URAIAN ANAUISA ALAT URALAN UBAIAN PERALATAN, JenisPerolaten Tenago Kopesitos, Act Bonu 2. Umur Bxonoms 'b, Jom Kerja Dotom | Tahun ¢. Harga Alt Kapesitas tongkipemangs expo! (rrinyok) BIAYA PASTI PER JAM KERJA Nii Ssc At = 10%K8 Foktor Angauran Modal = x(t + IMA TAT Bigyo Post per Jam ©. Biaya PengembaionModal = _{B-C}xD. ', Aswransi l= 0.002 x 6. w Blaye Patti perlem = (EF BIAYA OFERASI PER JAM KERIA Bonan Bokar = (12%15%) x Pwxis Bann BokarPomenasan Material = 12tirxMs Bahan Bokar Pemenas Apa 1/1000 xox Ms Pelumas = (25938) xPwx Mo Perawaten don = 128% -1755) xB persoikan Ww Operotor = (1 Orang fam) x Ut Pemtanty Operator = [3 Orang /Jom| x U2 Biaye Operas perJam = (HLM) TOTAL BIAYA SEWA ALAT/ JAM = (G+?) LAIN - Lain Tingkal Suky Bunge Upsh Opersior /Sonir Upah Pembontu Operator / PmbSopir Bohan Bokar Benin chon Sckar Soler Minyok Petumos PPM cinothitungkan pada lomber Rekaritulet BiayaPekeriocn Kove Koer. SATUAN "ASPHALT MIXING PLANT Pw 2400] cp e000] T/sam A tooe | Tahun w 1,500.00] Jom 8 2.300,000.000,00 | Rupion co 30,000.00] Liter c 230,000.000.00] Rupich > ona} = E 191.944,47 | Rugioh F 3085.7} Rugioh s 195.031,14] Rusion Mt 46.00.90) upton He 5.092.000,00 | Busion Hg 315.000,00 ] Ruciah 1 .229.500,00 | Rupiah k 2ea.393,28 | Rupiah L 18.000,00] Rupiah M 32,400.00] Rupioh P 4.609.283,33 | Rupich T 780431647 |_Rupiah ; 680) / Tahun ul 18.000.00| Fr./iam v2 10,800.00] Fp./iern Mb 450000] Liter Me 0.500.006] Liter mp 25,000.00 er, rue AMPURAIAN ANALISA ALAT Ne. URAIAN Kove Ket. saan | Ket. URAIAN PERALATAN, Jenis Peratatan ASPHALT FINISHER ez Tenaga Pr Tea] Kopostas cp roo} ton ‘at Boru 8 Unur theron’ A 0] Tahun 1b. Jom Kerio Dalam 1 Tahun w 100} Jon 6. Hoga Alo! 8 1.342¢80.000 | Rugich BIAYA PASTI FER JAM KERJA a 8 AIC = ex © toveouuu| Kupan Fokior Angsuan Modal ~ Ext CAA, ° oes? TAT Biayo Post per Jam ©, Biaya Pengembatan Medal = | B-C1xD E 178.3225 | Rucioh Ww b. Asuronsi, dl 0.902 x 8. F 1,918.40] Rupiah Ww Bioyo Past per lem = (e+e s 00.244,69 | Fusion BIAYA OPERAS! PER JAM KERIA anon Bokar ~ (129615) Pwo Ms M1 114.090,00 | Rupioh Pelumes (259639) x Pwx MO 1 54,200.00] Rusion Perowalon dan = (12.8%-17,5) x 8 K 147,840.00] Rugion perakon OW Crerator Seong / Jom) «UI L we.000.00| Rueion Pembant Operator = [1 Orang /Jom) « U2 M 1o.800.00} Rupiah Bayo Operas! perjom = rirkrien P 364.990,00| Rupion TOTAL BIAYA SEWA ALAT/ JAM = (G+?) T BA5.236,69 | Rupiah IAIN - LAIN Thagkot Suku Bunga i 6.90 | &/Tonun upon operoier / Soph ul 19,000.00 | @p./iam Useh Pombenty Operater / Pm Sepir uw 10,800.00 | @p./Jam Bahon Bokor Bersin Mb 450000) Liter Bohon Bakar Solar Me to.s00.00) Liter Ninyak Pelumas Mo 25,000.00 | Liter PN aiperntungken secs tember eekaninuiss Dioys PekerieanURAIAN ANALISA ALAT URAIAN URAIAN PERALATAN, JenisPeralaten "ASPHALT SPRATER Tenaga a Kopastes as00 At tory + @ UnurEkonomis 50 1b Jorn Kerfo Dotorn | Tenun 2.0000 . Horga Ala! 95.040.897.00 Kapaxitos Tangki Aspal @s00 BIAYA PASTI FER JAM KEUA Niet Sia Alt = one 9.504.288,70 