 |
| Sewa Alat |
BIAYA
| |||||||
No.
|
URAIAN
|
KO
|
HP
|
KAP.
|
HARGA
|
SEWA
| |
DE
|
ALAT
|
ALAT/JAM
| |||||
(di luar PPN)
| |||||||
1
|
ASPHALT MIXING PLANT
|
E01
|
294,0
|
60,0
|
T/Jam
|
3.148.500.000,00
|
6.001.449,25
|
2
|
ASPHALT FINISHER
|
E02
|
72,4
|
10,0
|
Ton
|
2.670.300.000,00
|
1.012.425,27
|
3
|
ASPHALT SPRAYER
|
E03
|
4,0
|
850,0
|
Liter
|
63.905.000,00
|
53.459,19
|
4
|
BULLDOZER 100-150 HP
|
E04
|
155,0
|
-
|
-
|
2.015.300.000,00
|
716.689,19
|
5
|
COMPRESSOR 4000-6500 L\M
|
E05
|
60,0
|
5.000,0
|
CPM/(L/m)
|
209.687.000,00
|
164.294,92
|
6
|
CONCRETE MIXER 0.3-0.6 M3
|
E06
|
20,0
|
500,0
|
Liter
|
81.056.000,00
|
105.529,38
|
7
|
CRANE 10-15 TON
|
E07
|
138,0
|
15,0
|
Ton
|
519.950.000,00
|
352.961,60
|
8
|
DUMP TRUCK 6 TON
|
E08
|
100,0
|
6,0
|
Ton
|
397.448.000,00
|
267.235,47
|
9
|
DUMP TRUCK 10 TON
|
E09
|
190,0
|
10,0
|
Ton
|
397.448.000,00
|
442.321,19
|
10
|
EXCAVATOR 80-140 HP
|
E10
|
133,0
|
0,9
|
M3
|
1.215.940.000,00
|
529.226,71
|
11
|
FLAT BED TRUCK 3-4 M3
|
E11
|
190,0
|
10,0
|
ton
|
232.376.000,00
|
367.021,70
|
12
|
GENERATOR SET
|
E12
|
180,0
|
135,0
|
KVA
|
442.359.000,00
|
435.269,22
|
13
|
MOTOR GRADER >100 HP
|
E13
|
135,0
|
10.800,0
|
-
|
2.202.500.000,00
|
728.588,69
|
14
|
TRACK LOADER 75-100 HP
|
E14
|
70,0
|
0,8
|
M3
|
1.140.475.941,00
|
403.814,94
|
15
|
WHEEL LOADER 1.0-1.6 M3
|
E15
|
96,0
|
1,5
|
M3
|
1.675.500.000,00
|
550.228,37
|
16
|
THREE WHEEL ROLLER 6-8 T
|
E16
|
55,0
|
8,0
|
Ton
|
304.050.000,00
|
189.017,08
|
17
|
TANDEM ROLLER 6-8 T.
|
E17
|
82,0
|
8,1
|
Ton
|
1.013.780.000,00
|
379.426,87
|
18
|
TIRE ROLLER 8-10 T.
|
E18
|
100,5
|
9,0
|
Ton
|
1.419.314.000,00
|
519.280,87
|
19
|
VIBRATORY ROLLER 5-8 T.
|
E19
|
82,0
|
7,1
|
Ton
|
644.300.000,00
|
295.939,58
|
20
|
CONCRETE VIBRATOR
|
E20
|
5,5
|
25,0
|
-
|
12.500.000,00
|
43.889,58
|
21
|
STONE CRUSHER
|
E21
|
220,0
|
60,0
|
T/Jam
|
172.320.000,00
|
454.480,09
|
22
|
WATER PUMP 70-100 mm
|
E22
|
6,0
|
-
|
-
|
7.467.000,00
|
38.186,29
|
23
|
WATER TANKER 3000-4500 L.
