PROPOSAL BISNIS

Proyek Perumahan

• •.!._.! •••

SECURITY MANPOWER CLEAN.ING

PARKING
 PROJECT

Rumah Sakit Type 45/84

Type 30/60
Ruko 100/60
Pasar Bersih

Type 36/72

Spesifikasi teknis :
cat luar dalam, kusen alumunium, daun pintu double triplek, rangka atap baja ringan, genteng metal roof, closet duduk, shower, dapu
PLOTING LAHAN

Desa :
solopandan Kecamatan
: cianjur
Pra siteplan

Pra Siteplan
SUMMARY PROJECT

LAHAN DESA

LOKASI : DESA SOLOPANDAN CIANJUR

LUAS : 5,54 Ha
UNIT type 30/60 (6X10) : 2.391 unit
UNIT type 36/72 (6X12) : 1.393 unit
UNIT type 45/84 (7X12) : 613 unit
RUKO TYPE 100/60 (5X12) : 302 unit
JUMLAH UNIT : 4.699 unit
T ANAH LEBIH : 32.275 m2
FASOS KOMERSIL : 8.137 m2

TOTAL PENDAPATAN : Rp. 1.343.252.090.000,-

TOTAL BIAYA PROYEK
PROFIT
KEBUTUHAN MODAL DARI INVESTOR
KEBUTUHAN KREDIT KONSTRUKSI
nilai
PELAKSANAAN PROYEK
PENGEMBALIAN DANA INVESTOR
PROFIT SHARING 50% Investor
256.831.337.515,-
: Rp. 811.589.414.970,-
: Rp. 531.662.675.030,-
: Rp. 70.000.000.000,-(tujuh milyar rupiah)
: Rp. 284.215.500.000,- (hanya 60% dari
Biaya bangunan)
: 60 Bulan ( 5 tahun)
: 4 Tahun (48 Bulan )
: Rp.

JUMLAH KARYAWAN SELURUHNYA : 82.000 ORANG

JUMLAH YANG SUDAH PUNYA RUMAH : 50% (termasuk tinggal di rumah orang
tua) JUMLAH KARYAWAN YANG BELUM PUNYA RUMAH : 50% = 41.000 orang
PREDIKSI DISETUJUI KPR BANK : 25% = 20.500
orang KEBUTUHAN RUMAH UNTUK STAFF DAN MANAGER : 3.000 orang
RENCANA PENDAPATAN
RENCANA ANGGARAN DAN BIAYA
B. RENCANA ANGGARAN BIAVA (RAB)

No. uescnpt1on Volume Satuan Harga satuan Total

A. PERIJINAN
1 ljin Lokasi, pengesahan Site plan, UKL UPL dll 50.000 m2 10.000 500.000.000
2 Lahan Pemakaman 2.5% 12.500 m2 50.000 625.000.000
3 1MB lnduk 500.000 m2 3.000 1.500.000.000
4 Pemecahan PBG 4.699 unit 1.000.000 4.699.000.000
Total Perijinan 11.824.000.000
B. BIAVA PEMBELIAN LAHAN & SURAT-SURAT:
1 Pembelian lahan 500.000 m2 200.000 100.000.000.000
2 Pengurusan sertifikat induk 500.000 m2 12.000 6.000.000.000
3 Pemecahan Sertifikat 4.699 unit 1.000.000 4.699.000.000
Total Pembelian lahan dan surat-surat 110.699.000.000
C. PAJAK - PAJAK
1 BPHTB pembelian lahan 500.000 m2 9.994 4.997.000.000
2 PBB 500.000 m2 25.000 125.000.000
3 Pajak Penjual (PPh Final) 2,5% 4.699 unit 6.647.454 31.236.387.500
4 PPN - unit 0
5 BPHTB Pembeli - unit - 0
Total Biaya Pajak - pajak 36.358.387 .500
D. SARANA & PRASARANA LINGKUNGAN
1 Pemetaan Tofografi dan Site Plan 500.000 m2 1.000 500.000.000
2 Pematangan Tanah (cut and Fill} 500.000 m2 30.000 15.000.000.000
3 Gerbang Utama dan Bunderan 3 unit 650.000.000 1.950.000.000
4 Grbang Cluster 10 unit 150.000.000 1.500.000.000
5 CCTV 2 unit 4.500.000 9.000.000
6 Jalan Boulevard & lingkungan 20.592 m2 450.000 9.266.400.000
7 Drainasee dan Saluran Rumah 45.000 m' 250.000 11.250.000.000
8 Pagar Keliling panel 47.000 m' 450.000 21.150.000.000
9 Turap danau - m3 1.500.000 0
10 Gardu PLN 3 unit 200.000.000 600.000.000
11 Paping gerbang depan 400 m2 200.000 80.000.000
12 PJU 42 unit 4.850.000 203.700.000
13 Taman Terbuka 15.000 m2 500.000 7.500.000.000
14 Taman rumah DAN RUKO - unit 200.000 0
15 Mesjid Utama 1 unit 750.000.000 750.000.000
16 HANGGARPEMADAM 1 unit 1.000.000.000 1.000.000.000
Total Sarona Prasarana 70.759.100.000
E. BIAVA KONSTRUKSI bangunan Type
1 Type 30/60 (6x10) 2.391 unit 60.000.000 143.460.000.000
2 Type 36/72 (6x12) 1.393 unit 90.000.000 125.370.000.000
3 Type 45/84 (7x12) 613 unit 112.500.000 68.962.500.000
4 Ruko 100/60 ( 5X12) 302 unit 450.000.000 135.900.000.000
Total Blaya Konstruksl 4.699 473.692.500.000
F. FASILITAS DAN SARANA BANGUNAN
1 Penyambungan Listrik PLN 4.699 Unit 2.000.000 9.398.000.000
2 Jaringan Internet 4.699 unit 1.500.000 7.048.500.000
3 Air /sumur Bor pompa Jet Pump/PDAM 4.699 Unit 2.000.000 9.398.000.000
Total Biaya Fasilitas & Sarona Bangunan 25.844.500.000
G BIAVA OPERASIONAL
a. Marketing dan Promosi
 1 Pembuatan MAKET - paket 250.000.000 0
2 Brosure, Spanduk, Baliho 5 thn 300.000.000 1.500.000.000
3 Install Software Aplikasi Management & Mntn 1 set 500.000.000 500.000.000
4 Jasa Penjualan 4.699 unit 3.000.000 14.097.000.000
5 Administrasi KPR 4.699 unit 1.000.000 4.699.000.000
6 Biaya Apraisal 4.699 unit 1.000.000 4.699.000.000
b. lnventaris Kantor
1 Bangun Kantor Pemasaran 1 unit 300.000.000 300.000.000
2 Peralatan Kantor pemasaran dan tehnik 1 set 300.000.000 300.000.000
3 Mobil Oprasional 2 unit 263.000.000 526.000.000
4 Mobil Direksi 3 unit 250.000.000 750.000.000
5 Motor Oprasional 2 unit 28.000.000 56.000.000
Umum dan Over Head
1 Gaji karyawan 60 bin 359.000.000 21.540.000.000
2 BPJS Kesehatan dan tenaga kerja 11% 60 bin 529.833 31.790.000
3 THR 5 kali 359.000.000 1.795.000.000
4 BONUS 1 kali 398.000.000 398.000.000
3 Pengembalian Modal investor 12 bin 50.000.000.000
4 Bungan Modal sendiri 12 bin
5 Pengembalian Kredit konstruksi (KYG) 36 bin 284.215.500.000
6 Bunga KYG 8,75% (suku bungan efektif) 24 bin 24.868.856.250
7 PROVISI BANK 1% 2.842.155.000
8 Pengembalian Kredit Pemilikan Lahan (KPL) - bin 0
9 Bungan KPL 8% - bin 0
10 Makan dan Transport dan BBM 60 bin 15.000.000 900.000.000
11 Listrik dan Telpon 60 bin 3.349.515 200.970.900
12 Alat tulis kantor 60 bin 567.961 34.077.660
13 Perlengkapan Kantor 60 bin 567.961 34.077.660
14 UpahTenagake aharian 60 bin 12.500.000 750.000.000
15 perawatan taman kawasan 60 bin 15.000.000 900.000.000
16 Biaya Biaya tak terduga/ Koordinasi 60 bin 11.500.000 690.000.000
Total Biaya Operasional 416.627.427.470
TOTAL RAB 1.145.804.914.970