Faktor Angsuran Modal = Lt AA, 0.21063 “TsaaT Biayo Past per lam ©. Bloyarengemooion odo = —_(8-C1x0 wo2977 by Asuransi l= oor x $5.04 Th Biaya Pasti per Jom (e+F) 10,386.81 BIAYA OPERAS PER JAM KERIA Bohan Bexar = (1250158) » Pwx Me 6.30000 Bohon Bokar Pemenes Aspa! 1/1000 xCax Ms 8.925,00 Pelumas (2.58%9%) xPwx Me 3.00000 Perowaton don = N3sm-1788) x8 aaiaas pertaikan Ww Operator = (1 Orang / Jom} x UT 18,000.00] Rupiah Pembanty Operator = (1 Orang /Jam) x U2 woecos0| Rupiah Biaye Operas! per Jom Hse) 55,341.25 | rusian TOTAL BIAYA SEWA ALAT/JAM = (G+?) 65.728.06 | RupIGh LAIN - LAIN Theat Suku Bunge 0 | % / Tonun Upah Operator / Soni Reva poh Fembenty Operator /Pmb Sopir Pp./lare Behar Sokar Bersin wer char Bokar solar bier Minyak Peturas tee PN diperitungkan pads lembar Rekontulss Biayo PeteriaanURAIAN ANAUISA ALAT URAIAN PERALATAN Jens Peratatan Tenaga Kopasitos Alot Bory 8. Umur Bkonomis bb. Jem Kora Dalam 1 Tahun ©. Haga Ala! BIAYA PASTI PER JAM KERJA, Nii Sie lat 1o%Ke Foklor Angsuran Medal = xi ia TriRasT Biya Pest per Jom = ©. Biaya Pengembalan Medal = B-C)xD bo, Asurarsi c= 0002 x 8 Biaye Pasi per Jam (e+e) BIAYA OPERAS PER JAM KERIA Bohon Boxer = (I2%1S%) xPwaMs Peluros = (255-38) xPwk Mp Perawaten can = (125-1758) x8 porbaikan, w Operator = [1 Oreng / Jom) x Ut Pombantu Operctor = 1 Orang / Jom} x U2 Bloya Operasiper om = esreesLemy TOTALBIAYA SEWA AIAT /JAM = (G +P) aun = LAIN Tingkot Suey Bunge Upah Operator / Sopi Upah Pembantu Operater / Fis Sopi Bohan Bakar Bensin fehon Bakar Soler Minycic Pelurros PEN cipemitungkan pad lembar Retoptulesi Bioyo Pekerjoan Ne. URAIAN Kove Kor SATUAN | BUDOTER Pa TEES] AP ce 7 A 50] tohun w 20000} Jom 8 270.921.6000 | Rucioh c 127.092.160.00] Rupiah D> 02063 - e 137,622.43 eupioh F 27092) Rupiah S 138,093,36| upon HI 244,125.00] Rupiah 1 116.250.00] Rupich K 111.208,86|Fuptah L 18,0000] Rupiah M 0.g00.00] Rupian P 500.380,64 | eusiah 7 3527400 | top ‘i 650] &/Tehun ul 18,000.00) Ro./4amn v2 10.800,00 | Rp./am Mo 4500.00] Liter Ms 10.5000] Unter Mp 25.00.00] LiterURAIAN ANAUISA ALAT URAIAN URAIAN PERALATAN JenisPeralaten CONPRESOR Tenaga soo] Kopastas s.co00 | cemvitem Net for 5 @ UmurEkonomis 0] Tobon Jom Keria Dato | Tanun 2c000] Jon c. Hergo Alot 89.673.225.00) Rupiah DIAYA FAST FER JAM KERJA Nilo! Sa Alot 0x8 ¢ 8.067.322.50 Faktor Angsuron Modal. = ix (L+H, 024063 oo Blaya Past per Jom @, BiayaPangembetan Modal = (3-010 Ww be, Asuransi l= Blaye Past per Jem BIAYA OPERAS PER JAM KERIA Banon Bakar = (12%15%) x PwxMe Rupion Pelumas (2.5%3%) xPwxMo Rusioh Perowaton cian 02s%017, Rupion poreaikan, Operator (1 Orong / Jom) x UL 18,000.00) Ruriah Pampany Operator = (1 Orang /Jom) «U2 rowscv.00 | Rugioh Biya Operasi per Jom etek P 175.358.91 | Rueioh TOTAL BIAYA SEWA ALAT/ JAM = (GP) 18417532 |_Rupich LAIN - LAIN Tngkat Sukw Bunge i S/Tohun Upch Operator / Seri Rpwiam Upah Pembentu Operator /Pmb.Sopir epwiom Bohon Boker Bersin Liter Bonen Baker Soler Liter Ninyak Patumas liter PN diperhitunakan