CUT & FILL

Elevasi rencana + 10.00

GALIAN TIMBUNAN
Galian Timbunan
No No Patok Jarak Galian Volume Timbunan Volume Ket.
Rata-rata Rata-rata
1 P1 413.85 40.41
50 328.59 16,429.25 60.06 3,003.00
2 P2 243.32 79.71
50 302.54 15,126.75 61.95 3,097.25
3 P3 361.75 44.18
50 379.34 18,967.00 50.12 2,505.75
4 P4 396.93 56.05
50 304.64 15,231.75 90.48 4,523.75
5 P5 212.34 124.90
50 826.56 41,327.75 121.64 6,081.75
6 P6 1,440.77 118.37
50 1,272.13 63,606.50 118.18 5,909.00
7 P7 1,103.49 117.99
50 1,298.88 64,944.00 130.34 6,517.00
8 P8 1,494.27 142.69
50 885.45 44,272.25 199.34 9,966.75
9 P9 276.62 255.98
50 234.91 11,745.50 177.98 8,898.75
10 P10 193.20 99.97
50 177.57 8,878.25 133.05 6,652.50
11 P11 161.93 166.13

500.00 300,529.00 57,155.50

VOLUME REAL :
1. Cutting (tanah keras) = 300,529.00 m3
2. Fill (rolling & compactor) = 57,155.50 m3
3. Buangan tanah bekas galian ke luar area = 243,373.50 m3
 CUT & FILL
Elevasi rencana + 10.50

GALIAN TIMBUNAN
Galian Timbunan
No No Patok Jarak Galian Volume Timbunan Volume Ket.
Rata-rata Rata-rata
1 P1 333.38 54.74
50 252.66 12,632.75 76.22 3,811.00
2 P2 171.93 97.70
50 227.70 11,385.00 77.81 3,890.25
3 P3 283.47 57.91
50 297.45 14,872.25 65.73 3,286.25
4 P4 311.42 73.54
50 222.91 11,145.25 116.05 5,802.50
5 P5 134.39 158.56
50 652.69 32,634.25 151.10 7,554.75
6 P6 1,170.98 143.63
50 1,003.35 50,167.50 142.46 7,123.00
7 P7 835.72 141.29
50 1,032.61 51,630.50 153.62 7,680.75
8 P8 1,229.50 165.94
50 716.61 35,830.25 232.13 11,606.25
9 P9 203.71 298.31
50 164.70 8,234.75 206.92 10,346.00
10 P10 125.68 115.53
50 113.14 5,657.00 157.78 7,889.00
11 P11 100.60 200.03

500.00 234,189.50 68,989.75 165,199.75

VOLUME REAL :
1. Cutting (tanah keras) = 234,189.50 m3
2. Fill (rolling & compactor) = 68,989.75 m3
3. Buangan tanah bekas galian ke luar area = 165,199.75 m3
 CUT & FILL
Elevasi rencana + 11.00

GALIAN TIMBUNAN
Galian Timbunan
No No Patok Jarak Galian Volume Timbunan Volume Ket.
Rata-rata Rata-rata
1 P1 260.98 77.15
50 182.30 9,115.00 97.83 4,891.50
2 P2 103.62 118.51
50 157.79 7,889.25 98.46 4,922.75
3 P3 211.95 78.40
50 225.08 11,254.00 90.86 4,543.00
4 P4 238.21 103.32
50 158.51 7,925.25 158.70 7,934.75
5 P5 78.80 214.07
50 504.75 25,237.25 203.52 10,176.00
6 P6 930.69 192.97
50 755.34 37,767.00 184.67 9,233.50
7 P7 579.99 176.37
50 777.20 38,859.75 184.23 9,211.25
8 P8 974.40 192.08
50 561.52 28,076.00 275.28 13,764.00
9 P9 148.64 358.48
50 113.76 5,688.00 266.80 13,340.00
10 P10 78.88 175.12
50 70.65 3,532.50 214.77 10,738.50
11 P11 62.42 254.42

500.00 175,344.00 88,755.25

VOLUME REAL :
1. Cutting (tanah keras) = 175,344.00 m3
2. Fill (rolling & compactor) = 88,755.25 m3
3. Buangan tanah bekas galian ke luar area = 86,588.75 m3
 CUT & FILL
Elevasi rencana + 11.00

GALIAN TIMBUNAN
Galian Timbunan
No No Patok Jarak Galian Volume Timbunan Volume Ket.
Rata-rata Rata-rata
1 P1 - -
- - - - -
2 P2 - -
- - - - -
3 P3 - -
- - - - -
4 P4 487.40 103.32
50 310.00 15,499.75 158.70 7,934.75
5 P5 132.59 214.07
50 244.84 12,242.00 203.52 10,176.00
6 P6 357.09 192.97
50 299.48 14,974.00 184.67 9,233.50
7 P7 241.87 176.37
50 291.38 14,568.75 184.23 9,211.25
8 P8 340.88 192.08
50 298.84 14,942.00 275.28 13,764.00
9 P9 256.80 358.48
50 254.88 12,743.75 266.80 13,340.00
10 P10 252.95 175.12
50 235.04 11,751.75 214.77 10,738.50
11 P11 217.12 254.42

350.00 96,722.00 74,398.00

VOLUME REAL :
1. Cutting (tanah keras) = 96,722.00 m3
2. Fill (rolling & compactor) = 74,398.00 m3
3. Buangan tanah bekas galian ke luar area = 22,324.00 m3
 CUT & FILL
Elevasi rencana + 11.00

