TENAGA KAPASITAS HARGA ALAT YANG DIPAKAI

ALAT ALAT ALAT JAM

UMUR KERJA
ALAT 1 TAHUN

(HP) - (Tahun) (Tahun) (Jam)

No. JENIS PERALATAN KODE
ALAT

HP Cp B A W
1 2 2a 3 4 5 6 7

1. ASPHALT MIXING PLANT E01 294.0 60.0 T/Jam 3,543,545,000 10.0 1,500.0
2. ASPHALT FINISHER E02 72.4 10.0 Ton 1,081,364,000 6.0 1,400.0
3. ASPHALT SPRAYER E03 4.0 850.0 Liter 149,727,000 5.0 2,000.0
4. BULLDOZER 100-150 HP E04 155.0 - - 1,342,000,000 5.0 2,000.0
5. COMPRESSOR 4000-6500 L\M E05 60.0 5,000.0 CPM/(L/m) 221,818,000 5.0 2,000.0
6. CONCRETE MIXER 0.3-0.6 M3 E06 20.0 500.0 Liter 122,000,000 2.0 1,500.0
7. CRANE 10-15 TON E07 138.0 15.0 Ton 610,000,000 5.0 2,000.0
8. DUMP TRUCK 3-4 M3 E08 100.0 3.5 Ton 275,000,000 5.0 2,000.0
9. DUMP TRUCK 10 TON E09 190.0 10.0 Ton 504,636,000 5.0 2,000.0
10. EXCAVATOR 80-140 HP E10 133.0 0.9 M3 1,386,364,000 5.0 2,000.0
11. FLAT BED TRUCK 3-4 M3 E11 190.0 10.0 ton 737,545,000 5.0 2,000.0
12. GENERATOR SET E12 180.0 135.0 KVA 471,364,000 5.0 2,000.0
13. MOTOR GRADER >100 HP E13 135.0 10,800.0 - 1,014,818,000 5.0 2,000.0
14. TRACK LOADER 75-100 HP E14 70.0 0.8 M3 1,048,091,000 5.0 2,000.0
15. WHEEL LOADER 1.0-1.6 M3 E15 96.0 1.5 M3 854,000,000 5.0 2,000.0
16. THREE WHEEL ROLLER 6-8 T E16 55.0 8.0 Ton 310,545,000 5.0 2,000.0
17. TANDEM ROLLER 6-8 T. E17 82.0 8.1 Ton 465,818,000 5.0 2,000.0
18. TIRE ROLLER 8-10 T. E18 100.5 9.0 Ton 610,000,000 5.0 2,000.0
19. VIBRATORY ROLLER 5-8 T. E19 82.0 7.1 Ton 654,364,000 5.0 2,000.0
20. CONCRETE VIBRATOR E20 5.5 25.0 - 12,755,000 4.0 1,000.0
21. STONE CRUSHER E21 220.0 60.0 T/Jam 2,725,591,000 5.0 2,000.0
22. WATER PUMP 70-100 mm E22 6.0 - - 16,636,000 3.0 2,000.0
23. WATER TANKER 3000-4500 L. E23 100.0 4,000.0 Liter 199,636,000 5.0 2,000.0
24. PEDESTRIAN ROLLER E24 8.8 835.0 Ton 102,591,000 3.0 2,000.0
25. TAMPER E25 4.7 121.0 Ton 16,636,000 4.0 1,000.0
26. JACK HAMMER E26 0.0 1,330.0 - 19,409,000 5.0 2,000.0
27. FULVI MIXER E27 345.0 2,005.0 - 255,091,000 4.0 1,000.0
28. CONCRETE PUMP E28 100.0 8.00 M3 162,715,000 6.0 2,000.0
29. TRAILER 20 TON E29 175.0 20.00 Ton 506,221,000 6.0 2,000.0
30 PILE DRIVER + HAMMER E30 25.0 2.50 Ton 101,244,000 5.0 2,000.0
31. CRANE ON TRACK 35 TON E31 125.0 35.00 Ton 506,221,000 6.0 2,000.0
32. WELDING SET E32 40.0 250.00 Amp 25,313,000 5.0 2,000.0
33. BORE PILE MACHINE E33 150.0 2,000.0 Meter 3,254,276,000 6.0 2,000.0
34. ASPHALT LIQUID MIXER E34 5.0 1,000.0 Liter 16,082,000 4.0 2,000.0
KETERANGAN : 1 Tingkat Suku Bunga =
2 Upah Operator / Sopir / Mekanik =
3 Upah Pembantu Operator/Sopir/Mekanik =
4 Harga Bahan Bakar Bensin =
5 Harga Bahan Bakar Solar =
6 Minyak Pelumas =
7 Pajak Pertambahan Nilai (PPN) diperhitungkan pada Lembar Rekapitulasi Biaya P
8 Khusus AMP, biaya bahan bakar ditambah (untuk pemanasan material) sebesar : 1
 TENAGA KAPASITAS HARGA ALAT YANG DIPAKAI
ALAT ALAT ALAT JAM

