1 Column F RM5,500.

00 1%

BUDGET PROJEK PERUMAHAN BATU RAKIT

2 Column F RM63,093.20 7%

3 Column F RM46,303.48 6%
Jumlah Keuntungan Tidak Termasuk Modal
4 Column F RM17,326.50 2%
5 Column F RM18,009.20 2% 1
6 Column F RM2,505.40 0% 2
RM25,000.00 7 Column F RM2,100.00 0% 3
4
RM21,491.59 8 Column F RM47,016.00 6% 5
RM20,000.00 13 Column F RM305,415.93
6
7
36%
9 Column F RM16,400.00 2% 8
9
RM15,000.00 10 Column F RM12,162.15 1% 10
11
12
11 Column F RM230,415.93 13
RM10,000.00 27%

RM6,319.32
RM4,640.35 RM4,711.60
RM5,000.00
RM1,742.65 RM1,810.92 RM1,226.22
RM560.00 RM260.54 RM220.00 RM- 12 Column F RM75,000.00 9%
RM-
Tambun Pembelian Peralatan Pembelian Peralatan Wiring & Sewaan Upah Tukang Gaji Jurutera Lain-Lain Modal JUMLAH MODAL
Tanah Simen, Pasir Kayu, atap Besi Paip Elektrikal Peralatan & Arkitek Perbelanjaan Pembelian
dan Bata dan tile Barang
Rumah

Peratus Harga Jumlah Charge Cost Pengangkutan/ Profit per Item

Item Harga Barang Jumlah Belian Model Pengangkutan/ Column1
Barang Hasil Pembelian2 Item Item (incl. pengangkutan)

Tambun Tanah RM 5,500.00 10.00% 1 RM 5,500.00 RM 6,050.00 RM 20.00 RM 10.00 RM 560.00

Pembelian Simen, Pasir dan Bata RM 22,299.31 10.00% 9626 RM 63,093.20 RM 69,402.52 RM 20.00 RM 10.00 RM 6,319.32

Peralatan Kayu, atap dan tile RM 18,001.00 10.00% 5411 RM 46,303.48 RM 50,933.83 RM 20.00 RM 10.00 RM 4,640.35

Pembelian Besi RM 12,033.80 10.00% 328 RM 17,326.50 RM 19,059.15 RM 20.00 RM 10.00 RM 1,742.65

Peralatan Paip RM 16,246.50 10.00% 73 RM 18,009.20 RM 19,810.12 RM 20.00 RM 10.00 RM 1,810.92

Wiring & Elektrikal RM 1,373.90 10.00% 46 RM 2,505.40 RM 2,755.94 RM 20.00 RM 10.00 RM 260.54

Sewaan Peralatan RM 2,100.00 10.00% 6 RM 2,100.00 RM 2,310.00 RM 20.00 RM 10.00 RM 220.00

Upah Tukang RM 47,016.00 10.00% 17 RM 47,016.00 RM 51,717.60 RM 20.00 RM 10.00 RM 4,711.60 RM -

Gaji Jurutera & Arkitek RM 16,400.00 0.00% 12 RM 16,400.00 RM 16,400.00 RM - RM - RM -

Lain-Lain Perbelanjaan RM 12,042.15 10.00% 55 RM 12,162.15 RM 13,378.37 RM 20.00 RM 10.00 RM 1,226.22

Modal Pembelian Barang Rumah RM 230,415.93 RM 251,817.52 RM 21,491.59 RM 21,401.59

