COST CALCULATION GROUND TEST

NO COMPONENT VOL UNIT UNIT PRICE TOTAL PRICE

A Biaya Unit/Cost Equipment

1 Rental Dump Truck 3 day 1,700,000.00 5,100,000.00
2 BBM Dump Truck 3 day 700,000.00 2,100,000.00
3 Mob de Mob DT 1 ls 1,000,000.00 1,000,000.00
4 Rental Excavator (Unit Loading) 50 jam 160,000.00 8,000,000.00
5 BBM Excavator 50 jam 280,000.00 14,000,000.00
6 Mob de Mob Excavator 1 ls 6,000,000.00 6,000,000.00
7 Sewa Lahan (Location Rent) 1 ls 7,500,000.00 7,500,000.00

B Manpower
1 Tansportasi/Transportation 30 person 650,000.00 19,500,000.00
2 Makan/Meal 30 person 100,000.00 3,000,000.00
GRAND TOTAL 66,200,000.00

Per orang/Per Person 2,206,666.67