Schedule Dan RAB Rev2

JENIS PEKERJAAN : PEMBONGKARAN KEBUN KELAPA SAWIT
JARAK ANGKUT : 0,5 Km

SATUAN PEMBAYARAN : m3
NO U R A I A N KODE KOEF
I. ASUMSI
1. Jam kerja efektif per hari Tk 14.00
2. Faktor pengembangan tanah Fk 1.00
3. Jarak angkut L 0.50
4. Tahapan kerja.
a. Excavator melakukan chipping, kemudian
dimuat kedalam dump truck.
. b. Dump truck mengangkut material tanah ke lokasi
TPA.
II. ALAT
a. Excavator Standard
Kapasitas Bucket V 1.00
Faktor Bucket Fb 0.80
Faktor Efisiensi Alat Fa 0.70
Waktu Siklus Ts1

Dorong dan Chipping T. 1 2.00
Meratakan T. 2 1.00
Ts.1 3.00
Kap. Produksi/jam = ( V x Fb x Fa x 60 ) / ( Ts.1 x Fk ) Q.1 11.20
Koefisien Alat/m3 = 1 / Q.1 0.0893
b. Dump Truck
Kapasits Bak V 4.00
Kecepatan rata-rata bermuatan v.1 20.00
Kecepatan rata-rata kosong v.2 30.00
Waktu Siklus : Ts.2

Waktu tempuh isi = ( L : v.1 ) x 60 T.1 1.50
Waktu tempuh kosong = ( L : v.2 ) x 60 T.2 1.00
Muat = ( V : Q.1 ) x 60 T.3 21.43
Lain-lain T.4 1.00
Ts.2 24.93
Kap. Produksi/jam = ( V x Fa x 60 ) / ( Ts.2 x Fk ) Q.2 7.22
III. TENAGA
Produksi yang menentukan : Excavator Q.1 11.20
Produksi / hari = Tk x Q.1 Q.1' 156.80
Kebutuhan tenaga
- Pekerja P 2.00
- Mandor M 0.20
Koefisien Tenaga / m3
- Pekerja : ( Tk x P ) : Q.1' 0.1786
- Mandor : ( Tk x M ) : Q.1' 0.0179
AHSP EXCAVATOR UNTUK PEMBERSIHAN KEBUN KELAPA SAWIT
No Uraian Kode Satuan
1 2 3 4
A Tenaga Kerja
1 Pekerja L.01 jam
2 Mandor L.04 jam
Jumlah Harg
B Bahan
Juml
C Peralatan
1 Biaya Operasi Exavator (Standard) jam
Jumlah
D Jumlah Harga tenaga, Bahan dan Peralatan (A+B+C)
E Overhead + Profit (Contoh 15%)
F Harga Satuan Pekerjaan per - m3 (D+E)
SATUAN KETERANGAN JENIS ALAT : Excavator, Dum
ad SATUAN PEMBAYARAN : Rupiah/jam
jam No.
km
A. 1.
2.
3.
4.
5.
6.
7.
m3 B.
Pemuatan sedang 1.
Baik
Menit
Menit 3.
Menit
Menit
m3/jam
jam
C.
1.
m3
Baik 2.
Km/jam
Km/jam 3.
Menit 4.
Menit
Menit
Menit 5.
Menit 6.
Menit
m3/jam
D.
jam
E.
1.
m3/jam 2.
m3/hari 3.
orang
orang
jam
jam
Jumlah
Koefisien Harga Satuan (Rp)
(Rp)
5 6 7
-
-
Jumlah Harga Tenaga Kerja -
Jumlah Harga Bahan -
0.0893 Rp568,087 Rp50,722

Jumlah Harga Peralatan Rp50,722
Rp50,722
15% x D Rp7,608
Rp58,330
ANALISIS BIAYA OPER
JENIS ALAT : Excavator, Dump Truck, Buldozer, Roller Vibro dan Water Tanker
SATUAN PEMBAYARAN : Rupiah/jam
URAIAN KODE SATUAN
URAIAN PERALATAN
Jenis Peralatan
Merk / Tipe -
Tenaga Pw HP
Kapasitas Cp -
Umur Ekonomis A Tahun
Jam Operasi Dalam 1 Tahun W Jam
Harga Alat B Rp
BIAYA PASTI PER JAM KERJA

Nilai Sisa Alat C Rp
Faktor Angsuran Modal D -
Biaya Pasti per Jam :

a. Biaya Pengembalian Modal E Rp/jam
b. Asuransi, dll. F Rp/jam
Biaya Pasti per Jam G = (E + F) G Rp/jam
BIAYA OPERASI PER JAM KERJA

Bahan Bakar = (12%-15%) x Pw x Ms H Rp/jam
Pelumas = (2.5%-3%) x Pw x Mp I Rp/jam
Biaya bengkel = (6,25% - 8,75%) J Rp/jam
Perawatan dan = (12,5%-17,5%) K Rp/jam

perbaikan
Operator = (m orang/jam) x U1 M Rp/jam
Pembantu operator = (n orang/jam) x U2 L Rp/jam
Biaya Operasi (per Jam) = P Rp/jam
BIAYA OPERASI ALAT / JAM = (G + P) S Rp/jam
LAIN - LAIN
Bahan Bakar Premium (non subsidi) Mb Liter
Bahan Bakar Solar (non subsidi) Ms Liter
Minyak Pelumas Mp Liter
ANALISIS BIAYA OPERASI ALAT BERAT
Vibro dan Water Tanker
Perhitungan Biaya Operasi Peralatan
Excavator
Dump Truck Bulldozer Roller Vibro Water Tank Truck
(Standard)
80-140 HP 3-4 M3 100-150 HP 5-8 Ton 3000-4500 L
133.0 100.0 150.0 82.0 100.0
1.0 4.0 - 7.1 4,000.0
5.0 5.0 5.0 5.0 5.0
2,000 2,000 2,000 2,000 2,000
1,400,000,000 400,000,000 1,500,000,000 600,000,000 250,000,000
140,000,000 40,000,000 150,000,000 60,000,000 25,000,000
0.26380 0.26380 0.26380 0.26380 0.26380
166,192.41 47,483.55 178,063.30 71,225.32 29,677.22
1,400.00 400.00 1,500.00 600.00 250.00
167,592.41 47,883.55 179,563.30 71,825.32 29,927.22
138,852.00 104,400.00 156,600.00 85,608.00 104,400.00
99,750.00 75,000.00 112,500.00 61,500.00 75,000.00
43,750.00 12,500.00 46,875.00 18,750.00 7,812.50
87,500.00 25,000.00 93,750.00 37,500.00 15,625.00

18,071.43 18,071.43 18,071.43 18,071.43 18,071.43
12,571.43 12,571.43 12,571.43 12,571.43 12,571.43
400,494.86 247,542.86 440,367.86 234,000.86 233,480.36
568,087.27 295,426.40 619,931.16 305,826.18 263,407.57
7,200.00 7,200.00 7,200.00 7,200.00 7,200.00

8,700.00 8,700.00 8,700.00 8,700.00 8,700.00
30,000.00 30,000.00 30,000.00 30,000.00 30,000.00
URAIAN ANALISA HARGA SATUAN
KETERANGAN
CRANE 10-15 TON

5-10 T
130.0
15.0
5.0
2,000
1,400,000,000
140,000,000
Suku bunga
0.26380 i = 10%
166,192.41
Asuransi
1,400.00 p = 0.2%
167,592.41
Koef. Biaya OP alat

135,720.00 ###
97,500.00 ###
43,750.00 ###
87,500.00 ###
18,071.43
12,571.43
395,112.86
562,705.27
7,200.00
8,700.00
30,000.00
B.17.a Reinforcemnet (for 1 m3 concrete)
No Uraian Kode Satuan Koefisien
A TENAGA KERJA
1 Pekerja L.01 OH 0.7000
2 Tukang besi L.02 OH 0.7000
3 Kepala Tukang L.03 OH 0.0700
4 Mandor L.04 OH 0.0700
JUMLAH TENAGA KERJA
B BAHAN
1 Besi beton M,55.d kg 105
2 Kawat M.67 kg 1.5
JUMLAH HARGA BAHAN
C PERALATAN
JUMLAH HARGA ALAT
D Jumlah (A+B+C)
E Overhead 15%
F Harga Satuan Pekerjaan (D+E)
B.07.b 1 m3 Beton mutu K250 kedap air,

A TENAGA KERJA
2 Tukang batu L.02 OH 0.1890
4 Mandor L.04 OH 0.1320
JUMLAH TENAGA KERJA
B BAHAN
1 Portland Cement M.15 kg 371
2 Pasir beton M14,a kg 698
3 Kerikil M,12 kg 1047
4 Air M,02 liter 215
JUMLAH HARGA BAHAN
C PERALATAN
Molen E.29.b Sewa-hari 0.2500
JUMLAH HARGA ALAT
D Jumlah (A+B+C)
E Overhead 15%
B.01.c 1 m3 Lean Concrete
A TENAGA KERJA
2 Tukang batu L.02 OH 0.2200
3 Kepala tukang batu L.03 OH 0.0220
4 Mandor L.04 OH 0.1320
JUMLAH TENAGA KERJA
B BAHAN
PC M15 kg 220.0000
Pasir beton M14 m3 0.5880
Kerikil M12 m3 0.7550
JUMLAH HARGA BAHAN
C PERALATAN
JUMLAH HARGA ALAT
D Jumlah (A+B+C)
E Overhead 15%
B.25.b 1 m2 Bekisting dinding beton

A TENAGA KERJA
2 Tukang kayu L.02 OH 0.1200
4 Mandor L.04 OH 0.0240
JUMLAH TENAGA KERJA
B BAHAN
1 Multiplex 12 mm M.39.c Lembar 0.203
2 Kaso 5/7 m3 0.070
3 Paku M.64.a kg 0.300
4 Minyak bekisting M.129 liter 0.200
JUMLAH HARGA BAHAN
C PERALATAN
JUMLAH HARGA ALAT
D Jumlah (A+B+C)
E Overhead 15%
SNI 1 m3 Wet Stone Masonry 1 : 4
A TENAGA KERJA
2 Tukang kayu L.02 OH 0.6000
4 Mandor L.04 OH 0.0750
JUMLAH TENAGA KERJA
B BAHAN
1 Batu kali m3 1.200
2 PC kg 202.000
3 Pasir kg 0.485
JUMLAH HARGA BAHAN
C PERALATAN
JUMLAH HARGA ALAT
D Jumlah (A+B+C)
E Overhead 15%
P12 1m2 Sodding

A TENAGA KERJA
4 Mandor L.04 OH 0.0100
JUMLAH TENAGA KERJA
B BAHAN
1 Gebalan Rumput m2 1.100
JUMLAH HARGA BAHAN
C PERALATAN
JUMLAH HARGA ALAT
D Jumlah (A+B+C)
E Overhead 15%
Jumlah Harga
Harga Satuan (Rp.)
(Rp.)
110,000 77,000.00
132,000 92,400.00
143,000 10,010.00
132,000 9,240.00
188,650.00
13,500 1,417,500.00
27,800 41,700.00
1,459,200.00
1,647,850.00
247,177.50
- 1,895,027.00
Jumlah Harga
Harga Satuan (Rp.)
(Rp.)
110,000 145,530.00
132,000 24,948.00
143,000 2,717.00
132,000 17,424.00
190,619.00
3,530.88 1,309,954.63
82.50 57,585.00 2200 181,500
85.76 89,786.44
25.00 5,375.00
1,462,701.06
400,000 100,000.00
100,000.00
1,753,320.06
262,998.01
- 2,016,318.00
Jumlah Harga
Harga Satuan (Rp.)
(Rp.)
98,000 129,360.00
110,000 24,200.00
115,000 2,530.00
125,000 16,500.00
172,590.00
1,800 396,000.00
141,235.00 83,046.18
190,000 143,450.00
622,496.18
795,086.18
119,262.93
- 914,349.00
Jumlah Harga
Harga Satuan (Rp.)
(Rp.)
110,000 26,400.00
132,000 15,840.00
143,000 1,716.00
132,000 3,168.00
47,124.00
205,674 41,751.82
3,800,000 266,000.00
21,600 6,480.00
25,000 5,000.00
319,231.82
366,355.82
54,953.37
- 421,309.00
Jumlah Harga
Harga Satuan (Rp.)
(Rp.)
110,000 165,000.00
132,000 79,200.00
143,000 8,580.00
132,000 9,900.00
262,680.00
333,500 400,200.00
1,800 363,600.00
83 40.01
763,840.01
1,026,520.01
153,978.00
- 1,180,498.00
Jumlah Harga
Harga Satuan (Rp.)
(Rp.)
110,000 11,000.00
132,000 1,320.00
12,320.00
18,000 19,800.00
19,800.00
32,120.00
4,818.00
- 36,938.00
ONSHORE LAND PREPARATION STUDY, NGRR LOCATION PLAN FOR KUA
REGENCY - SUMATERA UTRA PROVINCE
BUDGET PLAN FOR CONSTRUCTION OF LAND PREPARATION
No. Item Unit Volume
I Land Clearing
1.1 Demolition of Palm Oil Tree
1.1.1 Dusun I Kuala Tanjung m3 4,742.830
1.1.2 Dusun I Kuala Indah m3 13,963.601
3
1.1.3 Dusun II Kuala Indah m 11,593.612
3
1.1.4 Dusun IV Kuala Indah m 23,885.916
1.1.5 Dusun VI Suka Ramai m3 22,402.602
1.1.6 Dusun VII Suka Ramai m3 14,974.609
3
1.1.7 Desa Tanjung Harapan m 27,855.117
3
1.1.8 Desa Aras m 29,360.781
1.1.9 Desa Pematang Kruing m3 10,602.096
3
1.1.10 Desa Gambus Laut m 24,776.174
Total Harga Pekerjaan Pemotongan Kelapa Sawit
1.2 Disposal of Oil Palm Tree
Untuk pengangkutan sampah sawit sudah dihitung pada pengangkutan Stripping Top Soil
1.2.3 Dusun II Kuala Indah m3 11,593.612
1.2.4 Dusun IV Kuala Indah m3 23,885.916
1.2.7 Desa Tanjung Harapan m3 27,855.117
1.2.8 Desa Aras m3 29,360.781
1.2.10 Desa Gambus Laut m3 24,776.174
1.3 Stripping /Cutting Top Soil
A Pekerjaan Galian Tanah Top Soil
1.3.1 Dusun I Kuala Tanjung
1. KT-D1-01 m3 243,516.000
2. KT-D1-02 m3 686,618.690
1.3.2 Dusun I Kuala Indah
1. KI-D1-01 m3 170,639.4
2. KI-D1-02 m3 176,887.6
3 KI-D1-03 m3 58,060.3
4. KI-D1-04 m3 198,972.8
5. KI-D1-05 m3 349,772.6
1.3.3 Dusun II Kuala Indah
1. KI-D2-01 m3 606,547.065
2. KI-D2-02 m3 314,680.349
3. KI-D2-03 m3 153,509.082
1.3.4 Dusun IV Kuala Indah
1. KI-D4-01 m3 729,943.215
2. KI-D4-02 m3 36,925.405
3 KI-D4-03 m3 23,455.150
4. KI-D4-04 m3 84,883.472
5. KI-D4-05 m3 199,192.163
6. KI-D4-06 m3 307,136.377
7. KI-D4-07 m3 740,366.799
8. KI-D4-08 m3 301,115.874
9. KI-D4-09 m3 234,569.742
10. KI-D4-10 m3 135,091.521
11. KI-D4-11 m3 39,091.097
12. KI-D4-12 m3 40,823.605
13. KI-D4-13 m3 78,434.100
14. KI-D4-14 m3 187,637.668
15. KI-D4-15 m3 583,977.480
16. KI-D4-16 m3 152,261.655
1.3.5 Dusun VI Suka Ramai
1. SR-D6-01 m3 843,116.262
2. SR-D6-02 m3 353,860.230
3 SR-D6-03 m3 521,218.130
1.3.6 Dusun VII Suka Ramai
1. SR-D7-01 m3 23,130.645
2. SR-D7-02 m3 79,506.467
3 SR-D7-03 m3 56,672.549
4. SR-D7-04 m3 90,129.001
5. SR-D7-05 m3 65,575.506
6. SR-D7-06 m3 67,324.669
7. SR-D7-07 m3 151,679.460
8. SR-D7-08 m3 59,194.004
1.3.7 Desa Tanjung Harapan
1. TH-D0-01 m3 2,090,231.020
2. TH-D0-02 m3 1,329,684.880
1.3.8 Desa Aras
1. AR-D0-01 m3 170,918.850
2. AR-D0-02 m3 595,634.670
3 AR-D0-03 m3 179,486.480
4. AR-D0-04 m3 522,999.351
1.3.9 Desa Pematang Kuing
1. PK-D0-01 m3 899,805.3
1.3.10 Desa Gambus Laut
1. GB-D0-01 m3 193,914.053
2. GB-D0-02 m3 23,851.025
3 GB-D0-03 m3 150,700.496
4. GB-D0-04 m3 77,580.684
5. GB-D0-05 m3 25,827.147
6. GB-D0-06 m3 28,878.229
7. GB-D0-07 m3 56,566.178
8. GB-D0-08 m3 15,879.486
9. GB-D0-09 m3 5,974.301
10. GB-D0-10 m3 8,525.481
11. GB-D0-11 m3 6,473.021
B Pengangkatan Tanah Top Soil ke Bak DT
1. KT-D1-01 m3 245,887.415
2. KT-D1-02 m3 688,990.105
1. KI-D1-01 m3 173,432.2
2. KI-D1-02 m3 179,680.3
3 KI-D1-03 m3 60,853.0
4. KI-D1-04 m3 201,765.5
5. KI-D1-05 m3 352,565.3
1. KI-D2-01 m3 610,411.602
2. KI-D2-02 m3 318,544.886
3. KI-D2-03 m3 157,373.619
1. KI-D4-01 m3 731,436.085
2. KI-D4-02 m3 38,418.275
3 KI-D4-03 m3 24,948.020
4. KI-D4-04 m3 86,376.341
5. KI-D4-05 m3 200,685.033
6. KI-D4-06 m3 308,629.247
7. KI-D4-07 m3 741,859.669
8. KI-D4-08 m3 302,608.744
9. KI-D4-09 m3 236,062.612
10. KI-D4-10 m3 136,584.391
11. KI-D4-11 m3 40,583.967
12. KI-D4-12 m3 42,316.475
13. KI-D4-13 m3 79,926.970
14. KI-D4-14 m3 189,130.538
15. KI-D4-15 m3 585,470.350
16. KI-D4-16 m3 153,754.525
1. SR-D6-01 m3 850,583.796
2. SR-D6-02 m3 361,327.764
3 SR-D6-03 m3 528,685.664
1. SR-D7-01 m3 25,002.471
2. SR-D7-02 m3 81,378.293
3 SR-D7-03 m3 58,544.375
4. SR-D7-04 m3 92,000.827
5. SR-D7-05 m3 67,447.332
6. SR-D7-06 m3 69,196.495
7. SR-D7-07 m3 153,551.286
8. SR-D7-08 m3 61,065.830
1. TH-D0-01 m3 2,104,158.578
2. TH-D0-02 m3 1,343,612.438
1.3.8 Desa Aras
1. AR-D0-01 m3 178,259.045
2. AR-D0-02 m3 602,974.865
3 AR-D0-03 m3 186,826.675
4. AR-D0-04 m3 530,339.546
1. PK-D0-01 m3 910,407.4
1. GB-D0-01 m3 196,166.432
2. GB-D0-02 m3 26,103.405
3 GB-D0-03 m3 152,952.875
4. GB-D0-04 m3 79,833.063
5. GB-D0-05 m3 28,079.526
6. GB-D0-06 m3 31,130.608
7. GB-D0-07 m3 58,818.557
8. GB-D0-08 m3 18,131.865
9. GB-D0-09 m3 8,226.681
10. GB-D0-10 m3 10,777.860
11. GB-D0-11 m3 8,725.400
B Pengangkatan Tanah ke Bak DT Dan DT angkut material dari lokasi pekerjaan ke TPA
untuk biaya pengangkutan sudah include dihitung pada AHSP (Galian-Angkut-Padatkan)
1. KT-D1-01 m3 245,887.415
2. KT-D1-02 m3 688,990.105
1. KI-D1-01 m3 173,432.2
2. KI-D1-02 m3 179,680.3
3 KI-D1-03 m3 60,853.0
4. KI-D1-04 m3 201,765.5
5. KI-D1-05 m3 352,565.3
1. KI-D2-01 m3 610,411.602
2. KI-D2-02 m3 318,544.886
3. KI-D2-03 m3 157,373.619
1. KI-D4-01 m3 731,436.085
2. KI-D4-02 m3 38,418.275
3 KI-D4-03 m3 24,948.020
4. KI-D4-04 m3 86,376.341
5. KI-D4-05 m3 200,685.033
6. KI-D4-06 m3 308,629.247
7. KI-D4-07 m3 741,859.669
8. KI-D4-08 m3 302,608.744
9. KI-D4-09 m3 236,062.612
10. KI-D4-10 m3 136,584.391
11. KI-D4-11 m3 40,583.967
12. KI-D4-12 m3 42,316.475
13. KI-D4-13 m3 79,926.970
14. KI-D4-14 m3 189,130.538
15. KI-D4-15 m3 585,470.350
16. KI-D4-16 m3 153,754.525
1. SR-D6-01 m3 850,583.796
2. SR-D6-02 m3 361,327.764
3 SR-D6-03 m3 528,685.664
1. SR-D7-01 m3 25,002.471
2. SR-D7-02 m3 81,378.293
3 SR-D7-03 m3 58,544.375
4. SR-D7-04 m3 92,000.827
5. SR-D7-05 m3 67,447.332
6. SR-D7-06 m3 69,196.495
7. SR-D7-07 m3 153,551.286
8. SR-D7-08 m3 61,065.830
1. TH-D0-01 m3 2,104,158.578
2. TH-D0-02 m3 1,343,612.438
1.3.8 Desa Aras
1. AR-D0-01 m3 178,259.045
2. AR-D0-02 m3 602,974.865
3 AR-D0-03 m3 186,826.675
4. AR-D0-04 m3 530,339.546
1. PK-D0-01 m3 910,407.4
1. GB-D0-01 m3 196,166.432
2. GB-D0-02 m3 26,103.405
3 GB-D0-03 m3 152,952.875
4. GB-D0-04 m3 79,833.063
5. GB-D0-05 m3 28,079.526
6. GB-D0-06 m3 31,130.608
7. GB-D0-07 m3 58,818.557
8. GB-D0-08 m3 18,131.865
9. GB-D0-09 m3 8,226.681
10. GB-D0-10 m3 10,777.860
11. GB-D0-11 m3 8,725.400
C Tanah Dihampar, diratakan dan Merapikan Tanah Stripping Di TPA
1. KT-D1-01 m3 245,887.4
2. KT-D1-02 m3 688,990.1
1. KI-D1-01 m3 173,432.2
2. KI-D1-02 m3 179,680.3
3 KI-D1-03 m3 60,853.0
4. KI-D1-04 m3 201,765.5
5. KI-D1-05 m3 352,565.3
1. KI-D2-01 m3 610,411.6
2. KI-D2-02 m3 318,544.9
3. KI-D2-03 m3 157,373.6
1. KI-D4-01 m3 731,436.1
2. KI-D4-02 m3 38,418.3
3 KI-D4-03 m3 24,948.0
4. KI-D4-04 m3 86,376.3
5. KI-D4-05 m3 200,685.0
6. KI-D4-06 m3 308,629.2
7. KI-D4-07 m3 741,859.7
8. KI-D4-08 m3 302,608.7
9. KI-D4-09 m3 236,062.6
10. KI-D4-10 m3 136,584.4
11. KI-D4-11 m3 40,584.0
12. KI-D4-12 m3 42,316.5
13. KI-D4-13 m3 79,927.0
14. KI-D4-14 m3 189,130.5
15. KI-D4-15 m3 585,470.3
16. KI-D4-16 m3 153,754.5
1. SR-D6-01 m3 850,583.8
2. SR-D6-02 m3 361,327.8
3 SR-D6-03 m3 528,685.7
1. SR-D7-01 m3 25,002.5
2. SR-D7-02 m3 81,378.3
3 SR-D7-03 m3 58,544.4
4. SR-D7-04 m3 92,000.8
5. SR-D7-05 m3 67,447.3
6. SR-D7-06 m3 69,196.5
7. SR-D7-07 m3 153,551.3
8. SR-D7-08 m3 61,065.8
1. TH-D0-01 m3 2,104,158.6
2. TH-D0-02 m3 1,343,612.4
1.3.8 Desa Aras
1. AR-D0-01 m3 178,259.0
2. AR-D0-02 m3 602,974.9
3 AR-D0-03 m3 186,826.7
4. AR-D0-04 m3 530,339.5
1. PK-D0-01 m3 910,407.4
GB-D0-01 m3 196,166.4
GB-D0-02 m3 26,103.4
GB-D0-03 m3 152,952.9
GB-D0-04 m3 79,833.1
GB-D0-05 m3 28,079.5
GB-D0-06 m3 31,130.6
GB-D0-07 m3 58,818.6
GB-D0-08 m3 18,131.9
GB-D0-09 m3 8,226.7
GB-D0-10 m3 10,777.9
GB-D0-11 m3 8,725.4
Total Harga Pekerjaan Stripping Top Soil
1.4 Cut, Fill And Compaction

