BELANJA AWAL PEMBANGUNAN RABAT BETON 765 m.

RIOL 50 m.
DESA OLUSI KECAMATAN BUKO

1. Semen : 527 sak X Rp, 110,000 = Rp, 57,970,000

2. Batu : 150 M3 X Rp, 209,000 = Rp, 31,350,000
3. Pasir : 300 M3 X Rp, 196,000 = Rp, 58,800,000
4. Sirtu/Kerikil : 210 M3 X Rp, 201,000 = Rp, 42,210,000
5. Papan Mal : 4 M3 X Rp, 1,815,000 = Rp, 7,260,000
6. Paku biasa 2cm : 6 kg X Rp, 17,000 = Rp, 102,000
7. Paku biasa 5cm : 11 kg X Rp, 17,000 = Rp, 187,000
8. Sekop : 5 buah X Rp, 83,000 = Rp, 415,000
9. Ember Plastik : 10 buah X Rp, 11,000 = Rp, 110,000
10. Artco : 3 buah X Rp, 534,000 = Rp, 1,602,000
JUMLAH TOTAL = Rp, 200,006,000

BELANJA AWAL PEMBANGUNAN FLAT DUIKER

DESA OLUSI KECAMATAN BUKO

1. Batu : 29 M3 X Rp, 209,000 = Rp, 6,061,000

2. Semen : 50 sak X Rp, 110,000 = Rp, 5,500,000
3. Pasir : 10 M3 X Rp, 196,000 = Rp, 1,960,000
4. Sirtu : 2 M3 X Rp, 201,000 = Rp, 402,000
5. Papan Mal : 0,7 M3 X Rp, 1, 815,000 = Rp, 1,270,500
6. Paku Biasa, 2 5 : 5 kg X Rp, 17,000 = Rp, 85,000
7. Kayu Bulat : 24 btg X Rp, 8,000 = Rp, 192,000
8. Besi SNI 12 : 21 btg X Rp, 101,000 = Rp, 1,121,000
9. Kawat Bendrat : 3 kg X Rp, 23,000 = Rp, 69,000
10. Papan Proyek : 1 bh X Rp, 200,000 = Rp, 200,000
11. Sekop : 2 bh X Rp, 83,000 = Rp, 166,000
12. Ember Plastik : 4 bh X Rp, 11,000 = Rp, 44,000

Jumlah Belanja Awal Rp, 17,070,500