You are on page 1of 1

BILL OF QUANTITY SUBSIDI ANGKUTAN PERINTIS

DI PROVINSI SULAWESI UTARA TAHUN ANGGARAN 2018

BPA per rit Profit Margin Pajak Biaya Prod Pendapatan Subsidi
TRAYEK No Jml Rit BPK LF Kap. KM Tarif Dasar
(3*4*5*6) 10,00% 2,00% (7+8+9) (10*4*5*6) 2*(11-12)
0 1 2 3 4 5 6 7 8 9 10 11 12 13

MANADO - RATATOTOK - MOLOBOG 1 624.00 585.17 0.50 19 165 917,256.42 91,725.64 20,179.64 189.82 1,029,161.70 297,542.85 456,530,162.25

MANADO - PANGKUSA 2 624.00 468.18 0.45 19 250 1,000,742.07 100,074.21 22,016.33 189.82 1,122,832.60 405,740.25 447,465,626.68

MANADO - KEMA - BITUNG 3 624.00 779.25 0.40 19 150 888,347.90 88,834.79 19,543.65 189.82 996,726.35 216,394.80 486,926,886.13

PAALDUA - TALAWAAN BANTIK - MUNTE - BITUNG 4 624.00 1,018.14 0.30 19 155 899,527.29 89,952.73 19,789.60 189.82 1,009,269.62 167,705.97 525,135,717.47

MANADO - LABUANUKI 5 624.00 687.48 0.35 19 185 845,778.16 84,577.82 18,607.12 189.82 948,963.09 233,526.06 446,432,711.52

MANADO - DUMOGA - TABILAA - TOROSIK - DUMAGIN 6 624.00 380.87 0.45 19 400 1,302,585.50 130,258.55 28,656.88 189.82 1,461,500.93 649,184.40 506,885,515.32

LOLAK - LOBONG - PASSI - MODAYAG - ATOGA - 7 624.00 962.92 0.30 19 170 933,065.45 93,306.54 20,527.44 189.82 1,046,899.43 183,935.58 538,489,445.07
RATAHAN

BITUNG - JIKOBLANGA 8 624.00 516.55 0.50 19 207 1,015,792.91 101,579.29 22,347.44 189.82 1,139,719.64 373,281.03 478,257,694.75

MELONGUANE - BEO - ESSANG 9 624.00 1,072.21 0.35 19 95 677,371.78 67,737.18 14,902.18 189.82 760,011.13 119,918.79 399,417,624.91

BITUNG - ERIS -KAKAS - RATAHAN 10 624.00 1,547.16 0.30 19 84 740,780.00 74,078.00 16,297.16 189.82 831,155.16 90,885.82 461,928,073.45

PANANARU - TAHUNA - PETA -LAPANGO - PANANARU 11 312.00 1,507.13 0.30 19 141 1,211,281.85 121,128.19 26,648.20 189.82 1,359,058.24 152,558.33 376,427,969.62

MELONGGUANE - PIRANGEN - GEMEH 12 624.00 927.60 0.40 19 95 666,205.03 66,620.50 14,656.51 189.82 747,482.04 136,328.72 381,359,668.05

JUMLAH 5,505,257,095.23
PEMBULATAN 5,505,257,000.00
PENGAWASAN SUBSIDI OPERASIONAL BUS PERINTIS 150,000,000.00
JUMLAH TOTAL 5,655,257,000.00

Mengetahui, Menyetujui,
Kasubdit. Angkutan Orang Pejabat Pembuat Komitmen
Direktorat Angkutan Dan Multimoda BPTD Wilayah XXII
Provinsi Sulawesi Utara

DR. SYAFRIN LIPUTO, A.TD, MT HAMKA HUSEN, SE


Pembina (IV/a) Penata Muda Tk. I (III/b)
NIP. 19710326 199403 1 005 NIP. 19810830 200702 1 006

You might also like