KAMAR UTAMA

Rincian Luas :
A. 27.72 x 3.70 x 1 = 31.42 102.564
B. 3.74 x 3.70 x 1 = 7.44 13.838
38.86 116.402

Rincian Biaya:
Luas Kotor
Luas Bersih 116.402
Harga Per m2 15,000 13,000
Perhitungan 116.402 x 13,000 = 582,900 1,513,226

KAMAR JEJE
Rincian Luas :
A. 14.85 x 4.1 x 1 = 18.95 60.885
B. 6.16 x 4.1 x 1 = 10.26 25.256
29.21 86.141

Rincian Biaya:
Luas Kotor
Luas Bersih 86.141
Harga Per m2 15,000 13,000
(
Perhitungan 86.141 x 13,000 = 438,150 1,119,833
G
.

L
KAMAR DEPAN
3Rincian Luas :
,
3 A. 19.27 x 4 x 1 = 23.27 77.08

m
Rincian Biaya:
xLuas Kotor

TLuas Bersih 77.08

Harga Per m2 15,000 13,000
4
, Perhitungan 77.08 x 13,000 = 349,050 1,002,040
1

m
REKAPITULASI
x Cat
- Biaya 1,370,100
- Biaya Tower 700,000
1
- Biaya
) Cor Lantai 736,000
- Biaya Parit 200,000
3,006,100
Dana yg sdh diambil 3,000,000
Kurang/Lebih bayar 6,100
KAMAR UTAMA
(Bidang B)
Rincian Luas : Luas Tinggi Jumlah

(Bidang C)
Bidang A. 6.6 3.70 10.30
Bidang B. 4.2 3.70 7.90
Bidang C. 2.2 4.20 6.40
Bidang D. 4.6 4.20 8.80
(Bidang A)

Bidang E. 2.5 3.70 6.20

(Bidang D)
Bidang F. 2.2 2.50 4.70
Bidang G. 2.2 2.50 4.70
Bidang H. 1.7 2.50 4.20
53.20
(Bidang E) Rincian Pengurangan:
- Angin-angin 2 0.24 -
(Bidang G)

(Bidang F)

- Jendela 2 2.12 -
(WC) - P. Wc 0.8 2.03 -
- P. Masuk 0.9 2.03 -
###
(Bidang H) Rincian Biaya:

KAMAR JEJE

(Bidang B) (Bidang C)
Rincian Luas : Luas Tinggi Jumlah
Bidang A. 4.5 4.1 8.60
(Bidang D)

Bidang B. 3.3 4 7.30

Bidang C. 2.2 4 6.20
Bidang A

(Bidang E) Bidang D. 2.8 4.1 6.90

Bidang E. 2.2 4.1 6.30
(Bidang F)

(WC) Bidang F. 1.7 4.1 5.80

Bidang G. 3.3 4.1 7.40
48.50
(Bidang G)
Rincian Pengurangan:
Perhitungan 76.193 15,000 727,500.00

KAMAR DEPAN

(Bidang B) Rincian Luas :

Bidang A. 4.1 4 8.10
Bidang B. 4.7 4 8.70
Bidang C. 4.1 4 8.10
Bidang D. 4.7 4 8.70
Bidang C)

33.60
(Bidang A)

Rincian Pengurangan:
- Angin-angin 2 0.24 -
- Jendela 2 2.1 -
(BidangB)
- P. Masuk 0.9 2.03 -
###
Rincian Biaya:
Luas Kotor ###
Luas Bersih ###
Harga Per m2 15,000
Perhitungan 63.893 15,000 504,000.00

REKAPITULASI
- Biaya Cat 2,029,500
- Biaya Tower 700,000
- Biaya Cor Lantai 736,000
- Biaya Parit 200,000
3,665,500
Dana yg sdh diambil 3,000,000
- Lanjutan Cat utk kamar Utama -
Bidang C,D & utk kamar depan
Bidang A,D (yg blm selesai heri)

- Lanjutan Pembersihan Cat di Kusen -

(yg blm selesai heri)
Kurang/Lebih bayar 665,500

Luas 135.30
Rincian Luas :
Luas Tinggi
Bidang A A. 6.6 3.70 =
B. 4.2 3.70 =
C. 2.2 4.20 =
D. 4.6 4.20 =
E. 2.5 3.70 =
F. 2.2 2.50 =
G. 1.7 2.50 =
24.00 24.50 =
Rincian Pengurangan:
Rincian Biaya:
Luas Kotor
Harga Per m2
Perhitungan 84.849 15,000 =

