RAB BGC Rev

You might also like

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

COAL TRADING PROJECT

PT BERAU GELORA COAL


Lokasi : Binuang Tapin, Kalimantan Selatan
Operation Cost Currency (USD) SELLING AMOUNT 19.000.000.000
Typical GCV 5800-5600 Rawcoal Selling Price (IDR) 950.000 PROFIT MARGIN IDR 2.400.000.000
Quantity (MT) 20.000 PROFIT MARGIN/IDR/MT 120.000,0

MONTH-1

Expenses Schedule
No. Activity Unit Price
Week 1 Week 2 Week 3 Week 4 Sub Total

DOKUMEN SKAB LHV 20.000 130.000 2.600.000.000 2.600.000.000


PPN 11% + PPH 1,5% 20.000 400.000 1.000.000.000 1.000.000.000
SLOT JETTY + HOULING 20.000 115.000 2.300.000.000 2.300.000.000
STOKPIL + CRUSHER 20.000 100.000 2.000.000.000 2.000.000.000
BELI BATUBARA 20.000 445.000 8.900.000.000 8.900.000.000

Total 16.800.000.000 0 0 16.800.000.000

Banjarbaru 8 November 2023


PT. BERAU GELORA COAL

Mr. Kumara

You might also like