anisa revisi

8/17/2019 Anisa Revisi

1/21


2/21

Tabel Biaya Pengurusan Perijinan dan Eksplorasi

Jenis !egiatan Jumlah +iaa +iaa t(tal

a +iaa .ks'l(rasi

- Sur/e 4"0,000,000

- .ks'l(rasi 200,000,000

- Stui kelaakan )"0,000,000

- Stui %*% &00,000,000

- +iaa Pengujian $0 1,400,000 )4,000,000

- +iaa Pemb(ran "00,000,000

Sub Total 2,&)4,000,000

b Pembebasan ahan

- Pembebasan anahhektar 2" ha 1,000,000,000 2",000,000,000

- Ganti ugi umah 30 unit 400,000,000 12,000,000,000

- Ganti tanaman hektar 40 ha "0,000,000 2,000,000,000

- Ganti ugi P(h(n

Jati 2)0 '(h(n 1,$00,000 44),000,000

kaka( 3"0 '(h(n &00,000 24",000,000

*ah(ni 2)0 '(h(n )00,000 224,000,000

kela'a 3"0 '(h(n 900,000 31",000,000

(tal 1,232,000,000

Sub Total 40,232,000,000

total 43,01$,000,000


3/21

Tabel Biaya onstruksi dan !ekayasa

eskri'si Jumlah +iaau'iah5 +iaa t(tal u'iah5

a Sarana Penukung ambang

- !ant(r 2 unit &$0,000,00000 1,"20,000,00000

- angki +ahan +akar 1 unit ")0,000,00000 ")0,000,00000

- *ess 2 unit 900,000,00000 1,)00,000,00000

- !antin 2 unit ""0,000,00000 1,100,000,00000

- *ush(la 2 unit 320,000,00000 $40,000,00000

- St(6k 7ar 1 unit 1)",000,00000 1)",000,00000

- +engkel 1 unit 10",000,00000 10",000,00000

- P(s !eamanan " unit 3&,000,00000 1)",000,00000

Sub Total $,11",000,00000

b Sarana aanan ambang

- Settling P(n 900 m2 1,000,00000 900,000,00000

Sub Total 900,000,00000

6 In8rastruktur

- Jalan ambang 1,400,000,00000

- Instalasi Jaringan istrik )00,000,00000

- Instalasi Jaringan %ir $00,000,00000

- Instalasi Jaringan ele'(n "00,000,00000

Sub Total 3,300,000,00000

(tal 10,31",000,00000


4/21

Tabel Biaya Pe"belian Peralatan #perasi $%n&estasi a'al peralatan(

Jenis )lat Ju"la* $unit(arga SatuanUnit '5 arga (tal '5 Umur %lat

)+ Peralatan ta"bang

Ja6k hammer & ""0,000,000 3,)"0,000,000 "

ra6k l(aer " 4"0,000,000 2,2"0,000,000 "

+a6k h(e $ "00,000,000 3,000,000,000 "

um' tru6k 20 )00,000,000 1$,000,000,000 "

Sub (tal 2",100,000,000

B+ Pengola*an

Ja: ;rusher 2 ""0,000,000 1,100,000,000 "

(''er 2 12",000,000 2"0,000,000 "


5/21

Tabel Biaya Pe"belian Peralatan #perasi $%n&estasi peralatan ta*unan(

Jenis )lat Ju"la* $unit( arga Satuan56nit $!p( arga Total $!p( 6"ur )latTa*un ke

2 3 4


Ja6k hammer & ""0,000,000 3,)"0,000,000 "

ra6k l(aer " 4"0,000,000 2,2"0,000,000 "

+a6k h(e $ "00,000,000 3,000,000,000 "

um' tru6k 20 )00,000,000 1$,000,000,000 "

Sub (tal 2",100,000,000 0 0 0 0

B+ Pengola*an

Ja: ;rusher 2 ""0000000 1100000000 "

(''er 2 12"000000 2"0000000 "


6/21

Tabel Biaya %n&entaris

-eskripsi Ju"la* arga Satuan $!p(Total $!p ( 6"ur )lat

1 In/entaris !ant(r

- *eja 40 "00,000 20,000,000 "

- !ursi 100 200,000 20,000,000 "

- *eja > kursi untuk ra'at 2 4,000,000 ),000,000 "

