 22 29 72 72 0 -
1067 J3 23 29 72 72 0 -
1068 J3 24 29 72 72 0 -
1069 J3 25 29 72 72 0 -
1070 J3 26 29 72 72 0 -
1071 J3 27 29 72 72 0 -
1072 J3 28 29 100 72 28 -
1073 J4 7 29 113 72 41 -
1074 J4 8 29 72 72 0 -
1075 J4 9 29 72 72 0 -
1076 J4 10 29 100 72 28 -
1077 J4 11 29 100 72 28 -
1078 J4 12 29 72 72 0 -
1079 J4 13 29 72 72 0 -
1080 J4 14 29 132 72 60 -
53
Page 54 of 127
INFRA
STRUKT
SALURA
JENIS
SDH BLM SDH BLM
(Rp.) (Rp.) PAVING
MIX RASI AM
13.70 60,000 822,000 1 1 0 1 8.00 104,000 832,000 8.00 104,000 832,000 - 104,000 -
16.90 60,000 1,014,000 1 1 0 1 26.53 104,000 2,759,467 26.53 104,000 2,759,467 - 104,000 -
1 1 0 1 23.50 104,000 2,444,000 12.00 104,000 1,248,000 11.50 104,000 1,196,000
1 1 0 1 6.00 104,000 624,000 6.00 104,000 624,000 - 104,000 -
1 1 0 1 6.00 104,000 624,000 6.00 104,000 624,000 - 104,000 -
1 1 0 1 6.00 104,000 624,000 6.00 104,000 624,000 - 104,000 -
1 1 0 1 6.00 104,000 624,000 6.00 104,000 624,000 - 104,000 -
1 1 0 1 6.00 104,000 624,000 6.00 104,000 624,000 - 104,000 -
1 1 0 1 6.00 104,000 624,000 6.00 104,000 624,000 - 104,000 -
1 1 0 1 6.00 104,000 624,000 6.00 104,000 624,000 - 104,000 -
1 1 0 1 6.00 104,000 624,000 6.00 104,000 624,000 - 104,000 -
1 1 0 1 6.00 104,000 624,000 6.00 104,000 624,000 - 104,000 -
1 1 0 1 6.00 104,000 624,000 6.00 104,000 624,000 - 104,000 -
1 1 0 1 6.00 104,000 624,000 6.00 104,000 624,000 - 104,000 -
1 1 0 1 6.00 104,000 624,000 6.00 104,000 624,000 - 104,000 -
1 1 0 1 6.00 104,000 624,000 6.00 104,000 624,000 - 104,000 -
1 1 0 1 6.00 104,000 624,000 6.00 104,000 624,000 - 104,000 -
1 1 0 1 6.00 104,000 624,000 6.00 104,000 624,000 - 104,000 -
1 1 0 1 6.00 104,000 624,000 6.00 104,000 624,000 - 104,000 -
1 1 0 1 6.00 104,000 624,000 6.00 104,000 624,000 - 104,000 -
1 1 0 1 6.00 104,000 624,000 6.00 104,000 624,000 - 104,000 -
1 1 0 1 6.00 104,000 624,000 6.00 104,000 624,000 - 104,000 -
1 1 0 1 6.00 104,000 624,000 6.00 104,000 624,000 - 104,000 -
1 1 0 1 6.00 104,000 624,000 6.00 104,000 624,000 - 104,000 -
1 1 0 1 6.00 104,000 624,000 6.00 104,000 624,000 - 104,000 -
1 1 0 1 25.42 104,000 2,643,333 25.42 104,000 2,643,333 - 104,000 -
1 1 0 1 18.70 104,000 1,944,800 18.70 104,000 1,944,800 - 104,000 -
1 1 0 1 7.20 104,000 748,800 7.20 104,000 748,800 - 104,000 -
1 1 0 1 7.20 104,000 748,800 7.20 104,000 748,800 - 104,000 -
1 1 0 1 7.20 104,000 748,800 7.20 104,000 748,800 - 104,000 -
1 1 0 1 22.00 104,000 2,288,000 22.00 104,000 2,288,000 - 104,000 -
1 1 0 1 22.00 104,000 2,288,000 22.00 104,000 2,288,000 - 104,000 -
1 1 0 1 7.20 104,000 748,800 7.20 104,000 748,800 - 104,000 -
1 1 0 1 7.20 104,000 748,800 7.20 104,000 748,800 - 104,000 -
1 1 0 1 7.20 104,000 748,800 7.20 104,000 748,800 - 104,000 -
1 1 0 1 24.50 104,000 2,548,000 24.50 104,000 2,548,000 - 104,000 -
1 1 0 1 22.00 104,000 2,288,000 22.00 104,000 2,288,000 - 104,000 -
1 1 0 1 7.20 104,000 748,800 7.20 104,000 748,800 - 104,000 -
1 1 0 1 7.20 104,000 748,800 7.20 104,000 748,800 - 104,000 -
1 1 0 1 7.20 104,000 748,800 7.20 104,000 748,800 - 104,000 -
1 1 0 1 7.20 104,000 748,800 7.20 104,000 748,800 - 104,000 -
1 1 0 1 7.20 104,000 748,800 7.20 104,000 748,800 - 104,000 -
1 1 0 1 7.20 104,000 748,800 7.20 104,000 748,800 - 104,000 -
1 1 0 1 22.00 104,000 2,288,000 22.00 104,000 2,288,000 - 104,000 -
1 1 0 1 22.00 104,000 2,288,000 22.00 104,000 2,288,000 - 104,000 -
1 1 0 1 7.20 104,000 748,800 7.20 104,000 748,800 - 104,000 -
1 1 0 1 7.20 104,000 748,800 7.20 104,000 748,800 - 104,000 -
1 1 0 1 7.20 104,000 748,800 7.20 104,000 748,800 - 104,000 -
1 1 0 1 7.20 104,000 748,800 7.20 104,000 748,800 - 104,000 -
1 1 0 1 7.20 104,000 748,800 7.20 104,000 748,800 - 104,000 -
1 1 0 1 7.20 104,000 748,800 7.20 104,000 748,800 - 104,000 -
1 1 0 1 22.00 104,000 2,288,000 22.00 104,000 2,288,000 - 104,000 -
1 1 0 1 23.00 104,000 2,392,000 23.00 104,000 2,392,000 - 104,000 -
1 1 0 1 7.20 104,000 748,800 7.20 104,000 748,800 - 104,000 -
1 1 0 1 7.20 104,000 748,800 7.20 104,000 748,800 - 104,000 -
1 1 0 1 22.00 104,000 2,288,000 22.00 104,000 2,288,000 - 104,000 -
1 1 0 1 22.00 104,000 2,288,000 22.00 104,000 2,288,000 - 104,000 -
1 1 0 1 7.20 104,000 748,800 7.20 104,000 748,800 - 104,000 -
1 1 0 1 7.20 104,000 748,800 7.20 104,000 748,800 - 104,000 -
1 1 0 1 25.00 104,000 2,600,000 25.00 104,000 2,600,000 - 104,000 -
54
Page 55 of 127
KETERANGAN
S
I
A
P
55
MASTER DATA
LUAS LUAS TANAH

(M2) HARGA
(Rp.)
1081 J5 1 29 100 72 28 -
1082 J5 2 29 72 72 0 -
1083 J5 3 29 72 72 0 -
1084 J5 4 29 72 72 0 -
1085 J5 5 29 72 72 0 -
1086 J5 6 29 72 72 0 -
1087 J5 7 29 72 72 0 -
1088 J5 8 29 72 72 0 -
1089 J5 9 29 72 72 0 -
1090 J5 10 29 72 72 0 -
1091 J5 11 29 72 72 0 -
1092 J5 12 29 72 72 0 -
1093 J5 13 29 105 72 33 -
1094 J5 14 29 130.5 72 58.5 -
1095 J5 15 29 72 72 0 -
1096 J5 16 29 72 72 0 -
1097 J5 17 29 72 72 0 -
1098 J5 18 29 72 72 0 -
1099 J5 19 29 72 72 0 -
1100 J5 20 29 72 72 0 -
1101 J5 21 29 72 72 0 -
1102 J5 22 29 72 72 0 -
1103 J5 23 29 72 72 0 -
1104 J5 24 29 72 72 0 -
1105 J5 25 29 72 72 0 -
1106 J5 26 29 100 72 28 -
1107 J6 7 29 133 72 61 -
1108 J6 8 29 72 72 0 -
1109 J6 9 29 100 72 28 -
1110 J6 10 29 100 72 28 -
1111 J6 11 29 72 72 0 -
1112 J6 12 29 72 72 0 -
1113 J6 13 29 80 72 8 -
1114 J7 1 29 100 72 28 -
1115 J7 2 29 72 72 0 -
1116 J7 3 29 72 72 0 -
1117 J7 4 29 72 72 0 -
1118 J7 5 29 72 72 0 -
1119 J7 6 29 72 72 0 -
1120 J7 7 29 72 72 0 -
1121 J7 8 29 72 72 0 -
1122 J7 9 29 72 72 0 -
1123 J7 10 29 72 72 0 -
1124 J7 11 29 72 72 0 -
1125 J7 12 29 106 72 34 -
1126 J7 13 29 132 72 60 -
1127 J7 14 29 72 72 0 -
1128 J7 15 29 72 72 0 -
1129 J7 16 29 72 72 0 -
1130 J7 17 29 72 72 0 -
1131 J7 18 29 72 72 0 -
1132 J7 19 29 72 72 0 -
1133 J7 20 29 72 72 0 -
1134 J7 21 29 72 72 0 -
1135 J7 22 29 72 72 0 -
1136 J7 23 29 72 72 0 -
1137 J7 24 29 100 72 28 -
1138 J8 7 29 81 72 9 -
1139 J8 8 29 72 72 0 -
1140 J8 9 29 102 72 30 -
56
Page 57 of 127
INFRA
STRUKT
SALURA
JENIS
SDH BLM SDH BLM
(Rp.) (Rp.) PAVING
MIX RASI AM
1 1 0 1 22.00 104,000 2,288,000 22.00 104,000 2,288,000 - 104,000 -

1 1 0 1 7.20 104,000 748,800 7.20 104,000 748,800 - 104,000 -
1 1 0 1 7.20 104,000 748,800 7.20 104,000 748,800 - 104,000 -
1 1 0 1 7.20 104,000 748,800 7.20 104,000 748,800 - 104,000 -
1 1 0 1 7.20 104,000 748,800 7.20 104,000 748,800 - 104,000 -
1 1 0 1 7.20 104,000 748,800 7.20 104,000 748,800 - 104,000 -
1 1 0 1 7.20 104,000 748,800 7.20 104,000 748,800 - 104,000 -
1 1 0 1 7.20 104,000 748,800 7.20 104,000 748,800 - 104,000 -
1 1 0 1 7.20 104,000 748,800 7.20 104,000 748,800 - 104,000 -
1 1 0 1 7.20 104,000 748,800 7.20 104,000 748,800 - 104,000 -
1 1 0 1 7.20 104,000 748,800 7.20 104,000 748,800 - 104,000 -
1 1 0 1 7.20 104,000 748,800 7.20 104,000 748,800 - 104,000 -
1 1 0 1 22.00 104,000 2,288,000 22.00 104,000 2,288,000 - 104,000 -
1 1 0 1 25.00 104,000 2,600,000 25.00 104,000 2,600,000 - 104,000 -
1 1 0 1 7.20 104,000 748,800 7.20 104,000 748,800 - 104,000 -
1 1 0 1 7.20 104,000 748,800 7.20 104,000 748,800 - 104,000 -
1 1 0 1 7.20 104,000 748,800 7.20 104,000 748,800 - 104,000 -
1 1 0 1 7.20 104,000 748,800 7.20 104,000 748,800 - 104,000 -
1 1 0 1 7.20 104,000 748,800 7.20 104,000 748,800 - 104,000 -
1 1 0 1 7.20 104,000 748,800 7.20 104,000 748,800 - 104,000 -
1 1 0 1 7.20 104,000 748,800 7.20 104,000 748,800 - 104,000 -
1 1 0 1 7.20 104,000 748,800 7.20 104,000 748,800 - 104,000 -
1 1 0 1 7.20 104,000 748,800 7.20 104,000 748,800 - 104,000 -
1 1 0 1 7.20 104,000 748,800 7.20 104,000 748,800 - 104,000 -
1 1 0 1 7.20 104,000 748,800 7.20 104,000 748,800 - 104,000 -
1 1 0 1 22.00 104,000 2,288,000 22.00 104,000 2,288,000 - 104,000 -
1 1 0 1 25.00 104,000 2,600,000 25.00 104,000 2,600,000 - 104,000 -
1 1 0 1 7.20 104,000 748,800 7.20 104,000 748,800 - 104,000 -
1 1 0 1 7.20 104,000 748,800 7.20 104,000 748,800 - 104,000 -
1 1 0 1 7.20 104,000 748,800 7.20 104,000 748,800 - 104,000 -
1 1 0 1 7.20 104,000 748,800 7.20 104,000 748,800 - 104,000 -
1 1 0 1 7.20 104,000 748,800 7.20 104,000 748,800 - 104,000 -
1 1 0 1 20.50 104,000 2,132,000 20.50 104,000 2,132,000 - 104,000 -
1 1 0 1 22.00 104,000 2,288,000 22.00 104,000 2,288,000 - 104,000 -
1 1 0 1 7.20 104,000 748,800 7.20 104,000 748,800 - 104,000 -
1 1 0 1 7.20 104,000 748,800 7.20 104,000 748,800 - 104,000 -
1 1 0 1 7.20 104,000 748,800 7.20 104,000 748,800 - 104,000 -
1 1 0 1 7.20 104,000 748,800 7.20 104,000 748,800 - 104,000 -
1 1 0 1 7.20 104,000 748,800 7.20 104,000 748,800 - 104,000 -
1 1 0 1 7.20 104,000 748,800 7.20 104,000 748,800 - 104,000 -
1 1 0 1 7.20 104,000 748,800 7.20 104,000 748,800 - 104,000 -
1 1 0 1 7.20 104,000 748,800 7.20 104,000 748,800 - 104,000 -
1 1 0 1 7.20 104,000 748,800 7.20 104,000 748,800 - 104,000 -
1 1 0 1 7.20 104,000 748,800 7.20 104,000 748,800 - 104,000 -
1 1 0 1 22.00 104,000 2,288,000 22.00 104,000 2,288,000 - 104,000 -
1 1 0 1 26.60 104,000 2,766,400 26.60 104,000 2,766,400 - 104,000 -
1 1 0 1 7.20 104,000 748,800 7.20 104,000 748,800 - 104,000 -
1 1 0 1 7.20 104,000 748,800 7.20 104,000 748,800 - 104,000 -
1 1 0 1 7.20 104,000 748,800 7.20 104,000 748,800 - 104,000 -
1 1 0 1 7.20 104,000 748,800 7.20 104,000 748,800 - 104,000 -
1 1 0 1 7.20 104,000 748,800 7.20 104,000 748,800 - 104,000 -
1 1 0 1 7.20 104,000 748,800 7.20 104,000 748,800 - 104,000 -
1 1 0 1 7.20 104,000 748,800 7.20 104,000 748,800 - 104,000 -
1 1 0 1 7.20 104,000 748,800 7.20 104,000 748,800 - 104,000 -
1 1 0 1 7.20 104,000 748,800 7.20 104,000 748,800 - 104,000 -
1 1 0 1 7.20 104,000 748,800 7.20 104,000 748,800 - 104,000 -
1 1 0 1 22.00 104,000 2,288,000 22.00 104,000 2,288,000 - 104,000 -
1 1 0 1 20.00 104,000 2,080,000 20.00 104,000 2,080,000 - 104,000 -
1 1 0 1 7.20 104,000 748,800 7.20 104,000 748,800 - 104,000 -
1 1 0 1 22.00 104,000 2,288,000 22.00 104,000 2,288,000 - 104,000 -
57
Page 58 of 127
KETERANGAN
58
MASTER DATA
LUAS LUAS TANAH

(M2) HARGA
(Rp.)
1141 J8 10 29 102 72 30 -
1142 J8 11 29 72 72 0 -
1143 J8 12 29 100.5 72 28.5 -
1144 J9 1 29 102 72 30 -
1145 J9 2 29 72 72 0 -
1146 J9 3 29 72 72 0 -
1147 J9 4 29 72 72 0 -
1148 J9 5 29 72 72 0 -
1149 J9 6 29 72 72 0 -
1150 J9 7 29 72 72 0 -
1151 J9 8 29 72 72 0 -
1152 J9 9 29 72 72 0 -
1153 J9 10 29 72 72 0 -
1154 J9 11 29 108 72 36 -
1155 J9 12 29 134 72 62 -
1156 J9 13 29 72 72 0 -
1157 J9 14 29 72 72 0 -
1158 J9 15 29 72 72 0 -
1159 J9 16 29 72 72 0 -
1160 J9 17 29 72 72 0 -
1161 J9 18 29 72 72 0 -
1162 J9 19 29 72 72 0 -
1163 J9 20 29 72 72 0 -
1164 J9 21 29 72 72 0 -
1165 J9 22 29 102.5 72 30.5 -
1166 J10 7 29 101 72 29 -
1167 J10 8 29 102 72 30 -
1168 J10 9 29 102 72 30 -
1169 J10 10 29 120 72 48 -
1170 J11 1 29 99 72 27 -
1171 J11 2 29 72 72 0 -
1172 J11 3 29 72 72 0 -
1173 J11 4 29 72 72 0 -
1174 J11 5 29 72 72 0 -
1175 J11 6 29 72 72 0 -
1176 J11 7 29 72 72 0 -
1177 J11 8 29 72 72 0 -
1178 J11 9 29 72 72 0 -
1179 J11 10 29 113 72 41 -
1180 J11 11 29 139 72 67 -
1181 J11 12 29 72 72 0 -
1182 J11 13 29 72 72 0 -
1183 J11 14 29 72 72 0 -
1184 J11 15 29 72 72 0 -
1185 J11 16 29 72 72 0 -
1186 J11 17 29 72 72 0 -
1187 J11 18 29 72 72 0 -
1188 J11 19 29 72 72 0 -
1189 J11 20 29 99 72 27 -
1190 J12 9 36 213 96 117 -
1191 J12 10 29 90 72 18 -
1192 J12 11 29 109 72 37 -
1193 J13 1 36 96 96 0 104,000.00 832,000.00 9,472,000.00
1194 J13 2 36 72 96 -24 104,000.00 624,000.00 2,784,000.00
1195 J13 3 36 72 96 -24 104,000.00 624,000.00 2,784,000.00
1196 J13 4 36 72 96 -24 104,000.00 624,000.00 2,784,000.00
1197 J13 5 36 72 96 -24 104,000.00 624,000.00 2,784,000.00
1198 J13 6 36 72 96 -24 104,000.00 624,000.00 2,784,000.00
1199 J13 7 36 72 96 -24 104,000.00 624,000.00 2,784,000.00
1200 J13 8 36 72 96 -24 104,000.00 624,000.00 2,784,000.00
59
Page 60 of 127
INFRA
STRUKT
SALURA
JENIS
SDH BLM SDH BLM
(Rp.) (Rp.) PAVING
MIX RASI AM
1 1 0 1 22.00 104,000 2,288,000 22.00 104,000 2,288,000 - 104,000 -