GALIAN TIMBUNAN
Galian Timbunan
No No Patok Jarak Galian Volume Timbunan Volume Ket.
Rata-rata Rata-rata
1 P1 - -
- - - - -
2 P2 - -
- - - - -
3 P3 - -
- 119.11 - 51.66 -
4 P4 238.21 103.32
50 158.51 7,925.25 158.70 7,934.75
5 P5 78.80 214.07
50 217.95 10,897.25 203.52 10,176.00
6 P6 357.09 192.97
50 299.48 14,974.00 184.67 9,233.50
7 P7 241.87 176.37
50 291.38 14,568.75 184.23 9,211.25
8 P8 340.88 192.08
50 244.76 12,238.00 275.28 13,764.00
9 P9 148.64 358.48
50 113.76 5,688.00 266.80 13,340.00
10 P10 78.88 175.12
50 70.65 3,532.50 214.77 10,738.50
11 P11 62.42 254.42

350.00 69,823.75 74,398.00

VOLUME REAL :
1. Cutting (tanah keras) = 69,823.75 m3
2. Fill (rolling & compactor) = 74,398.00 m3
3. Buangan tanah bekas galian ke luar area = (4,574.25) m3
 CUT & FILL
Elevasi rencana = +13.00
Boiler Island el. +13.00 dan Cooling Tower di elevasi +16.00
GALIAN TIMBUNAN
Galian Timbunan
No No Patok Jarak Galian Volume Timbunan Volume Ket.
Rata-rata Rata-rata
1 Sta. 0+000 - -
25 - - - -
2 Sta.0+025 - -
25 8.39 209.63 20.19 504.63
3 Sta.0+050 16.77 40.37
25 17.06 426.38 39.70 992.38
4 Sta.0+075 17.34 39.02
25 29.02 725.38 36.10 902.50
5 Sta.0+100 40.69 33.18
25 48.97 1,224.25 30.73 768.13
6 Sta.0+125 57.25 28.27
25 43.31 1,082.75 26.19 654.63
7 Sta.0+150 29.37 24.10
25 22.24 555.88 24.78 619.38
8 Sta.0+175 15.10 25.45
25 25.09 627.13 18.85 471.25
9 Sta.0+200 35.07 12.25
25 93.66 2,341.50 17.57 439.25
10 Sta.0+225 152.25 22.89
25 110.59 2,764.63 41.45 1,036.25
11 Sta.0+250 68.92 60.01
25 47.29 1,182.13 146.72 3,668.00
12 Sta.0+275 25.65 233.43
25 14.14 353.50 195.93 4,898.25
13 Sta.0+300 2.63 158.43
25 14.43 360.75 144.31 3,607.75
14 Sta.0+325 26.23 130.19
25 31.31 782.75 170.97 4,274.13
15 Sta.0+350 36.39 211.74
25 44.17 1,104.13 147.47 3,686.63
16 Sta.0+375 51.94 83.19

375.00 13,740.75 26,523.13

VOLUME REAL :
1. Cutting (tanah keras) = 13,740.75 m3 3,435.19 10,305.56
2. Fill (rolling & compactor) = 26,523.13 m3 39,305.50
3. Timbunan dari luar = 12,782.38 m3
 CUT & FILL
Elevasi rencana = +13.00
Boiler Island el.+13.00 dan Cooling Tower di elevasi +16.00 dengan mengabaikan daerah kubangan
GALIAN TIMBUNAN

No No Patok Jarak Galian Galian Volume Timbunan Timbunan Volume Ket.

Rata-rata Rata-rata
1 Sta. 0+000 - -
25 - - - -
2 Sta.0+025 - -
25 8.39 209.63 20.19 504.63
3 Sta.0+050 16.77 40.37
25 17.06 426.38 39.70 992.38
4 Sta.0+075 17.34 39.02
25 29.02 725.38 36.10 902.50
5 Sta.0+100 40.69 33.18
25 27.81 695.13 30.73 768.13
6 Sta.0+125 14.92 28.27
25 22.15 553.63 26.19 654.63
7 Sta.0+150 29.37 24.10
25 22.24 555.88 24.78 619.38
8 Sta.0+175 15.10 25.45
25 25.09 627.13 18.85 471.25
9 Sta.0+200 35.07 12.25
25 93.66 2,341.50 17.57 439.25
10 Sta.0+225 152.25 22.89
25 110.59 2,764.63 41.45 1,036.25
11 Sta.0+250 68.92 60.01
25 47.29 1,182.13 82.25 2,056.25
12 Sta.0+275 25.65 104.49
25 14.14 353.50 58.42 1,460.50
13 Sta.0+300 2.63 12.35
25 14.43 360.75 8.06 201.38
14 Sta.0+325 26.23 3.76
25 31.31 782.75 1.88 47.00
15 Sta.0+350 36.39 -
25 44.17 1,104.13 - -
16 Sta.0+375 51.94 -

375 12,682.50 10,153.50

2,853,562,500.00
VOLUME REAL :
1. Cutting (tanah keras) = 12,682.50 m3 3,170.63 9,511.88
2. Fill (rolling & compactor) = 10,153.50 m3 7,624.50
3. Timbunan dari luar = (2,529.00) m3
 CUT & FILL
Elevasi rencana = +13.00
Boiler Island dan Cooling Tower di elevasi +13.00 dengan mengabaikan daerah kubangan
GALIAN TIMBUNAN

No No Patok Jarak Galian Galian Volume Timbunan Timbunan Volume Ket.