pads lembor Rekapitulasi Bigyo Pekerjaan PLEASRI RoeURAIAN ANAUISA ALAT a —— No. URALAN Kope Korr, SATAN | KET. A. | URAIAN PERALATAN 1] Jenis Perciaten CONCRETE MIXER 0,89-0.50N3 08 | tenaga wr 70] AF 3] Kepastas ce 5000] ther 4] Aigt Baru 1a, Umut Beonomnit N 20| Tohun 'b, Jom Kerja Dalam | Tahun w 1.5000] Jom , Herge Ala 8 97.497.355,00] Rupiah , | BIAYA PASTI PER JAM KERIA 1] Nai Sse Alot = 10EKB c 3.749.935,50 | Rupioh 2) Faktor Angiuton Modal = . csi} = TRA 3) Saya Peali per Jom ©. BiyoPengembaion Medal = _{8-C) xD. E 12.424.08] Rupiah W 0.902 x 8 F 2027] Rupioh Bioye Festi per Jom (EtF) s 12,474.35 | Rupich cc. | BIAYA OPERAS! PER JAM KERIA, 1] Baton Boke = (122188) x Poe Me aI 150000 | Rupich 2] Pelumos (25%-35) 1 Pwx Me 1 15,000.00] Rusia 3) Perawaten an = 12.5% -175%) x 8 K 4.398.26 | Rupioh peokon OW 4] Operator = [1 Org / Jam) x UI L 18.000,00 | Rupiah 3] Pembaniy Qperstor = (1 Orang / Jam « U2 ” asmo.00 | Rupioh Biaye Operasi per om = [eketen P 77,698.26 | Rucioh D. | TOTAL BIAYASEWA ALAT/ JAM = (G+P) 7 FETE | Reniah & | WIN-LAW 1] Tragkat Suku Bunge: i 6,50 | % / Tahun 2] Uoah Operator i Sopir ul 18.000,00 | &p./am 3] Upah Pembanty Operator / Pm Senir w 10.8000 | pom 4) anon Bakar Bensin mo 450090 | — Urer 5] eancn Boker Solar Ms 10.5000] Liter 6} Minyak Fetumas Mo 25.000.00] Liter 7] FPN dipeshitungton pada iembar Rekopituosi Baya Pekerioan [PuanURAIAN ANALISA ALAT No URAIAN KOUE oer. SATAN | KET. 1 A. | URAIAN PERALATAN 1] JenisPeralaten DUMP TRUCK STON Fos. 2) Tenaga Par Toon] AF 3] Kopasitas ce 33| Tor 4] At Bare +e. Umur Ekonomi a 50] Tahun 'b. Jem KeriaDalam | Tahun w 20000] Jom c. Haga Ala! 8 :245,300,000.00 | Rusich 2, | saya rast rer sam KERIA 1] Niel sso Alot = 10RxB c 24.5%0000| Rupiah 2] Foktor Angsuran Medal = XDA, ° 2063} = THa=T 3) soya resi per Jom © BiayaPengembaion Modal = _(8-C xD. E asseaaa| zupioh —y- 'o, Aswranst l= oon x 8 F 24830 | Rupich Biaye Pali per Jom (eer) s 25,807,74 | 2upich C. | BIAYA OPERASI PER JAM KERJA 1] Boman Bekor = (12%15%) xFWxMs Hy 157.500,00 | Rurioh a] Pelumos = © (25%OR) xPw MO 1 75.000.00 | Rucioh | Perowaten can = (12.5% 17.55) x8 k 21.4078 | Rusioh portaikan, Ww 4] operator Orang Jom) « Uh u 18,000.00 | Rugioh 3] Pempanw Operator = (1 Orang / Jom) « U2 M 10.800,00 } Rurfon Biaye Operas persom = HeLa) P 282.763,75 | Rupioh D. | TOTALBIAYASEWA ALAT/JAM = (G+?) T OREN AT | Ropioh | .aIN-LaIN 1] Thngkat Suku Bunge i 650 | Tahun 2) Loch Operator /Sonir u 18.000,00 | pia 3) och Pembantu Operator / Pmb Sanit uz 10.800,00 | Rp./4am 4) Bohon Soko Bensin mp 420000) Lier 5] Banon sokar solor Ms 10.500.00| Liter 6) Minyak Petumos Mp 25,000.00 Ler 7] PPN dipermitungkan pace tember Rekopituls! Boye Peteriaan — fi i FURST Biaeaaar ti 4 4URAIAN ANAUSA ALAT URAIAN URAIAN PERALATAN Jenis Perclatan Tenoga Kapanitas Alt Boru 2. Umur Ekorornis 1b. Jom Kerja Dolam | Tahun c. Hoge Ale! BIAYA PASTI FER JAM KERIA Nioi Sea Alot = 10RKe Foktor Angsuran Modal = (1+ IIMA eT Bioyo Past per som ©. Bieya