Hsbup

DAFTAR HARGA SATUAN PENGUJIAN TANAH DAN BETON
LOKASI KEGIATAN : KAMPUNG NGGOLAR - DISTRIK MERAUKE
KEGIATAN : PENYUSUNAN NORMA, STANDAR, PEDOMAN DAN MANUAL (NSPM)

PEKERJAAN : PERHITUNGAN HARGA SATUAN BAHAN, UPAH, PEKERJAAN DAN KEGIATAN
LOKASI : KAMPUNG NGGOLAR - DISTRIK MERAUKE
KABUPATEN / PROPINSI : MERAUKE - PAPUA
TAHUN ANGGARAN : 2022
SUMBER DANA : ---
PERIODE : JANUARI - JUNI 2022
Harga Overhead + Jumlah

No. Uraian Pengujian Kode Satuan Volume Pengujian Profit Harga Keterangan
% Jumlah
1 2 3 4 5 6 7 8 9 10
1 Pengujian Tanah dan Material Q-1 Sampel 1 - 15% - -

2 Pengujian Sondir Tanah Q-2 Sampel 1 - 15% - -
3 Bor Tangan Q-3 Sampel 1 - 15% - -
4 Sand Cone Test Q-4 Sampel 1 - 15% - -
5 SPT Q-5 Sampel 1 - 15% - -
6 DPC Q-6 Sampel 1 - 15% - -
7 Pengujian Beton Q-7 Sampel 1 - 15% - -
8 Pengujian Aspal Q-8 Sampel 1 - 15% - -
1, Overhead + profit = 15%

2, Harga Pengujian sewaktu-waktu dapat berubah sesuai dengan banyaknya variabel uji dan tingkat kesulitan
3, Harga satuan tidak termasuk biaya mobilisasi dan akomodasi laboran.
URAIAN ANALISA ALAT
JENIS PERALATAN = DUMP TRUCK 3-4 M3 KODE = E - 1
NO. URAIAN KODE KOEF. SATUAN KETERANGAN
A. URAIAN PERALATAN
1. Jenis Peralatan = DUMP TRUCK 3-4 M3 E-1
2. Tenaga Pw = 115.0 HP
3. Kapasitas Cp = 3.5 Ton
4. Alat Baru : a. Umur Ekonomis A = 6.0 Tahun
b. Jam Kerja Dalam 1 Tahun W = 1,600.0 Jam
c. Harga Alat B = 415,000,000 Rupiah
5. Alat Yang Dipakai : a. Umur Ekonomis A' = 6.0 Tahun
b. Jam Kerja Dalam 1 Tahun W' = 1,600.0 Jam
c. Harga Alat (*) B' = 415,000,000 Rupiah
B. BIAYA PASTI PER JAM KERJA

1. Nilai Sisa Alat = 10 % x B C = 41,500,000 Rupiah
2. Faktor Angsuran Modal = i x (1 + i)Â' D = 0.22961 -

(1 + i)Â' - 1
3. Biaya Pasti per Jam :
a Biaya Pengembalian Modal = ( B' - C ) x D E = 53,598.97 Rupiah
W'
b Asuransi, pajak, dll = 0.0020 x B' F = 518.75 Rupiah

W'
Biaya Pasti per Jam = (E+F) G = 54,117.72 Rupiah
C. BIAYA OPERASI PER JAM KERJA
1. Bahan Bakar Minyak = (0.125 s/d 0.175 Ltr/HP/Jam) x Pw x Rp. Solar H = 259,526.25 Rupiah
= 12.50% x Ltr/HP/Jam x Pw x HDA-02
2. Pelumas, gemuk, hidrolik oil = (0.01-0.02 Ltr/HP/Jam) x Pw x Rp. Pelumas I = 50,831.15 Rupiah
3. Perawatan dan perbaikan = (12,5 % - 17,5 %) x B (pendekatan) K = 32,421.88 Rupiah

W'
= 12.50% x B
W'
4. Operator = ( 1 Orang / Jam ) x L-6 L = 26,858.00 Rupiah

5. Pembantu Operator = ( 1 Orang / Jam ) x L-7 M = 21,000.00 Rupiah
Biaya Operasi per Jam = (H+I+K+L+M) P = 390,637.28 Rupiah

TOTAL BIAYA SEWA ALAT / JAM = ( G + P ) 444,755.00 Rupiah
D. TOTAL BIAYA SEWA ALAT / JAM (DIBULATKAN) S1 = 444,754.00 Rupiah
E. TOTAL BIAYA SEWA ALAT / HARI = ( S1 x Tk ) S2 3,113,278.00 Rupiah
F. LAIN - LAIN
1 Tingkat Suku Bunga i = 10.00 % / Tahun
2 Jam kerja efektif per hari Tk = 7.00 Jam
3 Upah Operator / Sopir L-6 = 26,858.00 Rp./Jam
4 Upah Pembantu Operator / Pmb.Sop L-7 = 21,000.00 Rp./Jam
5 Bahan Bakar Bensin MA.1 = 17,877.00 Liter
6 Bahan Bakar Solar MA.2 = 18,054.00 Liter
7 Minyak Pelumas MA.4 = 44,201.00 Liter
8 PPN diperhitungkan pada lembar Rekapitulasi Biaya Pekerjaan
URAIAN ANALISA ALAT
JENIS PERALATAN = EXCAVATOR 80-140 HP KODE = E - 2
A. URAIAN PERALATAN
1. Jenis Peralatan : EXCAVATOR 80-140 HP E-2
3. Kapasitas Cp = 0.90 M3
c. Harga Alat B = 1,743,900,000 Rupiah
c. Harga Alat (*) B' = 1,743,900,000 Rupiah


(1 + i)Â' - 1
W'
b Asuransi, pajak, dll = 0.0020 x B' F = 2,179.88 Rupiah

W'

W'
= 12.50% x B
W'


TOTAL BIAYA SEWA ALAT / JAM = ( G + P ) 795,889.35 Rupiah
D. TOTAL BIAYA SEWA ALAT / JAM (DIBULATKAN) S1 = 795,889.00 Rupiah
F. LAIN - LAIN
URAIAN ANALISA ALAT
JENIS PERALATAN = BULLDOZER 100-150 HP KODE = E - 3
A. URAIAN PERALATAN
1. Jenis Peralatan : BULLDOZER 100-150 HP E-3
3. Kapasitas Cp = - -


(1 + i)Â' - 1
W'

W'

W'
= 12.50% x B
W'


D. TOTAL BIAYA SEWA ALAT / JAM = ( G + P ) 794,146.98 Rupiah
TOTAL BIAYA SEWA ALAT / JAM (DIBULATKAN) S1 = 794,146.00 Rupiah
F. LAIN - LAIN
URAIAN ANALISA ALAT
JENIS PERALATAN = MOTOR GRADER >100 HP KODE = E - 4
A. URAIAN PERALATAN
1. Jenis Peralatan : MOTOR GRADER >100 HP E-4
3. Kapasitas Cp = -


(1 + i)Â' - 1
W'

W'

W'
= 12.50% x B
W'


F. LAIN - LAIN
URAIAN ANALISA ALAT
JENIS PERALATAN = VIBRATOR ROLLER 5-8 T. KODE = E - 5
A. URAIAN PERALATAN
1. Jenis Peralatan : VIBRATOR ROLLER 5-8 T. E-5


(1 + i)Â' - 1
W'

W'

W'
= 12.50% x B
W'


F. LAIN - LAIN
URAIAN ANALISA ALAT
JENIS PERALATAN = PNEUMATIC T. ROLLER 8-15 T. KODE = E - 6
A. URAIAN PERALATAN
1. Jenis Peralatan : PNEUMATIC T. ROLLER 8-15 T. E-6


(1 + i)Â' - 1
W'

W'

W'
= 12.50% x B
W'


F. LAIN - LAIN
URAIAN ANALISA ALAT
JENIS PERALATAN = TANDEM ROLER 6-8 T KODE = E - 7
A. URAIAN PERALATAN
1. Jenis Peralatan : TANDEM ROLER 6-8 T E-7


(1 + i)Â' - 1
W'

W'

W'
= 12.50% x B
W'


F. LAIN - LAIN
URAIAN ANALISA ALAT
JENIS PERALATAN = CONCRETE MIXER 0.3-0.6 M3 KODE = E - 8
A. URAIAN PERALATAN
1. Jenis Peralatan CONCRETE MIXER 0.3-0.6 M3 E-8
3. Kapasitas Cp = 500.0 Liter


(1 + i)Â' - 1
W'

W'
Peralatan sederhana = 1.00% x Ltr/HP/Jam x Pw x HDA-03

W'
= 12.50% x B
W'


E. TOTAL BIAYA SEWA ALAT / HARI = ( S1 x Tk ) S2 552,615.00 Rupiah
F. LAIN - LAIN
URAIAN ANALISA ALAT
JENIS PERALATAN = WATER PUMP 70-100 mm KODE = E - 9
A. URAIAN PERALATAN
1. Jenis Peralatan WATER PUMP 70-100 mm E-9
3. Kapasitas Cp = 30.0 M3/hari

1. Nilai Sisa Alat = 10 % x B C = 750,000 Rupiah

(1 + i)Â' - 1
W'

W'
1. Bahan Bakar Minyak = (0.125 s/d 0.175 Ltr/HP/Jam) x Pw x Rp. Bensin H = 17,877.00 Rupiah
3. Perawatan dan perbaikan = (12,5 % - 17,5 %) x B (pendekatan) K = 585.94 Rupiah

W'
= 12.50% x B
W'


F. LAIN - LAIN
URAIAN ANALISA ALAT
JENIS PERALATAN = WATER TANKER 3000-4500 L. KODE = E - 10
A. URAIAN PERALATAN
1. Jenis Peralatan WATER TANKER 3000-4500 L. E - 10
3. Kapasitas Cp = 5,000.0 Liter


