Cashflow Pembangunan
| Perumahan |
Kavling |
Bln |
Biaya |
Bln_5 |
Bln_6 |
Bln_7 |
Bln_8 |
Bln_9 |
Bln_10 |
Bln_11 |
Bln_12 |
Bln_13 |
Bln_14 |
Bln_15 |
Bln_16 |
Bln_17 |
Bln_18 |
Bln_19 |
Bln_20 |
Bln_21 |
Bln_22 |
Bln_23 |
Bln_24 |
Bln_25 |
Bln_26 |
Bln_27 |
Bln_28 |
|
D6 Griya
|
A-02
|
21
|
243,600,000
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
81,200,000
|
81,200,000
|
81,200,000
|
-
|
-
|
-
|
-
|
-
|
|
D6 Griya
|
A-03
|
21
|
243,600,000
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
81,200,000
|
81,200,000
|
81,200,000
|
-
|
-
|
-
|
-
|
-
|
|
D6 Griya
|
A-06
|
20
|
243,600,000
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
81,200,000
|
81,200,000
|
81,200,000
|
-
|
-
|
-
|
-
|
-
|
-
|
|
D6 Griya
|
A-07
|
20
|
243,600,000
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
81,200,000
|
81,200,000
|
81,200,000
|
-
|
-
|
-
|
-
|
-
|
-
|
|
D6 Griya
|
A-08
|
20
|
243,600,000
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
81,200,000
|
81,200,000
|
81,200,000
|
-
|
-
|
-
|
-
|
-
|
-
|
|
D6 Griya
|
A-09
|
20
|
243,600,000
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
81,200,000
|
81,200,000
|
81,200,000
|
-
|
-
|
-
|
-
|
-
|
-
|
|
D6 Griya
|
A-10
|
19
|
243,600,000
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
81,200,000
|
81,200,000
|
81,200,000
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
D6 Griya
|
A-11
|
19
|
243,600,000
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
81,200,000
|
81,200,000
|
81,200,000
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
D6 Griya
|
A-12
|
19
|
243,600,000
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
81,200,000
|
81,200,000
|
81,200,000
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
D6 Griya
|
A-13
|
18
|
243,600,000
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
81,200,000
|
81,200,000
|
81,200,000
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
D6 Griya
|
A-14
|
18
|
243,600,000
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
81,200,000
|
81,200,000
|
81,200,000
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
D6 Griya
|
A-15
|
18
|
243,600,000
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
81,200,000
|
81,200,000
|
81,200,000
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
D6 Griya
|
A-16
|
18
|
243,600,000
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
81,200,000
|
81,200,000
|
81,200,000
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
D6 Griya
|
B-01
|
17
|
243,600,000
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
81,200,000
|
81,200,000
|
81,200,000
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
D6 Griya
|
B-02
|
17
|
243,600,000
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
81,200,000
|
81,200,000
|
81,200,000
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
D6 Griya
|
B-03
|
17
|
243,600,000
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
81,200,000
|
81,200,000
|
81,200,000
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
D6 Griya
|
B-04
|
17
|
243,600,000
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
81,200,000
|
81,200,000
|
81,200,000
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
D6 Griya
|
B-05
|
16
|
243,600,000
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
81,200,000
|
81,200,000
|
81,200,000
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
D6 Griya
|
B-06
|
16
|
243,600,000
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
81,200,000
|
81,200,000
|
81,200,000
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
D6 Griya
|
B-07
|
16
|
243,600,000
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
81,200,000
|
81,200,000
|
81,200,000
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
COUNT = 43 |
|
SUM = 10,474,800,000 |
SUM = 0 |
SUM = 0 |
SUM = 0 |
SUM = 0 |
SUM = 0 |
SUM = 81,200,000 |
SUM = 324,800,000 |
SUM = 649,600,000 |
SUM = 893,200,000 |
SUM = 1,055,600,000 |
SUM = 1,055,600,000 |
SUM = 1,136,800,000 |
SUM = 1,055,600,000 |
SUM = 1,055,600,000 |
SUM = 893,200,000 |
SUM = 893,200,000 |
SUM = 730,800,000 |
SUM = 487,200,000 |
SUM = 162,400,000 |
SUM = 0 |
SUM = 0 |
SUM = 0 |
SUM = 0 |
SUM = 0 |