Cashflow Pembangunan

Perumahan Kavling Biaya Actual Sisa Bulan Termin 1 Termin 2 Termin 3 Termin 4 Termin 5 Termin 6 Termin 7 Termin 8 Bgt Bln 1 Act Bln 1 Bgt Bln 2 Act Bln 2 Bgt Bln 3 Act Bln 3 Bgt Bln 4 Act Bln 4 Bgt Bln 5 Act Bln 5 Bgt Bln 6 Act Bln 6 Bgt Bln 7 Act Bln 7 Bgt Bln 8 Act Bln 8 Bgt Bln 9 Act Bln 9 Bgt Bln 10 Act Bln 10 Bgt Bln 11 Act Bln 11 Bgt Bln 12 Act Bln 12 Bgt Bln 13 Act Bln 13 Bgt Bln 14 Act Bln 14 Bgt Bln 15 Act Bln 15 Bgt Bln 16 Act Bln 16 Bgt Bln 17 Act Bln 17 Bgt Bln 18 Act Bln 18 Bgt Bln 19 Act Bln 19 Bgt Bln 20 Act Bln 20 Bgt Bln 21 Act Bln 21 Bgt Bln 22 Act Bln 22 Bgt Bln 23 Act Bln 23 Bgt Bln 24 Act Bln 24 Bgt Bln 25 Act Bln 25 Bgt Bln 26 Act Bln 26 Bgt Bln 27 Act Bln 27 Bgt Bln 28 Act Bln 28 Bgt Bln 29 Act Bln 29 Bgt Bln 30 Act Bln 30
D6 Griya A-02 243,600,000 - 243,600,000 6 0 - 0 - 0 0 - 0 - - - - - - - - - - 60,900,000 - - - 60,900,000 - - - 60,900,000 - 48,720,000 - - - 12,180,000 - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - -
D6 Griya A-06 243,600,000 - 243,600,000 7 0 - 0 - 0 0 - 0 - - - - - - - - - - - - 60,900,000 - - - 60,900,000 - - - 60,900,000 - 48,720,000 - - - 12,180,000 - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - -
D6 Griya A-07 243,600,000 - 243,600,000 8 0 - 0 - 0 0 - 0 - - - - - - - - - - - - - - 60,900,000 - - - 60,900,000 - - - 60,900,000 - 48,720,000 - - - 12,180,000 - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - -
D6 Griya A-08 243,600,000 - 243,600,000 8 0 - 0 - 0 0 - 0 - - - - - - - - - - - - - - 60,900,000 - - - 60,900,000 - - - 60,900,000 - 48,720,000 - - - 12,180,000 - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - -
D6 Griya A-12 243,600,000 - 243,600,000 9 0 - 0 - 0 0 - 0 - - - - - - - - - - - - - - - - 60,900,000 - - - 60,900,000 - - - 60,900,000 - 48,720,000 - - - 12,180,000 - - - - - - - - - - - - - - - - - - - - - - - - - - - - -
D6 Griya A-13 243,600,000 - 243,600,000 10 0 - 0 - 0 0 - 0 - - - - - - - - - - - - - - - - - - 60,900,000 - - - 60,900,000 - - - 60,900,000 - 48,720,000 - - - 12,180,000 - - - - - - - - - - - - - - - - - - - - - - - - - - -
D6 Griya A-14 243,600,000 - 243,600,000 10 0 - 0 - 0 0 - 0 - - - - - - - - - - - - - - - - - - 60,900,000 - - - 60,900,000 - - - 60,900,000 - 48,720,000 - - - 12,180,000 - - - - - - - - - - - - - - - - - - - - - - - - - - -
D6 Griya A-15 243,600,000 - 243,600,000 11 0 - 0 - 0 0 - 0 - - - - - - - - - - - - - - - - - - - - 60,900,000 - - - 60,900,000 - - - 60,900,000 - 48,720,000 - - - 12,180,000 - - - - - - - - - - - - - - - - - - - - - - - - -
D6 Griya A-16 243,600,000 - 243,600,000 11 0 - 0 - 0 0 - 0 - - - - - - - - - - - - - - - - - - - - 60,900,000 - - - 60,900,000 - - - 60,900,000 - 48,720,000 - - - 12,180,000 - - - - - - - - - - - - - - - - - - - - - - - - -
D6 Griya B-01 243,600,000 - 243,600,000 12 0 - 0 - 0 0 - 0 - - - - - - - - - - - - - - - - - - - - - - 60,900,000 - - - 60,900,000 - - - 60,900,000 - 48,720,000 - - - 12,180,000 - - - - - - - - - - - - - - - - - - - - - - -