(1 + i)Â' - 1
W'

W'

W'
= 12.50% x B
W'


F. LAIN - LAIN
URAIAN ANALISA ALAT
JENIS PERALATAN = CHAIN SAW (MESIN POTONG KAYU) KODE = E - 11
A. URAIAN PERALATAN
1. Jenis Peralatan : CHAIN SAW (MESIN POTONG KAYU) E - 11
3. Kapasitas Cp = -

1. Nilai Sisa Alat = 10 % x B C = 550,000 Rupiah

(1 + i)Â' - 1
a Biaya Pengembalian Modal = ( B' - C ) x D E = 816.12 Rupiah
W'

W'
Biaya Pasti per Jam = (E+F) G = 823.00 Rupiah

W'
= 12.50% x B
W'


F. LAIN - LAIN
URAIAN ANALISA ALAT
JENIS PERALATAN = COMPRESSOR 4000-6500 L\M KODE = E - 12
A. URAIAN PERALATAN
1. Jenis Peralatan COMPRESSOR 4000-6500 L\M E - 12


(1 + i)Â' - 1
W'

W'

W'
= 12.50% x B
W'


F. LAIN - LAIN
URAIAN ANALISA ALAT
JENIS PERALATAN = ASPHALT SPRAYER KODE = E - 13
A. URAIAN PERALATAN
1. Jenis Peralatan ASPHALT SPRAYER E - 13
3. Kapasitas Cp = 800.0 Liter


(1 + i)Â' - 1
W'

W'

W'
= 12.50% x B
W'


F. LAIN - LAIN
URAIAN ANALISA ALAT
JENIS PERALATAN = FARM TRACTOR (ROTARI) M 5000 KODE = E - 14
A. URAIAN PERALATAN
1. Jenis Peralatan FARM TRACTOR (ROTARI) M 5000 E - 14


(1 + i)Â' - 1
W'

W'

W'
= 12.50% x B
W'


F. LAIN - LAIN
URAIAN ANALISA ALAT
JENIS PERALATAN = STAMPER KODE = E - 15
A. URAIAN PERALATAN
1. Jenis Peralatan STAMPER E - 15


(1 + i)Â' - 1
W'

W'

W'
= 12.50% x B
W'


F. LAIN - LAIN
URAIAN ANALISA ALAT
JENIS PERALATAN = WHELL LOADER KODE = E - 16
A. URAIAN PERALATAN
1. Jenis Peralatan WHELL LOADER E - 16
3. Kapasitas Cp = 1.5 M3


(1 + i)Â' - 1
W'

W'

W'
= 12.50% x B
W'


F. LAIN - LAIN
URAIAN ANALISA ALAT
JENIS PERALATAN = ASPHALT FINIZHER KODE = E - 17
A. URAIAN PERALATAN
1. Jenis Peralatan ASPHALT FINIZHER E - 17


(1 + i)Â' - 1
W'

W'

W'
= 12.50% x B
W'


F. LAIN - LAIN
URAIAN ANALISA ALAT
JENIS PERALATAN = GENERATOR ZET KODE = E - 18
A. URAIAN PERALATAN
1. Jenis Peralatan GENERATOR ZET E - 18


(1 + i)Â' - 1
W'

W'

W'
= 12.50% x B
W'


F. LAIN - LAIN
URAIAN ANALISA ALAT
JENIS PERALATAN = ASPHAL MIXING PLANT (AMP) KODE = E - 19
A. URAIAN PERALATAN
1. Jenis Peralatan ASPHAL MIXING PLANT (AMP) E - 19
3. Kapasitas Cp = 30.0 Ton/Jam


(1 + i)Â' - 1
W'

W'
1. Bahan Bakar Minyak

a. Mesin Produksi = (0.125 s/d 0.175 Ltr/HP/Jam) x Pw x Rp. Solar H = 406,215.00 Rupiah
b. Mesin Pemanas Material = 8.4 Capasitas alat x Rp. Solar Ha = 4,549,608.00 Rupiah

W'
= 15.00% x B
W'

Biaya Operasi per Jam = (H+I+K+L+M) P = 5,401,164.50 Rupiah

D. TOTAL BIAYA SEWA ALAT / JAM = ( G + P ) 5,696,157.53 Rupiah
TOTAL BIAYA SEWA ALAT / JAM (DIBULATKAN) S1 = 5,696,157.00 Rupiah
F. LAIN - LAIN
URAIAN ANALISA ALAT
JENIS PERALATAN = EXCAVATOR MINI + BLADE KODE = E - 20
A. URAIAN PERALATAN
1. Jenis Peralatan EXCAVATOR MINI + BLADE E - 20


(1 + i)Â' - 1
W'

W'
1. Bahan Bakar Minyak

a. Mesin Produksi = (0.125 s/d 0.175 Ltr/HP/Jam) x Pw x Rp. Solar H = 112,837.50 Rupiah

W'
= 12.50% x B
W'


F. LAIN - LAIN
URAIAN ANALISA ALAT
JENIS PERALATAN = FULVI MIXER KODE = E - 21
A. URAIAN PERALATAN
1. Jenis Peralatan = FULVI MIXER E - 21
3. Kapasitas Cp = - Ton


(1 + i)Â' - 1
W'

W'

W'
= 12.50% x B
W'


TOTAL BIAYA SEWA ALAT / JAM = ( G + P ) 1,161,139.07 Rupiah
D. TOTAL BIAYA SEWA ALAT / JAM (DIBULATKAN) S1 = 1,161,139.00 Rupiah
F. LAIN - LAIN
URAIAN ANALISA ALAT
JENIS PERALATAN = MILLING MACHINE KODE = E - 22
A. URAIAN PERALATAN
1. Jenis Peralatan : MILLING MACHINE E - 22
3. Kapasitas Cp = - M3


(1 + i)Â' - 1
W'

W'

W'
= 12.50% x B
W'


TOTAL BIAYA SEWA ALAT / JAM = ( G + P ) 2,683,374.32 Rupiah
D. TOTAL BIAYA SEWA ALAT / JAM (DIBULATKAN) S1 = 2,683,374.00 Rupiah
F. LAIN - LAIN
URAIAN ANALISA ALAT
JENIS PERALATAN = CEMENT SPREADER KODE = E - 23
A. URAIAN PERALATAN
1. Jenis Peralatan : CEMENT SPREADER E - 23


(1 + i)Â' - 1
W'

W'
W'
= 12.50% x B
W'


D. TOTAL BIAYA SEWA ALAT / JAM = ( G + P ) 1,035,568.51 Rupiah
TOTAL BIAYA SEWA ALAT / JAM (DIBULATKAN) S1 = 1,035,568.00 Rupiah
F. LAIN - LAIN
URAIAN ANALISA ALAT
JENIS PERALATAN = ADDITIVE SPREADER KODE = E - 24
A. URAIAN PERALATAN
1. Jenis Peralatan : ADDITIVE SPREADER E - 24
3. Kapasitas Cp = -


(1 + i)Â' - 1
W'

W'

W'
= 12.50% x B
W'


F. LAIN - LAIN
URAIAN ANALISA ALAT
JENIS PERALATAN = BABY ROLLER KODE = E - 25
A. URAIAN PERALATAN
1. Jenis Peralatan : BABY ROLLER E - 25


(1 + i)Â' - 1
W'

W'

W'
= 12.50% x B
W'


F. LAIN - LAIN
URAIAN ANALISA ALAT
JENIS PERALATAN = 0 KODE = E - 26
A. URAIAN PERALATAN
1. Jenis Peralatan : 0 E - 26
b. Jam Kerja Dalam 1 Tahun W = 0.0 Jam
c. Harga Alat B = 0 Rupiah
b. Jam Kerja Dalam 1 Tahun W' = 0.0 Jam
c. Harga Alat (*) B' = A>15th ?? Rupiah

1. Nilai Sisa Alat = 10 % x B C = 0 Rupiah

(1 + i)Â' - 1
W'

W'
1. Bahan Bakar Minyak = (0.125 s/d 0.175 Ltr/HP/Jam) x Pw x Rp. Solar H = 0.00 Rupiah
2. Pelumas, gemuk, hidrolik oil = (0.01-0.02 Ltr/HP/Jam) x Pw x Rp. Pelumas I = 0.00 Rupiah

W'
= 12.50% x B
W'


F. LAIN - LAIN
URAIAN ANALISA ALAT
A. URAIAN PERALATAN


(1 + i)Â' - 1
W'

W'

W'
= 12.50% x B
W'


F. LAIN - LAIN
URAIAN ANALISA ALAT
A. URAIAN PERALATAN
1. Jenis Peralatan 0 E - 28
3. Kapasitas Cp = 0.0 0.0


(1 + i)Â' - 1
W'

W'

W'
= 12.50% x B
W'


F. LAIN - LAIN
URAIAN ANALISA ALAT
A. URAIAN PERALATAN


(1 + i)Â' - 1
W'

W'
1. Bahan Bakar Minyak = (0.125 s/d 0.175 Ltr/HP/Jam) x Pw x Rp. Bensin H = 0.00 Rupiah

W'
= 12.50% x B
W'


F. LAIN - LAIN
URAIAN ANALISA ALAT
A. URAIAN PERALATAN


(1 + i)Â' - 1
W'

W'

W'
= 12.50% x B
W'


F. LAIN - LAIN
URAIAN ANALISA ALAT
A. URAIAN PERALATAN
3. Kapasitas Cp = 0.0


(1 + i)Â' - 1
W'

W'

1. Bahan Bakar Minyak = (0.125 s/d 0.175 Ltr/HP/Jam) x Pw x Rp. Bensin H = 0.00 Rupiah

W'
= 12.50% x B
W'