Rata-rata Rata-rata
1 Sta. 0+000 - -
25 - - - -
2 Sta.0+025 - -
25 8.39 209.63 20.19 504.63
3 Sta.0+050 16.77 40.37
25 17.06 426.38 39.70 992.38
4 Sta.0+075 17.34 39.02
25 29.02 725.38 36.10 902.50
5 Sta.0+100 40.69 33.18
25 27.81 695.13 30.73 768.13
6 Sta.0+125 14.92 28.27
25 75.28 1,881.88 26.19 654.63
7 Sta.0+150 135.63 24.10
25 125.78 3,144.50 24.78 619.38
8 Sta.0+175 115.93 25.45
25 128.99 3,224.75 18.85 471.25
9 Sta.0+200 142.05 12.25
25 147.15 3,678.75 17.57 439.25
10 Sta.0+225 152.25 22.89
25 110.59 2,764.63 41.45 1,036.25
11 Sta.0+250 68.92 60.01
25 47.29 1,182.13 82.25 2,056.25
12 Sta.0+275 25.65 104.49
25 14.14 353.50 58.42 1,460.50
13 Sta.0+300 2.63 12.35
25 14.43 360.75 8.06 201.38
14 Sta.0+325 26.23 3.76
25 31.31 782.75 1.88 47.00
15 Sta.0+350 36.39 -
25 44.17 1,104.13 - -
16 Sta.0+375 51.94 -

375 20,534.25 10,153.50

4,620,206,250.00
VOLUME REAL :
1. Cutting (tanah keras) = 20,534.25 m3 5,133.56 15,400.69
2. Fill (rolling & compactor) = 10,153.50 m3 (227.25)
3. Timbunan dari luar = (10,380.75) m3
 GALIAN TIMBUNAN
Galian Rata- Timbunan
No No Patok Jarak Galian Volume Timbunan
rata Rata-rata
1 L1 - -
25 3.82 95.50 26.47
2 L2 7.64 52.94
22 7.67 168.63 67.48
3 L3 7.69 82.02
30 7.86 235.80 62.76
4 L4 8.03 43.49
30 5.68 170.25 30.07
5 L5 3.32 16.64
20 1.66 33.20 10.75
6 L6 - 4.86
20 0.49 9.80 2.71
7 L7 0.98 0.55
20 0.97 19.30 0.70
8 L8 0.95 0.84
25 1.21 30.13 0.70
9 L9 1.46 0.56
21 1.70 35.60 0.65
10 L10 1.93 0.74
21 1.88 39.48 0.71
11 L11 1.83 0.68
19 1.69 32.11 0.98
12 L12 1.55 1.28
25 1.69 42.13 1.20
13 L13 1.82 1.12
25 1.96 49.00 0.95
14 L14 2.10 0.78 -

303 960.92

No Item Luas Panjang Volume Satuan

1 Beton jalan 1 303 303 m3
2 LC 0.4 303 121.2 m3
3 Pek saluran 0.32 303 96.96 m3
4 Guard Rail 303 m'
 CUT & FILL
Elevasi rencana = +4.3

IMBUNAN CLEARING AND GRABBING (m2) STRIPPING ( t = 30cm ) (m2)

Volume LEBAR Luasan Lebar Luasan Volume

6.00 6.00
661.75 150.00 150.00 45.00
6.00 6.00
1,484.56 132.00 132.00 39.60
6.00 6.00
1,882.65 180.00 180.00 54.00
6.00 6.00
901.95 180.00 180.00 54.00
6.00 6.00
215.00 120.00 120.00 36.00
6.00 6.00
54.10 120.00 120.00 36.00
6.00 6.00
13.90 120.00 120.00 36.00
6.00 6.00
17.50 150.00 150.00 45.00
6.00 6.00
13.65 126.00 126.00 37.80
6.00 6.00
14.91 126.00 126.00 37.80
6.00 6.00
18.62 114.00 114.00 34.20
6.00 6.00
30.00 150.00 150.00 45.00
6.00 6.00
23.75 150.00 150.00 45.00
6.00 6.00

5,332.34 1,818.00 545.40

 Disposal ( t = 30cm ) (m3) BACK FILL PEK BATU KALI
Back Fill rata-
Lebar Luasan Volume BACK FILL Volume Luasan
rata
6.00 - -
150.00 45.00 0.56 14.69
6.00 1.11 7.10
132.00 39.60 1.07 71.87
6.00 1.02 10.49
180.00 54.00 1.00 62.76
6.00 0.98 6.09
180.00 54.00 0.91 27.21
6.00 0.83 3.43
120.00 36.00 0.42 4.46
6.00 - -
120.00 36.00 0.22 0.60
6.00 0.44 -
120.00 36.00 0.39 0.27
6.00 0.33 -
150.00 45.00 0.46 0.32
6.00 0.59 -
126.00 37.80 0.63 0.41
6.00 0.66 -
126.00 37.80 0.67 0.48
6.00 0.68 -
114.00 34.20 0.67 0.65
6.00 0.65 -
150.00 45.00 0.71 0.85
6.00 0.76 -
150.00 45.00 0.80 0.76
6.00 0.84 - -

545.40 185.31
PEK BATU KALI GEOTEXTILE
Luasan Rata- LEBAR RATA-
Volume
rata LEBAR RATA VOLUME
-
3.55 88.75 14.23 355.63
28.45 28.45
8.80 193.49 31.89 701.58
35.33 35.33
8.29 248.70 30.62 918.45
25.90 25.90
4.76 142.80 21.31 639.15
16.71 16.71
1.72 34.30 8.36 167.10
-
- - - -
-
- - - -
-
- - - -
-
- - - -
-
- - - -
-
- - - -
-
- - - -
-
- - - -
-

708.04 2,781.91
 DESCRIPTION OF UNIT PRICE ANALYSIS
TYPE OF WORK : Clearing, Grubbing and Stripping t = 0.30 m
UNITS OF MEASUREMENT : m2

NO. DESCRIPTION CODE COEF. UNIT MARK

I. ASSUMPTION
1 Using heavy eequipment
2 Road condition around the project is hilly
3 Effective work per day Tk 7.00 hour
4 Material Shrinkage factor Fk 1.20 -

II. SEQUENCE OF WORK

1 Removal clearing & grubbing carried out by using Excavator, and Stripping thichness = t 0.30 m
2 Material result of clearing, grubbing and Stripping loaded by Excavator into dump truck
3 Dump Truck dispose of material out the location
Estimation of disposal area hauling of distace maximum : L 2.00 Km
4 A group of workers supported the impletation of the work

III. MATERIAL, EQUIPMENT AND MAN POWER CALCULATION

1. MATERIAL CALCULATION
No material required

2. EQUIPMENT CALCULATION
2.a. EXCAVATOR BACK HOE
Bucket capacity V 0.70 m3
Bucket factor Fb 0.90 -
Equipment efficiency factor Fa 0.90 -

