Akutansi Proyek Kas Masuk Dan Keluar 4
Akutansi Proyek Kas Masuk Dan Keluar 4
NIM : 1321154126
Bulan ke - 1 Bulan Ke - 2
No. URAIAN Saldo
0 1 2 3 4 5 6 7 8
Modal 15.00
Uang Muka 50.00
Termijn 50.00 50.00 50.00
Retensi 15.00
Bulan ke - 1 Bulan Ke - 2
No. URAIAN Saldo
0 1 2 3 4 5 6 7 8
1. Direct Cost
Mobilisasi 1.50 3.00 1.50 4.50
Material 3.00 4.00 8.65 13.75 12.35 12.35 6.45 2.50
Upah Kerja 2.50 5.95 13.67 17.50 18.10 17.32 13.85 5.75
Sewa Alat 1.75 2.85 4.15 8.50 8.24 9.83 3.37 1.15
Jumlah Direct Cost 8.75 15.80 26.47 39.75 38.69 39.50 25.17 13.90 208.03
2. Indirect Cost
Gaji Karyawan 30.00 25.00
Alat Kantor 0.15 0.12 0.12 0.12 0.12 0.12 0.12 0.12
Listrik / Telpon 0.65 0.50
Transport 0.30 0.30 0.30 0.30 0.30 0.30 0.30 0.30
Lain - Lain 0.45 0.45 0.45 0.45 0.45 0.45 0.45 0.45
Jumlah Indirect Cost 31.55 0.87 0.87 0.87 26.37 0.87 0.87 0.87 63.14
JUMLAH 40.30 16.67 27.34 40.62 65.06 40.37 26.04 14.77 271.17
KUMULATIF 40.30 56.97 84.31 124.93 189.99 230.36 256.40 271.17
KESIMPULAN:
1. Modal Awal = 15.00
2. Nilai Proyek = 215.00 (Total Cash In dikurangi Modal)
3. Total Cash Out = 271.17
4. Total Cash In = 230.00
5. Kerugian = (56.17) (Total Cash In dikurangi Total Cash Out dikurangi Modal)
ARUS KAS AKTUAL (KERUGIAN)
300
271.17
230.00
200
150
Arus Masuk
100
50
DURASI
0
Modal 15.00
Uang Muka 50.00
Termijn 50.00 50.00 50.00
Retensi 15.00
Bulan ke - 1 Bulan Ke - 2
No. URAIAN Saldo
0 1 2 3 4 5 6 7 8
1. Direct Cost
Mobilisasi 2.50 3.00 2.50 3.00
Material 2.00 3.50 7.50 9.40 10.00 9.50 5.45 3.50
Upah Kerja 2.50 6.95 10.50 10.50 14.50 11.40 10.40 9.75
Sewa Alat 1.25 2.85 4.15 8.50 8.24 9.83 3.37 2.15
Jumlah Direct Cost 8.25 16.30 22.15 28.40 32.74 30.73 21.72 18.40 178.69
2. Indirect Cost
Gaji Karyawan 20.,5 20.,5
Alat Kantor 0.15 0.15 0.15 0.15 0.15 0.15 0.15 0.15
Listrik / Telpon 0.60 0.50
Transport 0.30 0.30 0.30 0.30 0.30 0.30 0.30 0.30
Lain - Lain 0.45 0.45 0.45 0.45 0.45 0.45 0.45 0.45
Jumlah Indirect Cost 1.50 0.90 0.90 0.90 1.40 0.90 0.90 0.90 8.30
JUMLAH 9.75 17.20 23.05 29.30 34.14 31.63 22.62 19.30 186.99
KUMULATIF 0 9.75 26.95 50.00 79.30 113.44 145.07 167.69 186.99
KESIMPULAN:
1. Modal Awal = 15.00
2. Nilai Proyek = 180.00 (Total Cash In dikurangi Modal)
3. Total Cash Out = 186.99
4. Total Cash In = 230.00
5. Keuntungan = 28.01 (Total Cash In dikurangi Total Cash Out dikurangi Modal)
ARUS KAS AKTUAL (KEUNTUNGAN)
250
230
200
186.99
Cash In
150
100
Cash Out
50
DURASI
TERMIN 1 TERMIN 2 TERMIN 3
0
Rencana Jadwal Arus Kas ( Tim - I ) Paket Pengawasan Teknis Jalan dan Jembatan di Pulau Buru I
Nilai Kontrak Rp : 1,688,100,000 1,205,426,000
Bulan
No. Uraian Nilai Kontrak Bobot Keterangan
April Mei Juni Juli Agustus Sept. Okt. Nov. Dec
1. Biaya Langsung Personil
a. Tenaga Ahli / Site Engineer 265,500,000 15.728 1.748 1.748 1.748 1.748 1.748 1.748 1.748 1.748 1.748 361627800
b. Ahli Kulitas 1 247,500,000 14.661 1.629 1.629 1.629 1.629 1.629 1.629 1.629 1.629 1.629
c. Ahli Kulitas 2 120542600
c. Inspector 1 81,000,000 4.798 0.533 0.533 0.533 0.533 0.533 0.533 0.533 0.533 0.533 120542600
d. Inspector 2 81,000,000 4.798 0.533 0.533 0.533 0.533 0.533 0.533 0.533 0.533 0.533
e. Surveyor 1 81,000,000 4.798 0.533 0.533 0.533 0.533 0.533 0.533 0.533 0.533 0.533
f. Surveyor 2 81,000,000 4.798 0.533 0.533 0.533 0.533 0.533 0.533 0.533 0.533 0.533 265193720
9. Lab Technician 1 81,000,000 4.798 0.533 0.533 0.533 0.533 0.533 0.533 0.533 0.533 0.533 216976680