1 1 0 1 7.20 104,000 748,800 7.20 104,000 748,800 - 104,000 -
1 1 0 1 22.00 104,000 2,288,000 22.00 104,000 2,288,000 - 104,000 -
1 1 0 1 22.00 104,000 2,288,000 22.00 104,000 2,288,000 - 104,000 -
1 1 0 1 7.20 104,000 748,800 7.20 104,000 748,800 - 104,000 -
1 1 0 1 7.20 104,000 748,800 7.20 104,000 748,800 - 104,000 -
1 1 0 1 7.20 104,000 748,800 7.20 104,000 748,800 - 104,000 -
1 1 0 1 7.20 104,000 748,800 7.20 104,000 748,800 - 104,000 -
1 1 0 1 7.20 104,000 748,800 7.20 104,000 748,800 - 104,000 -
1 1 0 1 7.20 104,000 748,800 7.20 104,000 748,800 - 104,000 -
1 1 0 1 7.20 104,000 748,800 7.20 104,000 748,800 - 104,000 -
1 1 0 1 7.20 104,000 748,800 7.20 104,000 748,800 - 104,000 -
1 1 0 1 7.20 104,000 748,800 7.20 104,000 748,800 - 104,000 -
1 1 0 1 22.80 104,000 2,371,200 22.80 104,000 2,371,200 - 104,000 -
1 1 0 1 25.40 104,000 2,641,600 25.40 104,000 2,641,600 - 104,000 -
1 1 0 1 7.20 104,000 748,800 7.20 104,000 748,800 - 104,000 -
1 1 0 1 7.20 104,000 748,800 7.20 104,000 748,800 - 104,000 -
1 1 0 1 7.20 104,000 748,800 7.20 104,000 748,800 - 104,000 -
1 1 0 1 7.20 104,000 748,800 7.20 104,000 748,800 - 104,000 -
1 1 0 1 7.20 104,000 748,800 7.20 104,000 748,800 - 104,000 -
1 1 0 1 7.20 104,000 748,800 7.20 104,000 748,800 - 104,000 -
1 1 0 1 7.20 104,000 748,800 7.20 104,000 748,800 - 104,000 -
1 1 0 1 7.20 104,000 748,800 7.20 104,000 748,800 - 104,000 -
1 1 0 1 7.20 104,000 748,800 7.20 104,000 748,800 - 104,000 -
1 1 0 1 22.00 104,000 2,288,000 22.00 104,000 2,288,000 - 104,000 -
1 1 0 1 22.00 104,000 2,288,000 22.00 104,000 2,288,000 - 104,000 -
1 1 0 1 22.00 104,000 2,288,000 22.00 104,000 2,288,000 - 104,000 -
1 1 0 1 22.00 104,000 2,288,000 22.00 104,000 2,288,000 - 104,000 -
1 1 0 1 24.00 104,000 2,496,000 24.00 104,000 2,496,000 - 104,000 -
1 1 0 1 7.20 104,000 748,800 7.20 104,000 748,800 - 104,000 -
1 1 0 1 7.20 104,000 748,800 7.20 104,000 748,800 - 104,000 -
1 1 0 1 7.20 104,000 748,800 7.20 104,000 748,800 - 104,000 -
1 1 0 1 7.20 104,000 748,800 7.20 104,000 748,800 - 104,000 -
1 1 0 1 7.20 104,000 748,800 7.20 104,000 748,800 - 104,000 -
1 1 0 1 7.20 104,000 748,800 7.20 104,000 748,800 - 104,000 -
1 1 0 1 7.20 104,000 748,800 7.20 104,000 748,800 - 104,000 -
1 1 0 1 7.20 104,000 748,800 7.20 104,000 748,800 - 104,000 -
1 1 0 1 7.20 104,000 748,800 7.20 104,000 748,800 - 104,000 -
1 1 0 1 23.30 104,000 2,423,200 23.30 104,000 2,423,200 - 104,000 -
1 1 0 1 25.90 104,000 2,693,600 25.90 104,000 2,693,600 - 104,000 -
1 1 0 1 7.20 104,000 748,800 7.20 104,000 748,800 - 104,000 -
1 1 0 1 7.20 104,000 748,800 7.20 104,000 748,800 - 104,000 -
1 1 0 1 7.20 104,000 748,800 7.20 104,000 748,800 - 104,000 -
1 1 0 1 7.20 104,000 748,800 7.20 104,000 748,800 - 104,000 -
1 1 0 1 7.20 104,000 748,800 7.20 104,000 748,800 - 104,000 -
1 1 0 1 7.20 104,000 748,800 7.20 104,000 748,800 - 104,000 -
1 1 0 1 7.20 104,000 748,800 7.20 104,000 748,800 - 104,000 -
1 1 0 1 7.20 104,000 748,800 7.20 104,000 748,800 - 104,000 -
1 1 0 1 22.00 104,000 2,288,000 22.00 104,000 2,288,000 - 104,000 -
1 1 0 1 26.00 104,000 2,704,000 26.00 104,000 2,704,000 - 104,000 -
1 1 0 1 21.00 104,000 2,184,000 21.00 104,000 2,184,000 - 104,000 -
1 1 0 1 22.00 104,000 2,288,000 22.00 104,000 2,288,000 - 104,000 -
0 1 1 8.00 104,000 832,000 104,000 - 8.00 104,000 832,000
0 1 1 6.00 104,000 624,000 104,000 - 6.00 104,000 624,000
0 1 1 6.00 104,000 624,000 104,000 - 6.00 104,000 624,000
0 1 1 6.00 104,000 624,000 104,000 - 6.00 104,000 624,000
0 1 1 6.00 104,000 624,000 104,000 - 6.00 104,000 624,000
0 1 1 6.00 104,000 624,000 104,000 - 6.00 104,000 624,000
0 1 1 6.00 104,000 624,000 104,000 - 6.00 104,000 624,000
0 1 1 6.00 104,000 624,000 104,000 - 6.00 104,000 624,000
60
Page 61 of 127
KETERANGAN
61
MASTER DATA
LUAS LUAS TANAH

(M2) HARGA
(Rp.)
1201 J13 8a 36 72 104,000.00 624,000.00 2,784,000.00

1202 J13 8b 36 72 104,000.00 624,000.00 2,784,000.00
1203 J13 8c 36 130 104,000.00 2,374,666.67 11,302,666.67
1204 J13 9 29 92 72 20 -
1205 J13 10 29 72 72 0 -
1206 J13 11 29 72 72 0 -
1207 J13 12 29 72 72 0 -
1208 J13 13 29 72 72 0 -
1209 J13 14 29 72 72 0 -
1210 J13 15 29 72 72 0 -
1211 J13 16 29 72 72 0 -
1212 J13 17 29 72 72 0 -
1213 J13 18 29 90 72 18 -
1214 K1 1 KAV 171 171 0 11.40 9.10 20.50 60,000 1,230,000 104,000.00 1,185,600.00 2,415,600.00 20.50 60,000 1,230,000 1
1215 K1 2 KAV 120 120 0 8.00 5.70 13.70 60,000 822,000 104,000.00 832,000.00 1,654,000.00 13.70 60,000 822,000 1
1216 K1 3 45 120 120 0 8.00 5.70 13.70 60,000 822,000 104,000.00 832,000.00 1,654,000.00 13.70 60,000 822,000 1
1217 K1 4 45 120 120 0 8.00 5.70 13.70 60,000 822,000 104,000.00 832,000.00 1,654,000.00 13.70 60,000 822,000 1
1218 K1 5 45 120 120 0 8.00 5.70 13.70 60,000 822,000 104,000.00 832,000.00 1,654,000.00 13.70 60,000 822,000 1
1219 K1 6 45 120 120 0 8.00 5.70 13.70 60,000 822,000 104,000.00 832,000.00 1,654,000.00 13.70 60,000 822,000 1
1220 K1 7 45 120 120 0 8.00 5.70 13.70 60,000 822,000 104,000.00 832,000.00 1,654,000.00 13.70 60,000 822,000 1
1221 K1 8 45 120 120 0 8.00 5.70 13.70 60,000 822,000 104,000.00 832,000.00 1,654,000.00 13.70 60,000 822,000 1
1222 K1 9 45 150 120 30 11.00 8.70 19.70 60,000 1,182,000 104,000.00 1,040,000.00 2,222,000.00 19.70 60,000 1,182,000 1
1223 K1 10 45 150 120 30 11.00 8.70 19.70 60,000 1,182,000 1,182,000.00 19.70 60,000 1,182,000 1
1224 K1 11 45 120 120 0 8.00 5.70 13.70 60,000 822,000 104,000.00 832,000.00 1,654,000.00 13.70 60,000 822,000 1
1225 K1 12 45 120 120 0 8.00 5.70 13.70 60,000 822,000 104,000.00 832,000.00 1,654,000.00 13.70 60,000 822,000 1
1226 K1 13 45 120 120 0 8.00 5.70 13.70 60,000 822,000 104,000.00 832,000.00 1,654,000.00 13.70 60,000 822,000 1
1227 K1 14 45 120 120 0 8.00 5.70 13.70 60,000 822,000 104,000.00 832,000.00 1,654,000.00 13.70 60,000 822,000 1
1228 K1 15 45 120 120 0 8.00 5.70 13.70 60,000 822,000 104,000.00 832,000.00 1,654,000.00 13.70 60,000 822,000 1
1229 K1 16 45 120 120 0 8.00 5.70 13.70 60,000 822,000 104,000.00 832,000.00 1,654,000.00 13.70 60,000 822,000 1
1230 K1 17 45 120 120 0 8.00 5.70 13.70 60,000 822,000 104,000.00 832,000.00 1,654,000.00 13.70 60,000 822,000 1
1231 K1 18 45 143 120 23 9.60 11.46 21.06 60,000 1,263,600 1,263,600.00 21.06 60,000 1,263,600 1
1232 K1 19 36 114 96 18 -
1233 K1 20 36 72 72 0 104,000.00 624,000.00 624,000.00
1234 K1 21 36 72 72 0 104,000.00 624,000.00 624,000.00
1235 K1 22 36 72 72 0 104,000.00 624,000.00 624,000.00
1236 K1 23 36 72 72 0 104,000.00 624,000.00 624,000.00
1237 K1 24 36 72 72 0 104,000.00 624,000.00 624,000.00
1238 K1 25 36 72 72 0 104,000.00 624,000.00 624,000.00
1239 K1 26 36 72 72 0 104,000.00 624,000.00 624,000.00
1240 K1 27 36 72 72 0 104,000.00 624,000.00 624,000.00
1241 K1 28 36 72 72 0 104,000.00 624,000.00 624,000.00
1242 K1 29 36 72 72 0 104,000.00 624,000.00 624,000.00
1243 K1 30 36 72 72 0 104,000.00 624,000.00 624,000.00
1244 K1 31 36 72 72 0 104,000.00 624,000.00 624,000.00
1245 K1 32 36 72 72 0 104,000.00 624,000.00 624,000.00
1246 K1 33 36 72 72 0 104,000.00 624,000.00 624,000.00
1247 K1 34 36 72 72 0 104,000.00 624,000.00 624,000.00
1248 K1 35 36 72 72 0 104,000.00 624,000.00 624,000.00
1249 K1 36 36 72 72 0 104,000.00 624,000.00 624,000.00
1250 K1 36a 36 72 72 0 104,000.00 624,000.00 624,000.00
1251 K1 36b 36 72 72 0 104,000.00 624,000.00 624,000.00
1252 K1 36c 36 72 72 0 104,000.00 624,000.00 624,000.00
1253 K1 36d 36 72 72 0 104,000.00 624,000.00 624,000.00
1254 K1 36e 36 72 72 0 104,000.00 624,000.00 624,000.00
1255 K1 36f 36 137 72 65 104,000.00 1,187,333.33 1,187,333.33
1256 K2 1 29 100 72 28 -
1257 K2 2 29 72 72 0 -
1258 K2 3 29 72 72 0 -
1259 K2 4 KAV 72 72 0 -
1260 K2 5 29 72 72 0 -
62
Page 63 of 127
INFRA
STRUKT
SALURA
JENIS
SDH BLM SDH BLM
(Rp.) (Rp.) PAVING
MIX RASI AM
1 1 6.00 104,000 624,000 104,000 - 6.00 104,000 624,000

1 1 6.00 104,000 624,000 104,000 - 6.00 104,000 624,000
1 1 21.10 104,000 2,194,400 104,000 - 21.10 104,000 2,194,400
1 1 0 1 22.70 104,000 2,360,800 22.70 104,000 2,360,800 - 104,000 -
1 1 0 1 6.00 104,000 624,000 6.00 104,000 624,000 - 104,000 -
1 1 0 1 6.00 104,000 624,000 6.00 104,000 624,000 - 104,000 -
1 1 0 1 6.00 104,000 624,000 6.00 104,000 624,000 - 104,000 -
1 1 0 1 6.00 104,000 624,000 6.00 104,000 624,000 - 104,000 -
1 1 0 1 6.00 104,000 624,000 6.00 104,000 624,000 - 104,000 -
1 1 0 1 6.00 104,000 624,000 6.00 104,000 624,000 - 104,000 -
1 1 0 1 6.00 104,000 624,000 6.00 104,000 624,000 - 104,000 -
1 1 0 1 6.00 104,000 624,000 6.00 104,000 624,000 - 104,000 -
1 1 0 1 6.00 104,000 624,000 6.00 104,000 624,000 - 104,000 -
20.50 60,000 1,230,000 1 1 0 1 11.40 104,000 1,185,600 11.40 104,000 1,185,600 - 104,000 -
13.70 60,000 822,000 1 1 0 1 8.00 104,000 832,000 8.00 104,000 832,000 - 104,000 -
13.70 60,000 822,000 1 1 0 1 8.00 104,000 832,000 8.00 104,000 832,000 - 104,000 -
13.70 60,000 822,000 1 1 0 1 8.00 104,000 832,000 8.00 104,000 832,000 - 104,000 -
13.70 60,000 822,000 1 1 0 1 8.00 104,000 832,000 8.00 104,000 832,000 - 104,000 -
13.70 60,000 822,000 1 1 0 1 8.00 104,000 832,000 8.00 104,000 832,000 - 104,000 -
13.70 60,000 822,000 1 1 0 1 8.00 104,000 832,000 8.00 104,000 832,000 - 104,000 -
13.70 60,000 822,000 1 1 0 1 8.00 104,000 832,000 8.00 104,000 832,000 - 104,000 -
19.70 60,000 1,182,000 1 1 0 1 10.00 104,000 1,040,000 10.00 104,000 1,040,000 - 104,000 -
19.70 60,000 1,182,000 1 1 0 1 10.00 104,000 1,040,000 10.00 104,000 1,040,000 - 104,000 -
13.70 60,000 822,000 1 1 0 1 8.00 104,000 832,000 8.00 104,000 832,000 - 104,000 -
13.70 60,000 822,000 1 1 0 1 8.00 104,000 832,000 8.00 104,000 832,000 - 104,000 -
13.70 60,000 822,000 1 1 0 1 8.00 104,000 832,000 8.00 104,000 832,000 - 104,000 -
13.70 60,000 822,000 1 1 0 1 8.00 104,000 832,000 8.00 104,000 832,000 - 104,000 -
13.70 60,000 822,000 1 1 0 1 8.00 104,000 832,000 8.00 104,000 832,000 - 104,000 -
13.70 60,000 822,000 1 1 0 1 8.00 104,000 832,000 8.00 104,000 832,000 - 104,000 -
13.70 60,000 822,000 1 1 0 1 8.00 104,000 832,000 8.00 104,000 832,000 - 104,000 -
21.06 60,000 1,263,600 1 1 0 1 26.53 104,000 2,759,467 26.53 104,000 2,759,467 - 104,000 -
1 1 0 1 23.50 104,000 2,444,000 23.50 104,000 2,444,000 - 104,000 -
1 1 0 1 6.00 104,000 624,000 6.00 104,000 624,000 - 104,000 -
1 1 0 1 6.00 104,000 624,000 6.00 104,000 624,000 - 104,000 -
1 1 0 1 6.00 104,000 624,000 6.00 104,000 624,000 - 104,000 -
1 1 0 1 6.00 104,000 624,000 6.00 104,000 624,000 - 104,000 -
1 1 0 1 6.00 104,000 624,000 6.00 104,000 624,000 - 104,000 -
1 1 0 1 6.00 104,000 624,000 6.00 104,000 624,000 - 104,000 -
1 1 0 1 6.00 104,000 624,000 6.00 104,000 624,000 - 104,000 -
1 1 0 1 6.00 104,000 624,000 6.00 104,000 624,000 - 104,000 -
1 1 0 1 6.00 104,000 624,000 6.00 104,000 624,000 - 104,000 -
1 1 0 1 6.00 104,000 624,000 6.00 104,000 624,000 - 104,000 -
1 1 0 1 6.00 104,000 624,000 6.00 104,000 624,000 - 104,000 -
1 1 0 1 6.00 104,000 624,000 6.00 104,000 624,000 - 104,000 -
1 1 0 1 6.00 104,000 624,000 6.00 104,000 624,000 - 104,000 -
1 1 0 1 6.00 104,000 624,000 6.00 104,000 624,000 - 104,000 -
1 1 0 1 6.00 104,000 624,000 6.00 104,000 624,000 - 104,000 -
1 1 0 1 6.00 104,000 624,000 6.00 104,000 624,000 - 104,000 -
1 1 0 1 6.00 104,000 624,000 6.00 104,000 624,000 - 104,000 -
1 1 0 1 6.00 104,000 624,000 6.00 104,000 624,000 - 104,000 -
1 1 0 1 6.00 104,000 624,000 6.00 104,000 624,000 - 104,000 -
1 1 0 1 6.00 104,000 624,000 6.00 104,000 624,000 - 104,000 -
1 1 0 1 6.00 104,000 624,000 6.00 104,000 624,000 - 104,000 -
1 1 0 1 6.00 104,000 624,000 6.00 104,000 624,000 - 104,000 -
1 1 0 1 25.42 104,000 2,643,333 25.42 104,000 2,643,333 - 104,000 -
1 1 0 1 22.00 104,000 2,288,000 22.00 104,000 2,288,000 - 104,000 -
1 1 0 1 7.20 104,000 748,800 7.20 104,000 748,800 - 104,000 -
1 1 0 1 7.20 104,000 748,800 7.20 104,000 748,800 - 104,000 -
1 1 0 1 7.20 104,000 748,800 7.20 104,000 748,800 - 104,000 -
1 1 0 1 7.20 104,000 748,800 7.20 104,000 748,800 - 104,000 -
63
Page 64 of 127
KETERANGAN
S
I
A
P
64
MASTER DATA
LUAS LUAS TANAH

(M2) HARGA
(Rp.)
1261 K2 6 22 72 72 0 -
1262 K2 7 29 72 72 0 -
1263 K2 8 22 72 72 0 -
1264 K2 9 22 72 72 0 -
1265 K2 10 29 72 72 0 -
1266 K2 11 29 148 72 76 -
1267 K2 13 29 72 72 0 594,000.00
1268 K2 14 29 72 72 0 594,000.00
1269 K2 15 29 72 72 0 594,000.00
1270 K2 16 29 72 72 0 594,000.00
1271 K2 17 29 72 72 0 594,000.00
1272 K2 18 29 72 72 0 594,000.00
1273 K2 19 29 72 72 0 594,000.00
1274 K2 20 29 72 72 0 594,000.00
1275 K2 21 29 72 72 0 594,000.00
1276 K2 22 29 72 72 0 -
1277 K2 23 29 100 72 28 -
1278 K3 1 29 100 72 28 -
1279 K3 2 29 72 72 0 -
1280 K3 3 29 72 72 0 -
1281 K3 4 29 72 72 0 -
1282 K3 5 22 72 72 0 -
1283 K3 6 29 100 72 28 -
1284 K3 7 29 100 72 28 -
1285 K3 8 KAV 72 72 0 -
1286 K3 9 29 72 72 0 -
1287 K3 10 29 72 72 0 -
1288 K3 11 29 72 72 0 -
1289 K3 12 29 100 72 28 -
1290 K4 1 29 100 72 28 -
1291 K4 2 29 72 72 0 -
1292 K4 3 22 72 72 0 -
1293 K4 4 29 72 72 0 -
1294 K4 5 29 72 72 0 -
1295 K4 6 29 72 72 0 -
1296 K4 7 29 72 72 0 -
1297 K4 8 29 72 72 0 -
1298 K4 9 22 84 72 12 -
1299 K4 10 22 79 72 7 -
1300 K4 11 29 72 72 0 -
1301 K4 12 29 72 72 0 -
1302 K4 13 29 72 72 0 -
1303 K4 14 29 72 72 0 -
1304 K4 15 29 72 72 0 -
1305 K4 16 29 72 72 0 -
1306 K4 17 29 72 72 0 -
1307 K4 18 29 100 72 28 -
1308 K5 1 29 100 72 28 -
1309 K5 2 29 72 72 0 -
1310 K5 3 29 72 72 0 -
1311 K5 4 29 72 72 0 -
1312 K5 5 KAV 72 72 0 -
1313 K5 6 29 72 72 0 -
1314 K5 7 29 72 72 0 -
1315 K5 8 22 72 72 0 -
1316 K5 9 22 99 72 27 -
1317 K5 10 22 92 72 20 -
1318 K5 11 29 72 72 0 -
1319 K5 12 29 72 72 0 -
1320 K5 13 29 72 72 0 -
65
Page 66 of 127
INFRA
STRUKT
SALURA
JENIS
SDH BLM SDH BLM
(Rp.) (Rp.) PAVING
MIX RASI AM
1 1 0 1 7.20 104,000 748,800 7.20 104,000 748,800 - 104,000 -

1 1 0 1 7.20 104,000 748,800 7.20 104,000 748,800 - 104,000 -
1 1 0 1 7.20 104,000 748,800 7.20 104,000 748,800 - 104,000 -
1 1 0 1 7.20 104,000 748,800 7.20 104,000 748,800 - 104,000 -
1 1 0 1 7.20 104,000 748,800 7.20 104,000 748,800 - 104,000 -
1 1 0 1 23.56 104,000 2,450,240 9.70 104,000 1,008,800 13.86 104,000 1,441,440
0 1 1 1 7.20 104,000 748,800 7.20 104,000 748,800 - 104,000 -
0 1 1 1 7.20 104,000 748,800 7.20 104,000 748,800 - 104,000 -
0 1 1 1 7.20 104,000 748,800 7.20 104,000 748,800 - 104,000 -
0 1 1 1 7.20 104,000 748,800 7.20 104,000 748,800 - 104,000 -
0 1 1 1 7.20 104,000 748,800 7.20 104,000 748,800 - 104,000 -
0 1 1 1 7.20 104,000 748,800 7.20 104,000 748,800 - 104,000 -
0 1 1 1 7.20 104,000 748,800 7.20 104,000 748,800 - 104,000 -
0 1 1 1 7.20 104,000 748,800 7.20 104,000 748,800 - 104,000 -
0 1 1 1 7.20 104,000 748,800 7.20 104,000 748,800 - 104,000 -
1 1 0 1 7.20 104,000 748,800 7.20 104,000 748,800 - 104,000 -
1 1 0 1 22.00 104,000 2,288,000 22.00 104,000 2,288,000 - 104,000 -
1 1 0 1 22.00 104,000 2,288,000 22.00 104,000 2,288,000 - 104,000 -
1 1 0 1 7.20 104,000 748,800 7.20 104,000 748,800 - 104,000 -
1 1 0 1 7.20 104,000 748,800 7.20 104,000 748,800 - 104,000 -
1 1 0 1 7.20 104,000 748,800 7.20 104,000 748,800 - 104,000 -
1 1 0 1 7.20 104,000 748,800 7.20 104,000 748,800 - 104,000 -
1 1 0 1 22.00 104,000 2,288,000 22.00 104,000 2,288,000 - 104,000 -
1 1 0 1 22.00 104,000 2,288,000 22.00 104,000 2,288,000 - 104,000 -
1 1 0 1 7.20 104,000 748,800 7.20 104,000 748,800 - 104,000 -
1 1 0 1 7.20 104,000 748,800 7.20 104,000 748,800 - 104,000 -
1 1 0 1 7.20 104,000 748,800 7.20 104,000 748,800 - 104,000 -
1 1 0 1 7.20 104,000 748,800 7.20 104,000 748,800 - 104,000 -
1 1 0 1 22.00 104,000 2,288,000 22.00 104,000 2,288,000 - 104,000 -
1 1 0 1 22.00 104,000 2,288,000 22.00 104,000 2,288,000 - 104,000 -
1 1 0 1 7.20 104,000 748,800 7.20 104,000 748,800 - 104,000 -
1 1 0 1 7.20 104,000 748,800 7.20 104,000 748,800 - 104,000 -
1 1 0 1 7.20 104,000 748,800 7.20 104,000 748,800 - 104,000 -
1 1 0 1 7.20 104,000 748,800 7.20 104,000 748,800 - 104,000 -
1 1 0 1 7.20 104,000 748,800 7.20 104,000 748,800 - 104,000 -
1 1 0 1 7.20 104,000 748,800 7.20 104,000 748,800 - 104,000 -
1 1 0 1 7.20 104,000 748,800 7.20 104,000 748,800 - 104,000 -
1 1 0 1 20.80 104,000 2,163,200 20.80 104,000 2,163,200 - 104,000 -
1 1 0 1 20.10 104,000 2,090,400 20.10 104,000 2,090,400 - 104,000 -
1 1 0 1 7.20 104,000 748,800 7.20 104,000 748,800 - 104,000 -
1 1 0 1 7.20 104,000 748,800 7.20 104,000 748,800 - 104,000 -
1 1 0 1 7.20 104,000 748,800 7.20 104,000 748,800 - 104,000 -
1 1 0 1 7.20 104,000 748,800 7.20 104,000 748,800 - 104,000 -
1 1 0 1 7.20 104,000 748,800 7.20 104,000 748,800 - 104,000 -
1 1 0 1 7.20 104,000 748,800 7.20 104,000 748,800 - 104,000 -
1 1 0 1 7.20 104,000 748,800 7.20 104,000 748,800 - 104,000 -
1 1 0 1 22.00 104,000 2,288,000 22.00 104,000 2,288,000 - 104,000 -
1 1 0 1 22.00 104,000 2,288,000 22.00 104,000 2,288,000 - 104,000 -
1 1 0 1 7.20 104,000 748,800 7.20 104,000 748,800 - 104,000 -
1 1 0 1 7.20 104,000 748,800 7.20 104,000 748,800 - 104,000 -
1 1 0 1 7.20 104,000 748,800 7.20 104,000 748,800 - 104,000 -
1 1 0 1 7.20 104,000 748,800 7.20 104,000 748,800 - 104,000 -
1 1 0 1 7.20 104,000 748,800 7.20 104,000 748,800 - 104,000 -
1 1 0 1 7.20 104,000 748,800 7.20 104,000 748,800 - 104,000 -
1 1 0 1 7.20 104,000 748,800 7.20 104,000 748,800 - 104,000 -
1 1 0 1 21.00 104,000 2,184,000 21.00 104,000 2,184,000 - 104,000 -
1 1 0 1 21.00 104,000 2,184,000 21.00 104,000 2,184,000 - 104,000 -
1 1 0 1 7.20 104,000 748,800 7.20 104,000 748,800 - 104,000 -
1 1 0 1 7.20 104,000 748,800 7.20 104,000 748,800 - 104,000 -
1 1 0 1 7.20 104,000 748,800 7.20 104,000 748,800 - 104,000 -
66
Page 67 of 127
KETERANGAN
III. SUDAH AKAD DI BTN TANAH ABANG. SISA UM SP 4KALI.
HARD CASH UNIT. I. SUDAH AJB 25 MEI.
III. AKAD PPJB 26 JANUARI 2010 DI BTN BSD (TIDAK BISA AJB KRN BELUM SIAP NPWP)
III. SUDAH AKAD 26 MEI
SOFT CASH RUMAH III. SUDAH AJB DI NOTARIS MELATI 30 MARET 2010.
S
D
H
III. SUDAH AKAD DI BTN TANAH ABANG. SP UM DIANGSUR 2 KALI.