Cycle Time
@ Digging / Loading T1 1.500 minute
@ Others T2 1.500 minute
Ts1 3.000 minute

Production capacity / hr = V x Fb x Fa x 60 Q1 9.45 m3 / hour

Ts1 x Fk 47.25 m2 / hour

Coefficient of Equipment / m3 = 1 : Q1 0.0212 hour

Continued on next page

 TYPE OF WORK : Clearing and Grubbing
UNITS OF MEASUREMENT : m2

NO. DESCRIPTION CODE COEF. UNIT MARK

2.b. DUMP TRUCK

Dump capacity V 4.00 m3
Equipment Efficiency Factor Fa 0.80 -
Average speed when hauling v1 20.00 km/hr
Average speed when empty v2 30.00 km/hr
Cycle Time :
- Time needed when hauling = (L : v1) x 60 T1 6.00 minute
- Time needed when empty = (L : v2) x 60 T2 4.00 minute
- Loading Time = (V : Q1) x 60 T3 25.40 minute
- Others T4 1.00 minute
Ts2 36.40 minutes

Production capacity / hr = V x Fa x 60 Q2 17.58 m3/hour

Ts2 x Fh

Coeffisient of Equipment / M3 = 1 : Q2 0.0569 hour

2.c. TOOLS 1.00 ls

3. MAN POWER CALCULATION

Used Equipment Production Capacity : EXCAVATOR Q1 47.25 m2/hr
Production capacity / day = Tk x Q1 Qt 330.75 m2
Volume of Man Power
- Labor P 8.00 person
- Foreman M 1.00 person

Koefisien tenaga / M2 : :
- Labor = (Tk x P) : Qt 0.1693 hour
- Foreman = (Tk x M) : Qt 0.0212 hour
 TYPE OF WORK : Common Excavation
UNITS OF MEASUREMENT : m3

NO. DESCRIPTION CODE COEF. UNIT MARK

I. ASSUMPTION
1 Using heavy equipment (mechanics)
2 Work location : hilly condition
3 The road condition: hilly
4 Hour of effective work per day Tk 7.00 Hour
5 Material Shrinkage factor Fk 1.20 -

II. STEP WORK

1 Soils are going to cut generally in hilly location
2 Excavation by using Excavator
3 the next, pouring excavation of result material
4 In the dump truck
5 Dump truck transport and put excavation result material L 2.00 Km
location of work, maximum hauling distance :

III. MATERIAL, EQUIPMENT AND MAN POWER CALCULATION

1 MATERIAL CALCULATION
No materials needed - m3

2 EQUIPMENT CALCULATION

2.a. EXCAVATOR BACK HOE

Bucket capacity V 0.70 m3
Bucket factor Fb 0.90 -
Equipment Efficiency Factor Fa 0.90 -

Cycle Time
@ Digging / Loading T1 0.50 minutes
@ Others T2 0.50 minutes
Ts1 1.00 minutes

Production capacity / hr = V x Fb x Fa x 60 Q1 28.35 m3/hour

Ts1 x Fk

Coeffisient of Equipment / M3 = 1 : Q1 0.0353 hour

2.b. DUMP TRUCK

Dump capacity V 4.00 m3
Equipment Efficiency Factor Fa 0.90 -
Average speed when loaded v1 20.00 km/hour
Average speed when empty v2 30.00 km/hour
Cycle Time :
- Time needed when loaded = (L : v1) x 60 T1 6.00 minutes
- Time needed when empty = (L : v2) x 60 T2 4.00 minutes
- Loading Time = (V : Q1) x 60 T3 8.47 minutes
- Others T4 1.00 minutes
Ts2 19.47 minutes

Production capacity / hr = V x Fa x 60 Q2 9.25 m3/hour

Fk x Ts2

Coeffisient of Equipment / M3 = 1 : Q2 0.1081 hour

Continued on next page

 TYPE OF WORK : Common Excavation
UNITS OF MEASUREMENT : m3
Continuance

NO. DESCRIPTION CODE COEF. UNIT MARK

2.c TOOLS 1.00 ls lump Sump

3. MAN POWER CALCULATION

Used Equipment Production Capacity = EXCAVATOR Q1 28.35 m3/hour
Production capacity / day = Tk x Q1 Qt 198.45 m3
Volume of Man Power
- Labor P 8.00 person
- Foreman M 1.00 person

Coffisient of Man Power / M3

- Labor = (Tk x P) : Qt 0.2822 hour
- Foreman = (Tk x M) : Qt 0.0353 hour
 TYPE OF WORK : Wheathered Rock Excavation
UNITS OF MEASUREMENT : m3

NO. DESCRIPTION CODE COEF. UNIT MARK

I. ASSUMPTIONS
1 Using heavy equipment (mechanics)
2 Work location : hilly condition
3 The road condition: hilly
4 Hour of effective work per day Tk 7.00 Hour
5 Material Shrinkage factor Fk 1.20 -

II. SEQUENCE OF WORK

1 Wheathered rocks are going cut in hilly location
2 Excavation by using Excavator& breaker if it needed
3 The next, Wheel loader loads result material
4 In the dump truck
5 Dump Truck throws material of result excavation outside L 2.00 Km
location of work', maximum hauling distance :

III. MATERIAL, EQUIPMENT AND MAN POWER CALCULATION

1 MATERIAL CALCULATION
1.a Soil Material 1.2000 m3

2 EQUIPMENT CALCULATION
2.a. EXCAVATOR BACK HOE
Bucket capacity V 0.70 M3
Bucket factor Fb 0.90 -
Equipment Efficiency Factor Fa 0.90 -

Cycle Time
@ Digging / Loading T1 0.80 minutes
@ Others T2 0.80 minutes
Ts1 1.60 minutes

