I II

No Nama Harga 22 23 24 25 26 27 28 29
1 Tukang 1 Rp 150,000 1 1 1 1 1 1 6 Rp 900,000 1 1
2 Tukang 2 Rp 150,000 1 1 1 1 1 1 6 Rp 900,000 1 1
3 Laden 1 Rp 120,000 1 1 1 1 1 1 6 Rp 720,000 1 1
4 Laden 2 Rp 120,000 1 1 1 1 1 1 6 Rp 720,000 1 1
Rp 540,000 Rp 3,240,000
7 Rp 3,780,000 Rp 3,240,000

1 Bulan
Rp 15,120,000
2 Bulan
30,240,000

Kost 1 Bulan
1,000,000
 II III
30 31 1 2 3 4 5 6 7 8 9 10
1 1 1 1 1 7 Rp 1,050,000 1 1 1 1 1 1 1 7
1 1 1 1 1 7 Rp 1,050,000 1 1 1 1 1 1 1 7
1 1 1 1 1 7 Rp 840,000 1 1 1 1 1 1 1 7
1 1 1 1 1 7 Rp 840,000 1 1 1 1 1 1 1 7
Rp 3,780,000
Rp 3,780,000
 IV V
11 12 13 14 15 16 17 18 19 20 21
Rp 1,050,000 1 1 1 1 1 1 1 7 Rp 1,050,000 1 1 1 1
Rp 1,050,000 1 1 1 1 1 1 1 7 Rp 1,050,000 1 1 1 1
Rp 840,000 1 1 1 1 1 1 1 7 Rp 840,000 1 1 1 1
Rp 840,000 1 1 1 1 1 1 1 7 Rp 840,000 1 1 1 1
Rp 3,780,000 Rp 3,780,000
Rp 3,780,000 Rp 3,780,000
V VI
22 23 24 25 26 27 28 29 30 1 2
1 1 1 7 Rp 1,050,000 1 1 1 1 1 1 1 7 Rp 1,050,000 1
1 1 1 7 Rp 1,050,000 1 1 1 1 1 1 1 7 Rp 1,050,000 1
1 1 1 7 Rp 840,000 1 1 1 1 1 1 1 7 Rp 840,000 1
1 1 1 7 Rp 840,000 1 1 1 1 1 1 1 7 Rp 840,000 1
Rp 3,780,000 Rp 3,780,000
 VII VIII
3 4 5 6 7 8 9 10 11 12 13 14 15
1 1 1 1 1 1 7 Rp 1,050,000 1 1 1 1 1 1 1 7
1 1 1 1 1 1 7 Rp 1,050,000 1 1 1 1 1 1 1 7
1 1 1 1 1 1 7 Rp 840,000 1 1 1 1 1 1 1 7
1 1 1 1 1 1 7 Rp 840,000 1 1 1 1 1 1 1 7
Rp 3,780,000
Rp 1,050,000 55 Rp 8,250,000
Rp 1,050,000 55 Rp 8,250,000
Rp 840,000 55 Rp 6,600,000
Rp 840,000 55 Rp 6,600,000
Rp 3,780,000 - Rp 29,700,000
No Nama Barang Jumlah Harga Satuan Jumlah Realisasi Jumlah
1 Besi 12 10 Rp 102,000 Rp 1,020,000 10 Rp 1,020,000
2 Besi 10 10 Rp 70,000 Rp 700,000 10 Rp 700,000
3 Besi 8 10 Rp 46,000 Rp 460,000 10 Rp 460,000
4 Kawat Beton 5 Rp 17,000 Rp 85,000 5 Rp 85,000
5 WD? 5 Rp 5,000 Rp 25,000 5 Rp 25,000

3 Pasir 4 Rp 1,600,000 Rp 6,400,000 4 Rp 6,400,000

4 Semen 90 Rp 62,500 Rp 5,625,000 90 Rp 5,625,000
5 Semen Hebel 13 Rp 70,000 Rp 910,000 13 Rp 910,000
6 Kramik Lantai 82 Rp 179,300 Rp 14,702,600 82 Rp 14,702,600
7 Granit 4 Rp 461,320 Rp 1,845,280 4 Rp 1,845,280
8 Kramik Toilet 1 Rp 2,798,500 Rp 2,798,500 1 Rp 2,798,500
9 Kompor Tanam 1 Rp 2,671,383 Rp 2,671,383 1 Rp 2,671,383
10 Wastapel 1 Rp 1,600,000 Rp 1,600,000 1 Rp 1,600,000
11 Kramik Tangga 9 Rp 58,000 Rp 522,000 9 Rp 522,000
12 Sower 2 Rp 500,000 Rp 1,000,000 2 Rp 1,000,000
13 Bata Hebel 18 Rp 640,000 Rp 11,520,000 18 Rp 11,520,000
14 Loster 75 Rp 15,000 Rp 1,125,000 75 Rp 1,125,000
15 Rangka Atap 1 Rp 6,314,000 Rp 6,314,000 1 Rp 6,314,000
16 Genting 1224 Rp 4,750 Rp 5,814,000 1224 Rp 5,814,000
17 Pegangan Tangga 0 Rp 8,000,000 Rp - Rp -
18 Kusen Jendela 1 Rp 11,200,000 Rp 11,200,000 1 Rp 11,200,000
19 Toilet Duduk 1 Rp 1,565,340 Rp 1,565,340 1 Rp 1,565,340
20 Toren 1 Rp 1,700,000 Rp 1,700,000 1 Rp 1,700,000
21 Toilet Jongkok 1 Rp 309,000 Rp 309,000 1 Rp 309,000
23 Pintu Kayu 8 Rp 1,000,000 Rp 8,000,000 8 Rp 8,000,000
24 Usuk 3 Rp 850,000 Rp 2,550,000 3 Rp 2,550,000
25 Kunci Pintu 1 Rp 2,194,326 Rp 2,194,326 1 Rp 2,194,326
26 GRC Plapon 40 Rp 62,000 Rp 2,480,000 40 Rp 2,480,000
27 Keramik Garasi 1 Rp 2,202,121 Rp 2,202,121 1 Rp 2,202,121
28 Pintu Kamar Mandi 1 Rp 2,672,450 Rp 2,672,450 1 Rp 2,672,450
Rp 95,000,000 Rp 100,011,000 Rp 100,011,000
-Rp 15,259,091
48,500,000 Rp 115,270,091
6,750,000 Rp 115,270,091 Rp 118,150,000
55,250,000 Rp 115,270,091 Rp 2,879,909