|
E23
|
100,0
|
4.000,0
|
Liter
|
178.158.000,00
|
217.970,67
|
24
|
PEDESTRIAN ROLLER
|
E24
|
8,8
|
835,00
|
Ton
|
66.738.056,00
|
60.084,30
|
25
|
TAMPER
|
E25
|
4,7
|
121,00
|
Ton
|
22.400.000,00
|
47.379,48
|
26
|
JACK HAMMER
|
E26
|
0,0
|
1.330,00
|
-
|
24.680.000,00
|
31.290,95
|
27
|
FULVI MIXER
|
E27
|
345,0
|
2.005,00
|
-
|
216.440.000,00
|
868.679,12
|
28
|
CONCRETE PUMP
|
E28
|
100,0
|
8,00
|
M3
|
168.052.000,00
|
233.101,55
|
29
|
TRAILER 20 TON
|
E29
|
175,0
|
20,00
|
Ton
|
433.195.000,00
|
417.933,60
|
30
|
PILE DRIVER + HAMMER
|
E30
|
25,0
|
2,50
|
Ton
|
373.450.000,00
|
153.098,62
|
31
|
CRANE ON TRACK 35 TON
|
E31
|
125,0
|
35,0
|
Ton
|
1.479.080.000,00
|
552.169,07
|
32
|
WELDING SET
|
E32
|
40,0
|
250,0
|
Amp
|
26.142.000,00
|
100.421,30
|
33
|
BORE PILE MACHINE
|
E33
|
150,0
|
2.000,0
|
Meter
|
3.361.000.000,00
|
991.451,22
|
34
|
ASPHALT LIQUID MIXER
|
E34
|
5,0
|
1.000,0
|
Liter
|
100,00
|
34.314,31
|
35
|
TRONTON
|
E35
|
150,0
|
15,0
|
Ton
|
100,00
|
365.821,46
|
36
|
COLD MILLING
|
E36
|
248,0
|
1.000,0
|
m
|
100,00
|
475.131,45
|
37
|
ROCK DRILL BREAKER
|
E37
|
3,0
|
-
|
-
|
100,00
|
54.916,46
|
38
|
COLD RECYCLER
|
E38
|
900,0
|
2.200,0
|
M
|
100,00
|
1.596.571,45
|
39
|
HOT RECYCLER
|
E39
|
400,0
|
3,0
|
M
|
100,00
|
736.571,45
|
40
|
AGGREGAT (CHIP) SPREADER
|
E40
|
115,0
|
3,5
|
M
|
100,00
|
291.796,48
|
41
|
ASPHALT DISTRIBUTOR
|
E41
|
115,0
|
4.000,0
|
Liter
|
100,00
|
246.371,45
|
42
|
SLIP FORM PAVER
|
E42
|
105,0
|
2,5
|
M
|
100,00
|
229.171,45
|
43
|
CONCRETE PAN MIXER
|
E43
|
134,0
|
600,0
|
Liter
|
168.052.000,00
|
378.024,41
|
44
|
CONCRETE BREAKER
|
E44
|
290,0
|
20,0
|
m3/jam
|
100,00
|
547.371,45
|
45
|
ASPAHLT TANKER
|
E45
|
190,0
|
4.000,0
|
liter
|
100,00
|
386.514,31
|
46
|
CEMENT TANKER
|
E46
|
190,0
|
4.000,0
|
liter
|
100,00
|
352.514,31
|
47
|
CONDRETE MIXER (350)
|
E47
|
20,0
|
350,0
|
liter
|
81.169.000,00
|
89.865,62
|
48
|
VIBRATING RAMMER
|
E48
|
4,2
|
80,0
|
KG
|
100,00
|
34.597,34
|
49
|
TRUK MIXER (AGITATOR)
|
E49
|
220,0
|
5,0
|
M3
|
492.424.000,00
|
515.381,85
|
50
|
BORE PILE MACHINE
|
E50
|
125,0
|
60,0
|
CM
|
100,00
|
290.089,31
|
51
|
CRANE ON TRACK 75-100 TON
|
E51
|
200,0
|
75,0
|
Ton
|
100,00
|
369.714,31
|
52
|
BLENDING EQUIPMENT
|
E52
|
50,0
|
30,0
|
Ton
|
100,00
|
131.464,31
|
53
|
ASPHALT LIQUID MIXER
|
E34a
|
40,0
|
20.000,0
|
Liter
|
100,00
|
94.514,31
|
54
|
BAR BENDER
|
E53
|
3,0
|
0,0
|
0
|
100,00
|
20.630,75
|
55
|
BAR CUTTER
|
E54
|
3,0
|
0,0
|
0
|
100,00
|
20.630,75
|
56
|
BREAKER
|
E55
|
80,0
|
3,0
|
m3/jam
|
100,00
|
163.314,31
|
57
|
GROUTING PUMP
|
E56
|
100,0
|
15,0
|
Ton
|
100,00
|
197.714,31
|
58
|
JACK HIDROLIC
|
E57
|
3,0
|
150,0
|
Ton
|
100,00
|
30.874,31
|
59
|
MESIN LAS
|
E58
|
3,0
|
0,2
|
Ton
|
100,00
|
32.059,35
|
60
|
PILE DRIVER LEADER, 75 kw
|
E59
|
70,0
|
75,0
|
kw
|
100,00
|
146.114,29
|
61
|
PILE HAMMER
|
E60
|
10,0
|
100,00
|
46.864,36
| ||
62
|
PILE HAMMER, 2,5 Ton
|
E61
|
1,0
|
2,5
|
Ton
|
100,00
|
27.434,29
|
63
|
STRESSING JACK
|
E62
|
89,0
|
15,0
|
Ton
|
100,00
|
178.794,31
|
Data harga diatas berdasarkan asumsi faktor efesiensi produksi alat 80 % - 100%, dengan tingkat harga timpang (naik-turun) sebesar 1%-5%.
KETERANGAN
1 Tingkat Suku Bunga = 10,00 % per-tahun
2 Upah Operator / Sopir / Mekanik = 14.286 Rupiah per-orang/jam
3 Upah Pembantu Operator/Sopir/Mekanik = 11.429 Rupiah per-orang/jam
4 Harga Bahan Bakar Bensin = 6.450 Rupiah per-liter
5 Harga Bahan Bakar Solar = 8.500 Rupiah per-liter
6 Minyak Pelumas = 20.000 Rupiah per-liter
7 Pajak Pertambahan Nilai (PPN) diperhitungkan pada Lembar RekapitulasiBiaya Pekerjaan
8 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
No comments:
Post a Comment