ALAT
KAPASITAS
ALAT
HARGA
ALAT
NILAI
SISA
ALAT
JAM
UMUR
KERJA
HARGA
ALAT
1 TAHUN
ALAT
FAKTOR
PENGEMBALIAN
MODAL
BIAYA
ASURANSI
TOTAL
PENGEM-
DAN
BIAYA
BAHAN
MINYAK
BALIAN
LAIN-LAIN
PASTI / JAM
BAKAR
PELUMAS
WORKSHOP
BIAYA
KOEF.
TOTAL
BIAYA
KOEF.
BIAYA
UPAH
(HP)
JENIS PERALATAN
(Tahun)
(Tahun)
(Jam)
(Rp.)
(Rp.)
KODE
ALAT
(Rp.)
(Rp.)
(Rp.)
(Rp.)
(Rp.)
(Rp.)
f1 x HP x
(10% X B)
i(1+i)^A
(B - C) x D
0.002 x B
-----------
-----------
-----------
(1+i)^A-1
(e1 + e2)
PEMBANTU
BIAYA
/ SOPIR
OPERATOR
OPERASI
PER
/ SOPIR
/ JAM
JAM KERJA
(Rp.)
(Rp.)
(Rp.)
(Rp.)
1 Orang
1 Orang
F+G+H+I
E+J
12
2.5
Harga BBM
0.0625
(g1 x B')
0.125
(g1 x B')
Per
Per
s/d
s/d
s/d
-----
s/d
-----------
Jam Kerja
Jam Kerja
15
f2 x HP x
0.0875
0.175
Rp12,211.4
Rp6,978.0
Harga Olie
2a
BIAYA
SEWA ALAT
OPERATOR
MODAL
No.
TOTAL
KET.
HP
Cp
e1
e2
f1
f2
g1
g1
10
11
12
13
14
15
16
17
18
17
18
19
20
21
22
23
1.
E01
294.0
60.0 T/Jam
100
10.0
1,500.0
100
10
0.19925
0.01
0.00
0.01
0.1500
0.0300
4,037,544.00
0.0875
0.1750
0.01
12,211.43
20,934.00
4,274,689.45
4,274,689.46
2.
ASPHALT FINISHER
E02
72.4
10.0 Ton
100
6.0
1,400.0
100
10
0.26424
0.02
0.00
0.02
0.1500
0.0300
150,302.40
0.0625
0.00
0.1750
0.01
12,211.43
6,978.00
169,491.85
169,491.86
3.
ASPHALT SPRAYER
E03
4.0
850.0 Liter
100
5.0
2,000.0
100
10
0.29832
0.01
0.00
0.01
0.1200
0.0250
6,784.00
0.0875
0.00
0.1250
0.01
12,211.43
6,978.00
31,753.44
31,753.45
4.
BULLDOZER 100-150 HP
E04
155.0 -
100
5.0
2,000.0
100
10
0.29832
0.01
0.00
0.01
0.1200
0.0250
262,880.00
0.0875
0.00
0.1250
0.01
12,211.43
6,978.00
282,069.44
282,069.45
5.
E05
60.0
100
5.0
2,000.0
100
10
0.29832
0.01
0.00
0.01
0.1200
0.0250
101,760.00
0.0875
0.00
0.1250
0.01
12,211.43
6,978.00
120,949.44
120,949.45
6.
E06
20.0
500.0 Liter
100
2.0
1,500.0
100
10
0.61512
0.04
0.00
0.04
0.1500
0.0300
41,520.00
0.0875
0.01
0.1750
0.01
12,211.43
6,978.00
60,709.45
60,709.48
7.
E07
138.0
15.0 Ton
100
5.0
2,000.0
100
10
0.29832
0.01
0.00
0.01
0.1200
0.0250
234,048.00
0.0875
0.00
0.1250
0.01
12,211.43
6,978.00
253,237.44
253,237.45
8.
E08
100.0
3.5 Ton
100
5.0
2,000.0
100
10
0.29832
0.01
0.00
0.01
0.1200
0.0250
169,600.00
0.0875
0.00
0.1250
0.01
12,211.43
6,978.00
188,789.44
188,789.45
9.