REKAP:
A. Perijinan 11.824.000.000
B. Pengadaan lahan dan Biaya Surat-surat 110.699.000.000
C. Biaya Pajak 36.358.387.500
D. Saranan dan Prasarana Lingkungan 70.759.100.000
E. Biaya Konstruksi 473.692.500.000
F. Fasilitas dan sarana Bangunan 25.844.500.000
G Biaya Oprasional 416.627.427.470
Total Rencana Anggaran Biaya 1.145.804.914.970
Modal Investor 50.000.000.000
Kredit Konstruksi 284.215.500.000
Project Cost 811.589.414.970
HARGA POKOK PRODUKSI
ANALISA BISNIS

REKAPITULASI
ANALIISA DAN KELAYAKAN BISNIS

Luas Lahan : 55.400 m2

Waktu Pelaksanaan Proyek : 60 Bulan
No. Uraian Total Grand Total
A. MODAL SENIDIRI 50.000.000.000
B. KREDIT KONSTIRU KSI 284.215.500.000
C. KREDIT PEMILIKAN LAHIAN -
D. PEINDAPATAN
1 Penjualan 1.343.252.090.000 1.343.252.090.000
2 Tanah Lebih
3 Booking Fee
4 Uang Muka
Total Pendapatan 1.,677.467.590.000
D. BIAVA
1 Perijinan 11.824.000.000
2 Pem. Lahan & Biaya Surat-surat 110.699.000.000
3 Biaya Pajak 36.358.387.500
4 Saranan dan Prasarana Lingkungan 70.759.100.000
5 Biaya Konstruksi 473.692.500.000
6 Fasilitas dan sarana Bangunan 25.844.500.000
7 Biaya Oprasional (Over Head) 416.627.427.470
Total Rencana Anggaran Biaya 1.145.804.914.9'70
Nett Profit 531.662.675.030
% Keuntungan dari Modal sendiri 1.063
% Keuntungan dari Pendapatan 32
% Keuntungan dari Biaya 46

Librata 14/02/23
CASH FLOW
DAFTAR KONSUMEN YANG LOLOS BI CHECKING
(Pengajuan BI checking 500 orang )
 2 NO
KODEPABRIK NIK NAMA NOKTP TTL SERANG. LOLOS/TIDAK LOLOS
79 77 DATUL JANAH LOLOS
1 251 I 115036 3604114903950001 09 March 1995
BO 78 SAOELAH LOLOS
2S1 115034 3673036208930001 SERANG, 22 August 1993
81 79
251 I 115026 l(ASIROH 3604184612970002 SERANG. 06 December 1997 LOLOS
82 80 I 251 115022 MAS'AMAH 3604104407960829 SEAANG, 17 November 1996 LOLOS
83 81 2S1 610753 NURKHOUSAH 3Ml4174308980001 SER.ANG. 03 August 1998 LOLOS
B4 82 251 I 114996 MERY ANDAYANI 3604106705960127 I SERANG, 27 Mav 1996 LOLOS
BS 83 251 115010 INTIA FEBRI 3318155702970004 PATl,17 Februar'/ 1997 LOLOS
86 84 251 115016 FITRIANI ROSDIANA 3604196704960001 SERANG, 27 Aprll 19% LOLOS
87 85 I 251 115017 ROBJATUL ADAWIYAH 367202f,(J(l8920003 CILEGON. 20 AuQUSt 1993 LOLOS
BB 86 251 115014 r,AMIMAH 3602045203980003 LEBAK. 12 March 1998 LOLOS
89 87 251 115013 rKARNITI 360,1094301980004 SERANG. 03 January 19 LOLOS
90 88 251 115012 DAPURWANTI 1601285101960001 WAY HRING. 11 January 1996 LOLOS
91 89 2S1 115011 MARYATI PUTRI RAMA.OHAN! 3604115203940003 KEBUMEN, 12 Morch 1994 LOLOS
92 90 251 115059 WltUTAMI 1807124905960001 TANJUNG HARAPAN, 09 May 1996 LOLOS
93 91 251 115019 MUDRIKA 1808095707880003 MUNGGU. 17 Julv 1988 LOLOS
,
94
95
92
93
251
,_2s1-
115018 IA DEWIANI
115058 l<INISA ALBAETI
160,1234606960006
360410630697011-6
GEDUNG AGUNG. 06 Jun 1996
SERANG. 23 June 1997
--- LOLOS
LOLOS
96 94 251 115057 APRILIA OUWI 340312490497000S GUNUNGKIOUL. 09 Aoril 1997 LOLOS
97 95 251 115056 WAHYIJNI 1803046201980003 TANJUNG RAJA. 22 JonuDry 1998 LOLOS
98 96 251 115055 ARfTASARI 3604114603970002 SERANG, 06 March 1997 LOLOS
99 97 251 115054 AMIAMILAH 1305054209940004 JAKARTA. 02 seotembe, 1994 LOLOS

