LAPORAN PENGELUARAN PEMBANGUNAN RUMAH AGNIA & HAMNA

 UPDATE PENGELUARAN PEMBANGUNAN RUMAH AGNIA DAN HANMA

🌀RAB TUKANG

UPAH TUKANG DAN OPS 40 HARI

✓HOK kenek 3 orang (Rp.300.000x40 hari) = Rp.12.000.000

✓HOK tukang 3 orang (Rp.450.000x40 Hari )= Rp.18.000.000

HOK tukang 1 orang 

(150.000x 20 Hari)= 3.000.000

✓Ops pekerja (konsumsi dll 40 hari (Rp.300.000x40) = Rp.12.000.00

✓borongan urugan lahan Rp    2.000.000

✓konsumsi penyiapan lahan Rp 1.000.000

✓Borongan Galian spiteng Rp 1.800.000

✓Borongan Pelapon 1 Org Rp 2.000.000

✓Upah kerja relawan 3 Org 30 hari Rp 9.000.000

✓Upah kerja Relawan 3 org 15 Hari Rp 4.500.000

✓upah kerja relawan 9 org 20 hari Rp 18.000.000

✓Upah kerja relawan 1 org 11 hari Rp 1.100.000 

✓Upah relawan Dapur 4 Org 5 hari Rp 2.000.000

  ✓Upah Langsir Pasir satu Truk Rp 200.000

  ✓Upah Lembur 11 Org 10 Malam Rp 11.000.000

  ✓Konsumsi Lembur 11 Malam Rp 2.200.000

✓Upah lembur instalasi air 5 org Rp 500.000

✓Upah Lembur  pafing Block 2 Org Rp 200.000

 ✓Upah lembur finishing 5 org 5 hari Rp 2.500.000

✓Upah kerja Finishing dan pembuatan dapur basah 4 org 6 hari Rp 2.400.000

✓upah relawan 7 org 1 hari Rp 700.000

✅Total BIAYA TUKANG Rp 107.600.000

🌀RINCIAN BELANJA

1. 25/04/25 22 Kubik bata hebel Rp 15.290.000

2. 25/04/25 1 Truk pasir pasang Rp 1.400.000

3. 25/04/25 1 Truk pasir cor Rp 1.750.000

4. 25/04/25 1 Truk batu sprit Rp 1.750.000

5. 25/04/25 100 Sak semen Dynamic Rp 6.850.000

6. 25/04/25 50 Btg Besi 10 wbl full Rp 3.700.000

7. 25/04/25 30 Btg Besi 6 khs full SNI Rp 900.000

8. 25/04/25 2 Skop Tora Rp 270.000

9. 25/04/25 20 M Selang Rp Waterpas 70.000

10. 25/04/25 2 Rol Benang Nyllon Rp 20.000

11. 29/04/25 2 Kolbak Batu Sprit 1.200.000

12. 02/05/25   2 Truk Batu Pasang Rp 2.900.000

13. 02/05/25 40 Btg Besi 6 kcn full SNI  Rp 1.260.000

14. 02/05/25 20 Btg Besi 10 kcn full Rp 1.480.000

15. 02/05/25 5 Lembar Asbes nusa 210x80 Rp 197.500

16. 02/05/25 Paku asbes Rp 15.000

17. 02/05/25 1 Karet asbes Rp 3.500

18. 02/05/25 15 Meter Selang triliun 105.000

19. 02/05/25 13 Dus Kramik Levi blue 20x40 Rp 845.000

20. 02/05/25 6 Dus Kramik neo pebble stone 40x40 Rp 390.000

21. 02/05/25 1 Closet 1n2 blu Rp 225.000

22. 04/05/25 1 Kusen Pintu 100X200 Rp 290.000

23. 04/05/25 1 Kusen Pintu 80X200 Rp 200.000

24. 04/05/25 5 Kusen Pintu 70X200 Rp 1.000.000

25. 04/05/25 3 Kusen Jendela 40X150 Rp 495.000

26. 04/05/25 11 Kusen Jendela 30X150 Rp 1.815.000

