Rp 939,350,000 $ 64,783
Harga Pokok Penjualan 110 m3
Rp 8,539,545 $ 589
Rp 256,900,000 $ 17,717
Proforma Laba (rugi) Pembelian 110 m3
Rp 2,335,455 $ 161
Modal Rp 939,350,000
Profit Rp 256,900,000 21%
Investor 70% Rp 837,375,000 Rp 179,830,000 15% $ 12,402
Owner 30% Rp 358,875,000 Rp 77,070,000 6% $ 5,315
Pekerja
1 Pengesekan Log
Bongkar Log datang 2 org Rp 50,000 Rp 100,000
Tally/penghitungan log 2 org Rp 50,000 Rp 100,000
Gesek ke Sawtimber 3 org Rp 50,000 Rp 150,000
7 Rp 350,000
2 Pengovenan
susun sawatimber di KD 3 org Rp 33,333 Rp 100,000
Pengovenan 4 org Rp 33,333 Rp 133,333
Sawtimber ke Produksi 2 org Rp 33,333 Rp 66,667
9 Rp 300,000
3 Produksi
Croscut Tarik 1 unit 2 org Rp 62,500 Rp 125,000
Singel Planer 2 unit 4 org Rp 62,500 Rp 250,000
Double Saw 1 unit 2 org Rp 62,500 Rp 125,000
8 Rp 500,000
4 Penjualan
Pengepakan S4S 2 org Rp 96,000 Rp 192,000
Muat Ke kontainer 3 org Rp 96,000 Rp 288,000
5 org Rp 480,000