TB.

NUGROHO JAYA
PROYEK: TOKO BANGUNAN
MATERIAL
No Nama Barang
1 Ampelas
2 Bambu
3 Batu bata
4 Batu kali
5 Besi beton
6 Besi strip
7 Cat kayu
8 Cat meni
9 Cat tembok
10 Engsel tanam
11 Genteng
12 Genteng keus
13 Gypsum
14 Kaca bening tebal 6 mm
15 Kaca riben tebal 6 mm
16 Kawat baja (bendrat)
17 Kayu bekisting
18 Keramik 20 x 20
19 Keramik 20 x 25
20 Keramik 40 x 40
21 Koral
22 Kuas
23 Kunci tanam
24 Multriplek 9 mm
25 Paku
26 Papan sengon
27 Pasir
28 Plamir tembok
29 Rool cat
30 Roster terawang
31 Semen
32 Semen warna
33 Triplek tebal 3 mm

TOTAL
Volume Harga Beli Harga Jual Stok Biaya pembelian M1
lbr 2,500.00 3,000.00 150 375,000.00 450,000.00
m1 3,000.00 3,400.00 88 264,000.00 299,200.00
buah 300.00 350.00 10095 3,028,500.00 3,533,250.00
m3 130.00 180.00 11990 1,558,700.00 2,158,200.00
kg 11,000.00 13,000.00 65 715,000.00 845,000.00
kg 15,000.00 17,000.00 55 825,000.00 935,000.00
kg 40,000.00 43,000.00 40 1,600,000.00 1,720,000.00
kg 17,000.00 18,000.00 54 918,000.00 972,000.00
kg 24,000.00 25,500.00 44 1,056,000.00 1,122,000.00
buah 20,000.00 22,000.00 34 680,000.00 748,000.00
buah 1,000.00 1,100.00 8990 8,990,000.00 9,889,000.00
buah 2,500.00 3,100.00 6789 16,972,500.00 21,045,900.00
lbr 85,000.00 88,000.00 22 1,870,000.00 1,936,000.00
m2 65,000.00 68,000.00 33 2,145,000.00 2,244,000.00
m2 75,000.00 77,000.00 21 1,575,000.00 1,617,000.00
kg 13,000.00 13,500.00 56 728,000.00 756,000.00
m3 400.00 500.00 5678 2,271,200.00 2,839,000.00
buah 1,600.00 2,200.00 6678 10,684,800.00 14,691,600.00
buah 2,000.00 2,500.00 8765 17,530,000.00 21,912,500.00
buah 6,667.00 7,500.00 7898 52,655,966.00 59,235,000.00
m3 150.00 200.00 5788 868,200.00 1,157,600.00
buah 5,000.00 6,000.00 209 1,045,000.00 1,254,000.00
buah 40,000.00 45,000.00 23 920,000.00 1,035,000.00
lbr 100.00 180.00 6789 678,900.00 1,222,020.00
kg 14,000.00 15,000.00 2098 29,372,000.00 31,470,000.00
Lbr 7,500.00 8,500.00 235 1,762,500.00 1,997,500.00
m3 160.00 200.00 4567 730,720.00 913,400.00
kg 12,000.00 14,000.00 43 516,000.00 602,000.00
buah 12,000.00 13,000.00 58 696,000.00 754,000.00
buah 3,500.00 4,500.00 11 38,500.00 49,500.00
kg 1,100.00 1,400.00 455 500,500.00 637,000.00
kg 10,000.00 12,000.00 45 450,000.00 540,000.00
lbr 45,000.00 48,000.00 23 1,035,000.00 1,104,000.00