100 99 251
ANISA FITRI
1150532 ISAH
3604340107970071
- SERANG. 17 November 1997 LOLOS

I
3604095706980003 SERANG, 17 June 1998 LOLOS
1 115008 YANNI
98 251 3604194903960002 SERANG. 12 November 1997 LOLOS
102 100 251 115002 ILIS SUNDARJ 3604234903900002 SERANG, 09 March 1990 TIDAKLOLO
103 2S1 115001 l!OSITA 3673034802980001 SERANG, 08 February 1998 S LOLOS
104 101
102 SA.PUROH

-f
105
103 251 115000 SITIROIHAH 3673035008960002 SERANG, 10 Augus1 1996 LOLOS
106 104 215 114999 SUADAH 3604116510960001 SERANG, 25 October 1996 LOLOS
107
108
105 215 114998
114997
/1/0VfTASARI
NOVI VATUL
3604116304970001
3604145203980003
- SERANG, 2J April 1997
SERA.NG, 12 March 1998
- LOLOS
LOLOS
106 215
109 107 215 114995 AAYAH i<OKOM 3604165303980002 SERANG. 13 March 1998 LOLOS

I
110 108 215 114994 KOMALA 3604125910960001 SERANG,19 October 1996 LOLOS

-
111 109 215 114993 /1/UAASIAH 3604115910980001 SEAANG, 19 Oclober 1998 LOLOS
SISKA SUSILAWATI
112
113
110
111 I 215
215 ii: MELVIN KURNIA PERTlW\
/\1.PIYAH
1611055912980001
3604116906970002-
BABATAN, 07 July 1997
SERANG. 29 June 1997
LOLOS
LOLOS

6
114 112 215 115062 !AMELIA 1B02014511970003 KALIDA.DI, 05 November 1997 LOLOS
115 113 215 114989 FIRDAYANTI 3604116203940002 SERANG, 22 March 1994 LOLOS
MURTASIAH
116
117
114
115
216
215
114987
114986
MUORIKAH
IPAT
1808095707880003
3603205004920010
MUNGGU, 17 July 1988
TANGERANG. 10 Apr\11992
LOLOS
LOLOS ---
118 116 215 115068 APRILIA 3604254504980002 SERANG, 10 Agrl\1998 LOLOS
119 215 3604114202980001 LOLOS

-
117 115006 HENIS\LVIA SERANG. 02 Feb a'1..!998
120 118 215 115004 KARTIKA SARI 1801106709980004 KUTAJ, 27 September 1998 LOLOS
121 119 215 115069 ANA OKTA SELVlA 1801175110950003 SINAR PALEMBANG. 11 Oetober 1995 LOLOS
122 120 215 115065 ALIN CINDI ?RATIWI 1sono5703980002 SINAR SA.RU, 17 Morch 199B LOLOS
123 121 215 610748 .dUINAH 3604101402960944 SERANG, 12 Apn\1995 LOLOS
124 122 215 824605 NOPITA 3604114306940004 SERANG, 03 June 1994 I LOLOS
125 123 215 824544 ASIAH 3604165701900002 SERANG, 17 Januarv 1990 LOLOS

