q ooooooooo
ooooooooo G) oooooo
qqqecq o
q
oooo
dcicici C' dddocidcidd
c
C' oooooo o
oooo CI
q ooooooooo
o- _o- - o_ o_ o- _o- o- q o oooooo
o_o--o_o_q o
o-
o- o- o- o. o_
oooo
oooo
o
o ooooooooo
a)oooooooo
ct
o oooooo
o<)oooo
C'
o
o- o_ -o- q C' oooo0|r)ro N ro- ro- (t- o- (o- e ot
orooo
(o (') ro c\t d
F
ddood6iooF
NOOIf)(OCO(O*(o
.tt
!t
Ftf{(t(')tf dt
c,
G. 6r r+ €q
dnciritr u t3i ci ci ci ci ci ci ci ci ci ci ciciricicid
&.ttrttrg ri
Et ttrttttg.tE d E
zz
(L =
l.L
\z
o-,
o
(, o
z d8
Lrl
J dq
t to
ul
.L
z >->-il^H+i
---?-x
o
tS
oooo
6665xoq
666oEi6 X* E
---r * e,e
urt c;c;FF-Px-o
@6(O@=eO(t oooorr
(')e)(o(9if,o
-F = 1E'-ox
+e.{ t
a(L EEE"*!;p;"=
cicicicil6f xxxx
(')
xx
(YJ
F+Z
-d lrr L
F
I
o
o
::::8;xi=
7z??oF.i-ci
"-"=ffes
oooo '-,-<
-tr
ai A
q
GI
d)dldlcOo-+
====cj.EeBg
____9:deo oooooo
oooooo
s=
Ao 14 U>
dc;dc;qq
(,roroooo
6tco6
>t d
tr'H.'
UJ : Lll
F
6
====E?SBP
----:EO
ooooeuJqci-(I
ooooo
oo(7)(oxN
ci. ci ri- ci ci ci
..trtEt-tg.
(L xxxx;!qqX.,i fxxxxxx
Ff F FFFF
lF l v zz=25[**o *tttrtrtg.
Y= \. lll=(,frfrL)(, =dcidodo
doooooo
d.tt
urfuJ
t (,orf/f/O)
cO t! dt 5 lu
o
U>
0-
o
! co z
d
tri
{D (t UJ
F
v z
€ ul (,
z= := o
F o
tr F o-
tr
D o.
(o
O F 60Y
(\: IU
v
a z
v
r!
E f p8 .6
tE
C)
IJJ
I
t< zF z
:_
d> oo o
a
9fr f, F
q
IIJ
Fz Zt A
-e, E E
-o =oo
o 69
zYt-
<)1
<
Y na 5E
otlhYcZut:< F
=
zo
3- Fr.rJirFmo ul
tH$Es !i
o
za zF
o.
mL-
=0rl
>-3,o. F
q: fr*
^;z
EOY
ur.+
><6
o--? g
Z,OIL
< ^Z
:az
1
ul
U'
z
lrl
(, T
i
E gEeq s
F F T iA H P
OY
z7i
tnfry lOuJ
J-J
A F z1zz5"i"i#tr
-:))o=
E
r.lolourtr
=
=-t zl roc!co(Dria= Ftll=ll2 ct
f;BE i5H + 6 Suru) # o
(\t
62i-
lla(L
ntEo
o-i<_r
z
f;fr88fr4
aaaaa==O(9 B A #,0=
(r(r;iSd
e
\t
czi-
IUXF rsk ii
J
lrJ
(D
tU TU
fEfrG66E
= =
a
o
G r0 <i>o
6;62 lrJ x
o
L 6d)co00lL(Lc]c0 d]
o*<" =
ddodejc;
.D
lo 6l
UsT
'AZ c.r<'rstro@F@o)3= 5.u al
i &,=
o.iio tru
qicri
il
=l
GAMBARAN UMUM PROYEK PENGURUGAN
LAHAN DAPUR 12 . SAGULUNG, BATAM
"
BIAYA RITASI DT & ALAT BERAT : .