TOTAL 165,055,986.00 191,684,670.00

M2 M3 M4 M5
450,000.00 450,000.00 450,000.00 450,000.00
299,200.00 299,200.00 299,200.00 299,200.00
3,533,250.00 3,533,250.00 3,533,250.00 3,533,250.00
2,158,200.00 2,158,200.00 2,158,200.00 2,158,200.00
845,000.00 845,000.00 845,000.00 845,000.00
935,000.00 935,000.00 935,000.00 935,000.00
1,720,000.00 1,720,000.00 1,720,000.00 1,720,000.00
972,000.00 972,000.00 972,000.00 972,000.00
1,122,000.00 1,122,000.00 1,122,000.00 1,122,000.00
748,000.00 748,000.00 748,000.00 748,000.00
9,889,000.00 9,889,000.00 9,889,000.00 9,889,000.00
21,045,900.00 21,045,900.00 21,045,900.00 21,045,900.00
1,936,000.00 1,936,000.00 1,936,000.00 1,936,000.00
2,244,000.00 2,244,000.00 2,244,000.00 2,244,000.00
1,617,000.00 1,617,000.00 1,617,000.00 1,617,000.00
756,000.00 756,000.00 756,000.00 756,000.00
2,839,000.00 2,839,000.00 2,839,000.00 2,839,000.00
14,691,600.00 14,691,600.00 14,691,600.00 14,691,600.00
21,912,500.00 21,912,500.00 21,912,500.00 21,912,500.00
59,235,000.00 59,235,000.00 59,235,000.00 59,235,000.00
1,157,600.00 1,157,600.00 1,157,600.00 1,157,600.00
1,254,000.00 1,254,000.00 1,254,000.00 1,254,000.00
1,035,000.00 1,035,000.00 1,035,000.00 1,035,000.00
1,222,020.00 1,222,020.00 1,222,020.00 1,222,020.00
31,470,000.00 31,470,000.00 31,470,000.00 31,470,000.00
1,997,500.00 1,997,500.00 1,997,500.00 1,997,500.00
913,400.00 913,400.00 913,400.00 913,400.00
602,000.00 602,000.00 602,000.00 602,000.00
754,000.00 754,000.00 754,000.00 754,000.00
49,500.00 49,500.00 49,500.00 49,500.00
637,000.00 637,000.00 637,000.00 637,000.00
540,000.00 540,000.00 540,000.00 540,000.00
1,104,000.00 1,104,000.00 1,104,000.00 1,104,000.00
M6 M7 M8 M9
450,000.00 450,000.00 450,000.00 450,000.00
299,200.00 299,200.00 299,200.00 299,200.00
3,533,250.00 3,533,250.00 3,533,250.00 3,533,250.00
2,158,200.00 2,158,200.00 2,158,200.00 2,158,200.00
845,000.00 845,000.00 845,000.00 845,000.00
935,000.00 935,000.00 935,000.00 935,000.00
1,720,000.00 1,720,000.00 1,720,000.00 1,720,000.00
972,000.00 972,000.00 972,000.00 972,000.00
1,122,000.00 1,122,000.00 1,122,000.00 1,122,000.00
748,000.00 748,000.00 748,000.00 748,000.00
9,889,000.00 9,889,000.00 9,889,000.00 9,889,000.00
21,045,900.00 21,045,900.00 21,045,900.00 21,045,900.00
1,936,000.00 1,936,000.00 1,936,000.00 1,936,000.00
2,244,000.00 2,244,000.00 2,244,000.00 2,244,000.00
1,617,000.00 1,617,000.00 1,617,000.00 1,617,000.00
756,000.00 756,000.00 756,000.00 756,000.00
2,839,000.00 2,839,000.00 2,839,000.00 2,839,000.00
14,691,600.00 14,691,600.00 14,691,600.00 14,691,600.00
21,912,500.00 21,912,500.00 21,912,500.00 21,912,500.00
59,235,000.00 59,235,000.00 59,235,000.00 59,235,000.00
1,157,600.00 1,157,600.00 1,157,600.00 1,157,600.00
1,254,000.00 1,254,000.00 1,254,000.00 1,254,000.00
1,035,000.00 1,035,000.00 1,035,000.00 1,035,000.00
1,222,020.00 1,222,020.00 1,222,020.00 1,222,020.00
31,470,000.00 31,470,000.00 31,470,000.00 31,470,000.00
1,997,500.00 1,997,500.00 1,997,500.00 1,997,500.00
913,400.00 913,400.00 913,400.00 913,400.00
602,000.00 602,000.00 602,000.00 602,000.00
754,000.00 754,000.00 754,000.00 754,000.00
49,500.00 49,500.00 49,500.00 49,500.00
637,000.00 637,000.00 637,000.00 637,000.00
540,000.00 540,000.00 540,000.00 540,000.00
1,104,000.00 1,104,000.00 1,104,000.00 1,104,000.00
M10 M11 M12 SUM
450,000.00 450,000.00 450,000.00 5,400,000.00
299,200.00 299,200.00 299,200.00 3,590,400.00
3,533,250.00 3,533,250.00 3,533,250.00 42,399,000.00
2,158,200.00 2,158,200.00 2,158,200.00 25,898,400.00
845,000.00 845,000.00 845,000.00 10,140,000.00
935,000.00 935,000.00 935,000.00 11,220,000.00
1,720,000.00 1,720,000.00 1,720,000.00 20,640,000.00
972,000.00 972,000.00 972,000.00 11,664,000.00
1,122,000.00 1,122,000.00 1,122,000.00 13,464,000.00
748,000.00 748,000.00 748,000.00 8,976,000.00
9,889,000.00 9,889,000.00 9,889,000.00 118,668,000.00
21,045,900.00 21,045,900.00 21,045,900.00 252,550,800.00
1,936,000.00 1,936,000.00 1,936,000.00 23,232,000.00
2,244,000.00 2,244,000.00 2,244,000.00 26,928,000.00
1,617,000.00 1,617,000.00 1,617,000.00 19,404,000.00
756,000.00 756,000.00 756,000.00 9,072,000.00
2,839,000.00 2,839,000.00 2,839,000.00 34,068,000.00
14,691,600.00 14,691,600.00 14,691,600.00 176,299,200.00
21,912,500.00 21,912,500.00 21,912,500.00 262,950,000.00
59,235,000.00 59,235,000.00 59,235,000.00 710,820,000.00
1,157,600.00 1,157,600.00 1,157,600.00 13,891,200.00
1,254,000.00 1,254,000.00 1,254,000.00 15,048,000.00
1,035,000.00 1,035,000.00 1,035,000.00 12,420,000.00
1,222,020.00 1,222,020.00 1,222,020.00 14,664,240.00
31,470,000.00 31,470,000.00 31,470,000.00 377,640,000.00
1,997,500.00 1,997,500.00 1,997,500.00 23,970,000.00
913,400.00 913,400.00 913,400.00 10,960,800.00
602,000.00 602,000.00 602,000.00 7,224,000.00
754,000.00 754,000.00 754,000.00 9,048,000.00
49,500.00 49,500.00 49,500.00 594,000.00
637,000.00 637,000.00 637,000.00 7,644,000.00
540,000.00 540,000.00 540,000.00 6,480,000.00
1,104,000.00 1,104,000.00 1,104,000.00 13,248,000.00

2,300,216,040.00
27,602,592,480.00