COMPACTOR (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 | COMPACTOR – XX | 1.920 | GAJI | Operator – I | B | 390 | 4.680 | 4.680 | OIL | BBM | Solar | Ltr | – | 6,5 | 12.480 | 21.120 | 21.120 | 1 | 16.896 | |
| VC BW 212-D2 Bomag | 2009 | Operator – II | – | – | Oli Mesin | MEDITRAN SAE 40S | Ltr | 200 | 20,0 | 192 | 192 | 2 | 384 | |||||||
| 2 | Helper | H | 300 | 3.600 | 3.600 | Oli Rear Axle & Final Drive | RORED HD-A SAE 90 | Ltr | 1.000 | 12,0 | 23 | 23 | 2 | 46 | ||||||
| – | Helper | – | – | – | Oli Hydraulic | TURALICK 48 | Ltr | 1.000 | 70,0 | 134 | 134 | 2 | 269 | |||||||
| 2 | – | – | – | Oli Planetary Drive | MEDITRAN SAE 30S | Ltr | 1.000 | 6,0 | 12 | 12 | 2 | 23 | ||||||||
| – | – | – | Oli Vibration Bearing | MEDITRAN SAE 30S | Ltr | 1.000 | 1,0 | 2 | 2 | 2 | 4 | |||||||||
| Oli Travel Bearing | MEDITRAN SAE 30S | Ltr | 1.000 | 1,0 | 2 | 2 | 2 | 4 | ||||||||||||
| 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 | 2 | 173 | 173 | SUBTOTAL ( C ) | 19.085 | |||||||||||||||
| rice of children | 2 | 144 | 144 | SPARE PART | Fuel Filter 05711730 | Pcs | 200 | 1,0 | 10 | 10 | 46 | 442 | ||||||||
| overtime | 30 | % | 2.570 | 2.570 | Oil Filter 5710640 | Pcs | 200 | 1,0 | 10 | 10 | 13 | 125 | ||||||||
| THR | 740 | 740 | Hydraulic Filter 7993014 | Pcs | 1.000 | 1,0 | 2 | 2 | 27 | 52 | ||||||||||
| Bonus | – | – | Air Cleaner 05821017 | Pcs | 1.000 | 1,0 | 2 | 2 | 567 | 1.089 | ||||||||||
| housing | 77 | 154 | 154 | Ban Luar 23.1 – 30 | Pcs | 7.500 | 2,0 | 1 | 1 | 630 | 323 | |||||||||
| medical | 77 | 154 | 154 | Ban Dalam 23.1 – 30 | Pcs | 3.000 | 2,0 | 1 | 1 | 51 | 65 | |||||||||
| Jamsostek | 376 | 376 | Accu/Batery N-100 (12 Volt) | Pcs | 7.500 | 2,0 | 1 | 1 | 210 | 108 | ||||||||||
| Jamsostek | – | – | – | – | – | – | 0 | – | – | – | ||||||||||
| Premi | ||||||||||||||||||||
| SUBTOTAL ( B ) | 4.600 | 4.600 | ||||||||||||||||||
| TOTAL ( A + B) | 12.880 | 12.880 | ||||||||||||||||||
| UPAH RATA-RATA/BULAN/TENAGA KERJA | 537 | 537 | ||||||||||||||||||
| Spare Parts DICADANGKAN | Unit | 1 | 1 | 7.500 | 7.500 | |||||||||||||||
| SUBTOTAL ( D ) | 9.702 | |||||||||||||||||||
| REPA RASI | ALOCATION WORKSHOP | Jam | 1 | 894 | 894 | 1 | 894 | |||||||||||||
| TOP OVERHAUL | Kali | 1 | 1 | 1 | ||||||||||||||||
| Servis DICADANGKAN | Kali | 1 | 1 | 5.000 | 5.000 | |||||||||||||||
| SUBTOTAL ( E ) | 5.895 | |||||||||||||||||||
| OTHERS | UNIFORM | Stel | 4 | 4 | 25 | 100 | ||||||||||||||
| Ekstra Fooding | Kali | 208 | 208 | 0 | 42 | |||||||||||||||
| DEPRICIATION | 1 | 1 | 15.000 | 15.000 | ||||||||||||||||
| SUBTOTAL ( F ) | 15.142 | |||||||||||||||||||
| TOTAL ( A+B+C+D+E ) | 33 | 62.703 | ||||||||||||||||||