Harga Tanah RM 75,000.00 RM 22,500.00
Jumlah Modal RM 305,415.93 JUMLAH KEUNTUNGAN RM 43,991.59
Untung Tetap RM 150,000.00
Untung Barang RM 21,491.59
Untung Tanah RM 22,500.00
Harga Jualan RM 476,938.52
Bil. Item Bil. Item Harga/item
1 Tambun Tanah 1 RM 5,500.00
2
3
4
5
6
7
8
9
10
11
12
13
14
15
Jumlah 1 RM 5,500.00
 Jumlah Harga Tarikh
RM 5,500.00 Monday, August 16, 2021
RM -
RM -
RM -
RM -
RM -
RM -
RM -
RM -
RM -
RM -
RM -
RM -
RM -
RM -
RM 5,500.00
Bil. Item Bil. Item
1 Simen 2 beg
2 Pasir sedang / lori kecil 1 lori
3 Kerek 3
4 Penutup Kerek 1
5 Kereta Tolak Kuning 2 unit
6 Baldi Simen 6 unit
7 Cangkul Cap Ayam 1 unit
8 Simen YTL 40 beg
9 R/MIX CONCRATE G25N 8 m3
10 Pasir Kotor lori 10 tayar /10 tan 10 lori
11 Simen YTL (40 beg = 1 Pallet) 40 beg
12 R/MIX CONCRATE G25N 18 m3
13 Bata Simen (611biji) 10 Plt
14 Simen YTL (40 beg = 1 Pallet) 40 beg
15 Bata Simen (611biji) 1 Plt
16 Bata Simen (4000 biji) - Mohd Firdaus - kawan zizi 4000 biji
17 Simen YTL 40
18 Bata Simen 1 Plt
19 Simen YTL ( 2 Pallet) 80
20 Kamli Lebar 3' 2
21 Kapur Putih Simen ( bandle) PGI - 100 beg 1
22 Bendol Tingkap 43
23 Kapur Putih Simen ( bandle) PGI 40
24 Simen YTL ( 2 Pallet) + lori kren (rm10.00) - rm19.00 1
25 Pasir Halus 2 lori
26 Tayar Kereta Lelabi (kereta tolak kuning) 1
27 Longkang simen 120
28 Pasir Sedang 2
29 Kerek 3' 6
30 Penutup Kerek 3' 2
31 Kerek 2 1/2' 1
32 Kerek 1 1/2' 1
33 Bata 1000
34 Pasir Sedang 1
35 Simen 1
36 sika simen, susu simen dan lain-lain 1
37 Simen gam 1
38 Tiang Pagar Simen 35
39 Bendul 10
40 Upah Buat Bendul (RM1490) + Pagar (RM500.00)- Bang 1
41 Bata Simen 4000
42 Scoop dan Beeting 1
43 Simen 1 pallet (40 beg) 40 pallet
44 susu simen 1
45 Pasir Halus 1
46 Mozek (BJ-SGT-6111) (BJ-36414 (A-63-RG-02 LPE 1
47 Mozek (BJ-36931, A63-AC-02 PE2, A63-AC-03 PE2, BJ-66 1
48 Mozek (BJ-63399-Z, BJ-36001) 1
49 Simen 2 pallet
50 Upah Buat Pagar - Bangla 1
51 Upah Buat Pagar - Bangla 1
52 Upah Buat Pagar - Bangla 1
53 Upah Buat Pagar - Bangla 1
54 Simen Gam 1
55 Mozek Tambahan 1
56 Simen 2
57 Upah Mozek 1
58
59
Jumlah 9626
 Harga/item Jumlah Harga Tarikh
RM 19.00 RM 38.00 Tuesday, January 18, 2022
RM 140.00 RM 140.00 Tuesday, January 18, 2022
RM 55.00 RM 165.00 Tuesday, January 18, 2022
RM 30.00 RM 30.00 Tuesday, January 18, 2022
RM 128.00 RM 256.00 Tuesday, January 18, 2022
RM 3.50 RM 21.00 Tuesday, January 18, 2022
RM 22.00 RM 22.00 Tuesday, January 18, 2022
RM 18.50 RM 740.00 Sunday, January 23, 2022
RM 225.00 RM 1,800.00 Tuesday, January 25, 2022
RM 250.00 RM 2,500.00 Thursday, January 27, 2022
RM 18.50 RM 740.00 Monday, January 31, 2022
RM 225.00 RM 4,050.00 Sunday, February 6, 2022
RM 185.00 RM 1,850.00 Monday, February 7, 2022
RM 18.50 RM 740.00 Monday, February 7, 2022
RM 185.00 RM 185.00 Wednesday, February 16, 2022
RM 0.30 RM 1,200.00 Sunday, February 20, 2022
RM 18.00 RM 720.00 Sunday, March 6, 2022
RM 185.00 RM 185.00 Tuesday, March 8, 2022
RM 19.00 RM 1,520.00 Wednesday, April 13, 2022
RM 28.00 RM 56.00 Wednesday, April 13, 2022
RM 350.00 RM 350.00 Wednesday, April 13, 2022
RM 28.00 RM 1,204.00 Thursday, April 21, 2022
RM 3.60 RM 144.00 Monday, April 25, 2022
RM 1,530.00 RM 1,530.00 Wednesday, April 27, 2022
RM 520.00 RM 1,040.00 Wednesday, April 27, 2022
RM 27.00 RM 27.00 Monday, May 9, 2022
RM 4.50 RM 540.00 Monday, May 9, 2022
RM 340.00 RM 680.00 Monday, May 9, 2022
RM 60.00 RM 360.00 Tuesday, May 10, 2022
RM 35.00 RM 70.00 Tuesday, May 10, 2022
RM 55.00 RM 55.00 Tuesday, May 10, 2022
RM 12.00 RM 12.00 Tuesday, May 10, 2022
