d

cel
he
n
pe
w.
n
d
w
ls.
rIns
co
at
to
ap
or
Di
ins
lu
th
er
th
pe
kem
tspl
tr
e
ar
on
ay
uc
ns
ins
ne
en
sly
W
tio
Ditch Project Pit 140 - BLP
aft
tr
w
d
in
fr
ee
ns.
er
uc
ro
of
bl
o
k:
co
tio
ws
th
oc
Ent
m
la
lu
ns
PT Multi Harapan Utama
AB
eta
ks
be
m
fr
O
pr
st Planning & Engineering Division
lsk
n
o
VE
oj
ar isI
s,
in
st
m
thi
ec
tin
si 14-Feb-21
gar
scel
tEnter
m the name of the Project Lead in cell B3 Project Start:
lfr
tin
ls
on
sc
pl
gC4
A8
ehe
o 1 Feb 15, 2021 Feb 22, 2021 Mar 1, 2021 Mar 8, 2021 Mar 15, 2021
yan
.to
wi Display Week:
du
m
de
th
d
co
le.
cel 15 16 17 18 19 20 21 22 23 24 25 26 27 28 1 2 3 4 5 6 7 8 9 10 11 12 13 14 15 16 17 18 19 20 21
let
cel
A9
nti
le
lnu
w ASSIGNED
I9
thi TASK PROGRESS START END M T W T F S S M T W T F S S M T W T F S S M T W T F S S M T W T F S S
I7.
he
eth TO
sbu
ne
ro
ro
ve
ild
ug Construct Road Access
w.
rh
in
yo
gBL
u Construct Road Access (Fill) CK 0% 14-Feb-21 26-Feb-21
ou
9.
tne
ed
yo Construct Ditch
to.
ur
Pr
oj Land Clearing & General CK 0% 26-Feb-21 27-Feb-21
ec
t
Sc Loading, General & Pumping CK 0% 28-Feb-21 12-Mar-21
he
du Note : Project Schedule Exclude Pemasangan Jembatan, hanya fokus ke Construct Ditch
le.

Page 1 of 6
PARAMETER

Working Hours (1 Shift) : 7.80

General

- Land Clearing PC 200 : 0.03

Dozer D85 : 0.03

Pembentukan

- Loading PC 400LC - 8 : 220

- Loading & General PC 400LC - 8 : 110

Dump Truck : 40

PARAMETER
Rate OB Removal : 2.20
Rate Overhaul Distance OB : 0.045
Working Hours (1 Shift) : 7.80
Exchange Rate : 14,000
Fuel Price : 8,500
0.61
Equipment
- Rental PC 400LC - 7 : 85.38
PC 200 : 45.85
Dump Truck : 42.99
Dozer D85 : 67.36
- Fuel Consumtion PC 400LC - 7 : 46.90
PC 200 : 41.00
Dump Truck : 20.00
Dozer D85 : 27.52
- Pump Cost MF290
1 Unit : 270.57
 Stage Description Volume
Pekerjaan
Hours/Day
75971 m3
1
Ha/Hours
0.44 Ha
Ha/Hours

2 Construct Ditch 10961 m3

Bcm / Hours

Bcm / Hours

Bcm / Hours

$/Bcm
$/Bcm/100m
Hours/Day
Rp/$
Rp
$

$/Hours
$/Hours
$/Hours
$/Hours
Ltr/Hours
Ltr/Hours
Ltr/Hours
Ltr/Hours

$//days
 Productivity Unit Requirement
Activity
PC 400 PC 200 Dump Dozer PC 400 PC 200 Dump Dozer
Truck D85 Truck D85
Fill Production 1 x EX100T = 6.000 Bcm/Day (Material dari Pit 140)

Total

Land Clearing - 0.03 - - - 1 - -

Loading,
General & 110 - 40 - 1 - 3 -
Pumping

Total

Total Biaya Land Clearing

Total Biaya Pembentukan Ditch
Grand Total
ement Durasi Project Cost Rental (USD) OB Rate (USD)
Pump Hours Days Rent Fuel Total OB Rate Overhaul
Distance
- 177 13 $ - $ - $ - $ - $ -

177 13 $ - $ - $ - $ - $ -

- 15 2 $ 672 $ 365 $ 1,038 - -

1 100 13 $ 24,823 $ 6,467 $ 31,291 $ 24,114 -

114 15 $ 25,496 $ 6,832 $ 32,328 $ 24,114 $ -

$ 672 $ 365 $ 1,038

$ 24,823 $ 6,467 $ 31,291 $ 24,114 $ -
$ 25,496 $ 6,832 $ 32,328

$ 8,214
Rate (USD)
Total

$ -

$ -

$ 24,114

$ 24,114

$ 24,114