- emari arsi' " 2,"00,000 12,"00,000 "

- ak buku & 2,"00,000 1&,"00,000 "

- !(m'uter 1" $,000,000 90,000,000 "

- Printer ke6il & 1,000,000 &,000,000 "

- Printer besar " 2,"00,000 12,"00,000 "

- ele/isi " 1,000,000 ",000,000 "

-


7/21

Tabel Biaya )"ortisasi

No Jenis retribusi 2 3 4

1 - Surat Ijin Gangguan )),000,000 )),000,000 )),000,000 )),000,000 )),000,000

2 - Surat Ijin Pemakaian Jalan ### 100,000,000 100,000,000 100,000,000 100,000,000

3 - Surat Ijin Usaha Penambangan 90,000,000 90,000,000 90,000,000 90,000,000 90,000,000

4 - Surat Pengajuan enaga !erja ### 12",000,000 12",000,000 12",000,000 12",000,000

" - Surat Usaha Peragangan ### 230,000,000 230,000,000 230,000,000 230,000,000

$ - Surat Ijin Pengangkutan an Penggunaan %lat ### 210,000,000 210,000,000 210,000,000 210,000,000

& - Surat Ijin !e'(lisian ### 3"0,000,000 3"0,000,000 3"0,000,000 3"0,000,000

) - Surat Ijin *embangun +angunan ### 4"0,000,000 4"0,000,000 4"0,000,000 4"0,000,000

9 - Surat Ijin em'at Usaha ### 400,000,000 400,000,000 400,000,000 400,000,000

Total 2,043,000,000 2,043,000,000 2,043,000,000 2,043,000,000 2,043,000,000


8/21

Tabel 3 -an .ingkungan

Ta*ap 5ta*un 9 : 2 3 4

iklat!ursus !3 "0,000,000 "0,000,000 "0,000,000 "0,000,000 "0,000,000

Sa8et ;am'aign 10,000,000 10,000,000 10,000,000 10,000,000 10,000,000

Pemasangan ambu-rambu 1",000,000 1",000,000 1",000,000 1",000,000 1",000,000

Pemeriksaan kesehatan &0,000,000 &0,000,000 &0,000,000 &0,000,000 &0,000,000

Total 4,000,000 4,000,000 4,000,000 4,000,000 4,000,000

Penge"bangan ;asyarakat

Ta*ap5Ta*un 2 3 4

Penge"bangan ;asyarakat -

Perbaikan Sarana Peniikan 120,000,000

Per'ustakaan !eliling 14",000,000 40,000,000 40,000,000 40,000,000 40,000,000

Penelenggaraan Pertaningan =lahraga 3),000,000 3),000,000

Pengaaan Sarana =lahraga 1"0,000,000

Perbaikan Sarana !esehatan 200,000,000

Perbaikan Sarana !eagamaan 110,000,000

Pembangunan Sarana %ir +ersih 12),000,000

Total : 413,000,000 1,000,000 70,000,000 7,000,000 0,000,000


9/21

B%)


10/21

Tabel Biaya Pe"belian Peralatan #perasi $%n&estasi peralatan ta*unan(

Jenis )lat Ju"la* $unit( Nilai Sisa Total 6"ur )lat -epresiasi5unit

Ta*un ke

2 3 4


Ja6k hammer & ""0,000,000 "",000,000 3)",000,000 " 99,000,00000 $93,000,00000 $93,000,00000 $93,000,00000 $93,000,00

ra6k l(aer " 4"0,000,000 4",000,000 22",000,000 " )1,000,00000 40",000,00000 40",000,00000 40",000,00000 40",000,00

+a6k h(e $ "00,000,000 "0,000,000 300,000,000 " 90,000,00000 "40,000,00000 "40,000,00000 "40,000,00000 "40,000,00

um' tru6k 20 )00,000,000 )0,000,000 1,$00,000,000 " 144,000,00000 2,))0,000,00000 2,))0,000,00000 2,))0,000,00000 2,))0,000,00

Sub (tal 230,000,000 2,"10,000,000 414,000,00000 4,"1),000,00000 4,"1),000,00000 4,"1),000,00000 4,"1),000,00

B+ Pengola*an -

Ja: ;rusher 2 ""0,000,000 "",000,000 110,000,000 " 99,000,00000 19),000,00000 19),000,00000 19),000,00000 19),000,00