'
126 124 215 824478 MAMAHHADUAH 3604104606970784 I LOLOS
127 125 215 824420 NUNI 3604175506860003 SERANG, 15 June 1986 I LOLOS
128 126 215 824417 MUTAIYAH 3672.085602790002 SERANG, 16 Februarv 1979 TIDAK LOLOS
129 127 215 114974 UMROH 3673035410970001 SERANG. 14 October 1997 LOLOS
130 128 215 114973 TIJHAH 3604335908960002 SERANG, 19 August 1996 LOLOS
131 129 215 114972 \'ENI HERVANTI 3604134803980001 SERANG, 08 March 1998 LOLOS
132 130 215 114971 AMELIA 3604155303980002 SERANG, 13 March 1998 I LOLOS
133 131 215 114970 SUSI SUSILAWATI 3604105708980496 SERANG, 17 August 1998 I LOLOS
134
135
132
133
215
215 I
3601344112940001
1601224604960003
PANOEGLANG, 13 Seplember 1994
KARTA MULIA, O& April1996 I
LOLOS
LOLOS
---
136 134 215 114976 RT. NURYANA 3604126012970002 SERANO, 20 December 1997 I LOLOS
114981 SAHARA
114982 ROUAH
137
138
135
136
215
215
114983 PIPIT LATIPAH
114950 mtNROSTINI
3604195606970003
3207114205890001
SEAANG, 16 June 1997
CIAMIS, 02 May 1989 I
LOLOS
LOLOS
---
139 137 215 114944 SISKA RIAMPE SIHOTANG 1271046610910006 SOSOR SABA, 26 October 1991 I LOLOS
140 138 215 114948 tlESI ROHAl'ATI 3604114812970002
14113 215 114946 1MAIJHAH 134201890001
SERANG, 08 December 1997
TIRTAYASA. 02 January 1989
LOLOS
LOLOS
-----
9
142 140 215 114968 MELDA WAHYUNI 1806194705980001 MENGGALA, 07 May 1998 I LOLOS
143 114904 ERMA OWIVANTI 3306154106980004
141
144 142
215
21S 114963 BERLIANA SILAllAN 114910960003
PURWOREJO, 01 J ne 1998
SIODNOAMON, 9/10/1996
LOLOS
LOLOS
---
145 143 215 114969 NOVA ARLINDA SARI 1608145111960002 BETUNG.11 November 1996 I LOLOS
146 144 215 114957 ,!;Tl SUHETI 3604115012970002 SERANG, 10 Oclober 1997 LOLOS ----
1417 215 114955 I\S ANGGRAENI 3604284710950204 SERANG, 07 October 1995 LOLOS
45 215 114954 NASIROH 3604124507970001 SERANG, 20 Apn\ 1997 I LOLOS
148 146 215 114942 $RI RAHAY\J 1801066908980010 SUKAJAYA LUBUK, 29 A gusI1998 LOLOS
149 147 215 114940 ENDANG SETYAWATI 3172045012971002 BOYOLALI,10 Oeoember 1997 LOLOS
150 148 215 114960_l)"DAH MUSTIKA SARI 3604106111950156 SERANG, 27 November 1994 LOLOS
151 149 215 114962 ATIAH 3604044202980067 SERANG. 02 March 1998 LOLOS
152 150 215 114961 ELI NURfTA 3604094404980002 BLORA. 14 Aorll 1998 LOLOS
153 151
154 152 215 114967 SARIAYIJ HAJENA 1603016108980002 INDRAMAYU. 21 August 1998
SERANG, 21 September 1997

I
LOLOS
1 2 .\NI
1149 360423610997000
156 1 16-4 170 154 160 166
157 6 1&5 171 155 161 167
158 2 166 172 156 162 168
159 1 167 157 163 169
1&0 6 lb8 164 170
3
161 169 159 165
215 1 UGI 3601325012870001 PANDEGLANG, 10 L
215 1 AN 3604316705980001 December 1987 O
215 4 TI 1608026011900002 SEAANG. 27 May L
9 114 3604247004930002 1998 O
215
4 928 NEGERI PAKUAN,
215 1203076908970001 S
7 SUS 20 November 1990
215 3673014905850004
I PAMARAYAN, 30 L
215 S 3601224703930001
MA April 1993
215 A 360412480590004 O
RllN
215 S A 3604106005950886 L
215 U 3673025711850002 O
C 114 SIDADI
215 922 3604164411900001 S
I , 29
215 A ROS 3673036707920006 August
215 T ITA 1802015212940007 L
1997
215 I 114 1808105911950002 O
OKU
215 1 925 1806024811960003 L
TIMUR,
1 NU O
215 3601344407940002 09 May
4 RH S
215 1301035105980001 1985
9 AIJ
MA PANDEGLANG, 02
S L
Aprd 1993
2 H O
SERANG. 08 Mav
114 L
A 1990
915
S SERANG. O
SUS
T ILA 16 June 1996 S
LOLOS

I
U WA AWAL
T TI TERUSAN, 17 L
I 114 November7985 O
920 SERANG, 04 L
N MA November 1990 O
O YA JANJI S
V REF MARTAHAN. 27
I LIY July 1992 L
T AN
A SRIWAYLANGSEP O
TI
S ,12 December 1994 L
114
A 916 CURUP PATAH,19 O
R JUL November 1995 S
I IKA WAVHALOM,
8 SIT 8/11/1996 L
2 PANDEGLANG,
UM O
4 04 January 1994
OR L
2
AN KOTA BA.RU. 11 O
0
G May 1998 S
9
114
S 912 L
R NU O
F RM L
I AY O
A AN
S
N TI
TID
A 114
A
8 914
NU K
2
4 RLE
NI L
2
1 114 O
9 910 L
SITI O
Y ATI S
E KA
N H L
I 114 O
909 L
A
F NU O
R S
RU
I
Y L L
A AE O
N NI L
I O
1 LUT
S
1 FIA
4 H
9 L
114 O
2
931 L
4
("E
O
MI
l AFR S
l IAN
l I L
$ OK O
K TA
Y L
VIA O
S S
A
R L
D O
A L
O
A
G S
U
S L
T O
\ L
N O
A S
1
1
4
9
0
8