E09
190.0
10.0 Ton
100
5.0
2,000.0
100
10
0.29832
0.01
0.00
0.01
0.1200
0.0250
322,240.00
0.0875
0.00
0.1250
0.01
12,211.43
6,978.00
341,429.44
341,429.45
10.
EXCAVATOR 80-140 HP
E10
133.0
0.9 M3
100
5.0
2,000.0
100
10
0.29832
0.01
0.00
0.01
0.1200
0.0250
225,568.00
0.0875
0.00
0.1250
0.01
12,211.43
6,978.00
244,757.44
244,757.45
11.
E11
190.0
10.0 ton
100
5.0
2,000.0
100
10
0.29832
0.01
0.00
0.01
0.1200
0.0250
322,240.00
0.0875
0.00
0.1250
0.01
12,211.43
6,978.00
341,429.44
341,429.45
12.
GENERATOR SET
E12
180.0
135.0 KVA
100
5.0
2,000.0
100
10
0.29832
0.01
0.00
0.01
0.1200
0.0250
305,280.00
0.0875
0.00
0.1250
0.01
12,211.43
6,978.00
324,469.44
324,469.45
13.
E13
135.0
100
5.0
2,000.0
100
10
0.29832
0.01
0.00
0.01
0.1200
0.0250
228,960.00
0.0875
0.00
0.1250
0.01
12,211.43
6,978.00
248,149.44
248,149.45
14.
E14
70.0
0.8 M3
100
5.0
2,000.0
100
10
0.29832
0.01
0.00
0.01
0.1200
0.0250
118,720.00
0.0875
0.00
0.1250
0.01
12,211.43
6,978.00
137,909.44
137,909.45
15.
E15
96.0
1.5 M3
100
5.0
2,000.0
100
10
0.29832
0.01
0.00
0.01
0.1200
0.0250
162,816.00
0.0875
0.00
0.1250
0.01
12,211.43
6,978.00
182,005.44
182,005.45
16.
E16
55.0
8.0 Ton
100
5.0
2,000.0
100
10
0.29832
0.01
0.00
0.01
0.1200
0.0250
93,280.00
0.0875
0.00
0.1250
0.01
12,211.43
6,978.00
112,469.44
112,469.45
17.
E17
82.0
8.1 Ton
100
5.0
2,000.0
100
10
0.29832
0.01
0.00
0.01
0.1200
0.0250
139,072.00
0.0875
0.00
0.1250
0.01
12,211.43
6,978.00
158,261.44
158,261.45
18.
E18
100.5
9.0 Ton
100
5.0
2,000.0
100
10
0.29832
0.01
0.00
0.01
0.1200
0.0250
170,448.00
0.0875
0.00
0.1250
0.01
12,211.43
6,978.00
189,637.44
189,637.45
19.
E19
82.0
7.1 Ton
100
5.0
2,000.0
100
10
0.29832
0.01
0.00
0.01
0.1200
0.0250
139,072.00
0.0875
0.00
0.1250
0.01
12,211.43
6,978.00
158,261.44
158,261.45
20.
CONCRETE VIBRATOR
E20
5.5
100
4.0
1,000.0
100
10
0.35027
0.03
0.00
0.03
0.1500
0.0300
11,418.00
0.0625
0.01
0.1750
0.02
12,211.43
6,978.00
30,607.45
30,607.48
21.
STONE CRUSHER
E21
220.0
50.0 T/Jam
100
5.0
2,000.0
100
10
0.29832
0.01
0.00
0.01
0.1200
0.0250
373,120.00
0.0875
0.00
0.1250
0.01
12,211.43
13,956.00
399,287.44
399,287.45
22.
E22
100
3.0
2,000.0
100
10
0.43798
0.02
0.00
0.02
0.1200
0.0250
10,176.00
0.0875
0.00
0.1250
0.01
12,211.43
6,978.00
29,365.44
29,365.46
23.