(''er 2 12",000,000 12,"00,000 2",000,000 " 22,"00,00000 4",000,00000 4",000,00000 4",000,00000 4",000,00


11/21

Tabel Biaya Pera'atan

J.CIS P.%@%%CT)6N

2 3 4

1 +iaa Pera:atan Peralatan 10 D e'resiasi5

- Peralatan ambang 4"1,)00,00000 4"1,)00,00000 4"1,)00,00000 4"1,)00,00000 4"1,)00,00000

- Peralatan Peng(lahan 44,2)0,00000 44,2)0,00000 44,2)0,00000 44,2)0,00000 44,2)0,00000

- Peralatan +engkel 2,4$$,00000 2,4$$,00000 2,4$$,00000 2,4$$,00000 2,4$$,00000

- Peralatan Penukung ='erasi(nal "2,920,00000 "2,920,00000 "2,920,00000 "2,920,00000 "2,920,00000

- Peralatan !3 3,$00,00000 3,$00,00000 3,$00,00000 3,$00,00000 3,$00,00000

sub total ,088,000+00 ,088,000+00 ,088,000+00 ,088,000+00 ,088,000+00

2 +iaa Pera:atan +angunan 1" D +iaa !(ntruksi5

- !ant(r 22),000,00000 22),000,00000 22),000,00000 22),000,00000 22),000,00000

- angki +ahan +akar )&,000,00000 )&,000,00000 )&,000,00000 )&,000,00000 )&,000,00000

- *ess 2&0,000,00000 2&0,000,00000 2&0,000,00000 2&0,000,00000 2&0,000,00000

- !antin 1$",000,00000 1$",000,00000 1$",000,00000 1$",000,00000 1$",000,00000

- *ush(la 9$,000,00000 9$,000,00000 9$,000,00000 9$,000,00000 9$,000,00000

- St(6k 7ar 2&,&"0,00000 2&,&"0,00000 2&,&"0,00000 2&,&"0,00000 2&,&"0,00000

- +engkel 1",&"0,00000 1",&"0,00000 1",&"0,00000 1",&"0,00000 1",&"0,00000

- P(s !eamanan 2&,&"0,00000 2&,&"0,00000 2&,&"0,00000 2&,&"0,00000 2&,&"0,00000

sub total 71,20,000 71,20,000 71,20,000 71,20,000 71,20,000

4 +iaa Pera:atan In8rastruktur " D biaa In8rastruktur5

- Jalan ambang &0,000,00000 &0,000,00000 &0,000,00000 &0,000,00000 &0,000,00000

- Instalasi Jaringan istrik 40,000,00000 40,000,00000 40,000,00000 40,000,00000 40,000,00000

- Instalasi Jaringan %ir 30,000,00000 30,000,00000 30,000,00000 30,000,00000 30,000,00000

- Instalasi Jaringan ele'(n 2",000,00000 2",000,00000 2",000,00000 2",000,00000 2",000,00000

sub total 8,000,000 8,000,000 8,000,000 8,000,000 8,000,000

T#T). ,831,38,000+00 ,831,38,000+00 ,831,38,000+00 ,831,38,000+00 ,831,38,000+00

%UC 1 2 3 4 "

Total Tereskalasi ,831,38,000 ,143,14,40 ,1,04,140 ,711,17,24 2,08,3,737

eskalasi $"0D


12/21

Biaya ebutu*an BB;

arga ++* S(larlt ' &1"0

arga ++* Premiumlt harga 1 es200&5 ' &""0

ebutu*an BB;

ra6k l(aer, m(t(r graer > ba6k h(e E 100 litershi8t

um' tru6k E 100 litershi8t

Jenis )lat Ju"la* E??isiensiebutu*an5*ari

Ju"la* s*i?t5t*nebutu*an 5t*n Biaya5Ta*un

$liter( $liter( 2 3 4

ra6k l(aer " )0 110 30 20,$2" 14&,4$),&"0 14&,4$),&"0 14&,4$),&"0 14&,4$

+a6k h(e $ )0 120 30 2&,000 193,0"0,000 193,0"0,000 193,0"0,000 193,0"

um' tru6k 20 )0 110 3) 104,"00 &4&,1&",000 &4&,1&",000 &4&,1&",000 &4&,1&

!(m'res(r 1 )0 90 3) 4,2&" 30,"$$,2"0 30,"$$,2"0 30,"$$,2"0 30,"$$

Genset 3 )0 $" 3) 9,2$3 $$,22$,)&" $$,22$,)&" $$,22$,)&" $$,22$

m(bil ='erasi(nal $ )0 $0 3) 1&,100 129,10",000 129,10",000 129,10",000 129,10

Se'ea m(t(r ) )0 $" 3) 24,&00 1)$,4)",000 1)$,4)",000 1)$,4)",000 1)$,4)