SUDAH AKAD 27 JULI.
UNIT READY STOCK 2007 III. SUDAH AKAD 23 APRIL.

67
MASTER DATA
LUAS LUAS TANAH

(M2) HARGA
(Rp.)
1321 K5 14 29 72 72 0 -
1322 K5 15 22 72 72 0 -
1323 K5 16 29 72 72 0 -
1324 K5 17 29 72 72 0 -
1325 K5 18 29 100 72 28 -
1326 K6 1 29 100 72 28 -
1327 K6 2 22 72 72 0 -
1328 K6 3 29 72 72 0 -
1329 K6 17 29 72 72 0 -
1330 K6 18 29 72 72 0 -
1331 K6 19 29 100 72 28 -
1332 K7 1 29 100 72 28 -
1333 K7 2 29 72 72 0 -
1334 K7 3 29 72 72 0 -
1335 K7 19 29 72 72 0 -
1336 K7 20 29 72 72 0 -
1337 K7 21 29 100 72 28 -
1338 L1 1 36 124 96 28 104,000.00 1,074,666.67 9,408,666.67
1339 L1 2 36 72 72 0 104,000.00 832,000.00 2,992,000.00
1340 L1 3 36 72 72 0 104,000.00 832,000.00 2,992,000.00
1341 L1 4 36 72 72 0 104,000.00 832,000.00 2,992,000.00
1342 L1 5 36 72 72 0 104,000.00 832,000.00 2,992,000.00
1343 L1 6 36 72 72 0 104,000.00 832,000.00 2,992,000.00
1344 L1 7 36 72 72 0 104,000.00 832,000.00 2,992,000.00
1345 L1 8 36 72 72 0 104,000.00 832,000.00 2,992,000.00
1346 L1 9 36 72 72 0 104,000.00 832,000.00 2,992,000.00
1347 L1 10 36 72 72 0 104,000.00 832,000.00 2,992,000.00
1348 L1 11 36 72 72 0 104,000.00 - 2,160,000.00
1349 L1 12 36 72 72 0 2,160,000.00
1350 L1 13 36 72 72 0 2,160,000.00
1351 L1 14 36 72 72 0 2,160,000.00
1352 L1 14a 36 108 72 36 4,140,000.00
1353 L1 15 29 100 72 28 -
1354 L1 16 29 72 72 0 -
1355 L1 17 29 72 72 0 -
1356 L1 18 29 72 72 0 -
1357 L1 19 29 72 72 0 -
1358 L1 20 29 72 72 0 -
1359 L1 21 29 72 72 0 -
1360 L1 22 29 72 72 0 -
1361 L1 23 29 72 72 0 -
1362 L1 24 29 72 72 0 -
1363 L1 25 29 72 72 0 -
1364 L1 26 29 72 72 0 -
1365 L1 27 29 111 72 39 -
1366 L2 1 29 96 72 24 -
1367 L2 2 29 72 72 0 -
1368 L2 3 29 72 72 0 -
1369 L2 4 29 72 72 0 -
1370 L2 5 29 72 72 0 -
1371 L2 6 29 72 72 0 -
1372 L2 7 29 72 72 0 -
1373 L2 8 29 72 72 0 -
1374 L2 9 29 72 72 0 -
1375 L2 10 29 72 72 0 -
1376 L2 11 29 72 72 0 -
1377 L2 12 29 72 72 0 -
1378 L2 13 29 72 72 0 -
1379 L2 14 29 86 72 14 -
1380 L2 15 29 86 72 14 -
68
Page 69 of 127
INFRA
STRUKT
SALURA
JENIS
SDH BLM SDH BLM
(Rp.) (Rp.) PAVING
MIX RASI AM
1 1 0 1 7.20 104,000 748,800 7.20 104,000 748,800 - 104,000 -

1 1 0 1 7.20 104,000 748,800 7.20 104,000 748,800 - 104,000 -
1 1 0 1 7.20 104,000 748,800 7.20 104,000 748,800 - 104,000 -
1 1 0 1 7.20 104,000 748,800 7.20 104,000 748,800 - 104,000 -
1 1 0 1 22.00 104,000 2,288,000 22.00 104,000 2,288,000 - 104,000 -
1 1 0 1 22.00 104,000 2,288,000 22.00 104,000 2,288,000 - 104,000 -
1 1 0 1 7.20 104,000 748,800 7.20 104,000 748,800 - 104,000 -
1 1 0 1 7.20 104,000 748,800 7.20 104,000 748,800 - 104,000 -
1 1 0 1 7.20 104,000 748,800 7.20 104,000 748,800 - 104,000 -
1 1 0 1 7.20 104,000 748,800 7.20 104,000 748,800 - 104,000 -
1 1 0 1 22.00 104,000 2,288,000 22.00 104,000 2,288,000 - 104,000 -
1 1 0 1 22.00 104,000 2,288,000 22.00 104,000 2,288,000 - 104,000 -
1 1 0 1 7.20 104,000 748,800 7.20 104,000 748,800 - 104,000 -
1 1 0 1 7.20 104,000 748,800 7.20 104,000 748,800 - 104,000 -
1 1 0 1 7.20 104,000 748,800 7.20 104,000 748,800 - 104,000 -
1 1 0 1 7.20 104,000 748,800 7.20 104,000 748,800 - 104,000 -
1 1 0 1 22.00 104,000 2,288,000 22.00 104,000 2,288,000 - 104,000 -
0 1 1 21.20 104,000 2,204,800 104,000 - 21.20 104,000 2,204,800
0 1 1 6.00 104,000 624,000 104,000 - 6.00 104,000 624,000
0 1 1 6.00 104,000 624,000 104,000 - 6.00 104,000 624,000
0 1 1 6.00 104,000 624,000 104,000 - 6.00 104,000 624,000
0 1 1 6.00 104,000 624,000 104,000 - 6.00 104,000 624,000
0 1 1 6.00 104,000 624,000 104,000 - 6.00 104,000 624,000
0 1 1 6.00 104,000 624,000 104,000 - 6.00 104,000 624,000
0 1 1 6.00 104,000 624,000 104,000 - 6.00 104,000 624,000
0 1 1 6.00 104,000 624,000 104,000 - 6.00 104,000 624,000
0 1 1 6.00 104,000 624,000 104,000 - 6.00 104,000 624,000
0 1 1 6.00 104,000 624,000 104,000 - 6.00 104,000 624,000
1 6.00 104,000 624,000 104,000 - 6.00 104,000 624,000
1 6.00 104,000 624,000 104,000 - 6.00 104,000 624,000
1 6.00 104,000 624,000 104,000 - 6.00 104,000 624,000
1 23.00 104,000 2,392,000 104,000 - 23.00 104,000 2,392,000
1 1 0 1 22.00 104,000 2,288,000 22.00 104,000 2,288,000 - 104,000 -
1 1 0 1 7.20 104,000 748,800 7.20 104,000 748,800 - 104,000 -
1 1 0 1 7.20 104,000 748,800 7.20 104,000 748,800 - 104,000 -
1 1 0 1 7.20 104,000 748,800 7.20 104,000 748,800 - 104,000 -
1 1 0 1 7.20 104,000 748,800 7.20 104,000 748,800 - 104,000 -
1 1 0 1 7.20 104,000 748,800 7.20 104,000 748,800 - 104,000 -
1 1 0 1 7.20 104,000 748,800 7.20 104,000 748,800 - 104,000 -
1 1 0 1 7.20 104,000 748,800 7.20 104,000 748,800 - 104,000 -
1 1 0 1 7.20 104,000 748,800 7.20 104,000 748,800 - 104,000 -
1 1 0 1 7.20 104,000 748,800 7.20 104,000 748,800 - 104,000 -
1 1 0 1 7.20 104,000 748,800 7.20 104,000 748,800 - 104,000 -
1 1 0 1 7.20 104,000 748,800 7.20 104,000 748,800 - 104,000 -
1 1 0 1 23.00 104,000 2,392,000 23.00 104,000 2,392,000 - 104,000 -
1 1 0 1 21.60 104,000 2,246,400 21.60 104,000 2,246,400 - 104,000 -
1 1 0 1 7.20 104,000 748,800 7.20 104,000 748,800 - 104,000 -
1 1 0 1 7.20 104,000 748,800 7.20 104,000 748,800 - 104,000 -
1 1 0 1 7.20 104,000 748,800 7.20 104,000 748,800 - 104,000 -
1 1 0 1 7.20 104,000 748,800 7.20 104,000 748,800 - 104,000 -
1 1 0 1 7.20 104,000 748,800 7.20 104,000 748,800 - 104,000 -
1 1 0 1 7.20 104,000 748,800 7.20 104,000 748,800 - 104,000 -
1 1 0 1 7.20 104,000 748,800 7.20 104,000 748,800 - 104,000 -
1 1 0 1 7.20 104,000 748,800 7.20 104,000 748,800 - 104,000 -
1 1 0 1 7.20 104,000 748,800 7.20 104,000 748,800 - 104,000 -
1 1 0 1 7.20 104,000 748,800 7.20 104,000 748,800 - 104,000 -
1 1 0 1 7.20 104,000 748,800 7.20 104,000 748,800 - 104,000 -
1 1 0 1 7.20 104,000 748,800 7.20 104,000 748,800 - 104,000 -
1 1 0 1 20.80 104,000 2,163,200 20.80 104,000 2,163,200 - 104,000 -
1 1 0 1 20.80 104,000 2,163,200 20.80 104,000 2,163,200 - 104,000 -
69
Page 70 of 127
KETERANGAN
III. SUDAH AKAD 12 FEBRUARI 2010 DI BTN BSD.

III. SUDAH AKAD 11 DESEMBER DI BTN BSD

HARD CASH UNIT (DISCOUNT ACC P'AGUS). III. SUDAH AJB DI NOTARIS MELATI 30 MARET 2010.
SOFT CASH UNIT. III. SUDAH AJB DI NOTARIS FAUZIAH.
70
MASTER DATA
LUAS LUAS TANAH

(M2) HARGA
(Rp.)
1381 L2 16 29 72 72 0 -
1382 L2 17 29 72 72 0 -
1383 L2 18 29 72 72 0 -
1384 L2 19 29 72 72 0 -
1385 L2 20 29 72 72 0 -
1386 L2 21 29 72 72 0 -
1387 L2 22 29 72 72 0 -
1388 L2 23 29 72 72 0 -
1389 L2 24 29 72 72 0 -
1390 L2 25 29 72 72 0 -
1391 L2 26 29 72 72 0 -
1392 L2 27 29 72 72 0 -
1393 L2 28 29 76 72 4 -
1394 L3 1 29 96 72 24 -
1395 L3 2 29 72 72 0 -
1396 L3 3 29 72 72 0 -
1397 L3 4 29 72 72 0 -
1398 L3 5 29 72 72 0 -
1399 L3 6 29 72 72 0 -
1400 L3 7 29 72 72 0 -
1401 L3 8 29 72 72 0 -
1402 L3 9 29 72 72 0 -
1403 L3 10 29 99 72 27 -
1404 L3 11 29 99 72 27 -
1405 L3 12 29 72 72 0 -
1406 L3 13 29 72 72 0 -
1407 L3 14 29 72 72 0 -
1408 L3 15 29 72 72 0 -
1409 L3 16 29 72 72 0 -
1410 L3 17 29 72 72 0 -
1411 L3 18 29 72 72 0 -
1412 L3 19 29 72 72 0 -
1413 L3 20 29 122 72 50 -
1414 L4 1 29 96 72 24 -
1415 L4 2 29 72 72 0 -
1416 L4 3 29 72 72 0 -
1417 L4 4 29 72 72 0 -
1418 L4 5 29 72 72 0 -
1419 L4 6 29 72 72 0 -
1420 L4 7 29 72 72 0 -
1421 L4 8 29 72 72 0 -
1422 L4 9 29 72 72 0 -
1423 L4 10 29 72 72 0 -
1424 L4 11 29 100 72 28 -
1425 L4 12 KAV 97 97 0 -
1426 L4 13 29 72 72 0 -
1427 L4 14 29 72 72 0 -
1428 L4 15 29 72 72 0 -
1429 L4 16 29 72 72 0 -
1430 L4 17 29 72 72 0 -
1431 L4 18 29 72 72 0 -
1432 L4 19 29 72 72 0 -
1433 L4 20 29 72 72 0 -
1434 L4 21 29 72 72 0 -
1435 L4 22 29 122 72 50 -
1436 L5 1 29 96 72 24 -
1437 L5 2 29 72 72 0 -
1438 L5 3 29 72 72 0 -
1439 L5 4 29 72 72 0 -
1440 L5 5 29 72 72 0 -
71
Page 72 of 127
INFRA
STRUKT
SALURA
JENIS
SDH BLM SDH BLM
(Rp.) (Rp.) PAVING
MIX RASI AM
1 1 0 1 7.20 104,000 748,800 7.20 104,000 748,800 - 104,000 -

1 1 0 1 7.20 104,000 748,800 7.20 104,000 748,800 - 104,000 -
1 1 0 1 7.20 104,000 748,800 7.20 104,000 748,800 - 104,000 -
1 1 0 1 7.20 104,000 748,800 7.20 104,000 748,800 - 104,000 -
1 1 0 1 7.20 104,000 748,800 7.20 104,000 748,800 - 104,000 -
1 1 0 1 7.20 104,000 748,800 7.20 104,000 748,800 - 104,000 -
1 1 0 1 7.20 104,000 748,800 7.20 104,000 748,800 - 104,000 -
1 1 0 1 7.20 104,000 748,800 7.20 104,000 748,800 - 104,000 -
1 1 0 1 7.20 104,000 748,800 7.20 104,000 748,800 - 104,000 -
1 1 0 1 7.20 104,000 748,800 7.20 104,000 748,800 - 104,000 -
1 1 0 1 7.20 104,000 748,800 7.20 104,000 748,800 - 104,000 -
1 1 0 1 7.20 104,000 748,800 7.20 104,000 748,800 - 104,000 -
1 1 0 1 19.60 104,000 2,038,400 19.60 104,000 2,038,400 - 104,000 -
1 1 0 1 22.00 104,000 2,288,000 22.00 104,000 2,288,000 - 104,000 -
1 1 0 1 7.20 104,000 748,800 7.20 104,000 748,800 - 104,000 -
1 1 0 1 7.20 104,000 748,800 7.20 104,000 748,800 - 104,000 -
1 1 0 1 7.20 104,000 748,800 7.20 104,000 748,800 - 104,000 -
1 1 0 1 7.20 104,000 748,800 7.20 104,000 748,800 - 104,000 -
1 1 0 1 7.20 104,000 748,800 7.20 104,000 748,800 - 104,000 -
1 1 0 1 7.20 104,000 748,800 7.20 104,000 748,800 - 104,000 -
1 1 0 1 7.20 104,000 748,800 7.20 104,000 748,800 - 104,000 -
1 1 0 1 7.20 104,000 748,800 7.20 104,000 748,800 - 104,000 -
1 1 0 1 22.00 104,000 2,288,000 22.00 104,000 2,288,000 - 104,000 -
1 1 0 1 22.00 104,000 2,288,000 22.00 104,000 2,288,000 - 104,000 -
1 1 0 1 7.20 104,000 748,800 7.20 104,000 748,800 - 104,000 -
1 1 0 1 7.20 104,000 748,800 7.20 104,000 748,800 - 104,000 -
1 1 0 1 7.20 104,000 748,800 7.20 104,000 748,800 - 104,000 -
1 1 0 1 7.20 104,000 748,800 7.20 104,000 748,800 - 104,000 -
1 1 0 1 7.20 104,000 748,800 7.20 104,000 748,800 - 104,000 -
1 1 0 1 7.20 104,000 748,800 7.20 104,000 748,800 - 104,000 -
1 1 0 1 7.20 104,000 748,800 7.20 104,000 748,800 - 104,000 -
1 1 0 1 7.20 104,000 748,800 7.20 104,000 748,800 - 104,000 -
1 1 0 1 25.20 104,000 2,620,800 25.20 104,000 2,620,800 - 104,000 -
1 1 0 1 7.20 104,000 748,800 7.20 104,000 748,800 - 104,000 -
1 1 0 1 7.20 104,000 748,800 7.20 104,000 748,800 - 104,000 -
1 1 0 1 7.20 104,000 748,800 7.20 104,000 748,800 - 104,000 -
1 1 0 1 7.20 104,000 748,800 7.20 104,000 748,800 - 104,000 -
1 1 0 1 7.20 104,000 748,800 7.20 104,000 748,800 - 104,000 -
1 1 0 1 7.20 104,000 748,800 7.20 104,000 748,800 - 104,000 -
1 1 0 1 7.20 104,000 748,800 7.20 104,000 748,800 - 104,000 -
1 1 0 1 7.20 104,000 748,800 7.20 104,000 748,800 - 104,000 -
1 1 0 1 7.20 104,000 748,800 7.20 104,000 748,800 - 104,000 -
1 1 0 1 7.20 104,000 748,800 7.20 104,000 748,800 - 104,000 -
1 1 0 1 22.00 104,000 2,288,000 22.00 104,000 2,288,000 - 104,000 -
1 1 0 1 21.70 104,000 2,256,800 21.70 104,000 2,256,800 - 104,000 -
1 1 0 1 7.20 104,000 748,800 7.20 104,000 748,800 - 104,000 -
1 1 0 1 7.20 104,000 748,800 7.20 104,000 748,800 - 104,000 -
1 1 0 1 7.20 104,000 748,800 7.20 104,000 748,800 - 104,000 -
1 1 0 1 7.20 104,000 748,800 7.20 104,000 748,800 - 104,000 -
1 1 0 1 7.20 104,000 748,800 7.20 104,000 748,800 - 104,000 -
1 1 0 1 7.20 104,000 748,800 7.20 104,000 748,800 - 104,000 -
1 1 0 1 7.20 104,000 748,800 7.20 104,000 748,800 - 104,000 -
1 1 0 1 7.20 104,000 748,800 7.20 104,000 748,800 - 104,000 -
1 1 0 1 7.20 104,000 748,800 7.20 104,000 748,800 - 104,000 -
1 1 0 1 24.00 104,000 2,496,000 24.00 104,000 2,496,000 - 104,000 -
1 1 0 1 21.60 104,000 2,246,400 21.60 104,000 2,246,400 - 104,000 -
1 1 0 1 7.20 104,000 748,800 7.20 104,000 748,800 - 104,000 -
1 1 0 1 7.20 104,000 748,800 7.20 104,000 748,800 - 104,000 -
1 1 0 1 7.20 104,000 748,800 7.20 104,000 748,800 - 104,000 -
1 1 0 1 7.20 104,000 748,800 7.20 104,000 748,800 - 104,000 -
72
Page 73 of 127
KETERANGAN
I
n
s
t
III.
I SUDAH AKAD DI BTN BSD 24 MARET 2010
I
IIII. SUDAH AKAD KREDIT 26 JUNI. DISCOUNT UNIT READY STOCK ACC AM.
.
I
n
s
t
III. SUDAH AKAD 23 APRIL. PUM JAMSOSTEK 20JT
73
MASTER DATA
LUAS LUAS TANAH