KAMAR B
Rincian Luas : Luas Tinggi
A. 4.5 4.1 =
B. 3.3 4.0 =
C. 2.2 4.0 =
D. 2.8 4.1 =
E. 2.2 4.1 =
F. 1.7 4.1 =
G. 3.3 4.1 =
20.00 28.5 =
Rincian Pengurangan:
Rincian Biaya:
Luas Kotor
Harga Per m2
Perhitungan 76.193 15,000 =

Rincian Luas : Luas Tinggi

A. 4.1 4 =
B. 4.7 4 =
8.8 8
Rincian Pengurangan:
Rincian Biaya:
Luas Kotor
Harga Per m2
Perhitungan 63.893 15,000 =

REKAPITULASI
- Biaya Cat
- Biaya Tower
- Biaya Cor Lantai
- Biaya Parit

Dana yg sdh diambil

Kurang/Lebih bayar
 10.30
7.90
6.40
8.80
6.20
4.70
4.20
48.5

48.50
15,000 ###
727,500.00 ###

8.6
7.3
6.2
6.9
6.3
5.8
7.4
48.5

48.5
15,000 ###
727,500.0 ###

8.1
8.7
16.8

16.8
15,000 ###
154,395 ###

1,609,395
700,000
736,000
200,000
3,245,395
3,000,000
245,395
KAMAR UTAMA

(B. L 4,2 m x T 3,7 m x 1)

4,2 m x 1)
(C. P 2,2 m x T
Rincian Luas :
A. 6.2 0
(A. P 6,6 m x T 3,7 m x 1)

B. 4.1 0
C. 2.1 0
D. 1.3 0

4,2 m x 1)
(D. P 4,6 m x T
E. 0
F. 25.42 x 3.50 x 1 = 88.97
G. 2.73 x 2.40 x 1 = 6.552
(E. L 2,5 m x 95.522
T 3,7 m x 1) Rincian Pengurangan:
- Angin-angin 2 x 0.24 x 1 = 0.48
(F. P 2,2 m x T

- Jendela 2 x 2.12 x 1 = 4.24

2,5 m x 2)

(WC)
- P. Wc 0.8 x 2.03 x 1 = 1.624
- P. Masuk 0.9 x 2.03 x 1 = 1.827
8.171
(G. L 1,7 m x Rincian Biaya:
T 2,5 m x 1)
Luas Kotor 95.522
Luas Bersih 95.522
Harga Per m2 13,000
Perhitungan 95.522 x 13,000 = 1,241,786

KAMAR JEJE
(B. L 3,3 m x T (C. L 2,2 m x T 4,0 m
4,0 m x 1) x 1)

Rincian Luas :
4,1 m x 1)
(D. P 2,8 m x T

A. 4.5 x 4.1 x 1 = 18.45

(A. P 4,5 m x T 4,1 m x 1)

B. 3.3 x 4 x 1 = 13.2
(E. L 2,2 m x T 4,1 m C. 2.2 x 4 x 1 = 8.8
x 1)
D. 2.8 x 4.1 x 1 = 11.48
4,1 m x 1)
(F. P 1,7 m x T

E. 2.2 x 4.1 x 1 = 9.02

(WC) F. 1.7 x 4.1 x 1 = 6.97
G. 3.3 x 4.1 x 1 = 13.53
81.45
(G. L 3,3 m x T
4,1 m x 1)
Rincian Pengurangan:
- Angin-angin 0.7 x 0.24 x 2 = 0.336
- Jendela 0.7 x 2.1 x 1 = 1.47
- P. Wc 0.8 x 2.03 x 1 = 1.624
- P. Masuk 0.9 x 2.03 x 1 = 1.827
5.257
Rincian Biaya:
Luas Kotor 81.45
Luas Bersih 76.193
Harga Per m2 13,000
Perhitungan 76.193 x 13,000 = 990,509

KAMAR DEPAN

(B. L 4,7 m x T 4,0 m x 2) Rincian Luas :

A. 4.1 x 4 x 2 = 32.8
(A. P 4,1 m x T 4,0 m x

B. 4.7 x 4 x 2 = 37.6
70.4
Rincian Pengurangan:
- Angin-angin 2 x 0.24 x 1 = 0.48
- Jendela 2 x 2.1 x 1 = 4.2
- P. Masuk 0.9 x 2.03 x 1 = 1.827
2)

6.507
Rincian Biaya:
Luas Kotor 70.4
Luas Bersih 63.893
Harga Per m2 13,000
Perhitungan 63.893 x 13,000 = 830,609

REKAPITULASI
- Biaya Cat 3,062,904
- Biaya Tower 700,000
- Biaya Cor Lantai 736,000
- Biaya Parit 200,000
4,698,904
-
Dana yg sdh diambil 3,000,000
Kurang/Lebih bayar 1,698,904
2.1
1.3
2.73