A Penggalian Tanah Di Borrow Area (Quary) Asumsi untuk wilayah timbunan Tanah me
1. KT-D1-01 m3 58,814.774
2. KT-D1-02 m3 437,218.191
1. KI-D1-01 m3 213,151.230
2. KI-D1-02 m3 372,207.455
3 KI-D1-03 m3 67,968.690
4. KI-D1-04 m3 85,972.593
5. KI-D1-05 m3 708,014.859
1. KI-D2-01 m3 667,036.902
2. KI-D2-02 m3 562,773.404
3. KI-D2-03 m3 231,740.035
1. KI-D4-01 m3 1,634,851.059
2. KI-D4-02 m3 65,638.301
3 KI-D4-03 m3 45,040.479
4. KI-D4-04 m3 157,958.555
5. KI-D4-05 m3 381,310.357
6. KI-D4-06 m3 579,379.108
7. KI-D4-07 m3 969,364.169
8. KI-D4-08 m3 662,275.432
9. KI-D4-09 m3 379,878.974
10. KI-D4-10 m3 251,872.320
11. KI-D4-11 m3 79,344.475
12. KI-D4-12 m3 145,187.948
13. KI-D4-13 m3 252,657.358
14. KI-D4-14 m3 590,402.495
15. KI-D4-15 m3 679,066.288
16. KI-D4-16 m3 548,945.043
1. SR-D6-01 m3 -
2. SR-D6-02 m3 -
3 SR-D6-03 m3 624,073.722
1. SR-D7-01 m3 71,083.853
2. SR-D7-02 m3 324,680.767
3 SR-D7-03 m3 182,919.746
4. SR-D7-04 m3 408,590.491
5. SR-D7-05 m3 220,175.677
6. SR-D7-06 m3 357,845.195
7. SR-D7-07 m3 -
8. SR-D7-08 m3 138,932.121
1. TH-D0-01 m3 2,061,558.779
2. TH-D0-02 m3 1,429,630.232
1.3.8 Desa Aras
1. AR-D0-01 m3 242,559.964
2. AR-D0-02 m3 426,405.825
3 AR-D0-03 m3 314,767.140
4. AR-D0-04 m3 387,580.733
1. PK-D0-01 m3 592183.41398767
GB-D0-01 m3 -
GB-D0-02 m3 11,793.597
GB-D0-03 m3 -
GB-D0-04 m3 -
GB-D0-05 m3 -
GB-D0-06 m3 -
GB-D0-07 m3 -
GB-D0-08 m3 -
GB-D0-09 m3 -
GB-D0-10 m3 -
GB-D0-11 m3 -
B Pengerukan Pasir dari Laut
1. KT-D1-01 m3 296,086.726
2. KT-D1-02 m3 360,045.038
1. KI-D1-01 m3 112,132.554
2. KI-D1-02 m3 -
3 KI-D1-03 m3 49,010.918
4. KI-D1-04 m3 335,081.672
5. KI-D1-05 m3 -
1. KI-D2-01 m3 594,054.112
2. KI-D2-02 m3 -
3. KI-D2-03 m3 -
1. KI-D4-01 m3 432,762.324
2. KI-D4-02 m3 -
3 KI-D4-03 m3 -
4. KI-D4-04 m3 -
5. KI-D4-05 m3 -
6. KI-D4-06 m3 -
7. KI-D4-07 m3 -
8. KI-D4-08 m3 -
9. KI-D4-09 m3 162,134.669
10. KI-D4-10 m3 31,688.027
11. KI-D4-11 m3 -
12. KI-D4-12 m3 -
13. KI-D4-13 m3 88,004.803
14. KI-D4-14 m3 -
15. KI-D4-15 m3 216,224.247
16. KI-D4-16 m3 -
1. SR-D6-01 m3 1,486,662.304
2. SR-D6-02 m3 597,461.044
3 SR-D6-03 m3 4,992.727
1. SR-D7-01 m3 -
2. SR-D7-02 m3 44,085.557
3 SR-D7-03 m3 -
4. SR-D7-04 m3 -
5. SR-D7-05 m3 -
6. SR-D7-06 m3 33,761.821
7. SR-D7-07 m3 651,270.155
8. SR-D7-08 m3 53,327.191
1. TH-D0-01 m3 404,503.707
2. TH-D0-02 m3 167,112.984
1.3.8 Desa Aras
1. AR-D0-01 m3 -
2. AR-D0-02 m3 25,930.136
3 AR-D0-03 m3 2,414.114
4. AR-D0-04 m3 33,636.610
1. PK-D0-01 m3 621,523.618
GB-D0-01 m3 1,108,994.593
GB-D0-02 m3 109,548.891
GB-D0-03 m3 728,056.423
GB-D0-04 m3 494,204.078
GB-D0-05 m3 103,440.152
GB-D0-06 m3 185,008.051
GB-D0-07 m3 229,176.658
GB-D0-08 m3 99,890.226
GB-D0-09 m3 21,913.270
GB-D0-10 m3 31,289.623
GB-D0-11 m3 18,714.335
C DT angkut material dari BA ke lokasi pekerjaan, jarak 30 km
1. KT-D1-01 m3 58,814.774
2. KT-D1-02 m3 437,218.191
1. KI-D1-01 m3 213,151.230
2. KI-D1-02 m3 372,207.455
3 KI-D1-03 m3 67,968.690
4. KI-D1-04 m3 85,972.593
5. KI-D1-05 m3 708,014.859
1. KI-D2-01 m3 667,036.902
2. KI-D2-02 m3 562,773.404
3. KI-D2-03 m3 231,740.035
1. KI-D4-01 m3 1,634,851.059
2. KI-D4-02 m3 65,638.301
3 KI-D4-03 m3 45,040.479
4. KI-D4-04 m3 157,958.555
5. KI-D4-05 m3 381,310.357
6. KI-D4-06 m3 579,379.108
7. KI-D4-07 m3 969,364.169
8. KI-D4-08 m3 662,275.432
9. KI-D4-09 m3 379,878.974
10. KI-D4-10 m3 251,872.320
11. KI-D4-11 m3 79,344.475
12. KI-D4-12 m3 145,187.948
13. KI-D4-13 m3 252,657.358
14. KI-D4-14 m3 590,402.495
15. KI-D4-15 m3 679,066.288
16. KI-D4-16 m3 548,945.043
1. SR-D6-01 m3 -
2. SR-D6-02 m3 -
3 SR-D6-03 m3 624,073.722
1. SR-D7-01 m3 71,083.853
2. SR-D7-02 m3 324,680.767
3 SR-D7-03 m3 182,919.746
4. SR-D7-04 m3 408,590.491
5. SR-D7-05 m3 220,175.677
6. SR-D7-06 m3 357,845.195
7. SR-D7-07 m3 -
8. SR-D7-08 m3 138,932.121
1. TH-D0-01 m3 2,061,558.779
2. TH-D0-02 m3 1,429,630.232
1.3.8 Desa Aras -
1. AR-D0-01 m3 242,559.964
2. AR-D0-02 m3 426,405.825
3 AR-D0-03 m3 314,767.140
4. AR-D0-04 m3 387,580.733
1. PK-D0-01 m3 592,183.414
1. GB-D0-01 m3 -
2. GB-D0-02 m3 11,793.597
3 GB-D0-03 m3 -
4. GB-D0-04 m3 -
5. GB-D0-05 m3 -
6. GB-D0-06 m3 -
7. GB-D0-07 m3 -
8. GB-D0-08 m3 -
9. GB-D0-09 m3 -
10. GB-D0-10 m3 -
11. GB-D0-11 m3 -
D Pemadatan tanah di lokasi pekerjaan (m3)
1. KT-D1-01 m3 354,901.596
2. KT-D1-02 m3 797,263.177
1. KI-D1-01 m3 325,283.763
2. KI-D1-02 m3 372,207.455
3 KI-D1-03 m3 116,979.628
4. KI-D1-04 m3 421,054.225
5. KI-D1-05 m3 708,014.859
1. KI-D2-01 m3 1,261,091.129
2. KI-D2-02 m3 562,773.404
3. KI-D2-03 m3 231,740.035
1. KI-D4-01 m3 2,067,683.682
2. KI-D4-02 m3 65,638.301
3 KI-D4-03 m3 45,040.479
4. KI-D4-04 m3 157,958.555
5. KI-D4-05 m3 381,310.357
6. KI-D4-06 m3 579,379.108
7. KI-D4-07 m3 969,364.169
8. KI-D4-08 m3 662,275.432
9. KI-D4-09 m3 542,013.656
10. KI-D4-10 m3 283,560.338
11. KI-D4-11 m3 79,344.475
12. KI-D4-12 m3 156,874.508
13. KI-D4-13 m3 340,662.139
14. KI-D4-14 m3 590,402.495
15. KI-D4-15 m3 895,290.707
16. KI-D4-16 m3 548,945.043
1. SR-D6-01 m3 1,486,662.304
2. SR-D6-02 m3 597,461.044
3 SR-D6-03 m3 629,066.433
1. SR-D7-01 m3 71,083.853
2. SR-D7-02 m3 368,767.015
3 SR-D7-03 m3 182,919.746
4. SR-D7-04 m3 408,590.491
5. SR-D7-05 m3 220,175.677
6. SR-D7-06 m3 391,607.062
7. SR-D7-07 m3 651,270.155
8. SR-D7-08 m3 192,259.290
1. TH-D0-01 m3 2,466,062.627
2. TH-D0-02 m3 1,596,743.246
1.3.8 Desa Aras
1. AR-D0-01 m3 242,559.964
2. AR-D0-02 m3 452,335.939
3 AR-D0-03 m3 317,181.259
4. AR-D0-04 m3 421,217.317
1. PK-D0-01 m3 1213707.07442599
1. GB-D0-01 m3 1,108,994.593
2. GB-D0-02 m3 121,342.520
3 GB-D0-03 m3 728,056.423
4. GB-D0-04 m3 494,204.078
5. GB-D0-05 m3 103,440.152
6. GB-D0-06 m3 185,008.051
7. GB-D0-07 m3 229,176.658
8. GB-D0-08 m3 99,890.226
9. GB-D0-09 m3 21,913.270
10. GB-D0-10 m3 31,289.623
11. GB-D0-11 m3 18,714.335
Total Pekerjaan Cut,Fill And Compaction
II Demolishes of House and Public Facilities

2.1 Demolishing
Dusun I Kuala Tanjung
1. Concrete m3 372.363
2. Brick Wall m3 305.138
3 Wood m3 678.963
4. River stone m3 244.170
5. Seng/alumunium m3 251.472
6. Glass m3 3.078
Dusun I Kuala Indah
1. Concrete m3 10,952.561
2. Brick Wall m3 13,412.302
3 Wood m3 5,299.902
4. River stone m3 9,223.919
5. Seng/alumunium m3 5,640.812
6. Glass m3 76.788
Dusun II Kuala Indah
1. Concrete m3 8,146.481
2. Brick Wall m3 13,340.040
3 Wood m3 3,265.785
6. Glass m3 65.813
Dusun IV Kuala Indah
1. Concrete m3 9,245.288
2. Brick Wall m3 10,823.978
3 Wood m3 6,675.119
6. Glass m3 59.130
Dusun VI & VII Suka Ramai
1. Concrete m3 7,298.780
2. Brick Wall m3 9,185.738
3 Wood m3 5,499.441
6. Glass m3 54.594
Desa Gambus Laut
1. Concrete m3 4,572.570
2. Brick Wall m3 5,649.030
3 Wood m3 3,104.556
6. Glass m3 33.008
Desa Tanjung Harapan
3 Wood m3 252.442
6. Glass m3 1.701
Desa Aras
3 Wood m3 178.992
6. Glass m3 0.162
Desa Pematang Kuing
3 Wood m3 175.445
6. Glass m3 1.458
Total Pekerjaan Pembongkaran Rumah
2.1 Disposal
1. Concrete Quarry m3 372.363
2. Brick Wall Quarry m3 305.138
3 Wood TPA m3 678.963
4. River stone Quarry m3 244.170
5. Seng/alumunium TPA m3 251.472
6. Glass TPA m3 3.078
Dusun I Kuala Indah -
1. Concrete m3 10,952.561
2. Brick Wall m3 13,412.302
3 Wood m3 5,299.902
6. Glass m3 76.788
Dusun II Kuala Indah -
1. Concrete m3 8,146.481
2. Brick Wall m3 13,340.040
3 Wood m3 3,265.785
6. Glass m3 65.813
Dusun IV Kuala Indah -
1. Concrete m3 9,245.288
2. Brick Wall m3 10,823.978
3 Wood m3 6,675.119
6. Glass m3 59.130
Dusun VI & VII Suka Ramai -
1. Concrete m3 7,298.780
2. Brick Wall m3 9,185.738
3 Wood m3 5,499.441
6. Glass m3 54.594
Desa Gambus Laut -
1. Concrete m3 4,572.570
2. Brick Wall m3 5,649.030
3 Wood m3 3,104.556
6. Glass m3 33.008
Desa Tanjung Harapan -
3 Wood m3 252.442
6. Glass m3 1.701
Desa Aras -
3 Wood m3 178.992
6. Glass m3 0.162
Desa Pematang Kuing -
3 Wood m3 175.445
6. Glass m3 1.458
III Closure and Relocation of Tributaries

3.1 Closure of Tributaries
3.1.1 Cutting and Disposal
1 Sungai Tanjung
1 AR-D0-01 m3 14,037.264
2 AR-D0-02 m3 8,722.867
3 SR-D6-03 m3 3,874.502
2 Sungai Dua
1 AR-D0-04 m3 7,912.632
2 SR-D6-03 m3 4,099.130
3 AR-D0-03 m3 4,740.908
3 Drainase Belanda
1 PK-D0-01 m3 10,865.477
4 Parit 3
1 KI-D4-06 m3 5,550.700
2 KI-D2-01 m3 6,160.666
3 KT-D1-01 m3 930.932
4 KI-D1-02 m3 4,430.636
5 KI-D1-04 m3 2,075.659
6 KI-D1-05 m3 1,173.602
5 Anak Sungai Gambus
1 GB-D0-08 m3 1,770.605
6 Titik Payung
1 GB-D0-04 m3 4,255.431
7 Sungai Pandan
1 SR-D7-02 m3 5,953.990
2 SR-D7-06 m3 1,356.981
8 Sungai Tampus
1 SR-D7-02 m3 8,839.309
2 KI-D4-15 m3 5,977.095
3 SR-D7-01 m3 2,271.455
9 Anak Sungai Dalu Dalu
1 KI-D4-07 m3 41,849.844
3.1.2 Cut, Filling and Compaction (from Quary and Sea Sand)
A From Quary (Red Soil)
1 Sungai Tanjung
1 AR-D0-01 m3 54,528.514
2 AR-D0-02 m3 27,070.522
3 SR-D6-03 m3 15,589.702
2 Sungai Dua
1 AR-D0-04 m3 24,878.007
2 SR-D6-03 m3 15,563.030
3 AR-D0-03 m3 18,407.366
3 Drainase Belanda
1 PK-D0-01 m3 33,821.349
4 Parit 3
1 KI-D4-06 m3 22,075.133
2 KI-D2-01 m3 15,840.793
3 KT-D1-01 m3 -
4 KI-D1-02 m3 17,726.976
5 KI-D1-04 m3 2,070.941
6 KI-D1-05 m3 4,724.921
1 GB-D0-08 m3 -
6 Titik Payung
1 GB-D0-04 m3 -
7 Sungai Pandan
1 SR-D7-02 m3 20,543.044
2 SR-D7-06 m3 3,940.952
8 Sungai Tampus -
1 SR-D7-02 m3 39,349.562
2 KI-D4-15 m3 32,348.036
3 SR-D7-01 m3 11,205.086
9 Anak Sungai Dalu Dalu -
1 KI-D4-07 m3 191,755.983
B From Estuary (Sand)