Pengembatan Modal = c1x0 Ww 0002 x 8 Ww Biaye PasiiperJom = leer) BIAYA OPERASI PER JAM KERIA onan BoKar = (125159) xFW KMS Petumas (2.9%:3%) xPwaemp Peromaten ean (i29%-17.97) xe perbaikan, w Operator = [1 Orang / Jom} x Ut Pembanty Opercior = [1 Orang /Jam) x U2 Bloya Operasiper Jom — = (fell on TOTALBIAYA SEWA AIAT /JAM = (+P) LAIN - LAI Tingkot Suu Bunge Upah Operator / Sop Upah Pembanty Operater / PmbSovir Bona Bakar sensin Bohan Baker Soler Minyak Petumae PEN cipernitungkan pade lemibor Rekaritules! Bigyo Pekeriaan Kove oer. SATUAN DUNP TRUCK 10TOW Pw 10D] AF cp 20] Tor A 50] Tohun w 20008] Jam 8 1256.583.438,00| Rupich 25.655.242.80| eupion > o2aes} - E 2178103) Rupah F 258,55] Rupion co 22.037.58| tupich Hi 294,250.00 Rupion 1 142.500,00 | Rupish K 22.448,43| tupish L 18,0000) Rupiah M 10.00.00] Rupiah P 492,998.43 euDiah T 521.08601 | topic 1 450 | /Tonun ul 18,000.00 Re,/Jam v2 10:200,00 | Ro¥/Jam, Me 4500.00] Liter Ms 10.5000] Liter Mp 25,000.00] Liter £09URAIAN ANAUSA ALAT No. URALAN KODE KOEF. satan | KET. A. | URAIAN PERALATAN 1} Jenis Peraiatan EXCAVATOR S0-140 AP #10 2) Tenaga Pw TS] AF 3) Kopasitas cp 09] me 4] Abt eau & Umut honoris a 50] tahun Jom Kerja Dotom | Tanun w 2.0000] Jon c, Hage Alc! 8 |.099,189,000,00 } Rupiah BIAYA PASTIFER JAM KERJA 1] rt se Alot = 10RKe yos.9ia.0c00 | Rurian 2) Fakir Angsuron Modal = ix (14a, D 21063 TTRAT 4] Biaye Pest por Jam © BiayaPengemboionModal = (BC }xD € 112598.17 | Rupich 0002 x B F 1.099,18 | Rupiah Diaye Pati per Jem (esr) s 113.567,38 | eusion ¢._|BIAYA OFERASI PER JAM KERIA 1] Banan Bokor = (12-15%) xPwxMs "1 209.475,00 Ruston 2] Potumes = (25% 3%) 2 Px Mp 1 99.780.00| Rupioh 3 Perwatan can = 12.5% -17.5%) x 8 x 90,928.28 | Rupioh petecikan OW 4] Operater (1 Orang) Jom } x ut L 18.000,00 | Rupiah Pambanty Gperator = (1 Orang / Jom) x U2 M 10,200.00 | Rusia Biaye Operas! per Jem = Ibeiekecem) P 428,953.25 | Rupioh D. | TOTAL BIAYASEWA ALAT/JAM = (G +P) T EEO EO | Rupiah & | IN-tAN 1) Trgkat Suku Bunge i 650) &/ Tahun 2) nah Operator / Sopir ul 8.00000] %p./am 3} ooh Fembantu Operator / PmbSoxir w 10.800.00 | p./0m 4) Bohon Bakar Bersin Me 500.00} rer 5] eonon Bok Soar Ms 10.00.00] Lier 4) Minyak Polumas Mo 25.0000] Liter 7| FPN aiperitungkon paca lembar Rekenitutas! Blaye Pexerjacn lo ¥ ir PLHASRAT Riu aneneURAIAN ANAUSA ALAT No, URAIAN KODE oer. A. | URAIAN PERALATAN 1] Jeni Peralaton "MOTOR GRADER> 100 HP #13 2) Tenaga Pw 1350] HF 3] Kapasitos cp wana] + 4] At eorw 2 @, Umer Bkonomis A 50] Tahun bb. Jem Kerja Dalam | Tanun w 20000] Jam c. Haga Ala! 8 184.574.0000} Runiah 8, | BIAYA PASTI PER Jam KERIA 1] st Sse Alot = 10Rxe. i. 118.457.4030] Runiah 2) Faktor Angsuren Mocol = (HINA, D ozwes} - aT 3] Bioya Past per Jom ©. Siaya Pengembalan Medal = | B-C1xD € 129,272.48 | Rupish bo, Asuransi, t= 0002 x 8 F 1.18458] Rupion Blaya Past per Jem (eee) 6 127.487.03| Rup Cc. | BIAYA OPERASI PER JAM KERIA 1} Behan Bokor = (125155) xPwsc me Hi 212.625,00| Rupiah 2] Petumes (2.5%) xPwx