Modul 10 Analisa Arus Kas Proyek
Modul 10 Analisa Arus Kas Proyek
EARLY START
EARLY START OUTFLOW
OUTFLOW
LATE START
LATE START OUTFLOW
OUTFLOW
FUND
FUND AVAILABILITY
AVAILABILITY
$
$
TIME TIME
13
12
EARNINGS
11
10
8
(THOUSAND $)
3 RECEIPTS
(PROGRESS PAYMENTS)
2
1 2 3 4 5 6 7 8 9 10 11 12 13 14
WEEKS
14
13
12
EXPENSES
11
10
9
(THOUSAND $)
8 COMMITMENTS
3 AMOUNT PAYABLE
2 DISBURSEMENTS
1 2 3 4 5 6 7 8 9 10 11 12 13 14 15 16
WEEKS
15
14
13
12
EARNINGS
11
10
9
(THOUSAND $)
EXPENDITURES
8
1 2 3 4 5 6 7 8 9 10 11 12 13 14
WEEKS
15
14
13
12
11
10
(THOUSAND $)
6
RECEIPTS
5
(PROGRESS PAYMENTS)
4
3 DISBURSEMENTS
1 2 3 4 5 6 7 8 9 10 11 12 13 14 15 16
WEEKS
mendapatkan
nilai uang yang 5000
keberadaan
uang di tangan 2000
1000
1 2 3 4 5 6 7 8 9 10 11 12 13 14 15
20 00
40 00
60 00
-
+
40 00
W EEK S
20 00
4 8 12 16 20
$ (b)
20 00
40 00
60 00
-
+
40 00
W EEK S
20 00
4 8 12 16 20
$ (c )
20 00
40 00
60 00
-
+
2000
4 8 WEEKS 12 16 20
$ (e)
2000
4000 OVERHEAD
+
6000 (a+b+c-d+e)
4000
2000
4 8 WEEKS 12 16 20
$ (f)
2000
4000
6000
8000
10000 (a+b+c)
12000
-
Muhamad Abduh, Ph.D. SI-3251 Manajemen Konstruksi 15
Contoh Kasus
Biaya langsung suatu proyek terlihat pada tabel di bawah ini. Dengan asumsi Rp
5.000.000,- per bulan biaya tak langsung, 10% retainage, dan pembanyaran tertunda
satu bulan, maka:
a. Hitung cash flow proyek untuk markup 10%
b. Tentukan puncak kebutuhan finansial
c. Gambarkan diagram dari profil overdraftnya
Bulan 1 2 3 4 5
1. Survei 20 jt
2. Mobilisasi 12 jt
3. Galian 30 jt 60 jt
4. Pemasangan Pipa 30 jt
5. Beton 5 jt 5 jt
6. Timbunan 5 jt
7. Demobilisasi 5 jt
8. Persiapan Valves 10 jt
9. Pemasangan Valve 10 jt
10. Test 15 jt
Direct Cost 20 42 60 55 30
Indirect Cost 5 5 5 5 5
Total 25 47 65 60 35
Mark Up 10% 2.5 4.7 6.5 6 3.5
Total Billed 27.5 51.7 71.5 66 38.5
Retainage 2.75 5.17 7.15 6.6 3.85
Payment 0 0 24.75 46.53 64.35 59.4 60.17
Total Cost to Date 25 72 137 197 232 232 232
Total Paid to Date 0 0 24.75 71.28 135.63 195.03 255.2
Overdraft 25 72 112.25 125.72 96.37 36.97 -23.2
Interest 1% 0.25 0.72 1.1225 1.2572 0.9637 0.3697
Total Financed 25.25 72.97 114.093 128.1 98.5909 38.3034 -22.83
100
72 71.28 71.28
50
25 24.75 24.75 21.87 22.83
0 0 0 0
0 1 (25.25) 2 3 4 5 (39.19) 6 (38.30) 7 8
-50 (48.22)
(67.56) (63.75)
(72.97)
-100 (114.09)
(98.59)
(128.10)
-150
Bulan Maximum Overdraft
Bulan 1 2 3 4 5
1. Survey 50 jt
2. Pekerjaan Galian/Timbunan 100 jt 100 jt
3. Pekerjaan Sub-grade 250 jt
4. Pekerjaan Perkerasan 150 jt 150 150 jt
5. Pekerjaan Drainase 50 jt 50 jt
6. Pekerjaan Marka dan Rambu 25 jt 25 jt