84.849
KAMAR UTAMA
Rincian Luas :
A. 27.72 x 3.70 x 1 = 102.564
B. 3.74 x 3.70 x 1 = 13.838
116.402

Rincian Biaya:
Luas Kotor
Luas Bersih 116.402
Harga Per m2 13,000
Perhitungan 116.402 x 13,000 = 1,513,226

KAMAR JEJE
Rincian Luas :
A. 14.85 x 4.1 x 1 = 60.885
B. 6.16 x 4.1 x 1 = 25.256
86.141

Rincian Biaya:
Luas Kotor
Luas Bersih 86.141
Harga Per m2 13,000
(
Perhitungan 86.141 x 13,000 = 1,119,833
G
.

L
KAMAR DEPAN
3Rincian Luas :
,
3 A. 19.27 x 4 x 1 = 77.08

m
Rincian Biaya:
xLuas Kotor

TLuas Bersih 77.08

Harga Per m2 13,000
4
, Perhitungan 77.08 x 13,000 = 1,002,040
1

m
REKAPITULASI
x Cat
- Biaya 3,635,099
- Biaya Tower 700,000
1
- Biaya
) Cor Lantai 736,000
- Biaya Parit 200,000
5,271,099
Dana yg sdh diambil 3,000,000
Kurang/Lebih bayar 2,271,099
KAMAR UTAMA

(B. L 4,2 m x T 3,7 m x 1)

4,2 m x 1)
(C. P 2,2 m x T
Rincian Luas :
A. 6.6 x 3.70 x 1 = 24.42
(A. P 6,6 m x T 3,7 m x 1)

B. 4.2 x 3.70 x 1 = 15.54

C. 2.2 x 4.20 x 1 = 9.24
D. 4.6 x 4.20 x 1 = 19.32

4,2 m x 1)
(D. P 4,6 m x T
E. 2.5 x 3.70 x 1 = 9.25
F. 2.2 x 2.50 x 2 = 11
G. 1.7 x 2.50 x 1 = 4.25
(E. L 2,5 m x 93.02
T 3,7 m x 1) Rincian Pengurangan:
- Angin-angin 2 x 0.24 x 1 = 0.48
(F. P 2,2 m x T

- Jendela 2 x 2.12 x 1 = 4.24

2,5 m x 2)

(WC)
- P. Wc 0.8 x 2.03 x 1 = 1.624
- P. Masuk 0.9 x 2.03 x 1 = 1.827
8.171
(G. L 1,7 m x Rincian Biaya:
T 2,5 m x 1)
Luas Kotor 93.02
Luas Bersih 84.849
Harga Per m2 15,000
Perhitungan 84.849 x 15,000 = 1,272,735

KAMAR JEJE
(B. L 3,3 m x T (C. L 2,2 m x T 4,0 m
4,0 m x 1) x 1)

Rincian Luas :
4,1 m x 1)
(D. P 2,8 m x T

A. 4.5 x 4.1 x 1 = 18.45

(A. P 4,5 m x T 4,1 m x 1)

B. 3.3 x 4 x 1 = 13.2
(E. L 2,2 m x T 4,1 m C. 2.2 x 4 x 1 = 8.8
x 1)
D. 2.8 x 4.1 x 1 = 11.48
4,1 m x 1)
(F. P 1,7 m x T

E. 2.2 x 4.1 x 1 = 9.02

(WC) F. 1.7 x 4.1 x 1 = 6.97
G. 3.3 x 4.1 x 1 = 13.53
81.45
(G. L 3,3 m x T
4,1 m x 1)
Rincian Pengurangan:
- Angin-angin 0.7 x 0.24 x 2 = 0.336
- Jendela 0.7 x 2.1 x 1 = 1.47
- P. Wc 0.8 x 2.03 x 1 = 1.624
- P. Masuk 0.9 x 2.03 x 1 = 1.827
5.257
Rincian Biaya:
Luas Kotor 81.45
Luas Bersih 76.193
Harga Per m2 15,000
Perhitungan 76.193 x 15,000 = 1,142,895

KAMAR DEPAN

(B. L 4,7 m x T 4,0 m x 2)

Rincian Luas :
A. 4.1 x 4 x 2 = 32.8
(A. P 4,1 m x T 4,0 m x

B. 4.7 x 4 x 2 = 37.6
70.4
Rincian Pengurangan:
- Angin-angin 2 x 0.24 x 1 = 0.48
- Jendela 2 x 2.1 x 1 = 4.2
- P. Masuk 0.9 x 2.03 x 1 = 1.827
2)

