NILAI PROJECT 74,545,000

RINCIAN PENGELUARAN PROYEK

NO KETERANGAN SAT VOL HARGA TOTAL
1 BELANJA HRS TON 27 1,350,000 36,450,000
2 LPA M3 4 275,000 1,100,000
3 EMULSI DRUM 1 2,900,000 2,900,000
4 MOBILISASI / SEWA ALAT st 1 4,000,000 4,000,000
5 ONGKOS GENDONG HRS ST 4 700,000 2,800,000
6 BAYAR TENAGA OH 5 300,000 1,500,000
7 BAYAR SEPTIAN ST 1 500,000 500,000
8 OPERASIONAL RUDI ST 1 1,000,000 1,000,000
9 OPERASIONAL WIJAYA ST 1 500,000 500,000
10 UM OPERATOR ST 1 500,000 500,000
11 SEWA STEMPER ST 1 300,000 300,000
12 BAGI HASIL PEMODAL ST 1 5,000,000 5,000,000
TOTAL 56,550,000
TAGIHAN 74,545,000
SALDO 17,995,000
BAGI HASIL 8,997,500
 TOTAL TRANSFER RUDY
PENGEMBALIAN MODAL 45,000,000
PROFIT 8,997,500
TOTAL 53,997,500
SALDO 35,700,000
KURANG 18,297,500

35700000
18700000
54,400,000
45000000
9,400,000