RM 0.32 RM 320.00 Wednesday, May 11, 2022
RM 340.00 RM 340.00 Wednesday, May 11, 2022
RM 780.00 RM 780.00 Sunday, May 15, 2022
RM 93.20 RM 93.20 Saturday, June 4, 2022
RM 22.00 RM 22.00 Tuesday, June 7, 2022
RM 12.00 RM 420.00 Tuesday, June 7, 2022
RM 28.00 RM 280.00 Tuesday, June 7, 2022
RM 1,990.00 RM 1,990.00 Thursday, June 9, 2022
RM 0.29 RM 1,160.00 Sunday, June 12, 2022
RM 21.60 RM 21.60 Sunday, June 12, 2022
RM 19.50 RM 780.00 Sunday, June 12, 2022
RM 100.00 RM 100.00 Sunday, June 12, 2022
RM 520.00 RM 520.00 Sunday, June 12, 2022
RM 3,620.00 RM 3,620.00 Saturday, June 18, 2022
RM 1,358.00 RM 1,358.00 Thursday, June 23, 2022
RM 2,706.00 RM 2,706.00 Thursday, June 23, 2022 RM 7,684.00
RM 1,450.00 RM 2,900.00 Wednesday, June 29, 2022
RM 1,500.00 RM 1,500.00 Thursday, June 16, 2022
RM 3,000.00 RM 3,000.00 Friday, July 1, 2022
RM 40.00 RM 40.00 Thursday, July 7, 2022 RM 9,000.00
RM 3,960.00 RM 3,960.00 Friday, July 15, 2022
RM 500.00 RM 500.00 Monday, July 18, 2022
RM 1,262.40 RM 1,262.40 Monday, July 18, 2022
RM 725.00 RM 1,450.00 Monday, July 18, 2022
RM 11,000.00 RM 11,000.00 Thursday, August 18, 2022
RM -
RM -
RM 22,299.31 RM 63,093.20
Pembelian Simen, Pasir dan Bata serta Mozek
Upah = RM9000.00
Baki
RM -
Bil. Item Bil. Item
1 Atap Zing 12' 17 kpg
2 Plywood - 4 X 4 X 3.6mm 16 kpg
3 Plywood - 4 X 4 X 12mm NO.1 20 kpg
4 Kayu 1x2x MERAWAN NO.2 1 TAN
5 Kayu 2x2 MERAWAN NO.2 35/12’ 420 KAKI
6 Plywood - 4 X 4 X 3.6mm 10 btg
7 Plywood - 4 X 4 X 12mm NO.1 60 btg
8 Atap Zing 12' 8 kpg
9 Kayu 1x2 Damar Hitam No.2 1 tan
10 Frame Pintu Hadapan 1 kpg
11 Frame Pintu Belakang 1 kpg
12 Kayu 2"x2" (12 kaki x rm1.20) 60 btg
13 Kayu 2"x3" (14 kaki x rm2.09) 12 btg
14 Kayu 2"x3" (16kaki x rm2.09) 3 btg
15 Deposit Tingkap Aluminium 1
16 Besi C Section 190 btg
17 Besi Batten 230 btg
18 Bracket L 80 btg
19 Skru DS HO Silver 5 kotak
20 Wall Plug 3" 3/8" 1 kotak
21 Atap Monier Elabana (Ebony) 3180 kpg
22 Ridges Biasa Elabana (Ebony) 100 kpg
23 Salur Atap Zink 12 kpg
24 Masking Tape 1
25 Bracket L 50 btg
26 Papan Peler 1 x 10' 286 kaki
27 Test Pen 1 btg
28 Hip Starter Biasa Elabana Ebony 2
29 3 Way Biasa Elabana Ebony 1
30 Batang Cangkul 1
31 Tayar Kereta Tolak 1
32 Tingkap Aluminium - bayar fasa 2 1
33 Plank Corak 30
34 Siling 4 x 4 50
35 Kayu 2' x 5' (14 kaki) - rm4.66 sekaki persegi 10
36 Kayu 2" x 2" - 10 kaki - rm1.56 sekaki persegi 35
37 Kayu nepak - 450 kaki panjang 450
38 Siling 4 x 4 20
39 Nepek Siling 10' 25
40 Siling 4 x 4 6
41 Salur Atap Zink (RM29.00), mata makita (RM20.00) 1
42 Perabung Ebony Monier 7
43 Alat Ceiling 1
44 Barang Ceiling Beli Besi 1
45 Barang Ceiling Beli Ceiling Kapor 1
46 Pintu Besar deposit (RM1000.00) + 4 pintu bilik + tombol pintu 1
Jumlah 5411
 Harga/item Jumlah Harga Tarikh
RM 32.40 RM 550.80 Sunday, January 16, 2022
RM 30.00 RM 480.00 Sunday, January 16, 2022
RM 60.00 RM 1,200.00 Sunday, January 16, 2022
RM 1,847.00 RM 1,847.00 Sunday, January 16, 2022
RM 1.50 RM 630.00 Sunday, January 16, 2022
RM 30.00 RM 300.00 Tuesday, January 18, 2022
RM 60.00 RM 3,600.00 Tuesday, January 18, 2022
RM 32.40 RM 259.20 Tuesday, January 18, 2022
RM 1,700.00 RM 850.00 Thursday, January 20, 2022 discount rm3.00
RM 321.00 RM 321.00 Thursday, February 10, 2022
RM 236.00 RM 236.00 Thursday, February 10, 2022
RM 14.40 RM 864.00 Sunday, March 6, 2022
RM 29.26 RM 351.12 Monday, March 7, 2022
RM 33.44 RM 100.32 Monday, March 7, 2022
RM 3,000.00 RM 3,000.00 Tuesday, March 8, 2022
RM 29.00 RM 5,510.00 Sunday, March 13, 2022
RM 16.00 RM 3,680.00 Sunday, March 13, 2022