D6 Griya B-02 243,600,000 - 243,600,000 12 0 - 0 - 0 0 - 0 - - - - - - - - - - - - - - - - - - - - - - 60,900,000 - - - 60,900,000 - - - 60,900,000 - 48,720,000 - - - 12,180,000 - - - - - - - - - - - - - - - - - - - - - - -
D6 Griya B-03 243,600,000 - 243,600,000 13 0 - 0 - 0 0 - 0 - - - - - - - - - - - - - - - - - - - - - - - - 60,900,000 - - - 60,900,000 - - - 60,900,000 - 48,720,000 - - - 12,180,000 - - - - - - - - - - - - - - - - - - - - -
D6 Griya B-04 243,600,000 - 243,600,000 13 0 - 0 - 0 0 - 0 - - - - - - - - - - - - - - - - - - - - - - - - 60,900,000 - - - 60,900,000 - - - 60,900,000 - 48,720,000 - - - 12,180,000 - - - - - - - - - - - - - - - - - - - - -
D6 Griya B-05 243,600,000 - 243,600,000 14 0 - 0 - 0 0 - 0 - - - - - - - - - - - - - - - - - - - - - - - - - - 60,900,000 - - - 60,900,000 - - - 60,900,000 - 48,720,000 - - - 12,180,000 - - - - - - - - - - - - - - - - - - -
D6 Griya B-06 243,600,000 - 243,600,000 14 0 - 0 - 0 0 - 0 - - - - - - - - - - - - - - - - - - - - - - - - - - 60,900,000 - - - 60,900,000 - - - 60,900,000 - 48,720,000 - - - 12,180,000 - - - - - - - - - - - - - - - - - - -
D6 Griya B-07 243,600,000 - 243,600,000 15 0 - 0 - 0 0 - 0 - - - - - - - - - - - - - - - - - - - - - - - - - - - - 60,900,000 - - - 60,900,000 - - - 60,900,000 - 48,720,000 - - - 12,180,000 - - - - - - - - - - - - - - - - -
D6 Griya B-08 243,600,000 - 243,600,000 15 0 - 0 - 0 0 - 0 - - - - - - - - - - - - - - - - - - - - - - - - - - - - 60,900,000 - - - 60,900,000 - - - 60,900,000 - 48,720,000 - - - 12,180,000 - - - - - - - - - - - - - - - - -
D6 Griya B-09 243,600,000 - 243,600,000 16 0 - 0 - 0 0 - 0 - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - 60,900,000 - - - 60,900,000 - - - 60,900,000 - 48,720,000 - - - 12,180,000 - - - - - - - - - - - - - - -
D6 Griya B-10 243,600,000 - 243,600,000 16 0 - 0 - 0 0 - 0 - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - 60,900,000 - - - 60,900,000 - - - 60,900,000 - 48,720,000 - - - 12,180,000 - - - - - - - - - - - - - - -
D6 Griya B-11 243,600,000 - 243,600,000 17 0 - 0 - 0 0 - 0 - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - 60,900,000 - - - 60,900,000 - - - 60,900,000 - 48,720,000 - - - 12,180,000 - - - - - - - - - - - - -
COUNT = 40 SUM = 9,744,000,000 SUM = 0 SUM = 9,744,000,000 SUM = 0 SUM = 0 SUM = 0 SUM = 0 SUM = 0 SUM = 0 SUM = 0 SUM = 0 SUM = 0 SUM = 0 SUM = 60,900,000 SUM = 0 SUM = 121,800,000 SUM = 0 SUM = 182,700,000 SUM = 0 SUM = 182,700,000 SUM = 0 SUM = 304,500,000 SUM = 0 SUM = 353,220,000 SUM = 0 SUM = 462,840,000 SUM = 0 SUM = 414,120,000 SUM = 0 SUM = 438,480,000 SUM = 0 SUM = 487,200,000 SUM = 0 SUM = 475,020,000 SUM = 0 SUM = 487,200,000 SUM = 0 SUM = 548,100,000 SUM = 0 SUM = 548,100,000 SUM = 0 SUM = 609,000,000 SUM = 0 SUM = 609,000,000 SUM = 0 SUM = 669,900,000 SUM = 0 SUM = 718,620,000 SUM = 0 SUM = 535,920,000 SUM = 0 SUM = 548,100,000 SUM = 0 SUM = 365,400,000 SUM = 0 SUM = 365,400,000 SUM = 0 SUM = 182,700,000 SUM = 0 SUM = 36,540,000 SUM = 0 SUM = 36,540,000 SUM = 0