BIAYA PENGELUARAN RENOVASI RUMAH SIMPANG TIGO

NO NAMA BARANG Banyak Barang BIAYA TOTAL BIAYA

1 Besi 8 30 49,000 1,470,000
2 Besi 6 10 24,000 240,000
3 Kawat Ikat 2 22,000 44,000
4 Semen 10 68,000 680,000
5 Paku 2in 1 18,000 18,000
6 Paku 2,5in 1 18,000 18,000
7 Kayu 15 30,000 450,000
8 Kayu Bulat 10 7,000 70,000
9 Pasir 1 350,000 350,000
10 Pasir Batu 2 300,000 600,000
11 Semen 10 68,000 680,000
12 Ember 8 5,000 40,000
13 Bata 7,000 500 3,500,000
14 semen 10 68,000 680,000
15 Gorong-Gorong 7 120,000 840,000
16 kusen pintu dan jendela - - 1,950,000
17 Tanah timbunan 2 130,000 260,000
18 Lobang angin 14 40,000 560,000
19 Upah Galian safety tank - - 600,000
20 Lobang Angin Pintu 9 20,000 180,000
21 Tanah timbunan 9 130,000 1,170,000
22 Semen 8 68,000 544,000
23 Lobang Angin Tambahan 1 40,000 40,000
24 Pintu Wc 2 220,000 440,000
25 Semen 10 68,000 680,000
26 Kayu Atap - - 3,300,000
27 Kayu Atap - - 720,000
28 Besi 8 15 47,000 705,000
29 Besi 6 5 23,000 115,000
30 Paku 5 18,000 90,000
31 Bata 2500 500 1,250,000
32 Spandek 40 110,000 4,400,000
33 Grc 40 53,000 2,120,000
34 Cat Minyak 2 75,000 150,000
35 Cat Tembok - 500,000 500,000
36 Paku 1 27,000 27,000
37 thiner 1 22,000 22,000
38 Kuas 2 20,000 40,000
39 Paku Grc 1 25,000 25,000
40 Kawat Ikat 1 22,000 22,000
41 Paku Seng 4 30,000 120,000
42 Paku 3' 1 1/5 27,000 27,000
43 Paku Grc 1 25,000 25,000
44 Cat minyak 1 75,000 75,000
45 Perabung 6 35,000 210,000
46 Paku Grc 1 25,000 25,000
47 Paku 3' 1 18,000 18,000
48 Kayu Atap - - 1,600,000
49 Spandek 40 110,000 4,400,000
50 Grc 36 53,000 1,908,000
51 Paku Seng 4 30,000 120,000
52 Paku Grc 1 25,000 25,000
53 Kayu - - 1,200,000
54 Paku 3/5 1 18,000 18,000
55 Semen 10 68,000 680,000
56 Semen 10 68,000 680,000
57 Semen 7 68,000 476,000
58 Semen 10 68,000 680,000
59 Pasir - - 350,000
60 Kayu 4*6 - - 1,400,000
61 Sirtu - - 230,000
62 Cat Plafon Dan Paku - - 355,000
63 Kayu reng 4x6 - - 750,000
64 List plang 10 42,000 420,000
65 Spandek 4 110,000 440,000
66 Cat tembok dan minyak - - 494,000
67 Kayu Bulat 10 7,000 105,000
68 Spandek 2 110,000 220,000
69 Profil plapon 4 20,000 80,000
70 Cat Minyak 1 48,000 48,000
71 Kramik 13 48,000 624,000
72 Hardware pintu - - 1,020,000
73 Pintu dan jendela - - 3,200,000
74 Cat tembok Vitex 1 280,000 280,000
75 Semen putih 1 130,000 130,000
76 Cat minyak 2 47,000 94,000
77 Cat Tembok - - 720,000
78 Semen 5 68,000 340,000
79 Paku Grc 2 25,000 50,000
80 Grc 20 53,000 1,060,000
81 Semen Putih 1 130,000 130,000
82 Semen 5 68,000 340,000
83 Profil Palfon 10 20,000 100,000
84 Cat Minyak 1 45,000 45,000
85 Cat minyak flapon 1 60,000 60,000
86 EPoxy 1 80,000 80,000
87 Thiner 1 30,000 30,000
 88 Cat Tembok Vitex 1 280,000 280,000
89 Kramik Kamar mandi dll 1 - 2,679,000
90 Kloset 2 170,000 340,000
91 Cat Minyak 1 70,000 70,000
92 Paku 1 cm 3 30,000 30,000
93 Cat Minyak sandai 2 45,000 90,000
94 Pralatan Listrik - - 1,537,000
95 Grc 6 53,000 318,000
96 Cat tembok 1 180,000 180,000
97 Cat Tembok Vitex 1 280,000 280,000
98 Pralatan Listrik 247,000
99 cat sandai 4 47,000 188,000
100 Semen Putih 1 130,000 130,000
101 Upah Pasang Listrik 500,000
102 List plang 12 42,000 504,000
103 Cat Sendai 5 47,000 235,000
104 Tulip 1 85,000 85,000
105 Cat Vitex 1 280,000 280,000
106 Semen 2 68,000 136,000
107 Cat Pragon 1 500,000
108 Cat sendai 1 47,000
109 Paku Beton 1 150,000
110 Grc 55,000 220,000
111 Kaca 1,120,000
112 Cat Tembok Palpon 1 100,000
113 Cat Tembok Nipon 1 115,000
114 Cat Sandai 7 47,000 329,000
115 Epoxy 2 90,000 180,000
116 Sampolak 48,000
117 Thiner 28,000
118 Handle kunci 100,000
119 Grc 4 53,000 212,000
120 Semen 3 68,000 204,000
121 Cat Vitex 5 liter 1 75,000
122 Semen 3 68,000 204,000
123 Kayu 540,000
124 Kramik 13,070,000
125 Pembuang Air 2 15,000 30,000
126 Drag Kran 2 10,000 20,000
127 Semen 5 68,000 340,000
128 Pipa 4' 6 140,000 840,000
129 Pipa 1/2 2 15,000 30,000
130 L bo 4' 2 15,000 30,000
131 Semen 20 68,000 1,360,000
132 Sirtu 250,000
133 Semen 10 68,000 680,000
134 Semen 4 68,000 272,000
135 Cat 1 75,000
136 Semen dan Kawat 700,000
137 Pasir Batu 750,000
138 Bata 1,925,000
139 Besi 10 650,000
140 Besi 6 500,000
141 Papan Cor 750,000
142 Cat minyak 140,000
143 Pipa 3' 85,000
144 Cat minyak 170,000
145 pintu wc al 2 380,000 760,000
146 Semen 10 68,000 680,000
147 Roster 120,000
148 Klosed 2 170,000 340,000
149 pipa 4' 2 270,000
150 pipa 3' 2 180,000
151 T pipa 2 45,000
152 Kayu 480,000
153 Semen 680,000
154 Triplek 3 90,000 270,000
155 Besi dan semen 1,100,000
156 Kayu Bulat 210,000
157 Semen 680,000
158 Semen 757,000
159 Bata 500,000
160 Semen 20 68,000 1,360,000
161 List plang 4 42,000 168,000
161 PASIR 350,000
162 Pipa wc umum 347,000
163 Semen 680,000