RM 1.20 RM 96.00 Sunday, March 13, 2022
RM 63.00 RM 315.00 Sunday, March 13, 2022
RM 75.00 RM 75.00 Sunday, March 13, 2022
RM 1.85 RM 5,883.00 Thursday, March 24, 2022
RM 8.80 RM 880.00 Thursday, March 24, 2022
RM 29.00 RM 348.00 Sunday, March 27, 2022
RM 1.00 RM 1.00 Sunday, March 27, 2022
RM 1.20 RM 60.00 Monday, March 28, 2022
RM 5.49 RM 1,570.14 Wednesday, March 30, 2022
RM 2.50 RM 2.50 Wednesday, March 30, 2022
RM 19.50 RM 39.00 Saturday, April 16, 2022
RM 38.00 RM 38.00 Saturday, April 16, 2022
RM 11.00 RM 11.00 Wednesday, April 20, 2022
RM 27.00 RM 27.00 Thursday, April 21, 2022
RM 5,000.00 RM 5,000.00 Thursday, April 21, 2022
RM 18.30 RM 549.00 Saturday, April 23, 2022
RM 10.00 RM 500.00 Saturday, April 23, 2022
RM 65.24 RM 652.40 Saturday, April 23, 2022 65.24
RM 15.60 RM 546.00 Saturday, April 23, 2022 15.6
RM 0.72 RM 324.00 Sunday, April 24, 2022
RM 10.00 RM 200.00 Monday, May 9, 2022
RM 7.20 RM 180.00 Wednesday, May 11, 2022
RM 10.00 RM 60.00 Thursday, May 12, 2022
RM 49.00 RM 49.00 Saturday, May 21, 2022
RM 10.00 RM 70.00 Monday, May 23, 2022
RM 48.00 RM 48.00 Tuesday, June 7, 2022
RM 1,500.00 RM 1,500.00 Tuesday, June 7, 2022
RM 1,500.00 RM 1,500.00 Monday, June 13, 2022
RM 2,000.00 RM 2,000.00 Monday, June 13, 2022
RM 18,001.00 RM 46,303.48
RM847.00
Bil. Item Bil. Item
1 Paku Besi Hitam 2" 1 kg
2 Paku Besi Hitam 2 1/2" 1 kg
3 Paku Atap 2" 1 kg
4 Paku 2" 2 ktk
5 Besi Y 10mm 138 batang 1 ton
6 Besi R 6mm 92H CQ) 90 btg
7 Dawai G.I No.20 12 glg
8 Mata Potong Besi Bosh 14' 2 unit
9 Mata Potong Kayui Bosh 7' 1 unit
10 Dawai 1 unit
11 Paku 2" 2 ktk
12 BCR YAB CQ (5' X 12') 4.6mm - 4.9mm 32 kpg
13 Plastik Konkrit 40 kg
14 Frame Besi 4 unit
15 Besi Y10 mm 30 unit
16 Bolt nut 5/16 1 unit
17 Besi Y 10mm 40 btg
18 Paku Simen 1
19 Paku 21/2" 1
20 Paku Besi (TD 625) 1 kotak
21 Paku Besi (DS HO 520) 2 kotak
22 Paku 1 1/2 1 kg
23 Paku Siling 1 kg
24 Paku simen 2 kg
25 Paku 2" 4 kg
26 Paku 2 1/2 3 kg
27 3' Scaffolding, 2 ladder frame SH, 2 crok brak 1 set
28 Crok brak 3' new 4 pcs
29 Join pin - new 3 pcs
30 Paku Kepala Besar 1 kg
31 Alat membuat besi konkrit 1
32 Hook Kipas 8
33 Pembengkok besi dan timbang air 1
34 Besi Y10 mm 20
35 Aluminum handleplest + Benang + Paku Simen 1
36 Besi Y10 mm 2
37 Bersi R 6mm 6
38 Pasir Sedang 1
39 Pembelian Cat 1
40 Upah Cat 1
41
42
43
44
45
46
Jumlah 328
 Harga/item Jumlah Harga Tarikh
RM 6.50 RM 6.50 Sunday, January 16, 2022
RM 6.50 RM 6.50 Sunday, January 16, 2022
RM 8.50 RM 8.50 Sunday, January 16, 2022
RM 65.00 RM 130.00 Monday, January 17, 2022
RM 3,400.00 RM 3,400.00 Tuesday, January 18, 2022
RM 7.00 RM 630.00 Tuesday, January 18, 2022
RM 16.50 RM 198.00 Tuesday, January 18, 2022
RM 14.00 RM 28.00 Tuesday, January 18, 2022
RM 37.00 RM 37.00 Tuesday, January 18, 2022
RM 7.00 RM 7.00 Saturday, January 22, 2022
RM 65.00 RM 130.00 Sunday, January 23, 2022
RM 44.00 RM 1,408.00 Saturday, February 5, 2022
RM 5.80 RM 232.00 Saturday, February 5, 2022
RM 66.00 RM 264.00 Saturday, February 12, 2022
RM 26.00 RM 780.00 Tuesday, February 15, 2022
RM 1.30 RM 1.30 Tuesday, February 15, 2022
RM 26.00 RM 1,040.00 Sunday, March 6, 2022
RM 10.00 RM 10.00 Tuesday, March 8, 2022
RM 55.00 RM 55.00 Thursday, March 10, 2022
RM 49.50 RM 49.50 Tuesday, March 22, 2022
RM 55.00 RM 110.00 Tuesday, March 22, 2022
RM 5.60 RM 5.60 Sunday, April 24, 2022
RM 5.50 RM 5.50 Sunday, April 24, 2022
RM 7.00 RM 14.00 Sunday, April 24, 2022
RM 5.40 RM 21.60 Sunday, April 24, 2022
RM 5.40 RM 16.20 Sunday, April 24, 2022
