Analisa Profit Batu Lime Stone Per Day

You might also like

Download as pdf or txt
Download as pdf or txt
You are on page 1of 1

ANALISA PERHITUNGAN BATU LIMESTONE

No URAIAN INDEX SAT VOL HRG. SAT TOTAL INCOME/ MONTH

1 INCOME PER DAY DG ARMADA 10 DT @ 4 RIT < 150 Km


PENJUALAN BATU LIMESTONE 50 DT 28 150,000 210,000,000
SUB TOTAL I : 210,000,000

2 OPERASIONAL, MATERIAL, EQUIPMENT


ALAT BERAT EXCAVATOR (PER HOUR) 2 UNIT 10 550,000 11,000,000
ARMADA DUMP TRUCK INDEX 24 50 DT 24 60,000 72,000,000

3 MATERIAL LIMESTONE @RP. 17.500/M3


- Konsinyasi Material konsesi IUP (QUARY) 50 DT 24 15,000 18,000,000
- Konsinyasi konsesi Pontren 50 DT 24 1,500 1,800,000
- Konsinyasi Pengelola 50 DT 24 1,000 1,200,000

4 PEKERJA 2 ORANG (Jalil Cs). 50 DT 24 250 300,000

5 BIAYA MAINTENANCE OFFICE & KONSUMSI 1 DAY 1 50,000 50,000

6 SEWA STOCK PILE 1 DAY 1 -


SUB TOTAL II : 104,350,000

ESTIMASI PROFIT/ HARI 105,650,000


Catatan : CIREBON, AGUSTUS 2023.
- Minimal 50.000 M3 (50 Rit/DAY)
- DEPOSIT 50 % DARI ORDER MIN. 50.000M3 atau Setara Rp. 437 JUTA.
- Kontrak dengan KOPONTREN.

You might also like