F. LAIN - LAIN
ANALISA BIAYA SEWA PERALATAN PER JAM KERJA
LOKASI PEKERJAAN : KAMPUNG NGGOLAR - DISTRIK MERAUKE
SUMBER DANA : ---

ALAT YANG DIPAKAI NILAI FAKTOR BIAYA PASTI PER JAM BIAYA OPERASI PER JAM KERJA TOTAL
TENAGA KAPASITAS HARGA JAM SISA PENGEM- BIAYA ASURANSI TOTAL BAHAN BAKAR & PELUMAS, WORKSHOP PERBAIKAN & PERAWATAN UPAH TOTAL BIAYA
ALAT ALAT ALAT UMUR KERJA HARGA ALAT BALIAN PENGEM- DAN BIAYA BAHAN MINYAK OPERATOR PEMBANTU BIAYA SEWA ALAT
ALAT 1 TAHUN ALAT MODAL BALIAN LAIN-LAIN PASTI / JAM BAKAR PELUMAS BIAYA KOEF. BIAYA / SOPIR OPERATOR OPERASI PER
MODAL / SOPIR / JAM JAM KERJA
(HP) - (Tahun) (Tahun) (Jam) (Rp.) (Rp.) - (Rp.) (Rp.) (Rp.) Lt/HP/Jam Ltr/HP/Jam (Rp.) - (Rp.) (Rp.) (Rp.) (Rp.) (Rp.) KET.
No. JENIS PERALATAN KODE f1 x HP x
ALAT i(1+i)Â (B - C) x D 0.033 x B 0.125 0.01 Harga BBM 0.125 (g1 x B') 1 Orang 1 Orang
(10% X B) ----------- ----------- ----------- (e1 + e2) s/d s/d + s/d ----------- Per Per F+G+H+I E+J
(1+i)Â-1 W W 0.175 0.02 f2 x HP x 0.175 W Jam Kerja Jam Kerja
Harga Olie
HP Cp B A W B C D e1 e2 E f1 f2 F g1 G H I J K L
1 2 2a 3 4 5 6 7 8 9 10 11 12 13 14 15 16 17 18 19 20 21 22 23
1 DUMP TRUCK E-1 115 3.50 Ton 415,000,000.00 6 1600 415,000,000.00 41,500,000.00 0.22961 53,598.97 518.75 54,117.72 0.125 0.010 310,357.40 0.125 32,421.88 26,858.00 21,000.00 390,637.28 444,754.00 0
2 EXCAVATOR 100-140 HP E-2 130 0.90 M3 1,743,900,000.00 5 1600 1,743,900,000.00 174,390,000.00 0.26380 258,770.49 2,179.88 260,950.37 0.125 0.010 350,838.80 0.125 136,242.19 26,858.00 21,000.00 534,938.99 795,889.00 0
3 BULLDOZER 100-150 HP E-3 130 - - 1,736,250,000.00 5 1600 1,736,250,000.00 173,625,000.00 0.26380 257,635.34 2,170.31 259,805.65 0.125 0.010 350,838.80 0.125 135,644.53 26,858.00 21,000.00 534,341.33 794,146.00 0
4 MOTOR GRADER >100 HP E-4 135 - - 2,337,500,000.00 5 1600 2,337,500,000.00 233,750,000.00 0.26380 346,852.47 2,921.88 349,774.34 0.125 0.010 364,332.60 0.125 182,617.19 26,858.00 21,000.00 594,807.79 944,582.00 0
5 VIBRATOR ROLLER 5-8 T. E-5 100 8.00 Ton 1,325,000,000.00 5 1600 1,325,000,000.00 132,500,000.00 0.26380 196,611.56 1,656.25 198,267.81 0.125 0.010 269,876.00 0.125 103,515.63 26,858.00 21,000.00 421,249.63 619,517.00 0
6 PNEUMATIC T. ROLLER 8-15 T. E-6 129 8.00 Ton 1,324,300,000.00 5 1600 1,324,300,000.00 132,430,000.00 0.26380 196,507.69 1,655.38 198,163.06 0.125 0.010 348,140.04 0.125 103,460.94 26,858.00 21,000.00 499,458.98 697,622.00 0
7 TANDEM ROLER 6-8 T E-7 83 8.00 Ton 1,316,900,000.00 5 1600 1,316,900,000.00 131,690,000.00 0.26380 195,409.63 1,646.13 197,055.76 0.125 0.010 223,997.08 0.125 102,882.81 26,858.00 21,000.00 374,737.89 571,793.00 0
8 CONCRETE MIXER 0.3-0.6 M3 E-8 10 500.00 Liter 18,000,000.00 5 1600 18,000,000.00 1,800,000.00 0.26380 2,670.95 22.50 2,693.45 0.125 0.010 26,987.60 0.125 1,406.25 26,858.00 21,000.00 76,251.85 78,945.00 0
9 WATER PUMP 70-100 mm E-9 8 30.00M3/hari 7,500,000.00 5 1600 7,500,000.00 750,000.00 0.26380 1,112.90 9.38 1,122.27 0.125 0.010 21,413.08 0.125 585.94 26,858.00 21,000.00 69,857.02 70,979.00 0
10 WATER TANKER 3000-4500 L. E - 10 115 5000.00 Liter 395,000,000.00 5 1600 395,000,000.00 39,500,000.00 0.26380 58,612.50 493.75 59,106.25 0.125 0.010 310,357.40 0.125 30,859.38 26,858.00 21,000.00 389,074.78 448,181.00 0
11 CHAIN SAW (MESIN POTONG KAYUE - 11 10 - - 5,500,000.00 5 1600 5,500,000.00 550,000.00 0.26380 816.12 6.88 823.00 0.125 0.010 26,766.35 0.125 429.69 26,858.00 21,000.00 75,054.04 75,877.00 0
12 COMPRESSOR 4000-6500 L\M E - 12 80 - - 50,000,000.00 5 2000 50,000,000.00 5,000,000.00 0.26380 5,935.44 50.00 5,985.44 0.125 0.010 214,130.80 0.125 3,125.00 26,858.00 21,000.00 265,113.80 271,099.00 0
13 ASPHALT SPRAYER E - 13 15 800.00 Liter 45,000,000.00 5 1200 45,000,000.00 4,500,000.00 0.26380 8,903.16 75.00 8,978.16 0.125 0.010 40,481.40 0.125 4,687.50 26,858.00 21,000.00 93,026.90 102,005.00 0
14 FARM TRACTOR (ROTARI) M 5000 E - 14 50 2.00 Ton 295,000,000.00 5 1600 295,000,000.00 29,500,000.00 0.26380 43,773.89 368.75 44,142.64 0.125 0.010 134,938.00 0.125 23,046.88 26,858.00 21,000.00 205,842.88 249,985.00 0
15 STAMPER E - 15 5 0.20 Ton 20,000,000.00 5 1200 20,000,000.00 2,000,000.00 0.26380 3,956.96 33.33 3,990.30 0.125 0.010 13,383.18 0.125 2,083.33 26,858.00 21,000.00 63,324.51 67,314.00 0
16 WHELL LOADER E - 16 95 1.50 M3 1,820,000,000.00 5 1600 1,820,000,000.00 182,000,000.00 0.26380 270,062.67 2,275.00 272,337.67 0.125 0.010 256,382.20 0.125 142,187.50 26,858.00 21,000.00 446,427.70 718,765.00 0
17 ASPHALT FINIZHER E - 17 144 - - 1,977,960,000.00 5 1600 1,977,960,000.00 197,796,000.00 0.26380 293,501.74 2,472.45 295,974.19 0.125 0.010 388,621.44 0.125 154,528.13 26,858.00 21,000.00 591,007.57 886,981.00 0
18 GENERATOR ZET E - 18 50 - - 35,000,000.00 5 1200 35,000,000.00 3,500,000.00 0.26380 6,924.68 58.33 6,983.02 0.125 0.010 134,938.00 0.125 3,645.83 26,858.00 21,000.00 186,441.83 193,424.00 0
19 ASPHAL MIXING PLANT (AMP) E - 19 150 30.00Ton/Jam 3,179,000,000.00 10 1600 3,179,000,000.00 317,900,000.00 0.16275 291,019.28 3,973.75 294,993.03 0.150 0.015 5,055,275.25 0.150 298,031.25 26,858.00 21,000.00 5,401,164.50 5,696,157.00 0
20 EXCAVATOR MINI + BLADE E - 20 50 - - 554,400,000.00 5 1600 554,400,000.00 55,440,000.00 0.26380 82,265.24 693.00 82,958.24 0.125 0.010 134,938.00 0.125 43,312.50 26,858.00 21,000.00 226,108.50 309,066.00 0
21 FULVI MIXER E - 21 345 - - 800,000,000.00 5 1600 800,000,000.00 80,000,000.00 0.26380 118,708.87 1,000.00 119,708.87 0.125 0.010 931,072.20 0.125 62,500.00 26,858.00 21,000.00 1,041,430.20 1,161,139.00 0
22 MILLING MACHINE E - 22 428 - - 6,500,000,000.00 5 1600 6,500,000,000.00 650,000,000.00 0.26380 964,509.54 8,125.00 972,634.54 0.125 0.010 1,155,069.28 0.125 507,812.50 26,858.00 21,000.00 1,710,739.78 2,683,374.00 0
23 CEMENT SPREADER E - 23 155 - - 2,500,000,000.00 5 1600 2,500,000,000.00 250,000,000.00 0.26380 370,965.21 3,125.00 374,090.21 0.125 0.010 418,307.80 0.125 195,312.50 26,858.00 21,000.00 661,478.30 1,035,568.00 0
24 ADDITIVE SPREADER E - 24 95 - - 1,260,000,000.00 5 1600 1,260,000,000.00 126,000,000.00 0.26380 186,966.46 1,575.00 188,541.46 0.125 0.010 256,382.20 0.125 98,437.50 26,858.00 21,000.00 402,677.70 591,219.00 0
25 BABY ROLLER E - 25 10 2.00Ton/Jam 145,000,000.00 5 1200 145,000,000.00 14,500,000.00 0.26380 28,687.98 241.67 28,929.64 0.125 0.010 26,987.60 0.125 15,104.17 26,858.00 21,000.00 89,949.77 118,879.00 0
26 0 E - 26 0 0.00 0 - 0 0 A>15th ?? - 0.00000 #VALUE! #VALUE! #VALUE! 0.125 0.010 - 0.125 - 26,858.00 21,000.00 #VALUE! #VALUE! 0
KETERANGAN : 1 Tingkat Suku Bunga i = 10.00 % per-tahun
2 Asuransi, Pajak, dll i = 0.0020
3 Jam kerja efektif per hari Tk = 7.00 Jam/Hari
4 Jarak Merauke ke lokasi Proyek L = 30.00 Kilo Meter
5 Upah Operator / Sopir / Mekanik L-6 = 26,858.00 Rupiah per-orang/jam
6 Upah Pembantu Operator/Sopir/Mekanik L-7 = 21,000.00 Rupiah per-orang/jam
7 Harga Bahan Bakar Bensin MA.1 = 17,877.00 Rupiah per-liter
8 Harga Bahan Bakar Solar MA.2 = 18,054.00 Rupiah per-liter
9 Minyak Pelumas MA.4 = 44,201.00 Rupiah per-liter
10 Khusus AMP, biaya bahan bakar ditambah (untuk pemanasan material) sebesar : 12 Liter x (Kapasitas AMP Riil = 0.7 x Kapasitas AMP/Jam) x Harga BBM Solar
DAFTAR HARGA SATUAN ALAT