RM 95.00 RM 95.00 Wednesday, April 27, 2022
RM 14.00 RM 56.00 Wednesday, April 27, 2022
RM 3.00 RM 9.00 Wednesday, April 27, 2022
RM 10.00 RM 10.00 Wednesday, May 11, 2022
RM 22.80 RM 22.80 Saturday, June 4, 2022
RM 3.50 RM 28.00 Saturday, June 4, 2022
RM 46.00 RM 46.00 Thursday, June 9, 2022
RM 29.00 RM 580.00 Sunday, June 12, 2022
RM 73.30 RM 73.30 Wednesday, June 22, 2022
RM 27.00 RM 54.00 Saturday, July 2, 2022
RM 9.70 RM 58.20 Saturday, July 2, 2022
RM 180.00 RM 180.00 Monday, July 4, 2022
RM 1,720.00 RM 1,720.00 Thursday, August 11, 2022
RM 5,800.00 RM 5,800.00
RM -
RM -
RM -
RM -
RM -
 RM -
RM 12,033.80 RM 17,326.50
Bil. Item Bil. Item
1 Tandas PVC 1 biji
2 PVC Paip 20MM CLASS D 2 btg
3 Elbow, V Socket 2 biji
4 R Socket 50MM x 25MM 1 biji
5 Floot Valve 20MM Tembaga 1 biji
6 Wayer Air 3.0MM Roll 30 meter 1 gulung
7 Barang paip 1 set
8 Barang paip 1 set
9 Barang paip 1 set
10 UPVC paip 4" 3.22mm 5 btg
11 UPVC Fitting El-bow 4" 4 biji
12 UPVC Fitting S-Trap 4" 4 biji
13 UPVC paip 2" (SIRIM) 4 btg
14 Elbow 2" 8 biji
15 Gam Jepun Besar 1 tin
16 Barang Paip 1 set
17 UPVC Pipe 2" 1
18 Paip UPVC 56mm 1
19 Sockit UPVC 56mm 2
20 Pemasangan Paip Bilik Air & Upah 1
21 Silikon KOKO 2
22 Masking Tape 1 2
23 Septic Tank P6 1
24 Tangki Air 200 Gelen 2
25 Barang paip 1
26 Barang paip 1
27 Banova cabinet, bano mirror dan bano glass 1 set
28 Banova cabinet, bano mirror dan bano glass 3 set
29 Banova Cabinet basin set - basin tap, flexible outlet trap da 4 set
30 Docasa WC One Piece washdown milton 1 set
31 Docasa WC One Piece washdown como 2 set
32 Barang paip 1
33 Tandas 4 segi (RM200), 2 White tape(RM10.60), 2 Elbo 1
34 Barang paip 1
35 Upah Paip Fasa 1 - bilik air, pasang tangki air, paip sink 1
36 Upah pasang Paip 274 meter 1
37 Penutup lantai bilik air stell 4
38 Sink kecil 1
39
40
41
42
43
44
45
46
47
48
Jumlah 73
 Harga/item Jumlah Harga Tarikh
RM 30.00 RM 30.00 Sunday, January 16, 2022
RM 17.00 RM 34.00 Sunday, January 16, 2022
RM 1.00 RM 2.00 Sunday, January 16, 2022
RM 5.00 RM 5.00 Sunday, January 16, 2022
RM 38.00 RM 38.00 Sunday, January 16, 2022
RM 90.00 RM 90.00 Sunday, January 16, 2022
RM 20.60 RM 20.60 Tuesday, January 18, 2022
RM 69.00 RM 69.00 Wednesday, January 19, 2022
RM 29.00 RM 29.00 Thursday, January 20, 2022
RM 88.00 RM 440.00 Sunday, January 30, 2022
RM 8.00 RM 32.00 Sunday, January 30, 2022
RM 40.00 RM 160.00 Sunday, January 30, 2022
RM 41.00 RM 164.00 Sunday, January 30, 2022
RM 2.80 RM 22.40 Sunday, January 30, 2022
RM 18.00 RM 18.00 Sunday, January 30, 2022
RM 104.00 RM 104.00 Saturday, February 5, 2022
RM 65.00 RM 65.00 Saturday, February 12, 2022
RM 43.00 RM 43.00 Saturday, February 12, 2022
RM 1.40 RM 2.80 Saturday, February 12, 2022
RM 700.00 RM 700.00 Friday, March 18, 2022
RM 12.00 RM 24.00 Wednesday, March 23, 2022
RM 1.00 RM 2.00 Wednesday, March 23, 2022
RM 850.00 RM 850.00 Monday, May 9, 2022
RM 250.00 RM 500.00 Monday, May 9, 2022
RM 752.80 RM 752.80 Monday, May 16, 2022
RM 1,128.00 RM 1,128.00 Monday, May 16, 2022
RM 199.00 RM 199.00 Tuesday, May 17, 2022
RM 129.00 RM 387.00 Tuesday, May 17, 2022
RM 39.90 RM 159.60 Tuesday, May 17, 2022
RM 399.00 RM 399.00 Tuesday, May 17, 2022
RM 299.00 RM 598.00 Tuesday, May 17, 2022
RM 72.00 RM 72.00 Tuesday, May 17, 2022
RM 220.00 RM 220.00 Tuesday, May 17, 2022
RM 149.00 RM 149.00 Tuesday, May 17, 2022
RM 1,500.00 RM 1,500.00 Thursday, May 19, 2022 luar kontrak
RM 8,600.00 RM 8,600.00 Friday, August 5, 2022
RM 55.00 RM 220.00 Monday, July 11, 2022
RM 180.00 RM 180.00 Thursday, August 11, 2022