%mbulan6e 1 )0 30 3) 1,42" 10,&"),&"0 10,&"),&"0 10,&"),&"0 10,&")

(tal 1,"10,)3",$2" 1,"10,)3",$2" 1,"10,)3",$2" 1,"10,)

ekskalasiF 20D

total biaya setela* ekskalasi ' 1,"10,)3",$2" ' 1,"41,0"2,33) ' 1,"&1,)&3,3)4 ' 1


13/21

abel +iaa istrik )lat Elektronik Ju"la* -aya $kilo'att( pe"akaian ja"5*r total daya per *ari $k'( biaya per *ari biaya perta*un

- !(m'uter 1" 014 ) 1& &,0"$ 2,11$,)00

- Printer ke6il 2 04) 4 4 1,$13 4)3,)40

- Printer besar 1 0) 4 3 1,344 403,200

- ele/isi 39 00$) ) 21 ),911 2,$&3,21$

- 2,44,800 3,20,304 4,,14 ,02,28 8,00,100


14/21

Tabel .a"piran =aji arya'an

Pekerjaan =aji per Bulan Total =aji Perbulan Total =aji per Ta*un

Project Manager 2",000,000 1 2",000,000 300,000,000

20,000,000 1 20,000,000 240,000,000

-i&isi #perasional

!abag ='erasi(nal 1",000,000 1 1",000,000 1)0,000,000

Su'er/is(r Penambangan ),000,000 1 ),000,000 9$,000,000

",000,000 2 10,000,000 120,000,000

",000,000 2 10,000,000 120,000,000

",000,000 $ 30,000,000 3$0,000,000

",000,000 & 3",000,000 420,000,000

enaga %hli %lat *ekanik ",000,000 2 10,000,000 120,000,000

!abag Peren6anaan 1",000,000 1 1",000,000 1)0,000,000

Sta8 Peren6anaan ),"00,000 $ "1,000,000 $12,000,000

-i&isi Pengola*an

!abag Peng(lahan 1",000,000 1 1",000,000 1)0,000,000

Sta8 Peng(lahan $,000,000 2 12,000,000 144,000,000

-i&isi )d"inistrasi dan euangan

!abag %ministrasi 10,000,000 1 10,000,000 120,000,000

Sta8 %ministrasi 4,000,000 3 12,000,000 144,000,000

!abag !euangan 1",000,000 1 1",000,000 1)0,000,000

Sta8 !euangan 4,000,000 " 20,000,000 240,000,000

Pers(nalia 4,000,000 4 1$,000,000 192,000,000

4,000,000 3 12,000,000 144,000,000

!abag !3 1",000,000 1 1",000,000 1)0,000,000

Safety Officer ",000,000 2 10,000,000 120,000,000

enaga *eis $,000,000 2 12,000,000 144,000,000

!abag ingkungan 13,000,000 1 13,000,000 1"$,000,000

Sta8 ingkungan ","00,000 3 1$,"00,000 19),000,000

Sta8 umas ",000,000 " 2",000,000 300,000,000

.ain:.ain

Sat'am 2,900,000 " 14,"00,000 1&4,000,000

S('ir 3,000,000 1$ 4),000,000 "&$,000,000

Cleaning Service 2,000,000 $ 12,000,000 144,000,000

Juru *asak 3,000,000 4 12,000,000 144,000,000

Total 23,700,000 7 7,000,000 8,22,000,000

Gaji erekskalasi

%UC 1 2 3 4 "

Total Tereskalasi 8+0> 8,22,000,000 8,832,20,000 1,083,73,300 1,23,0,28 ,02,2,432

Ju"la*Pekerja

e'uti Project Manager

='erat(r Back Hoe

='erat(r Wheel Loader

='erat(r Truck

='erat(r Rock Breaker

Sta8 Marketing

-i&isi 3, .ingkungan, dan Community


15/21

Tabel Biaya #perasi

o"ponen Biaya

: Biaya /ariable

- +iaa Pemaikaian istrik 2&,02),$3)