27. 04/05/25 5 Pcs Loster 50cm Rp 125.000

28. 04/05/25 19 Pcs Loster 40cm Rp 380.000

29.  04/05/25 1 torn pinguin 1000L Rp 1.850.000

30. 07/05/2025 Jasa Tebang & Potong Bagisting dan Kaso Rp 2.000.000

31. 07/05/2025 2 Paralon 3/4 Rp 48.000

32. 07/05/2025 1 Drat 3/4 Rp 5.000

33. 07/05/2025 1 Siltip Rp 4.000

34. 07/05/2025 1 Elbo 3/4 Rp 4.000

35. 08/05/2025 2 Kg Paku R7 Rp 34.000

36. 08/05/2025 2 Kg Paku R10 Rp 34.000

37. 08/05/2025 5 Kg Paku R5  Rp 85.000

38. 08/25/2025 3 Pcs Gegep Rp 150.000

39. 08/05/2025 10 psc Ben Drat Rp 200.000

40. 08/05/2025 10 Pcs Pose Potong Rp 60.000

41. 10/05/2025 3 Psc Tutup Toren Rp 12.000

42. 10/05/2025 3 Pcs Knee 1 Rucika Rp 21.000

43. 10/05/2025 1 Pcs Vlok Shok 3/4 Rp 4.500

44. 10/05/2025 2 Pcs Vlok Shok ¼x1 Rp 10.000

45. 10/05/2025 2 Pcs SDL Rck Rp 12.000

46. 10/05/2025 2 Pcs SDL Rck ¼ Rp 10.000

47. 10/05/2025 1 Pcs Lem Rp 50.000

48. 10/05/2025 1 modern planer Rp 100.000

49. 10/05/2025 1 terminal 5 Meter Rp 30.000

50. 10/05/2025 1 Sealfale Jumbo Rp 7.500

51. 10/05/2025 1 mesin Shimizu jet pump Rp 2.250.000

52. 10/05/2025 1 Unibel Kcl Rp 4.000

53. 10/05/2025 5 pcs maspion Rp 150.000

54. 10/05/2025 10 pcs CNP GAL Rp 1.050.000

55. 10/05/2025 10 pcs Reng Baja Rp 325.000

56. 10/05/2025 1 Terpal 2x3 Rp 48.000

57. 10/05/2025 1 Terpal 3x4 Rp 82.000

58. 11/05/2025 1 KWH Rp 1.500.000

59. 11/05/2025 85 Meter Rp 850.000

60. 11/05/2025 5 Pcs Maspion Rp 95.000

61. 11/05/2025 15 Meter Kabel Rp 82.000

62. 11/05/2025 1 Rol Kecil Tambang Rp 30.000

63. 11/05/2025 1 Stop Kran Rp 15.000

64. 11/05/2025 2 L bow Pipa ½ Rp 6.000

65. 11/05/2025 3 V Sok Rp 15.000

66. 11/05/2025 2 Drat Rp 16.00

67. 12/05/2025 1 Box besar Rp 100.000

68. 12/05/2025 2 box kecil Rp 30.000

69. 12/05/2025 1 Lusin Cangkir Rp 55.000

70. 12/05/2025 1 Baskom Rp 12.000

71. 13/05/2025 4.000 Pcs Genteng Sokka Rp 8.800.000

72. 13/05/2025 70 Pcs Wuwung Sokka Rp 280.000

73. 14/05/2025 10 Besi 10 WBL full Rp 740.000

74. 14/05/2025 20 Ember Kuning Rp 200.000 

75. 17/05/2025 3 Kolbak Pasir Pasang Rp 1.200.000

76. 18/05/2025 120 Btg Baja CNP 0.75 Rp 9.120.000

77. 18/05/2025 120 Btg Reng Hijau Rp 3.240.000

78. 18/05/2025 3 Dus Baud Baja Rp 510.000

79. 18/05/2025 1 Btg Hollow Galvanis Rp 113.000

80. 18/05/2025 2 benang Rp 24.000

81. 18/05/2025 1 stop kran Rp 15.000

82. 18/05/2025 1 Pipa T Rp 5.000

83. 19/05/2025 20 Sak Semen Hebel Rp 2.300.000

84. 20/05/2025 60 Btg Banbu Esteger Rp 600.000