SUMBER DANA : ---
Harga Kapasitas Alat Berat Biaya Alat

No. Uraian Alat Kode Alat Baru HP Jumlah Satuan Tanpa Over Head Keterangan
(Rupiah) (Rupiah/Jam)
1 2 3 4 5 6 7 8 9
1 DUMP TRUCK E-1 415,000,000.00 115 3.5 Ton 444,754.00

2 EXCAVATOR 100-140 HP E-2 1,743,900,000.00 130 0.9 M3 795,889.00
3 BULLDOZER 100-150 HP E-3 1,736,250,000.00 130 - - 794,146.00
4 MOTOR GRADER >100 HP E-4 2,337,500,000.00 135 - - 944,582.00
5 VIBRATOR ROLLER 5-8 T. E-5 1,325,000,000.00 100 8 Ton 619,517.00
6 PNEUMATIC T. ROLLER 8-15 T. E-6 1,324,300,000.00 129 8 Ton 697,622.00
7 TANDEM ROLER 6-8 T E-7 1,316,900,000.00 83 8 Ton 571,793.00
8 CONCRETE MIXER 0.3-0.6 M3 E-8 18,000,000.00 10 500 Liter 78,945.00
9 WATER PUMP 70-100 mm E-9 7,500,000.00 8 30 M3/hari 70,979.00
10 WATER TANKER 3000-4500 L. E - 10 395,000,000.00 115 5000 Liter 448,181.00
11 CHAIN SAW (MESIN POTONG KAYU) E - 11 5,500,000.00 10 - - 75,877.00
12 COMPRESSOR 4000-6500 L\M E - 12 50,000,000.00 80 - - 271,099.00
13 ASPHALT SPRAYER E - 13 45,000,000.00 15 800 Liter 102,005.00
14 FARM TRACTOR (ROTARI) M 5000 E - 14 295,000,000.00 50 2 Ton 249,985.00
15 STAMPER E - 15 20,000,000.00 5 0.2 Ton 67,314.00
16 WHELL LOADER E - 16 1,820,000,000.00 95 1.5 M3 718,765.00
17 ASPHALT FINIZHER E - 17 1,977,960,000.00 144 - - 886,981.00
18 GENERATOR ZET E - 18 35,000,000.00 50 - - 193,424.00
19 ASPHAL MIXING PLANT (AMP) E - 19 3,179,000,000.00 150 30 Ton/Jam 5,696,157.00
20 EXCAVATOR MINI + BLADE E - 20 554,400,000.00 50 - - 309,066.00
21 FULVI MIXER E - 21 800,000,000.00 345 - - 1,161,139.00
22 MILLING MACHINE E - 22 6,500,000,000.00 428 - - 2,683,374.00
23 CEMENT SPREADER E - 23 2,500,000,000.00 155 - - 1,035,568.00
24 ADDITIVE SPREADER E - 24 1,260,000,000.00 95 - - 591,219.00
25 BABY ROLLER E - 25 145,000,000.00 10 2 Ton/Jam 118,879.00
26 0 E - 26 - 0 0 0 47,858.00
27 0 E - 27 - 0 0 0 47,858.00
28 0 E - 28 - 0 0 0 47,858.00
29 0 E - 29 - 0 0 0 47,858.00
30 0 E - 30 - 0 0 0 47,858.00
31 0 E - 31 - 0 0 0 47,858.00
Catatan :
- Harga satuan belum termasuk pajak PPN dan PPH
- Harga - harga hanya sebagai pedoman / pendukung, dalam perhitungan konstruksi ( tidak mengikat ).
- Undang -undang no. 13 tahun 2003 tentang Ketenagakerjaan (Bab X Pasal 77)
Jika dalam 1 hari bekerja selama 8 jam (5 hari kerja/ senin s/d jumat) maka dalam 1 bulan bekerja selama 21 hari
Jika dalam 1 hari bekerja selama 7 jam (6 hari kerja/ senin s/d sabtu) maka dalam 1 bulan bekerja selama 25 hari
DAFTAR HARGA SATUAN BAHAN

SUMBER DANA : ---
PERIODE : JANUARI - JUNI 2022 OKASI : KAMPUNG NGGOLAR - DISTRIK MERAUKE

Kode Harga Dasar Tingkat Ongkos Harga Dasar +
No. Nama Bahan/Barang Barang Satuan (Distributor) Inflasi Angkut Inflasi + Ket.
( Rp. ) ( %. ) (Rp) Ongkos angkut
1 2 3 4 5 6 7 8 9
A. BAHAN BAKAR DAN PENCAMPUR

1 Premium (Non Subsidi) - Pertamax MA.1 Liter 17,198.00 0% 679.00 17,877.00
2 Solar (Non Subsidi) - Dexlite MA.2 Liter 17,375.00 0% 679.00 18,054.00
3 Minyak Tanah (Non Subsidi) - Kerosene MA.3 Liter 16,609.00 0% 679.00 17,288.00
4 Minyak Pelumas / Olie MA.4 Liter 43,500.00 0% 701.00 44,201.00
5 Minyak Bekisting / Oli Bekas MA.5 Liter 500.00 0% 701.00 1,201.00
6 Polimer MA.6 Liter 20,000.00 0% 1,061.00 21,061.00
7 Aspal MA.7 Kg 15,483.00 0% 741.00 16,224.00
8 Residu MA.8 Liter 50,250.00 0% 1,482.00 51,732.00
B. BAHAN PASIR, BATU DAN SEMEN

1 Pasir Semen (Import) MB.1 M3 1,125,000.00 0% 205,537.00 1,330,537.00
2 Pasir Pasang Lokal (kualitas baik) MB.2 M3 500,000.00 0% 282,960.00 782,960.00
3 Tanah Timbun biasa MB.3 M3 150,000.00 0% 122,610.00 272,610.00
4 Tanah Pilihan (Selmat) MB.4 M3 150,000.00 0% 122,610.00 272,610.00
5 Batu Kerikil/Koral beton (Import) MB.5 M3 1,157,000.00 0% 241,030.00 1,398,030.00
6 Batu Kali/Gunung (Import) MB.6 M3 1,219,000.00 0% 241,030.00 1,460,030.00
7 Batu Bata Merah MB.7 Buah 1,000.00 0% 380.00 1,380.00
8 Batu Cetak 10 x 20 x 30 Cm MB.8 Buah 2,000.00 0% 810.00 2,810.00
9 Paving Blok MB.9 Buah 6,500.00 0% 930.00 7,430.00
10 Semen Portland (PC) @ 50 Kg MB.10 Zak 96,750.00 0% 23,590.00 120,340.00
11 Semen PC Warna MB.11 Zak 118,000.00 0% 23,590.00 141,590.00
12 Tepung Gypsum MB.12 Zak 84,333.00 0% 21,650.00 105,983.00
C. BAHAN KAYU, TRIPLEKS DLL