1 Sungai Tanjung
1 AR-D0-01 m3 -
2 AR-D0-02 m3 1,628.380
3 SR-D6-03 m3 -
2 Sungai Dua
1 AR-D0-04 m3 1,310.166
2 SR-D6-03 m3 -
3 AR-D0-03 m3 -
3 Drainase Belanda
1 PK-D0-01 m3 9,234.931
4 Parit 3
1 KI-D4-06 m3 -
2 KI-D2-01 m3 9,134.569
3 KT-D1-01 m3 3,850.336
4 KI-D1-02 m3 -
5 KI-D1-04 m3 5,843.547
6 KI-D1-05 m3 -
1 GB-D0-08 m3 8,996.443
6 Titik Payung
1 GB-D0-04 m3 19,804.777
7 Sungai Pandan
1 SR-D7-02 m3 2,778.733
2 SR-D7-06 m3 2,256.337
8 Sungai Tampus
1 SR-D7-02 m3 4,113.320
2 KI-D4-15 m3 -
3 SR-D7-01 m3 -
1 KI-D4-07 m3 -
Total Pekerjaan Penutupan Sungai
3.2 Relocation Tributaries

- Sungai Tanjung m3 -
- Sungai Dua m3
- Drainase Belanda m3
- Parit 3 m3
- Anak Sungai Gambus m3
- Sungai Titik Payung m3
- Sungai Pandan m3
- Sungai Tampus m3
- Anak Sungai Dalu-dalu m3
3.2.2 Cut, Filling and Compaction (from Quary)
- Sungai Tanjung m3
- Sungai Dua m3
- Parit 3 m3
- Sungai Pandan m3
- Sungai Tampus m3
3.2.3 Cofferdam and Dewatering
- Sungai Tanjung Ls 1.0
- Sungai Dua Ls 1.0
- Drainase Belanda Ls 1.0
- Parit 3 Ls 1.0
- Anak Sungai Gambus Ls 1.0
- Sungai Titik Payung Ls 1.0
- Sungai Pandan Ls 1.0
- Sungai Tampus Ls 1.0
- Anak Sungai Dalu-dalu Ls 1.0
Total Pekerjaan Relocation of Tributaries
IV Relocation Water Intake PT Inalum
1 Installation of New Line (Pipe) (Alternative 1) m'
2 Construction of New Water Intake Facilities Ls
3 Demolishing of Pipe and Water Intake Facilities Ls
Total Pekerjaan Water Intake Inalum
V Relocation SUTT/Distribution of PLN
1 Relocation of SUTT Ls
1. Pembangunan SUTT Ls
2. Pembongkaran SUTT Ls
3. Perubahan SUTT Ls
2 Demolish eksisting distribution Ls
1. Kuala Indah Dusun 1 Ls
4. Kuala Tanjung Dusun 1 Ls
5. Sukaramai Dusun 6 Ls
7. Gambus Laut Ls
8. Aras Ls
9. Tanjung Harapan Ls
10.Pematang Kuing Ls
Total Pekerjaan Relocation SUTT/Distribution of PLN
VI Demolish and Relocation of Road and Drainage
1 Demolished of Existing Road
- Regency Road m' 3,089.840
- Province Road m' 4,920.120
2 Relocation of Road (New Construction) and Bridge
- Alternative Road m' 9,405.360
- New Bridge L = 120 m (Sungai Dalu-dalu) Unit 1.0
Total Pekerjaan Demolish and Relocation of Road and Drainage
VII Demolish and Relocation of Public Cemetery
Dusun I Kuala Indah -1 m2 756.570
Dusun I Kuala Indah -2 m2 2,690.900
Dusun IV Kuala Indah m2 2,593.800
Desa Suka Ramai m2 1,060.080
Desa Tanjung Harapan m2 933.540
Desa Gambus Laut m2 1,471.840
Total Pekerjaan Public Cemetery
VIII Temporary Road
1 New Construction m3
2 Improvement existing Road (Benteng/tanggul) m3
Total Pekerjaan Temporary Road
IX Temporary Drainage
1 New Temporary Drainage m3
Total Pekerjaan Temporary Drainage
X Facilities Support
1 Constrcution of Fence m' 42,385.000
2 Constrcution of Guard Post Unit 28.000
Total Pekerjaan Facilites Support
XI Slope Stabilization / Lereng
1 Retaining Wall m3
1 Pekerjaan Galian Analisa Excavator m3 51,010.6
2 Timbunan Kembali m3 17,003.5
3 Bekisting m2 83,984.3
4 Pembesian kg 779,700.9
5 Cor Beton m3 24,471.1
2 Wet Stone Masonry
1 Cut Analisa Excavator m3 7,363.7
2 Back Fill m3 2,454.6
3 Wet Stone Masonry m3 15,537.3
3 Embankment
1 Sodding Work m2
4 River Revetment m3
1 Pekerjaan Galian Analisa Excavator m3
2 Timbunan Kembali m3
3 Reinforcement m3
4 Concrete m3
5 Formwork m2
6 Wet Stone Masonry m3
7 Lean Concrete m3
5 Coastal Revetment m3 17,700.9
Total Pekerjaan Slope Stabilization
Total
ATION PLAN FOR KUALA TANJUNG BATU BARA
UTRA PROVINCE
ND PREPARATION
Unit Price Total Price
58,330 276,649,273.9
58,330 814,496,846.3
58,330 676,255,388.0
58,330 1,393,265,480.3
58,330 1,306,743,774.7
58,330 873,468,943.0
58,330 1,624,788,974.6
58,330 1,712,614,355.7
58,330 618,420,259.7
58,330 1,445,194,229.4
it 10,741,897,525.5
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
21,390 5,208,807,240.0
21,390 14,686,773,781.0
21,390 3,649,977,749.0
21,390 3,783,625,684.6
21,390 1,241,908,940.0
21,390 4,256,027,130.8
21,390 7,481,635,102.7
21,390 12,974,041,717.7
21,390 6,731,012,664.5
21,390 3,283,559,264.0
21,390 15,613,485,377.8
21,390 789,834,413.0
21,390 501,705,658.5
21,390 1,815,657,459.3
21,390 4,260,720,368.3
21,390 6,569,647,103.4
21,390 15,836,445,830.4
21,390 6,440,868,548.3
21,390 5,017,446,779.2
21,390 2,889,607,635.1
21,390 836,158,562.6
21,390 873,216,910.5
21,390 1,677,705,406.2
21,390 4,013,569,716.3
21,390 12,491,278,297.2
21,390 3,256,876,797.1
21,390 18,034,256,840.5
21,390 7,569,070,319.7
21,390 11,148,855,800.7
21,390 494,764,497.5
21,390 1,700,643,336.6
21,390 1,212,225,821.8
21,390 1,927,859,328.4
21,390 1,402,660,080.1
21,390 1,440,074,670.4
21,390 3,244,423,651.0
21,390 1,266,159,747.1
21,390 44,710,041,515.6
21,390 28,441,959,582.9
21,390 3,655,954,201.5
21,390 12,740,625,591.3
21,390 3,839,215,807.2
21,390 11,186,956,112.2
21,390 19,246,835,153.1
21,390 4,147,821,589.7
21,390 510,173,429.1
21,390 3,223,483,603.4
21,390 1,659,450,830.8
21,390 552,442,674.3
21,390 617,705,318.3
21,390 1,209,950,547.4
21,390 339,662,205.5
21,390 127,790,306.9
21,390 182,360,030.0
21,390 138,457,910.6
14,580 3,585,038,510.7
14,580 10,045,475,732.2
14,580 2,528,640,982.5
14,580 2,619,739,014.4
14,580 887,236,436.7
14,580 2,941,740,561.2
14,580 5,140,401,815.5
14,580 8,899,801,160.2
14,580 4,644,384,442.3
14,580 2,294,507,369.9
14,580 10,664,338,121.8
14,580 560,138,445.9
14,580 363,742,128.0
14,580 1,259,367,058.1
14,580 2,925,987,778.7
14,580 4,499,814,417.2
14,580 10,816,313,970.2
14,580 4,412,035,486.2
14,580 3,441,792,877.8
14,580 1,991,400,417.8
14,580 591,714,233.7
14,580 616,974,201.5
14,580 1,165,335,223.9
14,580 2,757,523,238.9
14,580 8,536,157,699.4
14,580 2,241,740,968.6
14,580 12,401,511,743.2
14,580 5,268,158,799.1
14,580 7,708,236,981.1
14,580 364,536,029.7
14,580 1,186,495,518.9
14,580 853,576,988.4
14,580 1,341,372,057.4
14,580 983,382,107.0
14,580 1,008,884,899.3
14,580 2,238,777,752.8
14,580 890,339,804.3
14,580 30,678,632,073.0
14,580 19,589,869,353.1
14,580 2,599,016,879.7
14,580 8,791,373,535.3
14,580 2,723,932,925.1
14,580 7,732,350,580.4
14,580 13,273,739,687.9
14,580 2,860,106,582.5
14,580 380,587,639.9
14,580 2,230,052,920.0
14,580 1,163,966,065.2
14,580 409,399,495.7
14,580 453,884,271.3
14,580 857,574,567.7
14,580 264,362,598.3
14,580 119,945,006.9
14,580 157,141,199.6
14,580 127,216,332.8
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
8,625 2,120,778,954.4
8,625 5,942,539,656.4
8,625
8,625 1,495,852,433.1
8,625 1,549,742,729.7
8,625 524,856,945.6
8,625 1,740,227,183.8
8,625 3,040,875,559.6
8,625 5,264,800,069.0
8,625 2,747,449,644.4
8,625 1,357,347,466.7
8,625 6,308,636,234.6
8,625 331,357,619.7
8,625 215,176,670.3
8,625 744,995,944.8
8,625 1,730,908,408.2
8,625 2,661,927,253.0
8,625 6,398,539,642.9
8,625 2,610,000,416.2
8,625 2,036,040,025.5
8,625 1,178,040,370.6
8,625 350,036,712.3
8,625 364,979,594.5
8,625 689,370,117.0
8,625 1,631,250,887.2
8,625 5,049,681,766.6
8,625 1,326,132,774.6
8,625 7,336,285,239.0
8,625 3,116,451,964.5
8,625 4,559,913,852.0
8,625 215,646,313.8
8,625 701,887,781.2
8,625 504,945,234.9
8,625 793,507,132.7
8,625 581,733,242.3
8,625 596,819,770.7
8,625 1,324,379,843.5
8,625 526,692,785.5
8,625 18,148,367,738.7
8,625 11,588,657,281.9
8,625 1,537,484,265.3
8,625 5,200,658,212.8
8,625 1,611,380,074.0
8,625 4,574,178,584.1
8,625 7,852,263,704.3
8,625 1,691,935,478.3
8,625 225,141,865.2
8,625 1,319,218,548.4
8,625 688,560,172.3
8,625 242,185,915.7
8,625 268,501,497.9
8,625 507,310,058.0
8,625 156,387,339.5
8,625 70,955,122.4
8,625 92,959,043.0
8,625 75,256,575.5
696,764,451,048.5
yah timbunan Tanah merah
14,580 857,519,404.1
14,580 6,374,641,218.2
14,580 3,107,744,933.6
14,580 5,426,784,692.4
14,580 990,983,495.5
14,580 1,253,480,409.6
14,580 10,322,856,638.0
14,580 9,725,398,031.0
14,580 8,205,236,236.8
14,580 3,378,769,706.0
14,580 23,836,128,436.6
14,580 957,006,426.0
14,580 656,690,179.1
14,580 2,303,035,727.8
14,580 5,559,505,000.6
14,580 8,447,347,394.3
14,580 14,133,329,589.7
14,580 9,655,975,796.5
14,580 5,538,635,438.2
14,580 3,672,298,429.0
14,580 1,156,842,442.4
14,580 2,116,840,277.2
14,580 3,683,744,278.1
14,580 8,608,068,379.8
14,580 9,900,786,471.8
14,580 8,003,618,733.3
14,580 -
14,580 -
14,580 9,098,994,868.6
14,580 1,036,402,570.5
14,580 4,733,845,576.5
14,580 2,666,969,898.5
14,580 5,957,249,358.8
14,580 3,210,161,376.3
14,580 5,217,382,950.0
14,580 -
14,580 2,025,630,329.6
14,580 30,057,526,994.9
14,580 20,844,008,776.8
14,580 3,536,524,278.4
14,580 6,216,996,932.8
14,580 4,589,304,900.1
14,580 5,650,927,092.2
14,580 8,634,034,175.9
14,580 -
14,580 171,950,649.8
14,580 -
14,580 -
14,580 -
14,580 -
14,580 -
14,580 -
14,580 -
14,580 -
14,580 -
165,840 49,103,022,654.1
165,840 59,709,869,125.4
165,840 18,596,062,794.5
165,840 -
165,840 8,127,970,642.5
165,840 55,569,944,441.5
165,840 -
165,840 98,517,933,894.9
165,840 -
165,840 -
165,840 71,769,303,868.9
165,840 -
165,840 -
165,840 -
165,840 -
165,840 -
165,840 -
165,840 -
165,840 26,888,413,558.1
165,840 5,255,142,428.5
165,840 -
165,840 -
165,840 14,594,716,485.4
165,840 -
165,840 35,858,629,100.5
165,840 -
165,840 246,548,076,517.4
165,840 99,082,939,612.4
165,840 827,993,784.0
165,840 -
165,840 7,311,148,728.2
165,840 -
165,840 -
165,840 -
165,840 5,599,060,449.8
165,840 108,006,642,452.5
165,840 8,843,781,375.1
165,840 67,082,894,699.8
165,840 27,714,017,196.3
165,840 -
165,840 4,300,253,695.1
165,840 400,356,701.6
165,840 5,578,295,478.1
165,840 103,073,476,751.6
165,840 183,915,663,247.7
165,840 18,167,588,130.0
165,840 120,740,877,119.7
165,840 81,958,804,247.2
165,840 17,154,514,852.0
165,840 30,681,735,217.0
165,840 38,006,656,888.1
165,840 16,565,795,143.4
165,840 3,634,096,772.0
165,840 5,189,071,161.0
165,840 3,103,585,350.2
74,290 4,369,349,556.1
74,290 32,480,939,375.8
74,290 15,835,004,877.5
74,290 27,651,291,824.3
74,290 5,049,393,956.3
74,290 6,386,903,952.8
74,290 52,598,423,843.5
74,290 49,554,171,448.5
74,290 41,808,436,216.4
74,290 17,215,967,178.1
74,290 121,453,085,154.6
74,290 4,876,269,368.3
74,290 3,346,057,160.9
74,290 11,734,741,030.1
74,290 28,327,546,398.8
74,290 43,042,073,931.3
74,290 72,014,064,144.0
74,290 49,200,441,832.8
74,290 28,221,208,964.4
74,290 18,711,594,670.0
74,290 5,894,501,032.1
74,290 10,786,012,633.3
74,290 18,769,915,118.0
74,290 43,861,001,367.1
74,290 50,447,834,498.5
74,290 40,781,127,276.7
74,290 -
74,290 -
74,290 46,362,436,816.7
74,290 5,280,819,407.6
74,290 24,120,534,147.8
74,290 13,589,107,939.6
74,290 30,354,187,576.4
74,290 16,356,851,073.1
74,290 26,584,319,571.8
74,290 -
74,290 10,321,267,296.5
74,290 153,153,201,677.2
74,290 106,207,229,905.8
74,290 18,019,779,742.4
74,290 31,677,688,761.4
74,290 23,384,050,825.2
74,290 28,793,372,680.1
74,290 43,993,305,825.1
74,290 -
74,290 876,146,349.1
74,290 -
74,290 -
74,290 -
74,290 -
74,290 -
74,290 -
74,290 -
74,290 -
74,290 -
65,230 23,150,231,110.1
65,230 52,005,477,012.5
65,230 21,218,259,878.2
65,230 24,279,092,283.0
65,230 7,630,581,106.1
65,230 27,465,367,068.7
65,230 46,183,809,224.9
65,230 82,260,974,352.0
65,230 36,709,709,172.1
65,230 15,116,402,463.7
65,230 134,875,006,558.1
65,230 4,281,586,362.8
65,230 2,937,990,424.1
65,230 10,303,636,524.3
65,230 24,872,874,567.1
65,230 37,792,899,213.1
65,230 63,231,624,769.3
65,230 43,200,226,420.2
65,230 35,355,550,785.4
65,230 18,496,640,830.5
65,230 5,175,640,090.5
65,230 10,232,924,178.8
65,230 22,221,391,301.0
65,230 38,511,954,760.7
65,230 58,399,812,809.6
65,230 35,807,685,183.2
65,230 96,974,982,098.6
65,230 38,972,383,929.8
65,230 41,034,003,411.9
65,230 4,636,799,703.3
65,230 24,054,672,384.4
65,230 11,931,855,039.7
65,230 26,652,357,727.9
65,230 14,362,059,436.0
65,230 25,544,528,677.5
65,230 42,482,352,189.9
65,230 12,541,073,513.5
65,230 160,861,265,185.9
65,230 104,155,561,929.4
65,230 15,822,186,466.5
65,230 29,505,873,297.1
65,230 20,689,733,541.2
65,230 27,476,005,584.7
65,230 79,170,112,464.8
65,230 72,339,717,279.6
65,230 7,915,172,570.4
65,230 47,491,120,444.5
65,230 32,236,931,988.9
65,230 6,747,401,132.4
65,230 12,068,075,182.1
65,230 14,949,193,372.0
65,230 6,515,839,467.0
65,230 1,429,402,631.7
65,230 2,041,022,140.8
65,230 1,220,736,085.4
5,166,030,936,792.2
13,419 4,996,631.1
13,419 4,094,557.1
13,419 9,110,819.9
13,419 3,276,450.8
13,419 3,374,434.4
13,419 41,302.8
Rp24,894,196
13,419 146,969,430.9
13,419 179,976,038.3
13,419 71,117,946.8
13,419 123,773,260.7
13,419 75,692,522.3
13,419 1,030,397.3
Rp598,559,596
13,419 109,315,416.6
13,419 179,006,367.4
13,419 43,822,677.8
13,419 120,136,315.8
13,419 71,087,107.5
13,419 883,120.0
Rp524,251,005
13,419 124,060,003.5
13,419 145,244,010.6
13,419 89,571,613.1
13,419 96,838,908.0
13,419 68,444,262.1
13,419 793,449.4
Rp524,952,247
13,419 97,940,343.3
13,419 123,260,913.6
13,419 73,795,507.9
13,419 87,777,200.7
13,419 58,757,872.8
13,419 732,582.0
Rp442,264,420
13,419 61,358,076.7
13,419 75,802,795.7
13,419 41,659,190.2
13,419 53,307,910.0
13,419 35,957,145.8
13,419 442,918.7
Rp268,528,037
13,419 3,418,353.9
13,419 5,481,382.7
13,419 3,387,447.5
13,419 3,898,408.9
13,419 2,805,211.9
13,419 22,825.3
Rp19,013,630
13,419 207,319.3
13,419 130,832.6
13,419 2,401,843.4
13,419 130,832.6
13,419 633,578.7
13,419 2,173.8
Rp3,506,580
13,419 2,005,093.4
13,419 3,072,050.1
13,419 2,354,252.0
13,419 2,350,357.3
13,419 1,582,497.4
13,419 19,564.5
2,417,353,527.0 Rp11,383,815
84,112 31,319,989.3
84,112 25,665,590.0
84,112 57,108,634.6
84,112 20,537,518.7
84,112 21,151,701.3
84,112 258,895.4
Rp156,042,329
84,112 921,236,907.9
84,112 1,128,129,625.0
84,112 445,783,024.4
84,112 775,838,181.3
84,112 474,457,475.5
84,112 6,458,758.2
Rp3,751,903,972
84,112 685,213,215.4
84,112 1,122,051,513.6
84,112 274,690,239.4
84,112 753,041,005.7
84,112 445,589,716.5
84,112 5,535,591.8
Rp3,286,121,282
84,112 777,635,548.5
84,112 910,421,591.7
84,112 561,454,687.3
84,112 607,007,699.4
84,112 429,023,777.3
84,112 4,973,516.3
Rp3,290,516,821
84,112 613,911,739.9
84,112 772,626,675.9
84,112 462,566,569.5
84,112 550,206,913.1
84,112 368,307,345.8
84,112 4,591,986.3
Rp2,772,211,231
84,112 384,605,999.5
84,112 475,148,693.8
84,112 261,129,020.4
84,112 334,145,773.7
84,112 225,387,344.7
84,112 2,776,312.2
Rp1,683,193,144
84,112 21,426,998.4
84,112 34,358,519.3
84,112 21,233,270.2
84,112 24,436,089.3
84,112 17,583,689.0
84,112 143,073.8
Rp119,181,640
84,112 1,299,523.5
84,112 820,087.7
84,112 15,055,285.8
84,112 820,087.7
84,112 3,971,411.2
84,112 13,626.1
Rp21,980,022
84,112 12,568,369.3
84,112 19,256,289.4
84,112 14,756,972.2
84,112 14,732,559.6
84,112 9,919,444.0
84,112 122,634.6
15,152,506,710.5 Rp71,356,269
118,885 1,668,820,096.8
118,885 1,037,018,000.6
118,885 460,620,141.5
118,885 940,693,230.5
118,885 487,325,048.9
118,885 563,622,863.4
118,885 1,291,742,256.4
118,885 659,894,934.4
118,885 732,410,802.6
118,885 110,673,883.6
118,885 526,736,208.9
118,885 246,764,723.6
118,885 139,523,642.8
118,885 210,498,356.1
118,885 505,906,948.4
118,885 707,840,048.9
118,885 161,324,740.1
118,885 1,050,861,228.2
118,885 710,586,881.7
118,885 270,041,879.7
118,885 4,975,318,659.1
154,100 8,402,844,071.3
154,100 4,171,567,454.1
154,100 2,402,373,026.1
154,100 3,833,700,923.3
154,100 2,398,262,854.8
154,100 2,836,575,097.1
154,100 5,211,869,941.7
154,100 3,401,777,953.3
154,100 2,441,066,235.1
-
154,100 2,731,727,040.7
154,100 319,132,024.3
154,100 728,110,265.1
-
-
154,100 3,165,683,069.1
154,100 607,300,747.9
-
154,100 6,063,767,441.3
154,100 4,984,832,275.0
154,100 1,726,703,679.5
-
154,100 29,549,597,054.1
165,840 -
165,840 270,050,617.1
165,840 -
165,840 217,277,995.2
165,840 -
165,840 -
165,840 1,531,520,997.7
165,840 -
165,840 1,514,876,920.3
165,840 638,539,704.6
165,840 -
165,840 969,093,796.1
165,840 -
165,840 1,491,970,137.0
165,840 3,284,424,251.3
165,840 460,825,110.6
165,840 374,190,910.5
165,840 682,152,962.8
165,840 -
165,840 -
165,840 -
113,870,039,133.5
118,885
118,885
118,885
118,885
118,885
118,885
118,885
118,885
118,885
154,100
154,100
154,100
154,100
154,100
154,100
154,100
154,100
154,100
10,000,000 10,000,000.0
10,000,000 10,000,000.0
10,000,000 10,000,000.0
10,000,000 10,000,000.0
10,000,000 10,000,000.0
10,000,000 10,000,000.0
10,000,000 10,000,000.0
10,000,000 10,000,000.0
50,000,000 50,000,000.0
130,000,000.0
200,000,000.0
3,676,713,639.0
623,807,860.0
343,338,616.0
15,840,276.0
19,539,345.0
9,511,898.0
6,488,848.0
10,607,266.0
8,845,990.0
10,470,648.0
-
-
-
PLN 4,725,164,386.0
95,108 293,868,502.7
95,108 467,942,773.0
48,000,000 451,457,280,000.0
30,000,000,000 30,000,000,000.0
Drainage 482,219,091,275.7
3,000,000 2,269,710,000.0
3,000,000 8,072,700,000.0
3,000,000 7,781,400,000.0
3,000,000 3,180,240,000.0
3,000,000 2,800,620,000.0
3,000,000 4,415,520,000.0
28,520,190,000.0
154,100
154,100
-
21,390
-
530,731 22,495,032,587.3
1,291,186 36,153,194.0
22,531,185,781.3
-
7,025,521,907,455.8
180,147.739
Rp83,333
Rp484,339,683,565
Rp484,339,684
Item Pekerjaan
Retaining Wall
Panjang Lebar Tinggi
NO Uraian Pekerjaan Rumus Unit Sat Volume
(m) (m) (m)
Retaining Wall
1. Cut 1 2.3 3 m3 6.9
2. Fill m3 2.3
3. Reinforcement
10 0.003215
10 0.003215
Tulangan utama D10 10 0.003215
10 0.003215
m3 0.012861
Total
kg 100.9623
m3 0.000206
1 m3 0.000368
Sengkang 10D100 3
Total m 0.000574
kg 4.504656
Total kg 105.467
4. Concrete
I 1 1.215 2.66 m3 3.2319
II 1 0.23 0.34 m3 0.0782
3
Total m 3.3101
5. Formwork
I 1 m2 1.380213
2
II 1 m 5.28
2
III 1 m 4.7
Total m2 11.36021
Item Pekerjaan
Wet Stone Masonry
Panjang Lebar
NO Uraian Pekerjaan Rumus Tinggi (m) Unit Sat
(m) (m)
Wet Stone Masonry
1. Cut 1 0.72 0.9 m3
2. Fill m3
2
3. Stone
I 1 0.324 2.82 m3
II 1 0.72 0.18 m3
III 1 1 0.108 m3
Total
Item Pekerjaan
Wet Stone Masonry
Panjang
Volume NO Uraian Pekerjaan Rumus Lebar (m) Tinggi (m) Unit
(m)
Coastal Wet Masonry Revetment
0.648 3. Stone
4 I 1 0.7 0.5
0.216 II 1 0.7 6.7
III 1
Total
0.91368
0.1296
0.324
1.36728
Sat Volume
m3 0.35
m3 4.69
m3 2.337
7.377
ONSHORE LAND PREPARATION STUDY, NGRR LOCATION PLAN
FOR KUALA TANJUNG BATU BARA REGENCY - SUMATERA UTRA
PROVINCE
BUDGET PLAN FOR CONSTRUCTION OF LAND PREPARATION
No. Item Unit Volume
I Land Clearing
3
1.1.2 Dusun I Kuala Indah m 13,963.601
3
1.1.4 Dusun IV Kuala Indah m 23,885.916
3
1.1.5 Dusun VI Suka Ramai m 22,402.602
3
1.1.7 Desa Tanjung Harapan m 27,855.117
3
1.1.8 Desa Aras m 29,360.781
Total Harga Pekerjaan Pemotongan Kelapa Sawit
Untuk pengangkutan sampah sawit sudah dihitung pada pengangkutan Stripping Top Soil
1.2.8 Desa Aras m3 29,360.781
1. KT-D1-01 m3 243,516.000
2. KT-D1-02 m3 686,618.690
1. KI-D1-01 m3 170,639.4
2. KI-D1-02 m3 176,887.6
3 KI-D1-03 m3 58,060.3
4. KI-D1-04 m3 198,972.8
5. KI-D1-05 m3 349,772.6
1. KI-D2-01 m3 606,547.065
2. KI-D2-02 m3 314,680.349
3. KI-D2-03 m3 153,509.082
1. KI-D4-01 m3 729,943.215
2. KI-D4-02 m3 36,925.405
3 KI-D4-03 m3 23,455.150
4. KI-D4-04 m3 84,883.472
5. KI-D4-05 m3 199,192.163
6. KI-D4-06 m3 307,136.377
7. KI-D4-07 m3 740,366.799
8. KI-D4-08 m3 301,115.874
9. KI-D4-09 m3 234,569.742
10. KI-D4-10 m3 135,091.521
11. KI-D4-11 m3 39,091.097
12. KI-D4-12 m3 40,823.605
13. KI-D4-13 m3 78,434.100
14. KI-D4-14 m3 187,637.668
15. KI-D4-15 m3 583,977.480
16. KI-D4-16 m3 152,261.655
1. SR-D6-01 m3 843,116.262
2. SR-D6-02 m3 353,860.230
3 SR-D6-03 m3 521,218.130
1. SR-D7-01 m3 23,130.645
2. SR-D7-02 m3 79,506.467
3 SR-D7-03 m3 56,672.549
4. SR-D7-04 m3 90,129.001
5. SR-D7-05 m3 65,575.506
6. SR-D7-06 m3 67,324.669
7. SR-D7-07 m3 151,679.460
8. SR-D7-08 m3 59,194.004
1. TH-D0-01 m3 2,090,231.020
2. TH-D0-02 m3 1,329,684.880
1.3.8 Desa Aras
1. AR-D0-01 m3 170,918.850
2. AR-D0-02 m3 595,634.670
3 AR-D0-03 m3 179,486.480
4. AR-D0-04 m3 522,999.351
1. PK-D0-01 m3 899,805.3
GB-D0-01 m3 193,914.053
GB-D0-02 m3 23,851.025
GB-D0-03 m3 150,700.496
GB-D0-04 m3 77,580.684
GB-D0-05 m3 25,827.147
GB-D0-06 m3 28,878.229
GB-D0-07 m3 56,566.178
GB-D0-08 m3 15,879.486
GB-D0-09 m3 5,974.301
GB-D0-10 m3 8,525.481
GB-D0-11 m3 6,473.021
1. KT-D1-01 m3 245,887.415
2. KT-D1-02 m3 688,990.105
1. KI-D1-01 m3 173,432.2
2. KI-D1-02 m3 179,680.3
3 KI-D1-03 m3 60,853.0
4. KI-D1-04 m3 201,765.5
5. KI-D1-05 m3 352,565.3
1. KI-D2-01 m3 610,411.602
2. KI-D2-02 m3 318,544.886
3. KI-D2-03 m3 157,373.619
1. KI-D4-01 m3 731,436.085
2. KI-D4-02 m3 38,418.275
3 KI-D4-03 m3 24,948.020
4. KI-D4-04 m3 86,376.341
5. KI-D4-05 m3 200,685.033
6. KI-D4-06 m3 308,629.247
7. KI-D4-07 m3 741,859.669
8. KI-D4-08 m3 302,608.744
9. KI-D4-09 m3 236,062.612
10. KI-D4-10 m3 136,584.391
11. KI-D4-11 m3 40,583.967
12. KI-D4-12 m3 42,316.475
13. KI-D4-13 m3 79,926.970
14. KI-D4-14 m3 189,130.538
15. KI-D4-15 m3 585,470.350
16. KI-D4-16 m3 153,754.525
1. SR-D6-01 m3 850,583.796
2. SR-D6-02 m3 361,327.764
3 SR-D6-03 m3 528,685.664
1. SR-D7-01 m3 25,002.471
2. SR-D7-02 m3 81,378.293
3 SR-D7-03 m3 58,544.375
4. SR-D7-04 m3 92,000.827
5. SR-D7-05 m3 67,447.332
6. SR-D7-06 m3 69,196.495
7. SR-D7-07 m3 153,551.286
8. SR-D7-08 m3 61,065.830
1. TH-D0-01 m3 2,104,158.578
2. TH-D0-02 m3 1,343,612.438
1.3.8 Desa Aras
1. AR-D0-01 m3 178,259.045
2. AR-D0-02 m3 602,974.865
3 AR-D0-03 m3 186,826.675
4. AR-D0-04 m3 530,339.546
1. PK-D0-01 m3 910,407.4
1. GB-D0-01 m3 196,166.432
2. GB-D0-02 m3 26,103.405
3 GB-D0-03 m3 152,952.875
4. GB-D0-04 m3 79,833.063
5. GB-D0-05 m3 28,079.526
6. GB-D0-06 m3 31,130.608
7. GB-D0-07 m3 58,818.557
8. GB-D0-08 m3 18,131.865
9. GB-D0-09 m3 8,226.681
10. GB-D0-10 m3 10,777.860
11. GB-D0-11 m3 8,725.400
B Pengangkatan Tanah ke Bak DT Dan DT angkut material dari lokasi pekerjaan ke Quarry
untuk biaya pengangkutan sudah include dihitung pada AHSP (Galian-Angkut-Padatkan)
1. KT-D1-01 m3 245,887.415
2. KT-D1-02 m3 688,990.105
1. KI-D1-01 m3 173,432.2
2. KI-D1-02 m3 179,680.3
3 KI-D1-03 m3 60,853.0
4. KI-D1-04 m3 201,765.5
5. KI-D1-05 m3 352,565.3
1. KI-D2-01 m3 610,411.602
2. KI-D2-02 m3 318,544.886
3. KI-D2-03 m3 157,373.619
1. KI-D4-01 m3 731,436.085
2. KI-D4-02 m3 38,418.275
3 KI-D4-03 m3 24,948.020
4. KI-D4-04 m3 86,376.341
5. KI-D4-05 m3 200,685.033
6. KI-D4-06 m3 308,629.247
7. KI-D4-07 m3 741,859.669
8. KI-D4-08 m3 302,608.744
9. KI-D4-09 m3 236,062.612
10. KI-D4-10 m3 136,584.391
11. KI-D4-11 m3 40,583.967
12. KI-D4-12 m3 42,316.475
13. KI-D4-13 m3 79,926.970
14. KI-D4-14 m3 189,130.538
15. KI-D4-15 m3 585,470.350
16. KI-D4-16 m3 153,754.525
1. SR-D6-01 m3 850,583.796
2. SR-D6-02 m3 361,327.764
3 SR-D6-03 m3 528,685.664
1. SR-D7-01 m3 25,002.471
2. SR-D7-02 m3 81,378.293
3 SR-D7-03 m3 58,544.375
4. SR-D7-04 m3 92,000.827
5. SR-D7-05 m3 67,447.332
6. SR-D7-06 m3 69,196.495
7. SR-D7-07 m3 153,551.286
8. SR-D7-08 m3 61,065.830
1. TH-D0-01 m3 2,104,158.578
2. TH-D0-02 m3 1,343,612.438
1.3.8 Desa Aras
1. AR-D0-01 m3 178,259.045
2. AR-D0-02 m3 602,974.865
3 AR-D0-03 m3 186,826.675
4. AR-D0-04 m3 530,339.546
1. PK-D0-01 m3 910,407.4
1. GB-D0-01 m3 196,166.432
2. GB-D0-02 m3 26,103.405
3 GB-D0-03 m3 152,952.875
4. GB-D0-04 m3 79,833.063
5. GB-D0-05 m3 28,079.526
6. GB-D0-06 m3 31,130.608
7. GB-D0-07 m3 58,818.557
8. GB-D0-08 m3 18,131.865
9. GB-D0-09 m3 8,226.681
10. GB-D0-10 m3 10,777.860
11. GB-D0-11 m3 8,725.400
1. KT-D1-01 m3 245,887.4
2. KT-D1-02 m3 688,990.1
1. KI-D1-01 m3 173,432.2
2. KI-D1-02 m3 179,680.3
3 KI-D1-03 m3 60,853.0
4. KI-D1-04 m3 201,765.5
5. KI-D1-05 m3 352,565.3
1. KI-D2-01 m3 610,411.6
2. KI-D2-02 m3 318,544.9
3. KI-D2-03 m3 157,373.6
1. KI-D4-01 m3 731,436.1
2. KI-D4-02 m3 38,418.3
3 KI-D4-03 m3 24,948.0
4. KI-D4-04 m3 86,376.3
5. KI-D4-05 m3 200,685.0
6. KI-D4-06 m3 308,629.2
7. KI-D4-07 m3 741,859.7
8. KI-D4-08 m3 302,608.7
9. KI-D4-09 m3 236,062.6
10. KI-D4-10 m3 136,584.4
11. KI-D4-11 m3 40,584.0
12. KI-D4-12 m3 42,316.5
13. KI-D4-13 m3 79,927.0
14. KI-D4-14 m3 189,130.5
15. KI-D4-15 m3 585,470.3
16. KI-D4-16 m3 153,754.5
1. SR-D6-01 m3 850,583.8
2. SR-D6-02 m3 361,327.8
3 SR-D6-03 m3 528,685.7
1. SR-D7-01 m3 25,002.5
2. SR-D7-02 m3 81,378.3
3 SR-D7-03 m3 58,544.4
4. SR-D7-04 m3 92,000.8
5. SR-D7-05 m3 67,447.3
6. SR-D7-06 m3 69,196.5
7. SR-D7-07 m3 153,551.3
8. SR-D7-08 m3 61,065.8
1. TH-D0-01 m3 2,104,158.6
2. TH-D0-02 m3 1,343,612.4
1.3.8 Desa Aras
1. AR-D0-01 m3 178,259.0
2. AR-D0-02 m3 602,974.9
3 AR-D0-03 m3 186,826.7
4. AR-D0-04 m3 530,339.5
1. PK-D0-01 m3 910,407.4
GB-D0-01 m3 196,166.4
GB-D0-02 m3 26,103.4
GB-D0-03 m3 152,952.9
GB-D0-04 m3 79,833.1
GB-D0-05 m3 28,079.5
GB-D0-06 m3 31,130.6
GB-D0-07 m3 58,818.6
GB-D0-08 m3 18,131.9
GB-D0-09 m3 8,226.7
GB-D0-10 m3 10,777.9
GB-D0-11 m3 8,725.4
Total Harga Pekerjaan Stripping Top Soil

