Rp

Rp
Rp
Rp
Rp
Rp

Rp

WENA
9,500,000.00
6,400,000.00
2,500,000.00
1,700,000.00
1,100,000.00
6,000,000.00 Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
1,200,000.00
Rp
Rp

Rp
Rp

270,000.00
100,000.00

1,710,000.00 Rp
625,000.00

BAPAK
20,000.00

Rp

90,000.00

Rp

45,000.00

Rp
Rp
Rp

25,000.00
85,000.00
75,000.00

450,000.00
160,000.00
2,160,000.00

Rp
Rp
Rp
Rp
Rp

Rp

2,784,000.00
150,000.00
1,000,000.00
89,000.00
180,000.00
3,584,000.00
700,000.00
3,300,000.00
340,000.00
1,000,000.00
10,000,000.00
19,000.00
105,000.00
75,000.00

Rp

Rp
Rp
Rp
Rp
Rp

Rp
Rp

PENGELUARAN
MAS

1,530,000.00
375,000.00
69,000.00
640,000.00
630,000.00
80,000.00
20,000.00
625,000.00
1,150,000.00
125,000.00

3,290,000.00

Rp
Rp

Rp
Rp
Rp
Rp
Rp

100,000.00
1,300,000.00

401,000.00 Rp

Rp
Rp
Rp
Rp
Rp

Rp
Rp

Rp
Rp
Rp

20,000.00
24,000.00

Rp

72,000.00

Rp

34,000.00

Rp

5,000,000.00

Rp
Rp

24,000.00
50,000.00

Rp
Rp
350,000.00 Rp
986,000.00

260,000.00
5,000,000.00
10,000.00

Rp

17,000.00

3,388,000.00
96,000.00
500,000.00
880,000.00

Rp
Rp
Rp

Rp
Rp

Rp
Rp

574,000.00
625,000.00
100,000.00
157,000.00
68,000.00
900,000.00
620,000.00
500,000.00
120,000.00

975,000.00
500,000.00

45,000.00
14,000.00

Rp
187,000.00 Rp
300,000.00
25,000.00

Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp

450,000.00
20,000.00
200,000.00
50,000.00
30,000.00
65,000.00
550,000.00
150,000.00

Rp
Rp

280,000.00
400,000.00

Rp 10,000,000.00
Rp

100,000.00

TOTAL UANG MAS

PENGELUARAN MAS
SISA UANG MAS
Rp
40,000,000 Rp
40,000,000 Rp

TOTAL UANG WENA

PENGELUARAN WENA
SISA UANG WENA
Rp
40,500,000 Rp
41,641,000 Rp
(1,141,000)

Rp

Rp

GRAND TOTAL PENGELUARAN

WENA
MAS
BAPAK
41,641,000.00 Rp
40,000,000.00 Rp 20,951,000.00

102,592,000.00

KETERANGAN

HARGA

Ulin 10x10
Styrofoam
Batako
Batu gunung
pasir
sirip 15x4x3cm
tebang pohon
ulin 5x10
paku dan tali
teko
semen etc
koral dan ongkir
kayu balok
paku
pasir
Tukang
Ring 19
baut 19
baut 15
tweeter ax61
pintu
paralon 3"

Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp

2,380,000.00
800,000.00
2,500.00
850,000.00
550,000.00
3,660,000.00
150,000.00
2,000,000.00
89,000.00
180,000.00
179,200.00
700,000.00
3,300,000.00
17,000.00
500,000.00
10,000,000.00
19,000.00
3,500.00
2,500.00
20,000.00
450,000.00
80,000.00

ulin 5 10, galem,

meranti 5 10
baut 19
baut 15
paku 1"
seng
nok seng
paku seng
elbow 3"
pipa 3"
paku 3.5"
penangkal petir
kawat
kawat
seng
nok seng
paku seng
paku ulin 1.5"
paku 3.5"
Tukang
kawat

Rp

2,160,000.00

Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp

6,000.00
5,000.00
18,000.00
51,000.00
25,000.00
23,000.00
10,000.00
70,000.00
15,000.00
80,000.00
20,000.00
625,000.00
50,000.00
25,000.00
25,000.00
17,000.00
15,000.00
5,000,000.00
625,000.00

