You are on page 1of 10

RINCIAN ALOKASI BIAYA

PENGADAAN DAN OPERASIONAL PENAMBANGAN BATU KAPUR


DESA WALASIHO KEC. WAWO KAB. KOLAKA UTARA
" PT. LAMBASINA GROUP "

Harga Satuan Total harga


No. Uraian Pembiayaan Volume Satuan Keterangan
(Rp) (Rp)

A BELANJA PERALATAN DAN MESIN-MESIN

1 Excavator PC 200/220 2.00 Unit 1,400,000,000.00 2,800,000,000.00 HYUNDAI HX210S


2 Excavator PC 300/320 1.00 Unit 2,550,000,000.00 2,550,000,000.00 HYUNDAI R330L
3 Excabreaker PC 200/220 1.00 Unit 1,420,000,000.00 1,420,000,000.00 HYUNDAI HX210S
4 Wheel Loader 1.00 Unit 1,050,000,000.00 1,050,000,000.00 Komatsu / CAT
5 Jaw Cruser Engine PM100 Complete 1.00 Set 2,450,000,000.00 2,450,000,000.00 Costume
6 Dump Truck Fuso 5.00 Unit 1,400,000,000.00 7,000,000,000.00 HINO
7 Operational Car 1.00 Unit 350,000,000.00 350,000,000.00 D-Max DC
8 Generator Set 15 kVA 1.00 Set 180,000,000.00 180,000,000.00 Perkins/Hartech
9 Direksi Keet 1.00 Buah 35,000,000.00 35,000,000.00 8 x 15 m2
10 APD, K3 dan rambu 1.00 Ls 50,000,000.00 50,000,000.00 Standard
11 Peralatan Mekanik Heavy Duty 1.00 Ls 80,000,000.00 80,000,000.00 Complete
JUMLAH A 17,965,000,000.00
B BELANJA OPERASIONAL / RUTIN BULANAN

1 Belanja Rutin Staff Pegawai 1.00 Bulan 128,500,000.00 128,500,000.00 Insentif Pegawai
2 Biaya PLN 1.00 Bulan 3,000,000.00 3,000,000.00
3 BBM Operational Rutin 25,000.00 Ltr/Bln 11,500.00 287,500,000.00
4 Biaya Rutin Kantor 1.00 Bulan 5,000,000.00 5,000,000.00 Direksi
5 Kegiatan Administrasi dan Kehumasan 1.00 Bulan 7,000,000.00 7,000,000.00
JUMLAH B 431,000,000.00

Kolaka, 02 Februari 2019

PT. LAMBASINA GROUP

Management
Jumlah Insentif
Personil Jumlah
(HO) /Bulan
Dir. Umum 1 8,000,000.00 8,000,000.00
KTT 1 7,000,000.00 7,000,000.00
Dir. Op 1 6,000,000.00 6,000,000.00
K3 Off 1 5,000,000.00 5,000,000.00
Staff Office 3 4,000,000.00 12,000,000.00
Security 3 3,500,000.00 10,500,000.00
Mekanik 4 3,500,000.00 14,000,000.00
Sopir DT 5 3,000,000.00 15,000,000.00
Operator 6 3,500,000.00 21,000,000.00
Helper 12 2,500,000.00 30,000,000.00
Akta Perusahaan
Pengesahan
Kemenkumham
SITU
PT. Lambasina Group
SIUP
PT. Lambasina Group
TDP
PT. Lambasina Group
NPWP
PT. Lambasina Group

You might also like