h. Lab Technician 2 81,000,000 4.798 0.533 0.533 0.533 0.533 0.533 0.533 0.533 0.533 0.533 84379820
i. Draftman / Operator CAD 67,500,000 3.999 0.444 0.444 0.444 0.444 0.444 0.444 0.444 0.444 0.444
j. Operator Komputer 49,500,000 2.932 0.326 0.326 0.326 0.326 0.326 0.326 0.326 0.326 0.326
2. Biaya Langsung Non Personil
1. Mobilisasi / Demobilisasi
a. Tenaga Ahli / Site Engineer 4,000,000 0.237 0.118 0.118
b. Ahli Kulitas 8,000,000 0.474 0.237 0.237 2 Orang A.K
c. Taxi From / to Airport 1,500,000 0.089 0.044 0.044
2. Mobilisasi / Demobilisasi ke Lokasi
- Ketua Tim / Site Engineer 2,000,000 0.118 0.059 0.059
- Ahli Kualitas 4,000,000 0.237 0.118 0.118
- Inspector 4,000,000 0.237 0.118 0.118
- Surveyor 4,000,000 0.237 0.118 0.118
- Material & Lab Technician 4,000,000 0.237 0.118 0.118
- Draftman / Operator CAD 2,000,000 0.118 0.059 0.059
- Operator Computer 2,000,000 0.118 0.059 0.059
3. Perjalanan Dinas 16,000,000 0.948 0.118 0.118 0.118 0.118 0.118 0.118 0.118 0.118
4. Uang Harian 16,000,000 0.948 0.118 0.118 0.118 0.118 0.118 0.118 0.118 0.118
5. Biaya Perjalanan ke Pusat
- Tiket / Ongkos Transportasi 5,000,000 0.296 0.296
- Uang Harian 2,500,000 0.148 0.148
- Uang Penginapan 3,000,000 0.178 0.178
Rencana Jadwal Arus Kas ( Tim - II )
Nilai Kontrak Rp : 1,711,900,000 1,205,426,000
Bulan
No. Uraian Nilai Kontrak Bobot Keterangan
April Mei Juni Juli Agustus Sept. Okt. Nov
1. Biaya Langsung Personil
a. Tenaga Ahli / Site Engineer 236,000,000 13.786 1.723 1.723 1.723 1.723 1.723 1.723 1.723 1.723 361627800
b. Ahli Kulitas 1 220,000,000 12.851 1.606 1.606 1.606 1.606 1.606 1.606 1.606 1.606
c. Ahli Kulitas 2 220,000,000 12.851 1.606 1.606 1.606 1.606 1.606 1.606 1.606 1.606 120542600
c. Inspector 1 72,000,000 4.206 0.526 0.526 0.526 0.526 0.526 0.526 0.526 0.526 120542600
d. Inspector 2 72,000,000 4.206 0.526 0.526 0.526 0.526 0.526 0.526 0.526 0.526
e. Surveyor 1 72,000,000 4.206 0.526 0.526 0.526 0.526 0.526 0.526 0.526 0.526
f. Surveyor 2 72,000,000 4.206 0.526 0.526 0.526 0.526 0.526 0.526 0.526 0.526 265193720
9. Lab Technician 1 72,000,000 4.206 0.526 0.526 0.526 0.526 0.526 0.526 0.526 0.526 216976680
h. Lab Technician 2 72,000,000 4.206 0.526 0.526 0.526 0.526 0.526 0.526 0.526 0.526 84379820
i. Draftman / Operator CAD 60,000,000 3.505 0.438 0.438 0.438 0.438 0.438 0.438 0.438 0.438
j. Operator Komputer 44,000,000 2.570 0.321 0.321 0.321 0.321 0.321 0.321 0.321 0.321
2. Biaya Langsung Non Personil
1. Mobilisasi / Demobilisasi
a. Tenaga Ahli / Site Engineer 4,000,000 0.234 0.117 0.117
b. Ahli Kulitas 8,000,000 0.467 0.234 0.234 2 Orang A.K
c. Taxi From / to Airport 1,500,000 0.088 0.044 0.044
2. Mobilisasi / Demobilisasi ke Lokasi
- Ketua Tim / Site Engineer 2,000,000 0.117 0.058 0.058
- Ahli Kualitas 4,000,000 0.234 0.117 0.117
- Inspector 4,000,000 0.234 0.117 0.117
- Surveyor 4,000,000 0.234 0.117 0.117
- Material & Lab Technician 4,000,000 0.234 0.117 0.117
- Draftman / Operator CAD 2,000,000 0.117 0.058 0.058
- Operator Computer 2,000,000 0.117 0.058 0.058
3. Perjalanan Dinas 14,000,000 0.818 0.117 0.117 0.117 0.117 0.117 0.117 0.117
4. Uang Harian 14,000,000 0.818 0.117 0.117 0.117 0.117 0.117 0.117 0.117
5. Biaya Perjalanan ke Pusat
- Tiket / Ongkos Transportasi 5,000,000 0.292 0.292
- Uang Harian 2,500,000 0.146 0.146
- Uang Penginapan 3,000,000 0.175 0.175