(M2) HARGA
(Rp.)
1441 L5 6 29 72 72 0 -
1442 L5 7 29 72 72 0 -
1443 L5 8 29 72 72 0 -
1444 L5 9 29 72 72 0 -
1445 L5 10 29 72 72 0 -
1446 L5 11 29 72 72 0 -
1447 L5 12 29 72 72 0 -
1448 L5 13 29 72 72 0 -
1449 L5 14 29 72 72 0 -
1450 L5 15 29 72 72 0 -
1451 L5 16 29 97 72 25 -
1452 L5 17 29 128 72 56 -
1453 L5 18 29 72 72 0 -
1454 L5 19 29 72 72 0 -
1455 L5 20 29 72 72 0 -
1456 L5 21 29 72 72 0 -
1457 L5 22 29 72 72 0 -
1458 L5 23 29 72 72 0 -
1459 L5 24 29 72 72 0 -
1460 L5 25 29 72 72 0 -
1461 L5 26 29 72 72 0 -
1462 L5 27 29 72 72 0 -
1463 L5 28 29 72 72 0 -
1464 L5 29 29 72 72 0 -
1465 L5 30 29 72 72 0 -
1466 L5 31 29 122 72 50 -
1467 L6 1 29 97 72 25 -
1468 L6 2 29 72 72 0 -
1469 L6 3 29 72 72 0 -
1470 L6 4 29 72 72 0 -
1471 L6 5 29 72 72 0 -
1472 L6 6 29 72 72 0 -
1473 L6 7 29 72 72 0 -
1474 L6 8 29 72 72 0 -
1475 L6 9 29 72 72 0 -
1476 L6 10 29 72 72 0 -
1477 L6 11 29 72 72 0 -
1478 L6 12 29 72 72 0 -
1479 L6 13 29 72 72 0 -
1480 L6 14 29 72 72 0 -
1481 L6 15 29 155 72 83 -
1482 L6 16 29 130 72 58 -
1483 L6 17 29 72 72 0 -
1484 L6 18 29 72 72 0 -
1485 L6 19 29 72 72 0 -
1486 L6 20 29 72 72 0 -
1487 L6 21 29 72 72 0 -
1488 L6 22 29 72 72 0 -
1489 L6 23 29 72 72 0 -
1490 L6 24 29 72 72 0 -
1491 L6 25 29 72 72 0 -
1492 L6 26 29 72 72 0 -
1493 L6 27 29 72 72 0 -
1494 L6 28 29 72 72 0 -
1495 L6 29 29 149 72 77 -
1496 L7 1 29 147 72 75 -
1497 L7 2 29 95 72 23 -
1498 L7 3 29 122 72 50 -
1499 L7 4 29 113 72 41 -
1500 L7 5 29 102 72 30 -
74
Page 75 of 127
INFRA
STRUKT
SALURA
JENIS
SDH BLM SDH BLM
(Rp.) (Rp.) PAVING
MIX RASI AM
1 1 0 1 7.20 104,000 748,800 7.20 104,000 748,800 - 104,000 -

1 1 0 1 7.20 104,000 748,800 7.20 104,000 748,800 - 104,000 -
1 1 0 1 7.20 104,000 748,800 7.20 104,000 748,800 - 104,000 -
1 1 0 1 7.20 104,000 748,800 7.20 104,000 748,800 - 104,000 -
1 1 0 1 7.20 104,000 748,800 7.20 104,000 748,800 - 104,000 -
1 1 0 1 7.20 104,000 748,800 7.20 104,000 748,800 - 104,000 -
1 1 0 1 7.20 104,000 748,800 7.20 104,000 748,800 - 104,000 -
1 1 0 1 7.20 104,000 748,800 7.20 104,000 748,800 - 104,000 -
1 1 0 1 7.20 104,000 748,800 7.20 104,000 748,800 - 104,000 -
1 1 0 1 7.20 104,000 748,800 7.20 104,000 748,800 - 104,000 -
1 1 0 1 21.70 104,000 2,256,800 21.70 104,000 2,256,800 - 104,000 -
1 1 0 1 24.80 104,000 2,579,200 24.80 104,000 2,579,200 - 104,000 -
1 1 0 1 7.20 104,000 748,800 7.20 104,000 748,800 - 104,000 -
1 1 0 1 7.20 104,000 748,800 7.20 104,000 748,800 - 104,000 -
1 1 0 1 7.20 104,000 748,800 7.20 104,000 748,800 - 104,000 -
1 1 0 1 7.20 104,000 748,800 7.20 104,000 748,800 - 104,000 -
1 1 0 1 7.20 104,000 748,800 7.20 104,000 748,800 - 104,000 -
1 1 0 1 7.20 104,000 748,800 7.20 104,000 748,800 - 104,000 -
1 1 0 1 7.20 104,000 748,800 7.20 104,000 748,800 - 104,000 -
1 1 0 1 7.20 104,000 748,800 7.20 104,000 748,800 - 104,000 -
1 1 0 1 7.20 104,000 748,800 7.20 104,000 748,800 - 104,000 -
1 1 0 1 7.20 104,000 748,800 7.20 104,000 748,800 - 104,000 -
1 1 0 1 7.20 104,000 748,800 7.20 104,000 748,800 - 104,000 -
1 1 0 1 7.20 104,000 748,800 7.20 104,000 748,800 - 104,000 -
1 1 0 1 7.20 104,000 748,800 7.20 104,000 748,800 - 104,000 -
1 1 0 1 24.20 104,000 2,516,800 24.20 104,000 2,516,800 - 104,000 -
1 1 0 1 21.70 104,000 2,256,800 21.70 104,000 2,256,800 - 104,000 -
1 1 0 1 7.20 104,000 748,800 7.20 104,000 748,800 - 104,000 -
1 1 0 1 7.20 104,000 748,800 7.20 104,000 748,800 - 104,000 -
1 1 0 1 7.20 104,000 748,800 7.20 104,000 748,800 - 104,000 -
1 1 0 1 7.20 104,000 748,800 7.20 104,000 748,800 - 104,000 -
1 1 0 1 7.20 104,000 748,800 7.20 104,000 748,800 - 104,000 -
1 1 0 1 7.20 104,000 748,800 7.20 104,000 748,800 - 104,000 -
1 1 0 1 7.20 104,000 748,800 7.20 104,000 748,800 - 104,000 -
1 1 0 1 7.20 104,000 748,800 7.20 104,000 748,800 - 104,000 -
1 1 0 1 7.20 104,000 748,800 7.20 104,000 748,800 - 104,000 -
1 1 0 1 7.20 104,000 748,800 7.20 104,000 748,800 - 104,000 -
1 1 0 1 7.20 104,000 748,800 7.20 104,000 748,800 - 104,000 -
1 1 0 1 7.20 104,000 748,800 7.20 104,000 748,800 - 104,000 -
1 1 0 1 7.20 104,000 748,800 7.20 104,000 748,800 - 104,000 -
1 1 0 1 27.50 104,000 2,860,000 27.50 104,000 2,860,000 - 104,000 -
1 1 0 1 25.00 104,000 2,600,000 25.00 104,000 2,600,000 - 104,000 -
1 1 0 1 7.20 104,000 748,800 7.20 104,000 748,800 - 104,000 -
1 1 0 1 7.20 104,000 748,800 7.20 104,000 748,800 - 104,000 -
1 1 0 1 7.20 104,000 748,800 7.20 104,000 748,800 - 104,000 -
1 1 0 1 7.20 104,000 748,800 7.20 104,000 748,800 - 104,000 -
1 1 0 1 7.20 104,000 748,800 7.20 104,000 748,800 - 104,000 -
1 1 0 1 7.20 104,000 748,800 7.20 104,000 748,800 - 104,000 -
1 1 0 1 7.20 104,000 748,800 7.20 104,000 748,800 - 104,000 -
1 1 0 1 7.20 104,000 748,800 7.20 104,000 748,800 - 104,000 -
1 1 0 1 7.20 104,000 748,800 7.20 104,000 748,800 - 104,000 -
1 1 0 1 7.20 104,000 748,800 7.20 104,000 748,800 - 104,000 -
1 1 0 1 7.20 104,000 748,800 7.20 104,000 748,800 - 104,000 -
1 1 0 1 7.20 104,000 748,800 7.20 104,000 748,800 - 104,000 -
1 1 0 1 25.00 104,000 2,600,000 25.00 104,000 2,600,000 - 104,000 -
1 1 0 1 25.00 104,000 2,600,000 25.00 104,000 2,600,000 - 104,000 -
1 1 0 1 7.20 104,000 748,800 7.20 104,000 748,800 - 104,000 -
1 1 0 1 7.20 104,000 748,800 7.20 104,000 748,800 - 104,000 -
1 1 0 1 7.20 104,000 748,800 7.20 104,000 748,800 - 104,000 -
1 1 0 1 7.20 104,000 748,800 7.20 104,000 748,800 - 104,000 -
75
Page 76 of 127
KETERANGAN
SUDAH AKAD 15 OKTOBER.
III. SUDAH AKAD 18 FEB 10 DI BTN BSD.

S
I
A
P
III.SUDAH AKAD DI BTN TANAH ABANG

S
IIII. SUDAH AKAD DI BTN BSD 10 MARET 10.
A
P
III. SUDAH AKAD DI BTN BSD 24 MARET 2010

III. SUDAH AKAD DI BTN BSD 10 MARET 10.
S
IHARD CASH UNIT READY STOCK THN 2007. DISCOUNT ACC P'AGUS 15 JUNI 2009. III. SUDAH AJB DI NOTARIS MELATI 30 MARET 2010.
A
P
76
MASTER DATA
LUAS LUAS TANAH

(M2) HARGA
(Rp.)
1501 L7 6 29 125 72 53 -
1502 L8 1 29 105 72 33 104,000.00 748,800.00 748,800.00
1503 L8 2 29 88 72 16 104,000.00 748,800.00 748,800.00
1504 L8 3 29 98 72 26 104,000.00 748,800.00 748,800.00
1505 L8 4 29 102 72 30 104,000.00 748,800.00 748,800.00
1506 L9 1 29 134.74 72 62.74 104,000.00 748,800.00 748,800.00
1507 L9 2 29 73.98 72 1.98 -
1508 L9 3 29 75.47 72 3.47 -
1509 L9 4 29 85.66 72 13.66 -
1510 L9 5 29 95.65 72 23.65 -
1511 L9 6 29 89.05 72 17.05 -
1512 L9 7 29 80.16 72 8.16 -
1513 L9 8 29 74.7 72 2.7 -
1514 L9 9 29 87.86 72 15.86 -
1515 L9 10 29 105.93 72 33.93 104,000.00 748,800.00 3,340,800.00
1516 L9 11 29 115.35 72 43.35 104,000.00 748,800.00 3,340,800.00
1517 L9 12 29 110.69 72 38.69 104,000.00 748,800.00 3,340,800.00
1518 L9 13 29 190.55 72 118.55 104,000.00 748,800.00 5,716,800.00
1519 L9 14 29 181.87 72 109.87 104,000.00 748,800.00 7,408,800.00
1520 M7 11 36 122 72 50 104,000.00 1,057,333.33 5,474,533.33
1521 M7 12 36 72 72 0 104,000.00 624,000.00 1,704,000.00
1522 M7 13 36 72 72 0 104,000.00 624,000.00 1,704,000.00
1523 M7 14 36 72 72 0 104,000.00 624,000.00 1,704,000.00
1524 M7 15 36 72 72 0 104,000.00 624,000.00 1,704,000.00
1525 M7 16 36 72 72 0 104,000.00 624,000.00 1,704,000.00
1526 M7 17 36 72 72 0 104,000.00 624,000.00 1,704,000.00
1527 M7 18 36 72 72 0 104,000.00 624,000.00 1,704,000.00
1528 M7 19 36 72 72 0 104,000.00 624,000.00 1,704,000.00
1529 M7 20 36 72 72 0 104,000.00 624,000.00 1,704,000.00
1530 M7 21 36 72 72 0 104,000.00 624,000.00 1,704,000.00
1531 O1 5 TOKO 104.92 104.92 0 104,000.00 901,333.33 33,354,666.67
1532 O1 6 TOKO 45 45 0 104,000.00 - 32,453,333.33
1533 O1 7 TOKO 45 45 0 104,000.00 - 32,453,333.33
1534 O1 8 TOKO 45 45 0 104,000.00 - 32,453,333.33
1535 O1 9 TOKO 45 45 0 104,000.00 - 32,453,333.33
1536 O1 10 TOKO 45 45 0 104,000.00 - 32,453,333.33
1537 O1 11 TOKO 45 45 0 104,000.00 - 32,453,333.33
1538 O1 12 TOKO 45 45 0 104,000.00 - 32,453,333.33
1539 O1 13 TOKO 81.97 81.97 0 104,000.00 - 32,453,333.33
1540 O2 6 29 82 72 10 104,000.00 748,800.00 748,800.00
1541 O2 7 22 100 72 28 -
1542 O2 8 22 72 72 0 -
1543 O2 9 22 100 72 28 -
1544 O2 10 22 100 72 28 -
1545 O2 11 22 72 72 0 -
1546 O2 12 22 100 72 28 -
1547 O2 13 29 113 72 41 -
1548 O3 1 29 103 72 31 -
1549 O3 2 22 72 72 0 -
1550 O3 3 22 72 72 0 -
1551 O3 4 22 72 72 0 -
1552 O3 5 22 72 72 0 -
1553 O3 6 22 100 72 28 -
1554 O3 7 22 100 72 28 -
1555 O3 8 22 72 72 0 -
1556 O3 9 22 72 72 0 -
1557 O3 10 22 72 72 0 -
1558 O3 11 22 72 72 0 -
1559 O3 12 29 127 72 55 -
1560 O3 13 29 119 72 47 -
77
Page 78 of 127
INFRA
STRUKT
SALURA
JENIS
SDH BLM SDH BLM
(Rp.) (Rp.) PAVING
MIX RASI AM
1 1 0 1 7.20 104,000 748,800 7.20 104,000 748,800 - 104,000 -

1 1 0 1 7.20 104,000 748,800 104,000 - 7.20 104,000 748,800
1 1 0 1 7.20 104,000 748,800 104,000 - 7.20 104,000 748,800
1 1 0 1 7.20 104,000 748,800 104,000 - 7.20 104,000 748,800
1 1 0 1 22.00 104,000 2,288,000 104,000 - 22.00 104,000 2,288,000
1 1 0 1 24.00 104,000 2,496,000 24.00 104,000 2,496,000 - 104,000 -
1 1 0 1 7.20 104,000 748,800 7.20 104,000 748,800 - 104,000 -
1 1 0 1 7.20 104,000 748,800 7.20 104,000 748,800 - 104,000 -
1 1 0 1 7.20 104,000 748,800 7.20 104,000 748,800 - 104,000 -
1 1 0 1 7.20 104,000 748,800 7.20 104,000 748,800 - 104,000 -
1 1 0 1 7.20 104,000 748,800 7.20 104,000 748,800 - 104,000 -
1 1 0 1 7.20 104,000 748,800 7.20 104,000 748,800 - 104,000 -
1 1 0 1 7.20 104,000 748,800 7.20 104,000 748,800 - 104,000 -
1 1 0 1 7.20 104,000 748,800 7.20 104,000 748,800 - 104,000 -
0 1 1 7.20 104,000 748,800 104,000 - 7.20 104,000 748,800
0 1 1 7.20 104,000 748,800 104,000 - 7.20 104,000 748,800
0 1 1 7.20 104,000 748,800 104,000 - 7.20 104,000 748,800
0 1 1 13.80 104,000 1,435,200 104,000 - 13.80 104,000 1,435,200
0 1 1 18.50 104,000 1,924,000 104,000 - 18.50 104,000 1,924,000
1 1 0 1 27.40 104,000 2,849,600 104,000 - 27.40 104,000 2,849,600
1 1 0 1 6.00 104,000 624,000 104,000 - 6.00 104,000 624,000
1 1 0 1 6.00 104,000 624,000 104,000 - 6.00 104,000 624,000
1 1 0 1 6.00 104,000 624,000 104,000 - 6.00 104,000 624,000
1 1 0 1 6.00 104,000 624,000 104,000 - 6.00 104,000 624,000
1 1 0 1 6.00 104,000 624,000 104,000 - 6.00 104,000 624,000
1 1 0 1 6.00 104,000 624,000 104,000 - 6.00 104,000 624,000
1 1 0 1 6.00 104,000 624,000 104,000 - 6.00 104,000 624,000
1 1 0 1 6.00 104,000 624,000 104,000 - 6.00 104,000 624,000
1 1 0 1 23.80 104,000 2,475,200 104,000 - 23.80 104,000 2,475,200
1 1 0 1 11.70 104,000 1,216,800 104,000 - 11.70 104,000 1,216,800
0 1 1 4.50 104,000 468,000 104,000 - 4.50 104,000 468,000
0 1 1 4.50 104,000 468,000 104,000 - 4.50 104,000 468,000
0 1 1 4.50 104,000 468,000 104,000 - 4.50 104,000 468,000
0 1 1 4.50 104,000 468,000 104,000 - 4.50 104,000 468,000
0 1 1 4.50 104,000 468,000 104,000 - 4.50 104,000 468,000
0 1 1 4.50 104,000 468,000 104,000 - 4.50 104,000 468,000
0 1 1 4.50 104,000 468,000 104,000 - 4.50 104,000 468,000
0 1 1 4.50 104,000 468,000 104,000 - 4.50 104,000 468,000
0 1 1 7.60 104,000 790,400 104,000 - 7.60 104,000 790,400
1 1 0 1 19.80 104,000 2,059,200 19.80 104,000 2,059,200 - 104,000 -
1 1 0 1 22.00 104,000 2,288,000 22.00 104,000 2,288,000 - 104,000 -
1 1 0 1 7.20 104,000 748,800 7.20 104,000 748,800 - 104,000 -
1 1 0 1 7.20 104,000 748,800 7.20 104,000 748,800 - 104,000 -
1 1 0 1 7.20 104,000 748,800 7.20 104,000 748,800 - 104,000 -
1 1 0 1 7.20 104,000 748,800 7.20 104,000 748,800 - 104,000 -
1 1 0 1 22.00 104,000 2,288,000 22.00 104,000 2,288,000 - 104,000 -
1 1 0 1 22.00 104,000 2,288,000 22.00 104,000 2,288,000 - 104,000 -
1 1 0 1 22.00 104,000 2,288,000 22.00 104,000 2,288,000 - 104,000 -
1 1 0 1 7.20 104,000 748,800 7.20 104,000 748,800 - 104,000 -
1 1 0 1 7.20 104,000 748,800 7.20 104,000 748,800 - 104,000 -
1 1 0 1 7.20 104,000 748,800 7.20 104,000 748,800 - 104,000 -
1 1 0 1 7.20 104,000 748,800 7.20 104,000 748,800 - 104,000 -
1 1 0 1 22.00 104,000 2,288,000 22.00 104,000 2,288,000 - 104,000 -
1 1 0 1 22.00 104,000 2,288,000 22.00 104,000 2,288,000 - 104,000 -
1 1 0 1 7.20 104,000 748,800 7.20 104,000 748,800 - 104,000 -
1 1 0 1 7.20 104,000 748,800 7.20 104,000 748,800 - 104,000 -
1 1 0 1 7.20 104,000 748,800 7.20 104,000 748,800 - 104,000 -
1 1 0 1 7.20 104,000 748,800 7.20 104,000 748,800 - 104,000 -
1 1 0 1 24.70 104,000 2,568,800 24.70 104,000 2,568,800 - 104,000 -
1 1 0 1 24.00 104,000 2,496,000 24.00 104,000 2,496,000 - 104,000 -
78
Page 79 of 127
KETERANGAN
S
D
S
H
U
D
A
79
MASTER DATA
LUAS LUAS TANAH

(M2) HARGA
(Rp.)
1561 O3 14 22 119 72 47 -
1562 O4 1 22 101 72 29 -
1563 O4 2 22 72 72 0 -
1564 O4 3 22 72 72 0 -
1565 O4 4 22 100 72 28 -
1566 O4 5 22 100 72 28 -
1567 O4 6 22 72 72 0 -
1568 O4 7 22 72 72 0 -
1569 O4 8 22 106 72 34 -
1570 O5 1 22 121 72 49 -
1571 O5 2 22 72 72 0 -
1572 O5 3 22 72 72 0 -
1573 O5 4 22 72 72 0 -
1574 O5 5 22 121 72 49 -
1575 O5 6 22 72 72 0 -
1576 O5 7 22 72 72 0 -
1577 O5 8 22 72 72 0 -
1578 O5 9 22 76 72 4 -
1579 O5 10 22 107 72 35 -
1580 O5 11 22 72 72 0 -
1581 O5 12 22 72 72 0 -
1582 O5 13 22 72 72 0 -
1583 O5 14 22 100 72 28 -
1584 O5 15 22 100 72 28 -
1585 O6 1 29 202 72 130 104,000.00 748,800.00 9,028,800.00
1586 O6 2 29 120 72 48 104,000.00 748,800.00 4,420,800.00
1587 O6 3 29 114 72 42 104,000.00 748,800.00 3,340,800.00
1588 O6 4 22 72 72 0 -
1589 O6 5 22 72 72 0 -
1590 O6 6 22 72 72 0 -
1591 O6 7 22 72 72 0 -
1592 O6 8 22 100 72 28 -
1593 O6 9 22 100 72 28 -
1594 O6 10 22 72 72 0 -
1595 O6 11 22 72 72 0 -
1596 O6 12 22 72 72 0 -
1597 O6 13 22 72 72 0 -
1598 O6 14 22 72 72 0 -
1599 O6 15 KAV 156 156 0 104,000.00 748,800.00 4,492,800.00
1600 O6 16 29 92 72 20 104,000.00 748,800.00 4,420,800.00
1601 O6 17 29 82 72 10 104,000.00 748,800.00 3,340,800.00
1602 O6 18 29 85 72 13 104,000.00 748,800.00 3,340,800.00
1603 O6 19 29 135 72 63 104,000.00 748,800.00 6,328,800.00
1604 O6 20 29 91 72 19 104,000.00 748,800.00 3,448,800.00
1605 O6 21 29 96 72 24 104,000.00 748,800.00 3,340,800.00
1606 O6 22 29 165 72 93 104,000.00 748,800.00 4,348,800.00
1607 O7 1 22 100 72 28 -
1608 O7 2 22 72 72 0 -
1609 O7 3 22 72 72 0 -
1610 O7 4 22 100 72 28 -
1611 O7 5 22 100 72 28 -
1612 O7 6 22 72 72 0 -
1613 O7 7 22 72 72 0 -
1614 O7 8 22 100 72 28 -
1615 O8 1 22 100 72 28 -
1616 O8 2 22 72 72 0 -
1617 O8 3 KAV 72 72 0 -
1618 O8 4 22 100 72 28 -
1619 O8 5 22 100 72 28 -
1620 O8 6 22 72 72 0 -
80
Page 81 of 127
INFRA
STRUKT
SALURA
JENIS
SDH BLM SDH BLM
(Rp.) (Rp.) PAVING
MIX RASI AM
1 1 0 1 24.00 104,000 2,496,000 24.00 104,000 2,496,000 - 104,000 -