Mo 1 101.250,00] Rupiah 3 Perawaten dan = 125%-17.5%) x 8 k 702.680.40| Rupiah pettelan) Typ 4) Cperator (1 Orong / Jom} x U1 r 18.000,00 } Rurich 5] Pembanty Oserator = (1 Orang sem) «v2 ™ roecn.00 | Rucion Bioya Operasiper Jom = HHSK LEM P 44s.325,40 | Rupich TOTAL BIAYA SEWA ALAT/ JAM = (G+?) T ‘B75 782A3|_ROBIER & | WaIN-taIN 1] Tingkot Suku Bunge i 650 | &/Tohun 2 Uoah Operator /Sonir ul 18,000.00 | @p./sam 3] _Unah Pambontu Operotor / 2mb Sopir ua 10,800.00 | @p./3am 4) Bonen Bakar Bersin Mp so00] ute 3] Banc Bakar sot Me 10,500.00 | Liter 4) ninyek Polumas Mp 25.0000 | Liter 7] PPN ciperhitunakan pada tember Rekapitulai Biaye Pekerjacn onURAIAN ANALISA ALAT URAIAN ANAL AAT No. URAIAN KODE Ker. SATUAN A. | URAIAN PERALATAN 1) JenisPerolaton WHEEL LOADER 1.0-1.6 M3 2) Tenaga Pr a 3] Kopesitas cp vs] va 4] Act Bore 5 & UmurEkonomis A 50] Tahun bb, Jom Kerio Dotor 1 Tchun w 20000] Jem . Harge Alot 8 1.,048.600.000.00 | Rupiah ®. | BIAYAPASTIFERJAMKENIA 1] nie see Alor = 10% xe 1o4.s44.0¢0.00] Rupiah 2] Fokter Angywon Modal = ix(l roa, ° 24068 WanAsT 3 Saye Fosti par sam G BieyePengembolion Medel = (8-C) x0. e 113011.12 | Rupioh Ww be. Asuransi, al = oor xB F 1,043.64} Rupiah Ww Biaye Patti por Jam (esr s 114.084,76 | Rupiah | BAYA OPERAS! PER JAM KERIA 1] Banon Bokor = |12m15%) xPwxms MI 181,200.00 | Rupioh 2 Felumos = (25% 3%) xPwxND. 1 72,000.00 | Rupioh 3 Perawaten dan = 125%-17.5%) x o1.318.50| Ropioh perbaiean Ww 4) Opercior = (1 Oron@ J Jom | x UL L 18,000.09 | Rupiah a Pembanty Operator = (1 Oreng/ Jom] x U2 M 10.2000 | Ruption Baye Operasi per Jom = [Heel P 348,318.50 | Rupiah | TOTALBIAYASEWAALAT/JAM = (G+P) T “FET STSZs | RopIGH | wan-tain 1) Tait Suk Bunge i & Ton 2 Upah Operator | Sopir ul 18,000.00 | Ro./lorm 3] Upah Fembantu Operator / Pb Scpir w 10.890.90 | Reon 4[Eohon Soka Bensin Mo 420009] Lier 5] cohen Bako: Solor Ms 10.500.09| Lier 4) Minyak Pelumos| Me 25.0900) Lier 7) _ FPN diperitungkan pada lembor Rekopitvasi Bioya Pekerjoan ker, £18URAIAN ANAUSA ALAT [ URAIAN Kove SATUAN URAIAN PERALATAN, Jenis Peroigtan TANDEM ROWERS. Tenaga Pe eo] Kopesitas ce er] Ton Not Boru 5 @ UmurBkonomit A 50] Tohun 'b, Jom Kerio Datorn | Tehun w 2.0000] Jom &. Hargo Ala! 8 1.086,580.000,00 }.Rupich BIAYA PASTIPERJAM KELIA Nia’ ise Alot = 108%8 Gi 13.659,000.00 | Ruin Faktor Angsuron Modal = Tx [LMA D 0.24085 TT Baye Pasi per Jom + 6, BiayaPangembalion Mosol = __{8-C}xD e 112.27.71 | Rupich Wy be, Asuransl dll = 0.902 x 8 F 1,036.59 | upton Ww Boye Pasi perJam = (e+) © 113.284,30 | Rupich BIAYA OPERASI PER JAM KERIA anon Bokor = (125-158) x Pwxms Mi 129.130,00 | Rupioh Peumos = (25898) «PuxMp 1 1.80000} Rupian Peawatan dan = (1259-1759) x8 k ¢0.701.42 | Rupioh pert w Operator = [1 Orang / Jom) x Ut L 8.02000} Rupich Pomoanty Operator = [1 Orang / Jom | x U2 " 0.990.00 | Rupioh Bioya Operas! per Jom = (Hee) F 310.151.88 | Rupiah TOTAL BIAYA SEWA ALAT/ JAM = (G +P) T aaaass 7 | Rupiah 1AIN LAIN Tinglot Suku Runge i 650] $/Tohin Upah