TOTAL BIAYA 97,007,000

 Upah Tukang Renovasi Rumah Simpang Tigo

Total Borongan 35,000,000

No Hari dan Tanggal Uang Yg Diambil Sisa Pembayaran

1 Pinjaman 100,000 34,900,000
2 Pinjaman 100,000 34,800,000
3 Kamis, 23 Juni 2022 2,500,000 32,300,000
4 Kamis, 30 juni 2022 2,500,000 29,800,000
5 Kamis, 07 Juli 2022 3,500,000 26,300,000
6 Selasa, 12 Juli 2022 200,000 26,100,000
7 Kamis, 14 Juli 2022 100,000 26,000,000
8 Kamis, 14 Juli 2022 2,200,000 23,800,000
9 Selasa, 19 Juli 2022 50,000 23,750,000
10 Kamis, 21 Juli 2022 2,500,000 21,250,000
11 Kamis, 21 Juli 2022 50,000 21,200,000
12 Senin, 25 Juli 2022 200,000 21,000,000
13 Kamis, 28 Juli 2022 2,500,000 18,500,000
14 Kamis, 04 Agustus 2022 1,500,000 17,000,000
15 Senin, 08 Agustus 2022 300,000 16,700,000
16 Kamis,11 Agustus 2022 1,800,000 14,900,000
17 Rabu, 17 Agustus 2022 1,500,000 13,400,000
18 Kamis, 25 Agustus 2022 1,300,000 12,100,000

Total 22,900,000 12,100,000

No Hari dan Tanggal Uang Yg Diambil Sisa Pembayaran
2 Jumat/23/09/2022 1,000,000
3 Kamis/06/10/2022 1,000,000
4 Jumat/21/10/2022 1,000,000
5 Minggu/06/10/2022 1,000,000
6 Senin/07/10/2022 300,000
7 Minggu/20/10/2022 2,000,000
8 Selasa/07/12/2022 2,000,000
9 Senin/19/12/2022 1,000,000
10 Jumat/6/01/2023 1,000,000
11 Kamis/19/01/2023 1,000,000
12 Jumat/10/02/2023 1,000,000

Total 12,300,000

16,000,000
2,000,000

Tukang mus
1 1,000,000
2 1,500,000
3 1,000,000
4 2,500,000

6,000,000