IN GRADER

ROAD GRADER (N+0)

NO Vehicle NAME HM DETAILS OF WAGES DETAIL COST
Code Kel DETAILS OWN LABOR WAGES YEARLY TOTAL KEL DETAILS UNIT REPLACEMENT MATERIAL/ UNIT PRICE Total
HM Qty Std Edit USING USD / UNIT
       1 ROAD GRADER – XX        1.920 GAJI Operator – I B                390            4.680            4.680 BBM/PELUMAS BBM Solar Ltr                –        8,0     15.360 19.200     19.200                    1                          15.360
CAT 12G Caterpillar 2009 Operator – II                    –                    –                    – Oli Mesin MEDITRAN SAE 30S Ltr          200     29,0        278        278                    2                                557
                   2 Helper H                300            3.600            3.600 Oli Transmisi MEDITRAN SAE 30S Ltr        1.000     83,0        159        159                    2                                319
                   – Helper                    –                    –                    – Oli Rear Axle & Final Drive MEDITRAN SAE 30S Ltr        1.000     15,0          29          29                    2                                58
                   2                    –                    –                    – Oli Hydraulic MEDITRAN SAE 10S Ltr        1.000     76,0        146        146                    2                                219
                   –                    –                    – Oli Tandem Case MEDITRAN SAE 30S Ltr        1.000     128,0        246        246                    2                                369
Oli Motor Circle RORED HD-A SAE 90 Ltr        1.000        8,0          15          15                    2                                31
Brake Fluid JUMBO DOT-3 Ltr          200        0,5            5            5                    2                                10
Grease Multi Purphose Grease UNICAL SUPER Kg            50        2,0          77          77                  19                            1.459
SUBTOTAL ( A )            8.280            8.280
TUNJANGAN rice operator          2                288                288
rice of wife          1                  86                  86 SUBTOTAL ( C )                          18.380
rice of children          1                  72                  72 BAHAN & SUKU CADANG Fuel Filter 1P 2299 Pcs          200        1,0          10          10                    1                                6
Lembur          30 %            2.570            2.570 Oil Filter 2P 4004 Pcs          200        1,0          10          10                    3                                31
THR                727                727 Transmisi/Steering Filter 8B 5935 Pcs        1.000        1,0            2            2                  15                                28
Bonus                    –                    – Hydraulic Filter 2Y-8078 Pcs        1.000        1,0            2            2                    6                                11
housing                              77                154                154 Element Assy 4M 9334/2 S 1268 Pcs        1.000        1,0            2            2                  34                                65
medical                              77                154                154 Cutting Edge 5D 9558 Pcs          400        2,0          10          10                  52                                498
Jamsostek                376                376 Spring 4B 8998 Pcs        3.000        5,0            3            3                  24                                77
Jamsostek                              –                    –                    – Spring 4B 3123 Pcs        3.000        5,0            3            3                  24                                77
Premi Washer Spring 4N 6556 Pcs        3.000        5,0            3            3                    –                                  –
SUBTOTAL ( B )            4.428            4.428 Linning 4D 3237 Pcs        6.000        1,0            0            0                519                                166
TOTAL ( A + B)                12.708                12.708 Rivet 7B 5064 Pcs        6.000        1,0            0            0                519                                166
UPAH RATA-RATA/BULAN/TENAGA KERJA                        529                        529 Hose 5P 1263 Pcs        4.500        2,0            1            1                    1                                1
Hose 5P 1262 Pcs        4.500        2,0            1            1                    1                                1
Shaft Circle 6G 5532 Pcs        6.000        1,0            0            0                866                                277
Gear/Wheel Worm 8D 5344 Pcs     100.000        1,0            0            0              1.263                                24
Pin Shear/Stud 7D 9137/ 4D 6578 Pcs          200        2,0          19          19                  22                                420
V-Belt 2Y 7610 Pcs        3.000        2,0            1            1                  80                                102
Ban Luar 13.0 – 24 Pcs        3.000        6,0            4            4                589                            2.262
Ban Dalam 13.0 – 24 Pcs        3.000        6,0            4            4                  55                                213
Accu/Batery N-100 (24 Volt) Pcs        6.000        2,0            1            1                  82                                53
Spare Parts DICADANGKAN Unit            1            1              5.000                            5.000
SUBTOTAL ( D )                            9.479
REPA RASI Alokasi JAM BENGKEL Jam            1 894        894                    2                          1.788
TOP OVERHAUL Kali            1            1                                1
Servis DICADANGKAN Kali            1            1              5.000                            5.000
SUBTOTAL ( E )                            6.789
LAIN-     LAIN Pakaian Seragam Stel            4            4                  26                                105
Ekstra Fooding Kali        208        208                    0                                62
BIAYA LAINNYA – PENYUSUTAN 1            1            20.000                          20.000
SUBTOTAL ( F )                          20.167
TOTAL   ( A+B+C+D+E )                35                    67.523
error: Content is protected !!