Professional Documents
Culture Documents
o
q
oooo
C'
dcicici
CI
oooo
o.
q
o- o- oo
oooo
oooo
C'
o- o_ -o- q o
orooo
(o (') ro c\t d
F
ooooooooo
ooooooooo
dddocidcidd
ooooooooo
o- _o- - o_ o_ o- _o- o- q
ooooooooo
a)oooooooo
oooo0|r)ro
ddood6iooF
NOOIf)(OCO(O*(o
r+
6r
dnciritr u t3i
Et
ci ci ci ci ci ci ci ci
ttrttttg.tE
G.
ci
oooooo
qqqecq
oooooo
oooooo
o_o--o_o_q
oooooo
o<)oooo
ro- ro- (t- o- (o- e
G)
cC'
o
o_
ct
o
N
.tt
!t
Ftf{(t(')tf
dt
ciciricicid
&.ttrttrg
c,
ci
o
q
o
o
oC'
o
ot
ri
zz
=
(L
l.L
o-,
o
o
\z
(,
d8
dq
to
Lrl
ul
.L
z
o
-F
>->-il^H+i
---?-x
tS
urt
=
+e.{
a(L
F+Z
-d lrr
-tr
ai
s=
Ao
A
14
>t
d
UJ :
tr'H.'
Ff
F
l
lF
\.
Y=
d.tt
Lll
urfuJ
t!
cO
dt
d
tri
F
D
vr!
t<
9fr
Fz
-o
69
o
a
z 3zF
EOY
ur.+
><6
tnfry
f;BE
62icziIUXF
G
r0
o*<"
UsT
'AZ
io.iio
&,=
tF
I
o
o
q
GI
U>
6
(L
v
t
5
o
U>
F
F
o.
zf
zIIJF
Zt
=oo
zYt-
<
<)1
mL=0rl
>-3,o.
F
ul
Z,OIL
< ^Z
lOuJ
1 (,
=-t
lla(L
J-J
i5H
A F
zl
z
ntEo
o-i<_r
rsk
ii
<i>o
6;62
=
lrJ
(D
lrJ
e,e
(')
(YJ
xx
"-"=ffes
oooo '-,-<
::::8;xi=
7z??oF.i-ci
d)dldlcOo-+
____9:deo
====cj.EeBg
oooooo
oooooo
dc;dc;qq
(,roroooo
6tco6
ci. ci ri- ci ci ci
..trtEt-tg.
fxxxxxx
====E?SBP
----:EO
ooooeuJqci-(I
ooooo
oo(7)(oxN
xxxx;!qqX.,i
FFFF
*tttrtrtg.
=dcidodo
doooooo
zz=25[**o
lll=(,frfrL)(,
(,orf/f/O)
lu
0-
(,
=
z
o
tr
(')e)(o(9if,o
xxxx
EEE"*!;p;"=
co
{D
vul
X
*E
---r
oooorr
oooo
6665xoq
666oEi6
c;c;FF-Px-o
@6(O@=eO(t
1E'-ox
cicicicil6f
(t
o
zUJ
:
60Y
(\:
p8
:_
d>
o-
(o
tr
IU
.6
tE
C)
IJJ
oo
f, F -e, E E
na
5E
otlhYcZut:<
q
!i
tH$Es
E i g E e q q:
F
Fr.rJirFmo
F F T iA H P
T
z1zz5"i"i#tr
-:))o=
roc!co(Dria=
tU
6d)co00lL(Lc]c0
=
o
zul
o.
^;z
fr*
OY
z7i
r.lolourtr
Ftll=ll2
6 Suru)
f;fr88fr4
aaaaa==O(9
o
a
TU
ct
A #,0=
(r(r;iSd
fEfrG66E
= =
d]
o
(\t
e
\t
a
o
o
.D
ddodejc;
c.r<'rstro@F@o)3=
lo
5.u
6l
al
tru
qi cri il
=l
KONTRAKTOR
VOLUME
,.ilN.iln
KONTRAK:
$3.
15O,OOO DUNP
ATAU
HARGA KONTRAK
lTRIP
Rp.
"
1. SEWA DI,.IMPTRUCK
2. BIAYA BBM DT
.
J.
DIAVA
Utntn
CI IDID
gvFlh
NT
ul
4. DEPOSIT TANAH
5. SEWA EXCAVATOR
- Rp.
-Rp
614
523
-o^
- RP.
EO
1,600
1,20;
1,067
JUMLAH
PRAFIT
JU!ELA}l
: PROFIT
2,600
CATATAN
Rp,
Rp.