1. SEWA DI,.IMPTRUCK - Rp, 2,600
2. BIAYA BBM DT - Rp. 1,600
. DIAVA CI IDID NT -D^
J. Utntn gvFlh ul - RP.
4. DEPOSIT TANAH = Rp.
5. SEWA EXCAVATOR = Rp. 1,20;
6. BIAYA BBM AIAT = Rp. 1,067
7. BIAYA OPERATOR ALAT -D^
- RP,
BIAYA PEMADATAN :
1. SEWA VIBRO&BULDOZER - Rp. 614
2. BIAYA BBM ALAT -Rp 523
EO
3. BIAYA OPERATOR AIAT -o^
- RP.
BIAYA UMUIYI&ADIIIN. :
ASUMSI - ASUMSI :
WAKTU PELAKSANAAN :
1. EXCAVATOR (BEKO)
Kapasitas Bucket 0.9 M3.
Kapasitas ProdulGi Per Jam 150 M3.
Jumlah Jam Kerla 10 Jam
Jumlah Produksi/Alat 1500 M3.
Jumlah Pemakaian Alat 1 Unit
Jumlah Produksi Per Hari 1,500 M3.
---l
hari/DT
Total daya angkut per 491 m3 /hr/DT
TargeiVbiumenngkuiperhari 7,500 m3
Jumlah Dump Truk yg diperlukan 15 Unat DT
1 , PEKERJAAN PERSIAPAN :
- DIREKSI KEET/ SITE OFFICE
- MOBILISASI DAN DEIIIOBIL'SAS/ PERLAIAN & PERSO'V'I
- PENGUKURAN LEVELING TANAH DASAR
PENDAPATAN :
NILAI KONTRAK CUT & FILL LAHAN 40 Ha. VOLUME : 1.500.000M3. x Rp. 18.000,-/M3 = Rp. 27,000,000,000
B, BIAYA PEMADATAN :
1 SEWA ALAT :
- BULDOZERDo : 2UNIT x 200OJAM x Rp. 180-000,-[AM = Rp. 720,000,000
- COMPACTORAIIBROR. : 1 UNIT x 600 JAM x Rp. 167.0fi),-/JAM = Rp. 100,200,000
- MOTOR GRADER : 1 UNIT x 600 JAM x Rp. 167.0O0,JJAM = Rp. 100,200,000
- SHEEP FOOT ROLLER : = Rp.
- IKUK I/\N(JI\I AIK : = Ro.
= Rp. 920,'O0,000
2 BBII ALAT :
- BULDOZER D6 : 20 LTR x 2.000 JAM x2 UNIT x Rp. 8.000,- = Rp. 640,000,000
.AIIDA'TrlPAflNEl'I Fl . .RITP w Ann lAii w I llNlT w Pn annfi- =Pn 7t nnn nnn
- MOTOR GRADER : 15LTR x 600JAM x 1 UNIT x Rp.8.000,- = Rp. 72,000,000
. SHEEP FOOT ROLLER -Rp
- TRUK TANGKI AIR = Rp.
= Rp. 784,fi,0,mO
3 OPERATOR ALAT:
. BULDOZER D6 : Rp. 150.000,JHAR1 x 200 HARI x 2UNIT = Rp. 60,000,000
. COMPACTORA/IBROR. : Rp. 150.000,JHAR1 x 90 HARI x 1 UNIT - Rp. 1 3,500,000
REKAPITULASI :
= Rp. 12,892"200,00{,
KEUNTUNGAN KOTOR PROYEK : = Rp. {/1,107,800,000
c
(
€
F
o
q
6
c 4o
(c 6F
e
d
o
<2
o 6
( o
q
@
o
q aa
F e
o
q $
oi
c
ts
o f
g
f;
d
'E d c
@
o
N
N N
o @
o o- + .l 6
c p It
f,
s
s
q
o
o
c
c
c
c
ol
ol
ol
ol
c o
cc
o
cc q
o
o
a
c
o
c E
cc c
c c
o
q
o
o
o
q
a
o
o
q
o
O
o
q
o
cc
sc
e
o
q
c
o
o
o
o
I IO
{ a
;F
0 6
6
cc (
r0 c ol
ol o o q o o
q N
tt
z, u? c q c o I o rq
fi
@_
4 T
st c Ic 66
-d -ad
F F c F F ai o 6
@t o O
d 6q q -i @ F
N q a-
li €
o o c o cc a c o o
o o
o o
o o o
o o € o
o a
a tE
a >r
o
:s
6
o e cc o cc cc o c
q q o c q q o c q q € e Glq,
o o @
o
o
o Q
e ccc cce cc c
cc ccc o
o o o
o o :e o
o g n
t
ala @
o q c a- nl
cc
C I I
c
€ 4
c o o
€ c c
€ c o s@ @
6 F @ 6i
6 a
ts o J
fl Ic
s, rt
J
a o d
i c &
{ €
o o o o o o o o c o o cc o
o c o g *q s os
o
o
o-
o
q a o-o o-
o o
q o a
o_ I cc o
q o
q c o- cc e
o- q
o
o o
o o qoa e o
o o
o o
o c
q o
o o
o cc @
o {c a
o ff -a
e
q
o
q
o o €
@
d
o o
q
o
@
o-
o
N o
q
o q
c oq
o
a
F q Ai
c o
!
