DAFTAR PENGELUARAN HARIAN

NO ITEM VOLUME SAT HARGA SATUAN TOTAL HARGA

1 OPERATOR 1.00 CD 150,000.00 150,000.00

2 REKAP 1.00 CD 100,000.00 100,000.00
3 JAGA MALAM 1.00 CD 100,000.00 100,000.00
4 MINYAK BECO 140.00 Ltr 6,500.00 910,000.00

1,260,000.00

45,000.00
61,000.00
50.00 2,250,000.00
20 1,220,000.00
3,470,000.00 2,210,000.00
 REKAPITULASI HARGA QUARY TANAH
MOBIL ENGKEL/ TRUCK FUSO

NO ITEM VOLUME SAT HARGA SATUAN TOTAL HARGA

1 Tanah 1.00 EKL 40,000.00 40,000.00

2 Excavator 1.00 EKL 45,000.00 45,000.00
3 SPTI 1.00 EKL 5,000.00 5,000.00
4 Marketing, Keamanan 1.00 EKL 5,000.00 5,000.00
5 PS 1.00 EKL 10,000.00 10,000.00
6 JALAN 1.00 EKL 14,000.00 14,000.00
7
119,000.00

Harga Jual Per Dump Colt 180,000.00

Modal Kerja 119,000.00
Keuntungan/Engkel 61,000.00
20 1,220,000.00
 REKAPITULASI HARGA QUARY TANAH
MOBIL DUMP TRUCK

NO ITEM VOLUME SAT HARGA SATUAN TOTAL HARGA

1 Tanah 1.00 CD 25,000.00 25,000.00

2 Excavator 1.00 CD 25,000.00 25,000.00
3 SPTI 1.00 CD 5,000.00 5,000.00
4 Marketing, Keamanan 1.00 CD 5,000.00 5,000.00
5 PS 1.00 CD 10,000.00 10,000.00
6 JALAN 1.00 CD 5,000.00 5,000.00

75,000.00

Harga Jual Per Dump Colt 120,000.00

Modal Kerja 75,000.00
45,000.00