UMUR KERJA
ALAT 1 TAHUN

(HP) - (Tahun) (Tahun) (Jam)

No. JENIS PERALATAN KODE
ALAT

HP Cp B A W
1 2 2a 3 4 5 6 7

35. TRONTON E35 150.0 15.0 Ton 482,449,000 10.0 1,500.0

36. COLD MILLING MACHINE E37 248.0 1,000.0 m 5,301,580,000 5.0 2,000.0
37. ROCK DRILL BREAKER E36 3.0 - - 964,898,000 10.0 1,500.0
38. COLD RECYCLER E38 900.0 2,200.0 M 20,906,131,000 5.0 2,000.0
39. HOT RECYCLER E39 400.0 3.0 M 31,359,196,000 5.0 2,000.0
40. AGGREGAT (CHIP) SPREADER E40 115.0 3.5 M 423,483,000 4.0 1,000.0
41. ASPHALT DISTRIBUTOR E41 115.0 4,000.0 Liter 423,483,000 5.0 2,000.0
42. SLIP FORM PAVER E42 105.0 2.5 M 1,433,563,000 6.0 2,000.0
43. CONCRETE PAN MIXER E43 134.0 600.0 Liter 1,072,109,000 10.0 1,500.0
44. CONCRETE BREAKER E44 290.0 20.0 m3/jam 964,898,000 5.0 2,000.0
45. ASPAHLT TANKER E45 190.0 4,000.0 liter 536,055,000 6.0 2,000.0
46. CEMENT TANKER E46 190.0 4,000.0 liter 536,055,000 6.0 2,000.0
47. CONDRETE MIXER (350) E47 20.0 350.0 liter 37,524,000 2.0 2,000.0
48. VIBRATING RAMMER E48 4.2 80.0 KG 21,442,000 4.0 1,000.0
49. TRUK MIXER (AGITATOR) E49 220.0 5.0 M3 804,082,000 5.0 2,000.0
50. BORE PILE MACHINE E50 125.0 60.0 CM 1,254,368,000 10.0 1,500.0
51. CRANE ON TRACK 75-100 TON E51 200.0 75.0 Ton 964,898,000 5.0 2,000.0
52. BLENDING EQUIPMENT E52 50.0 30.0 Ton 536,055,000 10.0 1,500.0
53. ASPHALT LIQUID MIXER E34a 40.0 20,000.0 Liter 16,082,000 4.0 2,000.0
54. BAR BENDER E53 3.0 0.0 0.0 61,500,000 8.0 1,250.0
55. BAR CUTTER E54 3.0 0.0 0.0 61,500,000 8.0 1,250.0
56. BREAKER E55 80.0 3.0 m3/jam 175,000,000 5.0 2,000.0
57. GROUTING PUMP E56 100.0 15.0 Ton 162,715,000 5.0 2,000.0
58. JACK HIDROLIC E57 3.0 150.0 Ton 79,300,000 5.0 2,000.0
59. MESIN LAS E58 3.0 0.2 Ton 50,350,000 3.0 900.0
60. PILE DRIVER LEADER, 75 kw E59 70.0 75.0 kw 488,000,000 5.0 9,600.0
61. PILE HAMMER E60 10.0 0.0 0.0 140,000,000 3.0 800.0
62. PILE HAMMER, 2,5 Ton E61 1.0 2.50 Ton 140,000,000 5.0 8,000.0
63. STRESSING JACK E62 89.0 15.00 Ton 79,300,000 5.0 1,800.0
64. WELDING MACHINE, 300 A E63 5.0 0.00 0 36,600,000 5.0 10,000.0
65.
66.
67.
68.
KETERANGAN : 1 Tingkat Suku Bunga =
2 Upah Operator / Sopir / Mekanik =
3 Upah Pembantu Operator/Sopir/Mekanik =
4 Harga Bahan Bakar Bensin =
5 Harga Bahan Bakar Solar =
6 Minyak Pelumas =
7 Pajak Pertambahan Nilai (PPN) diperhitungkan pada Lembar Rekapitulasi Biaya P
8 Khusus AMP, biaya bahan bakar ditambah (untuk pemanasan material) sebesar : 1
9 AMP , Aspal Sprayer, Aspal Distribusi ditambah bahan bakar untuk pemanasan Asp
 ANALISA BIAYA SEWA PERALATAN PER JAM KERJA (I)

