ANGGARAN

NO NAMA BARANG JUMLAH HARGA TOTAL

1 BATU BATA 20,000 450 9,000,000
2 BESI 6 100 28,500 2,850,000
3 BESI 8 100 48,000 4,800,000
4 BESI 10 BANCI 50 55,000 2,750,000
5 BESI 10 100 76,000 7,600,000
6 BESI 12 20 109,000 2,180,000
7 SEMEN 250 68,000 17,000,000
8 PASIR 5 280,000 1,400,000
9 KERIKIL 3 1,400,000 4,200,000
10 KAWAT 2 340,000 680,000
11 PAPAN 3 2,000,000 6,000,000
12 KAYU TUNJANG 400 5,000 2,000,000
13 KAYU 4X6 3 2,000,000 6,000,000
14 PAKU 3 2 135,000 270,000
15 PAKU 2 2 135,000 270,000
16 TRIPLEK 15 100,000 1,500,000
17 GRANIT 80 150,000 12,000,000
18 KERAMIK DINDING WC 26 80,000 2,080,000
19 KERAMIK LANTAI WC 6 80,000 480,000
20 CAT 2 1,000,000 2,000,000
21 AIR PAM 1 770,000 770,000
22 LISTRIK 1 1,700,000 1,700,000
23 ISNTALASI 1 2,500,000 2,500,000
24 PIPA 1 3,500,000 3,500,000
25 KUSEN 1 19,000,000 19,000,000
26 BEDENG 1 2,000,000 2,000,000
27 UPAH COR 1 5,000,000 5,000,000
28 PASIR PLASTER 1 600,000 600,000
29 PINTU WC 1 500,000 500,000
30 LAIN LAIN 1 5,000,000 5,000,000
125,630,000
 BARU TERPAKAI
NO NAMA BARANG JUMLAH HARGA
1 BATU BATA 20,000 450
2 BESI 6 115 28,500
3 BESI 8 100 48,000
4 BESI 10 BANCI 40 55,000
5 BESI 10 65 76,000
6 BESI 12 20 109,000
7 SEMEN 130 68,000
8 PASIR 4 280,000
9 KERIKIL 5 1,400,000
10 KAWAT 2 340,000
11 PAPAN 3 2,000,000
12 KAYU TUNJANG 400 5,000
13 KAYU 4X6 3 2,000,000
14 PAKU 3 4 135,000
15 PAKU 2 3 135,000
16 TRIPLEK 25 86,000
17 GRANIT 80 125,000
18 KERAMIK DINDING WC 18 60,000
19 KERAMIK LANTAI WC 4 70,000
20 CAT 2 1,000,000
21 AIR PAM 1 770,000
22 LISTRIK 1 1,700,000
23 ISNTALASI 1 2,500,000
24 PIPA 1 3,500,000
25 KUSEN 1 19,000,000
26 BEDENG 1 2,000,000
27 UPAH COR 1 5,000,000
28 PASIR PLASTER 1 600,000
29 PINTU WC 2 500,000
30 LAIN LAIN 1 5,000,000
 3,000
4,222
5,105
5,263
50,000
25,000
92,590
 perkiraan
TOTAL NO NAMA BARANG JUMLAH
9,000,000 1 BATU BATA 22,000
3,277,500 2 BESI 6 115
4,800,000 3 BESI 8 100
2,200,000 4 BESI 10 BANCI 40
4,940,000 5 BESI 10 65
2,180,000 6 BESI 12 20
8,840,000 7 SEMEN 175
1,120,000 8 PASIR 7
7,000,000 9 KERIKIL 5
680,000 10 KAWAT 2
6,000,000 11 PAPAN 3
2,000,000 12 KAYU TUNJANG 500
6,000,000 13 KAYU 4X6 3
540,000 14 PAKU 3 4
405,000 15 PAKU 2 3
2,150,000 16 TRIPLEK 29
10,000,000 17 GRANIT 80
1,080,000 18 KERAMIK DINDING WC 18
280,000 19 KERAMIK LANTAI WC 4
2,000,000 20 CAT 5
770,000 21 AIR PAM 1
1,700,000 22 LISTRIK 1
2,500,000 23 INSTALASI 1
3,500,000 24 PIPA 1
19,000,000 25 KUSEN 1
2,000,000 26 BEDENG 1
5,000,000 27 UPAH COR 1
600,000 28 PASIR PLASTER 1
1,000,000 29 PINTU WC 2
5,000,000 30 LAIN LAIN 1
115,562,500
semen 64
keramik gerasi 25
besi 100
keramik cucian 5
granit teras +meja dapur 5
granit mezanine 6
keramik tangga +dinding dapur 10
1,450
9,400
7,757 plafon
1,880
1,000
 14,000
264
250
51,770 24,000
24,000
111,771
63,000
174,771
204,361 2,500 206,861
5000