Production capacity / hr = V x Fb x Fa x 60 Q1 17.72 m3/hr

Ts1 x Fh

Coeffisient of Equipment / M3 = 1 : Q1 0.0564 hour

2.b. ROCK DRILL BREAKER

Bucket capacity V 0.70 M3
Bucket factor Fb 0.90 -
Equipment Efficiency Factor Fa 0.90 -

Cycle Time
@ Digging / Loading T1 0.80 minutes
@ Others T2 0.80 minutes
Ts1 1.60 minutes

Production capacity / hr = V x Fb x Fa x 60 Q1 17.72 m3/hr

Ts1 x Fk

Coeffisient of Equipment / M3 = 1 : Q1 0.0564 hour

Continued on next page

 TYPE OF WORK : Wheathered Rock Excavation
UNITS OF MEASUREMENT : m3
Continuance

NO. DESCRIPTION CODE COEF. UNIT MARK

2c WHEEL LOADER
Bucket capacity V 1.50 M3
Bucket factor Fb 0.90 -
Equipment Efficiency Factor Fa 0.80 -

Cycle Time
@ Digging / Loading T1 0.75 minutes
@ Others T2 0.75 minutes
Ts1 1.50 minutes

Production capacity / hr = V x Fb x Fa x 60 Q1 36.00 m3/hr

Ts1 x Fk

Coeffisient of Equipment / M3 = 1 : Q1 0.0278 hour

2.d. DUMP TRUCK

Dump capacity V 4.00 m3
Equipment Efficiency Factor Fa 0.90 -
Average speed when hauling v1 20.00 km/hr
Average speed when empty v2 30.00 km/hr
Cycle Time :
- Time needed when hauling = (L : v1) x 60 T1 6.00 minutes
- Time needed when empty = (L : v2) x 60 T2 4.00 minutes
- Loading Time = (V : Q1) x 60 T3 6.67 minutes
- Others T4 1.00 minutes
Ts2 17.67 minutes

Production capacity / hr = V x Fa x 60 Q2 10.19 m3/hr

Fk x Ts2

Coeffisient of Equipment / M3 = 1 : Q2 0.0981 hour

2.e TOOLS 1.00 ls lump Sump

3. MAN POWER CALCULATION

Used Equipment Production Capacity = VIBRATORY ROLLER Q1 0.00 m3/hour
Production capacity / day = Tk x Q1 Qt 0.00 m3
Volume of Man Power
- Labor P 8.00 person
- Foreman M 1.00 person

Coffisient of Man Power / M3

- Labor = (Tk x P) : Qt 3.1605 hour
- Foreman = (Tk x M) : Qt 0.3951 hour
 TYPE OF WORK : Rock Excavation
UNITS OF MEASUREMENT : m3

NO. DESCRIPTION CODE COEF. UNIT MARK

I. ASSUMPTIONS
1 Using heavy equipment (mechanics)
2 Work location : hilly condition
3 The road condition: hilly
4 Hour of effective work per day Tk 7.00 Hour
5 Material Shrinkage factor Fk 1.20 -

II. SEQUENCE OF WORK

1 Rocks are going cut in hilly location
2 Excavation by using Excavator & breaker
3 The next, Wheel loader loads result material in the dump truck
4 Dump Truck throws material of result excavation outside L 2.00 Km
location of work', maximum hauling distance :

III. MATERIAL, EQUIPMENT AND MAN POWER CALCULATION

1 MATERIAL CALCULATION
1.a Soil Material 1.2000 m3

2 EQUIPMENT CALCULATION
2.a. EXCAVATOR BACK HOE
Bucket capacity V 0.70 M3
Bucket factor Fb 0.90 -
Equipment Efficiency Factor Fa 0.90 -

Cycle Time
@ Digging / Loading T1 1.60 minutes
@ Others T2 1.60 minutes
Ts1 3.20 minutes

Production capacity / hr = V x Fb x Fa x 60 Q1 8.86 m3/hr

Ts1 x Fk

Coeffisient of Equipment / M3 = 1 : Q1 0.1129 hour

2.b. ROCK DRILL BREAKER

Bucket capacity V 0.70 M3
Bucket factor Fb 0.90 -
Equipment Efficiency Factor Fa 0.90 -

Cycle Time
@ Digging / Loading T1 1.60 minutes
@ Others T2 1.60 minutes
Ts1 3.20 minutes

Production capacity / hr = V x Fb x Fa x 60 Q1 8.86 m3/hr

Ts1 x Fk

Coeffisient of Equipment / M3 = 1 : Q1 0.1129 hour

Continued on next page

 TYPE OF WORK : Rock Excavation
UNITS OF MEASUREMENT : m3
Continuance

NO. DESCRIPTION CODE COEF. UNIT MARK

2c WHEEL LOADER
Bucket capacity V 1.50 M3
Bucket factor Fb 0.90 -
Equipment Efficiency Factor Fa 0.80 -

Cycle Time
@ Digging / Loading T1 0.75 minutes
@ Others T2 0.75 minutes
Ts1 1.50 minutes

Production capacity / hr = V x Fb x Fa x 60 Q1 36.00 m3/hr

Ts1 x Fk

Coeffisient of Equipment / M3 = 1 : Q1 0.0278 hour

2.d. DUMP TRUCK

Dump capacity V 4.00 m3
Equipment Efficiency Factor Fa 0.90 -
Average speed when hauling v1 20.00 km/hr
Average speed when empty v2 30.00 km/hr
Cycle Time :
- Time needed when hauling = (L : v1) x 60 T1 6.00 minutes
- Time needed when empty = (L : v2) x 60 T2 4.00 minutes
- Loading Time = (V : Q1) x 60 T3 6.67 minutes
- Others T4 1.00 minutes
Ts2 17.67 minutes

Production capacity / hr = V x Fa x 60 Q2 10.19 m3/hr

Fk x Ts2

Coeffisient of Equipment / M3 = 1 : Q2 0.0981 hour

2.e. TOOLS 1.00 ls lump Sump

3. MAN POWER CALCULATION

Used Equipment Production Capacity = EXCAVATOR Q1 8.86 m3/hour
Production capacity / day = Tk x Q1 Qt 62.02 m3
Volume of Man Power
- Labor P 11.00 person
- Foreman M 1.00 person