1 1 0 1 7.20 104,000 748,800 7.20 104,000 748,800 - 104,000 -
1 1 0 1 7.20 104,000 748,800 7.20 104,000 748,800 - 104,000 -
1 1 0 1 7.20 104,000 748,800 7.20 104,000 748,800 - 104,000 -
1 1 0 1 22.00 104,000 2,288,000 22.00 104,000 2,288,000 - 104,000 -
1 1 0 1 22.00 104,000 2,288,000 22.00 104,000 2,288,000 - 104,000 -
1 1 0 1 7.20 104,000 748,800 7.20 104,000 748,800 - 104,000 -
1 1 0 1 7.20 104,000 748,800 7.20 104,000 748,800 - 104,000 -
1 1 0 1 22.60 104,000 2,350,400 22.60 104,000 2,350,400 - 104,000 -
1 1 0 1 24.00 104,000 2,496,000 24.00 104,000 2,496,000 - 104,000 -
1 1 0 1 7.20 104,000 748,800 7.20 104,000 748,800 - 104,000 -
1 1 0 1 7.20 104,000 748,800 7.20 104,000 748,800 - 104,000 -
1 1 0 1 7.20 104,000 748,800 7.20 104,000 748,800 - 104,000 -
1 1 0 1 24.00 104,000 2,496,000 24.00 104,000 2,496,000 - 104,000 -
1 1 0 1 7.20 104,000 748,800 7.20 104,000 748,800 - 104,000 -
1 1 0 1 7.20 104,000 748,800 7.20 104,000 748,800 - 104,000 -
1 1 0 1 7.20 104,000 748,800 7.20 104,000 748,800 - 104,000 -
1 1 0 1 19.60 104,000 2,038,400 19.60 104,000 2,038,400 - 104,000 -
1 1 0 1 22.70 104,000 2,360,800 22.70 104,000 2,360,800 - 104,000 -
1 1 0 1 7.20 104,000 748,800 7.20 104,000 748,800 - 104,000 -
1 1 0 1 7.20 104,000 748,800 7.20 104,000 748,800 - 104,000 -
1 1 0 1 7.20 104,000 748,800 7.20 104,000 748,800 - 104,000 -
1 1 0 1 22.00 104,000 2,288,000 22.00 104,000 2,288,000 - 104,000 -
1 1 0 1 22.00 104,000 2,288,000 22.00 104,000 2,288,000 - 104,000 -
0 1 1 23.00 104,000 2,392,000 104,000 - 23.00 104,000 2,392,000
0 1 1 10.00 104,000 1,040,000 104,000 - 10.00 104,000 1,040,000
0 1 1 7.20 104,000 748,800 104,000 - 7.20 104,000 748,800
1 1 0 1 19.20 104,000 1,996,800 19.20 104,000 1,996,800 - 104,000 -
1 1 0 1 7.20 104,000 748,800 7.20 104,000 748,800 - 104,000 -
1 1 0 1 7.20 104,000 748,800 7.20 104,000 748,800 - 104,000 -
1 1 0 1 7.20 104,000 748,800 7.20 104,000 748,800 - 104,000 -
1 1 0 1 22.00 104,000 2,288,000 22.00 104,000 2,288,000 - 104,000 -
1 1 0 1 22.00 104,000 2,288,000 22.00 104,000 2,288,000 - 104,000 -
1 1 0 1 7.20 104,000 748,800 7.20 104,000 748,800 - 104,000 -
1 1 0 1 7.20 104,000 748,800 7.20 104,000 748,800 - 104,000 -
1 1 0 1 7.20 104,000 748,800 7.20 104,000 748,800 - 104,000 -
1 1 0 1 7.20 104,000 748,800 7.20 104,000 748,800 - 104,000 -
1 1 0 1 7.20 104,000 748,800 7.20 104,000 748,800 - 104,000 -
0 1 1 21.50 104,000 2,236,000 21.50 104,000 2,236,000 - 104,000 -
0 1 1 10.20 104,000 1,060,800 104,000 - 10.20 104,000 1,060,800
0 1 1 7.20 104,000 748,800 104,000 - 7.20 104,000 748,800
0 1 1 7.20 104,000 748,800 104,000 - 7.20 104,000 748,800
0 1 1 16.70 104,000 1,736,800 104,000 - 16.70 104,000 1,736,800
0 1 1 7.20 104,000 748,800 104,000 - 7.20 104,000 748,800
0 1 1 7.20 104,000 748,800 104,000 - 7.20 104,000 748,800
0 1 1 16.50 104,000 1,716,000 104,000 - 16.50 104,000 1,716,000
1 1 0 1 22.00 104,000 2,288,000 22.00 104,000 2,288,000 - 104,000 -
1 1 0 1 7.20 104,000 748,800 7.20 104,000 748,800 - 104,000 -
1 1 0 1 7.20 104,000 748,800 7.20 104,000 748,800 - 104,000 -
1 1 0 1 22.00 104,000 2,288,000 22.00 104,000 2,288,000 - 104,000 -
1 1 0 1 22.00 104,000 2,288,000 22.00 104,000 2,288,000 - 104,000 -
1 1 0 1 7.20 104,000 748,800 7.20 104,000 748,800 - 104,000 -
1 1 0 1 7.20 104,000 748,800 7.20 104,000 748,800 - 104,000 -
1 1 0 1 22.00 104,000 2,288,000 22.00 104,000 2,288,000 - 104,000 -
1 1 0 1 22.00 104,000 2,288,000 22.00 104,000 2,288,000 - 104,000 -
1 1 0 1 7.20 104,000 748,800 7.20 104,000 748,800 - 104,000 -
1 1 0 1 7.20 104,000 748,800 7.20 104,000 748,800 - 104,000 -
1 1 0 1 22.00 104,000 2,288,000 22.00 104,000 2,288,000 - 104,000 -
1 1 0 1 22.00 104,000 2,288,000 22.00 104,000 2,288,000 - 104,000 -
1 1 0 1 7.20 104,000 748,800 7.20 104,000 748,800 - 104,000 -
81
Page 82 of 127
KETERANGAN
K
O
N
S
82
MASTER DATA
LUAS LUAS TANAH

(M2) HARGA
(Rp.)
1621 O8 7 29 72 72 0 -
1622 O8 8 22 100 72 28 -
1623 O9 1 29 87 72 15 -
1624 O9 2 22 72 72 0 -
1625 O9 3 22 72 72 0 -
1626 O9 4 22 72 72 0 -
1627 O9 5 22 72 72 0 -
1628 O9 6 22 72 72 0 -
1629 O9 7 22 72 72 0 -
1630 O9 8 22 90 72 18 -
1631 O9 9 22 90 72 18 -
1632 O9 10 22 72 72 0 -
1633 O9 11 22 72 72 0 -
1634 O9 12 22 72 72 0 -
1635 O9 13 22 72 72 0 -
1636 O9 14 22 72 72 0 -
1637 O9 15 KAV 72 72 0 -
1638 O9 16 29 124 72 52
1639 O10 1 29 166 72 94 104,000.00 748,800.00 6,004,800.00
1640 O10 2 29 102 72 30 104,000.00 748,800.00 3,340,800.00
1641 O10 3 29 100 72 28 104,000.00 748,800.00 3,340,800.00
1642 O10 4 29 98 72 26 104,000.00 748,800.00 3,340,800.00
1643 O10 5 22 151 72 79 104,000.00 748,800.00 6,148,800.00
1644 O11 1 22 85 72 13 -
1645 O11 2 29 72 72 0 -
1646 O11 3 29 72 72 0 -
1647 O11 4 22 72 72 0 -
1648 O11 5 22 72 72 0 -
1649 O11 6 22 90 72 18 -
1650 O11 7 22 90 72 18 -
1651 O11 8 KAV 72 72 0 -
1652 O11 9 22 72 72 0 -
1653 O11 10 22 72 72 0 -
1654 O11 11 29 72 72 0 -
1655 O11 12 22 87 72 15 -
1656 O12 1 22 91 72 19 -
1657 O12 2 22 72 72 0 -
1658 O12 3 29 72 72 0 -
1659 O12 4 22 72 72 0 -
1660 O12 5 22 72 72 0 -
1661 O12 6 22 90 72 18 -
1662 O12 7 22 90 72 18 -
1663 O12 8 22 72 72 0 -
1664 O12 9 22 72 72 0 -
1665 O12 10 22 72 72 0 -
1666 O12 11 22 72 72 0 -
1667 O12 12 29 94 72 22 -
1668 O13 1 29 93 72 21 -
1669 O13 2 29 72 72 0 -
1670 O13 3 22 72 72 0 -
1671 O13 4 22 72 72 0 -
1672 O13 5 KAV 72 72 0 -
1673 O13 6 22 72 72 0 -
1674 O13 7 22 72 72 0 -
1675 O13 8 22 72 72 0 -
1676 O13 9 29 100 72 28 -
1677 O13 10 KAV 100 100 0 -
1678 O13 11 22 72 72 0 -
1679 O13 12 22 72 72 0 -
1680 O13 13 22 72 72 0 -
83
Page 84 of 127
INFRA
STRUKT
SALURA
JENIS
SDH BLM SDH BLM
(Rp.) (Rp.) PAVING
MIX RASI AM
1 1 0 1 7.20 104,000 748,800 7.20 104,000 748,800 - 104,000 -

1 1 0 1 22.00 104,000 2,288,000 22.00 104,000 2,288,000 - 104,000 -
1 1 0 1 20.70 104,000 2,152,800 20.70 104,000 2,152,800 - 104,000 -
1 1 0 1 7.20 104,000 748,800 7.20 104,000 748,800 - 104,000 -
1 1 0 1 7.20 104,000 748,800 7.20 104,000 748,800 - 104,000 -
1 1 0 1 7.20 104,000 748,800 7.20 104,000 748,800 - 104,000 -
1 1 0 1 7.20 104,000 748,800 7.20 104,000 748,800 - 104,000 -
1 1 0 1 7.20 104,000 748,800 7.20 104,000 748,800 - 104,000 -
1 1 0 1 7.20 104,000 748,800 7.20 104,000 748,800 - 104,000 -
1 1 0 1 21.00 104,000 2,184,000 21.00 104,000 2,184,000 - 104,000 -
1 1 0 1 21.00 104,000 2,184,000 21.00 104,000 2,184,000 - 104,000 -
1 1 0 1 7.20 104,000 748,800 7.20 104,000 748,800 - 104,000 -
1 1 0 1 7.20 104,000 748,800 7.20 104,000 748,800 - 104,000 -
1 1 0 1 7.20 104,000 748,800 7.20 104,000 748,800 - 104,000 -
1 1 0 1 7.20 104,000 748,800 7.20 104,000 748,800 - 104,000 -
1 1 0 1 7.20 104,000 748,800 7.20 104,000 748,800 - 104,000 -
1 1 0 1 7.20 104,000 748,800 7.20 104,000 748,800 - 104,000 -
1 1 0 1 24.00 104,000 2,496,000 24.00 104,000 2,496,000 - 104,000 -
0 1 1 25.00 104,000 2,600,000 104,000 - 25.00 104,000 2,600,000
0 1 1 7.20 104,000 748,800 104,000 - 7.20 104,000 748,800
0 1 1 7.20 104,000 748,800 104,000 - 7.20 104,000 748,800
0 1 1 7.20 104,000 748,800 104,000 - 7.20 104,000 748,800
0 1 1 23.00 104,000 2,392,000 104,000 - 23.00 104,000 2,392,000
1 1 0 1 21.00 104,000 2,184,000 21.00 104,000 2,184,000 - 104,000 -
1 1 0 1 7.20 104,000 748,800 7.20 104,000 748,800 - 104,000 -
1 1 0 1 7.20 104,000 748,800 7.20 104,000 748,800 - 104,000 -
1 1 0 1 7.20 104,000 748,800 7.20 104,000 748,800 - 104,000 -
1 1 0 1 7.20 104,000 748,800 7.20 104,000 748,800 - 104,000 -
1 1 0 1 21.00 104,000 2,184,000 21.00 104,000 2,184,000 - 104,000 -
1 1 0 1 21.00 104,000 2,184,000 21.00 104,000 2,184,000 - 104,000 -
1 1 0 1 7.20 104,000 748,800 7.20 104,000 748,800 - 104,000 -
1 1 0 1 7.20 104,000 748,800 7.20 104,000 748,800 - 104,000 -
1 1 0 1 7.20 104,000 748,800 7.20 104,000 748,800 - 104,000 -
1 1 0 1 7.20 104,000 748,800 7.20 104,000 748,800 - 104,000 -
1 1 0 1 20.70 104,000 2,152,800 20.70 104,000 2,152,800 - 104,000 -
1 1 0 1 21.10 104,000 2,194,400 21.10 104,000 2,194,400 - 104,000 -
1 1 0 1 7.20 104,000 748,800 7.20 104,000 748,800 - 104,000 -
1 1 0 1 7.20 104,000 748,800 7.20 104,000 748,800 - 104,000 -
1 1 0 1 7.20 104,000 748,800 7.20 104,000 748,800 - 104,000 -
1 1 0 1 7.20 104,000 748,800 7.20 104,000 748,800 - 104,000 -
1 1 0 1 21.00 104,000 2,184,000 21.00 104,000 2,184,000 - 104,000 -
1 1 0 1 21.00 104,000 2,184,000 21.00 104,000 2,184,000 - 104,000 -
1 1 0 1 7.20 104,000 748,800 7.20 104,000 748,800 - 104,000 -
1 1 0 1 7.20 104,000 748,800 7.20 104,000 748,800 - 104,000 -
1 1 0 1 7.20 104,000 748,800 7.20 104,000 748,800 - 104,000 -
1 1 0 1 7.20 104,000 748,800 7.20 104,000 748,800 - 104,000 -
1 1 0 1 21.40 104,000 2,225,600 21.40 104,000 2,225,600 - 104,000 -
1 1 0 1 9.60 104,000 998,400 9.60 104,000 998,400 - 104,000 -
1 1 0 1 7.20 104,000 748,800 7.20 104,000 748,800 - 104,000 -
1 1 0 1 7.20 104,000 748,800 7.20 104,000 748,800 - 104,000 -
1 1 0 1 7.20 104,000 748,800 7.20 104,000 748,800 - 104,000 -
1 1 0 1 7.20 104,000 748,800 7.20 104,000 748,800 - 104,000 -
1 1 0 1 7.20 104,000 748,800 7.20 104,000 748,800 - 104,000 -
1 1 0 1 7.20 104,000 748,800 7.20 104,000 748,800 - 104,000 -
1 1 0 1 7.20 104,000 748,800 7.20 104,000 748,800 - 104,000 -
1 1 0 1 22.00 104,000 2,288,000 22.00 104,000 2,288,000 - 104,000 -
1 1 0 1 22.00 104,000 2,288,000 22.00 104,000 2,288,000 - 104,000 -
1 1 0 1 7.20 104,000 748,800 7.20 104,000 748,800 - 104,000 -
1 1 0 1 7.20 104,000 748,800 7.20 104,000 748,800 - 104,000 -
1 1 0 1 7.20 104,000 748,800 7.20 104,000 748,800 - 104,000 -
84
Page 85 of 127
KETERANGAN
III. SUDAH AKAD DI BTN BSD 9 APRIL 2010

K
III. SUDAH AKAD 23 APRIL.
P
R
III. SUDAH AKAD DI BTN TANAH ABANG. SISA UM DIBYR SETELAH AKAD (SP).
III. SUDAH AKAD 26 AGUSTUS. SISA UM DAN BPHTB 4,680,000 SP 3 KALI BAYAR.
85
MASTER DATA
LUAS LUAS TANAH

(M2) HARGA
(Rp.)
1681 O13 14 22 72 72 0 -
1682 O13 15 22 72 72 0 -
1683 O13 16 29 72 72 0 -
1684 O13 17 29 72 72 0 -
1685 O13 18 KAV 75 72 3 -
1686 O14 1 KAV 113 113 0 -
1687 O14 2 22 72 72 0 -
1688 O14 3 22 72 72 0 -
1689 O14 4 22 72 72 0 -
1690 O14 5 29 72 72 0 -
1691 O14 6 22 72 72 0 -
1692 O14 7 22 100 72 28 -
1693 O14 8 22 100 72 28 -
1694 O14 9 22 72 72 0 -
1695 O14 10 22 72 72 0 -
1696 O14 11 22 72 72 0 -
1697 O14 12 22 72 72 0 -
1698 O14 13 22 72 72 0 -
1699 O14 14 22 143 72 71 -
1700 O15 1 22 96 72 24 -
1701 O15 2 22 72 72 0 -
1702 O15 3 22 72 72 0 -
1703 O15 4 22 72 72 0 -
1704 O15 5 29 100 72 28 -
1705 O15 6 22 100 72 28 -
1706 O15 7 22 72 72 0 -
1707 O15 8 29 72 72 0 -
1708 O15 9 29 72 72 0 -
1709 O15 10 22 133 72 61 -
1710 O16 1 29 170 72 98 104,000.00 748,800.00 4,228,800.00
1711 O16 2 29 104 72 32 104,000.00 748,800.00 2,476,800.00
1712 O16 3 29 105 72 33 104,000.00 748,800.00 2,476,800.00
1713 O16 4 29 103 72 31 104,000.00 748,800.00 2,476,800.00
1714 O16 5 29 101 72 29 104,000.00 748,800.00 2,476,800.00
1715 O16 6 29 109 72 37 104,000.00 748,800.00 2,476,800.00
1716 O16 7 29 72 72 0 104,000.00 - 1,728,000.00
1717 O16 8 22 99 72 27 104,000.00 676,000.00 2,404,000.00
1718 O16 9 22 106 72 34 104,000.00 748,800.00 2,476,800.00
1719 O16 10 22 79 72 7 104,000.00 748,800.00 2,476,800.00
1720 O16 11 29 140 72 68 104,000.00 1,352,000.00 4,520,000.00
1721 O16 12 KAV 104 72 32 104,000.00 1,788,800.00 4,188,800.00
1722 O16 13 22 79 72 7 104,000.00 748,800.00 2,476,800.00
1723 O16 14 22 136 72 64 104,000.00 748,800.00 3,340,800.00
1724 O16 15 29 128 72 56 864,000.00
1725 O16 16 22 72 72 0 864,000.00
1726 O16 17 22 94 72 22 -
1727 O16 18 22 94 72 22 -
1728 O16 19 29 136 72 64 104,000.00 - -
1729 P1 1 22 126 72 54 -
1730 P1 2 22 72 72 0 -
1731 P1 3 22 72 72 0 -
1732 P1 4 22 72 72 0 -
1733 P1 5 22 72 72 0 -
1734 P1 6 22 73 72 1 -
1735 P1 7 KAV 110 72 38 -
1736 P1 8 22 72 72 0 -
1737 P1 9 22 72 72 0 -
1738 P1 10 22 72 72 0 -
1739 P1 11 22 72 72 0 -
1740 P1 12 22 72 72 0 -
86
Page 87 of 127
INFRA
STRUKT
SALURA
JENIS
SDH BLM SDH BLM
(Rp.) (Rp.) PAVING
MIX RASI AM
1 1 0 1 7.20 104,000 748,800 7.20 104,000 748,800 - 104,000 -