RM -
RM -
RM -
RM -
RM -
 RM -
RM -
RM -
RM 16,246.50 RM 18,009.20
Bil. Item Bil. Item Harga/item
1 4 Fajar 30/0.25B Fajar S.Rubber Flex Cable 1.5MM (30/0 1 1 coil RM 285.00
2 TBC SSO 13A 4 RM 5.00
3 Flug 5 RM 5.00
4 Tapak Plak + PG 11 1 RM 4.40
5 Plug Water Proof 1 RM 25.00
6 Tapak Lampu LED tebal 4 RM 10.00
7 Upah Sambung Api Rumah Jiran oleh Pok Din TDTD 1 RM 200.00
8 Wiring Elektrik Fasa 1 1 RM 800.00
9 Armoured Cable 16mm 4 core 28 RM 39.50
10
11
12
13
14
15
1
2
3
4
5
6
7
8
9
10
11
12
13
14
15
1
2
3
4
5
6
7
8
9
10
11
12
13
14
15
1
Jumlah 46 RM 1,373.90
 Jumlah Harga Tarikh
RM 285.00 Monday, January 17, 2022
RM 20.00 Monday, January 17, 2022
RM 25.00 Monday, January 17, 2022
RM 4.40 Monday, January 17, 2022
RM 25.00 Monday, January 17, 2022
RM 40.00 Monday, January 17, 2022
RM 200.00 Monday, January 17, 2022
RM 800.00 Saturday, March 26, 2022
RM 1,106.00 Sunday, April 10, 2022
RM -
RM -
RM -
RM -
RM -
RM -
RM -
RM -
RM -
RM -
RM -
RM -
RM -
RM -
RM -
RM -
RM -
RM -
RM -
RM -
RM -
RM -
RM -
RM -
RM -
RM -
RM -
RM -
RM -
RM -
RM -
RM -
RM -
RM -
RM -
RM -
RM -
RM 2,505.40
Bil. Item Bil. Item Harga/item
1 Mixer Bancuh Simen - sewa bulan 2 1 bln RM 350.00
2 Mixer Bancuh Simen - sewa bulan 3 1 bln RM 350.00
3 Mixer Bancuh Simen - sewa bulan 4 1 RM 350.00
4 Mixer Bancuh Simen - sewa bulan 5 1 RM 350.00
5 Mixer Bancuh Simen - sewa bulan 6 1 RM 350.00
6 Mixer Bancuh Simen - sewa bulan 7 1 RM 350.00
7
8
9
10
11
12
13
14
15
Jumlah 6 RM 2,100.00
 Jumlah Harga Tarikh
RM 350.00 Wednesday, January 19, 2022
RM 350.00 Sunday, March 6, 2022
RM 350.00 Wednesday, April 6, 2022
RM 350.00 Friday, May 6, 2022
RM 350.00 Monday, June 6, 2022
RM 350.00 Wednesday, July 6, 2022
RM -
RM -
RM -
RM -
RM -
RM -
RM -
RM -
RM -
RM 2,100.00
Bil. Item Bil. Item Harga/item Jumlah Harga Tarikh UPAH TUKANG RUMAH SUDAH BAYAR
Harga Tukang [1959 kaki persegi x RM24.00) RM - RM 47,016.00
1 Upah Tukang Rumah 1 RM 1,200.00 RM 1,200.00 Thursday, January 20, 2022 RM 45,816.00
2 Upah Tukang Rumah 1 RM 2,500.00 RM 2,500.00 Thursday, January 27, 2022 RM 43,316.00 RM 3,700.00
3 Upah Tukang Rumah 1 RM 2,300.00 RM 2,300.00 Thursday, February 3, 2022 RM 41,016.00 RM 6,000.00
4 Upah Tukang Rumah 1 RM 2,500.00 RM 2,500.00 Thursday, February 10, 2022 RM 38,516.00 RM 8,500.00
5 Upah Tukang Rumah 1 RM 2,000.00 RM 2,000.00 Thursday, February 17, 2022 RM 36,516.00 RM 10,500.00
6 Upah Tukang Rumah 1 RM 2,300.00 RM 2,300.00 Thursday, February 24, 2022 RM 34,216.00 RM 12,800.00
7 Upah Tukang Rumah 1 RM 3,000.00 RM 3,000.00 Thursday, March 10, 2022 RM 31,216.00 RM 15,800.00
8 Upah Tukang Rumah 1 RM 1,000.00 RM 1,000.00 Friday, March 18, 2022 RM 30,216.00 RM 16,800.00
9 Upah Tukang Rumah 1 RM 2,500.00 RM 2,500.00 Thursday, March 24, 2022 RM 27,716.00 RM 19,300.00
10 Upah Tukang Rumah 1 RM 3,250.00 RM 3,250.00 Thursday, March 31, 2022 RM 24,466.00 RM 22,550.00
11 Upah Tukang Rumah 1 RM 2,000.00 RM 2,000.00 Thursday, April 7, 2022 RM 22,466.00 RM 24,550.00
12 Upah Tukang Rumah 1 RM 4,000.00 RM 4,000.00 Thursday, April 21, 2022 RM 18,466.00 RM 28,550.00
13 Upah Tukang Rumah 1 RM 4,000.00 RM 4,000.00 Thursday, April 28, 2022 RM 14,466.00 RM 32,550.00
14 Upah Tukang Rumah 1 RM 3,500.00 RM 3,500.00 Thursday, May 5, 2022 RM 10,966.00 RM 36,050.00