ANG DIPAKAI NILAI FAKTOR BIAYA PASTI PER JAM

SISA PENGEM- BIAYA ASURANSI TOTAL BAHAN BAKAR & PELUMAS
HARGA ALAT BALIAN PENGEM- DAN BIAYA BAHAN MINYAK
ALAT MODAL BALIAN LAIN-LAIN PASTI / JAM BAKAR PELUMAS
MODAL
(Rp.) (Rp.) - (Rp.) (Rp.) (Rp.) % %

i(1+i)^A (B - C) x D 0.002 x B 12 2.5

(10% X B) ----------- ----------- ----------- (e1 + e2) s/d s/d
(1+i)^A-1 W W 15 3

B C D e1 e2 E f1 f2
8 9 10 11 12 13 14 15

3,543,545,000 354,354,500 0.16275 346,017.38 4,724.73 350,742.10 0.1500 0.0300

1,081,364,000 108,136,400 0.22961 159,614.46 1,544.81 161,159.26 0.1500 0.0300
149,727,000 14,972,700 0.26380 17,773.92 149.73 17,923.65 0.1200 0.0250
1,342,000,000 134,200,000 0.26380 159,307.30 1,342.00 160,649.30 0.1200 0.0250
221,818,000 22,181,800 0.26380 26,331.76 221.82 26,553.58 0.1200 0.0250
122,000,000 12,200,000 0.57619 42,177.14 162.67 42,339.81 0.1500 0.0300
610,000,000 61,000,000 0.26380 72,412.41 610.00 73,022.41 0.1200 0.0250
275,000,000 27,500,000 0.26380 32,644.94 275.00 32,919.94 0.1200 0.0250
504,636,000 50,463,600 0.26380 59,904.77 504.64 60,409.40 0.1200 0.0250
1,386,364,000 138,636,400 0.26380 164,573.70 1,386.36 165,960.06 0.1200 0.0250
737,545,000 73,754,500 0.26380 87,553.13 737.55 88,290.68 0.1200 0.0250
471,364,000 47,136,400 0.26380 55,955.09 471.36 56,426.45 0.1200 0.0250
1,014,818,000 101,481,800 0.26380 120,467.89 1,014.82 121,482.71 0.1200 0.0250
1,048,091,000 104,809,100 0.26380 124,417.69 1,048.09 125,465.79 0.1200 0.0250
854,000,000 85,400,000 0.26380 101,377.37 854.00 102,231.37 0.1200 0.0250
310,545,000 31,054,500 0.26380 36,864.44 310.55 37,174.99 0.1200 0.0250
465,818,000 46,581,800 0.26380 55,296.73 465.82 55,762.54 0.1200 0.0250
610,000,000 61,000,000 0.26380 72,412.41 610.00 73,022.41 0.1200 0.0250
654,364,000 65,436,400 0.26380 77,678.81 654.36 78,333.17 0.1200 0.0250
12,755,000 1,275,500 0.31547 3,621.45 25.51 3,646.96 0.1500 0.0300
2,725,591,000 272,559,100 0.26380 323,551.82 2,725.59 326,277.41 0.1200 0.0250
16,636,000 1,663,600 0.40211 3,010.31 16.64 3,026.95 0.1200 0.0250
199,636,000 19,963,600 0.26380 23,698.56 199.64 23,898.20 0.1200 0.0250
102,591,000 10,259,100 0.40211 18,564.01 102.59 18,666.60 0.1200 0.0250
16,636,000 1,663,600 0.31547 4,723.36 33.27 4,756.63 0.1500 0.0300
19,409,000 1,940,900 0.26380 2,304.02 19.41 2,323.43 0.1200 0.0250
255,091,000 25,509,100 0.31547 72,426.39 510.18 72,936.57 0.1500 0.0300
162,715,000 16,271,500 0.22961 16,812.25 162.72 16,974.97 0.1200 0.0250
506,221,000 50,622,100 0.22961 52,304.43 506.22 52,810.66 0.1200 0.0250
101,244,000 10,124,400 0.26380 12,018.56 101.24 12,119.80 0.1200 0.0250
506,221,000 50,622,100 0.22961 52,304.43 506.22 52,810.66 0.1200 0.0250
25,313,000 2,531,300 0.26380 3,004.88 25.31 3,030.19 0.1200 0.0250
3,254,276,000 325,427,600 0.22961 336,242.60 3,254.28 339,496.88 0.1200 0.0250
16,082,000 1,608,200 0.31547 2,283.03 16.08 2,299.11 0.1200 0.0250
10.00 % per-tahun
14,539 Rupiah per-orang/jam
11,682 Rupiah per-orang/jam
6,500 Rupiah per-liter
6,500 Rupiah per-liter
25,000 Rupiah per-liter
kapitulasi Biaya Pekerjaan
aterial) sebesar : 12 Liter x (Kapasitas AMP Riil = 0.7 x Kapasitas AMP/Jam) x Harga BBM Solar , (kolom 16)
 ANALISA BIAYA SEWA PERALATAN PER JAM KERJA (II)