1 Balok Kayu Kelas III (Kayu Bus) MC.1 M3 2,750,000.00 0% 329,050.00 3,079,050.00
2 Balok Kayu Kelas II (Kayu Rahay) MC.2 M3 4,000,000.00 0% 379,670.00 4,379,670.00
3 Balok Kayu Kelas I (Kayu Besi) MC.3 M3 6,000,000.00 0% 430,300.00 6,430,300.00
4 Balok Kayu Kelas IV (Kayu Campur) MC.4 M3 2,500,000.00 0% 253,110.00 2,753,110.00
5 Papan Kayu Kelas III (Kayu Bus) t : 2-5 cm MC.5 M3 2,750,000.00 0% 329,050.00 3,079,050.00
6 Papan Kayu Kelas II (Kayu Rahay) t : 2 cm MC.6 M3 4,000,000.00 0% 379,670.00 4,379,670.00
7 Papan Kayu Kelas II (Kayu Rahay) t : 3 cm MC.7 M3 4,000,000.00 0% 379,670.00 4,379,670.00
8 Papan Kayu Kelas I (Kayu Besi) t : 2-3 cm MC.8 M3 6,000,000.00 0% 430,300.00 6,430,300.00
9 Papan Kayu Kelas IV (tebal = 2-5 cm) MC.9 M3 2,500,000.00 0% 253,110.00 2,753,110.00
10 Kayu Lat/Reng/List, Kayu Kelas II MC.10 Batang 25,000.00 0% 780.00 25,780.00
11 Tripleks (1,22 x 2,44) cm - tebal 3 mm MC.11 Lembar 66,083.00 0% 3,030.00 69,113.00
19 Teak - Wood (1.22 x 2.44 Cm) - 3 mm MC.19 Lembar 145,750.00 0% 3,030.00 148,780.00
20 Teak - Wood (0.92 x 2.44 Cm) - 4 mm MC.20 Lembar 130,000.00 0% 4,040.00 134,040.00
21 Plywood - Multiplex (9 mm) MC.21 Lembar 475,000.00 0% 7,450.00 482,450.00
22 Melamin MC.22 Lembar 152,250.00 0% 4,970.00 157,220.00
23 Formika Polos (122 x 244) Cm MC.23 Lembar 300,000.00 0% 6,060.00 306,060.00
24 Pelat Asbes Tebal 6 mm MC.24 Lembar 127,000.00 0% 6,310.00 133,310.00
27 Gypsum Board tebal 9 mm MC.27 Lembar 87,500.00 0% 9,580.00 97,080.00
28 List profil Gypsum Lebar Sampai 5 cm MC.28 M' 35,000.00 0% 542.50 35,542.50
29 Hard Board MC.29 Lembar 75,500.00 0% 17,040.00 92,540.00
30 Tiang Kayu Bulat (Dia 20 cm, L=4-6 m) MC.30 Batang 125,000.00 0% 27,420.00 152,420.00
31 Tiang Kayu Bulat (Dia 25-30 cm, L=4-6 m) MC.31 Batang 150,000.00 0% 103,690.00 253,690.00
32 Kayu dolken Ø 8-10, L=4 M MC.32 Batang 12,500.00 0% 5,150.00 17,650.00
33 Patok kayu (Dia = 3 cm, L= 1 m) MC.33 Batang 3,000.00 0% - 3,000.00
34 Patok kayu (Dia = 5 cm, L= 5 m) MC.34 Batang 5,000.00 0% - 5,000.00
35 Kayu Bakar (Campuran) MC.35 M3 400,000.00 0% - 400,000.00
D. BAHAN BESI, PAKU, ALUMUNIUM DAN KAWAT

1 Besi Beton Dia.6 mm (SNI) MD.1 Kg 16,516.00 0% 540.00 17,056.00
5 Besi Beton Dia.14 mm (SNI) MD.5 KG 16,046.00 0% 670.00 16,716.00
1 2 3 4 5 6 7 8 9
9 Kawat Beton MD.9 KG 24,625.00 0% 600.00 25,225.00
10 Kawat beton / bindrat 4 mm MD.10 KG 30,000.00 0% 600.00 30,600.00
11 Paku 1" (2,5 - 3 cm) MD.11 KG 25,916.00 0% 590.00 26,506.00
12 Paku 2" (5 cm) MD.12 KG 23,250.00 0% 590.00 23,840.00
13 Paku 3" (7 cm) MD.13 KG 23,250.00 0% 590.00 23,840.00
14 Paku 4" (10 cm) MD.14 KG 23,250.00 0% 590.00 23,840.00
15 Paku 5" (12 - 15 cm) MD.15 KG 22,916.00 0% 590.00 23,506.00
16 Paku Campur MD.16 KG 23,250.00 0% 590.00 23,840.00
17 Paku Seng MD.17 KG 35,500.00 0% 630.00 36,130.00
18 Paku Ardex Ulir MD.18 KG 36,000.00 0% 590.00 36,590.00
19 Paku Sirap MD.19 Buah 15,000.00 0% 590.00 15,590.00
20 Paku Ondoline MD.20 KG 20,000.00 0% 590.00 20,590.00
21 Paku Tembok / Kecil 2/3 MD.21 Buah 400.00 0% 19.67 419.67
22 Paku/Skrup 5 cm MD.22 KG 495.00 0% 590.00 1,085.00
23 Kawat Nyamuk (Plastik / Nylon) MD.23 M 23,583.00 0% 383.00 23,966.00
24 Kawat Has / Bankhas dia 12 mm MD.24 M2 21,500.00 0% 447.00 21,947.00
25 Kawat Harmonika Has 40x40 mm MD.25 M 83,000.00 0% 2,080.00 85,080.00
26 Kawat burung MN.26 M² 25,000.00 0% 2,080.00 27,080.00
27 Kawat Duri Baja 25 M MD.27 KG 30,500.00 0% 560.00 31,060.00
28 Kawat Las 26 MD.28 Dos 162,625.00 0% 600.00 163,225.00
29 Timah Solder MD.29 KG 443,000.00 0% 180.00 443,180.00
30 Baut Jembatan Dia. <14 mm MD.30 KG 15,000.00 0% 590.00 15,590.00
31 Baut Dia, 3/8" - 17.5 + Mur - Ring MD.31 Buah 6,325.00 0% 590.00 6,915.00
32 Baut Dia, 3/8" - 12.0/15.0 + Mur - Ring MD.32 Buah 6,550.00 0% 590.00 7,140.00
35 Besi angkur dia. 8 mm MN.35 Buah 90,000.00 0% 590.00 90,590.00
36 Kasa (Ram Ayam) Dia, 10 mm MD.36 M 27,500.00 0% 670.00 28,170.00
37 Besi Siku 30 . 30 . 3 - L = 6 Meter MD.37 Batang 94,600.00 0% 5,150.00 99,750.00
43 Besi Plat 1.0 mm - 120 x 240 Cm MD.43 Lembar 581,000.00 0% 14,590.00 595,590.00
44 Besi Plat 1.2 mm - 120 x 240 Cm MD.44 Lembar 674,250.00 0% 16,030.00 690,280.00
45 Besi Plat 2.0 mm - 120 x 240 Cm MD.45 Lembar 1,055,000.00 0% 26,640.00 1,081,640.00
46 Besi Plat 3.0 mm - 120 x 240 Cm MD.46 Lembar 1,441,500.00 0% 35,050.00 1,476,550.00
47 Besi Plat 12 mm -120 x 240 cm MD.47 Lembar 1,450,000.00 0% 135,450.00 1,585,450.00
48 Besi Strip 2 x 4mm MD.48 Batang 44,600.00 0% 880.00 45,480.00
49 Besi Strip 3 x 4mm MD.49 Batang 62,166.00 0% 2,040.00 64,206.00
52 Waltermur Dia 16 mm MD.52 Buah 20,000.00 0% 7,270.00 27,270.00
53 Gording lips chanel 150.65.20.2,3 ( 6 N ) MD.53 Batang 725,000.00 0% 7,270.00 732,270.00
54 Baja profil IWF MD.54 KG 21,000.00 0% 520.00 21,520.00
55 Besi gording canal MD.55 KG 22,549.00 0% 520.00 23,069.00
56 Water mur MD.56 KG 25,000.00 0% 520.00 25,520.00
57 Sealent MD.57 Tube 65,500.00 0% 520.00 66,020.00
E. BAHAN PENUTUP ATAP