Coffisient of Man Power / M3

- Labor = (Tk x P) : Qt 8.6914 hour
- Foreman = (Tk x M) : Qt 0.7901 hour
 TYPE OF WORK : Common Embankment
UNITS OF MEASUREMENT : m3

NO. DESCRIPTION CODE COEF. UNIT MARK

I. ASSUMPTIONS
1 Material embankment is from remain of soil excavation and wheathered rocks excavation
2 Use heavy weight equipment
3 Layer thickness t 0.30 M
4 Material Shrinkage factor Fk 1.20 -
5 Effective work per day Tk 7.00 jam
6 Maximum Hauling distance L 2.00 km

II. SEQUENCE OF WORK

1 Dump truck loaded excavation remain on site
2 Bulldozer spreading material layer by layer
3 Material overlay wetted with water tank truck
before compaction with vibratory roller
4 During compaction, a group of worker smooth the
edge of the overlay and level surface using tools

III. MATERIAL, EQUIPMENT AND MAN POWER CALCULATION

1 MATERIAL CALCULATION
1.a Soil Material 1.2000 m3

2 EQUIPMENT CALCULATION
2.a. EXCAVATOR BACK HOE
Bucket capacity V 0.70 M3
Bucket factor Fb 0.90 -
Equipment Efficiency Factor Fa 0.90 -

Cycle Time
@ Digging / Loading T1 0.30 minutes
@ Others T2 0.30 minutes
Ts1 0.60 minutes

Production capacity / hr = V x Fb x Fa x 60 Q1 47.25 m3/hr

Ts1 x Fh

Coeffisient of Equipment / M3 = 1 : Q1 0.0212 hour

2.b. DUMP TRUCK

Dump capacity V 4.00 m3
Equipment Efficiency Factor Fa 0.90 -
Average speed when hauling v1 30.00 km/hr
Average speed when empty v2 40.00 km/hr
Cycle Time :
- Time needed when hauling = (L : v1) x 60 T1 4.00 minutes
- Time needed when empty = (L : v2) x 60 T2 3.00 minutes
- Loading Time = (V : Q1) x 60 T3 5.08 minutes
- Others T4 1.00 minutes
Ts2 13.08 minutes

Production capacity / hr = V x Fa x 60 Q2 13.76 m3/hr

Fk x Ts2

Coeffisient of Equipment / M3 = 1 : Q2 0.0727 hour

Continued on next page

 TYPE OF WORK : Common Embankment
UNITS OF MEASUREMENT : m3
Continuance

NO. DESCRIPTION CODE COEF. UNIT MARK

2c BULLDOZER
Spreading distance Lh 25.00 m
Width of Blade Work Effective b 2.40 m
Equipment Efficiency Factor Fa 0.70 -
Average Speed v 2.50 km/hour
Number of Passing n 8.00 passing
Cycle Time :

- 1 passing time = Lh : (v x 1000) x 60 T1 0.60 minutes

- Others = T2 1.20 minutes
Ts3 1.80 minutes

Prod. Cap / hour = = Lh x b x t x Fa x 60 Q3 52.50 m3

n x Ts3
Coeffisient of Equipment / M3 = 1 : Q3 0.0190 hour

2.d VIBRATORY ROLLER

Average speed v 2.00 km/hour
Effective width of compaction b 1.20 m
Number of passing n 8.00 passing
Equipment efficiency factor Fa 0.70 -

Production capacity / hr = (v x 1000) x b x t x Fa Q4 63.00 m3

n

Coeffisient of Equipment / M3 = 1 : Q4 0.0159 hour

2.e WATER TANK TRUCK

Water Tank Truck Capacity V 5.00 m3
Water content / m3 soil Wc 0.07 m3
Tank water recharge / hour n 1.00 times
Equipment Efficiency Factor Fa 0.70 -

Production capacity / hr = V x n x Fa Q6 50.00 m3

Wc

Coeffisient of Equipment / M3 = 1 : Q6 0.0200 hour

2.f TOOLS 1.00 ls lump Sump

3. MAN POWER CALCULATION

Used Equipment Production Capacity = VIBRATORY ROLLER Q1 63.00 m3/hour
Production capacity / day = Tk x Q1 Qt 441.00 m3
Volume of Man Power
- Labor P 4.00 person
- Foreman M 1.00 person

Coffisient of Man Power / M3

- Labor = (Tk x P) : Qt 0.0635 hour
- Foreman = (Tk x M) : Qt 0.0159 hour
 TYPE OF WORK : Soil Embankment from Borrow Area
UNITS OF MEASUREMENT : m3

NO. DESCRIPTION CODE COEF. UNIT MARK

I. ASSUMPTIONS
1 Material embankment from borroe area that has been approved
2 Use heavy weight equipment
3 Recieved material at site
4 Layer thickness t 0.30 M
5 Material Shrinkage factor Fk 1.20 -
6 Effective work per day Tk 7.00 jam
7 Maximum Hauling distance L 4.00 km

II. SEQUENCE OF WORK

1 Dump truck hauling material to site
2 Bulldozer spreading material layer by layer
3 Material overlay wetted with water tank truck
before compaction with vibratory roller
4 During compaction, a group of worker smooth the
edge of the overlay and level surface using tools

III. MATERIAL, EQUIPMENT AND MAN POWER CALCULATION

1 MATERIAL CALCULATION
1.a Soil Material 1.2000 m3

2 EQUIPMENT CALCULATION
2.a. EXCAVATOR BACK HOE
Bucket capacity V 0.70 M3
Bucket factor Fb 0.90 -
Equipment Efficiency Factor Fa 0.90 -

Cycle Time
@ Digging / Loading T1 0.30 minutes
@ Others T2 0.30 minutes
Ts1 0.60 minutes