ANG DIPAKAI NILAI FAKTOR BIAYA PASTI PER JAM

SISA PENGEM- BIAYA ASURANSI TOTAL BAHAN BAKAR & PELUMAS

HARGA ALAT BALIAN PENGEM- DAN BIAYA BAHAN MINYAK

ALAT MODAL BALIAN LAIN-LAIN PASTI / JAM BAKAR PELUMAS
MODAL
(Rp.) (Rp.) - (Rp.) (Rp.) (Rp.) Lt/HP/Jam Ltr/HP/Jam

i(1+i)^A (B - C) x D 0.002 x B 0.125 0.01

(10% X B) ----------- ----------- ----------- (e1 + e2) s/d s/d
(1+i)^A-1 W W 0.175 0.02

B C D e1 e2 E f1 f2
8 9 10 11 12 13 14 15

482,449,000 48,244,900 0.16275 47,109.81 643.27 47,753.08 0.1500 0.0300

5,301,580,000 530,158,000 0.26380 629,344.55 5,301.58 634,646.13 0.1200 0.0250
964,898,000 96,489,800 0.16275 94,219.62 1,286.53 95,506.15 0.1500 0.0300
20,906,131,000 2,090,613,100 0.26380 2,481,743.11 20,906.13 2,502,649.24 0.1200 0.0250
31,359,196,000 3,135,919,600 0.26380 3,722,614.61 31,359.20 3,753,973.80 0.1200 0.0250
423,483,000 42,348,300 0.31547 120,236.87 846.97 121,083.84 0.1500 0.0300
423,483,000 42,348,300 0.26380 50,271.19 423.48 50,694.67 0.1200 0.0250
1,433,563,000 143,356,300 0.22961 148,120.49 1,433.56 149,554.05 0.1200 0.0250
1,072,109,000 107,210,900 0.16275 104,688.48 1,429.48 106,117.96 0.1500 0.0300
964,898,000 96,489,800 0.26380 114,541.95 964.90 115,506.85 0.1200 0.0250
536,055,000 53,605,500 0.22961 55,386.98 536.06 55,923.04 0.1200 0.0250
536,055,000 53,605,500 0.22961 55,386.98 536.06 55,923.04 0.1200 0.0250
37,524,000 3,752,400 0.57619 9,729.44 37.52 9,766.96 0.1200 0.0250
21,442,000 2,144,200 0.31547 6,087.89 42.88 6,130.78 0.1500 0.0300
804,082,000 80,408,200 0.26380 95,451.66 804.08 96,255.74 0.1200 0.0250
1,254,368,000 125,436,800 0.16275 122,485.57 1,672.49 124,158.06 0.1500 0.0300
964,898,000 96,489,800 0.26380 114,541.95 964.90 115,506.85 0.1200 0.0250
536,055,000 53,605,500 0.16275 52,344.29 714.74 53,059.03 0.1500 0.0300
16,082,000 1,608,200 0.31547 2,283.03 16.08 2,299.11 0.1200 0.0250
61,500,000 6,150,000 0.18744 8,300.02 98.40 8,398.42 0.1500 0.0300
61,500,000 6,150,000 0.18744 8,300.02 98.40 8,398.42 0.1500 0.0300
175,000,000 17,500,000 0.26380 20,774.05 175.00 20,949.05 0.1200 0.0250
162,715,000 16,271,500 0.26380 19,315.71 162.72 19,478.43 0.1200 0.0250
79,300,000 7,930,000 0.26380 9,413.61 79.30 9,492.91 0.1200 0.0250
50,350,000 5,035,000 0.40211 20,246.48 111.89 20,358.37 0.1500 0.0300
488,000,000 48,800,000 0.26380 12,068.73 101.67 12,170.40 0.1200 0.0250
140,000,000 14,000,000 0.40211 63,333.08 350.00 63,683.08 0.1500 0.0300
140,000,000 14,000,000 0.26380 4,154.81 35.00 4,189.81 0.1200 0.0250
79,300,000 7,930,000 0.26380 10,459.57 88.11 10,547.68 0.1200 0.0250
36,600,000 3,660,000 0.26380 868.95 7.32 876.27 0.1200 0.0250

10.00 % per-tahun
14,539 Rupiah per-orang/jam
11,682 Rupiah per-orang/jam
6,500 Rupiah per-liter
6,500 Rupiah per-liter
25,000 Rupiah per-liter
kapitulasi Biaya Pekerjaan
aterial) sebesar : 12 Liter x (Kapasitas AMP Riil = 0.7 x Kapasitas AMP/Jam) x Harga BBM Solar , (kolom 16)
uk pemanasan Aspal = 1/1000 x Kapasitas tangki aspal x harga bahan bakar solar ( lihat E 01 , E 03, E 41)
A (I)

