Perhitungan Alat Berat

A. Excavator
Uraian Volume Biaya Pemakaian
PC 200 2 Rp 185,000.00 720
Upah 1 Rp 250,000.00 900
Solar 240 Rp 4,080,000.00 90
MOB D MOB 2 Rp 7,500,000.00 2
Total

B. Dozer

Uraian Volume Biaya Pemakaian

D 60 2 Rp 185,000.00 720
Upah 1 Rp 250,000.00 90
Solar 300 Rp 5,100,000.00 90
MOB D MOB 2 Rp 6,500,000.00 2
Total

C. Dump Truck
Uraian Volume Biaya Pemakaian
Sewa 6 Rp 900,000.00 90

D. Over head
Uraian Volume biaya Total
Operasional, Gaji &
3 Rp 29,500,000.00 Rp 88,500,000.00
Lain lain

Total Rp 2,209,000,000.00
lat Berat

Total Biaya
Rp 266,400,000
Rp 225,000,000.00
Rp 367,200,000.00
Rp 15,000,000.00
Rp 873,600,000

Total Biaya 14506447714

Rp 266,400,000.00 13292737714
Rp 22,500,000.00 1213710000
Rp 459,000,000.00
Rp 13,000,000.00
Rp 760,900,000.00

Total Biaya
Rp 486,000,000.00

Total

88,500,000.00

p 2,209,000,000.00