15 Upah Tukang Rumah 1 RM 6,000.00 RM 6,000.00 Thursday, May 12, 2022 RM 4,966.00 RM 42,050.00
16 Upah Tukang Rumah 1 RM 1,000.00 RM 1,000.00 Tuesday, May 17, 2022 RM 3,966.00 RM 43,050.00
17 Upah Tukang Rumah 1 RM 3,966.00 RM 3,966.00 Thursday, May 26, 2022 RM - RM 47,016.00
18 RM - RM - RM 47,016.00
19 RM - RM - RM 47,016.00
20 RM - RM - RM 47,016.00
21 RM - RM - RM 47,016.00
22 RM - RM - RM 47,016.00
23 RM - RM - RM 47,016.00
24 RM - RM - RM 47,016.00
25 RM - RM - RM 47,016.00
26 RM - RM - RM 47,016.00
27 RM - RM - RM 47,016.00
28 RM - RM - RM 47,016.00
29 RM - RM - RM 47,016.00
30 RM - RM - RM 47,016.00
31 RM - RM - RM 47,016.00
32 RM - RM - RM 47,016.00
33 RM - RM - RM 47,016.00
34 RM - RM - RM 47,016.00
35 RM - RM - RM 47,016.00
36 RM - RM - RM 47,016.00
37 RM - RM - RM 47,016.00
38 RM - RM - RM 47,016.00
39 RM - RM - RM 47,016.00
40 RM - RM - RM 47,016.00
41 RM - RM 47,016.00
42 RM - RM - RM 47,016.00
Jumlah 17 RM 47,016.00 RM 47,016.00
Bil. Item Bil. Item
1 Muhammad Nazirul Haqimi [Pengurus Projek] 1 Bulan
2 Muhammad Nazirul Hazimi [Penyelia Projek] 1 Bulan
3 Muhammad Nazirul Haqimi [Pengurus Projek] 1 Bulan
4 Muhammad Nazirul Hazimi [Penyelia Projek] 1 Bulan
5 Muhammad Nazirul Haqimi [Pengurus Projek] 1 Bulan
6 Muhammad Nazirul Hazimi [Penyelia Projek] 1 Bulan
7 Muhammad Nazirul Haqimi [Pengurus Projek] 1 Bulan
8 Muhammad Nazirul Hazimi [Penyelia Projek] 1 Bulan
9 Muhammad Nazirul Haqimi [Pengurus Projek] 1 Bulan
10 Muhammad Nazirul Hazimi [Penyelia Projek] 1 Bulan
11 Muhammad Nazirul Haqimi [Pengurus Projek] 1 Bulan
12 Muhammad Nazirul Hazimi [Penyelia Projek] 1 Bulan
13
14
15
16
17
18
19
20
21
22
23
24
25
26
27
28
29
30
31
32
33
34
35
36
37
38
39
40
41
42
43
44
45
46
Jumlah 12
 Harga/item Jumlah Harga Tarikh
RM 700.00 RM 700.00 Friday, January 28, 2022 *1/2 bulan
RM 700.00 RM 700.00 Friday, January 28, 2022 *1/2 bulan
RM 1,500.00 RM 1,500.00 Monday, February 28, 2022
RM 1,500.00 RM 1,500.00 Monday, February 28, 2022
RM 1,500.00 RM 1,500.00 Monday, March 28, 2022
RM 1,500.00 RM 1,500.00 Monday, March 28, 2022
RM 1,500.00 RM 1,500.00 Thursday, April 28, 2022
RM 1,500.00 RM 1,500.00 Thursday, April 28, 2022
RM 1,500.00 RM 1,500.00 Saturday, May 28, 2022
RM 1,500.00 RM 1,500.00 Saturday, May 28, 2022
RM 1,500.00 RM 1,500.00 Tuesday, June 28, 2022
RM 1,500.00 RM 1,500.00 Tuesday, June 28, 2022
RM -
RM -
RM -
RM -
RM -
RM -
RM -
RM -
RM -
RM -
RM -
RM -
RM -
RM -
RM -
RM -
RM -
RM -
RM -
RM -
RM -
RM -
RM -
RM -
RM -
RM -
RM -
RM -
RM -
RM -
RM -
RM -
 RM -
RM -
RM 16,400.00 RM 16,400.00
Bil. Item Bil. Item
1 Upah Arkitek Pelan Rumah 1
2 Upah Buat Air Boreng + Barang Paip 1
3 Air Minuman 1 kotak
4 Upah Gali Kerik (Swea Case) 1
5 Tong Air 2 biji
6 Minyak Petrol Petron 1
7 Air Minuman 1 kotak
8 Minyak Petrol Petron 1
9 Sewa Case 1
10 Sewa Case 1
11 Upah Simen Concrete G25N 1
12 Minyak Petrol Petron 1
13 Minyak Petrol Petron 1
14 Minyak Petrol Petron 1
15 Minyak Petrol Petron 1
16 Minyak Petrol Petron 1
17 Upah Tukang Rumah (buat paip tandas - luar perjanjian) 1
18 Kad CIDB (5 tahun) 1
19 Deposit CIDB 1
20 Minyak Petrol Petron 1
21 Minyak Petrol Petron 1
22 Sewa Kren (angkat Bumbung) 1
23 Minyak Petrol Petron 1