-D^
- RP.
= Rp.
= Rp.
= Rp.
-D^
- RP,
9,405
Rp
Rp.
= RD.
360
= Rp.
= Rp.
8,595
= Bp.
rR nno
9,405
52.25
/M3.
ASUMSI
WAKTU PELAKSANAAN
lat
- ASUMSI
o/o
1,500,d10.00 M3.
VOLUMEKONTRAK
1. $GAVATOR (BEKO)
KEMAMPUAN AIAT (EXCAVATOR)
GALI/MUAT PER HARI = 10 JAM
JML PEMAKAIAN ALAT
GALUMUAT PER HARI = 10 JAM
150 M3./JAM
1,500 M3.
5 UNIT
7,500
M3.
2OO HARI
JMLWAKTU PELAKSA]TAAN
6.66666666667 BUL
Dibulatkan
-N
BUI-AN
2.DUMPTRUCK :
Kapasitas Dump truk
Frequensi Dump Truk
Jumlah armada
Frequensi tiap 1 DT
1.
10 m3rDT
750 trip/hari
15 DT
trip
EXCAVATOR (BEKO)
Kapasitas Bucket
Kapasitas ProdulGi Per Jam
Jumlah Jam Kerla
Jumlah Produksi/Alat
Jumlah Pemakaian Alat
Jumlah Produksi Per Hari
0.9 M3.
150
M3.
10 Jam
1500 M3.
1 Unit
1,500 M3.
WBRO
---l
OWNER
: PT. AMAZONE
BHAKTI INDONESIA
Ternpuh
manouver
Kecepatan (dgn muatan)
Waktu tempuh (dgn muatan)
Waktu bongkar dan manouver
Kecepatan (tanpa muatan)
WaKu tempuh (tanpa muatan)
Jml WaKu BongkarlMuaUPe;Blanan
Jumlah trip tlap jam
Jarak
1 km
4 menit
hari
20 kmljam
menit
2 menit
30 km/jam
menit
11 meniUtrip
5 triP/jam
t
A
time)
i:l1,lT.
49 trip/hari
hari/DT
TargeiVbiumenngkuiperhari
Jumlah Dump Truk yg diperlukan
491 m3 /hr/DT
7,500 m3
15
Unat DT
, PEKERJAAN PERSIAPAN :
- DIREKSI KEET/ SITE OFFICE
+,
BATAM,
SE&O
1
2
3
TAMH
3
4
EXCAVATOR
DUMPTRUCK
BULDOZER
nnlrD^nTnD
'viiiu'ii-iiWiii^i
22
! A tl u A E v
!a-4-!u -!-4!-!:-l
,\rlaon
ViDnU
OKTOBER 2013.
onl ! EE
RVLLLF
5
6
7
a
q
MOTOR GRADER
SHEEP FOOT ROLLER
TRUCK TANGKI AIR
I Allltlv^l^
hlltlt
GIG/rulA
PENDAPATAN :
[.
Ha. VOLUME
A.
1.500.000M3.
Rp.
Rp.
6,750,000,000
=-BP. -----J!e,ooog9- =
Rp_
3,55tt,000,000
Rp. 18.000,-/M3
DUMP TRUCK
SEWA
BBM
SUPIR
2
x loJamx
Rp. 130.000,-
x 200
= Rp.
= Rp.
= Rp.
Hari
Rp. 150.000,-/HARI
x 200HAR| x
56UN|T
3,9oo,ooo,ooo
2,400,000,000
450,000,000
EXCAVATOR:
= Rp.
= Rp.
180.000,-/JAM
: 20 LTR x 2000 JAM x 5 Ut{lT x Rp. 8.000,: Rp. 150.00O,JHAR| x200HARl x SUNIT
OPERATOR
15 UNIT
:2
SEWA
BBM
1s0.oo0 DUMPGTD
1,800,000,000
1,600,000,000
Rp. 25.000,-/DUMP
Rp.
B,
27,000,000,000
Rp.
Rp.
920,'O0,000
Rp.
784,fi,0,mO
=
=
Ro-
t0,30o,000,1xt0
BIAYA PEMADATAN :
SEWA ALAT :
BULDOZERDo
COMPACTORAIIBROR.
MOTOR GRADER
: 2UNIT x
: 1 UNIT x
: 1 UNIT x
2 BBII ALAT :
- BULDOZER
-
20 LTR
. .RITP
2.000 JAM
w Ann lAii
15LTR
x2
UNIT
w I llNlT
x 600JAM x 1
UNIT
Rp. 8.000,-
w Pn annfi-
Rp.8.000,-
OPERATOR
.
