No PEKERJAAN CUT AND FILL Sat VoL Hari Harga Satuan Total Harga
A PEKERJAAN PERSIAPAN
1 Direksi keet dan Garasi alat, dll P=40 L=30 m2 1200 30 Rp 40,000 Rp 48,000,000
2 Mob demobilisasi Excavator Ls 1 30 Rp 6,000,000 Rp 6,000,000
3 Mob demobilisasi Buldozzer Ls 1 30 Rp 6,000,000 Rp 6,000,000
4 Mob demobilisasi Vibro Ls 1 30 Rp 6,000,000 Rp 6,000,000
5 Mob demobilisasi Sheep foot Ls 1 30 Rp 6,000,000 Rp 6,000,000
6 Mob demobilisasi Dump Truck Tronton unit 6 30 Rp 800,000 Rp 4,800,000
7 Kordinasi Lingkungan Ls 1 30 Rp 12,000,000 Rp 12,000,000
TOTAL PERSIAPAN KERJA Rp 88,800,000
B BIAYA OPERASIONAL PERBULAN
1 Excavator PC 200 Jam 240 30 Rp 160,000 Rp 38,400,000
2 Buldozzer D65 Jam 240 30 Rp 160,000 Rp 38,400,000
3 Vibro roller 12 ton Jam 240 30 Rp 160,000 Rp 38,400,000
4 Sheep Foot Jam 240 30 Rp 250,000 Rp 60,000,000
5 Dump Truck Tronton Index 22/24 unit 6 30 Rp 1,300,000 Rp 234,000,000
6 Solar Excavator & Dozzer (320 Liter/Hari) Liter 9600 30 Rp 11,000 Rp 105,600,000
7 Solar Vibro & Sheep Foot (300 Liter/Hari) Liter 9000 30 Rp 11,000 Rp 99,000,000
8 Solar Dump Truck 6 Unit (300 Liter/Hari) Liter 9000 30 Rp 11,000 Rp 99,000,000