Uang Koprasi Rp 22,247,400 Rp 22,247,400

Uang Bangunan Rp -
Rp 44,000,000 Uang ibu 22,247,400
Rp 11,000,000 Koprasi 22,247,400 Uang Ibu
Rp 15,000,000 Bapa Rp 11,200,000
Rp 48,150,000 Koprasi Rp 14,702,600
Rp 118,150,000 10,500,000 Rp 25,902,600
Rp 115,000,000 Rp 11,747,400
Rp 7,000,000 Rp 11,747,400
Rp 240,150,000 Rp 1,050,000
Rp 10,697,400
 Kawat 2 Rp 16,000 Rp 32,000
Pipa 9 Rp 15,000 Rp 135,000

GRC 9 Rp 51,500 Rp 463,500

Paku 5 7 Rp 22,500 Rp 157,500
Mil 14 Rp 18,500 Rp 259,000
Bata Merah 1500 Rp 650 Rp 975,000
Gergaji 1 Rp 65,000 Rp 65,000
Semen 5 Rp 65,000 Rp 325,000
Semen 40 25 Rp 56,000 Rp 1,400,000
Glas Book 4 Rp 150,000 Rp 600,000
Papan 1 Kubik 2 Rp 800,000 Rp 1,600,000
Kawat 6 Rp 25,000 Rp 150,000
Pipa 2 1/2 2 Rp 100,000 Rp 200,000
Keni 2 1/2 2 Rp 10,000 Rp 20,000
Paku 4 1 Rp 23,000 Rp 23,000
Lem Tangit 1 Rp 12,500 Rp 12,500
Semen 3 roda 10 Rp 73,500 Rp 735,000
Gunting Halu 1 Rp 180,000 Rp 180,000
Pasir 3 Rp 305,000 Rp 915,000
Hollo 20x40 6 Rp 14,000 Rp 84,000
Paku 5 1 Rp 15,000 Rp 15,000
Genting Kaca 4 Rp 60,000 Rp 240,000
Mill 15 Rp 17,500 Rp 262,500
Roskam 2 Rp 17,500 Rp 35,000
Paku 7 20 Rp 16,000 Rp 320,000
Paralon listrik 4 Rp 10,000 Rp 40,000
Paralon air 3/4 4 Rp 24,000 Rp 96,000
Rp - Keni 3/4 10 Rp 4,500 Rp 45,000
Keni T 5 Rp 5,000 Rp 25,000
Lem Asahi 1 Rp 40,000 Rp 40,000
Klem Kabel Listrik 3 Rp 8,000 Rp 24,000
Mill 25 Rp 17,500 Rp 437,500
Wuwung 35 Rp 10,000 Rp 350,000
Alat Listrik 1 Rp 2,345,000 Rp 2,345,000
Paku GRC 3 Rp 25,000 Rp 75,000
Textil 3 Rp 6,000 Rp 18,000
Cornis 3 Rp 60,000 Rp 180,000
Skrap besar 2 Rp 10,000 Rp 20,000
Skrap sedang 1 Rp 8,000 Rp 8,000
Skrup GLP 1 Rp 60,000 Rp 60,000
Skrup GLP 5 cm 1 Rp 60,000 Rp 60,000
Keni T 4 in 2 Rp 25,000 Rp 50,000
Keni 4 in 4 Rp 22,500 Rp 90,000
T3 in 6 Rp 17,500 Rp 105,000
Keni 3 in 2 Rp 15,000 Rp 30,000
Solasi 3 Rp 12,500 Rp 37,500
Cat No droup 1 Rp 205,000 Rp 205,000
Profil Gipsung 70 Rp 11,000 Rp 770,000
Lampu 1 Rp 285,591 Rp 285,591
GRC 7 Rp 65,000 Rp 455,000
Kasa 3 Rp 10,000 Rp 30,000
Kape 2 Rp 12,500 Rp 25,000
Hampelas 200 5 Rp 10,000 Rp 50,000
Coas 4 in 1 Rp 17,500 Rp 17,500
Coas2,5 in 1 Rp 12,000 Rp 12,000
Mata pisau granit 1 Rp 69,000 Rp 69,000
Rp 15,259,091
bawah Rumah Atas Garasi
17.5 17.5 21
13.5 12.1

18 16.1
5 45.7
54
45
99