85. 20/05/2025 3 Pcs geraji Hebel Rp 150.000

86. 21/05/2025 30 Btg Besi 6 KSJI Full SNI Rp 945.000

87. 21/05/2023 50 Btg Besi 8 WBL Full Rp 2.425.000

88. 21/05/2025 50 Btg Besi 10 WBL Full Rp 3.700.000

89. 24/05/2025 96 Dus kramik Uno 50x50 ilana white Rp 6.480.000

90. 24/05/2025 5 Kg Paku 10 Rp 85.000

91. 24/05/2025 3 Kg Paku 7 Rp 51.000

92. 24/05/2025 2 Kg Paku 5 Rp 34.000

93. 24/05/2025 19 Dus Kramik Uno 50x50 Genova Rp 1.330.000

94. 24/05/2025 6 Dus Granit 60x60 R0 940.000

95. 24/05/2025 20 Btg Maspion 5/8  Rp 240.000

96. 24/05/2025 20 Pcs Inbou Kotak 80.000

97. 24/25/2025 2 Pcs Stop Kontak Broco 34.000

98. 24/05/2025 7 Pcs stop kontak Geleo Rp 140.000

99. 24/05/2025 4 Pcs Saklar Engkel Galeo Rp 80.000

100. 24/05/2025 5 Pcs Saklar Seni Geleo Broco Rp 125.000

101. 24/05/2025 2 Roll Kebel Sigeru  1.100.000

102. 24/05/2025 5 Pcs Ben Drat Rp 100.000

103. 28/05/2025 8 lembar Triplek 9 Mm Rp 760.000 

104. 28/05/2025 2 Pcs pintu WC Rp 1.000.000

105. 29/05/2025 2 Kubik Bata Hebel Rp 1.390.000

106. 29/05/2025 2 Dus Glaas Blok Rp 310.000

107. 29/05/2025 1 Truk Pasir Cor Rp 1.800.000

108. 31/05/2025 2 Maspion Rp 130.000

109. 31/05/2025 2 Pcs Pipa L Rp 18.000

110. 31/05/2025 4Kg Kawat tali 100.000

111. 31/05/2025 200 Sekrup PNDK Rp 40.000

112. 31/05/2025 300 Sekrup PNJ Rp 70.000

113. 31/05/2025 1 PGRC  Rp 25.000

114. 31/05/2025  15 semen Holcim Rp 1.027.000

115. 01/06/2025 1 kubik Papan Bagisting Rp 1.300.000

116. 01/06/2025 10 Kg Bendrat Rp 250.000

117. 01/06/2025 10 Kg Paku 10 Rp 170.000

118. 01/06/2025 5 Kg Paku 5 Rp 85.000

119. 01/06/2025 4 Pengeras Beton Rp 200.000

120. 03/06/2025 13 Btg Besi 10 WBL Rp 936.000

121. 03/06/2025 13 Btg Besi 8 WBL Rp 611.000

122. 04/06/2025 2 Truk pasir pasang Rp 2.900.000

123. 07/06/2025 2 Dus Granit 60x60 Rp 280.000

124. 07/06/2025 6 Dus Granit Black white Rp 1.020.000

125. 07/06/2025 18 Dus kramik gemilang 25x40 Rp 1.260.000

126. 07/06/2025 2 Kusen cor Rp 220.000

127. 07/06/2025 1 Maspion C 4 Rp 120.000

128. 07/06/2025 2 Maspion C 3 Rp 165.000

129. 07/06/2025 2 Pcs Kne 3 Rck Rp 44.000

130. 07/06/2025 2 Pcs Pipa T Rp 30.000

131.  07/06/2025 2 Rol Kabel Rp 150.000

132. 07/06/2025 1 Lampu Yaini 23W Rp 65.000

133. 07/06/2025 1 BCP volk Rp 230.000

134. 07/06/2025 1 Kran angsa RP 135.000

135. 07/06/2025 10 Pcs Tee Dus L 3 R0 60.000

136. 07/06/2025  1 Filing Flapon Rp 20.000

137. 07/06/2025 4 Kubik Hebel BHS Rp 2.280.000