BIAYA OPERASI PER JAM KERJA

AR & PELUMAS WORKSHOP PERBAIKAN dan PERAWATAN UPAH TOTAL
OPERATOR PEMBANTU BIAYA
BIAYA KOEF. BIAYA KOEF. BIAYA / SOPIR OPERATOR OPERASI
/ SOPIR / JAM
(Rp.) - (Rp.) - (Rp.) (Rp.) (Rp.) (Rp.)
f1 x HP x 1 Orang 1 Orang
Harga BBM 0.0625 (g1 x B') 0.125 (g1 x B') Per Per
+ s/d ----- s/d ----------- Jam Kerja Jam Kerja F+G+H+I
f2 x HP x 0.0875 W 0.175 W = =
Harga Olie Rp14,539.2 Rp11,682.0
F g1 G g1 G H I J
16 17 18 17 18 19 20 21

3,783,150.00 0.0875 206,707 0.1750 413,413.58 14,539.19 35,046.13 4,647,855.69

124,890.00 0.0625 48,275.18 0.1750 135,170.50 14,539.19 11,682.04 334,556.91
5,620.00 0.0875 6,550.56 0.1250 9,357.94 14,539.19 11,682.04 53,274.72
217,775.00 0.0875 58,712.50 0.1250 83,875.00 14,539.19 11,682.04 386,583.73
84,300.00 0.0875 9,704.54 0.1250 13,863.63 14,539.19 11,682.04 134,089.39
34,500.00 0.0875 7,116.67 0.1750 14,233.33 14,539.19 11,682.04 82,071.23
193,890.00 0.0875 26,687.50 0.1250 38,125.00 14,539.19 11,682.04 284,923.73
140,500.00 0.0875 12,031.25 0.1250 17,187.50 14,539.19 11,682.04 195,939.98
266,950.00 0.0875 22,077.83 0.1250 31,539.75 14,539.19 11,682.04 346,788.81
186,865.00 0.0875 60,653.43 0.1250 86,647.75 14,539.19 11,682.04 360,387.41
266,950.00 0.0875 32,267.59 0.1250 46,096.56 14,539.19 11,682.04 371,535.39
252,900.00 0.0875 20,622.18 0.1250 29,460.25 14,539.19 11,682.04 329,203.66
189,675.00 0.0875 44,398.29 0.1250 63,426.13 14,539.19 11,682.04 323,720.64
98,350.00 0.0875 45,853.98 0.1250 65,505.69 14,539.19 11,682.04 235,930.90
134,880.00 0.0875 37,362.50 0.1250 53,375.00 14,539.19 11,682.04 251,838.73
77,275.00 0.0875 13,586.34 0.1250 19,409.06 14,539.19 11,682.04 136,491.64
115,210.00 0.0875 20,379.54 0.1250 29,113.63 14,539.19 11,682.04 190,924.39
141,202.50 0.0875 26,687.50 0.1250 38,125.00 14,539.19 11,682.04 232,236.23
115,210.00 0.0875 28,628.43 0.1250 40,897.75 14,539.19 11,682.04 210,957.41
9,487.50 0.0625 797.19 0.1750 2,232.13 14,539.19 11,682.04 38,738.04
309,100.00 0.0875 119,244.61 0.1250 170,349.44 14,539.19 23,364.09 636,597.32
8,430.00 0.0875 727.83 0.1250 1,039.75 14,539.19 11,682.04 36,418.81
140,500.00 0.0875 8,734.08 0.1250 12,477.25 14,539.19 11,682.04 187,932.56
12,364.00 0.0875 4,488.36 0.1250 6,411.94 14,539.19 11,682.04 49,485.52
8,107.50 0.0625 1,039.75 0.1750 2,911.30 14,539.19 11,682.04 38,279.78
0.00 0.0875 849.14 0.1250 1,213.06 14,539.19 11,682.04 28,283.44
595,125.00 0.0625 15,943.19 0.1750 44,640.93 14,539.19 11,682.04 681,930.34
140,500.00 0.0875 7,118.78 0.1250 10,169.69 14,539.19 11,682.04 184,009.70
245,875.00 0.0875 22,147.17 0.1250 31,638.81 14,539.19 11,682.04 325,882.21
35,125.00 0.0875 4,429.43 0.1250 6,327.75 14,539.19 11,682.04 72,103.41
175,625.00 0.0875 22,147.17 0.1250 31,638.81 14,539.19 11,682.04 255,632.21
56,200.00 0.0875 1,107.44 0.1250 1,582.06 14,539.19 11,682.04 85,110.74
210,750.00 0.0875 142,374.58 0.1250 203,392.25 14,539.19 11,682.04 582,738.06
7,025.00 0.0875 703.59 0.1250 1,005.13 14,539.19 11,682.04 34,954.94
A (II)