A Penggalian Tanah Di Borrow Area (Quary)
1. KT-D1-01 m3 354,901.596
2. KT-D1-02 m3 797,263.177
1. KI-D1-01 m3 325,283.763
2. KI-D1-02 m3 372,207.455
3 KI-D1-03 m3 116,979.628
4. KI-D1-04 m3 421,054.225
5. KI-D1-05 m3 708,014.859
1. KI-D2-01 m3 1,261,091.129
2. KI-D2-02 m3 562,773.404
3. KI-D2-03 m3 231,740.035
1. KI-D4-01 m3 2,067,683.682
2. KI-D4-02 m3 65,638.301
3 KI-D4-03 m3 45,040.479
4. KI-D4-04 m3 157,958.555
5. KI-D4-05 m3 381,310.357
6. KI-D4-06 m3 579,379.108
7. KI-D4-07 m3 969,364.169
8. KI-D4-08 m3 662,275.432
9. KI-D4-09 m3 542,013.656
10. KI-D4-10 m3 283,560.338
11. KI-D4-11 m3 79,344.475
12. KI-D4-12 m3 156,874.508
13. KI-D4-13 m3 340,662.139
14. KI-D4-14 m3 590,402.495
15. KI-D4-15 m3 895,290.707
16. KI-D4-16 m3 548,945.043
1. SR-D6-01 m3 1,486,662.304
2. SR-D6-02 m3 597,461.044
3 SR-D6-03 m3 629,066.433
1. SR-D7-01 m3 71,083.853
2. SR-D7-02 m3 368,767.015
3 SR-D7-03 m3 182,919.746
4. SR-D7-04 m3 408,590.491
5. SR-D7-05 m3 220,175.677
6. SR-D7-06 m3 391,607.062
7. SR-D7-07 m3 651,270.155
8. SR-D7-08 m3 192,259.290
1. TH-D0-01 m3 2,466,062.627
2. TH-D0-02 m3 1,596,743.246
1.3.8 Desa Aras
1. AR-D0-01 m3 242,559.964
2. AR-D0-02 m3 452,335.939
3 AR-D0-03 m3 317,181.259
4. AR-D0-04 m3 421,217.317
1. PK-D0-01 m3 1213707.07442599
GB-D0-01 m3 1,108,994.593
GB-D0-02 m3 121,342.520
GB-D0-03 m3 728,056.423
GB-D0-04 m3 494,204.078
GB-D0-05 m3 103,440.152
GB-D0-06 m3 185,008.051
GB-D0-07 m3 229,176.658
GB-D0-08 m3 99,890.226
GB-D0-09 m3 21,913.270
GB-D0-10 m3 31,289.623
GB-D0-11 m3 18,714.335
B DT angkut material dari BA ke lokasi pekerjaan, jarak 30 km
1. KT-D1-01 m3 354,901.596
2. KT-D1-02 m3 797,263.177
1. KI-D1-01 m3 325,283.763
2. KI-D1-02 m3 372,207.455
3 KI-D1-03 m3 116,979.628
4. KI-D1-04 m3 421,054.225
5. KI-D1-05 m3 708,014.859
1. KI-D2-01 m3 1,261,091.129
2. KI-D2-02 m3 562,773.404
3. KI-D2-03 m3 231,740.035
1. KI-D4-01 m3 2,067,683.682
2. KI-D4-02 m3 65,638.301
3 KI-D4-03 m3 45,040.479
4. KI-D4-04 m3 157,958.555
5. KI-D4-05 m3 381,310.357
6. KI-D4-06 m3 579,379.108
7. KI-D4-07 m3 969,364.169
8. KI-D4-08 m3 662,275.432
9. KI-D4-09 m3 542,013.656
10. KI-D4-10 m3 283,560.338
11. KI-D4-11 m3 79,344.475
12. KI-D4-12 m3 156,874.508
13. KI-D4-13 m3 340,662.139
14. KI-D4-14 m3 590,402.495
15. KI-D4-15 m3 895,290.707
16. KI-D4-16 m3 548,945.043
1. SR-D6-01 m3 1,486,662.304
2. SR-D6-02 m3 597,461.044
3 SR-D6-03 m3 629,066.433
1. SR-D7-01 m3 71,083.853
2. SR-D7-02 m3 368,767.015
3 SR-D7-03 m3 182,919.746
4. SR-D7-04 m3 408,590.491
5. SR-D7-05 m3 220,175.677
6. SR-D7-06 m3 391,607.062
7. SR-D7-07 m3 651,270.155
8. SR-D7-08 m3 192,259.290
1. TH-D0-01 m3 2,466,062.627
2. TH-D0-02 m3 1,596,743.246
1.3.8 Desa Aras
1. AR-D0-01 m3 242,559.964
2. AR-D0-02 m3 452,335.939
3 AR-D0-03 m3 317,181.259
4. AR-D0-04 m3 421,217.317
1. PK-D0-01 m3 1213707.07442599
1. GB-D0-01 m3 1,108,994.593
2. GB-D0-02 m3 121,342.520
3 GB-D0-03 m3 728,056.423
4. GB-D0-04 m3 494,204.078
5. GB-D0-05 m3 103,440.152
6. GB-D0-06 m3 185,008.051
7. GB-D0-07 m3 229,176.658
8. GB-D0-08 m3 99,890.226
9. GB-D0-09 m3 21,913.270
10. GB-D0-10 m3 31,289.623
11. GB-D0-11 m3 18,714.335
C Pemadatan tanah di lokasi pekerjaan (m3)
1. KT-D1-01 m3 354,901.596
2. KT-D1-02 m3 797,263.177
1. KI-D1-01 m3 325,283.763
2. KI-D1-02 m3 372,207.455
3 KI-D1-03 m3 116,979.628
4. KI-D1-04 m3 421,054.225
5. KI-D1-05 m3 708,014.859
1. KI-D2-01 m3 1,261,091.129
2. KI-D2-02 m3 562,773.404
3. KI-D2-03 m3 231,740.035
1. KI-D4-01 m3 2,067,683.682
2. KI-D4-02 m3 65,638.301
3 KI-D4-03 m3 45,040.479
4. KI-D4-04 m3 157,958.555
5. KI-D4-05 m3 381,310.357
6. KI-D4-06 m3 579,379.108
7. KI-D4-07 m3 969,364.169
8. KI-D4-08 m3 662,275.432
9. KI-D4-09 m3 542,013.656
10. KI-D4-10 m3 283,560.338
11. KI-D4-11 m3 79,344.475
12. KI-D4-12 m3 156,874.508
13. KI-D4-13 m3 340,662.139
14. KI-D4-14 m3 590,402.495
15. KI-D4-15 m3 895,290.707
16. KI-D4-16 m3 548,945.043
1. SR-D6-01 m3 1,486,662.304
2. SR-D6-02 m3 597,461.044
3 SR-D6-03 m3 629,066.433
1. SR-D7-01 m3 71,083.853
2. SR-D7-02 m3 368,767.015
3 SR-D7-03 m3 182,919.746
4. SR-D7-04 m3 408,590.491
5. SR-D7-05 m3 220,175.677
6. SR-D7-06 m3 391,607.062
7. SR-D7-07 m3 651,270.155
8. SR-D7-08 m3 192,259.290
1. TH-D0-01 m3 2,466,062.627
2. TH-D0-02 m3 1,596,743.246
1.3.8 Desa Aras
1. AR-D0-01 m3 242,559.964
2. AR-D0-02 m3 452,335.939
3 AR-D0-03 m3 317,181.259
4. AR-D0-04 m3 421,217.317
1. PK-D0-01 m3 1213707.07442599
1. GB-D0-01 m3 1,108,994.593
2. GB-D0-02 m3 121,342.520
3 GB-D0-03 m3 728,056.423
4. GB-D0-04 m3 494,204.078
5. GB-D0-05 m3 103,440.152
6. GB-D0-06 m3 185,008.051
7. GB-D0-07 m3 229,176.658
8. GB-D0-08 m3 99,890.226
9. GB-D0-09 m3 21,913.270
10. GB-D0-10 m3 31,289.623
11. GB-D0-11 m3 18,714.335
Total Pekerjaan Cut,Fill And Compaction