S
 2
173
NO. KODEPABRIK
171 251
NIK
114930 )MELIA A ISYAH
NAMA
,-
NOKTP
3604126505920001
-- TTL
SERANG. 25 May 1992
LOLOS/TIOAK LOLOS
LOLOS
-
174 172 251 114926 ROHANAH 3604095208940004 SERANG,12 August 1994 LOLOS
175 173 251 1608025007880002 OKU TIMUR. 10 July 1988 LOLOS
176 174 251 I 1211085708970001 lAE LOGAN, 17 AuQusl 1997 LOLOS
177 175 251 824060 tKA SARI 1802074107950037 NAMBAH DADI. 01 November 1998 LOLOS
178 176 251 824141 MITRA SIMBOLON 1807095002970001 REJO KATON, 10 Februarv 19'l7 LOLOS
824116 t¥{1STIRAH
114885 ERNA FITRIANI
179 177 251 114882 NUR ELITA 3602155608960001 LEBAK, 16 Augus11996 LOLOS
180 178 251 114881 SITI HAJAR 3!i04096307890001 SERANG, 2!i July 1989 LOLOS
181 179 251 114880 NINA OPTIANA 3604236610970001 SERANG, 26 October 1997 LOLOS
182 180 251 114878 NUR ROSA 1608046505880008 GUNUNG JATl, 25 May 1988 LOLOS
183 181 251 3604234704980002 SERANG. 07 Apnl 1998 I LOLOS
184 182 251 I 1803224803950001 SABUK EMPAT, 08 March 1995 LOLOS
185 183 251 114905 ENAH 3673064604940006 SER.ANG, 06 Apnl 19M LOLOS
114901 KANA
114904 SlTLAISAH
186 184 251 114884 ITTRIYANAH 3673035403940001 SERANG, 14 March 1994 I LOLOS
187 185 251 3604196704950001 SERANG, 27 Apnl 1995 LOLOS
188 186 251 3604234501980001 SERANG,05 January 1998 LOLOS
189
I
187 251 114896 IS TRIANA 3602144809950004 LEBAK, 08 September 1995 I LOLOS
114906 RUSMI ANDINI
114894 MUTlARA GILANG AWINDA I
190..l!!!!_ 251 1148932 IRNA SUPIYANTI 1,_!604095011970002 JAKARTA. 10 November 1997 LOLOS
191 189 --251 114892 ROSDIANA 3602085302980002 AK, 15 May 1996 LOLOS
I
192 190 251 114890 SINTA EVILAWATI 3604106208970206 SERANG, 22 August 1997 LOLOS
193 191
194 192
251
251
114889 SrTIJUMAENAH
114886 ANISAH
I 3604195907960001
3604284502950002
SERANG, 19 July 1996
SERANG,05 February 1995
LOLOS
LOLOS
---
I
195 193 251 114897 RISKA SEPTlANA 3673015609960001 TANGERANG, 16 Seo1ember 1996 LOLOS
196 194
197 195
251
251
114875 SrTIHODIJAH
114872 ST.JUMAROH AGUSTIN!
3604246509890001
3604106008960378
TANGERANG, 25 September 1989
SERANG, 20 August 1996
LOLOS
LOLOS
---
198 196 251 114873 SELL! OKTAPIANI 1801064101970009 PAI.EMBAPANG, 01 January 1997 I LOLOS
199 197
200 198
251
251
114870 NELi KURNILA
114871 SITI NUR HAMIOAH
1802246907940002
3305095601980001
BUMI NABUNG TIMUR.29 July 19'l4
KEBUMEN. 16 January 1998
LOLOS
LOLOS
---
201 199 251 114874 NURALIFAH I 1807174101920004 TEBING, 01 January 1992 I LOLOS
202 200
203 201
251
251
610638 SUSILAWATI
610651 MIFTAHULJANNAH
1608045503960002
1610037005980001
GUNUNG JATI, 15 March 1996
JAGALANO. 30 May 1998
I LOLOS
LOLOS
---
204 202 251 610649 NURHAYATI NUFUS 3604166309920001 SERANG, 23 September 1992 I LOLOS
205 203 251 114861 OKTARINA 1608045703980001 OKU TIMUR. 17 March 1998 LOLOS
206 204 251 114859 PUTRI SEKAR MIRANT! 3672016110900001 SERANG, 21 October 1995 LOLOS
207 205 251 610625 NUR HAFIFAH 1807126707980005 PUGUNG RAHARJO, 27 July 1998 I LOLOS
208
209
206
207
251
251
114868 µLUL HIDAYAH
114864 SELFIANA
3316027003970002
1801065210980008
BLORA. 30 March 1997
PALEMBAPANG, 12 October 1998
LOLOS
LOLOS
--- -
210 208 251 114866 $ANTl 3604275705980089 I LOLOS
1377026212960001
211
212
209
210
251
251
114863 PARADILA SARI
1608104711970002
NARAS HILIR.12 December 1997
OKU TIMUR. 07 November 1997
LOLOS
LOLOS
---·-
213 211 251 3673014604980001 SERANG, 06 April 1998 I LOLOS
I 3673035103970002
214
215
212
213
251
251
114860 NOVIANA
3604045002950523
SERANG, 11 March 1997
SERANG, 15 October 1997
LOLOS
LOLOS
---
114855 JHONITA VARAOILA
216 214 215 3673035506970001 SERANG, 15 June 1997 I LOLOS
114850 NIMAH I
217
218
215
216
215
215
114849 /,jlNING MAIDA
SUHILAH
1608065404980005
3604154506980005
OKU TIMUR. 14 April 1998
SERANG, 05 July 1998 I
LOLOS
LOLOS ---
219 114848
217 215 1803084809970002 KOTABUMI, 12 May 1997 I LOLOS
,,n 114852 MERIANDANI
?1R ?1S 36042451114. oom SERANG 11 November 1995 I LOLOS
114851 (;INKY CAHYANTI
221 219 215 3604090708850006 SERANG, 07 August 1985 I LOLOS
114854 RISMA MILASARI
114RS., .NIA KURNIASJH
460434 JANIM DARISMAN
222 220 215 460402 NURYAOI 3604170501940003 SERANG, 05 January 1994 LOLOS
223 221 215 B10828 E!INI 3604135203960002 SERANG, 12 March 1996 LOLOS
224 222 215 810825 ,ELIS ANISA 3604314504950002 SERANG, 05 Apnl 1995 LOLOS
225 223 215 NURULAENI 3601127108960001 PANOEGLANG, 31 August 1996 LOLOS
226 224 215 B10813 SITlAMYATI 3604196003880001 SERANG, 20 March 1988 LOLOS
227 225 215 810811 JASIAH 3604234808960002 SERANG, 08 August 1996 LOLOS
228 226 215 B10833 NURLfNJANAJ>lJRBA 3175085803891002 PANOEGLANG, 18 March 1989 LOLOS
229 227
230 228 215 B10891 .JUWITA GUSTINA l 609075208960001 BELAMBANGAN,8/12/1996 LOLOS
231 229 215 B10!182 :NURACNI 114837 3604156410960002 SERANG, 24 October 1996 LOLOS
232 230 215 INANI SURYANTI 360415641191,0005 SERANG, 24 November 19% LOLOS
233 231 215 114841 NAHIVAH 3672044406890009 LOLOS
234 232 215 114842 IYENIBEUA SINTYA 1810016505980009 KARANG KEMBANG, 23 Mav 1997 LOLOS
235 233 215 114843 f\lSAH NURUL FAIDAH J301136910<J50001 CILACAP,29 October 1995 LOLOS

