KEBUTUHAN BANGUN DAPUR

NO NAMA
DAPUR
1 BATA
2 SEMEN
3 PASIR (1 ENGKEL)
4 BESI 8
5 BESI 6
6 KERAMIK DAPUR
7 KERAMIK DINDING DAPUR
8 KERAMIK MEJA DAPUR
9 BAJA RINGAN
10 GENTENG
11 GLASS BOX
12 ROASTER
13 BATU SPLIT + PASIR COR
14 PARALON
15 WATER TORN
16 CAT DINDING CATYLAC
18 KERAMIK DALAM DAN KAMAR MANDI
19 GRC
20 GYPSUM
21 LAPTOP
TOTAL

DEPAN

1 KERAMIK DEPAN
2 SEMEN
3 PASIR
4 PINDAH LISTRIK
TOTAL

TOTAL BAHAN BAHAN

ONGKOS TUKANG
 UANG PENJUALAN
DP
BIAYA BANK
FEE IRVA
PENGELUARAN BANGUN DAPUR DAN DEPAN

KITCHEN SET
KASUR KAKA
KANOPI
KULKAS
TERALIS
LEMARI BAJU
PINTU DAPUR + JENDELA DAPUR

ESTIMASI PENGEMBALIAN PERUM

TABUNGAN

BAYAR PINJAMAN MAMAH

TABUNGAN

CAT Rp 250,000
BARANG DALAM Rp 4,500,000
ONGKOS MINGGU 3 Rp 2,200,000
SEMEN Rp 530,000
PASIR Rp 340,000

RIIL 1600000
11000000
10000000
22600000

HONOR 3000000
MERIKSA 3000000
TAT 4000000
PERKIRAAN HARGA JUMLAH TOTAL

Rp 700 1500 Rp 1,050,000 Rp 700,000 Rp 350,000

Rp 53,000 15 Rp 795,000 Rp 530,000 Rp 265,000
Rp 170,000 5 Rp 850,000 Rp 340,000 Rp 510,000
Rp 60,000 8 Rp 480,000
Rp 60,000 6 Rp 360,000
Rp 55,000 10 Rp 550,000
Rp 55,000 10 Rp 550,000
Rp 45,000 5 Rp 225,000
Rp 400,000
Rp -
Rp 175,000
Rp 20,000 4 Rp 80,000
Rp 330,000 1 Rp 330,000 Rp 330,000
Rp 75,000 5 Rp 375,000
Rp 500,000 1 Rp 500,000
Rp 125,000 2 Rp 250,000
Rp 3,700,000 Rp 3,700,000
Rp 155,000 2 Rp 310,000
Rp 800,000
Rp 1,500,000
Rp 13,280,000

Rp 55,000 20 Rp 1,100,000
Rp 58,000 5 Rp 290,000
Rp 220,000 2 Rp 440,000
Rp 150,000 3 Rp 450,000
Rp 2,280,000

Rp 15,560,000

250000 24 Rp 6,000,000

Rp 21,560,000 Rp 13,100,000

Rp 21,560,000
 Rp 100,000,000
Rp 25,800,000
Rp 11,500,000
Rp 500,000
Rp 21,560,000
Rp 59,360,000

Rp 40,640,000

Rp 4,000,000 Rp 1,500,000 Rp 2,500,000

Rp 2,500,000 Rp 2,500,000 Rp -
Rp 5,700,000 Rp 5,700,000 Rp -
Rp 3,000,000 Rp - Rp 2,000,000
Rp 750,000
Rp 50,000 Rp 50,000 Rp -
Rp 3,000,000
Rp 9,750,000 Rp 4,500,000

Rp 30,890,000

Rp 2,000,000

Rp 32,890,000

Rp 5,000,000

Rp 27,890,000

44000000

Rp 16,000,000
Rp 7,820,000

Rp 8,180,000

Rp 18,100,000

10000000
Rp 28,100,000
HARGA RIIL

Rp 6,180,000

Rp 2,280,000
Rp 8,460,000

Rp 14,460,000

Rp 16,360,000

30000000
24000000
3500000
57500000 41100000

BANGUN DAPUR + DEPAN + TUKANG

PERABOTAN
DP + FEE + BIAYA BANK
TOTAL PENGELUARAN

SISA
ESTIMASI PENGEMBALIAN PERUM

BAYAR MAMAH

SISA

DOMPET
TABUNGAN Rp 24,000,000
SISA PA IKI Rp 30,000,000

UANG DIAMBIL
PENGEMBALIAN PERUM

KERAMIK Rp 300,000
DP PINTU Rp 500,000
FEE IRVA Rp 500,000
 22600000 17600000 19100000 18300000

Rp 100,000,000

Rp 5,200,000

Rp 37,800,000
 Rp 43,000,000

Rp 57,000,000

Rp 57,000,000

Rp 57,000,000

Rp 54,000,000
Rp 3,700,000
Rp 1,500,000
Rp 59,200,000 BANGUN DAPUR DAN DEPAN
PERABOT
Rp 5,000,000

Rp 1,300,000

Rp 3,700,000
 16176000
20000000
36176000

Rp 23,024,000
Rp 18,024,000
PENDAPATAN
TABUNGAN

PENGELUARAN
DP PERUM Rp 25,800,000
BIAYA BANK Rp 11,500,000
FEE IRVA Rp 500,000

BAHAN-BAHAN

KERAMIK DALAM DAN KAMAR MANDI Rp 3,700,000

DP KASUR Rp 1,000,000
DP PINTU GESER Rp 500,000
PASIR GUNUNG 2 Rp 170,000 Rp 340,000
BATA 1000 Rp 700 Rp 700,000
PASIR COR 1 Rp 220,000 Rp 220,000
BATU SPLIT 0,5 Rp 220,000 Rp 110,000
SEMEN 10 Rp 53,000 Rp 530,000
DP KANOPI Rp 2,000,000
PINTU GESER Rp 2,800,000
TRALIS Rp 750,000
KASUR Rp 1,500,000

YANG BELUM DI KELUARKAN

 Rp 100,000,000

Rp 37,800,000

Rp 14,150,000
tabungan 30000000
rekening 16100000
46100000

Pengeluaran 1900000
3700000