2.1 Demolishing
3 Wood m3 678.963
6. Glass m3 3.078
Dusun I Kuala Indah
1. Concrete m3 10,952.561
2. Brick Wall m3 13,412.302
3 Wood m3 5,299.902
6. Glass m3 76.788
1. Concrete m3 8,146.481
2. Brick Wall m3 13,340.040
3 Wood m3 3,265.785
6. Glass m3 65.813
1. Concrete m3 9,245.288
2. Brick Wall m3 10,823.978
3 Wood m3 6,675.119
6. Glass m3 59.130
1. Concrete m3 7,298.780
2. Brick Wall m3 9,185.738
3 Wood m3 5,499.441
6. Glass m3 54.594
Desa Gambus Laut
1. Concrete m3 4,572.570
2. Brick Wall m3 5,649.030
3 Wood m3 3,104.556
6. Glass m3 33.008
3 Wood m3 252.442
6. Glass m3 1.701
Desa Aras
3 Wood m3 178.992
6. Glass m3 0.162
Desa Pematang Kuing
3 Wood m3 175.445
6. Glass m3 1.458
2.1 Disposal
3 Wood m3 678.963
6. Glass m3 3.078
1. Concrete m3 10,952.561
2. Brick Wall m3 13,412.302
3 Wood m3 5,299.902
6. Glass m3 76.788
1. Concrete m3 8,146.481
2. Brick Wall m3 13,340.040
3 Wood m3 3,265.785
6. Glass m3 65.813
1. Concrete m3 9,245.288
2. Brick Wall m3 10,823.978
3 Wood m3 6,675.119
6. Glass m3 59.130
1. Concrete m3 7,298.780
2. Brick Wall m3 9,185.738
3 Wood m3 5,499.441
6. Glass m3 54.594
Desa Gambus Laut -
1. Concrete m3 4,572.570
2. Brick Wall m3 5,649.030
3 Wood m3 3,104.556
6. Glass m3 33.008
3 Wood m3 252.442
6. Glass m3 1.701
Desa Aras -
3 Wood m3 178.992
6. Glass m3 0.162
3 Wood m3 175.445
6. Glass m3 1.458

1 Sungai Tanjung
1 AR-D0-01 m3 14,037.264
2 AR-D0-02 m3 8,722.867
3 SR-D6-03 m3 3,874.502
2 Sungai Dua
1 AR-D0-04 m3 7,912.632
2 SR-D6-03 m3 4,099.130
3 AR-D0-03 m3 4,740.908
3 Drainase Belanda
1 PK-D0-01 m3 10,865.477
4 Parit 3
1 KI-D4-06 m3 5,550.700
2 KI-D2-01 m3 6,160.666
3 KT-D1-01 m3 930.932
4 KI-D1-02 m3 4,430.636
5 KI-D1-04 m3 2,075.659
6 KI-D1-05 m3 1,173.602
1 GB-D0-08 m3 1,770.605
6 Titik Payung
1 GB-D0-04 m3 4,255.431
7 Sungai Pandan
1 SR-D7-02 m3 5,953.990
2 SR-D7-06 m3 1,356.981
8 Sungai Tampus -
1 SR-D7-02 m3 8,839.309
2 KI-D4-15 m3 5,977.095
3 SR-D7-01 m3 2,271.455
9 Anak Sungai Dalu Dalu -
1 KI-D4-07 m3 41,849.844

1 Sungai Tanjung
1 AR-D0-01 m3 54,606.036
2 AR-D0-02 m3 28,698.902
3 SR-D6-03 m3 15,509.929
2 Sungai Dua
1 AR-D0-04 m3 26,188.174
2 SR-D6-03 m3 15,563.030
3 AR-D0-03 m3 18,407.366
3 Drainase Belanda
1 PK-D0-01 m3 43,056.264
4 Parit 3
1 KI-D4-06 m3 22,075.133
2 KI-D2-01 m3 24,975.341
3 KT-D1-01 m3 3,850.336
4 KI-D1-02 m3 17,726.976
5 KI-D1-04 m3 7,914.488
6 KI-D1-05 m3 4,724.921
1 GB-D0-08 m3 8,996.443
6 Titik Payung
1 GB-D0-04 m3 19,804.777
7 Sungai Pandan
1 SR-D7-02 m3 23,321.777
2 SR-D7-06 m3 6,197.334
8 Sungai Tampus
1 SR-D7-02 m3 43,462.881
2 KI-D4-15 m3 32,348.036
3 SR-D7-01 m3 11,205.086
1 KI-D4-07 m3 191,755.983
Total Pekerjaan Penutupan Sungai

