DUMP TRUK
| 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 | DUMP TRUK – XX | 22.992 | GAJI | Operator – I | B | 13 | 156 | 156 | BBM/PELUMAS | BBM | Solar | Ltr | – | 0,3 | 5.748 | 5.748 | 1 | 4.598 | ||
| Colt Diesel PS 120 FE 119 Mitsubishi | 2009 | Oli Mesin | MEDITRAN SAE 40S | Ltr | 2.000 | 9,0 | 103 | 103 | 2 | 207 | ||||||||||
| 1 | Oli Transmisi | RORED HD-A SAE 90 | Ltr | 10.000 | 4,0 | 9 | 9 | 2 | 17 | |||||||||||
| – | Oli Differential RR Axle | RORED HD-A SAE 140 | Ltr | 10.000 | 5,0 | 11 | 11 | 2 | 22 | |||||||||||
| 1 | Oli Hydraulic | MEDITRAN SAE 10S | Ltr | 10.000 | 10,0 | 23 | 23 | 2 | 41 | |||||||||||
| Oli Steering | RORED HD-A SAE 90 | Ltr | 10.000 | 0,5 | 1 | 1 | 2 | 2 | ||||||||||||
| Brake Fluida | JUMBO DOT-3 | Ltr | 2.000 | 0,5 | 6 | 6 | 2 | 13 | ||||||||||||
| Grease Multi Purphose | Grease SGXNL | Kg | 250 | 1,0 | 92 | 92 | 2 | 184 | ||||||||||||
| SUBTOTAL ( A ) | 156 | 156 | ||||||||||||||||||
| TUNJANGAN | rice operator | 1 | 144 | 144 | ||||||||||||||||
| rice of wife | 1 | 86 | 86 | SUBTOTAL ( C ) | 5.084 | |||||||||||||||
| rice of children | 1 | 72 | 72 | BAHAN & SUKU CADANG | Fuel Filter ME006066 | Pcs | 4.000 | 1,0 | 6 | 6 | 2 | 10 | ||||||||
| overtime | 30 | % | 90 | 90 | Oil Filter ME014833 | Pcs | 2.000 | 1,0 | 11 | 11 | 3 | 31 | ||||||||
| THR | 38 | 38 | Element Air Cleaner MB120108 | Pcs | 10.000 | 1,0 | 2 | 2 | 7 | 15 | ||||||||||
| Bonus | – | – | Disc Assy Clutch ME523235 | Pcs | 80.000 | 1,0 | 0 | 0 | 37 | 11 | ||||||||||
| housing | 77 | 77 | 77 | Gear Diff Side MB308115 | Pcs | 100.000 | 2,0 | 0 | 0 | 94 | 43 | |||||||||
| medical | 77 | 77 | 77 | Pinion Diff MC825365 | Pcs | 100.000 | 4,0 | 1 | 1 | 24 | 22 | |||||||||
| Jamsostek | 7 | 7 | Shock Absorber Depan MB025381 | Pcs | 30.000 | 1,0 | 1 | 1 | 8 | 6 | ||||||||||
| Jamsostek | – | – | Shock Absorber Belakang MB161497 | Pcs | 30.000 | 1,0 | 1 | 1 | 83 | 64 | ||||||||||
| Premi | Per Depan MB294212 | Pcs | 30.000 | 1,0 | 1 | 1 | 38 | 29 | ||||||||||||
| SUBTOTAL ( B ) | 592 | 592 | Per Belakang MB391167 | Pcs | 20.000 | 1,0 | 1 | 1 | 80 | 92 | ||||||||||
| TOTAL ( A + B) | 748 | 748 | Brake Shoe Assy Depan MC832910 | Pcs | 80.000 | 1,0 | 0 | 0 | 134 | 39 | ||||||||||
| UPAH RATA-RATA/BULAN/TENAGA KERJA | 62 | 62 | Brake Shoe Assy Belakang MC832910 | Pcs | 80.000 | 1,0 | 0 | 0 | 116 | 33 | ||||||||||
| Ban Luar 750 – 16 | Pcs | 30.000 | 6,0 | 5 | 5 | 93 | 428 | |||||||||||||
| Ban Dalam 750 – 16 | Pcs | 30.000 | 6,0 | 5 | 5 | 11 | 51 | |||||||||||||
| Accu/Batery N-70 (24 Volt) | Pcs | 60.000 | 2,0 | 1 | 1 | 61 | 47 | |||||||||||||
| Spare Parts DICADANGKAN | Unit | 1 | 1 | 385 | 385 | |||||||||||||||
| SUBTOTAL ( D ) | 1.305 | |||||||||||||||||||
| REPA RASI | Alokasi JAM BENGKEL | Jam | 1 | 0 | 1 | – | – | |||||||||||||
| TOP OVERHAUL | Kali | 1 | 1 | 77 | 1 | |||||||||||||||
| Servis DICADANGKAN | Kali | 1 | 1 | 385 | 385 | |||||||||||||||
| SUBTOTAL ( E ) | 386 | |||||||||||||||||||
| LAIN- LAIN | Pakaian Seragam | Stel | 2 | 2 | 20 | 40 | ||||||||||||||
| Ekstra Fooding | Kali | 104 | 104 | 0 | 31 | |||||||||||||||
| BIAYA LAINNYA – PENYUSUTAN | 1 | 1 | 4.130 | 4.130 | ||||||||||||||||
| SUBTOTAL ( F ) | 4.201 | |||||||||||||||||||
| TOTAL ( A+B+C+D+E ) | 0,5 | 11.724 | ||||||||||||||||||