Production capacity / hr = V x Fb x Fa x 60 Q1 47.25 m3/hr

Ts1 x Fh

Coeffisient of Equipment / M3 = 1 : Q1 0.0212 hour

2.b. DUMP TRUCK

Dump capacity V 4.00 m3
Equipment Efficiency Factor Fa 0.90 -
Average speed when hauling v1 30.00 km/hr
Average speed when empty v2 40.00 km/hr
Cycle Time :
- Time needed when hauling = (L : v1) x 60 T1 8.00 minutes
- Time needed when empty = (L : v2) x 60 T2 6.00 minutes
- Loading Time = (V : Q1) x 60 T3 5.08 minutes
- Others T4 1.00 minutes
Ts2 20.08 minutes

Production capacity / hr = V x Fa x 60 Q2 8.96 m3/hr

Fk x Ts2

Continued on next page

 :
TYPE OF WORK : Soil Embankment from Borrow Area
UNITS OF MEASUREMENT : m3
Continuance

NO. DESCRIPTION CODE COEF. UNIT MARK

Koefisien Alat / M3 = 1 : Q2 0.1116 hour

2c BULLDOZER
Long of spreading Lh 25.00 m
Effective working width of blade b 2.40 m
Equipment efficiency factor Fa 0.70 -
Average speed v 2.50 km/hr
Number of passing n 8.00 passing
Cycle time :

- Per passing = Lh : (v x 1000) x 60 T1 0.60 minutes

- Others = T2 1.20 minutes
Ts3 1.80 minutes

Production capacity / hr = Lh x b x t x Fa x 60 Q3 52.50 m3

n x Ts3
Coefficient of Equipment / m3 = 1 : Q3 0.0190 hour

2.d VIBRATORY ROLLER

Average speed v 2.00 km/hr
Effective width of compaction b 1.20 m
Number of passing n 8.00 passing
Equipment efficiency factor Fa 0.70 -

Production capacity / hr = (v x 1000) x b x t x Fa Q4 63.00 m3

n

Coefficient of Equipment / m3 = 1 : Q4 0.0159 hour

2.e WATER TANK TRUCK

Water tank truck capacity V 5.00 m3
Water content / m3 Wc 0.07 m3
Water Tank recharge / hour n 1.00 times
Equipment Efficiency Factor Fa 0.70 -

Production capacity / hr = V x n x Fa Q6 50.00 m3

Wc

Coefficient of Equipment / m3 = 1 : Q6 0.0200 hour

2.f. TOOLS 1.00 ls

3. MAN POWER CALCULATION

Used Equipment Production Capacity = VIBRATORY ROLLER Q1 63.00 m3/hr
Production capacity / day = Tk x Q1 Qt 441.00 m3
Volume of Man Power
- Labor P 4.00 person
- Foreman M 1.00 person

Cofficient of Man Power / M3

- Labor = (Tk x P) : Qt 0.0635 hour
- Foreman = (Tk x M) : Qt 0.0159 hour
 UNIT PRICE ANALYSIS
PAY ITEM : Clearing, Grubbing and Stripping t = 0.30 m
UNIT : m2

UNIT
ESTIMATE TOTAL
NO DESCRIPTION UNIT QUANTITY RATE
(Rp.) (Rp.)

A MAN POWER

1 Labour hour 0.1693 7,900.00 1,337.57

2 Foreman hour 0.0212 9,300.00 196.83

SUB TOTAL A 1,534.40

B MATERIAL

SUB TOTAL B -

C EQUIPMENT

1 Dump Truck hour 0.0379 400,000.00 15,165.34

2 Excavator hour 0.0212 650,000.00 13,756.61
3 Tools hour 1.0000 5,000.00 5,000.00

SUB TOTAL C 33,921.95

D. TOTAL (A+B+C) 35,456.35

E. OVERHEAD & PROFIT 10 % X D 3,545.63
F. TOTAL UNIT PRICE (D + E) 39,001.98
ROUNDED 39,000.00
 UNIT PRICE ANALYSIS
PAY ITEM : Common Excavation
UNIT : m3

UNIT
ESTIMATE TOTAL
NO DESCRIPTION UNIT RATE
QUANTITY
(Rp.) (Rp.)

A MAN POWER

1 Labour hour 0.2822 7,900.00 2,229.28

2 Foreman hour 0.0353 9,300.00 328.04

SUB TOTAL A 2,557.32

B MATERIAL

SUB TOTAL B -

C EQUIPMENT

1 Dump Truck hour 0.1081 400,000.00 43,256.91

2 Excavator hour 0.0353 650,000.00 22,927.69
4 Tools hour 1.0000 10,000.00 10,000.00

SUB TOTAL C 76,184.60

D. TOTAL (A+B+C) 78,741.92

E. OVERHEAD & PROFIT 10 % X D 7,874.19
F. TOTAL UNIT PRICE (D + E) 86,616.11
ROUNDED 86,600.00
 UNIT PRICE ANALYSIS
PAY ITEM : Wheathered Rock Excavation
UNIT : m3

UNIT
ESTIMATE TOTAL
NO DESCRIPTION UNIT RATE
QUANTITY
(Rp.) (Rp.)

A MAN POWER

1 Labour hour 3.1605 7,900.00 24,967.90

2 Foreman hour 0.3951 9,300.00 3,674.07

SUB TOTAL A 28,641.97

B MATERIAL

SUB TOTAL B -

C EQUIPMENT

1 Excavator hour 0.0564 650,000.00 36,684.30

2 Rock Drill Breaker hour 0.0564 750,000.00 42,328.04
3 Wheel Loader hour 0.0278 600,000.00 16,666.67
4 Dump Truck hour 0.0981 400,000.00 39,259.26
5 Tools ls 1.0000 5,000.00 5,000.00

SUB TOTAL C 139,938.27

D. TOTAL (A+B+C) 168,580.24

E. OVERHEAD & PROFIT 10 % X D 16,858.02
F. TOTAL UNIT PRICE (D + E) 185,438.26
ROUNDED 185,400.00
 UNIT PRICE ANALYSIS
PAY ITEM : Rock Excavation
UNIT : m3

UNIT
ESTIMATE TOTAL
NO DESCRIPTION UNIT RATE
QUANTITY
(Rp.) (Rp.)