1,450 25,000
9,400 7,236
7,757 7,464
1,880 5,000
1,000 5,000
14,000 1,000
264 770
250 12,000
36,001 12,000
75,470

111,471
HARGA TOTAL
450 9,900,000 v -
28,500 3,277,500 v -
48,000 4,800,000 v - 3,500,000
55,000 2,200,000 v -
76,000 4,940,000 v -
109,000 2,180,000 v -
68,000 11,900,000 v 3,500,000 1,020,000
280,000 1,960,000 v - 1,000,000
1,400,000 7,000,000 v - 1,480,000
340,000 680,000 v -
2,000,000 6,000,000 v -
3,750 1,875,000 v -
2,000,000 6,000,000 v -
135,000 540,000 v -
135,000 405,000 v -
86,000 2,494,000 v -
125,000 10,000,000 80 -
60,000 1,080,000 18 -
70,000 280,000 4 -
1,000,000 5,000,000 5 - 550
770,000 770,000 v -
1,700,000 1,700,000 v -
3,500,000 3,500,000 1 1,500,000 sudah bayar 800
3,500,000 3,500,000 v -
19,000,000 19,000,000 1 -
2,000,000 2,000,000 v -
3,600,000 3,600,000 v -
600,000 600,000 1 -
500,000 1,000,000 v -
5,000,000 5,000,000 v 5,700,000 9,200,000 -
123,181,500 -
70,000 4,480,000 v -
80,000 2,000,000 25 - -
72,500 7,250,000 v - 9,200,000
80,000 400,000 5 -
240,000 1,200,000 5 - 5,700,000
125,000 750,000 6 -
80,000 800,000 10 -
16,880,000 10,700,000
140,061,500
15,500,000 15,500,000
155,561,500 26,200,000 bahan
12,000,000 sisa upah
 38,200,000 total
66,280,000 duit di rek
- pinjaman
66,280,000 total duit
25,000 28,080,000 sisa duit
7,464
7,250 9,880,000
39,714
80,000,000 jp
108,080,000 total jp + sisa
20,000,000 isi rumah kge
13,500,000 teralis kge
5,000,000 relief 8200
- pagar
69,580,000
12,000,000 interior kge
57,580,000 1600
15,500,000 mac 2500
51,470 - lensa 7000
73,080,000
20,000,000 bg mwn
53,080,000
18,200,000
63,000 174,471 40000 34,880,000

750 9,880,000
2,500
600
800
4,650
12,000,000
3,000,000
1,000,000

2,000,000
1,500,000
1,875,000
5,375,000
 4,500,000 4,500,000
2,707,500
1,920,000
2,200,000
4,940,000 7,250,000
2,180,000
7,820,000 6,700,000
840,000
2,800,000
680,000
4,000,000 -
1,500,000
4,000,000 2,000,000
540,000 270,000
405,000 135,000
5,000,000 2,150,000
- 9,999,920 - 13,600,000

770,000
1,700,000

5,000,000
1,000,000

1,000,000
18,050,000 18,050,000
54,502,500 6,905,000 13,600,000 17,100,000

36,000,000
90,502,500
37,605,000

63000
51000
 114000
12
39000
3000

kursi 1 3000000 3,000,000 2,400

sofa 1 3000000 3,000,000 1,500
kulkas 1 2900000 2,900,000 10,000,000
ac 1 3600000 3,600,000 10,003,900
tv - 3000000 -
sudah bayar 3200 magiccom 1 500000 500,000
mesin cuci 1 2000000 2,000,000
blender 1 500000 500,000
dispenser 1 1500000 1,500,000
17,000,000

18000 15,000 247,471

1200 5 6,000
500 7 3,500
350 3 1,050
10,550
360 1,750
12,300
duit di rek 53,452,000 53,452,000
kuliah 5,100,000 5,100,000
upah tukang 12,000,000 12,000,000 v
relif 2,800,000 2,800,000 v
plafon 8,900,000 8,900,000 v
listrik 1,500,000 1,500,000 v
roster 1,500,000 2,150,000
cat 1,000,000 1,000,000
semen dll 1,600,000 4,340,000 25,200,000
notaris - -
lampu 5,000,000 5,000,000
abun - -
pakde gofar - -
14,052,000 10,662,000 1800

jp 72,000,000
15,500,000
101,552,000
bg mawan 20,000,000
isi rumah 20,000,000 50,500,000
interior 12,000,000
teralis 13,500,000
syariah 5,000,000
31,052,000
18,200,000
12,852,000
2,800,000
3,000,000
7,052,000