- Sungai Tanjung m3
- Sungai Dua m3
- Parit 3 m3
- Sungai Pandan m3
- Sungai Tampus m3
- Sungai Tanjung m3
- Sungai Dua m3
- Parit 3 m3
- Sungai Pandan m3
- Sungai Tampus m3
- Sungai Tanjung Ls
- Sungai Dua Ls
- Drainase Belanda Ls
- Parit 3 Ls
- Anak Sungai Gambus Ls
- Sungai Titik Payung Ls
- Sungai Pandan Ls
- Sungai Tampus Ls
- Anak Sungai Dalu-dalu Ls
Total Pekerjaan Relocation Tributaries
1 Installation of New Line (Pipe) m'
2 Construction of New Water Intake Ls
3 Demolishing of Pipe and Wtaer Inatkae Facilities Ls
Total Pekerjaan Water Intake PT Inalum
1. Pembangunan SUTT Ls
2. Pembongkaran SUTT Ls
3. Perubahan SUTT Ls
4. Kuala Tanjung Dusun 1 Ls
7. Gambus Laut Ls
8. Aras Ls
9. Tanjung Harapan Ls
10.Pematang Kuing Ls
Total Pekerjaan Relocation SUTT/Distribution of PLN
- New Bridge L = 120 m (Sungai Dalu-dalu) Unit
Total Pekerjaan Road and Drainage
VII Demolish and Relocation of Public Cemetery
Total Pekerjaan Public Cemetery
VIII Temporary Road
1 New Construction m'
2 Improvement existing Road (Benteng/tanggul) m'
Total Pekerjaan Temporary Road
1 Normalisation of Eksisting Drainage/Tributeries m'
2 Construction Drainage System (Polder, retarding bLs
Total Pekerjaan Temporary Drainage
Total Pekerjaan Facilites Support
XI Slope Stabilization / Lereng
1 Retaining Wall m3
2 Stone Masonry m3
3 Embankment m3
Total Pekerjaan Slope Stabilization
Total
LAND PREPARATION
Unit Price Total Price
Rp58,330 Rp276,649,274
Rp58,330 Rp814,496,846
Rp58,330 Rp676,255,388
Rp58,330 Rp1,393,265,480
Rp58,330 Rp1,306,743,775
Rp58,330 Rp873,468,943
Rp58,330 Rp1,624,788,975
Rp58,330 Rp1,712,614,356
Rp58,330 Rp618,420,260
Rp58,330 Rp1,445,194,229
Sawit Rp10,741,897,526
utan Stripping Top Soil
Rp0 Rp0
Rp0 Rp0
Rp0 Rp0
Rp0 Rp0
Rp0 Rp0
Rp0 Rp0
Rp0 Rp0
Rp0 Rp0
Rp0 Rp0
Rp0 Rp0
Rp21,390 Rp5,208,807,240
Rp21,390 Rp14,686,773,781
Rp21,390 Rp3,649,977,749
Rp21,390 Rp3,783,625,685
Rp21,390 Rp1,241,908,940
Rp21,390 Rp4,256,027,131
Rp21,390 Rp7,481,635,103
Rp21,390 Rp12,974,041,718
Rp21,390 Rp6,731,012,664
Rp21,390 Rp3,283,559,264
Rp21,390 Rp15,613,485,378
Rp21,390 Rp789,834,413
Rp21,390 Rp501,705,659
Rp21,390 Rp1,815,657,459
Rp21,390 Rp4,260,720,368
Rp21,390 Rp6,569,647,103
Rp21,390 Rp15,836,445,830
Rp21,390 Rp6,440,868,548
Rp21,390 Rp5,017,446,779
Rp21,390 Rp2,889,607,635
Rp21,390 Rp836,158,563
Rp21,390 Rp873,216,910
Rp21,390 Rp1,677,705,406
Rp21,390 Rp4,013,569,716
Rp21,390 Rp12,491,278,297
Rp21,390 Rp3,256,876,797
Rp21,390 Rp18,034,256,840
Rp21,390 Rp7,569,070,320
Rp21,390 Rp11,148,855,801
Rp21,390 Rp494,764,498
Rp21,390 Rp1,700,643,337
Rp21,390 Rp1,212,225,822
Rp21,390 Rp1,927,859,328
Rp21,390 Rp1,402,660,080
Rp21,390 Rp1,440,074,670
Rp21,390 Rp3,244,423,651
Rp21,390 Rp1,266,159,747
Rp21,390 Rp44,710,041,516
Rp21,390 Rp28,441,959,583
Rp21,390 Rp3,655,954,202
Rp21,390 Rp12,740,625,591
Rp21,390 Rp3,839,215,807
Rp21,390 Rp11,186,956,112
Rp21,390 Rp19,246,835,153
Rp21,390 Rp4,147,821,590
Rp21,390 Rp510,173,429
Rp21,390 Rp3,223,483,603
Rp21,390 Rp1,659,450,831
Rp21,390 Rp552,442,674
Rp21,390 Rp617,705,318
Rp21,390 Rp1,209,950,547
Rp21,390 Rp339,662,206
Rp21,390 Rp127,790,307
Rp21,390 Rp182,360,030
Rp21,390 Rp138,457,911
Rp14,580 Rp3,585,038,511
Rp14,580 Rp10,045,475,732
Rp14,580 Rp2,528,640,983
Rp14,580 Rp2,619,739,014
Rp14,580 Rp887,236,437
Rp14,580 Rp2,941,740,561
Rp14,580 Rp5,140,401,816
Rp14,580 Rp8,899,801,160
Rp14,580 Rp4,644,384,442
Rp14,580 Rp2,294,507,370
Rp14,580 Rp10,664,338,122
Rp14,580 Rp560,138,446
Rp14,580 Rp363,742,128
Rp14,580 Rp1,259,367,058
Rp14,580 Rp2,925,987,779
Rp14,580 Rp4,499,814,417
Rp14,580 Rp10,816,313,970
Rp14,580 Rp4,412,035,486
Rp14,580 Rp3,441,792,878
Rp14,580 Rp1,991,400,418
Rp14,580 Rp591,714,234
Rp14,580 Rp616,974,202
Rp14,580 Rp1,165,335,224
Rp14,580 Rp2,757,523,239
Rp14,580 Rp8,536,157,699
Rp14,580 Rp2,241,740,969
Rp14,580 Rp12,401,511,743
Rp14,580 Rp5,268,158,799
Rp14,580 Rp7,708,236,981
Rp14,580 Rp364,536,030
Rp14,580 Rp1,186,495,519
Rp14,580 Rp853,576,988
Rp14,580 Rp1,341,372,057
Rp14,580 Rp983,382,107
Rp14,580 Rp1,008,884,899
Rp14,580 Rp2,238,777,753
Rp14,580 Rp890,339,804
Rp14,580 Rp30,678,632,073
Rp14,580 Rp19,589,869,353
Rp14,580 Rp2,599,016,880
Rp14,580 Rp8,791,373,535
Rp14,580 Rp2,723,932,925
Rp14,580 Rp7,732,350,580
Rp14,580 Rp13,273,739,688
Rp14,580 Rp2,860,106,582
Rp14,580 Rp380,587,640
Rp14,580 Rp2,230,052,920
Rp14,580 Rp1,163,966,065
Rp14,580 Rp409,399,496
Rp14,580 Rp453,884,271
Rp14,580 Rp857,574,568
Rp14,580 Rp264,362,598
Rp14,580 Rp119,945,007
Rp14,580 Rp157,141,200
Rp14,580 Rp127,216,333
pekerjaan ke Quarry
n-Angkut-Padatkan)
Rp0 Rp0
Rp0 Rp0
Rp0 Rp0
Rp0 Rp0
Rp0 Rp0
Rp0 Rp0
Rp0 Rp0
Rp0 Rp0
Rp0 Rp0
Rp0 Rp0
Rp0 Rp0
Rp0 Rp0
Rp0 Rp0
Rp0 Rp0
Rp0 Rp0
Rp0 Rp0
Rp0 Rp0
Rp0 Rp0
Rp0 Rp0
Rp0 Rp0
Rp0 Rp0
Rp0 Rp0
Rp0 Rp0
Rp0 Rp0
Rp0 Rp0
Rp0 Rp0
Rp0 Rp0
Rp0 Rp0
Rp0 Rp0
Rp0 Rp0
Rp0 Rp0
Rp0 Rp0
Rp0 Rp0
Rp0 Rp0
Rp0 Rp0
Rp0 Rp0
Rp0 Rp0
Rp0 Rp0
Rp0 Rp0
Rp0 Rp0
Rp0 Rp0
Rp0 Rp0
Rp0 Rp0
Rp0 Rp0
Rp0 Rp0
Rp0 Rp0
Rp0 Rp0
Rp0 Rp0
Rp0 Rp0
Rp0 Rp0
Rp0 Rp0
Rp0 Rp0
Rp0 Rp0
Rp0 Rp0
Rp0 Rp0
Rp8,625 Rp2,120,778,954
Rp8,625 Rp5,942,539,656
Rp8,625
Rp8,625 Rp1,495,852,433
Rp8,625 Rp1,549,742,730
Rp8,625 Rp524,856,946
Rp8,625 Rp1,740,227,184
Rp8,625 Rp3,040,875,560
Rp8,625 Rp5,264,800,069
Rp8,625 Rp2,747,449,644
Rp8,625 Rp1,357,347,467
Rp8,625 Rp6,308,636,235
Rp8,625 Rp331,357,620
Rp8,625 Rp215,176,670
Rp8,625 Rp744,995,945
Rp8,625 Rp1,730,908,408
Rp8,625 Rp2,661,927,253
Rp8,625 Rp6,398,539,643
Rp8,625 Rp2,610,000,416
Rp8,625 Rp2,036,040,025
Rp8,625 Rp1,178,040,371
Rp8,625 Rp350,036,712
Rp8,625 Rp364,979,595
Rp8,625 Rp689,370,117
Rp8,625 Rp1,631,250,887
Rp8,625 Rp5,049,681,767
Rp8,625 Rp1,326,132,775
Rp8,625 Rp7,336,285,239
Rp8,625 Rp3,116,451,965
Rp8,625 Rp4,559,913,852
Rp8,625 Rp215,646,314
Rp8,625 Rp701,887,781
Rp8,625 Rp504,945,235
Rp8,625 Rp793,507,133
Rp8,625 Rp581,733,242
Rp8,625 Rp596,819,771
Rp8,625 Rp1,324,379,843
Rp8,625 Rp526,692,785
Rp8,625 Rp18,148,367,739
Rp8,625 Rp11,588,657,282
Rp8,625 Rp1,537,484,265
Rp8,625 Rp5,200,658,213
Rp8,625 Rp1,611,380,074
Rp8,625 Rp4,574,178,584
Rp8,625 Rp7,852,263,704
Rp8,625 Rp1,691,935,478
Rp8,625 Rp225,141,865
Rp8,625 Rp1,319,218,548
Rp8,625 Rp688,560,172
Rp8,625 Rp242,185,916
Rp8,625 Rp268,501,498
Rp8,625 Rp507,310,058
Rp8,625 Rp156,387,340
Rp8,625 Rp70,955,122
Rp8,625 Rp92,959,043
Rp8,625 Rp75,256,575
l Rp696,764,451,048
Rp14,580 Rp5,174,465,270
Rp14,580 Rp11,624,097,115
Rp14,580 Rp4,742,637,269
Rp14,580 Rp5,426,784,692
Rp14,580 Rp1,705,562,970
Rp14,580 Rp6,138,970,594
Rp14,580 Rp10,322,856,638
Rp14,580 Rp18,386,708,662
Rp14,580 Rp8,205,236,237
Rp14,580 Rp3,378,769,706
Rp14,580 Rp30,146,828,079
Rp14,580 Rp957,006,426
Rp14,580 Rp656,690,179
Rp14,580 Rp2,303,035,728
Rp14,580 Rp5,559,505,001
Rp14,580 Rp8,447,347,394
Rp14,580 Rp14,133,329,590
Rp14,580 Rp9,655,975,797
Rp14,580 Rp7,902,559,105
Rp14,580 Rp4,134,309,724
Rp14,580 Rp1,156,842,442
Rp14,580 Rp2,287,230,332
Rp14,580 Rp4,966,853,981
Rp14,580 Rp8,608,068,380
Rp14,580 Rp13,053,338,506
Rp14,580 Rp8,003,618,733
Rp14,580 Rp21,675,536,394
Rp14,580 Rp8,710,982,028
Rp14,580 Rp9,171,788,590
Rp14,580 Rp1,036,402,571
Rp14,580 Rp5,376,623,078
Rp14,580 Rp2,666,969,899
Rp14,580 Rp5,957,249,359
Rp14,580 Rp3,210,161,376
Rp14,580 Rp5,709,630,969
Rp14,580 Rp9,495,518,855
Rp14,580 Rp2,803,140,454
Rp14,580 Rp35,955,193,108
Rp14,580 Rp23,280,516,525
Rp14,580 Rp3,536,524,278
Rp14,580 Rp6,595,057,990
Rp14,580 Rp4,624,502,760
Rp14,580 Rp6,141,348,481
Rp14,580 Rp17,695,849,145
Rp14,580 Rp16,169,141,161
Rp14,580 Rp1,769,173,940
Rp14,580 Rp10,615,062,641
Rp14,580 Rp7,205,495,453
Rp14,580 Rp1,508,157,420
Rp14,580 Rp2,697,417,387
Rp14,580 Rp3,341,395,667
Rp14,580 Rp1,456,399,501
Rp14,580 Rp319,495,483
Rp14,580 Rp456,202,711
Rp14,580 Rp272,855,007
Rp74,290 Rp26,365,639,570
Rp74,290 Rp59,228,681,393
Rp74,290 Rp24,165,330,773
Rp74,290 Rp27,651,291,824
Rp74,290 Rp8,690,416,532
Rp74,290 Rp31,280,118,343
Rp74,290 Rp52,598,423,844
Rp74,290 Rp93,686,459,982
Rp74,290 Rp41,808,436,216
Rp74,290 Rp17,215,967,178
Rp74,290 Rp153,608,220,714
Rp74,290 Rp4,876,269,368
Rp74,290 Rp3,346,057,161
Rp74,290 Rp11,734,741,030
Rp74,290 Rp28,327,546,399
Rp74,290 Rp43,042,073,931
Rp74,290 Rp72,014,064,144
Rp74,290 Rp49,200,441,833
Rp74,290 Rp40,266,194,509
Rp74,290 Rp21,065,697,490
Rp74,290 Rp5,894,501,032
Rp74,290 Rp11,654,207,224
Rp74,290 Rp25,307,790,277
Rp74,290 Rp43,861,001,367
Rp74,290 Rp66,511,146,614
Rp74,290 Rp40,781,127,277
Rp74,290 Rp110,444,142,574
Rp74,290 Rp44,385,380,993
Rp74,290 Rp46,733,345,293
Rp74,290 Rp5,280,819,408
Rp74,290 Rp27,395,701,540
Rp74,290 Rp13,589,107,940
Rp74,290 Rp30,354,187,576
Rp74,290 Rp16,356,851,073
Rp74,290 Rp29,092,488,662
Rp74,290 Rp48,382,859,791
Rp74,290 Rp14,282,942,685
Rp74,290 Rp183,203,792,590
Rp74,290 Rp118,622,055,737
Rp74,290 Rp18,019,779,742
Rp74,290 Rp33,604,036,904
Rp74,290 Rp23,563,395,750
Rp74,290 Rp31,292,234,476
Rp74,290 Rp90,166,298,559
Rp74,290 Rp82,387,208,289
Rp74,290 Rp9,014,535,800
Rp74,290 Rp54,087,311,633
Rp74,290 Rp36,714,420,933
Rp74,290 Rp7,684,568,912
Rp74,290 Rp13,744,248,126
Rp74,290 Rp17,025,533,889
Rp74,290 Rp7,420,844,918
Rp74,290 Rp1,627,936,862
Rp74,290 Rp2,324,506,130
Rp74,290 Rp1,390,287,962
Rp65,230 Rp23,150,231,110
Rp65,230 Rp52,005,477,013
Rp65,230 Rp21,218,259,878
Rp65,230 Rp24,279,092,283
Rp65,230 Rp7,630,581,106
Rp65,230 Rp27,465,367,069
Rp65,230 Rp46,183,809,225
Rp65,230 Rp82,260,974,352
Rp65,230 Rp36,709,709,172
Rp65,230 Rp15,116,402,464
Rp65,230 Rp134,875,006,558
Rp65,230 Rp4,281,586,363
Rp65,230 Rp2,937,990,424
Rp65,230 Rp10,303,636,524
Rp65,230 Rp24,872,874,567
Rp65,230 Rp37,792,899,213
Rp65,230 Rp63,231,624,769
Rp65,230 Rp43,200,226,420
Rp65,230 Rp35,355,550,785
Rp65,230 Rp18,496,640,831
Rp65,230 Rp5,175,640,090
Rp65,230 Rp10,232,924,179
Rp65,230 Rp22,221,391,301
Rp65,230 Rp38,511,954,761
Rp65,230 Rp58,399,812,810
Rp65,230 Rp35,807,685,183
Rp65,230 Rp96,974,982,099
Rp65,230 Rp38,972,383,930
Rp65,230 Rp41,034,003,412
Rp65,230 Rp4,636,799,703
Rp65,230 Rp24,054,672,384
Rp65,230 Rp11,931,855,040
Rp65,230 Rp26,652,357,728
Rp65,230 Rp14,362,059,436
Rp65,230 Rp25,544,528,677
Rp65,230 Rp42,482,352,190
Rp65,230 Rp12,541,073,513
Rp65,230 Rp160,861,265,186
Rp65,230 Rp104,155,561,929
Rp65,230 Rp15,822,186,467
Rp65,230 Rp29,505,873,297
Rp65,230 Rp20,689,733,541
Rp65,230 Rp27,476,005,585
Rp65,230 Rp79,170,112,465
Rp65,230 Rp72,339,717,280
Rp65,230 Rp7,915,172,570
Rp65,230 Rp47,491,120,445
Rp65,230 Rp32,236,931,989
Rp65,230 Rp6,747,401,132
Rp65,230 Rp12,068,075,182
Rp65,230 Rp14,949,193,372
Rp65,230 Rp6,515,839,467
Rp65,230 Rp1,429,402,632
Rp65,230 Rp2,041,022,141
Rp65,230 Rp1,220,736,085
Rp4,402,444,858,885
Rp13,419 Rp4,996,631
Rp13,419 Rp4,094,557
Rp13,419 Rp9,110,820
Rp13,419 Rp3,276,451
Rp13,419 Rp3,374,434
Rp13,419 Rp41,303
Rp24,894,196
Rp13,419 Rp146,969,431
Rp13,419 Rp179,976,038
Rp13,419 Rp71,117,947
Rp13,419 Rp123,773,261
Rp13,419 Rp75,692,522
Rp13,419 Rp1,030,397
Rp598,559,596
Rp13,419 Rp109,315,417
Rp13,419 Rp179,006,367
Rp13,419 Rp43,822,678
Rp13,419 Rp120,136,316
Rp13,419 Rp71,087,107
Rp13,419 Rp883,120
Rp524,251,005
Rp13,419 Rp124,060,004
Rp13,419 Rp145,244,011
Rp13,419 Rp89,571,613
Rp13,419 Rp96,838,908
Rp13,419 Rp68,444,262
Rp13,419 Rp793,449
Rp524,952,247
Rp13,419 Rp97,940,343
Rp13,419 Rp123,260,914
Rp13,419 Rp73,795,508
Rp13,419 Rp87,777,201
Rp13,419 Rp58,757,873
Rp13,419 Rp732,582
Rp442,264,420
Rp13,419 Rp61,358,077
Rp13,419 Rp75,802,796
Rp13,419 Rp41,659,190
Rp13,419 Rp53,307,910
Rp13,419 Rp35,957,146
Rp13,419 Rp442,919
Rp268,528,037
Rp13,419 Rp3,418,354
Rp13,419 Rp5,481,383
Rp13,419 Rp3,387,447
Rp13,419 Rp3,898,409
Rp13,419 Rp2,805,212
Rp13,419 Rp22,825
Rp19,013,630
Rp13,419 Rp207,319
Rp13,419 Rp130,833
Rp13,419 Rp2,401,843
Rp13,419 Rp130,833
Rp13,419 Rp633,579
Rp13,419 Rp2,174
Rp3,506,580
Rp13,419 Rp2,005,093
Rp13,419 Rp3,072,050
Rp13,419 Rp2,354,252
Rp13,419 Rp2,350,357
Rp13,419 Rp1,582,497
Rp13,419 Rp19,565
Rp2,417,353,527 Rp11,383,815
Rp84,112 Rp31,319,989
Rp84,112 Rp25,665,590
Rp84,112 Rp57,108,635
Rp84,112 Rp20,537,519
Rp84,112 Rp21,151,701
Rp84,112 Rp258,895
Rp156,042,329
Rp84,112 Rp921,236,908
Rp84,112 Rp1,128,129,625
Rp84,112 Rp445,783,024
Rp84,112 Rp775,838,181
Rp84,112 Rp474,457,476
Rp84,112 Rp6,458,758
Rp3,751,903,972
Rp84,112 Rp685,213,215
Rp84,112 Rp1,122,051,514
Rp84,112 Rp274,690,239
Rp84,112 Rp753,041,006
Rp84,112 Rp445,589,717
Rp84,112 Rp5,535,592
Rp3,286,121,282
Rp84,112 Rp777,635,549
Rp84,112 Rp910,421,592
Rp84,112 Rp561,454,687
Rp84,112 Rp607,007,699
Rp84,112 Rp429,023,777
Rp84,112 Rp4,973,516
Rp3,290,516,821
Rp84,112 Rp613,911,740
Rp84,112 Rp772,626,676
Rp84,112 Rp462,566,570
Rp84,112 Rp550,206,913
Rp84,112 Rp368,307,346
Rp84,112 Rp4,591,986
Rp2,772,211,231
Rp84,112 Rp384,606,000
Rp84,112 Rp475,148,694
Rp84,112 Rp261,129,020
Rp84,112 Rp334,145,774
Rp84,112 Rp225,387,345
Rp84,112 Rp2,776,312
Rp1,683,193,144
Rp84,112 Rp21,426,998
Rp84,112 Rp34,358,519
Rp84,112 Rp21,233,270
Rp84,112 Rp24,436,089
Rp84,112 Rp17,583,689
Rp84,112 Rp143,074
Rp119,181,640
Rp84,112 Rp1,299,524
Rp84,112 Rp820,088
Rp84,112 Rp15,055,286
Rp84,112 Rp820,088
Rp84,112 Rp3,971,411
Rp84,112 Rp13,626
Rp21,980,022
Rp84,112 Rp12,568,369
Rp84,112 Rp19,256,289
Rp84,112 Rp14,756,972
Rp84,112 Rp14,732,560
Rp84,112 Rp9,919,444
Rp84,112 Rp122,635
Rp15,152,506,711 Rp71,356,269
Rp118,885 Rp1,668,820,097
Rp118,885 Rp1,037,018,001
Rp118,885 Rp460,620,142
Rp118,885 Rp940,693,231
Rp118,885 Rp487,325,049
Rp118,885 Rp563,622,863
Rp118,885
Rp118,885 Rp1,291,742,256
Rp118,885 Rp659,894,934
Rp118,885 Rp732,410,803
Rp118,885 Rp110,673,884
Rp118,885 Rp526,736,209
Rp118,885 Rp246,764,724
Rp118,885 Rp139,523,643
Rp118,885 Rp210,498,356
Rp118,885 Rp505,906,948
Rp118,885 Rp707,840,049
Rp118,885 Rp161,324,740
Rp118,885 Rp1,050,861,228
Rp118,885 Rp710,586,882
Rp118,885 Rp270,041,880
Rp118,885 Rp4,975,318,659
Rp17,458,224,576
Rp154,100 Rp8,414,790,092
Rp154,100 Rp4,422,500,835
Rp154,100 Rp2,390,079,994
Rp154,100 Rp4,035,597,565
Rp154,100 Rp2,398,262,855
Rp154,100 Rp2,836,575,097
Rp154,100 Rp6,634,970,329
Rp154,100 Rp3,401,777,953
Rp154,100 Rp3,848,700,021
Rp154,100 Rp593,336,761
Rp154,100 Rp2,731,727,041
Rp154,100 Rp1,219,622,582
Rp154,100 Rp728,110,265
Rp154,100 Rp1,386,351,894
Rp154,100 Rp3,051,916,167
Rp154,100 Rp3,593,885,853
Rp154,100 Rp955,009,215
Rp154,100 Rp6,697,630,029
Rp154,100 Rp4,984,832,275
Rp154,100 Rp1,726,703,679
Rp154,100 Rp29,549,597,054
Rp95,601,977,556
Rp113,060,202,133
Rp0
m Rp0
Rp3,676,713,639
Rp623,807,860
Rp343,338,616
Rp15,840,276
Rp19,539,345
Rp9,511,898
Rp6,488,848
Rp10,607,266
Rp8,845,990
Rp10,470,648
Rp0
Rp0
Rp0
of PLN Rp4,725,164,386
Rp0
Rp3,000,000 Rp2,269,710,000
Rp3,000,000 Rp8,072,700,000
Rp3,000,000 Rp7,781,400,000
Rp3,000,000 Rp3,180,240,000
Rp3,000,000 Rp2,800,620,000
Rp3,000,000 Rp4,415,520,000
Rp28,520,190,000
Rp0
Rp0
Rp530,731 Rp22,495,032,587
Rp1,291,186 Rp36,153,194
Rp22,531,185,781
Rp0
Rp5,296,357,809,996
SCOPE OF WORK
ONSHORE LAND PREPARATION STUDY, NGRR LOCATION PLAN FOR KULA TANJUNG BATU BARA REGENCY - SUMATERA UTRA PROVINCE
Month
No. Item Satuan Volume
1 2 3 4 5 6 7 8 9 10 11 12 13 14 15 16 17 18 19 20 21 22 23 24
I Land Clearing
1.1.1 Dusun I Kuala Tanjung m3 4,742.8 4,742.8
1.1.2 Dusun I Kuala Indah m3 13,963.6 13,963.6
1.1.3 Dusun II Kuala Indah m3 11,593.6 11,593.6
1.1.4 Dusun IV Kuala Indah m3 23,885.9 23,885.9
1.1.5 Dusun VI Suka Ramai m3 22,402.6 22,402.6
1.1.6 Dusun VII Suka Ramai m3 14,974.6 14,974.6
1.1.7 Desa Tanjung Harapan m3 27,855.1 27,855.1
1.1.8 Desa Aras m3 29,360.8 29,360.8
1.1.9 Desa Pematang Kruing m3 10,602.1 10,602.1
1.1.10 Desa Gambus Laut m3 24,776.2 24,776.2
1. KT-D1-01 m3 245887.415 15404.927561561 15404.9275616 15404.9275616 15404.9275616 15404.9275616 15404.9275616 15404.9275616 15404.9275616 15404.9275616 15404.9275616 15404.9275616 15404.9275616 15404.9275616 17496.02924684 20080.578637608 8046.7488152566
2. KT-D1-02 m3 688990.10508734 43165.457083287 43165.4570833 43165.4570833 43165.4570833 43165.4570833 43165.4570833 43165.4570833 43165.4570833 43165.4570833 43165.4570833 43165.4570833 43165.4570833 43165.4570833 45256.558768566 46491.755997675 36090.848238368
1. KI-D1-01 m3 173432.16615457 10865.582349775 10865.5823498 10865.5823498 10865.5823498 10865.5823498 10865.5823498 10865.5823498 10865.5823498 10865.5823498 10865.5823498 10865.5823498 10865.5823498 10865.5823498 12956.684035054 14191.881264163 5031.0303082785