BIAYA OPERASI PER JAM KERJA

AR & PELUMAS WORKSHOP PERBAIKAN & PERAWATAN UPAH TOTAL

OPERATOR PEMBANTU BIAYA

BIAYA KOEF. BIAYA KOEF. BIAYA / SOPIR OPERATOR OPERASI
/ SOPIR / JAM
(Rp.) - (Rp.) - (Rp.) (Rp.) (Rp.) (Rp.)
f1 x HP x 1 Orang 1 Orang
Harga BBM 0.0625 (g1 x B') 0.125 (g1 x B') Per Per
+ s/d ----- s/d ----------- Jam Kerja Jam Kerja F+G+H+I
f2 x HP x 0.0875 W 0.175 W = =
Harga Olie Rp14,539.2 Rp11,682.0
F g1 G g1 G H I J
16 17 18 17 18 19 20 21

258,750.00 0.0875 28,142.86 0.1750 56,285.72 14,539.19 35,046.13 392,763.89

348,440.00 0.0875 231,944.13 0.1250 331,348.75 14,539.19 35,046.13 961,318.19
5,175.00 0.0875 56,285.72 0.1750 112,571.43 14,539.19 35,046.13 223,617.47
1,264,500.00 0.0875 914,643.23 0.1250 1,306,633.19 14,539.19 35,046.13 3,535,361.74
562,000.00 0.0875 1,371,964.83 0.1250 1,959,949.75 14,539.19 35,046.13 3,943,499.89
198,375.00 0.0625 26,467.69 0.1750 74,109.53 14,539.19 35,046.13 348,537.53
161,575.00 0.0875 18,527.38 0.1250 26,467.69 14,539.19 35,046.13 256,155.39
147,525.00 0.0875 62,718.38 0.1250 89,597.69 14,539.19 35,046.13 349,426.39
231,150.00 0.0875 62,539.69 0.1750 125,079.38 14,539.19 35,046.13 468,354.39
407,450.00 0.0875 42,214.29 0.1250 60,306.13 14,539.19 35,046.13 559,555.73
292,950.00 0.0875 23,452.41 0.1250 33,503.44 14,539.19 11,682.04 376,127.07
266,950.00 0.0875 23,452.41 0.1250 33,503.44 14,539.19 11,682.04 350,127.07
28,100.00 0.0875 1,641.68 0.1250 2,345.25 14,539.19 11,682.04 58,308.16
7,245.00 0.0625 1,340.13 0.1750 3,752.35 14,539.19 11,682.04 38,558.71
309,100.00 0.0875 35,178.59 0.1250 50,255.13 14,539.19 11,682.04 420,754.94
215,625.00 0.0875 73,171.47 0.1750 146,342.93 14,539.19 11,682.04 461,360.63
281,000.00 0.0875 42,214.29 0.1250 60,306.13 14,539.19 11,682.04 409,741.64
86,250.00 0.0875 31,269.88 0.1750 62,539.75 14,539.19 11,682.04 206,280.86
56,200.00 0.0875 703.59 0.1250 1,005.13 14,539.19 11,682.04 84,129.94
5,175.00 0.0625 3,075.00 0.1750 8,610.00 14,539.19 11,682.04 43,081.23
5,175.00 0.0625 3,075.00 0.1750 8,610.00 14,539.19 11,682.04 43,081.23
112,400.00 0.0875 7,656.25 0.1250 10,937.50 14,539.19 11,682.04 157,214.98
140,500.00 0.0875 7,118.78 0.1250 10,169.69 14,539.19 11,682.04 184,009.70
4,215.00 0.0875 3,469.38 0.1250 4,956.25 14,539.19 11,682.04 38,861.86
5,175.00 0.0625 3,496.53 0.1750 9,790.28 14,539.19 11,682.04 44,683.04
98,350.00 0.0875 4,447.92 0.1250 6,354.17 14,539.19 11,682.04 135,373.31
17,250.00 0.0625 10,937.50 0.1750 30,625.00 14,539.19 11,682.04 85,033.73
1,405.00 0.0875 1,531.25 0.1250 2,187.50 14,539.19 11,682.04 31,344.98
125,045.00 0.0875 3,854.86 0.1250 5,506.94 14,539.19 11,682.04 160,628.04
7,025.00 0.0875 320.25 0.1250 457.50 14,539.19 11,682.04 34,023.98
 TOTAL
BIAYA
SEWA ALAT
PER
JAM KERJA
(Rp.) KET.