JUMLAH
4
8
1000
2
2
2.4
1
0.5
1
1
20
1
1
20
2
1
1
30
30
60
1
2
1
45
20
5
30
15
3
64
9
3
1
1
1
23
5
1
5
5
1
1

SATUAN
kubik
kubik
pcs
ret
ret
kubik
set
kubik
set
pcs
sak
kubik
kubik
kg
ret
bon
kg
pcs
pcs
pcs
pcs
pcs
pcs
pcs
pcs
kg
pcs
pcs
kg
pcs
pcs
kg
pcs
gulung
roll
pcs
pcs
kg
kg
kg
bon
roll

paku ulin 1.5"

semen tonasa
kawat ayam besar
kawat ayam kecil
Nusaboard 8mm
Paku nusaboard
pasir
kawat ram
ember
semen tonasa
kuas 4"
kawat
paku ulin 1.5"
engsel dan handel
Tukang
paku 2"
semen
asbes 3.5"
pasir
ban arco
semen
pasir
PAKU SENG
kawat
paku 3.5"
cantol gembok
Nusaboard 4mm
Tukang
batako
seng soka
semen
Nok seng
paku ulin 3"
kayu 5x7 meranti
lampu
bor
solasi
isi stpaler
semen
kabel
besek
tukang
paralon 3" dll
tambahan tukang

Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp

18,181.82
65,000.00
13,333.33
16,000.00
121,000.00
24,000.00
500,000.00
110,000.00
12,000.00
65,000.00
17,000.00
625,000.00
20,000.00
157,000.00
5,000,000.00
17,000.00
60,000.00
62,000.00
500,000.00
120,000.00
65,000.00
500,000.00
24,000.00
25,000.00
15,000.00
14,000.00
65,000.00
5,000,000.00
2,000.00
51,000.00
60,000.00
25,000.00
17,000.00
30,000.00
20,000.00
200,000.00
50,000.00
30,000.00
65,000.00
275,000.00
150,000.00
10,000,000.00
280,000.00
500,000.00

5.5
20
1.5
1.5
28
4
1
8
6
15
2
1
5
1
1
4
15
10
1
1
15
1
1
2
3
1
4
1
180
23
5
1
1
15
1
1
1
1
1
2
1
1
1
1

kg
pcs
m
m
pcs
kotak
ret
roll
pcs
pcs
pcs
roll
kg
pcs
bon
kg
sak
pcs
ret
pcs
pcs
ret
kg
gulung
kg
pcs
pcs
bon
pcs
pcs
sak
pcs
KG
pcs
pcs
pcs
pcs
pcs
sak
roll
tangkep
bon
pcs
bon

WENA
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp

PEMBAGIAN HASIL
MAS
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp

PENDAPATAN

BAPAK
-

PERSENTASE PEMBAGIAN
WENA
MAS
BAPAK
42.5%
37.5%
20%

TOTAL
100%

sisi sirip

jumlah sisi

3
2
TOTAL KRONA 4L

sisi sirip

jumlah krona
9
8

jumlah sisi

4
3
TOTAL KRONA 4L

ukuran krona (cm)

108
64
688

jumlah krona
8
8

10

ukuran krona (cm)

128
96
896

10

panjang papan (cm)

400

panjang papan (cm)

400

jumlah krona (cm)

butuh papan (pcs)

total sirip
122

6880

jumlah krona (cm)

17.2

butuh papan (pcs)

sirip full
25

8960

22.4
Total papan 4L

97.4

SLOP VENTILASI

SIKU DALAM

ELBOW

NUSABOAR LANTAI

NUSABOAR SEKAT

KOLAM

sirip kotak panjang potongan

40
1200
3
75

ukuran sirip (cm)

30
400

Paralon 3" (cm)

400

Jmlh/lntai (pcs)
16

Tot. ventilasi (pcs)

64

Paralon 3" (cm)

400

Jmlh/lntai (pcs)
16

Tot. ventilasi (pcs)

64

Total Keb. Elbow

64

Nusaboard 6" (cm)

28800

Luas lantai (cm) Tot. Nuaboard (pcs)

800000
28

Nusaboard 3.5" (cm)

28800

Luas sekat (cm) Tot. Nuaboard (pcs)

104000
4

Batako (cm)
540

Luas Kolam (cm)

60000

seng

Total batako (cm)

111

knee
23

Ukuran potongan (cm)

20

Tot. ukuran (cm)

1280

Tot. keb. Paralon (pcs)

3.2

Ukuran potongan (cm)

50

Tot. ukuran (cm)

3200

Tot. keb. Paralon (pcs)

8.0

harga
Rp

120,000

Rp

Total Harga
3,333,333

Rp

Total Harga
223,889

harga
Rp

62,000

harga
Rp

2,000

Rp

Total Harga
222,222

Dinding
68.0

179