A MAN POWER

1 Labour hour 8.6914 7,900.00 68,661.73

2 Foreman hour 0.7901 9,300.00 7,348.15

SUB TOTAL A 76,009.88

B MATERIAL

SUB TOTAL B -

C EQUIPMENT

1 Excavator hour 0.1129 650,000.00 73,368.61

2 Rock Drill Breaker hour 0.1129 750,000.00 84,656.08
3 Wheel Loader hour 0.0278 650,000.00 18,055.56
4 Dump Truck hour 0.0981 400,000.00 39,259.26
5 Tools ls 1.0000 5,000.00 5,000.00

SUB TOTAL C 220,339.51

D. TOTAL (A+B+C) 296,349.39

E. OVERHEAD & PROFIT 10 % X D 29,634.93
F. TOTAL UNIT PRICE (D + E) 325,984.32
ROUNDED 325,900.00
 UNIT PRICE ANALYSIS
PAY ITEM : Soil Embankment
UNIT : m3

UNIT
ESTIMATE TOTAL
NO DESCRIPTION UNIT RATE
QUANTITY
(Rp.) (Rp.)

A MAN POWER

1 Labour hour 0.0635 7,900.00 501.59

2 Foreman hour 0.0159 9,300.00 147.62

SUB TOTAL A 649.21

B MATERIAL

SUB TOTAL B -

C EQUIPMENT

1 Dump Truck hour 0.0727 400,000.00 29,065.26

2 Vibratory Roller hour 0.0159 600,000.00 9,523.81
3 Excavator hour 0.0200 650,000.00 13,000.00
4 Water tank Truck hour 0.0200 400,000.00 8,000.00
5 Chainsaw hour 0.0190 100,000.00 1,904.76
6 Tools Ls 1.0000 10,000.00 10,000.00

SUB TOTAL C 71,493.83

D. TOTAL (A+B+C) 72,143.04

E. OVERHEAD & PROFIT 10 % X D 7,214.30
F. TOTAL UNIT PRICE (D + E) 79,357.34
ROUNDED 79,300.00
 UNIT PRICE ANALYSIS
PAY ITEM : Soil Embankment from Borrow Area
UNIT : m3

UNIT
ESTIMATE TOTAL
NO DESCRIPTION UNIT RATE
QUANTITY
(Rp.) (Rp.)

A MAN POWER

1 Labour hour 0.0635 7,900.00 501.59

2 Foreman hour 0.0159 9,300.00 147.62

SUB TOTAL A 649.21

B MATERIAL

1 Embankment Material m3 1.2000 65,000.00 78,000.00

SUB TOTAL B 78,000.00

C EQUIPMENT

1 Dump Truck hour 0.1116 400,000.00 44,620.81

2 Vibratory Roller hour 0.0159 600,000.00 9,523.81
3 Excavator hour 0.0212 650,000.00 13,756.61
4 Water tank Truck hour 0.0200 400,000.00 8,000.00
5 Chainsaw hour 0.0190 100,000.00 1,904.76
6 Tools ls 1.0000 10,000.00 10,000.00

SUB TOTAL C 87,805.99

D. TOTAL (A+B+C) 166,455.20

E. OVERHEAD & PROFIT 10 % X D 16,645.52
F. TOTAL UNIT PRICE (D + E) 183,100.72
ROUNDED 183,100.00
 LIST OF RESOURCES
PROPOSAL ADDITIONAL WORK OF
PLTU RAHA 2 X 3 MW

NO DESCRIPTION UNIT UNIT RATE

I MAN POWER
1 Labour hour 7,900.00
2 Craftman hour 8,600.00
3 Foreman hour 9,300.00
4 Operator hour 21,000.00
5 Driver hour 21,000.00
6 Helper hour 14,000.00
7 Technician hour 21,000.00

II MATERIAL
1 Embankment Material m3 65,000.00
2 Gasoline ltr 11,000.00
3 Diesel Fuel ltr 11,000.00
4 Oil ltr 35,000.00
5 Sirtu m3 650,000.00

III EQUIPMENT
1 Dump Truck hour 400,000.00
2 Vibratory Roller hour 600,000.00
3 Excavator hour 650,000.00
4 Water tank Truck hour 400,000.00
5 Wheel Loader hour 650,000.00
6 Rock Drill Breaker hour 750,000.00
7 Wheel Loader hour 600,000.00
8 Bulldozer hour 650,000.00
9 Chainsaw hour 100,000.00
 JALAN MASUK VIA GONE BALANO
PLTU RAHA 2 X 3 MW

NO DESCRIPTION UNIT QUANTITY UNIT PRICE

1 Clearing, Grubbing and Stripping m2 1,818.00 39,000.00

2 Embankment from Borrow Area m3 5,332.34 183,100.00

3 Sirtu, t = 30 cm m3 303.00 889,069.00

4 Pek Batu kali m3 708.04

 TOTAL I preparation Work
clearing & grubbing m2
70,902,000.00 Stripping (t = 30cm) m2
coffering & dewatering ls
Disposal m3
Survey and setting out ls

976,351,454.00 II Road works

Embankment m3
269,387,907.00 sand Gravel m3
guard rail m
geotextile m2

1,316,641,361.00
III Slope protection
Excavation m3
Sand Fill m3
Stone masonry 1:4 m3
Plastering 1:3 m2
Pointing 1:3 m2
Back Fill m3
wheep hole buah

IV Box culvert Work

Excavation m3
Sand Fill m3
Levelling Concrete 5cm m3
concrete f'c 25 m3
reinforcement bar kg
kist m2
back fill m3