1 1 0 1 7.20 104,000 748,800 7.20 104,000 748,800 - 104,000 -
1 1 0 1 7.20 104,000 748,800 7.20 104,000 748,800 - 104,000 -
1 1 0 1 7.20 104,000 748,800 7.20 104,000 748,800 - 104,000 -
1 1 0 1 13.10 104,000 1,362,400 13.10 104,000 1,362,400 - 104,000 -
1 1 0 1 22.00 104,000 2,288,000 22.00 104,000 2,288,000 - 104,000 -
1 1 0 1 7.20 104,000 748,800 7.20 104,000 748,800 - 104,000 -
1 1 0 1 7.20 104,000 748,800 7.20 104,000 748,800 - 104,000 -
1 1 0 1 7.20 104,000 748,800 7.20 104,000 748,800 - 104,000 -
1 1 0 1 7.20 104,000 748,800 7.20 104,000 748,800 - 104,000 -
1 1 0 1 7.20 104,000 748,800 7.20 104,000 748,800 - 104,000 -
1 1 0 1 22.00 104,000 2,288,000 22.00 104,000 2,288,000 - 104,000 -
1 1 0 1 22.00 104,000 2,288,000 22.00 104,000 2,288,000 - 104,000 -
1 1 0 1 7.20 104,000 748,800 7.20 104,000 748,800 - 104,000 -
1 1 0 1 7.20 104,000 748,800 7.20 104,000 748,800 - 104,000 -
1 1 0 1 7.20 104,000 748,800 7.20 104,000 748,800 - 104,000 -
1 1 0 1 7.20 104,000 748,800 7.20 104,000 748,800 - 104,000 -
1 1 0 1 7.20 104,000 748,800 7.20 104,000 748,800 - 104,000 -
1 1 0 1 26.00 104,000 2,704,000 26.00 104,000 2,704,000 - 104,000 -
1 1 0 1 19.00 104,000 1,976,000 19.00 104,000 1,976,000 - 104,000 -
1 1 0 1 7.20 104,000 748,800 7.20 104,000 748,800 - 104,000 -
1 1 0 1 7.20 104,000 748,800 7.20 104,000 748,800 - 104,000 -
1 1 0 1 7.20 104,000 748,800 7.20 104,000 748,800 - 104,000 -
1 1 0 1 22.00 104,000 2,288,000 22.00 104,000 2,288,000 - 104,000 -
1 1 0 1 22.00 104,000 2,288,000 22.00 104,000 2,288,000 - 104,000 -
1 1 0 1 7.20 104,000 748,800 7.20 104,000 748,800 - 104,000 -
1 1 0 1 7.20 104,000 748,800 7.20 104,000 748,800 - 104,000 -
1 1 0 1 7.20 104,000 748,800 7.20 104,000 748,800 - 104,000 -
1 1 0 1 25.30 104,000 2,631,200 25.30 104,000 2,631,200 - 104,000 -
0 1 1 1 26.90 104,000 2,797,600 104,000 - 26.90 104,000 2,797,600
0 1 1 1 7.20 104,000 748,800 104,000 - 7.20 104,000 748,800
0 1 1 1 7.20 104,000 748,800 104,000 - 7.20 104,000 748,800
0 1 1 1 7.20 104,000 748,800 104,000 - 7.20 104,000 748,800
0 1 1 1 7.20 104,000 748,800 104,000 - 7.20 104,000 748,800
0 1 1 1 7.20 104,000 748,800 104,000 - 7.20 104,000 748,800
0 1 1 1 7.20 104,000 748,800 7.20 104,000 748,800 - 104,000 -
0 1 1 1 6.60 104,000 686,400 104,000 - 6.60 104,000 686,400
0 1 1 1 7.20 104,000 748,800 104,000 - 7.20 104,000 748,800
0 1 1 1 7.20 104,000 748,800 104,000 - 7.20 104,000 748,800
0 1 1 1 13.20 104,000 1,372,800 104,000 - 13.20 104,000 1,372,800
0 1 1 1 22.00 104,000 2,288,000 104,000 - 22.00 104,000 2,288,000
0 1 1 1 7.20 104,000 748,800 104,000 - 7.20 104,000 748,800
0 1 1 1 22.80 104,000 2,371,200 104,000 - 22.80 104,000 2,371,200
1 1 0 1 13.40 104,000 1,393,600 13.40 104,000 1,393,600 - 104,000 -
1 1 0 1 7.20 104,000 748,800 7.20 104,000 748,800 - 104,000 -
1 1 0 1 21.40 104,000 2,225,600 21.40 104,000 2,225,600 - 104,000 -
1 1 0 1 21.40 104,000 2,225,600 21.40 104,000 2,225,600 - 104,000 -
1 1 0 1 9.70 104,000 1,008,800 9.70 104,000 1,008,800 - 104,000 -
1 1 0 1 19.50 104,000 2,028,000 19.50 104,000 2,028,000 - 104,000 -
1 1 0 1 7.20 104,000 748,800 7.20 104,000 748,800 - 104,000 -
1 1 0 1 7.20 104,000 748,800 7.20 104,000 748,800 - 104,000 -
1 1 0 1 7.20 104,000 748,800 7.20 104,000 748,800 - 104,000 -
1 1 0 1 7.20 104,000 748,800 7.20 104,000 748,800 - 104,000 -
1 1 0 1 7.30 104,000 759,200 7.30 104,000 759,200 - 104,000 -
1 1 0 1 9.70 104,000 1,008,800 9.70 104,000 1,008,800 - 104,000 -
1 1 0 1 7.20 104,000 748,800 7.20 104,000 748,800 - 104,000 -
1 1 0 1 7.20 104,000 748,800 7.20 104,000 748,800 - 104,000 -
1 1 0 1 7.20 104,000 748,800 7.20 104,000 748,800 - 104,000 -
1 1 0 1 7.20 104,000 748,800 7.20 104,000 748,800 - 104,000 -
1 1 0 1 7.20 104,000 748,800 7.20 104,000 748,800 - 104,000 -
87
Page 88 of 127
KETERANGAN
S
I
A
S
IP
UDAH AKAD 23 APRIL. DROP KPR 5,5JT, SISA UM DAN BPHTB DIBAYARKAN
A DARI PEMBAYARAN PURWANTO BLOK O13/18 (ORANG TUA KONS)
P

S
U
B
III. SUDAH AKAD DI BTN TANAH ABANG. SISA UM DIBYR SETELAH AKAD (SP).
D
E
B
R
A
K
T
A
SOFT CASH KAV. III. SUDAH AJB DI NOTARIS FAUZIAH
S
I
SDH DIBYR ERNI 3JT TGL 9 JAN. SISA NOL.
A
P
88
MASTER DATA
LUAS LUAS TANAH

(M2) HARGA
(Rp.)
1741 P1 13 22 72 72 0 -
1742 P1 14 22 100 72 28 -
1743 P2 1 22 100 72 28 -
1744 P2 2 22 72 72 0 -
1745 P2 3 22 72 72 0 -
1746 P2 4 22 72 72 0 -
1747 P2 5 22 109 72 37 -
1748 P2 6 22 111 72 39 -
1749 P2 7 22 111 72 39 -
1750 P2 8 22 109 72 37 -
1751 P2 9 22 72 72 0 -
1752 P2 10 22 72 72 0 -
1753 P2 11 22 72 72 0 -
1754 P2 12 KAV 100 100 0 -
1755 P3 1 22 100 72 28 -
1756 P3 2 22 72 72 0 -
1757 P3 3 22 72 72 0 -
1758 P3 4 22 72 72 0 -
1759 P3 5 22 72 72 0 -
1760 P3 6 22 72 72 0 -
1761 P3 7 22 72 72 0 -
1762 P3 8 29 126 72 54 -
1763 P3 10 29 80 72 8 -
1764 P3 11 22 72 72 0 -
1765 P3 12 22 72 72 0 -
1766 P3 13 22 72 72 0 -
1767 P3 14 22 72 72 0 -
1768 P3 15 22 72 72 0 -
1769 P3 16 22 72 72 0 -
1770 P3 17 22 72 72 0 -
1771 P3 18 22 100 72 28 -
1772 P4 1 22 100 72 28 -
1773 P4 2 22 72 72 0 -
1774 P4 3 22 72 72 0 -
1775 P4 4 22 72 72 0 -
1776 P4 5 22 112 72 40 -
1777 P4 6 22 127 72 55 -
1778 P4 7 22 72 72 0 -
1779 P4 8 22 72 72 0 -
1780 P4 9 22 72 72 0 -
1781 P4 10 22 100 72 28 -
1782 P5 1 22 100 72 28 -
1783 P5 2 22 72 72 0 -
1784 P5 3 22 72 72 0 -
1785 P5 4 22 72 72 0 -
1786 P5 5 22 72 72 0 -
1787 P5 6 22 80 72 8 -
1788 P5 7 22 94 72 22 -
1789 P5 8 22 72 72 0 -
1790 P5 9 22 72 72 0 -
1791 P5 10 22 72 72 0 -
1792 P5 11 22 72 72 0 -
1793 P5 12 22 100 72 28 -
1794 P6 1 22 100 72 28 -
1795 P6 2 KAV 72 72 0 -
1796 P6 3 22 72 72 0 -
1797 P6 4 22 72 72 0 -
1798 P6 5 22 72 72 0 -
1799 P6 6 29 119 72 47 -
1800 P6 7 22 135 72 63 -
89
Page 90 of 127
INFRA
STRUKT
SALURA
JENIS
SDH BLM SDH BLM
(Rp.) (Rp.) PAVING
MIX RASI AM
1 1 0 1 7.20 104,000 748,800 7.20 104,000 748,800 - 104,000 -

1 1 0 1 22.00 104,000 2,288,000 22.00 104,000 2,288,000 - 104,000 -
1 1 0 1 22.00 104,000 2,288,000 22.00 104,000 2,288,000 - 104,000 -
1 1 0 1 7.20 104,000 748,800 7.20 104,000 748,800 - 104,000 -
1 1 0 1 7.20 104,000 748,800 7.20 104,000 748,800 - 104,000 -
1 1 0 1 7.20 104,000 748,800 7.20 104,000 748,800 - 104,000 -
1 1 0 1 22.90 104,000 2,381,600 22.90 104,000 2,381,600 - 104,000 -
1 1 0 1 23.00 104,000 2,392,000 23.00 104,000 2,392,000 - 104,000 -
1 1 0 1 23.00 104,000 2,392,000 23.00 104,000 2,392,000 - 104,000 -
1 1 0 1 22.90 104,000 2,381,600 22.90 104,000 2,381,600 - 104,000 -
1 1 0 1 7.20 104,000 748,800 7.20 104,000 748,800 - 104,000 -
1 1 0 1 7.20 104,000 748,800 7.20 104,000 748,800 - 104,000 -
1 1 0 1 7.20 104,000 748,800 7.20 104,000 748,800 - 104,000 -
1 1 0 1 22.00 104,000 2,288,000 22.00 104,000 2,288,000 - 104,000 -
1 1 0 1 22.00 104,000 2,288,000 22.00 104,000 2,288,000 - 104,000 -
1 1 0 1 7.20 104,000 748,800 7.20 104,000 748,800 - 104,000 -
1 1 0 1 7.20 104,000 748,800 7.20 104,000 748,800 - 104,000 -
1 1 0 1 7.20 104,000 748,800 7.20 104,000 748,800 - 104,000 -
1 1 0 1 7.20 104,000 748,800 7.20 104,000 748,800 - 104,000 -
1 1 0 1 7.20 104,000 748,800 7.20 104,000 748,800 - 104,000 -
1 1 0 1 7.20 104,000 748,800 7.20 104,000 748,800 - 104,000 -
1 1 0 1 24.70 104,000 2,568,800 24.70 104,000 2,568,800 - 104,000 -
1 1 0 1 20.00 104,000 2,080,000 20.00 104,000 2,080,000 - 104,000 -
1 1 0 1 7.20 104,000 748,800 7.20 104,000 748,800 - 104,000 -
1 1 0 1 7.20 104,000 748,800 7.20 104,000 748,800 - 104,000 -
1 1 0 1 7.20 104,000 748,800 7.20 104,000 748,800 - 104,000 -
1 1 0 1 7.20 104,000 748,800 7.20 104,000 748,800 - 104,000 -
1 1 0 1 7.20 104,000 748,800 7.20 104,000 748,800 - 104,000 -
1 1 0 1 7.20 104,000 748,800 7.20 104,000 748,800 - 104,000 -
1 1 0 1 7.20 104,000 748,800 7.20 104,000 748,800 - 104,000 -
1 1 0 1 22.00 104,000 2,288,000 22.00 104,000 2,288,000 - 104,000 -
1 1 0 1 22.00 104,000 2,288,000 22.00 104,000 2,288,000 - 104,000 -
1 1 0 1 7.20 104,000 748,800 7.20 104,000 748,800 - 104,000 -
1 1 0 1 7.20 104,000 748,800 7.20 104,000 748,800 - 104,000 -
1 1 0 1 7.20 104,000 748,800 7.20 104,000 748,800 - 104,000 -
1 1 0 1 23.00 104,000 2,392,000 23.00 104,000 2,392,000 - 104,000 -
1 1 0 1 24.00 104,000 2,496,000 24.00 104,000 2,496,000 - 104,000 -
1 1 0 1 7.20 104,000 748,800 7.20 104,000 748,800 - 104,000 -
1 1 0 1 7.20 104,000 748,800 7.20 104,000 748,800 - 104,000 -
1 1 0 1 7.20 104,000 748,800 7.20 104,000 748,800 - 104,000 -
1 1 0 1 22.00 104,000 2,288,000 22.00 104,000 2,288,000 - 104,000 -
1 1 0 1 22.00 104,000 2,288,000 22.00 104,000 2,288,000 - 104,000 -
1 1 0 1 7.20 104,000 748,800 7.20 104,000 748,800 - 104,000 -
1 1 0 1 7.20 104,000 748,800 7.20 104,000 748,800 - 104,000 -
1 1 0 1 7.20 104,000 748,800 7.20 104,000 748,800 - 104,000 -
1 1 0 1 7.20 104,000 748,800 7.20 104,000 748,800 - 104,000 -
1 1 0 1 20.00 104,000 2,080,000 20.00 104,000 2,080,000 - 104,000 -
1 1 0 1 21.00 104,000 2,184,000 21.00 104,000 2,184,000 - 104,000 -
1 1 0 1 7.20 104,000 748,800 7.20 104,000 748,800 - 104,000 -
1 1 0 1 7.20 104,000 748,800 7.20 104,000 748,800 - 104,000 -
1 1 0 1 7.20 104,000 748,800 7.20 104,000 748,800 - 104,000 -
1 1 0 1 7.20 104,000 748,800 7.20 104,000 748,800 - 104,000 -
1 1 0 1 22.00 104,000 2,288,000 22.00 104,000 2,288,000 - 104,000 -
1 1 0 1 22.00 104,000 2,288,000 22.00 104,000 2,288,000 - 104,000 -
1 1 0 1 7.20 104,000 748,800 7.20 104,000 748,800 - 104,000 -
1 1 0 1 7.20 104,000 748,800 7.20 104,000 748,800 - 104,000 -
1 1 0 1 7.20 104,000 748,800 7.20 104,000 748,800 - 104,000 -
1 1 0 1 7.20 104,000 748,800 7.20 104,000 748,800 - 104,000 -
1 1 0 1 23.00 104,000 2,392,000 23.00 104,000 2,392,000 - 104,000 -
1 1 0 1 25.00 104,000 2,600,000 25.00 104,000 2,600,000 - 104,000 -
90
Page 91 of 127
KETERANGAN
S
O
F
T
III. SUDAH AKAD DI BTN TANAH ABANG. UNIT READY STOCK 2007. PELUNASAN UM SAAT AKAD.
S
I
A
P
91
MASTER DATA
LUAS LUAS TANAH

(M2) HARGA
(Rp.)
1801 P6 8 22 72 72 0 -
1802 P6 9 22 72 72 0 -
1803 P6 10 22 72 72 0 -
1804 P6 11 22 72 72 0 -
1805 P6 12 22 100 72 28 -
1806 P7 1 22 164 72 92 -
1807 P7 2 29 90 72 18 -
1808 P7 3 29 80 72 8 -
1809 P7 4 29 85 72 13 -
1810 P7 5 22 85 72 13 -
1811 P7 6 29 87 72 15 -
1812 P7 7 29 105 72 33 -
1813 P7 8 29 113 72 41 -
1814 P7 9 29 178 72 106 -
1815 P8 1 22 100 72 28 -
1816 P8 2 22 72 72 0 -
1817 P8 3 22 72 72 0 -
1818 P8 4 22 72 72 0 -
1819 P8 5 22 72 72 0 -
1820 P8 6 22 72 72 0 -
1821 P8 7 22 72 72 0 -
1822 P8 8 22 72 72 0 -
1823 P8 9 22 72 72 0 -
1824 P8 10 29 148 72 76 -
1825 P8 11 29 105 72 33 -
1826 P8 12 29 72 72 0 -
1827 P8 13 29 72 72 0 -
1828 P8 14 29 72 72 0 -
1829 P8 15 29 72 72 0 -
1830 P8 16 29 72 72 0 -
1831 P8 17 29 72 72 0 -
1832 P8 18 29 72 72 0 -
1833 P8 19 29 72 72 0 -
1834 P8 20 29 100 72 28 -
1835 P9 1 KAV 116 116 0 -
1836 P9 2 22 72 72 0 -
1837 P9 3 22 72 72 0 -
1838 P9 4 22 72 72 0 -
1839 P9 5 22 72 72 0 -
1840 P9 6 22 72 72 0 -
1841 P9 7 22 72 72 0 -
1842 P9 8 22 72 72 0 -
1843 P9 9 22 100 72 28 -
1844 P9 10 22 100 72 28 -
1845 P9 11 22 72 72 0 -
1846 P9 12 22 72 72 0 -
1847 P9 13 22 72 72 0 -
1848 P9 14 22 72 72 0 -
1849 P9 15 29 72 72 0 104,000.00 - 864,000.00
1850 P9 16 22 72 72 0 104,000.00 - 864,000.00
1851 P9 17 22 72 72 0 104,000.00 - 864,000.00
1852 P9 18 29 116 72 44 104,000.00 - 1,200,000.00
1853 P10 1 22 116 72 44 104,000.00 - 1,800,000.00
1854 P10 2 22 72 72 0 104,000.00 - 1,296,000.00
1855 P10 3 30 72 72 0 104,000.00 - 1,296,000.00
1856 P10 4 22 72 72 0 104,000.00 - 1,296,000.00
1857 P10 5 22 72 72 0 104,000.00 - 1,296,000.00
1858 P10 6 22 72 72 0 -
1859 P10 7 22 72 72 0 -
1860 P10 8 22 72 72 0 -
92
Page 93 of 127
INFRA
STRUKT
SALURA
JENIS
SDH BLM SDH BLM
(Rp.) (Rp.) PAVING
MIX RASI AM
1 1 0 1 7.20 104,000 748,800 7.20 104,000 748,800 - 104,000 -

1 1 0 1 7.20 104,000 748,800 7.20 104,000 748,800 - 104,000 -
1 1 0 1 7.20 104,000 748,800 7.20 104,000 748,800 - 104,000 -
1 1 0 1 7.20 104,000 748,800 7.20 104,000 748,800 - 104,000 -
1 1 0 1 22.00 104,000 2,288,000 22.00 104,000 2,288,000 - 104,000 -
1 1 0 1 28.00 104,000 2,912,000 28.00 104,000 2,912,000 - 104,000 -
1 1 0 1 7.20 104,000 748,800 7.20 104,000 748,800 - 104,000 -
1 1 0 1 7.20 104,000 748,800 7.20 104,000 748,800 - 104,000 -
1 1 0 1 7.20 104,000 748,800 104,000 - 7.20 104,000 748,800
1 1 0 1 7.20 104,000 748,800 104,000 - 7.20 104,000 748,800
1 1 0 1 7.20 104,000 748,800 104,000 - 7.20 104,000 748,800
1 1 0 1 7.20 104,000 748,800 7.20 104,000 748,800 - 104,000 -
1 1 0 1 7.20 104,000 748,800 104,000 - 7.20 104,000 748,800
1 1 0 1 25.00 104,000 2,600,000 104,000 - 25.00 104,000 2,600,000
1 1 0 1 22.00 104,000 2,288,000 22.00 104,000 2,288,000 - 104,000 -
1 1 0 1 7.20 104,000 748,800 7.20 104,000 748,800 - 104,000 -
1 1 0 1 7.20 104,000 748,800 7.20 104,000 748,800 - 104,000 -
1 1 0 1 7.20 104,000 748,800 7.20 104,000 748,800 - 104,000 -
1 1 0 1 7.20 104,000 748,800 7.20 104,000 748,800 - 104,000 -
1 1 0 1 7.20 104,000 748,800 7.20 104,000 748,800 - 104,000 -
1 1 0 1 7.20 104,000 748,800 7.20 104,000 748,800 - 104,000 -
1 1 0 1 7.20 104,000 748,800 7.20 104,000 748,800 - 104,000 -
1 1 0 1 7.20 104,000 748,800 7.20 104,000 748,800 - 104,000 -
1 1 0 1 27.00 104,000 2,808,000 27.00 104,000 2,808,000 - 104,000 -
1 1 0 1 22.00 104,000 2,288,000 22.00 104,000 2,288,000 - 104,000 -
1 1 0 1 7.20 104,000 748,800 7.20 104,000 748,800 - 104,000 -
1 1 0 1 7.20 104,000 748,800 7.20 104,000 748,800 - 104,000 -
1 1 0 1 7.20 104,000 748,800 7.20 104,000 748,800 - 104,000 -
1 1 0 1 7.20 104,000 748,800 7.20 104,000 748,800 - 104,000 -
1 1 0 1 7.20 104,000 748,800 7.20 104,000 748,800 - 104,000 -
1 1 0 1 7.20 104,000 748,800 7.20 104,000 748,800 - 104,000 -
1 1 0 1 7.20 104,000 748,800 7.20 104,000 748,800 - 104,000 -
1 1 0 1 7.20 104,000 748,800 7.20 104,000 748,800 - 104,000 -
1 1 0 1 22.00 104,000 2,288,000 22.00 104,000 2,288,000 - 104,000 -
1 1 0 1 23.00 104,000 2,392,000 23.00 104,000 2,392,000 - 104,000 -
1 1 0 1 7.20 104,000 748,800 7.20 104,000 748,800 - 104,000 -
1 1 0 1 7.20 104,000 748,800 7.20 104,000 748,800 - 104,000 -
1 1 0 1 7.20 104,000 748,800 7.20 104,000 748,800 - 104,000 -
1 1 0 1 7.20 104,000 748,800 7.20 104,000 748,800 - 104,000 -
1 1 0 1 7.20 104,000 748,800 7.20 104,000 748,800 - 104,000 -
1 1 0 1 7.20 104,000 748,800 7.20 104,000 748,800 - 104,000 -
1 1 0 1 7.20 104,000 748,800 7.20 104,000 748,800 - 104,000 -
1 1 0 1 22.00 104,000 2,288,000 22.00 104,000 2,288,000 - 104,000 -
1 1 0 1 22.00 104,000 2,288,000 22.00 104,000 2,288,000 - 104,000 -
1 1 0 1 7.20 104,000 748,800 7.20 104,000 748,800 - 104,000 -
1 1 0 1 7.20 104,000 748,800 7.20 104,000 748,800 - 104,000 -
1 1 0 1 7.20 104,000 748,800 7.20 104,000 748,800 - 104,000 -
1 1 0 1 7.20 104,000 748,800 7.20 104,000 748,800 - 104,000 -
0 1 1 7.20 104,000 748,800 104,000 - 7.20 104,000 748,800
0 1 1 7.20 104,000 748,800 104,000 - 7.20 104,000 748,800
0 1 1 7.20 104,000 748,800 104,000 - 7.20 104,000 748,800
0 1 1 23.00 104,000 2,392,000 104,000 - 23.00 104,000 2,392,000
0 1 1 23.00 104,000 2,392,000 104,000 - 23.00 104,000 2,392,000
0 1 1 7.20 104,000 748,800 104,000 - 7.20 104,000 748,800
0 1 1 7.20 104,000 748,800 104,000 - 7.20 104,000 748,800
0 1 1 7.20 104,000 748,800 104,000 - 7.20 104,000 748,800
0 1 1 7.20 104,000 748,800 104,000 - 7.20 104,000 748,800
1 1 0 1 7.20 104,000 748,800 7.20 104,000 748,800 - 104,000 -
1 1 0 1 7.20 104,000 748,800 7.20 104,000 748,800 - 104,000 -
1 1 0 1 7.20 104,000 748,800 7.20 104,000 748,800 - 104,000 -
93
P
3
K Page 94 of 127
B
T
N
C
I
P
U
T
KETERANGAN
A
T
2
3
J
U
N
I
E
K
S
(III. SUDAH AKAD DI BTN TANAH ABANG. SP UM & BPHTB
O
S
D
.S
F
U
R
T
D
IO
S
A
O
P
P
F
T
K
P
R
3
7
J
T
)
.
S
T
I
S
D
A
U
P
D
B
A
A
N
SUDAH AKAD DI BTN TANAH ABANG. SISA UM 5,5JT DIANGSUR STLAH AKAD S/D 14 FEB 11.
G
S
U
III.
U SUDAH AKAD 26 JANUARI 2010 DI BTN BSD.
N
III. SUDAH AKAD DI BTN TANAH ABANG. SP UM ANGSUR 2 KALI.
D
A
S
1
IIII. SUDAH AKAD DI BTN TANAH ABANG.
S
III. SUDAH AKAD DI BTN BSD 12 FEB 2010
A
U
JS
P
D
S
U
A
D
LO
A
IF
.T
T
D
A
U
K
N
A
I
D
T
S
U
S
S
D
O
S
E
A
F
O
P
T
F
S
T
T
O
E
F
M
T
B
D
S
E
D
R
B
H
.
S
D
H
94
D
I
MASTER DATA
LUAS LUAS TANAH