I
236 234 215 B10782 MUSTAWARIYAH 3604346108940001 SERANG. 21 AUQUSt 1994 LOLOS
237 235 215 114812 'N(NTAULI SITINJAK 1217045005950002 SIPARUNGGU. 10 May 1995 LOLOS
238 236 215 114798 TATI ROHMIATI 3604116211890001 SERANG. 22 November 1989 I LOLOS
239 237 215 114797 SISKA PRATIWI 1806014501910003 KOTAAGUNG,05 January 1991 LOLOS ---
240 238 215 114825 ·1NDAH YOLANDA KUSUMA 1806044711960005 MUARA OUA. 07 November 1996 LOLOS
241 239 215 114823 NENI SURVANI 3208166302930003 KUNINGAN, 23 February 1993 LOLOS

243 241 215 114818 SRI WAliYUNI 3604124105950004 SE.RANG. 01 May 1995 LOLOS ---
244 242 275 114805 SULELAWATI 3604154806840003 SERANG, 08 June 1984 I LOLOS
245 243 215 114803 !DEDEMARISA PRASETIA 3604115105870001 SERANG. 11 May 1987 LOLOS
246 244 215 B10775 NQPITA 3604115510950002 SERANG,16 November 1996 LOLOS
247 245 215 460308 $AMSUL BAHRI 3604151006960005 SERANO. 10 June 1996 I LOLOS
248 246 215 460286 ISAEFULLOH 3604173112960001 SERANG, 31December 1996 LOLOS
249 247 215 114840 LISNAWATt 3604106201980228 SERANG, 22 January 1997 LOLOS
250 248 215 114845 !DELA OVIUA 1eno44310940002 METRO, 03 October 1994 I LOLOS
251 249 11L 114816 ll;jOLISAH 3604114808950002 SERANG, 08 August 1995 LOLOS ---
114815 SITI WAHYUNt 1B72016812960004 METRO. 28 December 1997 LOLOS
252 250 21
114814 IIUITNA SIMANULLANG 1216086604950002 TOGA JUNGJUNGAN.26 April 1995 I LOLOS
253 251 21
 2 -KODE PABRIK IK NAMA - NOKTP - TTL
- - LOLOS/TIDAK LOLOS -
,;;;,o :,q
£1:> uno]Z.Z 302U!I01!950Uu,; ,,,JlffiEWl G. 08 AUOUSI 19,,o II
2 j5
NUR BAETI 3604126008920 DOS LOLOS
215 114834 KALIRE.JO, 20 August 1992
258 l6 KIKIHIDAYA 3672086308960001 SERANG, 23 August 1996 LOLOS
215 I 114807
259 ;7 11 3208105803940002 KUNINGAN, 18 March 1994 LOLOS
215 114826
RTRIANINGSIH
260 iB 215 114799 !VIVA SUSILIS NOPITA 3604195905940003 SERANG. 19 May 1994 LOLOS
261 ;9 215 114836 NURATIYAH 3604174407970005 SERANG, 04 July 1997 LOLOS
262 ;o 215 114835 SHOFWATUNNISA 3604174312940002 03 121994 LOLOS
263
264
il
i2 - 215 --t-f14B3.L
215 114830
SUNAIYAH
SUNARTI
3604124107950003+
3604155107960003
SERANG, 01 July 1995
SERANG, 11 July 1996 --- LOLOS
LOLOS
265 ;J 215 I 114828 UNAH MASUNAH 3604175708950005 SERANG, 17 Auaust 1995 LOLOS
266 i4 215 114761 RIAN ANGGRAENI 3604206808840001 SERANG. 28 August 1984 LOLOS
- LOLOS
267 ;5 215 810754 $ITISOPIAH 3209174404940010 CIREBON,12 January 1994
LOLOS
268 i6 215 B10752 ESTER UJBIS 1202105305940001 LUBIS, 13 May 1994
LOLOS
269 i7 215 114748 $ITI KURNIAWATI NIRWANA 36040n005960001 SERANG. 30 May 1996
LOLOS
210 ;a 215 114783 DEVI OEVIYANA 3604284803960056 SERANG, 08 March 1996
LOLOS
271 ;9 215 114786 EMA 3604294801960001 SERANG, OB Jani,ary 1996
LOLOS
272 70 215 114740 AMALIA 3604234106930001 SERANG, 01 June 1993
LOLOS
273 71 215 114751 UNAYAH 1801106809870001 SUKABAKTI, 28 September 1987
274 12 114750 SIDOHAR.JO, 29 March 1989 LOLOS
215 OMEGA SETIAWATI 1810086903890004
ROSITA NI WAYAN SUSILOWATI
134 215 4784 1)EWI VISTA SAPUTRI 1807044105970005 SIOODADl,01 Mf!Y1997 - LOLOS

1
275

276 14 215 14769 SISKA ASTUTl 1809034601960005 JATIHARJO, 06 May 1997 LOLOS
2n 15 215 114762 MAYA VUNINDA 1801065806950004 TAJIMALELA, 18 June 1995 LOLOS
278 76 215 114745 YENI MAYA SARI 3314126503880001 SRAGEN, 25 March 1988 LOLOS
279 77 215 114732 LAILATUL J&n01so01900003 CILEGDN, 10 January 1998 - LOLOS
MUFIDAH
280 78 215 114787 ILINDA SETIANINGSIH 18020075208900010 NAMBAH DADI, 12Augusl 1990 LOLOS
281 79 215 114735 MAYSAROH 3604104111970001 SERANG, 01 October 1996 LOLOS
282 lO 215 114733 SITIIRMAWAT J&no2&603960002 CILEGON, 26 March 1996 LOLOS
283 31 215 114796 I 3673065507970002 SERANG, 15 July 1997 LOLOS
UEN HIDAYATI 180713440696000 KEDATON, 04 June 1996 LOLOS