138. 07/06/2025 30 sak Semen Dynamic Rp 2.055.000

139. 07/06/2025 1,5 M Ram Kawat RP 27.000

140. 07/06/2025 1 rol belang Rp 10.000

141. 09/06/2025 20 Btg Baja Ringan Rp 2.100.000

142. 09/06/2025 5 pcs Mata Pisau Gurinda WD Rp 25.000

143. 09/06/2025 60 Pcs Baud Ruping Rp 240.000

144. 09/06/2025 1 Mata Bor 12 mm Rp 25.000

145. 10/06/2025 2 Truk Pasir Pasang Rp 2.900.000

146. 10/06/2025 15 Sak Semen Dynamic Rp 1.027.000

147. 10/06/2025 2 Bok Baud Roofing 10x16 Rp 450.000

148.14/06/2025 10 Btg Baja Ringan CNP Rp 1.050.000

149. 10/06/2025 15 Sak Semen Dinamik Rp 1.027.500

150. 10/06/2025 1 Kubik Hebel BHS Rp 570.000

151. 10/06/2025 5 Roskam Plastik Rp 75.000

152. 10/06/2025 5 Busa Spon 37.500

153. 10/06/2025 3 KP Plastik Sedang Rp 7.500

154. 10/06/2025 2 KP Plastik Besar Rp 10.000

155. 10/06/2025 1 Set KP Stainles Rp 30.000

156. 10/06/2025 50 Sak Kalsium (15kg) Rp 700.000

157. 10/06/2025 30 Btg Reng Baja Ringan Rp 1.200.000

158. 10/06/2025 5 Btg Baja Ringan CNP Rp 525.000

159. 15/06/2025 80 Pcs GRC board Rp 5.280.000

160. 15/06/2025 2 Roll Benang Rp 8.000

161. 15/06/2025 700 Pcs Baud Roofing Rp 210.000

162. 15/06/2025 4 Pcs Lakban GRC Rp 140.000

163. 15/06/2025 4 Knauf Rp 280.000

164. 15/06/2025 5Kg Paku GRC Rp 135.000

165. 15/06/2025 4 Kuas tebal Rp 36.000

166. 15/06/2025 4 Lampu Yaini 12 W Rp 180.000

167. 15/06/2025 1 Lampu Yaini 9 W Rp 35.000

168. 15/06/2025 1 Lampu Yaini 6 W Rp 22.000

169. 15/06/2025 2 Lampu LED 20 W Rp 100.000

170. 15/06/2025 1 Lampu LED 28 W Rp 85.000

171. 15/06/2025 1 Lampu LED 10 W Rp 30.000

172. 15/06/2025 1 Lampu Emergenci Philips Rp 110.000

173. 15/06/2025 2 Pcs Stop Kontak Rp 40.000

174. 15/06/2025 2 Pcs Saklar Rp 50.000

175. 15/06/2025 3 Pcs Sleker Broco Rp 45.000

176. 15/06/2025 1 pcs Stop Arde Rp 75.000

177. 15/06/2025 8 Pcs Fiting Flapon Rp 120.000

178. 15/06/2025 2 Pcs Fiting Gantung Rp 16.000

179. 15/06/2025 4 Pcs downlight Rp 300.000

180. 15/06/2025 1 Btg Pipa 3D Rp 65.000

181. 15/06/2025 6 Pcs Kran Besi Rp 150.000

182. 15/06/2025 1 Pcs Kran Plastik Rp 25.000

183. 15/06/2025  13 Knee ½ Rp 45.500

184. 15/06/2025 6 Pcs Pipa T Rp 33.000

185. 15/06/2025 4 Pcs knee Drat ½ Rp 20.000

186. 15/06/2025 4 Pcs Sdd ½ Rp 14.000

187. 15/06/2025 2 Lampu Philips 45 W Rp 220.000

188. 15/06/2025 1 Pasir Pasang Rp 1.450.000

189. 15/06/2026 15 Maspion ½ Rp 270.000

190. 19/06/2025 30 Sak semen dynamix Rp 2.055.000

191. 19/06/2025 2 Roll Benang Rp 20.000