(M2) HARGA
(Rp.)
1861 P10 9 22 100 72 28 -

1862 P10 10 22 100 72 28 -
1863 P10 11 KAV 72 72 0 -
1864 P10 12 22 72 72 0 -
1865 P10 13 22 72 72 0 -
1866 P10 14 22 72 72 0 104,000.00 - 2,592,000.00
1867 P10 15 22 72 72 0 104,000.00 - 2,592,000.00
1868 P10 16 22 72 72 0 104,000.00 - 2,592,000.00
1869 P10 17 29 72 72 0 104,000.00 - 2,592,000.00
1870 P10 18 29 116 72 44 104,000.00 - 3,600,000.00
1871 P11 1 29 100 72 28 -
1872 P11 2 29 72 72 0 -
1873 P11 3 29 72 72 0 -
1874 P11 4 22 100 72 28 -
1875 P11 5 29 100 72 28 -
1876 P11 6 29 72 72 0 -
1877 P11 7 29 72 72 0 -
1878 P11 8 29 100 72 28 -
95
Page 96 of 127
INFRA
STRUKT
SALURA
JENIS
SDH BLM SDH BLM
(Rp.) (Rp.) PAVING
MIX RASI AM
1 1 0 1 22.00 104,000 2,288,000 22.00 104,000 2,288,000 - 104,000 -

1 1 0 1 22.00 104,000 2,288,000 22.00 104,000 2,288,000 - 104,000 -
1 1 0 1 7.20 104,000 748,800 7.20 104,000 748,800 - 104,000 -
1 1 0 1 7.20 104,000 748,800 7.20 104,000 748,800 - 104,000 -
1 1 0 1 7.20 104,000 748,800 7.20 104,000 748,800 - 104,000 -
0 1 1 7.20 104,000 748,800 104,000 - 7.20 104,000 748,800
0 1 1 7.20 104,000 748,800 104,000 - 7.20 104,000 748,800
0 1 1 7.20 104,000 748,800 104,000 - 7.20 104,000 748,800
0 1 1 7.20 104,000 748,800 104,000 - 7.20 104,000 748,800
0 1 1 23.00 104,000 2,392,000 104,000 - 23.00 104,000 2,392,000
1 1 0 1 22.00 104,000 2,288,000 22.00 104,000 2,288,000 - 104,000 -
1 1 0 1 7.20 104,000 748,800 7.20 104,000 748,800 - 104,000 -
1 1 0 1 7.20 104,000 748,800 7.20 104,000 748,800 - 104,000 -
1 1 0 1 22.00 104,000 2,288,000 22.00 104,000 2,288,000 - 104,000 -
0 1 1 1 22.00 104,000 2,288,000 22.00 104,000 2,288,000 - 104,000 -
0 1 1 1 7.20 104,000 748,800 7.20 104,000 748,800 - 104,000 -
0 1 1 1 7.20 104,000 748,800 7.20 104,000 748,800 - 104,000 -
0 1 1 1 22.00 104,000 2,288,000 22.00 104,000 2,288,000 - 104,000 -
96
Page 97 of 127
KETERANGAN
S
I
A
P
B
A
T
K
A
P
R
K
P
R
III. SUDAH AKAD DI BTN HARMONI

III. SUDAH AKAD 12 AGUSTUS DI BTN TANAH ABANG. SISA UM MINTA DI ANGSUR 3 BULAN. SIAP LUNAS BPHTB DAN BIAYA PROSES. ACC P'BOBY 9 AGUST. BUAT SP.
S
IIII. SUDAH AKAD DI BTN BSD 24 MARET 2010
A
P
97
MASTER DATA
LUAS LUAS TANAH

(M2) HARGA
(Rp.)
1879 P12 1 KAV 100 72 28 -

1880 P12 2 22 72 72 0 -
1881 P12 3 29 72 72 0 -
1882 P12 4 29 100 72 28 -
1883 P12 5 29 100 72 28 -
1884 P12 6 29 72 72 0 -
1885 P12 7 29 72 72 0 -
1886 P12 8 29 100 72 28 -
1887 P13 1 29 159 72 87 104,000.00 2,080,000.00 2,080,000.00
1888 P13 2 29 111 72 39 104,000.00 748,800.00 748,800.00
1889 P13 3 29 107 72 35 104,000.00 748,800.00 748,800.00
1890 P13 4 29 143 72 71 104,000.00 1,872,000.00 1,872,000.00
104,000.00
167,338 147,020 20,044 1,536.90 1,259.29 2,796.19 167,771,400 ### ### ### 1,174.60 70,476,000 1,621.59 97,295,400
98
Page 99 of 127
INFRA
STRUKT
SALURA
JENIS
SDH BLM SDH BLM
(Rp.) (Rp.) PAVING
MIX RASI AM
0 1 1 1 22.00 104,000 2,288,000 22.00 104,000 2,288,000 - 104,000 -

0 1 1 1 7.20 104,000 748,800 7.20 104,000 748,800 - 104,000 -
0 1 1 1 7.20 104,000 748,800 7.20 104,000 748,800 - 104,000 -
0 1 1 1 22.00 104,000 2,288,000 22.00 104,000 2,288,000 - 104,000 -
0 1 1 1 22.00 104,000 2,288,000 22.00 104,000 2,288,000 - 104,000 -
0 1 1 1 7.20 104,000 748,800 7.20 104,000 748,800 - 104,000 -
0 1 1 1 7.20 104,000 748,800 7.20 104,000 748,800 - 104,000 -
0 1 1 1 22.00 104,000 2,288,000 22.00 104,000 2,288,000 - 104,000 -
0 1 1 1 26.00 104,000 2,704,000 104,000 - 26.00 104,000 2,704,000
0 1 1 1 7.20 104,000 748,800 104,000 - 7.20 104,000 748,800
0 1 1 1 7.20 104,000 748,800 104,000 - 7.20 104,000 748,800
0 1 1 1 22.00 104,000 2,288,000 104,000 - 22.00 104,000 2,288,000
1,621.59 97,295,400 1,703 284 1,419 52 - 183 1,529 361 20,457.65 2,259,079,573 18,776.07 1,952,710,933 1,681.59 177,068,840
99
Page 100 of 127
KETERANGAN
T
D
S
A
U
K
III. SUDAH AKAD DI BTN BSD 24 MARET 2010 (RUMAH READY STOCK)
D
O
A
N
S
III. SUDAH AKAD DI BTN HARMONI
T
III. SUDAH AKAD DIBTN TANAH ABANG.
D
100
MASTER DATA
KAVLING T Y P E PERUBAHAN 36/72

BOOKING FEE
LUAS
NO TYPE TANAH NAMA KONSUMEN INSTANSI ALAMAT NO TELP
TOKO / (M2)
Blok No. 22 29 30 36 45 60 KHS KAV.
RUKO
(Rp.) TANGGAL
1 A2 1 30 1 88
2 A2 2 30 1 72
3 A2 3 30 1 72
4 A2 4 30 1 72
5 A2 5 30 1 72
6 A2 6 30 1 72
7 A2 7 30 1 72
8 A2 8 30 1 72
9 A2 1 RUKO 1 72
10 A2 2 RUKO 1 72
11 A2 3 RUKO 1 72
12 A2 4 RUKO 1 72
13 A2 5 RUKO 1 72
14 A2 6 RUKO 1 72
15 A2 7 RUKO 1 72
16 A2 8 RUKO 1 72
17 A3 1 30 1 87
18 A3 2 30 1 72
19 A3 3 30 1 72
20 A3 4 30 1 72
21 A3 5 30 1 72
22 A3 6 30 1 72
23 A3 7 30 1 72
24 A3 8 30 1 127
25 A3 9 30 1 121
26 A3 10 30 1 72
27 A3 11 30 1 72
28 A3 12 30 1 72
29 A3 13 30 1 72
30 A3 14 30 1 72
36 A3 4 RUKO 1 72
37 A3 5 RUKO 1 72
38 A3 6 RUKO 1 72
39 A3 7 RUKO 1 72
40 A3 8 RUKO 1 72
41 A3 9 RUKO 1 72
44 A3 12 RUKO 1 72
45 A3 13 RUKO 1 72
46 A3 14 RUKO 1 72
47 A3 15 RUKO 1 72
53 A5 1 30 1 165
54 A5 2 30 1 104
55 A5 3 30 1 102
56 A5 4 30 1 99
57 A5 5 30 1 97
58 A5 6 30 1 93
59 A5 7 30 1 87
60 A5 8 30 1 80
61 A5 9 30 1 111
62 A6 1 30 1 160
63 A6 2 30 1 108
64 A6 3 30 1 104
65 A6 4 30 1 115
66 A6 5 30 1 127
67 A6 6 30 1 150
68 A7 1 30 1 136
69 A7 2 30 1 72
70 A7 3 30 1 72
71 A7 4 30 1 72
72 A7 5 30 1 72
101
Page 102 of 127
UANG MUKA
HARGA JUAL HARGA TOTAL
K P R K P R
STANDAR - KELEBIHAN PENINGKATAN DISKON PPN 10% HARGA JUAL BPHTB BIAYA PROSES
DIMOHON DISETUJUI
SEBELUM PPN TANAH SEBELUM MUTU (Rp.) (Rp.) (Rp.) SETELAH PPN ( Rp.) ( Rp.)
(Rp.) (Rp.) PUM / BUM Total Sisa Pembayaran Rencan
(Rp.) PPN (Rp.) (Rp.) TAMBAHAN UM PUM / BUM Total UM Dibayar
DIMOHON Uang Muka Sendiri Uang Muka
(Rp.) Disetujui (Rp.) Sendiri (Rp.)
(Rp.) Terbayar (Rp.) (Rp.) TGL
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
102
Page 103 of 127
JADWAL PEMBAYARAN BE
ADA LENGKAP
I II III IV V VI
BLM ADA
ncana Terbayar Rencana Terbayar Rencana Terbayar Rencana Terbayar Rencana Terbayar Rencana Terbayar
(Rp.) TGL (Rp.) TGL (Rp.) TGL (Rp.) TGL (Rp.) TGL (Rp.) TGL (Rp.) TGL (Rp.) TGL (Rp.) TGL (Rp.) TGL (Rp.) TGL (Rp.)
103
Page 104 of 127
ERKAS
PRODUKSI AKAD KREDIT BELUM AKAD TERPESAN BLM AKAD BLM TERPESAN
TD LENGKAP
LENGKAP
ADA BLM
BERKAS
CASH Pembangunan Rumah PEMBANGUNAN PEMBANGUNAN PEMBANGUNAN SISA KETERANGAN

BELUM JUMLA
TD PROSES JML KAVL JML KAVL
PROGRES TERPESA BANGUN H
FISIK KONS STOCK LPA (Tgl.) KAV 100% PROS 0-8% 100% PROS 0-8% 100% PROS 0-8%
(%) N BANGUN
100%
0 1 - 1 1
0 1 - 1 1
0 1 - 1 1
0 1 - 1 1
0 1 - 1 1
0 1 - 1 1
0 1 - 1 1
0 1 - 1 1
0 1 - 1 1
0 1 - 1 1
0 1 - 1 1
0 1 - 1 1
0 1 - 1 1
0 1 - 1 1
0 1 - 1 1
0 1 - 1 1
8 1 - 1 1
8 1 - 1 1
8 1 - 1 1
8 1 - 1 1
8 1 - 1 1
8 1 - 1 1
8 1 - 1 1
8 1 - 1 1
8 1 - 1 1
8 1 - 1 1
8 1 - 1 1
8 1 - 1 1
8 1 - 1 1
8 1 - 1 1
32 1 - - 1 1 -
32 1 - - 1 1 -
32 1 - - 1 1 -
32 1 - - 1 1 -
32 1 - - 1 1 -
32 1 - - 1 1 -
50 1 - - 1 1 -
50 1 - - 1 1 -
50 1 - - 1 1 -
50 1 - - 1 1 -
0 1 - 1 1
0 1 - 1 1
0 1 - 1 1
0 1 - 1 1
0 1 - 1 1
0 1 - 1 1
0 1 - 1 1
0 1 - 1 1
0 1 - 1 1
0 1 - 1 1
0 1 - 1 1
0 1 - 1 1
0 1 - 1 1
0 1 - 1 1
0 1 - 1 1
0 1 - 1 1
0 1 - 1 1
0 1 - 1 1
0 1 - 1 1
0 1 - 1 1
104
MASTER DATA

BOOKING FEE
LUAS
TOKO / (M2)
Blok No. 22 29 30 36 45 60 KHS KAV.
RUKO
(Rp.) TANGGAL
73 A7 6 30 1 119
74 A7 7 30 1 98
75 A7 8 30 1 72
76 A7 9 30 1 72
77 A7 10 30 1 72
78 A7 11 30 1 72
79 A7 12 30 1 96
80 A8 1 RUKO 1 87
81 A8 2 RUKO 1 72
82 A8 3 RUKO 1 124
83 A8 4 RUKO 1 121
84 A8 5 RUKO 1 72
85 A8 6 RUKO 1 122
86 A9 1 RUKO 1 128
87 A9 2 RUKO 1 81
88 A9 3 RUKO 1 79
89 A9 4 RUKO 1 124
90 A9 5 RUKO 1 124
91 A9 6 RUKO 1 79
92 A9 7 RUKO 1 119
93 A10 1 RUKO 1 80
94 A10 2 RUKO 1 100
95 A10 3 RUKO 1 102
96 A10 4 RUKO 1 101
97 A10 5 RUKO 1 127
98 A10 6 RUKO 1 125
99 A10 7 RUKO 1 141
100 A10 8 RUKO 1 75
101 A10 9 RUKO 1 120
179 B3 22 36 1 96
180 B3 23 36 1 96
326 B16 5 36 1 184
327 B16 6 36 1 151
341 B18 4 36 1 117
342 B18 5 36 1 107
358 D1 22 36 1 96
360 D1 24 36 1 96
374 D2 19 36 1 96
375 D2 20 36 1 96
379 D2 24 36 1 96 DAVID ISKANDAR PT. PRIMATAMA KARYA PERSADA KP BARU, 003/001, PAKULONAN, SERPONG UTARA 08176858036 : 0215396571 1,000,000 24-Nov-10
380 D2 25 36 1 96
388 D3 3 36 1 78
389 D3 4 36 1 116
397 D5 2 36 1 119
398 D5 5 36 1 112
406 D7 3 36 1 83
407 D7 4 36 1 76
413 D8 4 36 1 139
414 D8 5 36 1 128
429 D10 5 36 1 93
430 D10 8 36 1 83
445 D12 5 36 1 72
446 D12 6 36 1 191
447 D12 7 36 1 120
448 D12 8 36 1 72
460 D13 8 36 1 167
461 D13 9 36 1 151
462 D13 10 36 1 72
473 F1 19 36 1 96
475 F1 21 36 1 96
105
Page 106 of 127
UANG MUKA
K P R K P R
DIMOHON DISETUJUI
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - -
- - - - -
-
135,010,909 - - 13,501,091 148,512,000 - 118,809,600 112,000,000 6,809,600 36,512,000 14,851,200 21,660,800 1-Dec-10
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
106
Page 107 of 127
ADA LENGKAP
I II III IV V VI
BLM ADA
7,425,600 1-Dec-10 7,425,600 8-Dec-10 7,425,600 8-Dec-10 7,425,600 15-Dec-10 7,425,600 - 25-Dec-10 7,425,600
107
Page 108 of 127
ERKAS
TD LENGKAP
LENGKAP
ADA BLM
BERKAS

BELUM JUMLA
(%) N BANGUN
100%
0 1 - 1 1
0 1 - 1 1
0 1 - 1 1
0 1 - 1 1
0 1 - 1 1
0 1 - 1 1
0 1 - 1 1
0 1 - 1 1
0 1 - 1 1
0 1 - 1 1
0 1 - 1 1
0 1 - 1 1
0 1 - 1 1
0 1 - 1 1
0 1 - 1 1
0 1 - 1 1
0 1 - 1 1
0 1 - 1 1
0 1 - 1 1
0 1 - 1 1
0 1 - 1 1
0 1 - 1 1
0 1 - 1 1
0 1 - 1 1
0 1 - 1 1
0 1 - 1 1
0 1 - 1 1
0 1 - 1 1
0 1 - 1 1
100 1 1 - - 1 1 -
8 1 - 1 1
8 1 - 1 1
8 1 - 1 1 B
8 1 - 1 1 A
8 1 - 1 1 T
100 1 1 - - 1 1 - A
100 1 1 - - 1 1 - B
100 1 1 - - 1 1 - ### A
100 1 1 - - 1 1 - T
100 1 1 - - 1 1 1 A
8.27 1 - 1 1 BATAL. KONS TDK BISA DIHUB DAN TDK ADA REALISASI BAYAR. EKS N
8 1 - 1 1
8 1 - 1 1
8 1 - 1 1
8 1 - 1 1
8 1 - 1 1
8 1 - 1 1
8 1 - 1 1
8 1 - 1 1
8 1 - 1 1
8 1 - 1 1
0 1 - 1 1
0 1 - 1 1
0 1 - 1 1
0 1 - 1 1
0 1 - 1 1
0 1 - 1 1
0 1 - 1 1
100 1 1 - - 1 1 -
100 1 1 - - 1 1 -
108
MASTER DATA

BOOKING FEE
LUAS
TOKO / (M2)
Blok No. 22 29 30 36 45 60 KHS KAV.
RUKO
(Rp.) TANGGAL
477 F2 8 45 1 120
478 F2 9 45 1 120
480 F2 11 45 1 162.5
488 F2 19 36 1 96
489 F2 20 36 1 96
490 F2 21 36 1 96
625 G1 10 45 1 120
629 G1 14 45 1 207
639 G2 6 45 1 120
645 G2 12 45 1 120
646 G2 13 45 1 120
648 G2 15 45 1 120
671 G7 1 36 1 136
672 G7 2 36 1 109
673 G7 3 36 1 136
674 G7 4 36 1 201
729 H1 3 45 1 120
730 H1 4 45 1 120
731 H1 5 45 1 120
732 H1 6 45 1 120
733 H1 7 45 1 120
736 H1 10 45 1 120
737 H1 11 45 1 120
738 H1 12 45 1 120
739 H1 13 45 1 120
740 H1 14 45 1 120
741 H1 15 45 1 120
742 H1 16 45 1 120
745 H1 19 36 1 72 TINO PT. KEMBANG SEPASANG PTP CILENGGANG RT 11 KEC CILINGGANG 02170972944 : 081213159690
746 H1 20 36 1 72
747 H1 21 36 1 72
748 H1 22 36 1 72
749 H1 23 36 1 72
750 H1 24 36 1 72
751 H1 24a 36 1 72
753 H1 25 36 1 96
754 H1 26 36 1 120
757 H1 29 36 1 72
758 H1 30 36 1 72
759 H1 31 36 1 72
760 H1 32 36 1 72
761 H1 32a 36 1 72
762 H1 32b 36 1 72
843 H10 1 29 1 106
871 I1 6 45 1 120
873 I1 8 45 1 150
874 I1 9 45 1 150
875 I1 10 45 1 120
876 I1 11 45 1 120
877 I1 12 45 1 120
878 I1 13 45 1 120
879 I1 14 45 1 120
886 I1 21 36 1 72
888 I1 23 36 1 72
889 I1 24 36 1 72
890 I1 25 36 1 72
891 I1 26 36 1 72
892 I1 27 36 1 72
893 I1 28 36 1 72
896 I1 31 36 1 72
109
Page 110 of 127
UANG MUKA
K P R K P R
DIMOHON DISETUJUI
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
-
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
84,727,272 8,472,727 93,200,000 80,000,000 13,200,000 2,500,000 10,700,000 5-Apr-2011
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
110
Page 111 of 127
ADA LENGKAP
I II III IV V VI
BLM ADA
5,300,000 30-Mar-11 2,500,000 5-May-2011 5,300,000 5-Jun-2011 5,300,000 5-Jul-2011 5,300,000 5-Aug-2011 5,300,000 1
111
Page 112 of 127
ERKAS
TD LENGKAP
LENGKAP
ADA BLM
BERKAS