.
:
Fl
MOTOR GRADER
- TRUK TANGKI
600 JAM
600 JAM
D6
.AIIDA'TrlPAflNEl'I
x Rp. 180-000,-[AM
x Rp. 167.0fi),-/JAM
x Rp. 167.0O0,JJAM
200OJAM
=
=
=
=
=
=
Rp.
=Pn
= Rp.
720,000,000
100,200,000
100,200,000
640,000,000
7t nnn nnn
72,000,000
-Rp
AIR
Rp.
Rp.
Rp.
Rp.
Ro.
Rp.
ALAT:
:
:
:
BULDOZER D6
COMPACTORA/IBROR.
MOTOR GRADER
SHEEPFOOTROLLER
TRUK TANGKI AlR
Rp. 150.000,JHAR1
Rp. 150.000,JHAR1
Rp. 150.000,JHAR1
Rp.
Rp.
Rp.
Rp.
=Ro
60,000,000
1 3,500,000
13,500,000
C.
87-tXtO.&)O
Rp.
{,791,'00,000
1
2
3
4
OFFICE
= Rp.
= Rp.
= Rp.
= Rp.
10,800,000
540,000,000
250,000,000
- Rp.
800,800.000
REKAPITULASI
PENDAPATAN:
Rp.
27,000,000,000
= Rp.
= Rp.
= Rp.
10,300,000,000
1,791,400,000
800,800,000
=
KEUNTUNGAN KOTOR PROYEK
iI3.
ADALAH
_=
Rp.
Rp.
12,892"200,00{,
{/1,107,800,000
Rp.____95,9{8_
52.25
BATAM,
SE&O
22
JAUHARY
OKTOBER 2013.
profit
-.l
o
q
o
o
q
o
o
o
o
o
o
!<
t
F
o
Y
N
N
a
q
'c!
dr
0
d
ct
{e
G}
o
{t
il
ul
o
o
o
o
o
o
d
o
o
o
o
o
o
o
o
o
o
o
o
tF
zo
I
ttg
o
o
d
o
o
o
q
o
o
I
o
o
o
o
o
o
o
o_
o
6
s
n
N
o
o
o
o
o_
o
o
O^
o
o
o-
o
q
o
o
Io
o
q
o
o
c
c
c
c
c
c
c
c
o
o
o
o
o
o
o
a
o
o
o
o
o
o
o
o
q
o
o
o
t
o
co
o
o
o
(or
n
o
o
o
o
st
c
c
c
c
c
c
c
c
c
c
c
c
c
c
c
c
c
s
({ (
N
6
.a
ct
G'
tt
d
at
o
o
(D
{'
o)
6t
a
(lt
6
ot
ts
F
0
r(
..tt
ol
&
rcf
o)
.L
6-
t
o
o
o
o
o
o
o
o
z
J
3
ci
'n
o
q
s
t
u
a.
ue
cq
t!'
o
atG
ct
g
sd
tl
z
1
=
o
tr
e.
o
o
o
o
o
o
o
o
o
q
o
o
o
o
o
o
o
o
4
o
o
o
o
o
o
@
o
9
o
o
o
o
o
oo
\'
d t
o o
co
o
o
q
o o
o
o
o
o o
o
s@ o
@
o
&.
c
t
c
d
o_
o
o
o
o
ts
o
d
o
N
N
o_
c
TI
c
c
c
c
c
c
c
c
co
c
o
o
o
o
o
o
N
o
o
TL
t
a
G'
t
e
ct
c,
il
t
o
a
(D
.{t-
E
d
c6
g
E.
o
q
o
co
d
T\
@
6t
lrt
o-
t
o
o
ci
o
o
o
o
o
ui
o
l|l'
e,
d
rt
ct
e
o
sf
lFt
.o.
t
o
o
d
o
o
d
:F
tt)
E
e.
o o o c
t t t t
o o o
o
o
o o q
c; ci o
o
o
o o o
q
o o O
o
o o o
o o n
sAl
co I6 F
N
ta to fto
IY
q
t
,r*
o
q o
o
o
q
o
q
ct
o
q
o
<i
o
o o
oo
o
^i
q No
o
o
o
o
o
o
o
o
o
o
o_
o
o
s
o
d
o
$
o
o-
u
c-.
ct
Gt
q.
G
!3
CL
tt
(D
6
od
+
a
te
a
It
o
o
og)
c,
q
o
N
o
o
(E
g.
