TOTAL DANA TAKE OVER USAHA

NO HAK DAYATA TOTAL PEMBELANJAAN TOTAL

1 DESAIN Rp 110,000,000 SEWA Rp 90,000,000
2 MESIN Rp 265,000,000 ALAT Rp 3,500,000
3 NOTA Rp 123,986,190 BAHAN PVC Rp 47,174,000
4 STOCK BARANG Rp 62,816,700 BAHAN PRODUKSI Rp 1,700,000
5 BAHAN SISA Rp 4,015,240 INSTALASI ISTRIK Rp 4,901,900
6 BOX L300 Rp 100,000,000 GANTUNGAN+ROLL Rp 3,700,000
7 PENATAAN Rp 25,000,000
TOTAL Rp 690,818,130 TOTAL Rp 150,975,900

TAHAP PEMBAYARAN HAK DAYATA

1 DESAIN+NOTA+STOCK BARANG+BAHAN SISA Rp 300,818,130

BAYAR 1 Rp 100,000,000
BAYAR 2 Rp 35,000,000
BAYAR 3 Rp 75,000,000
BAYAR 4 Rp 50,000,000
SISA Rp 40,818,130

2 MESIN + BOX L 300 Rp 365,000,000

 DESAIN DAN CARA KERJA
NO. DAFTAR BARANG harga matras mal bahan tipe ex tipe
1 cover motor small Rp 5,000,000 1 mal 120 adst 013
2 cover motor medium Rp 5,000,000 2 matras 1 mal 137 adst 013
3 cover motor large Rp 5,000,000 1 mal 137 adst 013
4 cover city car XS Rp 7,500,000 1 mal 137/120 adst 013 acer 013
5 cover small mpv SM Rp 7,500,000 1 mal 137/120 adst 013 acer 013
6 cover medium mpv MM Rp 7,500,000 1 mal 137/120 adst 013 acer 013
7 cover large mpv LM Rp 7,500,000 1 mal 137/120 adst 013 acer 013
8 cover small sedan SS Rp 7,500,000 4 matras 1 mal 137/120 adst 013 acer 013
9 cover medium sedan MS Rp 7,500,000 1 mal 137/120 adst 013 acer 013
10 cover large sedan LS Rp 7,500,000 1 mal 137/120 adst 013 acer 013
11 cover doble cabin Rp 7,500,000 1 mal 137/120 adst 013 acer 013
12 cover elf std Rp 7,500,000 1 mal 137/120 adst 013 acer 013
13 cover elf long Rp 7,500,000 1 mal 137/120 adst 013 acer 013
14 cover cabin truk Rp 5,000,000 1 mal 137/120 adst 013 acer 013
15 cover cabin panther Rp 5,000,000 2 matras 1 mal 137/120 adst 013 acer 013
16 cover cabin G.M/L300 Rp 5,000,000 1 mal 137/120 adst 013 acer 013
17 cover cabin carry/ss Rp 5,000,000 1 mal 137/120 adst 013 acer 013
TOTAL Rp 110,000,000
 cara kerja tempo
potong/press 2 BLN
potong/press 2 BLN
potong/press 2 BLN
potong/press 2 BLN
potong/press 2 BLN
potong/press 2 BLN
potong/press 2 BLN
potong/press 2 BLN
potong/press 2 BLN
potong/press 2 BLN
potong/press 2 BLN
potong/press 2 BLN
potong/press 2 BLN
potong/press 2 BLN
potong/press 2 BLN
potong/press 2 BLN
potong/press 2 BLN
 STOCK BARANG
NO. DAFTAR BARANG HARGA JUMLAH TOTAL
1 cover motor small Rp 40,800 180 Rp 7,344,000
2 cover motor medium Rp 45,900 Rp -
3 cover motor large Rp 61,200 Rp -
4 cover city car XS Rp 198,900 46 Rp 9,149,400
5 cover small mpv SM Rp 219,300 45 Rp 9,868,500
6 cover medium mpv MM Rp 229,500 30 Rp 6,885,000
7 cover large mpv LM Rp 244,800 3 Rp 734,400
8 cover small sedan SS Rp 234,600 30 Rp 7,038,000
9 cover medium sedan MS Rp 239,700 52 Rp 12,464,400
10 cover large sedan LS Rp 249,900 18 Rp 4,498,200
11 cover doble cabin Rp 270,300 8 Rp 2,162,400
12 cover elf std Rp 285,600 Rp -
13 cover elf long Rp 316,200 Rp -
14 cover cabin truk Rp 122,400 10 Rp 1,224,000
15 cover cabin panther Rp 117,300 3 Rp 351,900
16 cover cabin G.M/L300 Rp 112,200 5 Rp 561,000
17 cover cabin carry/ss Rp 107,100 5 Rp 535,500
Rp 62,816,700

SISA BAHAN PRODUKSI

NO. KETERANGAN JUMLAH HARGA TOTAL
1 LABEL COVER MOTOR 850 Rp 340 Rp 289,000
2 TAS COVER MOBIL 152 Rp 10,500 Rp 1,596,000
3 SABLON COVER MOBIL 351 Rp 5,340 Rp 1,874,340
4 SABLON COVER MOTOR 142 Rp 1,950 Rp 276,900
Rp 4,036,240
SISA BAHAN PRODUKSI
NO. KETERANGAN JUMLAH HARGA TOTAL
1 LABEL COVER MOTOR 850 Rp 340 Rp 289,000
2 TAS COVER MOBIL 152 Rp 10,500 Rp 1,596,000
3 SABLON COVER MOBIL 351 Rp 5,340 Rp 1,874,340
4 SABLON COVER MOTOR 142 Rp 1,950 Rp 276,900
Rp 4,036,240