1 Seng Gelombang BJLS 0,30 ME.1 Lembar 98,333.00 0% 1,640.00 99,973.00
4 Atap Seng Plastik Gelombang Kecil ME.4 Lembar 69,333.00 0% 710.00 70,043.00
5 Atap Seng Gelombang Besar Fiber Glass ME.5 Lembar 102,000.00 0% 2,990.00 104,990.00
6 Seng Plat BJLS 0.30 ME.6 Lembar 53,250.00 0% 1,640.00 54,890.00
7 Seng Plat BJLS 0.20 ME.7 Lembar 54,875.00 0% 1,330.00 56,205.00
8 Genteng Metal - Multiroof ME.8 Lembar 72,166.00 0% 2,940.00 75,106.00
9 Nok Genteng Metal - Multiroof ME.9 Bh 49,125.00 0% 2,940.00 52,065.00
10 Atap Allumunium Gelombang ME.10 M2 79,250.00 0% 2,940.00 82,190.00
11 Nok Atap Allumunium ME.11 M 24,500.00 0% 2,940.00 27,440.00
12 Karet Talang ME.12 M1 15,400.00 0% 540.00 15,940.00
F. BAHAN KERAMIK
1 Ubin Abu-Abu 20 x 20 Cm MF.1 Buah 3,200.00 0% 240.00 3,440.00
2 Ubin Abu-Abu 30 x 30 Cm MF.2 Buah 7,727.00 0% 500.00 8,227.00
3 Ubin Abu-Abu 40 x 40 Cm MF.3 Buah 14,361.00 0% 1,040.00 15,401.00
4 Ubin Warna 20 x 20 Cm MF.4 Buah 3,060.00 0% 240.00 3,300.00
5 Ubin Warna 30 x 30 Cm MF.5 Buah 7,045.00 0% 500.00 7,545.00
6 Ubin Warna 40 x 40 Cm MF.6 Buah 14,020.00 0% 1,040.00 15,060.00
7 Ubin Teraso Ukuran 30 x 30 cm MF.7 Buah 6,590.00 0% 500.00 7,090.00
8 Ubin Teraso Ukuran 40 x 40 cm MF.8 Buah 14,166.00 0% 1,040.00 15,206.00
9 Ubin Granito Ukuran 30 x 30 cm MF.9 Buah 6,318.00 0% 500.00 6,818.00
10 Ubin Granito Ukuran 40 x 40 cm MF.10 Buah 12,166.00 0% 1,040.00 13,206.00
11 Ubin Teralux Kerang Ukuran 30 x 30 cm MF.11 Buah 7,272.00 0% 500.00 7,772.00
12 Ubin Teralux Kerang Ukuran 40 x 40 cm MF.12 Buah 14,250.00 0% 1,040.00 15,290.00
1 2 3 4 5 6 7 8 9
13 Ubin Teralux Marmer Ukuran 30 x 30 cm MF.13 Buah 11,363.00 0% 500.00 11,863.00
14 Ubin Teralux Marmer Ukuran 40 x 40 cm MF.14 Buah 22,083.00 0% 1,040.00 23,123.00
15 Ubin Teralux Marmer Ukuran 60 x 60 cm MF.15 Buah 71,666.00 0% 3,910.00 75,576.00
16 Keramik Artistik 10x20; 15x15 cm MF.16 Buah 1,250.00 0% 160.00 1,410.00
17 Keramik Artistik 10x10 atau 5x20 cm MF.17 Buah 650.00 0% 130.00 780.00
18 Keramik Lantai 20 x 20 cm MF.18 Buah 3,040.00 0% 240.00 3,280.00
21 Keramik Lantai 30 x 30 berglasir MF.21 Buah 6,909.00 0% 500.00 7,409.00
22 Keramik Lantai 30 x 30 berglasir (Mozaik) MF.22 Buah 6,818.00 0% 500.00 7,318.00
23 Keramik Lantai 40 x 40 cm MF.23 Buah 13,000.00 0% 1,040.00 14,040.00
26 Keramik Dinding 10 x 20 cm MF.26 Buah 1,400.00 0% 160.00 1,560.00
27 Keramik Dinding 20x20 atau 20x25 cm MF.27 Buah 3,092.00 0% 240.00 3,332.00
28 Ubin Dinding Porselin 11 x 11 MF.28 Buah 670.00 0% 130.00 800.00
29 Ubin Dinding Porselin 10 x 20 cm MF.29 Buah 1,036.00 0% 160.00 1,196.00
30 Ubin Dinding Porselin 20 x 20 MF.30 Buah 2,900.00 0% 240.00 3,140.00
31 Plint Ubin Abu-Abu 15 x 20 cm MF.31 Buah 12,500.00 0% 300.00 12,800.00
34 Plint Ubin Warna 10 x 20 cm MF.34 Buah 4,500.00 0% 160.00 4,660.00
37 Plint Ubin Teraso 10 x 30 cm MF.37 Buah 10,000.00 0% 290.00 10,290.00
38 Plint Ubin Teraso 10 x 40 cm MF.38 Buah 12,500.00 0% 310.00 12,810.00
39 Plint Ubin Granito 10 x 40 cm MF.39 Buah 12,500.00 0% 310.00 12,810.00
40 Plint Ubin Granito 10 x 30 cm MF.40 Buah 8,000.00 0% 290.00 8,290.00
41 Plint Ubin Teralux Kerang 10 x 40 cm MF.41 Buah 8,000.00 0% 310.00 8,310.00
42 Plint Ubin Teralux Kerang 10 x 30 cm MF.42 Buah 8,000.00 0% 290.00 8,290.00
43 Plint Ubin Teralux Marmer 10 x 60 cm MF.43 Buah 33,500.00 0% 330.00 33,830.00
46 Plint Keramik Artistik 10 x 20 cm MF.46 Buah 5,000.00 0% 160.00 5,160.00
50 Marmer Ukuran 100 x 100 cm MF.50 Buah 350,000.00 0% 22,830.00 372,830.00
51 Wall paper (Lebar 50 cm) MF.51 M2 310,000.00 0% 751.00 310,751.00
52 Batu Paras MF.52 Buah 22,727.00 0% 500.00 23,227.00
53 Batu Tempel Hitam MF.53 Buah 28,181.00 0% 500.00 28,681.00
G. BAHAN KACA
1 Kaca Polos 3 mm MG.1 M2 175,000.00 0% 4,290.00 179,290.00
2 Kaca Polos 5 mm MG.2 M2 208,759.00 0% 6,540.00 215,299.00
3 Kaca Buram 3 mm MG.3 M2 140,056.00 0% 4,290.00 144,346.00
4 Kaca Buram 4 mm MG.4 M2 140,056.00 0% 5,420.00 145,476.00
5 Kaca Buram 5 mm MG.5 M2 206,685.00 0% 6,540.00 213,225.00
6 Kaca Naco / Louver - 7 Clips (polos) MG.6 Buah 189,375.00 0% 7,910.00 197,285.00
10 Kaca Rayban 25 % - tebal 5 mm MG.10 M2 215,000.00 0% 6,540.00 221,540.00
11 Kaca Acrylic (Kaca Plastik) - 5 mm MG.11 Lembar 1,412,000.00 0% 5,850.00 1,417,850.00
H. BAHAN/ALAT PENGGANTUNG
1 Kunci Tanam (Setara Cap Kuda Terbang) MH.1 Set 102,000.00 0% 640.00 102,640.00
2 Kunci Tanam - 2 Slaagh MH.2 Set 209,375.00 0% 640.00 210,015.00
3 Kunci Tanam - 1 Slaagh MH.3 Set 175,000.00 0% 640.00 175,640.00
4 Kunci Tanam (Setara Cap Anchor / Yale) MH.4 Set 179,900.00 0% 640.00 180,540.00
5 Kunci Gembok MH.5 Set 42,250.00 0% 320.00 42,570.00
6 Engsel 4" (Untuk Pintu) MH.6 Pasang 29,666.00 0% 320.00 29,986.00
7 Engsel 3" (Untuk Jendela) MH.7 Pasang 21,416.00 0% 320.00 21,736.00
8 Engsel Kupu-Kupu T MH.8 Pasang 23,000.00 0% 320.00 23,320.00
9 Engsel Nylon Kuningan 4" MH.9 Pasang 22,500.00 0% 320.00 22,820.00
10 Engsel Biasa 3" (Untuk Jendela) MH.10 Pasang 12,100.00 0% 320.00 12,420.00
11 Hak Angin / Kait Angin MH.11 Buah 14,750.00 0% 320.00 15,070.00
12 Espagnolet MH.12 Set 10,000.00 0% 320.00 10,320.00
13 Grendel Tanam (Pintu) MH.13 Buah 124,000.00 0% 320.00 124,320.00
14 Grendel Besar / Kecil MH.14 Buah 50,250.00 0% 320.00 50,570.00
15 Tarikan Pintu MH.15 Buah 133,333.00 0% 320.00 133,653.00
16 Tarikan Jendela MH.16 Buah 14,666.00 0% 320.00 14,986.00
I. BAHAN CAT
1 Amplas Kertas (Amplas Kayu) MI.1 Lembar 5,500.00 0% 30.00 5,530.00
2 Amplas Besi MI.2 Lembar 5,875.00 0% 30.00 5,905.00
3 Dempul Kayu MI.3 Kg 43,100.00 0% 590.00 43,690.00
4 Cat Meny Kayu MI.4 Kg 45,416.00 0% 590.00 46,006.00
5 Cat Meny Besi MI.5 Kg 46,250.00 0% 590.00 46,840.00
1 2 3 4 5 6 7 8 9
6 Cat Kayu MI.6 Kg 73,333.00 0% 590.00 73,923.00
7 Cat Besi MI.7 Kg 78,500.00 0% 590.00 79,090.00
8 Cat Kilat LN MI.8 Kg 69,166.00 0% 590.00 69,756.00
9 Minyak Cat / Thinner MI.9 Kg 40,944.00 0% 590.00 41,534.00
10 Cat Tembok (Setara Dulux Weathershield) MI.10 Kg 151,350.00 0% 590.00 151,940.00
11 Plamur Tembok MI.11 Zak 131,600.00 0% 14,260.00 145,860.00
12 Cat Tembok Biasa (1 Klg @ 5 Kg) MI.12 Kaleng 64,916.00 0% 3,170.00 68,086.00
13 Cat Besi Crom MI.13 Kg 60,916.00 0% 590.00 61,506.00
14 Cat Besi (Setara Nippon Paint) MI.14 Kg 82,916.00 0% 590.00 83,506.00
15 Politur Kaleng (Setara Apache) MI.15 Kg 72,400.00 0% 590.00 72,990.00
16 Floor Hardener MI.16 KG 95,000.00 0% 590.00 95,590.00
J. BAHAN LISTRIK DAN ELEKTRONIKA

1 Kabel Listrik NYM/NYA 3x2.5 mm MJ.1 Roll 1,673,500.00 0% 40,350.00 1,713,850.00
2 Kabel Listrik NYM/NYA 2x1.5 mm MJ.2 Roll 1,006,000.00 0% 40,350.00 1,046,350.00
3 Pipa Listrik dia, 5/8 MJ.3 Batang 11,600.00 0% 200.00 11,800.00
4 Saklar Double - Tempel MJ.4 Buah 23,700.00 0% 900.00 24,600.00
5 Saklar Tunggal / Engkel - Tempel MJ.5 Buah 19,200.00 0% 900.00 20,100.00
6 Stop Kontak 500 Watt - Tempel MJ.6 Buah 38,750.00 0% 900.00 39,650.00
7 Stop Kontak 1000 Watt - Tempel MJ.7 Buah 56,250.00 0% 900.00 57,150.00
8 Home Saklar 1 Fase Komplit MJ.8 Buah 715,000.00 0% 1,450.00 716,450.00
9 Lampu TL 1 x 40 Watt Komplit MJ.9 Buah 104,666.00 0% 180.00 104,846.00
10 Lampu TL 1 x 20 Watt Komplit MJ.10 Buah 114,333.00 0% 180.00 114,513.00
11 Lampu Pijar 40 Watt Komplit MJ.11 Buah 18,800.00 0% 180.00 18,980.00
14 Vitting Lampu MJ.14 Buah 16,700.00 0% 180.00 16,880.00
15 Lampu XL 40 Watt MJ.15 Set 90,000.00 0% 180.00 90,180.00
16 Lampu XL 20 Watt MJ.16 Set 67,333.00 0% 180.00 67,513.00
17 Lampu SL 23 Watt MJ.17 Set 54,666.00 0% 180.00 54,846.00
18 Lampu SL 14 Watt MJ.18 Set 44,500.00 0% 180.00 44,680.00
19 Sekring Kas 1 Group (Biasa) MJ.19 Buah 129,500.00 0% 540.00 130,040.00
20 Klem Kabel MJ.20 Dus 26,200.00 0% 320.00 26,520.00
21 Isolasi Listrik MJ.21 Buah 10,583.00 0% 320.00 10,903.00
22 Sekrup MJ.22 Dus 8,416.00 0% 320.00 8,736.00
23 Panil Distribusi MJ.23 Buah 12,500,000.00 0% 1,450.00 12,501,450.00
K. BAHAN PIPA DAN SANITAIR