I
28 3l32-1- 215 11114
47- 9 95 - 4 36730 0001 S.ERANG, 09 August 1994 --- OS

!'Wl'AINTWI AROANI
286 34 215 460128 FARIDA AYIJ MARSINTA 1201065509940002 INDRAMAYU, 15 September 1994 LOLOS
287 35 215 114nB SILABAN TRI ERDINA 1804184909960001 WAV NAPAL, 09 Seotember 1996 LOLOS
288 !6 215 114n9 LAILATUL 3604076810960002 SERANG, 28 December 1996 LOLOS
289 37 215 l14n3 JANIYAH 3604045305960043 SERANG, 13 May 1996 LOLOS
290 l8 LOLOS
- 215 114780 SITIMARYAM
TIKA KARTIKA SARI
3602096811970002 LEBAK, 28 November 1997

291 jg 215 114n6 iJUMAINAH 3604106707920186 SERANG, 27 July 1992 LOLOS

292 ID 215 114n2 MITHA AFlAN1 1802016108960002 I SRIDADI, 21 August 1996 LOLOS
293 ll 215 114m IWIOA WIOIYAWATI 3604105005940373 SERANG, 10 Mav 1994 LOLOS
294 n 215 114775 LIA SAi 3604236110920001 SERANG, 21 OC1ober 1992 LOLOS
295 i3 215 114n4- RAHAVU 3604094504970004 SERANG. 05 April 1997 LOLOS
296 14 215 114790 DARKENI • 3604166210970001 SERANG, 22 October 1997 LOLOS
297 )5 215 114789 MULYANIH 3604146010920002 SERANG, 20 OC1ober 1992 LOLOS
298 }6 215 114788 ROHIMAH 3604096512880003 25 12 1988 LOLOS
N£LY ULYA KHOIRIAH
299 H 215 114767 ROSMINI I 1803115510920001 NEGLA.SARI, 15 Octob"r 1992 LOLOS
300
301
}8
}9
215
215
114765
114793
IKAH
IOAMIDAVA
3604345510950001
3604235706960003
SERANG, 150ctober 1995
SERANG, 17 June 1995
- -·--- LOLOS
LOLOS
302 )0 215 H
303 )1 215 a,ona 3673064906950001 Serang, 6/9/1995 Gavam, LOLOS
304 )2 215 B10703 NURHASANAH 1801094703920005 3/7/1992 Serano, - LOLOS
305 )3 215 B10747 :iHOIMAH 3604115706970001 6/17/1997 LOLOS
306 )4 215 B10763 SANTIKA 1208185710960001 Nagabal'\I. 10/17/1996 LOLOS
307 )5 215 114753 H 3604166008930001 SeranQ, 8120/1993 LOLOS
308 )6 215 114754 3604134208970002 Serang, 8/2/1997 LOLOS
OCTY MARICE SIMANJUNTAK

■
SITI MAESAROH
:URIAH
309 )7 215-- -1147 6 llilEPAH YULIANTI -3.673035007970001.
Sl!rang. 111an9rr,
--- ..OtOS
310 l8 114739 SA'OIYAH 3604144911910001 - Serang. 11/9/1991 - LOLOS
311 l9 215 114682 EENILAWATI 3604174911930002 9-N011-1993 LOLOS
312 10 215 114721._ AASASTUTI 3602084a02980006 Lebak. 5/4/1996 LOLOS
313 11 215 114692 ROFllA 367301S009950003 Serang, 9/10/1995 LOLOS
314 12 215 114728 ROSDIANA 1807125303960001 Gn. Suglh Besar, 3/13/1996 LOLOS
I
315 13 251 - 11 LSUM 3604115001960003
- Scrang, 1/10/1996
- --- LOLOS
316 14 251 114659 NI 36?3015101960002 Serang. 1/11/1996-- LOLOS
MARDIANA
31715 251 114666 MASKIAH 1608104401960002 Oku nmur, 1/4/1996 LOLOS
318 16 251 114649 HALIDA 3604015012861 530 Jakarta, 12/10/1986 LOLOS
319 17 251 114710 ANSYAR 3604124412910002 Serang, 12/4/1991 Moic LOLOS
320 18 251 114706 MARLISAH 1803145404910003 A<1un . 4/14/1991 LOLOS
SUSANTI
321 19 251 114699 INNA IANTI 3672067107960001 Serang. 7/31/1996 LOLOS
322 lO 251 114708 RJ WAHYUNI DEWI 3604105603930259 Serang, 3/16/1993 LOLOS
323 l1 251 11470? SITI MAESAROH 3604114305890006 Serang, 5/3/1989 LOLOS
324 n 251 114720 >IllFATIMAH 3602015606930006 Pandeglang, 6/16/1993 LOLOS
325 23 251 114714 ITA KONITA 3604115211960004 Serang, 11/12/199& LOLOS
 2
416
41
NO,
414
415
KOOE PABRIK
251
251
NIK
114484 HESTI NURAENI
114481 NURLELA WATI
NAMA
NOKTP
3601256209940002
1803226008930002
- TTL
PANOEGLANG 22 SEPTEMBER 1994
BINOU 20 AGUSTUS 1993
.&

l
I
I
LOLOS/TIDAK LOLOS
LOLOS
LOLOS I
7
418 416 251 114577 SINGGAR SARI 3276025811890014 □
rr MBANGBUSTAK 18 NOVEMBER 1982 LOLOS

419 417 251 114528 SAMARIVAH 3604106709930043 SERANG 27 SEPTEMBER 1993 -f LOLOS
42
0
418 251 114590 SISKA El<A FEBRIYANTI 3604195307970005 SERANG 13 JULI 1997 ' LOLOS II

421 419 251 114589 ARTI 3603026909920001 rrANGERANG 29 SEPTEMBER 1992 _I LOLOS -
422 420 251 114561 FERA RIAMA BR SIRINGORINGO 1222036310960003 iSEl MERANTI 23 OKTOBER 1996 I LOLOS
42 421 251 114530 HUSMIATI 3604047005970058 iSERANG 30 MEI 1997 l LOLOS
3
424 422 251 114588 EKAASTUTI 3673066603970002 KOTA BUMI 26 MARET 1997 LOLOS
-
425 423 251 114587 DEVI SULISTIVANI 1801055010960005 µATI INDAH 10 OKTOBER 1996 LOLOS
426 424 251 114579 SANI 3604114510960005 iSERANG 05 OKTOBER 1996 I LOLOS II
427 425 251 114498 EGA FATHIA ULFA 3326096511960003 PEKALONGAN 25 NOVEMBER 1996 LOLOS
42 426 251 114576 PITRIVANI 3209176502960005 K;IREBON 25 MARET 1996 LOLOS
8 427 251 114564 FINA FATIA SARA EKAWATI 3604125007890002 iSERANG 10 JULI 1989 LOLOS
429
430
428
- 251 114497 NUR ROHETI 3603064708950004 ANGERANG 07 AGUSTUS 1995
-r
LOLOS