192. 19/06/2025 5 kilo  paku 10 Rp 85.000

193. 19/06/2026 10 kilo paku 7 Rp 170.000

194. 19/06/2025 6 lampu fitting Rp 60.000

196. 20/06/2025 2½ Paku 4 Rp 50.000

197. 22/06/2025 2 Truk pasir Pasang Rp 3.100.000

198. 22/06/2025 5 Hampelas 400 Rp 50.000

199. 22/06/2025 5 Hampelas 180 Rp 50.000

200. 22/06/2025 5 Hampelas 120 Rp 50.000

201. 22/06/2025 2 Lampu Downight 5 W Rp 150.000

202. 22/06/2025 15 Sak Semen dynamix Rp 1.027.000

203. 23/06/2025 10 Kg Paku 7 Rp 170.000

204. 23/06/2025 5 Kg Paku 10 Rp 85.000

205. 23/06/2025 2 kg Paku GRC Rp 54.000

206. 23/06/2025 2 Lampu Downight Rp 80.000

207. 23/06/2025 2 Lampu Downight bulat Rp 100.000

208. 24/06/2025 1 pisau kramik Rp 75.000

209. 24/06/2025 1 kikir Rp 25.000

210. 24/06/2925 2 Pak kater Rp 17.000

211. 24/06/2025 1 Pak silet Rp 16.000

212. 25/06/2025 24 Sak Kalsium Rp 340.000

213. 25/06/2025 8 Btg Besi 8 Wbl Rp 376.000

214. 26/06/2025 1 kubik kayu kaso Rp 1.300.000

215. 26/06/2025 20 sak semen dynamix Rp 1.360.000

216. 27/06/2025 2 Lampu Downlight Rp 110.000

217. 27/06/2025 1 Saklar seri Rp 25.000

218. 27/06/2025 4 bungkus Grout white Rp 100.000

219. 28/06/2025 2 Sak compon Rp 140.000

220. 28/06/2025 6.5 Meter Kabel Rp 110.000

221. 28/06/2025 1 Pcs klem kabel Rp 7.000

222. 28/06/2025 2 Pcs klem kabel 09 R0 14.000

223. 28/06/2025 1 klem biasa Rp 5.000

224. 30/06/2025 40 sak semen dynamix Rp 2.740.000

225. 30/06/2025 1 Truk Batu Pasang Rp 1.550.000

226. 30/06/2025 1 Mata Pisau Granit Rp 160.000

227. 30/06/2025 14 Daun Jendela Jati Rp 3.850.000

228. 30/06/2025 1 Pintu kebaya Jati Rp 2.450.000

229. 30/06/2025 token listrik Rp 100.000

230. 30/06/2025 1 Truk pasir pasang Rp 1.550.000

231. 01/07/2025 1 Bak Batu Pasang Rp 500.000

232. 01/07/2025 1 Truk Batu Sprit Rp 1.850.000

233. 02/07/2025 1 Truk  Pasir Pasang Rp 1.550.000

234. 02/07/2025 20 M Kabel jalur Rp 130.000

235. 02/07/2025 1 pipa T Rp 6.000

236. 02/07/2025 1 sambungan ¾ Rp 3.500

237. 02/07/2025 4 Pipa L ⅝ Rp 8.000

239. 02/07/2025 4 Pipa L ½ Rp 12.000

340. 02/07/2025 3 pipa 2½ Rp 27.000

241. 02/07/2025 1 Stop kran Rp 13.000

242. 02/07/2025 1 Drat ½ Rp 5.000

243. 02/07/2025 1 Maspion Rp 65.000

244. 02/07/2025 10 sak semen dynamix Rp 685.000

245. 03/07/2025 1 rak Rp275.000

246. 03/07/2025 1 set kunci pintu 2 stainless Rp 524.500

247. 03/07/2025 1 kunci pintu 2 gerber Rp 195.000

248. 03/07/2025 3 pcs kunci pintu titanium silver Rp 585.000

