No Mobiler yang diusulkan Jumlah Harga Total

1 Meja guru 5 1,500,000 7,500,000

2 Kursi Guru 5 600,000 3,000,000
3 Meja+ Kursi Siswa 90 1,500,000 135,000,000
4 Lemari Kelas 5 3,500,000 17,500,000
TOTAL 163,000,000
No Kebutuhan Jumlah Satuan Harga satuan Jumlah
1 Semen 45 Sak 80,000 3,600,000
2 Keramik Lantai (40x40) 60 Kotak 95,000 5,700,000
3 Triplek 30 Lembar 95,000 2,850,000
4 Kayu 5/7 78 Batang 60,000 4,680,000
5 Paku Panjang 2cm 5 Kg 30,000 150,000
6 Paku Triplek 5 Kotak 30,000 150,000
7 pasir 2 truk 1,200,000 2,400,000
8 Plamir Tembok 25 Kg 5 Kaleng 450,000 2,250,000
9 Cat dinding 25 kg 10 kaleng 450,000 4,500,000
10 Cat minyak 1 kg 15 kaleng 100,000 1,500,000
11 Kuas Cat 2” 2 Buah 20,000 40,000
12 Kuas Cat 2½” 2 Buah 20,000 40,000
13 Thiner 1Liter 5 Kaleng 65,000 325,000
14 Roller Cat 2 Buah 25,000 50,000
15 Bak Kuas Cat 2 Buah 25,000 50,000
16 Upah Tukang 1 Orang 40 Hari 200,000 8,000,000
17 Upah Pekerja 2 Orang 40 Hari 300,000 12,000,000
18 Konsultasi Perencanaan 1 Team 35,000,000 35,000,000
19 Pengawas 1 Team 25,000,000 25,000,000
TOTAL 108,285,000