E+J

K L
22 23

4,998,597.80 Pek. Ringan

495,716.17 Pek. Ringan
71,198.37 Pek. Berat
547,233.03 Pek. Berat
160,642.97 Pek. Berat
124,411.04 Pek. Ringan
357,946.14 Pek. Berat
228,859.92 Pek. Berat
407,198.21 Pek. Berat
526,347.47 Pek. Berat
459,826.06 Pek. Berat
385,630.11 Pek. Berat
445,203.35 Pek. Berat
361,396.68 Pek. Berat
354,070.10 Pek. Berat
173,666.63 Pek. Berat
246,686.94 Pek. Berat
305,258.64 Pek. Berat
289,290.58 Pek. Berat
42,385.00 Pek. Ringan
962,874.73 Pek. Berat
39,445.75 Pek. Berat
211,830.75 Pek. Berat
68,152.13 Pek. Berat
43,036.41 Pek. Ringan
30,606.87 Pek. Berat
754,866.91 Pek. Ringan
200,984.67 Pek. Berat
378,692.87 Pek. Berat
84,223.21 Pek. Berat
308,442.87 Pek. Berat
88,140.93 Pek. Berat
922,234.94 Pek. Berat
37,254.06 Pek. Berat
 TOTAL
BIAYA

SEWA ALAT
PER
JAM KERJA
(Rp.) KET.

E+J

K L
22 23

440,516.97 Pek. Ringan

1,595,964.32 Pek. Berat
319,123.62 Pek. Ringan
6,038,010.98 Pek. Berat
7,697,473.70 Pek. Berat
469,621.37 Pek. Ringan
306,850.06 Pek. Berat
498,980.44 Pek. Berat
574,472.35 Pek. Ringan
675,062.58 Pek. Berat
432,050.11 Pek. Berat
406,050.11 Pek. Berat
68,075.12 Pek. Berat
44,689.48 Pek. Ringan
517,010.69 Pek. Berat
585,518.69 Pek. Ringan
525,248.49 Pek. Berat
259,339.88 Pek. Ringan
86,429.06 Pek. Berat
51,479.65 Pek. Ringan
51,479.65 Pek. Ringan
178,164.03 Pek. Berat
203,488.13 Pek. Berat
48,354.77 Pek. Berat
65,041.40 Pek. Ringan
147,543.71 Pek. Berat
148,716.81 Pek. Ringan
35,534.79 Pek. Berat
171,175.72 Pek. Berat
34,900.25 Pek. Berat
 DAFTAR BIAYA SEWA PERALATAN PER JAM KERJA