249. 03/07/2025 3 pcs kunci pintu titanium black Rp 585.000

250. 03/07/2025 20 pcs jendela pintu Grendel Rp 530.000

251. 03/07/2025 1 pcs penyangga jendela black  Rp 27.000

252. 03/07/2025 12 pcs penyangga jendela bulat Rp 420.000

253. 03/07/2025 1 pcs grandol tanam  Rp 175.000

254. 03/07/2025 1 pcs ramskar bulat Rp 35.000

255. 03/07/2025 1 pcs lampu met lv Rp 370.000 

256. 03/07/2025 2 PC saringan WC 150.000

257. 04/07/2025 6 Pintu kayu standar Rp 3.600.000

258. 05/07/2025  1 Kubik Hebel Rp 560.000

259. 05/07/2025 10 Sak semen dynamix Rp 685.000 

260. 06/07/2025 4 Pcs baki cat Rp 60.000

261. 06/07/2025 4 Pcs rolan cat Newton Rp 260.000

262. 06/07/2025 2 Falcon cat nodrop 20 kg Rp 2.065.00

263. 06/07/2025 1 mata roter  Rp 15.000

264. 06/07/2025 1 scrup Rp 20.000

265. 06/07/2025 3 roll benang Rp 36.000

266. 07/07/2025 1 Pail Cat Cream Elastek Rp 1.143.000

267. 07/07/2025 1 Pcs Newton 3 Rp 12.500

268. 07/07/2025 4 Pcs Newton 2 Rp 38.000

269. 07/07/2025 Ongko kirim barang 95.000

270. 09/07/2025 1 Pail Nodrop Rp 1.032.500

271. 09/07/2025 1 GLN Cat Elastek Rp 281.000

272. 09/07/2025 3 Klg Cat Wood 105 Rp 277.500

273. 09/07/2025 3 Klg Cat Wood GG Rp 277.500

274. 11/07/2025 3 Klg Cat Elastek Rp 762.000

275. 11/07/2025 1 pail Cat Cream Elastek Rp 1.143.000

276. 12/07/2025 4 Gln Cat Elastek Rp 1.016.000

277. 12/07/2025 7 Lbr asbes 210x80 Rp 262.500

278. 12/07/2025 12 Lbr asbes 180x80 Rp 396.000

279. 12/07/2025 15 btg CNP GAL Rp 1.575.000

280. 12/07/2025 20 btg Reng baja ringan Rp 650.000

281. 12/07/2025 2 kubik Hebel Rp 1.120.000

282. 12/07/2025 2 sak semen hebel Rp 345.000

283. 12/07/2025 500 pcs baud Roofing Rp 150.000

284. 12/07/2025 2 Rolan cat  Rp 130.000

285. 12/07/2025 2 kuas Nippon Rp 57.000

286. 12/07/2025 2 kuas Newton Rp 14.000

287. 13/07/2025 2 Gln Nodrop putih Rp 400.000

288. 13/07/2025 2kg Paku 7 Rp 38.000

289. 13/07/2025 1 set sekrap Rp 14.000

✅ TOTAL BELANJA MATERIAL Rp 190.121.000

🌀RINCIAN BELANJA PRABOT 

1. 13/07/2025 1 Kasur Busa central 180x200 Rp 1.900.000

2. 13/07/2025 1 Bc California Rp 420.000

3. 13/07/2025 1 Kompor Rinai Rp 450.000

4. 13/07/2025 1 Regulator Quantum Rp 100.000

5. 13/07/2025 1 pel Dragon Rp 28.000

6. 13/07/2025 1 sapu Biru Rp 15.000

7. 13/07/2025 1 Scift 20 w Rp 50.000

✅ Total Belanja Prabot Rumah Rp 2.963.000

Laporan per tgl 14/07/2025

==========================

TOTAL PEMASUKAN Rp 305.900.000

TOTAL PENGELUARAN Rp  304.677.000

Saldo  Rp 1.223.000