RAB crusher produksi 50.

000/bulan
Komponen Biaya
I. Peralatan
No. Uraian Qty Capacity Invest
1 Crusher Coal Mobile 1 200 Ton 1,700,000,000
2 Genzet Cumins 175 Kva 1 175 Kva 200,000,000
3 Whell Loader 380 1 3.5 Ton 920,000,000
4 DT 20 Ton 2 25 Ton 800,000,000
5 Welding Travo 2 1200 Amp 10,000,000
7 3,630,000,000

II. BBM/Grace
No. Uraian Qty Capacity Harga
1 Crusher Coal Mobile 1 1 Gall 500,000
2 Genzet Cumins 175 Kva 1 15 ltr/jam 7,500
3 Whell Loader 1 20 ltr/jam 7,500
4 DT 20 Ton 2 7.5 ltr/jam 7,500
5

III. Man Power

No. Uraian Qty Akomodasi gaji
1 Site Manager 1 10,000,000
2 Foreman 1 7,500,000
3 Admint 1 3,000,000
4 Welder 1 5,000,000
5 Mekanik 1 5,000,000
6 Logistik 1 3,000,000
7 Cekker 1 2,500,000
8 Driver 2 3,500,000
9 Operator 2 5,000,000
10 Security 2 2,250,000
11 Wakar 2 2,250,000
12 Koki 2 2,250,000
13 Helper 2 2,250,000
19 3 hari 25,650,000

50,000
25,000
0/bulan

ansuran Biaya / ton

47,222,222 7500
5,555,556
25,555,556 1000
22,222,222 1800
277,778 5.56
100,833,333 10,305.56
2,017

Jumlah Remaks
500,000
900,000
1,200,000
900,000
3,500,000 70

Jumlah Remaks
10,000,000
7,500,000
3,000,000
5,000,000
5,000,000
3,000,000
2,500,000
7,000,000
10,000,000
4,500,000
4,500,000
4,500,000
4,500,000
57,500,000 1,663
83,150,000 12,039

7,500
2,500