30,252,000
26,408,515
50,000 43,052
4,787,000 50
2,000,000 granit 36,245,515 4,750
22,000,000 bg yoyok 3,000
3,000,000 yuk dina 2,000
58,245,515 52,852
600 pak jon
4,000,000 notaris 53,452
474,000 bangunan
280,000 kabel listrik
4,754,000
2100
62,999,515
600,000 pak jon
63,599,515 58,845,515
300,000 kerikil 740,000
63,299,515 1,500,000
1,050,000
1,050,000
4,340,000
3 x 2,5 7.5
2 x 1,5 3
3x4 12
22.5
96,800,000

5,000,000 cat
20,000,000 toko
1,500,000 listrik
2,000,000 shoope
23,500,000 tukang
5,000,000 relif
5,000,000 pagar
10,000,000 kusen
72,000,000

24,800,000
 60 60 60 60 10 250
60 60 60 60 10
30 30 30 30 10
150
Relif dkt tanggo 100/ meter
Tiang 2 dalam tuh 500rb per tapak
Jendela 70/ meter
50/meter aci balok dinding
Level atas 70/ meter
Tiang sikok luar sejuta

Relif 30 cm = 4,5 x 100 = 450

Relif 30 cm = 3,5 x 100 = 350
Tiang 2 = 1jt
Jendela 6m x 3 x 70 = 1,2jt
Jendela 5m x 1 x 70 = 350
Level atas 17.5 x 70 = 1225
Tiang besar 1jt
Aci balok 4 x 50 x 5 =1000
Total = 6,550jt

relif pintu 6x2x70 = 700

upah tukang
teralis pintu 3 900,000 2,700,000
teralis jendela 7 250,000 1,750,000
raling tangga 9 350,000 3,150,000
tangga 3 1,500,000 4,500,000
12,100,000
 2 4 6
3.5
2 3 6
15.5 1200 18600

4,800,000 4,700,000
semen 25 70000 1750000
2 25000 50000
2 135000 270000
1 80000 80000
pipa 1/2 inch 20 25000 500000
elbo 1/2 inch 25 5000 125000
T 1/2 inch 15 5000 75000
Sok drat dalam 6 10000 60000
klem pipa 1/2 inch 1 10000 10000
isolatif pipa 1 10000 10000
dop 4 inch 1 10000 10000
dop 2 inch 1 10000 10000
stop keran 1/2 inch 2 10000 20000
drat tetmon 1/2 inch 2 10000 20000
pelampung tedmon 1 100000 100000
elbo 2 inch 1 50000 50000
pipa 2 inch 1 50000 50000
cat 1 1200000 1200000
gyant 1 140000 140000
pasir 1 280000 280000
9,510,000 1,040,000
1,700,000
280,000
1,020,000
1,020,000
700,000
280,000
476,000
420,000
50,000
680,000
6,626,000
6.5 7.5
5 5
37.5 48.75 50* 50000
 keramik utama
kamar utama 3.5 3 10.5 14.7
2 1.5 3
mushola 2 3.5 7 6.3
depan kamar mandi 2.5 1.5 3.75 2.5
ruang tamu 2.5 7 17.5 13.9
dapur samping 5 6.5 32.5 16.3
kamar belakang 2.5 4 10 12.2
mezanine 3 4 12 9
96.25 66.84028
kamar mandi
keramik dinding bawah 52.5 5250 87.5 14.58333 74.9 7490 124.8333
keramik garasi 5 5 25
keramik cucian 3 1.5 4.5
80

81.42361

2.5
 plafon
140,000 1,470,000
140,000 420,000
140,000 980,000
140,000 525,000
140,000 2,450,000
120,000 3,900,000
140,000 1,400,000
120,000 1,440,000
12,585,000
kamar mandi 570,000 13,155,000 62.3
20.80556 87.64583333
60 60
60 60

1.5 3.75 2.604166667

 120 15 1800
240 15 3600

120 120 120 360

120 120 120 360 240 120 120 120

240 240

240 240

240 240

240 240
240 1200
1200 1920
 360 720

240 25*86

240

240

720
240 120
120 240
120 240
120 240
120 240
120 240
120 1200
120
120
120
1080
 25 25 25 25 25 25 25 25 25 25
40 40 40 40 40 40 40 40 40 40

25 25 25 25 25 25 25
40 40
40 40
40 40
40 40
160
250
400

25 25