- +iaa Pemaikaian ele'(n 12,441,$00

- +iaa Pemakaian %ir 3),340,000

- !ebutuhan ++* 1,"10,)3",$2"

- Pera:atan 1,$3&,31$,000

- !esehatan an !eselamatan !erja 14",000,000

- Pengembangan *asarakat 4&3,000,000

:Biaya Tetap

- e'resiasi UU C( 3$ ahun 200)5 ",""0,$$0,000

- %m(rtisasi UU C( 3$ ahun 200)5 2,043,000,000

- Gaji Pega:ai $,22),000,000

- +iaa P++ 10D k(nstruksi5 1,031,"00,000

Total Biaya #perasi 1),$9&,121,)$3


16/21

T)BE. ;#-). E!J)

+iaa ='erasi ,871,2,83

*(al !erja ,807,38,7

+ulan 1 +ulan 2 +ulan 3 (tal

*(al !erja ,87,12,8 ,87,12,8 ,87,12,8 ,807,38,7


17/21

T)BE. PEN-)P)T)N

Pr(uksiari 3$$$$$$$$$$$& (n

Pr(uksi+ulan 2" 91$$& (n

Pr(uksiahun 12 110,000 (n

ahun 1 2 3 4 "

Sasaran 'r(uksi 110000 110000 110000 110000 110000

Pr(uk arga(n ' 5Pena'atan

2 3 4

tahun 1

-"0 mm )0",00000 ' )),""0,000,000 ' )),""0,000,000 ' )),""0,000,000 ' )),""0,000,000 ' )),""0,000,000

'ena'atan tereskalasi ' )),""0,000,000 ' )9,43","00,000 ' 90,329,)"",000 ' 91,233,1"3,""0 ' 92,14",4)",0)$

eskalasi 10D


18/21

T)BE. B%)


19/21

T)BE. %N/EST)S% T#T).

No+ Jenis %n&estasi Biaya

%n&estasi )'al

- +iaa Persia'an 4",0"9,000,000

- +iaa !(ntruksi > ekaasa 10,31",000,000

- In/estasi %lat 31,$$0,020,000

Sub Total )&,034,020,000

2 ;odal erja ",$09,13$,""9

Total 72,843,8,7


20/21

Tabel )ngsuran Pinja"an

%n&estasi total 92,$43,1"$,""9 0

;odal sendiri $0D "",")",)93,93"

Pinja"an 40D 3&,0"&,2$2,$24

Jangka aktu Pinja" 3

Bunga Pinja"an5ta*un 12D +ank akat In(nesia5

)ngsuran Pinja"an 42D

Ta*un Pokok Pinja"an )ngsuran Bunga iCilan Sisa Pinja"an

1 3&,0"&,2$2,$24 1",42),&"3,"1$ 4,44$,)&1,"1" 10,9)1,))2,001 2$,0&",3)0,$23

2 2$,0&",3)0,$23 1",42),&"3,"1$ 3,129,04",$&" 12,299,&0&,)41 13,&&",$&2,&)2

3 13,&&",$&2,&)2 1",42),&"3,"1$ 1,$"3,0)0,&34 13,&&",$&2,&)2 0

Pe"bayaran Bunga

1 2 3 4 "

4,448,1, 3,27,04,81 ,83,00,134 0 0

)ngsuran Pinja"an

1 2 3 4 "

,42,13,8 ,42,13,8 ,42,13,8 0 0

Bunga D )ngsuran Pinja"an

1 2 3 4 "

0,7,2,00 2,277,101,4 3,11,812,12 0 0


21/21

)S A.#

6!)%)N0 2 3 4

Pendapatan

asil Penjualan )),""0,000,000 )9,43","00,000 90,329,)"",000 91,233,1"3,""0 92,14",4)",0)$(alti &D5 -$,19),"00,000 -$,2$0,4)",000 -$,323,0)9,)"0 -$,3)$,320,&49 -$,4"0,1)3,9"$

Pendapatan Setela* !oyalti )2,3"1,"00,000 )3,1&",01",000 )4,00$,&$",1"0 )4,)4$,)32,)02 )",$9",301,130