No. URAIAN KO HP KAP. HARGA

DE ALAT

1 ASPHALT MIXING PLANT E01 294.0 60.0 T/Jam 3,543,545,000

2 ASPHALT FINISHER E02 72.4 10.0 Ton 1,081,364,000
3 ASPHALT SPRAYER E03 4.0 850.0 Liter 149,727,000
4 BULLDOZER 100-150 HP E04 155.0 - - 1,342,000,000
5 COMPRESSOR 4000-6500 L\M E05 60.0 5,000.0 CPM/(L/m) 221,818,000
6 CONCRETE MIXER 0.3-0.6 M3 E06 20.0 500.0 Liter 122,000,000
7 CRANE 10-15 TON E07 138.0 15.0 Ton 610,000,000
8 DUMP TRUCK 3-4 M3 E08 100.0 3.5 Ton 275,000,000
9 DUMP TRUCK 10 TON E09 190.0 10.0 Ton 504,636,000
10 EXCAVATOR 80-140 HP E10 133.0 0.9 M3 1,386,364,000
11 FLAT BED TRUCK 3-4 M3 E11 190.0 10.0 ton 737,545,000
12 GENERATOR SET E12 180.0 135.0 KVA 471,364,000
13 MOTOR GRADER >100 HP E13 135.0 10,800.0 - 1,014,818,000
14 TRACK LOADER 75-100 HP E14 70.0 0.8 M3 1,048,091,000
15 WHEEL LOADER 1.0-1.6 M3 E15 96.0 1.5 M3 854,000,000
16 THREE WHEEL ROLLER 6-8 T E16 55.0 8.0 Ton 310,545,000
17 TANDEM ROLLER 6-8 T. E17 82.0 8.1 Ton 465,818,000
18 TIRE ROLLER 8-10 T. E18 100.5 9.0 Ton 610,000,000
19 VIBRATORY ROLLER 5-8 T. E19 82.0 7.1 Ton 654,364,000
20 CONCRETE VIBRATOR E20 5.5 25.0 - 12,755,000
21 STONE CRUSHER E21 220.0 60.0 T/Jam 2,725,591,000
22 WATER PUMP 70-100 mm E22 6.0 - - 16,636,000
23 WATER TANKER 3000-4500 L. E23 100.0 4,000.0 Liter 199,636,000
24 PEDESTRIAN ROLLER E24 8.8 835.00 Ton 102,591,000
25 TAMPER E25 4.7 121.00 Ton 16,636,000
26 JACK HAMMER E26 0.0 1,330.00 - 19,409,000
27 FULVI MIXER E27 345.0 2,005.00 - 255,091,000
28 CONCRETE PUMP E28 100.0 8.00 M3 162,715,000
29 TRAILER 20 TON E29 175.0 20.00 Ton 506,221,000
30 PILE DRIVER + HAMMER E30 25.0 2.50 Ton 101,244,000
31 CRANE ON TRACK 35 TON E31 125.0 35.0 Ton 506,221,000
32 WELDING SET E32 40.0 250.0 Amp 25,313,000
33 BORE PILE MACHINE E33 150.0 2,000.0 Meter 3,254,276,000
34 ASPHALT LIQUID MIXER E34 5.0 1,000.0 Liter 16,082,000
35 TRONTON E35 150.0 15.0 Ton 482,449,000
36 COLD MILLING E36 248.0 1,000.0 m 5,301,580,000
37 ROCK DRILL BREAKER E37 3.0 - - 964,898,000
38 COLD RECYCLER E38 900.0 2,200.0 M 20,906,131,000
39 HOT RECYCLER E39 400.0 3.0 M 31,359,196,000
40 AGGREGAT (CHIP) SPREADER E40 115.0 3.5 M 423,483,000
41 ASPHALT DISTRIBUTOR E41 115.0 4,000.0 Liter 423,483,000
42 SLIP FORM PAVER E42 105.0 2.5 M 1,433,563,000
43 CONCRETE PAN MIXER E43 134.0 600.0 Liter 1,072,109,000
44 CONCRETE BREAKER E44 290.0 20.0 m3/jam 964,898,000
45 ASPAHLT TANKER E45 190.0 4,000.0 liter 536,055,000
46 CEMENT TANKER E46 190.0 4,000.0 liter 536,055,000
47 CONDRETE MIXER (350) E47 20.0 350.0 liter 37,524,000
48 VIBRATING RAMMER E48 4.2 80.0 KG 21,442,000
49 TRUK MIXER (AGITATOR) E49 220.0 5.0 M3 804,082,000
50 BORE PILE MACHINE E50 125.0 60.0 CM 1,254,368,000
51 CRANE ON TRACK 75-100 TON E51 200.0 75.0 Ton 964,898,000
52 BLENDING EQUIPMENT E52 50.0 30.0 Ton 536,055,000
53 ASPHALT LIQUID MIXER E34a 40.0 20,000.0 Liter 16,082,000
54 BAR BENDER E53 3.0 0.0 0 61,500,000
55 BAR CUTTER E54 3.0 0.0 0 61,500,000
56 BREAKER E55 80.0 3.0 m3/jam 175,000,000
57 GROUTING PUMP E56 100.0 15.0 Ton 162,715,000
58 JACK HIDROLIC E57 3.0 150.0 Ton 79,300,000
59 MESIN LAS E58 3.0 0.2 Ton 50,350,000
60 PILE DRIVER LEADER, 75 kw E59 70.0 75.0 kw 488,000,000
61 PILE HAMMER E60 10.0 0.0 0 140,000,000
62 PILE HAMMER, 2,5 Ton E61 1.0 2.5 Ton 140,000,000
63 STRESSING JACK E62 89.0 15.0 Ton 79,300,000
64 WELDING MACHINE, 300 A E63 5.0 0.0 0 36,600,000
KERJA

BIAYA
SEWA KET.
ALAT/JAM
(di luar PPN)

4,998,597.80
495,716.17
71,198.37
547,233.03
160,642.97
124,411.04
357,946.14
228,859.92
407,198.21
526,347.47
459,826.06
385,630.11
445,203.35
361,396.68
354,070.10
173,666.63
246,686.94
305,258.64
289,290.58
42,385.00
962,874.73
39,445.75
211,830.75
68,152.13
43,036.41
30,606.87
754,866.91
200,984.67
378,692.87
84,223.21
308,442.87
88,140.93
922,234.94
37,254.06
440,516.97
1,595,964.32
319,123.62
6,038,010.98
7,697,473.70
469,621.37
306,850.06
498,980.44
574,472.35
675,062.58
432,050.11
406,050.11
68,075.12 T x Te1 x Te2 x Fa
44,689.48
517,010.69
585,518.69
525,248.49
196,800.13
 86,429.06
39,797.61
39,797.61
178,164.03
203,488.13
48,354.77
65,041.40
147,543.71
148,716.81
35,534.79
171,175.72
34,900.25