E.
o
q
o
o
q
z
:l
F
t
o
q
o
o
@_
(t
t
o o
o
o
o
o
o
o o
o,
o
o
o
o o
o
o oi
e,
E.
o
q
o
o
o
E t
E.
o
o
o
o
o
o
o
o
N.
{o
(o
(o
t
o
q
o
o
o o
t t
ts o
q o
N
N
t
o
q
o
(o
o
6
o
o
t
ge
ar
<l
&
4
5
s
13
o
{l.
o o o o
t- t t E
o o
d t
o c
t ft
o o o o
s d
ci
o
q
o
o
o
o
o
o
o
o
o
o
o
o
o
o
r
o
o
o
o
o
o
o
o
o
E.
z
f
F
a
(L
F
@
e
F
(}
d
I
o
o
sz
(,
o
o
ci
o
6
LlJ
l=
J
LI
o^
3
=
J
o
9
o
o
q
r
o
o o
o o
o
o
o
o
o
o
q o o
N
N
r
o
o
o
o
o
r
o_
q
o
o
6
o-
D
=
o
o
o
o
t
tr
ut
o-
o
o
:
J
J
L
Eod
tuF
>f
3()
U'Z
d<{
-d
uJ
Y
I,IJ
(!
<tr
UI
EY
tr$
o-Ir
z
o-
o'o-
o.
t
F F
z
EI
UF
.o
bt
o
z
tf
o
5.
zul
t
t
J
=
lll
cl
at
2,
E.
fll
u,
o
z
d.
F
J
.E
o
6
F
o E
(' Eu.l
z o
u
J
6.
4
q
F
{f
L z
J
J
6 E
rJ
I I
J z
E o
f
z
zf
trl
x
F
l
'<
i.
o
&
06
xU
gt
F
J
Y
f
t
F
c
o
t
d
f,
a
o
3
u
d
N
z
F
F
a
o
u
o
o
F
F
J
t
F
t
z
F
u
q
xU @o o =uo.
B
u
@
6
6 E
4
d
tU
a0
o
J
l
6
od
o
to
U
@
3
@
F
d
U
c
fi
E
oE
:)
=
E
:f
E
6
ra
-u
z
c
z
c
c
u
c
sN
d
!
I
I
a
o
d
g
o
6
g
lrt
4
o
I
d.
z
6
N
c)
I
6
cf
:F
F
E
o
t4
I
J
E
3
o
N
q
co
o
F
o
sal
-o
Ea
>t
QU
q)0
<I
s-
<l
rl
fl
-l
-l
*l
E!
rt
c,
t
J
c
c
cc o
q
c o
o
o
q
o
o
o
oo
o
cc
c
cc
d
N
o
o
I
o
o
q
6
@
o
c
c
c
c
c
ol
ol
ol
ol
ol
ol
st
@t
c o
q
cc o
cc o
o
c q
cc
c
cc
c
c4
o
o
o
e
cc
o
6q
o
o
q
o
o
o
c
o
e
q
Q
e
cc
o
o
oo
o
q
o
o
o
q
o
o
q
o
r:
a
-i
-Nt
o
c o
4
c( F6
E
<2
cc E
c c
cc c
c (
cI 66
o
q
o
q
o
o
o
q
o
@
q
s@
a
cc
cc
c
c
cc
c
cc
c
c
c
o o
o
a oo- ooa
o oq e
o
o d
@ o
N $
o
o
q
o
o
q
o
@
o
o
o_
o
o
o
o
q
o
o
I
o
o
a
I
o
o
o- q
o
o
N o
ts
o
o
q
o
o
Io
o
o oo
c
ci o
o
a
co
o
F
N
o
o
q
o
o
q
o
o
q
o
o
q
cc
c
cc
C
co
o,
cc
F
@
cc
c
cc
c
0
I0o
N
a
q
so
sa
6
6
:F
fc
ff
tl
/it
o
o
q
a
IF
o
o
o
o
o
o
q
o
o
q
o
o
q
o
o
.q
o
o
q
o
o
o
0_
oi
cc
cs
ts
at
3_
ll
3
rt
o
o
o
o
ts
o
o-
e
o
q
c
o
o
o
o
N
I{ Ia
a-
- -
$
a fi
a
fg f;6
+ .lIt
p
o
o
e
o
o
a
a tE
a
Gl q,
o
s,
fl
cc o
c o
occ o
@
cc
c
c
o
e
oa
o
g q*
a
{!