Operator | Sonir ut 18,000.00 } Roam Upan Pembonty Operator / Pane Senir w o.gn0.09 | Rp./sam onan Bake Bensin i) 450000] Ler fohan Baker Solar Ms tos | Liter Minyak Palumas ve 25.0000 | Liter iperhitungcan pada lembar Rekapitasi Bioya Pekerjacn uvURAIAN ANAUSA ALAT [ URAIAN Kove satan | ker. URAIAN PERALATAN, Jenis Perotatan VIERATOR ROLE 5-81 fe Tenaga Pa Sao] Kopasitar ce 7a] ten) Act tow 1: & Umurtkoromis A 50] Torun 1 Jom Kerja Dolom | Tohun w 20008) Jon © Harge Alat 8 642.240.0000} Rupich BIAYA PASTI FER JAM KERJA Nol sso Alot ORxe c 6422400000 | Rupion Fakier Angsuron Modal = Bath sD, ° 024063 TT Siaye Post par Jom = © BiayoPengembainModsl = (8° )xD. e 69.5653) | Rupioh be. Asuronsi all = 0002 x 8 F 642.24 Rupich Biaye Pasi perJam = (esr) 6 70.187.55 | Rucioh BIAYA OPERASI PER JAM KERIA Bahon Sekar = (125-155) «Pw ns HI 1z7.150.00 | Rupioh Polumas = (25% 3%) x Pax Mp ' 61.5000] Rupich Feranatan gen = N26R-1755) x8 « $6.196,00 | Rupiah pereciten w Operator (1 Oreng f Jom | x UT t 18,000.00 | Rupiah Femoantu Operator = (1 Orang / Jom) x vz ™ 1,600.00] Rusioh Slaye Oparesi per Jem = Ieee F 276,646,00 | Rupiah TOTAL BIAYA SEWA ALAT/ JAM = (G+P) T 345.838.55 | _Ropioh LAIN - Laine Tinghot Seky Buege i 630] %/ Ton Upah Operctor | Sopir ul 16,000.09 | RovJam UUpah Pembenty Operator / Pm Sopic w (080.00 | 2e./Jam Boon Bakar Bensin Mo 450000] ter onon Baker Solar Ms 0.59000] Liter Minyok Folumas ve 2s.00000| Lier FPN diperhitungkon pada lembsar Rekapitvasi iaye Pexeraon Pune ROLURAIAN ANALISA ALAT —_————- | No, URAIAN Kope Korr. SATAN | KET. A. | URAIAN FERALATAN 1} Joris Peroiatan CONCRETE VIBRATOR #20 2) Tenaga Pr 3a] FF 3) Kopesites cp 250 4] Act tow & Umur toners A 50| Torun 'b, Jom fafa Batam | Tahun w 20008] Jom © Harge Alat 8 9.615.559.00 | Rupioh 8, | SIAYA PASTIFER JAM KELIA 1] Nii sso Alot = 108x8 c 961,585.90 | Rusia 2] Foktor Angsuran Model = Tx [L+ 0A ° 024069 ce 3) Bayo Pasti per Jom ©, Sloya Pengembalian Modal = e1xD e 1,041.23} Rupiah Ww 0.002 x 8 F 9.42] Rupiah aye Post perdam = (een) © 1,050.84 | Rupich c| BAYA OPERAS! PER JAM KERIA 1) Bohan Bakar = {12% 15%) xPwxMs HI 2.66250 | Rusioh 2 Feumos = (25%) « Pax Nip 1 4.12500 | Rupich 3] Peranatan don = (25 %-17S RI x8 « ‘4136 | Rupion perbaian OW 4] Operater = (1 Oreng Jom} x Ut L 8.00000 | Rupich §] Fembanty Operwtor = (1 Orang/ Jon) x U2 ™ 10,800.09 | Rupiok Hiaya Operesi per Jom = [HeekeLeM P 42.428,86 | Rupich 0, | TOTAL BIAYASEWA ALAT/JAM = (G+?) 7 ATHTO | RuplOR & | ane ua 1] Tingtat suku surge 650] %/Tohun 2] upan Operator / Sone uw 18.000, | Rp./Jom 3] upon Pembanty Onerater / Pmb Sepir uw 10.800.0 | Rp.Jom 4] Ganon Baker Bensin No 4000] Ler 4] sonan Baker Soiar Ms 1050000] titer ef Minyak Potumae Mp 25,000.00) Uter | BPN ipethitungkon peda lembar Rekepitucsi Bioya PekerioanURAIAN ANAUSA ALAT No. URAIAN Kove Koer. saTuaN | KET. ‘A. | URAIAN PERALATAN 1] denisPeratatan WATER TANKER 3000-45001 £23 2) Tenoge mr TOO] A 3) Kopastas ce 4.0000] iter 4) Actions 1: @ Umur