Nilai Sisa 3,0)3,&00,000

Biaya #perasi

: Biaya /ariable

- +iaa Pemaikaian istrik -2&,02),$3) -2),&)",499 -30,$"$,""& -32,$49,233 -34,&&1,433

- +iaa Pemaikaian ele'(n -12,441,$00 -13,2"0,304 -14,111,"&4 -1",02),)2$ -1$,00",&00

- +iaa Pemakaian %ir -3),340,000 -40,)32,100 -43,4)$,1)& -4$,312,&)9 -49,323,120

- !ebutuhan ++* -1,"10,)3",$2" -1,"41,0"2,33) -1,"&1,)&3,3)4 -1,$03,310,)"2 -1,$3",3&&,0$9

- Pera:atan -1,$3&,31$,000 -1,&43,&41,"40 -1,)"&,0)4,&40 -1,9&&,&9",24) -2,10$,3"1,939

- !esehatan an !eselamatan !erja -14",000,000 -14",000,000 -14",000,000 -14",000,000 -14",000,000

- Pengembangan *asarakat -4&3,000,000 -&),000,000 -190,000,000 -19),000,000 -1"0,000,000

- eklamasi an Pas6a ambang -""1,449,$$" -1,$"4,34),99" -2,&$2,21$,340 0 0

:Biaya Tetap

- e'resiasi UU C( 3$ ahun 200)5 -",""0,$$0,000 -",""0,$$0,000 -",""0,$$0,000 -",""0,$$0,000 -",""0,$$0,000

- %m(rtisasi UU C( 3$ ahun 200)5 -2,043,000,000 -2,043,000,000 -2,043,000,000 -2,043,000,000 -2,043,000,000

- +unga Pinjaman -4,44$,)&1,"1" -3,129,04",$&" -1,$"3,0)0,&34 0 0

- Gaji Pega:ai -$,22),000,000 -$,$32,)20,000 -&,0$3,9"3,300 -&,"23,110,2$" -),012,112,432

- Jaminan S(sial enaga !erja "D ari gaji5 -311,400,000 -331,$41,000 -3"3,19&,$$" -3&$,1"","13 -400,$0",$22

- +iaa P++ -1,031,"00,000 -1,031,"00,000 -1,031,"00,000 -1,031,"00,000 -1,031,"00,000

Total Biaya #perasi -24,00$,)43,043 -23,9$3,$&&,4"1 -24,309,)20,4)0 -20,"42,"22,&2$ -21,1&4,&0&,31"

Pendapatan Terpajak "),344,$"$,9"& "9,211,33&,"49 "9,$9$,944,$&0 $4,304,310,0&$ $&,$04,293,)1"

Pajak

2> -14,")$,1$4,239 -14,)02,)34,3)& -14,924,23$,1$& -1$,0&$,0&&,"19 -1$,901,0&3,4"4

Pendapatan Bersi* 43,&"),492,&1) 44,40),"03,1$2 44,&&2,&0),"02 4),22),232,""& "0,&03,220,3$1

-epresiasi ",""0,$$0,000 ",""0,$$0,000 ",""0,$$0,000 ",""0,$$0,000 ",""0,$$0,000

)"ortisasi 2,043,000,000 2,043,000,000 2,043,000,000 2,043,000,000 2,043,000,000

%n&estasi Pengganti -1"9,2"0,000 -1)",2"0,000 -1"9,2"0,000 -1)",2"0,000

%n&estasi Total -92,$43,1"$,""9;odal erja e"bali ",$09,13$,""9

;odal Pinja"an 3&,0"&,2$2,$24

)ngsuran Pinja"an -1",42),&"3,"1$ -1",42),&"3,"1$ -1",42),&"3,"1$ 0 0

Ja"inan !ekla"asi dan PasCa Ta"bang e"bali 4,9$),01",000

Net as* Alo' :,,73,73 3,184,47,202 38,3,7,848 38,11,384,71 ,838,842,1 8,14,03,720

u"ulati&e as* Alo' :,,73,73 :7,2,144,133 8,88,44,73 3,344,117,700 0,7,422,41 11,,44,311

i@ 2>

NP/@ 0,71,7,01+0

%!!@ 88>

PBP@ + ta*un

8 bulan

0 *ari

, ta*un 8 bulan 0 *ari

anisa revisi

Documents