RENCANA ANGGARAN BIAYA PERSIAPAN LAHAN SANTIKA RESIDENCE

NO ITEM QTY SATUAN

Tbanner 100x200 40 PCS
Baliho 300x500 2 PCS
Umbul2 100x500 16 PCS
1 DESAIN & PERCETAKAN
Desain Grafis 1 PACK
Desain Arsitek 2 PACK
TOTAL
Landing page
Hosting
1 PACK
Domain
2 DIGITAL MARKETING Tools Oo
Iklan 1 BLN

TOTAL
Jasa Hendri 2 HARI
Konsumsi Hendri dkk 8 PCS
Bensin 2 HARI
Bambu 44 PCS
Bendrat 3 KG
Kawat Putih 5 KG
Paku usuk 4 KG
3 TEKNIKSI PEMASANGAN Papan kayu 5 PCS
Kayu usuk 40 BTG
Besi 10 2 BTG
Plat Besi 15 PCS
Baut 2cm 2 DUS
Print kertas No kavling 8 LMBR
TOTAL
OPERASIONAL TEAM & TAKTIS

SUBTOTAL
N SANTIKA RESIDENCE

HARGA TOTAL
Rp 34,000 Rp 1,360,000
Rp 225,000 Rp 450,000
Rp 140,000 Rp 2,240,000
Rp 300,000 Rp 300,000
Rp 6,000,000
Rp 10,350,000
Rp 2,000,000 Rp 2,000,000
Rp 600,000 Rp 600,000
Rp 150,000 Rp 150,000
Rp 900,000 Rp 900,000
Rp 2,200,000 Rp 2,200,000

Rp 5,850,000
Rp 65,000 Rp 130,000
Rp 10,000 Rp 80,000
Rp 15,000 Rp 30,000
Rp 15,000 Rp 660,000
Rp 13,000 Rp 39,000
Rp 18,000 Rp 90,000
Rp 22,000 Rp 88,000
Rp 14,500 Rp 72,500
Rp 12,500 Rp 500,000
Rp 65,000 Rp 130,000
Rp 6,000 Rp 90,000
Rp 15,000 Rp 30,000
Rp 1,000 Rp 8,000
Rp 1,947,500

Rp 4,000,000

Rp 22,147,500