Bxoromis A 50] Teton bb. Jom Kerie Dolo 1 Tahun w 20000] Jan . Hergo Alot 8 104.098.084.00 ] Rupich 8, | BIAYA PASTI FERJAMKERIA 1] Nia size Ara! = 10888 ¢ 10.407.806.40 }_ Rupiah 2] Fokter Angsuran Modal = xf +a, > 0.24088 iT | ovo rast per tom ©. Biaya Pergombatian Modal = cixo 11.2722 Rupiah Ww 002 x 8 F 104.10] Rupiah Bayo Pauli per Jam == (eer) s 11,376.41] Rupiah | BAYA OPERAS! PER JAM KERIA 1) pancn Boxor = [128158] KPwxms HI 187,500.00 | tupion 2} Feumos = (25%2%) xPax Mp 1 15.000,00 } Rupian 3) Peranatan gen = (1258-17551 x 8 K 9,108.88 | Rupian pete OW 4] Operator = (1 Oreng | Jam) x UL L 12,000.00 | Ruption of Pempanty Operator = () Orang /Jam) x U2 M 10,800.09] Rupion Haya Opercal per Jom = (HHRMA F 270.408,58 | Rupiohn 1, | TOTAL BIAYASEWA ALAT/JAM = (G+P) T ei 7ea FF | RUpIGR e | win-tan 1] Tngiot Suku Burge: 1 480] $ /Tohin 2] Upah Operator | Sopir ul 18,000.00 | Ro.JJom 3] Upeh Pembanty Overaior / Fmo Soni w 10.600,00 | Ro.4or 4] Echon 8okar Bensin Mo, 420000] ter 3] zonen Boke Solor he tos | ter @| Minyak Polomas ve asqn00n| Ler 7] FPNiperitunckan pada lembar Rekon Boye PekeraanURAIAN ANAUISA ALAT Ne. URALAN KODE oer. savvam | xe. URAIAN FERALATAN, JenisPeralaton "ASPHALT DISTRIBUTOR E41 Tenoga Fr a Kopesitas, ep 4.0000] Liter Ae bore 2 Umur Ekonomi A 50] Tahun 'b, Jom Kerla Dota 1 Tehun w 20000] Jom . Hargo Ala! 8 275.000.000,00 | Rupich BIAYA PASTI FER JAM KERIA Nici iso Alot = 105%8 c 77.s00.000.00 | Rugioh Fokicr Angsuran Modal = ix +iMA D 0.24083 (+A 1 Biayo Fost per Jam @ BiayaPengembaion Model = __(8-C)xD. E 73.778.52| Rupiah Ww be. Asuransl, 002 x B F 27500] Rupian Bioye Pawtiperjem == (EF) s 30,083.52 | Rupich BIAYA OPERASI PER JAM KERJA Bahan Sokor = [17-15%] KPwx NS Hi 181.125.00 | Rupich Polos = (25%38) x Pwx Mp. 1 6.25000 Rupion Perawatan gan = (0255-17581 xe k 2408250 Rupiah pereaikan w Operator (1 Oreng / Jom) x Ul L 18,000.00 | Rupiah Pembantu Operator = (1 Orang! Jam) x uz ™ 10,800.00 | Rupion Blaya Operas! per Jom = (eteRLeM F 320.237,60| Rupiah TOTALBIAYA SEWA ALAT/JAM = (G +P) T ‘Bono | Rupiah LAIN - LAIN Tingkat Sukv Burge 6.50 | %/Tohun Upah Operctor | Sopir ul 8,000.09 | &p./Jam Upah Pembantu Operator /Pmo.Sepir w 0890.00 | &p./Jom ohen Boke Bensin Mo 450000 Lrer ohon Boke: Solar Ms 10.500.09 | ter Drinyak Felumas Mo 25.00.00 | Lier PPN diperhitunakon pada lembar Rekapituisi Bioyo PekeraanURAIAN ANAUSA ALAT URAIAN URAIAN PERALATAN JenisPeralotan Tenaga kapasitos Jot Bors 2, Umut onan '. Jom Kerio Doorn Tahun . Harge Alot BIAYA PASTIPER JAN KERIA loi Sia Alt = 10SKE. Faktor Angsuen Mogol = ix ean, TT Biaye Past per Jom ©. Biaya Pengembolin Mosol = __[8-C | Boye Post per Jam == lee BIAYA OPERAS! PER JAM KERIA Bahen Boker = [125158] «Pwo Ms Foumes = (2583) KPwxMD Ferawaian dan = (125% 17.5) x 8 perbokan, Ww Opecater = (1 Orang / tam) x UL Fembaniy Operator = (1 Orang /Jam) x U2 Biaye Operasi per Jom = [stekeLeM TOTAL BIAYASEWA ALAT/ JAM = (G+P) LAIN LAIN Tnokat Suku Bure Upoh Operator / Soni Upah Pembonty Operator J Pmb.Sepir fancn Bakar Bensin Bonen Bokew Solar Minyak Felumas FEN ciperitungkon paca lemoar Rskeoitusi Bioye Pexerjacn HEIN AREA ar Bo] oe 40] Lear A 50] Tohun w 1.3009} Jom 5 29.700.000,00| Rupich © 2.970.000,00| Rupiah o ozs} . 