6.507
Rincian Biaya:
Luas Kotor 70.4
Luas Bersih 63.893
Harga Per m2 15,000
Perhitungan 63.893 x 15,000 = 958,395

REKAPITULASI
- Biaya Cat 3,374,025
- Biaya Tower 700,000
- Biaya Cor Lantai 736,000
- Biaya Parit 200,000
5,010,025
Dana yg sdh diambil 3,000,000
- Lanjutan Cat utk kamar Utama 400,000
panel/yg ada bingkai & utk kamar
depan sisi samping kiri pintu dan
(blm selesai heri)
- Lanjutan Pembersihan Cat di Kusen 250,000
(blm selesai heri)
Kurang/Lebih bayar 1,360,025
KAMAR UTAMA

(B. L 4,2 m x T 3,7 m x 1)

4,2 m x 1)
(C. P 2,2 m x T
Rincian Luas :
A. 6.6 x 3.70 x 1 = 24.42
(A. P 6,6 m x T 3,7 m x 1)

B. 4.2 x 3.70 x 1 = 15.54

C. 2.2 x 4.20 x 1 = 9.24
D. 4.6 x 4.20 x 1 = 19.32

4,2 m x 1)
(D. P 4,6 m x T
E. 2.5 x 3.70 x 1 = 9.25
F. 2.2 x 2.50 x 2 = 11
G. 1.7 x 2.50 x 1 = 4.25
(E. L 2,5 m x 93.02
T 3,7 m x 1) Rincian Pengurangan:
- Angin-angin 2 x 0.24 x 1 = 0.48
(F. P 2,2 m x T

- Jendela 2 x 2.12 x 1 = 4.24

2,5 m x 2)

(WC)
- P. Wc 0.8 x 2.03 x 1 = 1.624
- P. Masuk 0.9 x 2.03 x 1 = 1.827
8.171
(G. L 1,7 m x Rincian Biaya:
T 2,5 m x 1)
Luas Kotor 93.02
Luas Bersih 84.849
Harga Per m2 13,000
Perhitungan 84.849 x 13,000 = 1,103,037

KAMAR JEJE
(B. L 3,3 m x T (C. L 2,2 m x T 4,0 m
4,0 m x 1) x 1)

Rincian Luas :
4,1 m x 1)
(D. P 2,8 m x T

A. 4.5 x 4.1 x 1 = 18.45

(A. P 4,5 m x T 4,1 m x 1)

B. 3.3 x 4 x 1 = 13.2
(E. L 2,2 m x T 4,1 m C. 2.2 x 4 x 1 = 8.8
x 1)
D. 2.8 x 4.1 x 1 = 11.48
4,1 m x 1)
(F. P 1,7 m x T

E. 2.2 x 4.1 x 1 = 9.02

(WC) F. 1.7 x 4.1 x 1 = 6.97
G. 3.3 x 4.1 x 1 = 13.53
81.45
(G. L 3,3 m x T
4,1 m x 1)
Rincian Pengurangan:
- Angin-angin 0.7 x 0.24 x 2 = 0.336
- Jendela 0.7 x 2.1 x 1 = 1.47
- P. Wc 0.8 x 2.03 x 1 = 1.624
- P. Masuk 0.9 x 2.03 x 1 = 1.827
5.257
Rincian Biaya:
Luas Kotor 81.45
Luas Bersih 76.193
Harga Per m2 13,000
Perhitungan 76.193 x 13,000 = 990,509

KAMAR DEPAN

(B. L 4,7 m x T 4,0 m x 2) Rincian Luas :

A. 4.1 x 4 x 2 = 32.8
(A. P 4,1 m x T 4,0 m x

B. 4.7 x 4 x 2 = 37.6
70.4
Rincian Pengurangan:
- Angin-angin 2 x 0.24 x 1 = 0.48
- Jendela 2 x 2.1 x 1 = 4.2
- P. Masuk 0.9 x 2.03 x 1 = 1.827
2)

6.507
Rincian Biaya:
Luas Kotor 70.4
Luas Bersih 63.893
Harga Per m2 13,000
Perhitungan 63.893 x 13,000 = 830,609
REKAPITULASI
- Biaya Cat 2,924,155
- Biaya Tower 700,000
- Biaya Cor Lantai 736,000
- Biaya Parit 200,000
4,560,155
Dana yg sdh diambil 3,000,000
Kurang/Lebih bayar 1,560,155