431 429 251 114494 ROUOOTUL ATFALIAH 3604065105970001 ERANG 11 MEI 1997 LOLOS
432 430 251 114493 NENGSA'ADAH 3604244612950002 iSERANG 29 NOVEMBER 1994 I LOLOS II
433 431 251 114527 MERI VANA 1803025011950003 LOLOS
PKENOUAMTOAN G1A9ANG1U0SN I
-
43 432 251 114524 YESI GUSWENI 1801065908970002 LOLOS
4
435
436
433 251 114583 PUSPITASARI 3604115102960003
TOUVSE1M9B97ER 1995
ISERANG 11 FEBRUARI 1996 I LOLOS H
434 251
114495 SULISTIAWATI MAULINA
--
3602185607960002 LEBAK 16 JULI 1996
- l LOLOS
437
438
435
436
251
251
114523
114566
FITRI ANDRIAN!
INDRJLESTARI
3316114306970002
3313046909940002
BLORA 03 JUNI 1997
KARANGANVAR 29 SEPTEMBER 1994
r
I
LOLOS
LOLOS
--++
439 437 251 114562 EVI SUSILAWATI
440 438 251 114525 ARLIN SELA APRILIAN 1368004211145556004(9)79040 iLSAUMKPAUJANWGA1516APJURNILI
000201 199
19974 - LOLLOOSS
II
441 439 251 114491 NININ INOAWATI 3604065806970001 K;ILEGON 18 JUNI 1997 I LOLOS
442 440 251 114487 SUMIA 3601334606940002 PANOEGLANG 06 JUNI 1994 LOLOS
LOLOS
444
445
442
443
251
251
114468
1144&7
PUSPITA SARI
SITI ROSYATl
1603085208960003
3604174107970032
PERAPAU 10JANUARI 1996
$ERANG 01 JULI 1997 - LOLOS
LOLOS
-
446 '444 251 114465 SUILAH 3604175406970002 $ERANG 14 JUNI 1997
LOLOS
447 445 251 114551 JULIANA 1807247107930002 PENIANGAN 31 JULI 1993
448 446 251 114547 ANIS 3604235609960001 $ERANG 26 SEPTEMBER 1996 LOLOS
449 447 251 114512 JUHETI PERWATI 3601285205950003 PANOEGLANG12 MEI 1995 ' LOLOS
450 448 251 114501 NITA MULYASARI 3604325009960002 $ERANG 10SEPTEMBER1996 LOLOS
451 449 251 114499 ANIS SAFITRI 3604126508960001 $ERANG 25 AGUSTUS 1996 LOLOS
45 450 251 114464 NURAENI 3604114210960006 SERANG 02 OKTOBER1996 LOLOS
2 451 251 114591 SUTI SUTIHAT 3604235706970001 SERANG 17 JUNI 1996 LOLOS
453 452 251 114538 SITI ANORIYANTI 3604284412950001 iSERANG 04 DESEMBER 1995 LOLOS
45 453 251 114518 FARIDATUL MUTHOHAROH 3318034106970003 PATI 01 JUNI 1997 LOLOS
4 454 251 114593 SUKIVAH 3604135708950006 SERANG 17 AGUSTUS 1995 LOLOS
455 455 251 114592 SUMARNI 3604136 506960003 $ERANG 25 JUNI 1996 LOLOS
456 "456 460021 BAHRIYAH $ERANG 11 MARET 1996 LOLOS
251 3604115103960001
457
45
457 251 114534 RENI HANDAYANI 1806126304960002 AV TEBING 23 APRIL 1996 ,,.. LOLOS
LOLOS
8 460 458 251 114541 MANARIHON SIHOMBING 1202057011940002 SIMARDANGIANG30 NOVEMBER 1994
LOLOS
461 11459
459 251 114479 SULASTRI 1802046802830007 I ISRAGEN 28 FEBRUARI 1983
LOLOS
462 460 251 114563 MUNVAWATI 3602235107950002 LEBAK 11 JULI 1995
463 461 251 114469 EVASUSANTI 1603084805930001 PERAPAU 02 JANUARI 1996 LOLOS
464 462 251 114482YANTI NOVITASARINAIBAHO 1271135011910003 KANOPAN 10 NOVEMBER 1991
' LOLOS
465 463 251 114544YUNITA OWi HASTINI l 806046806960002 INAR MULYO 28 JUNI 1996 LOLOS
466 464 251 114483LELA NURLAELA 3604285009940483 iSERANG105EPTEMBER1994 · LOLOS
467 465 251 114542 KASTIOAH 3604345102960001 SERANG 11 FEBRUARI 1997 LOLOS
468 466 251 114543 YULIANTI 3604344904960001 1 SERANG 09 APRIL 1996 LOLOS
469 467 251 114485 NURFAOILAH 3604235410890001 iSERANG 14 OKTOBER 1989 LOLOS I-
470 468 251 114545 OEVITASARI 1806034407970006 PANGKUL 04 JULJ 1997 LOLOS
SERANG 01 MARET 1993 LOLOS
471 469 251 114532 KODAROH 3604354103930002
GROBOGAN 16 JULI 1997
.

-
4n 470 251 114572 MEGA ARGOMUSTIKA 3315085607970002 LOLOS I
473 471 251 114574 NINA ARDILAH 3604196510960001 SERANG25 OKTOBER1996 LOLOS
.
SITUASI LAHAN
LAYOUT

- 0o.n
0
0
0,-
N

-
cv;

6.00 60
36/72
45/84