PERHITUNGAN PENGANGKUTAN BATUBARA

Angka Merah bisa dirubah2

Angka Hitam = Rumus, berubah otomatis

Harga Kontrak 27,000 / ton

Fee Mediator (1,000) / ton
Harga Kontrak Bersih 26,000

Rental Tronton 40,000,000 / bulan (+ maintenance+Ban+kerusakan+gaji sopir)

Jarak tempuh 40 km PP
Solar 32 liter X 8,000 = 256,000
Biaya Ritase 1 X 150,000 = 150,000
Biaya Sopir (njejek) 1 X 50,000 = 50,000
456,000
Tronton sekali jalan 30 ton X 26,000 = 780,000
Pendapatan 1x jalan 324,000

Jumlah ritase sebulan = 40,000,000 / 324,000 = 123 ritase

Per hari ritase 123 / 24 = 5 ritase
= ( 6 -5,1) ritase

Uang sisa ritase = 6.0 - 5.1 = 1 ritase

0.9 ritase X 324,000 = 277,333 rupiah

Jika 1 hari ritase mencapai 7 ritase

maka 7.9 X 780,000 = 6,127,654 rupiah
balik modal 5.1 X 456,000 = 2,345,679 rupiah
pendapatan / hari 3,781,975 rupiah
pendapatan / bulan 3,781,975 X 24 = 90,767,407