1 Pipa GIP (Leideng) Dia. 1/2" - 6 Meter MK.1 Batang 122,000.00 0% 2,100.00 124,100.00
2 Pipa GIP (Leideng) Dia. 3/4" - 6 Meter MK.2 Batang 143,500.00 0% 2,840.00 146,340.00
3 Pipa GIP (Leideng) Dia. 1" - 6 Meter MK.3 Batang 192,000.00 0% 4,000.00 196,000.00
4 Pipa GIP (Leideng) Dia. 1.25" - 6 Meter MK.4 Batang 220,250.00 0% 5,880.00 226,130.00
5 Pipa GIP (Leideng) Dia. 1.5" - 6 Meter MK.5 Batang 270,500.00 0% 7,250.00 277,750.00
9 Pipa PVC Dia. 5" - 4 Meter (AW) MK.9 Batang 852,500.00 0% 4,670.00 857,170.00
10 Pipa PVC Dia. 4" - 4 Meter (AW) MK.10 Batang 441,400.00 0% 2,930.00 444,330.00
11 Pipa PVC Dia. 4" - 4 Meter (D) MK.11 Batang 239,000.00 0% 2,930.00 241,930.00
12 Pipa PVC Dia. 3" - 4 Meter (D) MK.12 Batang 162,000.00 0% 1,740.00 163,740.00
13 Pipa PVC Dia. 2" - 4 Meter (D) MK.13 Batang 84,700.00 0% 990.00 85,690.00
14 Pipa PVC Dia. 1" - 4 Meter (D) MK.14 Batang 56,100.00 0% 490.00 56,590.00
15 Pipa PVC Dia. 1/2" - 4 M MK.15 Batang 33,900.00 0% 240.00 34,140.00
16 Pipa PVC Dia. 3/4" - 4 M MK.16 Batang 45,625.00 0% 370.00 45,995.00
17 Pipa PVC Dia. 2,5" - 4 M MK.17 Batang 179,333.00 0% 1,330.00 180,663.00
18 Talang PVC Oval 6" - 4 Meter MK.18 Batang 123,500.00 0% 2,700.00 126,200.00
19 Talang PVC Oval 8" - 4 Meter MK.19 Batang 180,000.00 0% 3,610.00 183,610.00
20 Talang PVC Kotak 4" - 4 Meter MK.20 Batang 169,500.00 0% 4,230.00 173,730.00
21 Talang PVC Kotak 8" - 4 Meter MK.21 Batang 537,666.00 0% 5,010.00 542,676.00
22 Closed Duduk Porselin Komplit MK.22 Buah 2,343,200.00 0% 7,690.00 2,350,890.00
23 Closet duduk (siram) MK.23 Buah 851,250.00 0% 5,900.00 857,150.00
24 Closed Jongkok Porselin (Standar) MK.24 Buah 367,000.00 0% 6,070.00 373,070.00
25 Closed Jongkok Fiber Glass / Plastik MK.25 Buah 111,500.00 0% 2,940.00 114,440.00
26 Urinoir MK.26 Buah 1,854,500.00 0% 4,850.00 1,859,350.00
27 Wastafel Porselin MK.27 Buah 659,500.00 0% 4,850.00 664,350.00
28 Bak Air / Fiber Glass 1 M3 MK.28 Buah 357,000.00 0% 6,070.00 363,070.00
29 Bak Air / Fiber Glass 1/2 M3 MK.29 Buah 450,000.00 0% 4,850.00 454,850.00
30 Bak Air / Fiber Glass 1/4 M3 MK.30 Buah 450,000.00 0% 4,050.00 454,050.00
31 Tangki Air / Fiber Glass 1 M3 MK.31 Buah 1,977,333.00 0% 12,150.00 1,989,483.00
32 Kran Air 3/4" MK.32 Buah 21,100.00 0% 280.00 21,380.00
33 Kran Air 1/2" MK.33 Buah 19,583.00 0% 280.00 19,863.00
34 Kran Air 1" MK.34 Buah 27,166.00 0% 280.00 27,446.00
35 Stop Kran 1/2" MK.35 Buah 21,300.00 0% 280.00 21,580.00
36 Doble Neple GIP 1/2" MK.36 Buah 17,750.00 0% 280.00 18,030.00
37 Soccet 1/2" MK.37 Buah 16,666.00 0% 280.00 16,946.00
38 Elbow GIP 90º x 1/2" ( PE ) MK.38 Buah 20,500.00 0% 280.00 20,780.00
39 Tee 1/2" x 1/2" MK.39 Buah 16,625.00 0% 280.00 16,905.00
40 Hand Kran 1/2" Besi MK.40 Buah 100,000.00 0% 280.00 100,280.00
1 2 3 4 5 6 7 8 9
41 Dop GIP 1/2" MK.41 Buah 50,000.00 0% 280.00 50,280.00
42 Water Meter 1/2" MK.42 Buah 383,333.00 0% 2,020.00 385,353.00
43 Clamp Sadle 2" mm x 1/2" ( PE ) MK.43 Buah 65,000.00 0% 2,020.00 67,020.00
44 Pengaman Box Meter MK.44 Buah 250,000.00 0% 2,020.00 252,020.00
45 Pipa HDPE Ø 150 mm MK.45 M 398,000.00 0% 3,510.00 401,510.00
46 Pipa HDPE Ø 100 mm MK.46 M 196,000.00 0% 1,440.00 197,440.00
47 Pipa HDPE Ø 75 mm MK.47 M 103,500.00 0% 670.00 104,170.00
48 Pipa HDPE Ø 50-63 mm MK.48 M 70,000.00 0% 280.00 70,280.00
49 Tee All Flange Ø 50 x 50 mm (HDPE) MK.49 Buah 450,000.00 0% 8,930.00 458,930.00
53 Bend 90 All Flange Ø 50 mm (HDPE) MK.53 Buah 210,000.00 0% 2,680.00 212,680.00
56 Gate Valve Flange Ø 50 mm MK.56 Buah 1,850,000.00 0% 19,700.00 1,869,700.00
57 Gate Valve Flange Ø 75 mm MK.57 Buah 2,350,000.00 0% 22,280.00 2,372,280.00
58 Gate Valve Flange Ø 1/2" MK.58 Buah 200,000.00 0% 320.00 200,320.00
59 Stub Flange Ø 50 mm MK.59 Buah 200,000.00 0% 1,940.00 201,940.00
62 End Cap (Dop) Ø 50 mm (HDPE) MK.62 Buah 37,009.00 0% 480.00 37,489.00
63 End Cap (Dop) Ø 75 mm (HDPE) MK.63 Buah 86,873.00 0% 1,940.00 88,813.00
64 Stop Cock (PIT Kran) 1/2" MK.64 Buah 950,000.00 0% 680.00 950,680.00
65 Reducer Ø 75 x 75 mm (HDPE) MK.65 Buah 525,000.00 0% 6,570.00 531,570.00
66 Reducer Ø 75 x 50 mm (HDPE) MK.66 Buah 500,000.00 0% 6,390.00 506,390.00
67 Quil Elbow HDPE (adaptor) Ø15 (1/2") MK.67 Buah 48,000.00 0% 2,680.00 50,680.00
68 Pipa Input HDPE Ø 1/2" MK.68 Buah 38,400.00 0% 2,680.00 41,080.00
M. BETON PRACETAK
1 Dwiker Sumur/Gorong2 Ø 1 m, H 60 cm MM.1 Buah 450,000.00 0% 150,040.00 600,040.00
2 Dwiker Sumur/Gorong2 Ø 0,8 m, H 60 cm MM.2 Buah 385,000.00 0% 119,630.00 504,630.00
3 Dwiker/Gorong2 Ø 0,6 m, H 80 cm MM.3 Buah 350,000.00 0% 122,030.00 472,030.00
4 Dwiker/Gorong2 Ø 0,45 m, H 80 cm MM.4 Buah 340,000.00 0% 73,020.00 413,020.00
N. BAHAN BANGUNAN LAIN

1 Lem Aica Aibon MN.1 KG 56,666.00 0% 590.00 57,256.00
2 Lem Fox MN.2 KG 51,333.00 0% 590.00 51,923.00
3 Lem Vinyl MN.3 KG 52,000.00 0% 590.00 52,590.00
4 Ijuk MN.4 KG 30,000.00 0% 680.00 30,680.00
5 Pipa Plastik dia, 3" (AW) MN.5 Batang 280,250.00 0% 520.00 280,770.00
7 Mata bor MN.7 Buah 143,000.00 0% 110.00 143,110.00
8 Mata gurinda MN.8 Buah 21,500.00 0% 140.00 21,640.00
9 Gas elpiji MN.9 KG 20,000.00 0% 860.00 20,860.00
10 Oksigen (@50 kg/btl) MN.10 KG 350,000.00 0% 990.00 350,990.00
11 Kuas Cat Minyak MN.11 Buah 24,000.00 0% 140.00 24,140.00
12 Kuas Roll (Cat Tembok) MN.12 Buah 32,375.00 0% 140.00 32,515.00
13 Air Bersih MN.13 Liter 50.00 0% - 50
NB - Pemilihan Harga Satuan disesuaikan dengan Format Standar Analisa Harga Satuan Pekerjaan Masing-masing Bidang Pekerjaan Konstruksi
- Harga Sewaktu-waktu dapat berubah, penentuan nilai barang/material dalam penyusunan HPS disesuaikan dengan hasil survei dilapangan kembali.
Merauke, Januari 2022