E23
100.0
4,000.0 Liter
100
5.0
2,000.0
100
10
0.29832
0.01
0.00
0.01
0.1200
0.0250
169,600.00
0.0875
0.00
0.1250
0.01
12,211.43
6,978.00
188,789.44
188,789.45
24.
PEDESTRIAN ROLLER
E24
8.8
835.0 Ton
100
3.0
2,000.0
100
10
0.43798
0.02
0.00
0.02
0.1200
0.0250
14,924.80
0.0875
0.00
0.1250
0.01
12,211.43
6,978.00
34,114.24
34,114.26
25.
TAMPER
E25
4.7
121.0 Ton
100
4.0
1,000.0
100
10
0.35027
0.03
0.00
0.03
0.1500
0.0300
9,757.20
0.0625
0.01
0.1750
0.02
12,211.43
6,978.00
28,946.65
28,946.68
26.
JACK HAMMER
E26
0.0
1,330.0
1,330.0
100
5.0
2,000.0
100
10
0.29832
0.01
0.00
0.01
0.1200
0.0250
0.00
0.0875
0.00
0.1250
0.01
12,211.43
6,978.00
19,189.44
19,189.45
27.
FULVI MIXER
E27
345.0
2,005.0
2,005.0
100
4.0
1,000.0
100
10
0.35027
0.03
0.00
0.03
0.1500
0.0300
716,220.00
0.0625
0.01
0.1750
0.02
12,211.43
6,978.00
735,409.45
735,409.48
28.
CONCRETE PUMP
E28
100.0
8.00 M3
100
6.0
2,000.0
100
10
0.26424
0.01
0.00
0.01
0.1200
0.0250
169,600.00
0.0875
0.00
0.1250
0.01
12,211.43
6,978.00
188,789.44
188,789.45
29.
TRAILER 20 TON
E29
175.0
20.00 Ton
100
6.0
2,000.0
100
10
0.26424
0.01
0.00
0.01
0.1200
0.0250
296,800.00
0.0875
0.00
0.1250
0.01
12,211.43
6,978.00
315,989.44
315,989.45
30
E30
25.0
2.50 Ton
100
5.0
2,000.0
100
10
0.29832
0.01
0.00
0.01
0.1200
0.0250
42,400.00
0.0875
0.00
0.1250
0.01
12,211.43
6,978.00
61,589.44
61,589.45
31.
E31
125.0
35.00 Ton
100
6.0
2,000.0
100
10
0.26424
0.01
0.00
0.01
0.1200
0.0250
212,000.00
0.0875
0.00
0.1250
0.01
12,211.43
6,978.00
231,189.44
231,189.45
32.
WELDING SET
E32
40.0
250.00 Amp
100
5.0
2,000.0
100
10
0.29832
0.01
0.00
0.01
0.1200
0.0250
67,840.00
0.0875
0.00
0.1250
0.01
12,211.43
6,978.00
87,029.44
87,029.45
33.
E33
150.0
2,000.0 Meter
100
6.0
2,000.0
100
10
0.26424
0.01
0.00
0.01
0.1200
0.0250
254,400.00
0.0875
0.00
0.1250
0.01
12,211.43
6,978.00
273,589.44
273,589.45
34.
E34
1,000.0 Liter
100
4.0
2,000.0
100
10
0.35027
0.02
0.00
0.02
0.1200
0.0250
8,480.00
0.0875
0.00
0.1250
0.01
12,211.43
6,978.00
27,669.44
27,669.46
KETERANGAN :
1
2
3
4
5
6
7
5,000.0
10,800.0
10,800.0
25.0
6.0 -
5.0
5,000.0
25.0
Pek. Ringan
Pek. Ringan
Pek. Berat
Pek. Berat
Pek. Berat
Pek. Ringan
Pek. Berat
Pek. Berat
Pek. Berat
Pek. Berat
Pek. Berat
Pek. Berat
Pek. Berat
Pek. Berat
Pek. Berat
Pek. Berat
Pek. Berat
Pek. Berat
Pek. Berat
Pek. Ringan
Pek. Berat
Pek. Berat
Pek. Berat
Pek. Berat
Pek. Ringan
Pek. Berat
Pek. Ringan
Pek. Berat
Pek. Berat
Pek. Berat
Pek. Berat
Pek. Berat
Pek. Berat
Pek. Berat
TENAGA
ALAT
KAPASITAS
ALAT
HARGA
ALAT
NILAI
SISA
ALAT
JAM
UMUR
KERJA
HARGA
ALAT
1 TAHUN
ALAT
FAKTOR
PENGEMBALIAN
MODAL
BIAYA
ASURANSI
TOTAL
PENGEM-
DAN
BIAYA
BAHAN
MINYAK
BALIAN
LAIN-LAIN
PASTI / JAM
BAKAR
PELUMAS
BIAYA
WORKSHOP
KOEF.