c
F
o-
s
h
-rl
t d
r:
a
N $ & o- E
!t
o
o o
o c c 0
o A s o
o *
q q cc €
c o a
o
o
F
a
-o
c
cc
c
c
c
c
c
a
o
tJ
t
?r
tN F F F
= 3 .i
6 a- E
ts $ ci
?
(9
z o o o c o c € o o a c € oo o o € o @
3
o
q o
q o
I cc o
c cc
c
€
o
q o
q
o
o
I cc c o_
c o o
o
q
o
o
o_
o
c
€
o
o f s^ s^
f c
o o
o o
o c
cc
a
o cc € o o Q
o € e o o o €
{ Io d
cc
c
(9
{ q
*-
c
c
€ q c € o- q - o- 1
- U
{c {( o
F o F c o
o c c o
o o
o o
5 c I ts ts ts 4
o h E 6 N d E
o q q q e o F o_ 6 + u F
* t- F o; € +- rt Y z.
qJ
uJ
E<r e J o
at
*al o ct
LJ
=
o lU
3=l t I
o o
F
z6
.L
.al z tt 6
s o
r=l
eEl zF
U
E
U.
c
N -
J t d
= ri
f di o
ltt
z<l x J F F UJ ts
<rl 2 zY
U) an
- .ol 2
(L
z z
U)
I'J ut
E
zo l!
a -t lrl
J
f
s=l 6 3
o
E lt o t
I
cr N
o-
a
tlj
Y
d) IA
=
o t c F Lrl z tr F =
+ol I
--
o, N u a t F F J z. Y
! z a (L
I-
r<l
=Nl o C' 2 J J o
o U
J
a, gl
Y z f (L o z u ot
o ai
6 z J z od t
:l
E
J
l (] I
d = u IL o o ur o
F I o -
z. o d.
6 e c
-=:
s,
=I=l
Qd-l
E=^l
llt
x t
ul
F
E
z
af,
F f
t
! of E 6o (LF oF o& z
F
F
J
o F m F c
F
t
o ood J F o0 2
E
o-
tu
t - z
Y
J
an
5 u il
4
F
o
N
q
-<-.1 :
c t z
c z l! d F o
u t! o- F f m f F X o L =
ul t E 3
c
!t o o E(r l= 2 o- UJ
J
uJ
L
J
a-
e
a
o
ru
a
o
J o z
3#3
yfl
u
3
tll
Y m
ts
c
o o E o dl a uJ d) o o. a c
a
c Y
F l
c F U z
5
v, {$ fi to
ttt
F
Y
o
J t (, 3 z o d >l
E;FH I U = LU
I g U
= U
ul =
o-
ul u l z =
{a f, $ E
{u oS z z. 4
{ t0 d 6 a d d o a 6 co E o co c0 6 o o tU
o<l
iiYEl C
UJ IIJ
L c
L
u t F
o
gI $* lltl
65sl
EXHI g
6 o
N o a @ ts dl A o o
{-
t' <l
0O -l