c Ai
o
c
F
&
a-
o-
so-
c
c
c
c
c
F
0
o
o
a
o
tJ
F
o
o
o
o
Io-
;F
6
so
;F
0
s6
>r
:s
g n
nl
&
ts
s6
tt T
4
6
O
a
d d
:a
6i
a c
6
rl
c
c
c
c
c
fi
q
:g
Io
( ***ar't {
0-
@_
rq
o
o
q
o
@
6
a
a
c@
a
F
o
o
co
$
oo-
ot
o o
o
o
co
o
I
o
o
q
o
o
oq
o
o
q
o
N
ai
cc
c
cq
c
o
o
o^
o
o
o
o
q
o
o
q
o
o
q
o
o
o
o_
o
q aa
o
o
q
o
N
.i
ci
cc
c
cq
c
c
cc
cc
c
cF
o
o
q
a
o
3
$
o
o
o,
o
@
cc
c
cc
o
o
q
o
o
=
ts
Io
o
o
o
6l
o
N
t N
A
ala
*l
q
o
o
u?
li
N
N
e
o
co
o
I6
ol
ol
ol
ot
ol
ol
o
F]
o
e
o
o o
q
a
o
q
o
@
a
o
o
o
o
4
o cc o
o
o- c q
o
cc o
o
o
o- c (?
F
a
6
G @
o
cc
c
cc
(
cc
c
cc
c
c
c
c
F
q
o
o
q
o
o
q
o
@
cc
c
cc
c
cF
(
ts
{
c
z,
0
o
o
0
o
o
q
ca
q
4
6
q
oq
r0
cc
c
f,
ts
o
o
q
o
o
q
c
se
c?
I
d
'E
F
F
oq
0
o
q
o
o
F
ts
*
g{
fa
g
o
o
o
a
o
a
*a
o
o
o
c;
o
Q
e
e
so 0s
co
a
o
q
o
o
q
o
a
c2
rt
ff
h
a-
Ic
-rl
-E
so so
q
!t
s o
o
?r
?
(9
o
o
q
co
f(9
t-
o
o
q
o
o
q
o
o
q
o
o
Io
o
cc
c
cc
c
ch
-*
F
c
{ ({
o
o
q
o
o
q
o
o
a
o
I
Q
o
co
5
cc
c
c
c
o
o
o
co o_
e o
o
oI
E
F
ts
o
o
q
o
o
q
o
o
o_
o
o
N
o_
{4
ts
ts
+-
1
d
+
rt
(L
z z
3 t
o
o C'
-6
llt
-<-.1
:c
E;FH
iiYEl
Iu
3#3
yfl
u
3
{
C
U)
tul
ttll z
Y
:l
z
J
tU
= (,
z z.
o
IIJ
S
J
LU
UJ
o,
!c
E
o
z l!
o
E lt o
J
f
u t!
ts
I g
4
{
c
c
F
z.
f
J
ut
t0
tLrl
F
N
o
!
J
J
o
Y
z Jl
t
zo od f
d
E
o
F
F
F m
F
F I F
o
af, o t
o
F o od J c
F
J
F F
o
z
o
&
E 6 (L
tul
E
t
l! F
F
d
o o L =
o!o.t o o E(r
f
m f
X
F
E
o
o dl a
uJ
a c
d) o
a
F
o-
U
=
ul
U
=
d 6 a d d o a 6
N
co
3
ul
E o
ts dl
sN
u
a
f
(]
= u
o0
di
UJ
U)
2
o-
cr
a
t
a
(L U
N
J
I
IL
o-
3 c
2 ol c Y
=
F
(L
-t
tu
UJ
c lF
co
c0
u
o
z
t
zl
-t
tlj
z
J
lrl
IA
d)
Y
J
uJ
o z
U
an
ztU =
L
Y z.
ltt
z
J
o z
o
U
uJ
at
o
tc
=
o
lU
I F
o o
tt
6
o
d
= ri
o
6
U.
xI'J
-u
E o
J
zU
^s s^
qJ
.L
eEl
65sl
EXHI
e
LJ
.al
r=l
=I=l
Qd-l
E=^l
o
o
q
o
c
co
o
q
o
t
3=l
r<l
=Nl
cc
cc
co cc
o
q c
o;
E<r
*al
z<l
<rl.ol
s=l
+ol
o
o
ca
o
tr
z.
gl
a,
u
ur
e
c
an
u
5
J
s,
ot
o
d.
il
4
F
$
{ fi
o
a
f,
{ u $t
o
to
a-
e
5
v,
o
a
ttt
d
E
F
o
gI
ts
J
f
=
=
Y
-I
:=-
ai
o
N
q
ru
a
o
F
Y
o
>l
o<ltl
$*
{ll
t'
0O
<l
-l