Professional Documents
Culture Documents
Pekerjaan suplay material tanah merah di ciranjang-cianjur selama 30 hari kalender diperlukan modal 1
Harrga
Stauan
2,000
5,417
1,500,000
11,000
75,000
400,000
11,000
150,000
150
500,000
500,000
800,000
8,700,000
30 hari kalender diperlukan modal 1000000000,-, Net Profit Rp. 3000000000 pembayaran per 2 hari.
Faktor Kali
Analisa/hari
Keterangan
360,000,000
360,000,000
24,000,000
65,004,000
75,000,000
44,000,000
7,500,000
1,600,000
2,640,000
1,200,000
1,800,000
1,000,000
1,000,000
###
###
234,244,000
125,756,000
16,348,280
142,104,280
No Uraian
1 Harga Bayar Timbunan
Pemasukan
1 Komisi
2 Biaya Quarry
3 Sewa Dump truck
4 BBM Dump Truck
5 Uang Makan Sopir Dump truck
6 Sewa Mobil Lapangan
7 BBM Mobil Lapangan
8 Sopir Mobil Lapangan
9 Koordinasi Lapangan
10 Pemeliharaan (Maintenance)
11 Upah Harian
12 Biaya Lain-Lain
Pekerjaan suplay material tanah merah di ciranjang-cianjur selama 30 hari kalender diperlukan modal 1
Harrga
Stauan
2,000
5,417
1,500,000
11,000
75,000
400,000
11,000
150,000
150
500,000
500,000
800,000
8,700,000
30 hari kalender diperlukan modal 1000000000,-, Net Profit Rp. 3000000000 pembayaran per 2 hari.
Faktor Kali
Analisa/hari
Keterangan
10,800,000,000
10,800,000,000
720,000,000
1,950,120,000
2,250,000,000
1,320,000,000
225,000,000
48,000,000
79,200,000
36,000,000
54,000,000
30,000,000
30,000,000
24,000,000
261,000,000
400,000
50,000,000
57,500,000
33,000,000
50,000,000
7,218,220,000
3,581,780,000
465,631,400
4,047,411,400
1,000,000,000
3,047,411,400
1,980,817,410
1,066,593,990
No Uraian
1 Biaya Pra Opresional
2 mobilisasi dandemomobilisasi
3 Sarana & Prasarana
4 Kendaraan
5 Kantor,Mess & Inventaris
6 Sewa Dumptruk
7 BBM Selama 2 Hari
8 Uang Makan Sopir 2 Hari
9 Depsit Quarry
10 Lain-Lain Opresional
11 Kas Bon Komisi org dalam
12
13
A
B
C
D
E
F
G
Pekerjaan suplay material tanah merah di ciranjang-cianjur selama 30 hari kalender diperlukan modal 1
Harrga
Stauan
400,000
1,000,000
57,500,000
33,000,000
50,000,000
1,200,000,000
11,000
300,000,000
300,000,000,000
800,000
200,000,000,000
Ls
Per/unitt
Ls
Ls
Ls
Unit/hari
per liter
unit/hari
/m3
/hr
/hr
30 hari kalender diperlukan modal 1000000000,-, Net Profit Rp. 3000000000 pembayaran per 2 hari.
Faktor Kali
Analisa/hari
Keterangan
400,000 survey lokasi dsb
50,000,000,000
57,500,000
33,000,000
50,000,000
120,000,000
110,000,000
60,000,000
300,000,000
8,000,000
200,000,000
938,500,000
49,061,500,000
6,377,995,000
55,439,495,000
1,000,000,000
54,439,495,000
35,385,671,750
19,053,823,250
PROYEKSI
No
A
Uraian
Cash In (Penerima)
1 Modal Awal
C
D
E
Persiapan
di ciranjang-cianjur selama 30 hari kalender diperlukan modal 1000000000,-, Net Profit Rp. 3000000000 pembaya
DR.000.000)
Jumlah
14
30