24 Minyak Petrol Petron 1
25 Minyak Petrol Petron 1
26 Minyak Petrol Petron 1
27 Minyak Petrol Petron 1
28 Minyak Petrol Petron 1
29 Sewa Cren (angkap atap) 1
30 Minyak Petrol Petronas 1
31 Minyak Petrol Petronas 1
32 Minyak Petrol Petronas 1
33 Minyak Petrol Petronas 1
34 Minyak Petrol Petronas 1
35 Minyak Petrol Petronas 1
36 Minyak Petrol Petronas 1
37 Servis Kereta Syarikat BU25 1
38 Minyak Hitam Kereta Syarikat BU25 1
39 Oil Change kereta Syarikat BU25 + Oil Filter 1
40 Tukar Absorber, Lower Arm Kereta Syarikat BU25 1
41 Minyak Petrol Petron 1
42 Sewa Case 1
43 Air Mineral Spritzer 1
44 Minyak Petrol Petron 1
45 Minyak Petrol Petron 1
46 Air minuman 1
47 Minyak Petrol 2
48 Minyak Petrol 1
49 Minyak Petrol 2x 1
50 Air Minuman 1
51 Minyak Petrol 1
52 Air Minuman 1
53 Minyak + lain2 perbelanjaan 1
54
Jumlah 55
 Harga/item Jumlah Harga Tarikh
RM 5,000.00 RM 5,000.00 Tuesday, October 5, 2021
RM 485.00 RM 485.00 Monday, January 17, 2022
RM 10.40 RM 10.40 Tuesday, January 18, 2022
RM 100.00 RM 100.00 Wednesday, January 19, 2022
RM 70.00 RM 140.00 Thursday, January 20, 2022
RM 50.00 RM 50.00 Thursday, January 20, 2022
RM 8.00 RM 8.00 Monday, January 24, 2022
RM 50.00 RM 50.00 Monday, January 31, 2022
RM 350.00 RM 350.00 Monday, January 31, 2022
RM 500.00 RM 500.00 Friday, February 4, 2022
RM 40.00 RM 40.00 Friday, February 4, 2022
RM 50.00 RM 50.00 Monday, February 7, 2022
RM 50.00 RM 50.00 Sunday, February 13, 2022
RM 50.00 RM 50.00 Friday, February 18, 2022
RM 50.00 RM 50.00 Tuesday, February 22, 2022
RM 50.00 RM 50.00 Saturday, March 5, 2022
RM 700.00 RM 700.00 Saturday, March 5, 2022
RM 135.00 RM 135.00 Tuesday, March 8, 2022
RM 500.00 RM 500.00 Tuesday, March 8, 2022
RM 50.00 RM 50.00 Friday, March 11, 2022
RM 50.00 RM 50.00 Thursday, March 17, 2022
RM 450.00 RM 450.00 Wednesday, March 23, 2022
RM 50.00 RM 50.00 Wednesday, March 23, 2022
RM 50.00 RM 50.00 Wednesday, March 23, 2022
RM 20.00 RM 20.00 Thursday, March 24, 2022
RM 30.00 RM 30.00 Friday, March 25, 2022
RM 50.00 RM 50.00 Tuesday, March 29, 2022
RM 50.00 RM 50.00 Wednesday, April 6, 2022
RM 650.00 RM 650.00 Wednesday, April 13, 2022
RM 50.00 RM 50.00 Wednesday, April 13, 2022
RM 20.00 RM 20.00 Saturday, April 16, 2022
RM 50.00 RM 50.00 Monday, April 18, 2022
RM 50.00 RM 50.00 Friday, April 22, 2022
RM 50.00 RM 50.00 Monday, April 25, 2022
RM 20.00 RM 20.00 Wednesday, April 27, 2022
RM 50.00 RM 50.00 Wednesday, April 27, 2022
RM 25.00 RM 25.00 Wednesday, April 27, 2022
RM 165.00 RM 165.00 Wednesday, April 27, 2022
RM 47.00 RM 47.00 Wednesday, April 27, 2022
RM 496.00 RM 496.00 Wednesday, April 27, 2022
RM 50.00 RM 50.00 Monday, May 9, 2022
RM 550.00 RM 550.00 Tuesday, May 10, 2022
RM 27.45 RM 27.45 Saturday, May 14, 2022
RM 50.00 RM 50.00 Monday, May 16, 2022
RM 50.00 RM 50.00 Saturday, May 21, 2022
RM 32.00 RM 32.00 Saturday, June 4, 2022
RM 50.00 RM 100.00 Saturday, June 4, 2022
RM 30.00 RM 30.00 Monday, June 6, 2022
RM 100.00 RM 100.00 Tuesday, June 21, 2022
RM 58.10 RM 58.10 Tuesday, June 21, 2022
RM 100.00 RM 100.00 Thursday, July 7, 2022
RM 64.20 RM 64.20 Thursday, July 7, 2022
RM 159.00 RM 159.00 Monday, July 11, 2022
RM - Saturday, June 4, 2022
RM 12,042.15 RM 12,162.15