Professional Documents
Culture Documents
Capital Expenditure
Capital Expenditure
FISIK
1. Landscape produktif:
Swimming pool = 350 M2 x 1.500.000 = 570.000.000
2. landscape non-produktif:
8000 M2 x 1.500.000 = Rp 12.000.000.000
3. bangunan
luas lantai total x harga satuan gedung = 91228 M2 x 3.000.000 =
273.684.000.000
4. Furniture produktif:
Kamar:
1.
2.
5.460.000.000
3.
5.000.000.000
4.
Penthouse: 65.000.000 x 2 =
135.000.000
BIAYA TANAH
= Luas lahan x harga satuan tanah
= 20.000 M2 X 4.000.000 = 50.000.000.000
OPERASIONAL EXPENDITURE
Gaji karyawan
Level:
1. OB/Bell Boy (30 orang), waiters (60 orang), satpam (15 orang), @ 750.000,
Total = Rp 78.750.000,00
2. Staff + koki (50 orang) @ 1.000.000, Total Rp. 50.000.000,00.
3. Kepala bagian (5 orang) @ 2.000.000, total Rp. 10.000.000
4. Manager (3 orang)+ Shef (10 orang) @ Rp 4.000.000, total 52.000.000.
5. Direktur (1 orang), Rp 7.000.000
Listrik 152.000.000/bulan
Telepon, Rp.10.000.000/bulan
Transport Rp 20.000.000.