BELUM JUMLA
(%) N BANGUN
100%
D
8 1 - 1 1 I
8 1 - 1 1 T
57.00 1 - - 1 1 - O
8 1 - 1 1
8 1 - 1 1
8 1 - 1 1
8 1 - 1 1
8 1 - 1 1
0 1 - 1 1
8 1 - 1 1
8 1 - 1 1
8 1 - 1 1
0 1 - 1 1
0 1 - 1 1
0 1 - 1 1
0 1 - 1 1
0 1 - 1 1
0 1 - 1 1
0 1 - 1 1
0 1 - 1 1
0 1 - 1 1
0 1 - 1 1
0 1 - 1 1
0 1 - 1 1
0 1 - 1 1
0 1 - 1 1 T
0 1 - 1 1 3
0 1 - 1 1 0
8 1 - 1 1
8 1 - 1 1
8 1 - 1 1
8 1 - 1 1
8 1 - 1 1
8 1 - 1 1
1 - 1 1
100 1 1 - - 1 1 -
8 1 - 1 1
8 1 - 1 1
8 1 - 1 1
8 1 - 1 1
8 1 - 1 1
1 - 1 1
1 - 1 1
100 1 1 - - 1 1 -
0 1 - 1 1
8 1 - 1 1
8 1 - 1 1
8 1 - 1 1
8 1 - 1 1
8 1 - 1 1
8 1 - 1 1
8 1 - 1 1
8 1 - 1 1
8 1 - 1 1
8 1 - 1 1
0 1 - 1 1
8 1 - 1 1
8 1 - 1 1
8 1 - 1 1
8 1 - 1 1
112
MASTER DATA

BOOKING FEE
LUAS
TOKO / (M2)
Blok No. 22 29 30 36 45 60 KHS KAV.
RUKO
(Rp.) TANGGAL
897 I1 31a 36 1 72
899 I1 31c 36 1 72
900 I1 31d 36 1 72
901 I1 31e 36 1 72
902 I1 32 36 1 96
903 I1 33 36 1 96
904 I1 34 36 1 96
1007 J1 3 45 1 120
1008 J1 4 45 1 120
1009 J1 5 45 1 120
1010 J1 6 45 1 120
1011 J1 7 45 1 120
1012 J1 8 45 1 120
1013 J1 9 45 1 150
1014 J1 10 45 1 150
1015 J1 11 45 1 120
1016 J1 12 45 1 120
1017 J1 13 45 1 120
1018 J1 14 45 1 120
1019 J1 15 45 1 120
1020 J1 16 45 1 120
1021 J1 17 45 1 120
1193 J13 1 36 1 96
1195 J13 3 36 1 72
1196 J13 4 36 1 72
1197 J13 5 36 1 72
1198 J13 6 36 1 72
1199 J13 7 36 1 72
1200 J13 8 36 1 72
1201 J13 8a 36 1 72
1202 J13 8b 22 72
1203 J13 8c 36 1 130
1216 K1 3 45 1 120
1217 K1 4 45 1 120
1218 K1 5 45 1 120
1219 K1 6 45 1 120
1222 K1 9 45 1 150
1223 K1 10 45 1 150
1224 K1 11 45 1 120
1225 K1 12 45 1 120
1226 K1 13 45 1 120
1228 K1 15 45 1 120
1229 K1 16 45 1 120
1233 K1 20 36 1 72
1339 L1 2 22 1 72
1340 L1 3 22 1 72
1341 L1 4 22 1 72
1342 L1 5 22 1 72
1343 L1 6 22 1 72
1344 L1 7 22 1 72
1345 L1 8 22 1 72
1346 L1 9 22 1 72
1347 L1 10 22 1 72
1348 L1 11 22 1 72
1349 L1 11a 22 1 72
1350 L1 11b 22 1 72
1351 L1 11c 22 1 72
1352 L1 11d 36 1 107.63
1452 L5 17 36 1 128
1481 L6 15 36 1 155
113
Page 114 of 127
UANG MUKA
K P R K P R
DIMOHON DISETUJUI
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
114
Page 115 of 127
ADA LENGKAP
I II III IV V VI
BLM ADA
115
Page 116 of 127
ERKAS
TD LENGKAP
LENGKAP
ADA BLM
BERKAS

BELUM JUMLA
(%) N BANGUN
100%
1 - 1 1
1 - 1 1
1 - 1 1
1 - 1 1
100 1 1 - - 1 1 -
8 1 - 1 1
8 1 - 1 1
8 1 - 1 1
8 1 - 1 1
8 1 - 1 1
8 1 - 1 1
8 1 - 1 1
8 1 - 1 1
8 1 - 1 1
8 1 - 1 1
8 1 - 1 1
8 1 - 1 1
8 1 - 1 1
8 1 - 1 1
8 1 - 1 1
8 1 - 1 1
8 1 - 1 1
8 1 - 1 1
8 1 - 1 1
8 1 - 1 1
8 1 - 1 1
8 1 - 1 1
8 1 - 1 1
8 1 - 1 1
1 - 1 1
1 - 1 1
1 - 1 1
8 1 - 1 1
8 1 - 1 1
8 1 - 1 1
8 1 - 1 1
8 1 - 1 1
8 1 - 1 1
8 1 - 1 1
8 1 - 1 1
8 1 - 1 1
8 1 - 1 1
8 1 - 1 1
0 1 - 1 1
8 1 - 1 1
8 1 - 1 1
8 1 - 1 1
8 1 - 1 1
0 1 - 1 1
0 1 - 1 1
0 1 - 1 1
0 1 - 1 1
0 1 - 1 1
0 1 - 1 1
0 1 - 1 1
0 1 - 1 1
0 1 - 1 1
0 1 - 1 1
8 1 - 1 1
8 1 - 1 1
116
MASTER DATA

BOOKING FEE
LUAS
TOKO / (M2)
Blok No. 22 29 30 36 45 60 KHS KAV.
RUKO
(Rp.) TANGGAL
1496 L7 1 29 1 147
1501 L7 6 36 1 125
1502 L8 1 36 1 105
1503 L8 2 36 1 88
1504 L8 3 36 1 98
1505 L8 4 36 1 102
1506 L9 1 36 1 134.74
1516 L9 11 36 1 115.35
1517 L9 12 36 1 110.69
1518 L9 13 36 1 190.55
1519 L9 14 36 1 181.87
1520 M7 11 36 1 122 122
1521 M7 12 22 1 72
1522 M7 13 22 1 72
1523 M7 14 22 1 72
1524 M7 15 22 1 72
1525 M7 16 22 1 72
1526 M7 17 22 1 72
1527 M7 18 36 1 72
1528 M7 19 22 1 72
1529 M7 20 22 1 72
1530 M7 21 22 1 72
1531 O1 5 TOKO 1 104.92
1532 O1 6 TOKO 1 45
1533 O1 7 TOKO 1 45
1534 O1 8 TOKO 1 45
1535 O1 9 TOKO 1 45
1536 O1 10 TOKO 1 45
1537 O1 11 TOKO 1 45
1538 O1 12 TOKO 1 45
1539 O1 13 TOKO 1 81.97
1540 O2 6 36 1 82
1547 O2 13 36 1 113
1548 O3 1 36 1 103
1559 O3 12 36 1 127
1560 O3 13 36 1 119
1585 O6 1 36 1 202
1586 O6 2 36 1 120
1587 O6 3 36 1 114
1600 O6 16 36 1 92
1601 O6 17 36 1 82
1602 O6 18 36 1 85
1603 O6 19 36 1 135
1604 O6 20 36 1 91
1605 O6 21 36 1 96
1606 O6 22 36 1 165
1623 O9 1 36 1 87
1638 O9 16 36 1 124
1639 O10 1 36 1 166
1640 O10 2 36 1 102
1641 O10 3 36 1 100
1642 O10 4 36 1 98
1668 O13 1 36 1 93
1676 O13 9 36 1 100
1704 O15 5 36 1 100
1710 O16 1 36 1 170
1711 O16 2 36 1 104
1712 O16 3 36 1 105
1713 O16 4 36 1 103
1714 O16 5 36 1 101
117
Page 118 of 127
UANG MUKA
K P R K P R
DIMOHON DISETUJUI
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
118
Page 119 of 127
ADA LENGKAP
I II III IV V VI
BLM ADA
119
Page 120 of 127
ERKAS
TD LENGKAP
LENGKAP
ADA BLM
BERKAS

BELUM JUMLA
(%) N BANGUN
100%
100 1 1 - - 1 1 -
0 1 - 1 1
0 1 - 1 1
0 1 - 1 1
0 1 - 1 1
0 1 - 1 1
8 1 - 1 1
8 1 - 1 1
8 1 - 1 1
8 1 - 1 1
0 1 - 1 1
8 1 - 1 1
8 1 - 1 1
8 1 - 1 1
8 1 - 1 1
8 1 - 1 1
8 1 - 1 1
0 1 - 1 1
1 - 1 1
1 - 1 1
1 - 1 1
1 - 1 1
0 1 - 1 1
0 1 - 1 1
0 1 - 1 1
0 1 - 1 1
0 1 - 1 1
0 1 - 1 1
0 1 - 1 1
0 1 - 1 1
0 1 - 1 1
0 1 - 1 1
0 1 - 1 1
8 1 - 1 1
8 1 - 1 1
8 1 - 1 1
8 1 - 1 1
8 1 - 1 1
8 1 - 1 1
8 1 - 1 1
0 1 - 1 1
8 1 - 1 1
8 1 - 1 1
8 1 - 1 1
8 1 - 1 1
8 1 - 1 1
8 1 - 1 1
0 1 - 1 1
8 1 - 1 1
8 1 - 1 1
8 1 - 1 1
8 1 - 1 1
0 1 - 1 1
8 1 - 1 1
0 1 - 1 1
8 1 - 1 1
8 1 - 1 1
8 1 - 1 1
8 1 - 1 1
8 1 - 1 1
120
MASTER DATA

BOOKING FEE
LUAS
TOKO / (M2)
Blok No. 22 29 30 36 45 60 KHS KAV.
RUKO
(Rp.) TANGGAL
1715 O16 6 36 1 109

1719 O16 10 36 1 79 ISWAHYONO PT. INDIARTA TATA GEMINI CICAYUR KOMPLEK 02199466601 : 0217458785
1720 O16 11 36 1 140
1724 O16 15 36 1 128
1728 O16 19 36 1 136
1762 P3 8 36 1 126
1763 P3 10 36 1 80
1799 P6 6 36 1 119
1806 P7 1 22 1 164
1813 P7 8 36 1 113
1814 P7 9 36 1 178
1824 P8 10 36 1 148
1826 P8 12 29 1 72 MANUMPAK SINAGA PT. GSM PINGGIR RAWA PAGEDANGAN KALIIDERES - JAKBAR 085814749750 : 1,000,000 8-Feb-10
1852 P9 18 36 1 116
1866 P10 14 36 1 72 M NASOR PT. HASNUR INTERNATIONAL TMN ADIYAKSA BLOK G20/25 021-5362778
1867 P10 15 36 1 72
1870 P10 18 36 1 116
1887 P13 1 36 1 159
1888 P13 2 36 1 111
1889 P13 3 36 1 107
1890 P13 4 36 1 143
306 1,013 53 268 118 - 59 - 72 167,310 252,100,000
121
Page 122 of 127
UANG MUKA
K P R K P R
DIMOHON DISETUJUI
- - - - -
70,000,000 3,850,000 73,850,000 63,000,000 10,850,000 - 10,850,000 15-May-2011
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
55,000,000 - - - 55,000,000 - 46,750,000 8,250,000 8,250,000 - 5-Feb-10

- - - - -
55,000,000 - 5,000,000 - - 60,000,000 49,500,000 10,500,000 - 10,500,000 15-May-11
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
76,134,591,056 1,066,305,622 442,668,996 769,166,460 77,803,821,415 206,786,260 - 38,764,183,751 50,527,810,000 820,287,750 3,115,000,000 5,538,186,500 20,963,077,415 15,709,229,886 5,253,847,529
122
Page 123 of 127
ADA LENGKAP
I II III IV V VI
BLM ADA
1,400,000 15-Jun-2011 1,400,000 15-Jul-2011 1,400,000 15-Aug-2011 1,400,000 15-Sep-2011 1,400,000 15-Oct-11 3,850,000 1
1,500,000 1-Feb-10 1,500,000 5-Mar-10 1,500,000 5-Mar-10 1,500,000 5-Apr-10 1,500,000 5,250,000 5-May-10 1,000,000 - - - 1
2,000,000 10-Jun-11 2,000,000 18-Jul-11 2,000,000 20-Aug-11 2,000,000 25-Sep-2011 2,500,000 1
### ### ### ### ### ### ### 685,095,433 ### ### 4 428
123
Page 124 of 127
ERKAS
TD LENGKAP
LENGKAP
ADA BLM
BERKAS

BELUM JUMLA
(%) N BANGUN
100% B
A
8 1 - 1 1 T
24-Jun-11 8 1 - 1 1 A
8 1 - 1 1
8 1 - 1 1
0 1 - 1 1
8 1 - 1 1
8 1 - 1 1
8 1 - 1 1
100 1 1 - - 1 1 -
8 1 - 1 1 S
8 1 - 1 1 U
8 1 - 1 1 D
B
100 1 1 - - 1 1 1 A
0 1 - 1 1 T
0 1 - 1 1 A
0 1 - 1 1
0 1 - 1 1
0 1 - 1 1
0 1 - 1 1
0 1 - 1 1
0 1 - 1 1
5 148 1,419 1,381 23 14 21 70 380 1,440 55 1,382 3 - 129 15 22 7 - 321 15 11 - 295
124
PT. ADCO CITRA ASRI
GRIYA SURADITA INDAH
CISAUK - TANGERANG, BANTEN.
ANALISA ANGGARAN
HARGA JUMLAH
NO URAIAN SAT VOLUME SATUAN HARGA KETRANGAN
Rp. Rp.
A PEKERJAAN PAVING BLOK :

1 Paving Blok m2 1 60,000 60,000
2 Abu Batu m2 1 10,000 10,000
3 Upah kerja m2 1 10,000 10,000
JUMLAH 80,000
B PEKERJAAN MAKADAM
1 Makadan m2 0.21 165,000 34,500
Upah m2 1 5,500 5,500
JUMLAH 40,000
C PEKERJAAN SALURAN
1 Batu Belah m3 0.18 200,000 36,000
2 Pasir m3 0.165 200,000 33,000
3 Semen zak 0.20 45,000 9,000
4 benang bh 1.00 1,000 1,000
5 Upah Kerja m' 1 25,000 25,000
JUMLAH 104,000
E PEKERJAAN KANSTEEN
1 Kansteen m' 1 45,000 45,000
2 adukan ls 1 5,000 5,000
3 Upah m' 1 10,000 10,000
JUMLAH 60,000
F PEKERJAAN PENETRASI
1 Aspal drum 0.013 1,500,000 20,000 1 drum = 75 m2
2 Kayu Bakar kijang 0.0044 250,000 1,111 1 kijang = 3 drum
3 walles + solar + operator+ mob demob m2 1 13,450 13,450
4 Abu batu m3 0.03 184,615 5,538
5 splite m2 0.02 170,000 3,400
1 Upah m2 1 11,500 11,500

JUMLAH 55,000
G PEKERJAAN TURAP
1 Batu Belah m3 1.20 150,000 180,000
2 Semen zak 3.00 45,000 135,000
3 Pasir m3 0.56 165,000 92,400
4 Benang bh 1.00 1,000 1,000
PT. ADCO CITRA ASRI
ANALISA ANGGARAN
HARGA JUMLAH
Rp. Rp.
5 Bambu btg 1.00 10,000 10,000

6 Alat bantu steger, dll ls 1 10,000 10,000
Upah m3 1 100,000 100,000
JUMLAH 528,400
H PEKERJAAN PAGAR BATAKO 2X3 m2

1 Pekerjaan sloof 25X15 - 3.00 Vol 0.11
splite m3 0.09 170,000 15,682
pasir m3 0.06 165,000 10,024
semen zak 0.45 45,000 20,250
Besi Beton 8 mm btg 1.20 30,000 36,000
Besi Beton 6 mm btg 1.20 20,000 24,000
kawat beton kg 0.20 17,500 3,500
papan cor lbr 2 6,000 12,000
paku kg 0.12 17,500 2,100
2 Pasangan Batako vol 6
batako bh 78 1,400 109,200
semen zak 1.44 45,000 64,800
pasir m3 0.29 165,000 47,520
3 Pekerjaan kolom 10X10 - 4.00 Vol 0.04
splite m3 0.03 170,000 5,576
pasir m3 0.02 165,000 3,564
semen zak 0.16 45,000 7,200
Besi Beton 8 mm btg 1.60 30,000 48,000
Besi Beton 6 mm btg 1.60 20,000 32,000
kawat beton kg 0.20 17,500 3,500
papan cor lbr 2 6,000 12,000
paku kg 0.12 17,500 2,100
4 Pekerjaan sloof 10X10 - 3.00 Vol 0.11
splite m3 0.09 170,000 15,682
pasir m3 0.06 165,000 10,024
semen zak 0.45 45,000 20,250
Besi Beton 8 mm btg 0.60 30,000 18,000
Besi Beton 6 mm btg 1.20 20,000 24,000
kawat beton kg 0.20 17,500 3,500
papan cor lbr 2 6,000 12,000
paku kg 0.12 17,500 2,100
Upah m2 6 45,000 270,000
JUMLAH 834,573
HARGA PAGAR BATAKO/m2 139,095

PT. ADCO CITRA ASRI
ANALISA ANGGARAN
HARGA JUMLAH
Rp. Rp.
I PEKERJAAN PATON BETON bh 480

Pipa PVC 1 1/4" btg 80 17,500 1,400,000 @ 6 ptk/btg = 65 cm
Semen zak 3 45,000 135,000
Pasir kijang 1 250,000 250,000
Paku 7 kg 5 17,500 87,500
Cat kg 1 50,000 50,000
Upah hr 4 50,000 200,000
JUMLAH 2,122,500
HARGA PATOK/bh 4,422
Patok bambu bh 175 1,000 175,000
J PAPAN NAMA bh 24
Triplek 4 mm lbr 1 40,000 40,000
kaso 4/6 btg 8 10,000 80,000
Paku kg 1 17,500 17,500
Cat + Tiner kg 1 50,000 50,000
Kuas bh 1 10,000 10,000
JUMLAH 197,500
HARGA PAPAN NAMA/bh 8,229

Saluran Dan Kansteen Gsi THP 1&2 Sep12

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

Saluran Dan Kansteen Gsi THP 1&2 Sep12

Diunggah oleh

Hak Cipta:

Format Tersedia

P-T.

ADCO CITRA ASRI

1 A 101 9,018.00 1,577.40 187,355 295,533,400 1,577.40 164,049,600 - 2,184,000

JUMLAH 1,890 167,309.68 20,457.65 2,259,079,573 18,776.07 1,952,710,933 1,681.59 177,068,840

KAVLING INFRA STRUKTUR KANSTEEN

LUAS LUAS TANAH

1 A2 1 30 88 72 16 10 10 20.00 60,000 1,200,000 14,880,000.00 20.00 60,000.00 1,200,000.00 - 60,000 -

0 1 1 21.00 370,000 7,770,000 21.00 104,000 2,184,000 - 104,000 2,184,000

KAVLING INFRA STRUKTUR KANSTEEN

LUAS LUAS TANAH

61 A5 9 30 111 72 39 104,000 2,312,960 10,232,960

0 1 1 19.20 370,000 7,104,000 19.20 104,000 1,996,800 - 104,000 -

KAVLING INFRA STRUKTUR KANSTEEN

LUAS LUAS TANAH

1 1 0 1 8.00 104,000 832,000 8.00 104,000 832,000 - 104,000 -

KAVLING INFRA STRUKTUR KANSTEEN

LUAS LUAS TANAH

1 1 0 1 8.00 104,000 832,000 8.00 104,000 832,000 - 104,000 -

KAVLING INFRA STRUKTUR KANSTEEN

LUAS LUAS TANAH

1 1 0 1 7.20 104,000 748,800 7.20 104,000 748,800 - 104,000 -

SUDAH AKAD 23 NOV

III. SUDAH AKAD DI BTN TANAH ABANG

KAVLING INFRA STRUKTUR KANSTEEN

LUAS LUAS TANAH

1 1 0 1 22.00 104,000 2,288,000 22.00 104,000 2,288,000 - 104,000 -

KAVLING INFRA STRUKTUR KANSTEEN

LUAS LUAS TANAH

1 1 0 1 8.00 104,000 832,000 8.00 104,000 832,000 - 104,000 -

SUDAH AKAD BRI VETERAN

T36 RSH III. SUDAH AKAD DI BTN TANAH ABANG

KAVLING INFRA STRUKTUR KANSTEEN

LUAS LUAS TANAH

1 1 0 1 14.50 104,000 1,508,000 7.80 104,000 811,200 6.70 104,000 696,800

III. SUDAH AKAD DI BTN TANAH ABANG

KAVLING INFRA STRUKTUR KANSTEEN

LUAS LUAS TANAH

KAVLING INFRA STRUKTUR KANSTEEN

LUAS LUAS TANAH

1 1 0 1 7.20 104,000 748,800 7.20 104,000 748,800 - 104,000 -

KAVLING INFRA STRUKTUR KANSTEEN

LUAS LUAS TANAH

601 F15 9 29 110 72 38 -

1 1 0 1 7.20 104,000 748,800 7.20 104,000 748,800 - 104,000 -

SUDAH AKAD DI BTN BSD 22 DESEMBER. T36 RSH

T36 RSH III. SUDAH AKAD DI BTN HARMONI. SP BPHTB 2JT.

KAVLING INFRA STRUKTUR KANSTEEN

LUAS LUAS TANAH

1 1 0 1 8.00 104,000 832,000 8.00 104,000 832,000 - 104,000 -

SUDAH AKAD 21 DESEMBER DI BTN BSD.

SUDAH AKAD 27 OKTOBER

SUDAH AKAD 23 NOVEMBER

SUDAH AKAD 27 OKTOBER

SUDAH AKAD 27 OKTOBER

KAVLING INFRA STRUKTUR KANSTEEN

LUAS LUAS TANAH

1 1 0 1 7.20 104,000 748,800 7.20 104,000 748,800 - 104,000 -

SUDAH AKAD 23 NOVEMBER

KAVLING INFRA STRUKTUR KANSTEEN

LUAS LUAS TANAH

781 H2 17 29 138.5 72 66.5 -

1 1 0 1 25.85 104,000 2,688,400 25.85 104,000 2,688,400 - 104,000 -

KAVLING INFRA STRUKTUR KANSTEEN