IN TRAKTOR

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 TRACTOR – XX        2.280 WAGE Operator B                  13                156                156 OIL BBM Solar Ltr                –        3,0        6.840     10.000     17.000                    1                          10.200
FD-6640 4WD Ford            2.009 Oli Mesin MEDITRAN SAE 40S Ltr          200     14,0        160        160                    2                                319
                   1 Pre Filter Oil Bath MEDITRAN SAE 40S Ltr          200        2,0          23          23                    2                                46
                   – Oli Hydraulic & Transmisi MEDITRAN SAE 30S Ltr        1.000     57,0        130        130                    2                                195
                   1 SUBTOTAL ( A )              156              156 Oli Front Axle RORED HD-A SAE 90 Ltr        1.000     12,0          27          27                    2                                47
FASILITY rice operator          1                144                144 Oli Steering MEDITRAN SAE 10S Ltr        1.000      1,0            2            2                    1                                3
rice of wife          1                  86                  86 Grease Multi Purphose Grease SGXNL Kg            50        1,5          68          68                    2                                144
rice of children          1                  72                  72                                                  –                                  –        –                –          –            –            –                    –                                  –
overtime          30 %                  90                  90 SUBTOTAL ( C )                          10.953
THR                  38                  38 SPARE PART Fuel Filter 87800220 Pcs          200        1,0          11          11                  10                                109
Bonus                    –                    – Oil Filter 81879134 Pcs          200        1,0          11          11                  40                                456
housing                              77                  77                  77 Hydraulic Filter 82005016 Pcs        1.000        1,0            2            2                    3                                7
medical                              77                  77                  77 Oil Bath Cleaner 82002482 Pcs        1.000        1,0            2            2                  73                                166
Jamsostek                    –                    – Ban Luar 12.4 – 24 Pcs        6.000        2,0            1            2                195                                390
Jamsostek                    7                    7 Ban Luar 18.4 – 30 Pcs        6.000        2,0            1            2                435                                870
Premi                    –                    – Ban Dalam 12.4 – 24 Pcs        3.000        2,0            2            4                  49                                196
SUBTOTAL ( B )              592              592 Ban Dalam 18.4 – 30 Pcs        3.000        2,0            2            4                  52                                208
TOTAL ( A + B)                      748                      748 Accu/Batery N-100 (12 Volt) Pcs        6.000        1,0            0            0                178                                68
UPAH RATA-RATA/BULAN/TENAGA KERJA                          62                          62                                                  –        –                –          –            –            –                    –                                  –
Spare Parts DICADANGKAN            –            1            1              2.000                            2.000
SUBTOTAL ( D )                            4.470
REPAIR Alokasi JAM BENGKEL Jam            1          –        1.000                    3                          3.000
Servis DICADANGKAN Unit            1            1              2.000                            2.000
SUBTOTAL ( E )                          5.000
OTHERS UNIFORM Stel            2            2                  22                                44
Ekstra Fooding Kali        104        104                    0                                31
BIAYA LAINNYA – PENYUSUTAN            1            1              5.540                          5.540
SUBTOTAL ( F )                          5.615
TOTAL   ( A+B+C+D+E )                12                    26.786

 

error: Content is protected !!