NO DETAIL URAIAN

1 Jenis Pekerjaan Timbunan Padat Vibro cbr 90 %

2 JENIS MATERIAL Limstone
3 Material Exs Rengel Tuban
4 Vol SPK 1,000,000
5 Pembayaran Skbdn Usant Aceptasi
6 Lokasi Pekerjaan Tanjung Awar Awar Jenu kab Tuban
7 Harga Spk/M3 135,000 135,000,000,000
8 Harga Curah Franco Site 75,000 75,000,000,000
9 Loss Dari Curah 25% 18,750 18,750,000,000
10 Pemadatan 3 Alat Berat / m3 18,000 18,000,000,000
11 Internal & Exsternal 4,500 4,500,000,000
12 Total Pelaksanaan 116,250 116,250,000,000
13 Net Profit /M3 18,750 18,750,000,000
14 Prosentase profit 13.89
NO DETAIL URAIAN
1 Jenis Pekerjaan Trading Suplai Materiasl Alam
2 JENIS MATERIAL Pasir Lokal
3 Material Exs Lokal Jarakn Tempuh 30 Km pp
4 Vol SPK 100,000
5 Pembayaran Skbdn Usant Aceptasi
6 Lokasi Pekerjaan Batching Palnt PT PP Presisi Sayung - Demak
7 Harga Spk/M3 225,000 22,500,000,000
8 Harga Curah Franco Site 190,000 19,000,000,000
10 Internal & Exsternal 5,000 500,000,000
11 Total Pelaksanaan 195,000 19,500,000,000
12 Net Profit /M3 30,000 3,000,000,000
13 Prosentase profit 13.33

No Uraian Keterangan Volume

1 Armada Tronton Index 24 1 hari 2 rit X 10 Unit armada 480
2 Armada Index 8 1 hari 2 rit X 10 Unit armada 160
3 Jumlah volume / Hari 640
4 Opname vol invoice 1000
5 Time line progres invoice (hr) 2
6 Modal kerja 1X periode dikerjakan dalam waktu mak 6 hari 195,000,000
7 Modal kerja periode ke 2 sambil nunggu proses skbdn on inv ke 1 195,000,000
8 Jumlah Total Modal belanja 390,000,000
9 Profit/inv 3000 M3 / mingg 30,000,000
Harga Spk 225,000
Jenis Material Pasir
Harga / M3 195,000
Profit / M3 30,000
Minggu Ke 1 1,000
Hari Ke Volume m3 sub total profit/Hr
1 200 39,000,000 6,000,000
2 200 39,000,000 6,000,000
3 200 39,000,000 6,000,000
4 200 39,000,000 6,000,000
5 200 39,000,000 6,000,000
# 1,000 195000000 30,000,000

Harga Spk 225,000

Jenis Material Pasir
Harga / M3 195,000
Profit / M3 30,000
Minggu Ke 2 1,000
Hari Ke Volume m3 sub total profit/Hr
1 200 39,000,000 6,000,000
2 200 39,000,000 6,000,000
3 200 39,000,000 6,000,000
4 200 39,000,000 6,000,000
5 200 39,000,000 6,000,000
# 1,000 195,000,000 30,000,000

Jumlah Modal 2 Periode 390,000,000

 3000
100000
300,000,000