4.288.11 | Rupich r 39.40) Rupich 6 437,71 | Rupich i 12,600.00 | Rupion 1 6.00000} Rupich « 3.43509} Rupich L 18,000.00 | Rupiah » 10,800.00 | Rupion P $0,845.00 | Rupich T FETT | Rupiah i 60] &/ Ton uw Redon ue Rp.ilem Mo Lier Ms ver Mo ier Pr aSReT UEURAIAN ANAUSA ALAT No, URAIAN URAIAN PERALATAN, Jenis Peralaton C._| BIAVAOPERASI PER JAM KERJA 1} Behan Bator = [12RIS% xPwa Ms 2] Peumas = (2.5% 381 KPwe Mi a] Peawstan dan = (258-1758) 28 pemaikan Ww 4) Opercter = (1 Oreng / Jom} x UT a] rembontu Operaior = (1 Orang / Jam} x U2 Bloya Operasipersom = (erection D. | TOTALBIAYA SEWA ALAT /JAM G+P) & | AN LAN Tingkot Suky Bunga Upah Opsrater/ Sopit Upah Pembantu Operator / PmbSopr Bohan Bakar Eensn Bonen Bakar Solar Minyat Petumes PEN diperhitungkon pad lembor Rekapiuls Bioyo Pekerjoon 1 2 tenoge 9] Kopestas 4) Alot aon 5 Umur Beonomit ®. Jom Kea Dotam | Tahun c. Hage Alt 8. | BIAYA PASTI PeR JAM KERIA 1] Nia Ssa alot = 10% e 2] Fektor Angsuran Mod! In (sta Tact 3] tiaye rast per Jon @. Bicya Pengembaiinn Mocol = (8-2) x0. W bb, Asuransi l= 902 x 8. Ww Bloya PastiperJam = (e+e Kove oer. SATUAN PICK UF Fw wo] FF ce os] ton A 50] Tahun w 2.0900] Jom B £0,000.000.00] Rupiah c 8,000.000,00] tupish D 0.24063 e 8.46284] Rupiah F 20.00] Rupich c 4742.84] fusion m1 974.500.00 Rupiah 48,000,00] Fupioh k 7.000,00) upiah L 1800000) Rupiah M ro.20000) Fupiah P 17530000] Fupiah T Te404z 64 | Fupiah i 450 | s/Tohun ul 1.00000 | Rp/am v2 16.800,00 | Rp./sam Mb 450000] Liter Me 1050000] Liter Mo 2500000] ute EEELURAIAN ANAUISA ALAT No. KH URAIAN Kove KOEF. satan | cer. URAIAN PERALATAN Jenis Perelatan ‘AIATPANCANG BIASA Tenaga Pa so] AF Kopoutios ce 05] ton Alt Baru 2 @. Umurkkonomit A 30] tonun . Jom Kerio Dalam | Tahun w 1.5000] Jom c. Haga Alot 8 12.009.00000] upioh BIAYA PASTI PER JAM KERIA, Nii Sse Alot = axa, e :200.000,00] Rupiah Foktor Angsuran Modal = beth ° owes] TAT Blaya Pasi per som ©. Bioye Pengerrbolion Model = e 1.79257] Rupiah bb Asurarsi l= 0002 x 8. F 1400] Rupioh Blayo Pastiperjam = (esFy ic 7a57| Pupion BIAYA OPERAS! PER JAM KERJA Bohan Botor = (12%15%) xPwa Ms HI 7.87500 Rupiah Peumas = (2.5%-38) xPwaMp 1 3.75000] Fusion Perawaten den = 25-1758) 18 K 1.49000] Rupigh parbokon w Operator = (1 Orang / Jam) x Ut L 1600000] Rupian Pembanty Operator = (1 Orang / sam) x v2 ™ 1a80000] Rupian Bicya OperasiperJam = (Hee teLeM P 4182500 fupich TOTALBIAYA SEWA ALAT/JAM = (G+P) T ‘4357357 |_ Rupiah vain Lan Tngkot Suku Bunge i 50 | & Tahun| Upoh Operater/ Sopir ul 1800000 Rp./Jam Upch Pemoontu Operator / Pm Soni v2 0.80000) Rp./4am Bonan ckar Bensin Mb 450000 | Liter Bahan Bakar Solar Ms 1050000] Liter Minyok Patines Mp 2500000 Liter PPN cipertiturgken padalember Rekapiulas Biaye Pekerjacn PLAST ROUT RB