TOTAL
BIAYA
KOEF.
BIAYA
UPAH
(HP)
JENIS PERALATAN
(Tahun)
(Tahun)
(Jam)
(Rp.)
(Rp.)
KODE
ALAT
(Rp.)
(Rp.)
(Rp.)
Lt/HP/Jam
Ltr/HP/Jam
(Rp.)
(Rp.)
(Rp.)
f1 x HP x
(10% X B)
i(1+i)^A
(B - C) x D
0.002 x B
-----------
-----------
-----------
(1+i)^A-1
(e1 + e2)
PEMBANTU
BIAYA
/ SOPIR
OPERATOR
OPERASI
PER
/ SOPIR
/ JAM
JAM KERJA
(Rp.)
(Rp.)
(Rp.)
(Rp.)
1 Orang
1 Orang
F+G+H+I
E+J
0.125
0.01
Harga BBM
0.0625
(g1 x B')
0.125
(g1 x B')
Per
Per
s/d
s/d
s/d
-----
s/d
-----------
Jam Kerja
Jam Kerja
0.175
0.02
f2 x HP x
0.0875
0.175
Rp12,211.4
Rp6,978.0
Harga Olie
2a
BIAYA
SEWA ALAT
OPERATOR
MODAL
No.
TOTAL
KET.
HP
Cp
e1
e2
f1
f2
g1
g1
10
11
12
13
14
15
16
17
18
17
18
19
20
21
22
23
100
10.0
1,500.0
100
10
0.19925
0.01
0.00
0.01
0.1500
0.0300
311,400.00
0.0875
0.01
0.1750
0.01
12,211.43
20,934.00
344,545.45
344,545.46
100
5.0
2,000.0
100
10
0.29832
0.01
0.00
0.01
0.1200
0.0250
420,608.00
0.0875
0.00
0.1250
0.01
12,211.43
20,934.00
453,753.44
453,753.45
100
10.0
1,500.0
100
10
0.19925
0.01
0.00
0.01
0.1500
0.0300
6,228.00
0.0875
0.01
0.1750
0.01
12,211.43
20,934.00
39,373.45
39,373.46
100
5.0
2,000.0
100
10
0.29832
0.01
0.00
0.01
0.1200
0.0250
1,526,400.00
0.0875
0.00
0.1250
0.01
12,211.43
20,934.00
1,559,545.44
1,559,545.45
3.0 M
100
5.0
2,000.0
100
10
0.29832
0.01
0.00
0.01
0.1200
0.0250
678,400.00
0.0875
0.00
0.1250
0.01
12,211.43
20,934.00
711,545.44
711,545.45
3.5 M
100
4.0
1,000.0
100
10
0.35027
0.03
0.00
0.03
0.1500
0.0300
238,740.00
0.0625
0.01
0.1750
0.02
12,211.43
20,934.00
271,885.45
271,885.48
100
5.0
2,000.0
100
10
0.29832
0.01
0.00
0.01
0.1200
0.0250
195,040.00
0.0875
0.00
0.1250
0.01
12,211.43
20,934.00
228,185.44
228,185.45
2.5 M
100
6.0
2,000.0
100
10
0.26424
0.01
0.00
0.01
0.1200
0.0250
178,080.00
0.0875
0.00
0.1250
0.01
12,211.43
20,934.00
211,225.44
211,225.45
600.0 Liter
100
10.0
1,500.0
100
10
0.19925
0.01
0.00
0.01
0.1500
0.0300
278,184.00
0.0875
0.01
0.1750
0.01
12,211.43
20,934.00
311,329.45
311,329.46
100
5.0
2,000.0
100
10
0.29832
0.01
0.00
0.01
0.1200
0.0250
491,840.00
0.0875
0.00
0.1250
0.01
12,211.43
20,934.00
524,985.44