2. KI-D1-02 m3 179680.31649032 11257.031026869 11257.0310269 11257.0310269 11257.0310269 11257.0310269 11257.0310269 11257.0310269 11257.0310269 11257.0310269 11257.0310269 11257.0310269 11257.0310269 11257.0310269 13348.132712148 14583.329941258 5407.4504876085
3 KI-D1-03 m3 60852.9792 3812.459195934 3812.45919593 3812.45919593 3812.45919593 3812.45919593 3812.45919593 3812.45919593 3812.45919593 3812.45919593 3812.45919593 3812.45919593 3812.45919593 3812.45919593 5903.560881213 5387.4487716451
4. KI-D1-04 m3 201765.4705871 12640.673207364 12640.6732074 12640.6732074 12640.6732074 12640.6732074 12640.6732074 12640.6732074 12640.6732074 12640.6732074 12640.6732074 12640.6732074 12640.6732074 12640.6732074 14731.774892643 15966.972121753 6737.9718769678
5. KI-D1-05 m3 352565.28227026 22088.331092889 22088.3310929 22088.3310929 22088.3310929 22088.3310929 22088.3310929 22088.3310929 22088.3310929 22088.3310929 22088.3310929 22088.3310929 22088.3310929 22088.3310929 24179.432778168 25414.630007277 15822.91527725
1. KI-D2-01 m3 610411.60220723 38242.487988817 38242.4879888 38242.4879888 38242.4879888 38242.4879888 38242.4879888 38242.4879888 38242.4879888 38242.4879888 38242.4879888 38242.4879888 38242.4879888 38242.4879888 40333.589674096 41568.786903206 31356.881775302
2. KI-D2-02 m3 318544.88630443 19956.94207703 19956.942077 19956.942077 19956.942077 19956.942077 19956.942077 19956.942077 19956.942077 19956.942077 19956.942077 19956.942077 19956.942077 19956.942077 22048.043762309 23283.240991418 13773.354549323
3. KI-D2-03 m3 157373.61933211 9859.5091005853 9859.50910059 9859.50910059 9859.50910059 9859.50910059 9859.50910059 9859.50910059 9859.50910059 9859.50910059 9859.50910059 9859.50910059 9859.50910059 9859.50910059 11950.610785864 13185.808014974 4063.5822236658
1. KI-D4-01 m3 731436.0851685 45824.711719926 45824.7117199 45824.7117199 45824.7117199 45824.7117199 45824.7117199 45824.7117199 45824.7117199 45824.7117199 45824.7117199 45824.7117199 45824.7117199 45824.7117199 47915.813405205 49151.010634314 38648.008769954
2. KI-D4-02 m3 38418.27475 2406.9175706447 2406.91757064 2406.91757064 2406.91757064 2406.91757064 2406.91757064 2406.91757064 2406.91757064 2406.91757064 2406.91757064 2406.91757064 2406.91757064 2406.91757064 4498.0192559237 2630.3270756953
3 KI-D4-03 m3 24948.01975 1563.001656889 1563.00165689 1563.00165689 1563.00165689 1563.00165689 1563.00165689 1563.00165689 1563.00165689 1563.00165689 1563.00165689 1563.00165689 1563.00165689 1563.00165689 3654.103342168 974.89486827533
4. KI-D4-04 m3 86376.341431077 5411.5062488189 5411.50624882 5411.50624882 5411.50624882 5411.50624882 5411.50624882 5411.50624882 5411.50624882 5411.50624882 5411.50624882 5411.50624882 5411.50624882 5411.50624882 7502.6079340979 8524.152262334
5. KI-D4-05 m3 200685.03283161 12572.983426014 12572.983426 12572.983426 12572.983426 12572.983426 12572.983426 12572.983426 12572.983426 12572.983426 12572.983426 12572.983426 12572.983426 12572.983426 14664.085111293 15899.282340402 6672.8808417298
6. KI-D4-06 m3 308629.24672236 19335.723990336 19335.7239903 19335.7239903 19335.7239903 19335.7239903 19335.7239903 19335.7239903 19335.7239903 19335.7239903 19335.7239903 19335.7239903 19335.7239903 19335.7239903 21426.825675615 22662.022904724 13175.986267657
7. KI-D4-07 m3 741859.66873854 46477.752664816 46477.7526648 46477.7526648 46477.7526648 46477.7526648 46477.7526648 46477.7526648 46477.7526648 46477.7526648 46477.7526648 46477.7526648 46477.7526648 46477.7526648 48568.854350095 49804.051579204 39275.978166633
8. KI-D4-08 m3 302608.743911 18958.537505647 18958.5375056 18958.5375056 18958.5375056 18958.5375056 18958.5375056 18958.5375056 18958.5375056 18958.5375056 18958.5375056 18958.5375056 18958.5375056 18958.5375056 21049.639190926 22284.836420035 12813.280726635
9. KI-D4-09 m3 236062.6116484 14789.400394634 14789.4003946 14789.4003946 14789.4003946 14789.4003946 14789.4003946 14789.4003946 14789.4003946 14789.4003946 14789.4003946 14789.4003946 14789.4003946 14789.4003946 16880.502079913 18115.699309022 8804.2051292223
10. KI-D4-10 m3 136584.39079278 8557.0570832293 8557.05708323 8557.05708323 8557.05708323 8557.05708323 8557.05708323 8557.05708323 8557.05708323 8557.05708323 8557.05708323 8557.05708323 8557.05708323 8557.05708323 10648.158768508 11883.355997618 2811.1339446704
11. KI-D4-11 m3 40583.966647836 2542.5988815683 2542.59888157 2542.59888157 2542.59888157 2542.59888157 2542.59888157 2542.59888157 2542.59888157 2542.59888157 2542.59888157 2542.59888157 2542.59888157 2542.59888157 4633.7005668473 2896.4806206004
12. KI-D4-12 m3 42316.474727721 2651.1410835775 2651.14108358 2651.14108358 2651.14108358 2651.14108358 2651.14108358 2651.14108358 2651.14108358 2651.14108358 2651.14108358 2651.14108358 2651.14108358 2651.14108358 4742.2427688565 3109.3978723567
13. KI-D4-13 m3 79926.970086721 5007.4510092393 5007.45100924 5007.45100924 5007.45100924 5007.45100924 5007.45100924 5007.45100924 5007.45100924 5007.45100924 5007.45100924 5007.45100924 5007.45100924 5007.45100924 7098.5526945183 7731.5542720912
14. KI-D4-14 m3 189130.53764804 11849.090495938 11849.0904959 11849.0904959 11849.0904959 11849.0904959 11849.0904959 11849.0904959 11849.0904959 11849.0904959 11849.0904959 11849.0904959 11849.0904959 11849.0904959 13940.192181217 15175.389410326 5976.7796093083
15. KI-D4-15 m3 585470.34975 36679.91030505 36679.9103051 36679.9103051 36679.9103051 36679.9103051 36679.9103051 36679.9103051 36679.9103051 36679.9103051 36679.9103051 36679.9103051 36679.9103051 36679.9103051 38771.011990329 40006.209219438 29854.294574582
16. KI-D4-16 m3 153754.52459326 9632.7716228234 9632.77162282 9632.77162282 9632.77162282 9632.77162282 9632.77162282 9632.77162282 9632.77162282 9632.77162282 9632.77162282 9632.77162282 9632.77162282 9632.77162282 11723.873308103 12959.070537212 3845.549651239
1. SR-D6-01 m3 850583.79582685 53289.355047921 53289.3550479 53289.3550479 53289.3550479 53289.3550479 53289.3550479 53289.3550479 53289.3550479 53289.3550479 53289.3550479 53289.3550479 53289.3550479 53289.3550479 55380.4567332 56615.653962309 45826.069508376
2. SR-D6-02 m3 361327.764 22637.303460207 22637.3034602 22637.3034602 22637.3034602 22637.3034602 22637.3034602 22637.3034602 22637.3034602 22637.3034602 22637.3034602 22637.3034602 22637.3034602 22637.3034602 24728.405145486 25963.602374595 16350.811497227
3 SR-D6-03 m3 528685.664 33122.331034127 33122.3310341 33122.3310341 33122.3310341 33122.3310341 33122.3310341 33122.3310341 33122.3310341 33122.3310341 33122.3310341 33122.3310341 33122.3310341 33122.3310341 35213.432719407 36448.629948516 26433.297888422
1. SR-D7-01 m3 25002.471170802 1566.4130563422 1566.41305634 1566.41305634 1566.41305634 1566.41305634 1566.41305634 1566.41305634 1566.41305634 1566.41305634 1566.41305634 1566.41305634 1566.41305634 1566.41305634 3657.5147416212 981.58669673259
2. SR-D7-02 m3 81378.293475796 5098.3768977282 5098.37689773 5098.37689773 5098.37689773 5098.37689773 5098.37689773 5098.37689773 5098.37689773 5098.37689773 5098.37689773 5098.37689773 5098.37689773 5098.37689773 7189.4785830072 7909.9152223224
3 SR-D7-03 m3 58544.375062697 3667.8243861229 3667.82438612 3667.82438612 3667.82438612 3667.82438612 3667.82438612 3667.82438612 3667.82438612 3667.82438612 3667.82438612 3667.82438612 3667.82438612 3667.82438612 5758.9260714019 5103.7319716977
4. SR-D7-04 m3 92000.826984799 5763.8821218425 5763.88212184 5763.88212184 5763.88212184 5763.88212184 5763.88212184 5763.88212184 5763.88212184 5763.88212184 5763.88212184 5763.88212184 5763.88212184 5763.88212184 7854.9838071215 9090.1810362306 125.19455749539
5. SR-D7-05 m3 67447.332443237 4225.5975992451 4225.59759925 4225.59759925 4225.59759925 4225.59759925 4225.59759925 4225.59759925 4225.59759925 4225.59759925 4225.59759925 4225.59759925 4225.59759925 4225.59759925 6316.6992845242 6197.8643685256
6. SR-D7-06 m3 69196.495148997 4335.1832190526 4335.18321905 4335.18321905 4335.18321905 4335.18321905 4335.18321905 4335.18321905 4335.18321905 4335.18321905 4335.18321905 4335.18321905 4335.18321905 4335.18321905 6426.2849043316 4335.1832190526 2077.6451779294
7. SR-D7-07 m3 153551.28620197 9620.0386706489 9620.03867065 9620.03867065 9620.03867065 9620.03867065 9620.03867065 9620.03867065 9620.03867065 9620.03867065 9620.03867065 9620.03867065 9620.03867065 9620.03867065 11711.140355928 9620.0386706489 7159.6044569576
8. SR-D7-08 m3 61065.830197182 3825.7943810348 3825.79438103 3825.79438103 3825.79438103 3825.79438103 3825.79438103 3825.79438103 3825.79438103 3825.79438103 3825.79438103 3825.79438103 3825.79438103 3825.79438103 5916.8960663138 3825.7943810348 1587.8127963803
1. TH-D0-01 m3 2104158.5783984 131826.22818767 131826.228188 131826.228188 131826.228188 131826.228188 131826.228188 131826.228188 131826.228188 131826.228188 131826.228188 131826.228188 131826.228188 131826.228188 133917.32987295 131826.22818767 124674.05389816
2. TH-D0-02 m3 1343612.4384866 84177.761947266 84177.7619473 84177.7619473 84177.7619473 84177.7619473 84177.7619473 84177.7619473 84177.7619473 84177.7619473 84177.7619473 84177.7619473 84177.7619473 84177.7619473 86268.863632545 84177.761947266 78854.90759233
1.2.8 Desa Aras
1. AR-D0-01 m3 178259.04525 11167.987915402 11167.9879154 11167.9879154 11167.9879154 11167.9879154 11167.9879154 11167.9879154 11167.9879154 11167.9879154 11167.9879154 11167.9879154 11167.9879154 11167.9879154 13259.089600681 11167.987915402 8648.1248336991
2. AR-D0-02 m3 602974.86525 37776.573968287 37776.5739683 37776.5739683 37776.5739683 37776.5739683 37776.5739683 37776.5739683 37776.5739683 37776.5739683 37776.5739683 37776.5739683 37776.5739683 37776.5739683 39867.675653566 37776.573968287 34235.154040418
3 AR-D0-03 m3 186826.67525 11704.752757654 11704.7527577 11704.7527577 11704.7527577 11704.7527577 11704.7527577 11704.7527577 11704.7527577 11704.7527577 11704.7527577 11704.7527577 11704.7527577 11704.7527577 13795.854442933 11704.752757654 9164.2821999172
4. AR-D0-04 m3 530339.54598389 33225.947285318 33225.9472853 33225.9472853 33225.9472853 33225.9472853 33225.9472853 33225.9472853 33225.9472853 33225.9472853 33225.9472853 33225.9472853 33225.9472853 33225.9472853 35317.048970597 33225.947285318 29859.235018844
1. PK-D0-01 m3 910407.386 57037.322682173 57037.3226822 57037.3226822 57037.3226822 57037.3226822 57037.3226822 57037.3226822 57037.3226822 57037.3226822 57037.3226822 57037.3226822 57037.3226822 57037.3226822 59128.424367452 57037.322682173 52756.444082134
1. GB-D0-01 m3 196166.43227006 12289.891612103 12289.8916121 12289.8916121 12289.8916121 12289.8916121 12289.8916121 12289.8916121 12289.8916121 12289.8916121 12289.8916121 12289.8916121 12289.8916121 12289.8916121 14380.993297382 12289.891612103 9726.9564032373
2. GB-D0-02 m3 26103.404657798 1635.3869020239 1635.38690202 1635.38690202 1635.38690202 1635.38690202 1635.38690202 1635.38690202 1635.38690202 1635.38690202 1635.38690202 1635.38690202 1635.38690202 1635.38690202 3726.4885873029 1116.8863441855
3 GB-D0-03 m3 152952.87517406 9582.5480225935 9582.54802259 9582.54802259 9582.54802259 9582.54802259 9582.54802259 9582.54802259 9582.54802259 9582.54802259 9582.54802259 9582.54802259 9582.54802259 9582.54802259 11673.649707873 9582.5480225935 7123.5531498769
4. GB-D0-04 m3 79833.063454546 5001.5677277944 5001.56772779 5001.56772779 5001.56772779 5001.56772779 5001.56772779 5001.56772779 5001.56772779 5001.56772779 5001.56772779 5001.56772779 5001.56772779 5001.56772779 7092.6694130734 5001.5677277944 2718.4458523505
5. GB-D0-05 m3 28079.526454546 1759.1915836572 1759.19158366 1759.19158366 1759.19158366 1759.19158366 1759.19158366 1759.19158366 1759.19158366 1759.19158366 1759.19158366 1759.19158366 1759.19158366 1759.19158366 3850.2932689362 1359.7425980663
6. GB-D0-06 m3 31130.608454546 1950.3428761883 1950.34287619 1950.34287619 1950.34287619 1950.34287619 1950.34287619 1950.34287619 1950.34287619 1950.34287619 1950.34287619 1950.34287619 1950.34287619 1950.34287619 4041.4445614673 1734.7065026308
7. GB-D0-07 m3 58818.557454546 3685.0020033063 3685.00200331 3685.00200331 3685.00200331 3685.00200331 3685.00200331 3685.00200331 3685.00200331 3685.00200331 3685.00200331 3685.00200331 3685.00200331 3685.00200331 5776.1036885853 5137.4277229789
8. GB-D0-08 m3 18131.865454546 1135.9673445802 1135.96734458 1135.96734458 1135.96734458 1135.96734458 1135.96734458 1135.96734458 1135.96734458 1135.96734458 1135.96734458 1135.96734458 1135.96734458 1135.96734458 3227.0690298592 137.22094514329
9. GB-D0-09 m3 8226.6808545455 515.40426595788 515.404265958 515.404265958 515.404265958 515.404265958 515.404265958 515.404265958 515.404265958 515.404265958 515.404265958 515.404265958 515.404265958 515.404265958 1526.4253970931
10. GB-D0-10 m3 10777.860054546 675.23648336747 675.236483367 675.236483367 675.236483367 675.236483367 675.236483367 675.236483367 675.236483367 675.236483367 675.236483367 675.236483367 675.236483367 675.236483367 1999.7857707684
11. GB-D0-11 m3 8725.4000545455 546.64918814944 546.649188149 546.649188149 546.649188149 546.649188149 546.649188149 546.649188149 546.649188149 546.649188149 546.649188149 546.649188149 546.649188149 546.649188149 1618.9606086027
A. Red Soil
1. KT-D1-01 m3 58,814.774 3,048 3047.75 3047.75 3047.75 3047.74540873 3047.74540873 3047.74540873 3047.74540873 3047.74540873 3047.74540873 3047.74540873 3047.74540873 3047.74540873 3047.7454087272 3047.7454087272 3047.7454087272 3047.7454087 3,048 3,048 907.611
2. KT-D1-02 m3 437,218.191 22,656 22656.38 22656.38 22656.38 22656.3777016 22656.3777016 22656.3777016 22656.3777016 22656.3777016 22656.3777016 22656.3777016 22656.3777016 22656.3777016 22656.377701593 22656.377701593 22656.377701593 22656.377702 22,656 22,656 6,747.014
1. KI-D1-01 m3 213,151.230 11,045 11045.37 11045.37 11045.37 11045.36563 11045.36563 11045.36563 11045.36563 11045.36563 11045.36563 11045.36563 11045.36563 11045.36563 11045.365629963 11045.365629963 11045.365629963 11045.36563 11,045 11,045 3,289.283
2. KI-D1-02 m3 372,207.455 19,288 19287.56 19287.56 19287.56 19287.5613682 19287.5613682 19287.5613682 19287.5613682 19287.5613682 19287.5613682 19287.5613682 19287.5613682 19287.5613682 19287.561368245 19287.561368245 19287.561368245 19287.561368 19,288 19,288 5,743.789
3 KI-D1-03 m3 67,968.690 3,522 3522.10 3522.10 3522.10 3522.0956917 3522.0956917 3522.0956917 3522.0956917 3522.0956917 3522.0956917 3522.0956917 3522.0956917 3522.0956917 3522.0956916994 3522.0956916994 3522.0956916994 3522.0956917 3,522 3,522 1,048.872
4. KI-D1-04 m3 85,972.593 4,455 4455.05 4455.05 4455.05 4455.0469007 4455.0469007 4455.0469007 4455.0469007 4455.0469007 4455.0469007 4455.0469007 4455.0469007 4455.0469007 4455.0469006997 4455.0469006997 4455.0469006997 4455.0469007 4,455 4,455 1,326.702
5. KI-D1-05 m3 708,014.859 36,689 36688.89 36688.89 36688.89 36688.8944719 36688.8944719 36688.8944719 36688.8944719 36688.8944719 36688.8944719 36688.8944719 36688.8944719 36688.8944719 36688.894471906 36688.894471906 36688.894471906 36688.894472 36,689 36,689 10,925.864
1. KI-D2-01 m3 667,036.902 34,565 34565.44 34565.44 34565.44 34565.441967 34565.441967 34565.441967 34565.441967 34565.441967 34565.441967 34565.441967 34565.441967 34565.441967 34565.441966959 34565.441966959 34565.441966959 34565.441967 34,565 34,565 10,293.505
2. KI-D2-02 m3 562,773.404 29,163 29162.57 29162.57 29162.57 29162.5716569 29162.5716569 29162.5716569 29162.5716569 29162.5716569 29162.5716569 29162.5716569 29162.5716569 29162.5716569 29162.5716569 29162.5716569 29162.5716569 29162.571657 29,163 29,163 8,684.543
3. KI-D2-03 m3 231,740.035 12,009 12008.63 12008.63 12008.63 12008.6260552 12008.6260552 12008.6260552 12008.6260552 12008.6260552 12008.6260552 12008.6260552 12008.6260552 12008.6260552 12008.626055161 12008.626055161 12008.626055161 12008.626055 12,009 12,009 3,576.140
1. KI-D4-01 m3 1,634,851.059 84,717 84716.98 84716.98 84716.98 84716.9762687 84716.9762687 84716.9762687 84716.9762687 84716.9762687 84716.9762687 84716.9762687 84716.9762687 84716.9762687 84716.976268691 84716.976268691 84716.976268691 84716.976269 84,717 84,717 25,228.510