Diperiksa oleh :
Kepala Bidang Cipta Karya Dihitung oleh :
Dinas Pekerjaan Umum dan Penataan Ruang Tim Penyusun NSPM
ANDARIAS S. PATANDIANAN. ST., MT VICTOR M. HATIGORAN, ST., MT

NIP. 19750128 200909 1 001 NIP. 19800908 200909 1 001
Mengetahui / menyetujui :
Plt. Kepala Dinas Pekerjaan Umum dan Penataan Ruang
Kabupaten Merauke
ROMANUS SUJATMIKO, S.Sos

Pembina Tk.I
NIP. 19680328 199006 1 001
DAFTAR HARGA SATUAN UPAH

SUMBER DANA : ---

Harga Dasar
No. Uraian Tenaga Kode Tenaga Keterangan
(per hari) (per jam)
1 2 3 4 5 8
1 Mandor Bangunan / Lapangan L-1 207,000.00 29,572.00

2 Kepala Tukang (Batu, Pasir, Kayu, dsb) L-2 199,000.00 28,429.00
3 Tukang (Batu, Pasir, Kayu, dsb) L-3 188,000.00 26,858.00
4 Pekerja L-4 147,000.00 21,000.00
5 Mandor Alat Berat (F. Equipment) (*) L-5 213,000.00 30,429.00
6 Operator Alat Berat (*) L-6 188,000.00 26,858.00
7 Pembantu Operator (*) L-7 147,000.00 21,000.00
8 Sopir / Driver (*) L-8 188,000.00 26,858.00
9 Pembantu Sopir / Driver (*) L-9 147,000.00 21,000.00
10 Mekanik (*) L - 10 188,000.00 26,858.00
11 Pembantu Mekanik (*) L - 11 147,000.00 21,000.00
12 Surveyor L - 12 188,000.00 26,858.00
13 Pembantu Surveyor L - 13 147,000.00 21,000.00
Jam kerja efektif per hari = 7.00 Jam

Jumlah hari per bulan = 25.00 Hari
Overhead + profit = 15.00%
PEMERINTAH KABUPATEN MERAUKE
DINAS PEKERJAAN UMUM DAN PENATAAN RUANG
Jalan Trikora Merauke 99613 Telp/Fax: (0971) 321154
KEGIATAN :
PENYUSUNAN NORMA, STANDAR, PEDOMAN DAN MANUAL (NSPM)

KABUPATEN MERAUKE
HARGA SATUAN BAHAN, UPAH DAN PERALATAN

(HSBUP)
LOKASI :
KAMPUNG NGGOLAR - DISTRIK MERAUKE

KABUPATEN MERAUKE - PAPUA
TAHUN ANGGARAN :
2022
PERIODE
JANUARI - JUNI 2022
KEGIATAN :

KABUPATEN MERAUKE
ANALISA HARGA SATUAN ALAT BERAT
LOKASI :

TAHUN ANGGARAN :
2022
PERIODE
JANUARI - JUNI 2022

KEGIATAN :

KABUPATEN MERAUKE
ANALISA HARGA SATUAN PEKERJAAN

AHSP
LOKASI :

TAHUN ANGGARAN :
2022
PERIODE
JANUARI - JUNI 2022

KEGIATAN :

KABUPATEN MERAUKE
HARGA SATUAN BAHAN, UPAH DAN PERALATAN

(HSBUP)
LOKASI :

TAHUN ANGGARAN :
2022
PERIODE
JANUARI - JUNI 2022

Hsbup

Diunggah oleh

Informasi Dokumen

Judul Asli

Hak Cipta

Format Tersedia

Bagikan dokumen Ini

Bagikan atau Tanam Dokumen

Opsi Berbagi

Apakah menurut Anda dokumen ini bermanfaat?

Apakah konten ini tidak pantas?

Hak Cipta:

Format Tersedia

Hsbup

Diunggah oleh

Hak Cipta:

Format Tersedia

DAFTAR HARGA SATUAN PENGUJIAN TANAH DAN BETON

LOKASI KEGIATAN : KAMPUNG NGGOLAR - DISTRIK MERAUKE

KEGIATAN : PENYUSUNAN NORMA, STANDAR, PEDOMAN DAN MANUAL (NSPM)

PERIODE : JANUARI - JUNI 2022

Harga Overhead + Jumlah

1 Pengujian Tanah dan Material Q-1 Sampel 1 - 15% - -

1, Overhead + profit = 15%

JENIS PERALATAN = DUMP TRUCK 3-4 M3 KODE = E - 1

NO. URAIAN KODE KOEF. SATUAN KETERANGAN

B. BIAYA PASTI PER JAM KERJA

2. Faktor Angsuran Modal = i x (1 + i)^A' D = 0.22961 -

b Asuransi, pajak, dll = 0.0020 x B' F = 518.75 Rupiah

Biaya Pasti per Jam = (E+F) G = 54,117.72 Rupiah

C. BIAYA OPERASI PER JAM KERJA

3. Perawatan dan perbaikan = (12,5 % - 17,5 %) x B (pendekatan) K = 32,421.88 Rupiah

4. Operator = ( 1 Orang / Jam ) x L-6 L = 26,858.00 Rupiah

Biaya Operasi per Jam = (H+I+K+L+M) P = 390,637.28 Rupiah

JENIS PERALATAN = EXCAVATOR 80-140 HP KODE = E - 2

NO. URAIAN KODE KOEF. SATUAN KETERANGAN

B. BIAYA PASTI PER JAM KERJA

2. Faktor Angsuran Modal = i x (1 + i)^A' D = 0.26380 -

b Asuransi, pajak, dll = 0.0020 x B' F = 2,179.88 Rupiah

Biaya Pasti per Jam = (E+F) G = 260,950.37 Rupiah

C. BIAYA OPERASI PER JAM KERJA

3. Perawatan dan perbaikan = (12,5 % - 17,5 %) x B (pendekatan) K = 136,242.19 Rupiah

4. Operator = ( 1 Orang / Jam ) x L-6 L = 26,858.00 Rupiah

Biaya Operasi per Jam = (H+I+K+L+M) P = 534,938.99 Rupiah

JENIS PERALATAN = BULLDOZER 100-150 HP KODE = E - 3

NO. URAIAN KODE KOEF. SATUAN KETERANGAN

B. BIAYA PASTI PER JAM KERJA

2. Faktor Angsuran Modal = i x (1 + i)^A' D = 0.26380 -

b Asuransi, pajak, dll = 0.0020 x B' F = 2,170.31 Rupiah

Biaya Pasti per Jam = (E+F) G = 259,805.65 Rupiah

C. BIAYA OPERASI PER JAM KERJA

3. Perawatan dan perbaikan = (12,5 % - 17,5 %) x B (pendekatan) K = 135,644.53 Rupiah

4. Operator = ( 1 Orang / Jam ) x L-6 L = 26,858.00 Rupiah

Biaya Operasi per Jam = (H+I+K+L+M) P = 534,341.33 Rupiah

JENIS PERALATAN = MOTOR GRADER >100 HP KODE = E - 4

NO. URAIAN KODE KOEF. SATUAN KETERANGAN

B. BIAYA PASTI PER JAM KERJA

2. Faktor Angsuran Modal = i x (1 + i)^A' D = 0.26380 -

b Asuransi, pajak, dll = 0.0020 x B' F = 2,921.88 Rupiah

Biaya Pasti per Jam = (E+F) G = 349,774.34 Rupiah

C. BIAYA OPERASI PER JAM KERJA

3. Perawatan dan perbaikan = (12,5 % - 17,5 %) x B (pendekatan) K = 182,617.19 Rupiah

4. Operator = ( 1 Orang / Jam ) x L-6 L = 26,858.00 Rupiah

Biaya Operasi per Jam = (H+I+K+L+M) P = 594,807.79 Rupiah

JENIS PERALATAN = VIBRATOR ROLLER 5-8 T. KODE = E - 5

NO. URAIAN KODE KOEF. SATUAN KETERANGAN

B. BIAYA PASTI PER JAM KERJA

2. Faktor Angsuran Modal = i x (1 + i)^A' D = 0.26380 -

b Asuransi, pajak, dll = 0.0020 x B' F = 1,656.25 Rupiah

Biaya Pasti per Jam = (E+F) G = 198,267.81 Rupiah

C. BIAYA OPERASI PER JAM KERJA

3. Perawatan dan perbaikan = (12,5 % - 17,5 %) x B (pendekatan) K = 103,515.63 Rupiah

4. Operator = ( 1 Orang / Jam ) x L-6 L = 26,858.00 Rupiah

Biaya Operasi per Jam = (H+I+K+L+M) P = 421,249.63 Rupiah

JENIS PERALATAN = PNEUMATIC T. ROLLER 8-15 T. KODE = E - 6

NO. URAIAN KODE KOEF. SATUAN KETERANGAN

B. BIAYA PASTI PER JAM KERJA

2. Faktor Angsuran Modal = i x (1 + i)^A' D = 0.26380 -

b Asuransi, pajak, dll = 0.0020 x B' F = 1,655.38 Rupiah

Biaya Pasti per Jam = (E+F) G = 198,163.06 Rupiah