524,985.45
4,000.0 liter
100
6.0
2,000.0
100
10
0.26424
0.01
0.00
0.01
0.1200
0.0250
349,440.00
0.0875
0.00
0.1250
0.01
12,211.43
6,978.00
368,629.44
368,629.45
190.0
4,000.0 liter
100
6.0
2,000.0
100
10
0.26424
0.01
0.00
0.01
0.1200
0.0250
322,240.00
0.0875
0.00
0.1250
0.01
12,211.43
6,978.00
341,429.44
341,429.45
E47
20.0
350.0 liter
100
2.0
2,000.0
100
10
0.61512
0.03
0.00
0.03
0.1200
0.0250
33,920.00
0.0875
0.00
0.1250
0.01
12,211.43
6,978.00
53,109.44
53,109.47
VIBRATING RAMMER
E48
4.2
80.0 KG
100
4.0
1,000.0
100
10
0.35027
0.03
0.00
0.03
0.1500
0.0300
8,719.20
0.0625
0.01
0.1750
0.02
12,211.43
6,978.00
27,908.65
27,908.68
49.
E49
220.0
5.0 M3
100
5.0
2,000.0
100
10
0.29832
0.01
0.00
0.01
0.1200
0.0250
373,120.00
0.0875
0.00
0.1250
0.01
12,211.43
6,978.00
392,309.44
392,309.45
50.
E50
125.0
60.0 CM
100
10.0
1,500.0
100
10
0.19925
0.01
0.00
0.01
0.1500
0.0300
259,500.00
0.0875
0.01
0.1750
0.01
12,211.43
6,978.00
278,689.45
278,689.46
51.
E51
200.0
75.0 Ton
100
5.0
2,000.0
100
10
0.29832
0.01
0.00
0.01
0.1200
0.0250
339,200.00
0.0875
0.00
0.1250
0.01
12,211.43
6,978.00
358,389.44
358,389.45
52.
BLENDING EQUIPMENT
E52
50.0
30.0 Ton
100
10.0
1,500.0
100
10
0.19925
0.01
0.00
0.01
0.1500
0.0300
103,800.00
0.0875
0.01
0.1750
0.01
12,211.43
6,978.00
122,989.45
122,989.46
53.
E34a
40.0
20,000.0 Liter
100
4.0
2,000.0
100
10
0.35027
0.02
0.00
0.02
0.1200
0.0250
67,840.00
0.0875
0.00
0.1250
0.01
12,211.43
6,978.00
87,029.44
87,029.46
35.
TRONTON
E35
150.0
36.
E37
248.0
37.
E36
38.
COLD RECYCLER
E38
900.0
2,200.0 M
39.
HOT RECYCLER
E39
400.0
40.
E40
115.0
41.
ASPHALT DISTRIBUTOR
E41
115.0
42.
E42
105.0
43.
E43
134.0
44.
CONCRETE BREAKER
E44
290.0
45.
ASPAHLT TANKER
E45
190.0
46.
CEMENT TANKER
E46
47.
48.
3.0 -
15.0 Ton
1,000.0 m
-
4,000.0 Liter
20.0 m3/jam
54.
55.
56.
57.
58.
59.
60.
61.
62.
63.
64.
65.
66.
67.
68.
KETERANGAN :
1
2
3
4
5
6
7
8
Pek. Ringan
Pek. Berat
Pek. Ringan
Pek. Berat
Pek. Berat
Pek. Ringan
Pek. Berat
Pek. Berat
Pek. Ringan
Pek. Berat
Pek. Berat
Pek. Berat
Pek. Berat
Pek. Ringan
Pek. Berat
Pek. Ringan
Pek. Berat
Pek. Ringan
Pek. Berat