2. KI-D4-02 m3 65,638.301 3,401 3401.34 3401.34 3401.34 3401.33637466 3401.33637466 3401.33637466 3401.33637466 3401.33637466 3401.33637466 3401.33637466 3401.33637466 3401.33637466 3401.3363746561 3401.3363746561 3401.3363746561 3401.3363747 3,401 3,401 1,012.910
3 KI-D4-03 m3 45,040.479 2,334 2333.97 2333.97 2333.97 2333.96990069 2333.96990069 2333.96990069 2333.96990069 2333.96990069 2333.96990069 2333.96990069 2333.96990069 2333.96990069 2333.9699006886 2333.9699006886 2333.9699006886 2333.9699007 2,334 2,334 695.051
4. KI-D4-04 m3 157,958.555 8,185 8185.32 8185.32 8185.32 8185.31514534 8185.31514534 8185.31514534 8185.31514534 8185.31514534 8185.31514534 8185.31514534 8185.31514534 8185.31514534 8185.3151453366 8185.3151453366 8185.3151453366 8185.3151453 8,185 8,185 2,437.567
5. KI-D4-05 m3 381,310.357 19,759 19759.27 19759.27 19759.27 19759.2681401 19759.2681401 19759.2681401 19759.2681401 19759.2681401 19759.2681401 19759.2681401 19759.2681401 19759.2681401 19759.268140114 19759.268140114 19759.268140114 19759.26814 19,759 19,759 5,884.262
6. KI-D4-06 m3 579,379.108 30,023 30023.07 30023.07 30023.07 30023.0689995 30023.0689995 30023.0689995 30023.0689995 30023.0689995 30023.0689995 30023.0689995 30023.0689995 30023.0689995 30023.068999479 30023.068999479 30023.068999479 30023.068999 30,023 30,023 8,940.797
7. KI-D4-07 m3 969,364.169 50,232 50231.86 50231.86 50231.86 50231.8550025 50231.8550025 50231.8550025 50231.8550025 50231.8550025 50231.8550025 50231.8550025 50231.8550025 50231.8550025 50231.855002544 50231.855002544 50231.855002544 50231.855003 50,232 50,232 14,958.924
8. KI-D4-08 m3 662,275.432 34,319 34318.71 34318.71 34318.71 34318.7055138 34318.7055138 34318.7055138 34318.7055138 34318.7055138 34318.7055138 34318.7055138 34318.7055138 34318.7055138 34318.705513782 34318.705513782 34318.705513782 34318.705514 34,319 34,319 10,220.027
9. KI-D4-09 m3 379,878.974 19,685 19685.09 19685.09 19685.09 19685.0947596 19685.0947596 19685.0947596 19685.0947596 19685.0947596 19685.0947596 19685.0947596 19685.0947596 19685.0947596 19685.094759555 19685.094759555 19685.094759555 19685.09476 19,685 19,685 5,862.173
10. KI-D4-10 m3 251,872.320 13,052 13051.87 13051.87 13051.87 13051.8687079 13051.8687079 13051.8687079 13051.8687079 13051.8687079 13051.8687079 13051.8687079 13051.8687079 13051.8687079 13051.868707889 13051.868707889 13051.868707889 13051.868708 13,052 13,052 3,886.815
11. KI-D4-11 m3 79,344.475 4,112 4111.58 4111.58 4111.58 4111.58187883 4111.58187883 4111.58187883 4111.58187883 4111.58187883 4111.58187883 4111.58187883 4111.58187883 4111.58187883 4111.5818788266 4111.5818788266 4111.5818788266 4111.5818788 4,112 4,112 1,224.419
12. KI-D4-12 m3 145,187.948 7,524 7523.55 7523.55 7523.55 7523.55014386 7523.55014386 7523.55014386 7523.55014386 7523.55014386 7523.55014386 7523.55014386 7523.55014386 7523.55014386 7523.5501438609 7523.5501438609 7523.5501438609 7523.5501439 7,524 7,524 2,240.495
13. KI-D4-13 m3 252,657.358 13,093 13092.55 13092.55 13092.55 13092.5488767 13092.5488767 13092.5488767 13092.5488767 13092.5488767 13092.5488767 13092.5488767 13092.5488767 13092.5488767 13092.548876723 13092.548876723 13092.548876723 13092.548877 13,093 13,093 3,898.929
14. KI-D4-14 m3 590,402.495 30,594 30594.29 30594.29 30594.29 30594.2941442 30594.2941442 30594.2941442 30594.2941442 30594.2941442 30594.2941442 30594.2941442 30594.2941442 30594.2941442 30594.29414416 30594.29414416 30594.29414416 30594.294144 30,594 30,594 9,110.906
15. KI-D4-15 m3 679,066.288 35,189 35188.80 35188.80 35188.80 35188.7973251 35188.7973251 35188.7973251 35188.7973251 35188.7973251 35188.7973251 35188.7973251 35188.7973251 35188.7973251 35188.797325121 35188.797325121 35188.797325121 35188.797325 35,189 35,189 10,479.138
16. KI-D4-16 m3 548,945.043 28,446 28445.99 28445.99 28445.99 28445.994495 28445.994495 28445.994495 28445.994495 28445.994495 28445.994495 28445.994495 28445.994495 28445.994495 28445.994495049 28445.994495049 28445.994495049 28445.994495 28,446 28,446 8,471.148
1. SR-D6-01 m3 -
2. SR-D6-02 m3 -
3 SR-D6-03 m3 624,073.722 32,339 32339.12 32339.12 32339.12 32339.1164132 32339.1164132 32339.1164132 32339.1164132 32339.1164132 32339.1164132 32339.1164132 32339.1164132 32339.1164132 32339.116413237 32339.116413237 32339.116413237 32339.116413 32,339 32,339 9,630.510
1. SR-D7-01 m3 71,083.853 3,684 3683.52 3683.52 3683.52 3683.52151669 3683.52151669 3683.52151669 3683.52151669 3683.52151669 3683.52151669 3683.52151669 3683.52151669 3683.52151669 3683.5215166855 3683.5215166855 3683.5215166855 3683.5215167 3,684 3,684 1,096.944
2. SR-D7-02 m3 324,680.767 16,825 16824.76 16824.76 16824.76 16824.7576123 16824.7576123 16824.7576123 16824.7576123 16824.7576123 16824.7576123 16824.7576123 16824.7576123 16824.7576123 16824.757612275 16824.757612275 16824.757612275 16824.757612 16,825 16,825 5,010.372
3 SR-D7-03 m3 182,919.746 9,479 9478.79 9478.79 9478.79 9478.78873039 9478.78873039 9478.78873039 9478.78873039 9478.78873039 9478.78873039 9478.78873039 9478.78873039 9478.78873039 9478.7887303885 9478.7887303885 9478.7887303885 9478.7887304 9,479 9,479 2,822.760
4. SR-D7-04 m3 408,590.491 21,173 21172.91 21172.91 21172.91 21172.9079199 21172.9079199 21172.9079199 21172.9079199 21172.9079199 21172.9079199 21172.9079199 21172.9079199 21172.9079199 21172.907919891 21172.907919891 21172.907919891 21172.90792 21,173 21,173 6,305.241
5. SR-D7-05 m3 220,175.677 11,409 11409.37 11409.37 11409.37 11409.3681723 11409.3681723 11409.3681723 11409.3681723 11409.3681723 11409.3681723 11409.3681723 11409.3681723 11409.3681723 11409.368172316 11409.368172316 11409.368172316 11409.368172 11,409 11,409 3,397.682
6. SR-D7-06 m3 357,845.195 18,543 18543.32 18543.32 18543.32 18543.3179191 18543.3179191 18543.3179191 18543.3179191 18543.3179191 18543.3179191 18543.3179191 18543.3179191 18543.3179191 18543.31791912 18543.31791912 18543.31791912 18543.317919 18,543 18,543 5,522.155
7. SR-D7-07 m3 -
8. SR-D7-08 m3 138,932.121 7,199 7199.38 7199.38 7199.38 7199.3770723 7199.3770723 7199.3770723 7199.3770723 7199.3770723 7199.3770723 7199.3770723 7199.3770723 7199.3770723 7199.3770723008 7199.3770723008 7199.3770723008 7199.3770723 7,199 7,199 2,143.957
1. TH-D0-01 m3 2,061,558.779 106,829 106828.71 106828.71 106828.71 106828.707854 106828.707854 106828.707854 106828.707854 106828.707854 106828.707854 106828.707854 106828.707854 106828.707854 106828.70785409 106828.70785409 106828.70785409 106828.70785 106,829 106,829 31,813.330
2. TH-D0-02 m3 1,429,630.232 74,083 74082.56 74082.56 74082.56 74082.5592371 74082.5592371 74082.5592371 74082.5592371 74082.5592371 74082.5592371 74082.5592371 74082.5592371 74082.5592371 74082.55923706 74082.55923706 74082.55923706 74082.559237 74,083 74,083 22,061.606
1.3.8 Desa Aras
1. AR-D0-01 m3 242,559.964 12,569 12569.31 12569.31 12569.31 12569.3081478 12569.3081478 12569.3081478 12569.3081478 12569.3081478 12569.3081478 12569.3081478 12569.3081478 12569.3081478 12569.308147764 12569.308147764 12569.308147764 12569.308148 12,569 12,569 3,743.109
2. AR-D0-02 m3 426,405.825 22,096 22096.09 22096.09 22096.09 22096.087585 22096.087585 22096.087585 22096.087585 22096.087585 22096.087585 22096.087585 22096.087585 22096.087585 22096.087584983 22096.087584983 22096.087584983 22096.087585 22,096 22,096 6,580.161
3 AR-D0-03 m3 314,767.140 16,311 16311.04 16311.04 16311.04 16311.039578 16311.039578 16311.039578 16311.039578 16311.039578 16311.039578 16311.039578 16311.039578 16311.039578 16311.039577976 16311.039577976 16311.039577976 16311.039578 16,311 16,311 4,857.388
4. AR-D0-04 m3 387,580.733 20,084 20084.20 20084.20 20084.20 20084.1952012 20084.1952012 20084.1952012 20084.1952012 20084.1952012 20084.1952012 20084.1952012 20084.1952012 20084.1952012 20084.19520123 20084.19520123 20084.19520123 20084.195201 20,084 20,084 5,981.025
1. PK-D0-01 m3 592183.41398767 30,687 30686.58 30686.58 30686.58 30686.5802612 30686.5802612 30686.5802612 30686.5802612 30686.5802612 30686.5802612 30686.5802612 30686.5802612 30686.5802612 30686.580261225 30686.580261225 30686.580261225 30686.580261 30,687 30,687 9,138.389
1. GB-D0-01 m3 -
2. GB-D0-02 m3 11,793.597 611 611.14 611.14 611.14 611.136961826 611.136961826 611.136961826 611.136961826 611.136961826 611.136961826 611.136961826 611.136961826 611.136961826 611.13696182567 611.13696182567 611.13696182567 611.13696183 611 611 181.995
3 GB-D0-03 m3 -
4. GB-D0-04 m3 -
5. GB-D0-05 m3 -
6. GB-D0-06 m3 -
7. GB-D0-07 m3 -
8. GB-D0-08 m3 -
9. GB-D0-09 m3 -
10. GB-D0-10 m3 -
11. GB-D0-11 m3 -
B'. River Sand
1. KT-D1-01 m3 296,086.726 27,950 27949.70 27949.70 27949.70 27,950 27,950 27,950 27,950 27,950 27,950 16,590
2. KT-D1-02 m3 360,045.038 33,987 33987.18 33987.18 33987.18 33,987 33,987 33,987 33,987 33,987 33,987 20,173
1. KI-D1-01 m3 112,132.554 10,585 10584.98 10584.98 10584.98 10,585 10,585 10,585 10,585 10,585 10,585 6,283
2. KI-D1-02 m3 -
3 KI-D1-03 m3 49,010.918 4,626 4626.48 4626.48 4626.48 4,626 4,626 4,626 4,626 4,626 4,626 2,746
4. KI-D1-04 m3 335,081.672 31,631 31630.71 31630.71 31630.71 31,631 31,631 31,631 31,631 31,631 31,631 18,775
5. KI-D1-05 m3 -
1. KI-D2-01 m3 594,054.112 56,077 56076.93 56076.93 56076.93 56,077 56,077 56,077 56,077 56,077 56,077 33,285
2. KI-D2-02 m3 -
3. KI-D2-03 m3 -
1. KI-D4-01 m3 432,762.324 40,851 40851.47 40851.47 40851.47 40,851 40,851 40,851 40,851 40,851 40,851 24,248
2. KI-D4-02 m3 -
3 KI-D4-03 m3 -
4. KI-D4-04 m3 -
5. KI-D4-05 m3 -
6. KI-D4-06 m3 -
7. KI-D4-07 m3 -
8. KI-D4-08 m3 -
9. KI-D4-09 m3 162,134.669 15,305 15305.03 15305.03 15305.03 15,305 15,305 15,305 15,305 15,305 15,305 9,084
10. KI-D4-10 m3 31,688.027 2,991 2991.26 2991.26 2991.26 2,991 2,991 2,991 2,991 2,991 2,991 1,775
11. KI-D4-11 m3 -
12. KI-D4-12 m3 -
13. KI-D4-13 m3 88,004.803 8,307 8307.39 8307.39 8307.39 8,307 8,307 8,307 8,307 8,307 8,307 4,931
14. KI-D4-14 m3 -
15. KI-D4-15 m3 216,224.247 20,411 20410.92 20410.92 20410.92 20,411 20,411 20,411 20,411 20,411 20,411 12,115
16. KI-D4-16 m3 -
1. SR-D6-01 m3 1,486,662.304 140,336 140336.48 140336.48 140336.48 140,336 140,336 140,336 140,336 140,336 140,336 83,297
2. SR-D6-02 m3 597,461.044 56,399 56398.54 56398.54 56398.54 56,399 56,399 56,399 56,399 56,399 56,399 33,476
3 SR-D6-03 m3 4,992.727 471 471.30 471.30 471.30 471 471 471 471 471 471 280
1. SR-D7-01 m3 -
2. SR-D7-02 m3 44,085.557 4,162 4161.54 4161.54 4161.54 4,162 4,162 4,162 4,162 4,162 4,162 2,470
3 SR-D7-03 m3 -
4. SR-D7-04 m3 -
5. SR-D7-05 m3 -
6. SR-D7-06 m3 33,761.821 3,187 3187.02 3187.02 3187.02 3,187 3,187 3,187 3,187 3,187 3,187 1,892
7. SR-D7-07 m3 651,270.155 61,478 61477.96 61477.96 61477.96 61,478 61,478 61,478 61,478 61,478 61,478 36,491
8. SR-D7-08 m3 53,327.191 5,034 5033.93 5033.93 5033.93 5,034 5,034 5,034 5,034 5,034 5,034 2,988
1. TH-D0-01 m3 404,503.707 38,184 38183.94 38183.94 38183.94 38,184 38,184 38,184 38,184 38,184 38,184 22,664
2. TH-D0-02 m3 167,112.984 15,775 15774.97 15774.97 15774.97 15,775 15,775 15,775 15,775 15,775 15,775 9,363
1.3.8 Desa Aras
1. AR-D0-01 m3 -
2. AR-D0-02 m3 25,930.136 2,448 2447.73 2447.73 2447.73 2,448 2,448 2,448 2,448 2,448 2,448 1,453
3 AR-D0-03 m3 2,414.114 228 227.89 227.89 227.89 228 228 228 228 228 228 135
4. AR-D0-04 m3 33,636.610 3,175 3175.20 3175.20 3175.20 3,175 3,175 3,175 3,175 3,175 3,175 1,885
1. PK-D0-01 m3 621523.61765333 58,670 58669.97 58669.97 58669.97 58,670 58,670 58,670 58,670 58,670 58,670 34,824
1. GB-D0-01 m3 1,108,994.593 104,686 104685.78 104685.78 104685.78 104,686 104,686 104,686 104,686 104,686 104,686 62,137
2. GB-D0-02 m3 109,548.891 10,341 10341.09 10341.09 10341.09 10,341 10,341 10,341 10,341 10,341 10,341 6,138
3 GB-D0-03 m3 728,056.423 68,726 68726.35 68726.35 68726.35 68,726 68,726 68,726 68,726 68,726 68,726 40,793
4. GB-D0-04 m3 494,204.078 46,651 46651.39 46651.39 46651.39 46,651 46,651 46,651 46,651 46,651 46,651 27,690
5. GB-D0-05 m3 103,440.152 9,764 9764.44 9764.44 9764.44 9,764 9,764 9,764 9,764 9,764 9,764 5,796
6. GB-D0-06 m3 185,008.051 17,464 17464.21 17464.21 17464.21 17,464 17,464 17,464 17,464 17,464 17,464 10,366
7. GB-D0-07 m3 229,176.658 21,634 21633.59 21633.59 21633.59 21,634 21,634 21,634 21,634 21,634 21,634 12,841
8. GB-D0-08 m3 99,890.226 9,429 9429.34 9429.34 9429.34 9,429 9,429 9,429 9,429 9,429 9,429 5,597
9. GB-D0-09 m3 21,913.270 2,069 2068.55 2068.55 2068.55 2,069 2,069 2,069 2,069 2,069 2,069 1,228
10. GB-D0-10 m3 31,289.623 2,954 2953.65 2953.65 2953.65 2,954 2,954 2,954 2,954 2,954 2,954 1,753
11. GB-D0-11 m3 18,714.335 1,767 1766.58 1766.58 1766.58 1,767 1,767 1,767 1,767 1,767 1,767 1,049
II House and Public Facilities
1. Concrete m3 372.4 372.3625
2. Brick Wall m3 305.1 305.1375
3 Wood m3 679.0 678.96300072
4. River stone m3 244.2 244.17
5. Seng/alumunium m3 251.5 251.472
6. Glass m3 3.1 3.078
1. Concrete m3 10,952.6 10952.5605
2. Brick Wall m3 13,412.3 13412.302376
3 Wood m3 5,299.9 5299.90223232
4. River stone m3 9,223.9 9223.919
5. Seng/alumunium m3 5,640.8 5640.812
6. Glass m3 76.8 76.788
1. Concrete m3 8,146.5 8146.48125
2. Brick Wall m3 13,340.0 13340.039876
3 Wood m3 3,265.8 3265.78477208
4. River stone m3 8,952.9 8952.884
5. Seng/alumunium m3 5,297.6 5297.604
6. Glass m3 65.8 65.8125
1. Concrete m3 9,245.3 9245.28785
2. Brick Wall m3 10,824.0 10823.9775
3 Wood m3 6,675.1 6675.11948104
4. River stone m3 7,216.7 7216.698
5. Seng/alumunium m3 5,100.7 5100.652
6. Glass m3 59.1 59.13
1. Concrete m3 7,298.8 7298.77995
2. Brick Wall m3 9,185.7 9185.7375
3 Wood m3 5,499.4 5499.44134272
4. River stone m3 6,541.4 6541.395
5. Seng/alumunium m3 4,378.8 4378.796
6. Glass m3 54.6 54.594
Desa Gambus Laut -
1. Concrete m3 4,572.6 4572.57025
2. Brick Wall m3 5,649.0 5649.029876
3 Wood m3 3,104.6 3104.55580976
4. River stone m3 3,972.7 3972.65
5. Seng/alumunium m3 2,679.6 2679.624
6. Glass m3 33.0 33.0075
1. Concrete m3 254.7 254.745
2. Brick Wall m3 408.5 408.4875
3 Wood m3 252.4 252.4417704
4. River stone m3 290.5 290.52
6. Glass m3 1.7 1.701
Desa Aras -
1. Concrete m3 15.5 15.45
2. Brick Wall m3 9.8 9.75
3 Wood m3 179.0 178.99188216
4. River stone m3 9.8 9.75
6. Glass m3 0.2 0.162
1. Concrete m3 149.4 149.425
2. Brick Wall m3 228.9 228.9375
3 Wood m3 175.4 175.44524016
4. River stone m3 175.2 175.155
6. Glass m3 1.5 1.458
A. Red Soil
1 Sungai Tanjung
1 AR-D0-01 m3 54,528.514 2,825.634 2,825.634 2,825.634 2,825.634 2,825.634 2,825.634 2,825.634 2,825.634 2,825.634 2,825.634 2,825.634 2,825.634 2,825.634 2,825.634 2,825.634 146.423 146.423 146.423 146.423 11,558.313
2 AR-D0-02 m3 27,070.522 1,402.778 1,402.778 1,402.778 1,402.778 1,402.778 1,402.778 1,402.778 1,402.778 1,402.778 1,402.778 1,402.778 1,402.778 1,402.778 1,402.778 1,402.778 72.691 72.691 72.691 72.691 5,738.091
3 SR-D6-03 m3 15,589.702 807.849 807.849 807.849 807.849 807.849 807.849 807.849 807.849 807.849 807.849 807.849 807.849 807.849 807.849 807.849 41.862 41.862 41.862 41.862 3,304.521
2 Sungai Dua -
1 AR-D0-04 m3 24,878.007 1,289.163 1,289.163 1,289.163 1,289.163 1,289.163 1,289.163 1,289.163 1,289.163 1,289.163 1,289.163 1,289.163 1,289.163 1,289.163 1,289.163 1,289.163 66.804 66.804 66.804 66.804 5,273.347
2 SR-D6-03 m3 15,563.030 806.467 806.467 806.467 806.467 806.467 806.467 806.467 806.467 806.467 806.467 806.467 806.467 806.467 806.467 806.467 41.791 41.791 41.791 41.791 3,298.868
3 AR-D0-03 m3 18,407.366 953.858 953.858 953.858 953.858 953.858 953.858 953.858 953.858 953.858 953.858 953.858 953.858 953.858 953.858 953.858 49.428 49.428 49.428 49.428 3,901.777
3 Drainase Belanda -
1 PK-D0-01 m3 33,821.349 1,752.602 1,752.602 1,752.602 1,752.602 1,752.602 1,752.602 1,752.602 1,752.602 1,752.602 1,752.602 1,752.602 1,752.602 1,752.602 1,752.602 1,752.602 90.819 90.819 90.819 90.819 7,169.052
4 Parit 3 -
1 KI-D4-06 m3 22,075.133 1,143.920 1,143.920 1,143.920 1,143.920 1,143.920 1,143.920 1,143.920 1,143.920 1,143.920 1,143.920 1,143.920 1,143.920 1,143.920 1,143.920 1,143.920 59.277 59.277 59.277 59.277 4,679.227
2 KI-D2-01 m3 15,840.793 820.860 820.860 820.860 820.860 820.860 820.860 820.860 820.860 820.860 820.860 820.860 820.860 820.860 820.860 820.860 42.536 42.536 42.536 42.536 3,357.745
3 KT-D1-01 m3 -
4 KI-D1-02 m3 17,726.976 918.601 918.601 918.601 918.601 918.601 918.601 918.601 918.601 918.601 918.601 918.601 918.601 918.601 918.601 918.601 47.601 47.601 47.601 47.601 3,757.556
5 KI-D1-04 m3 2,070.941 107.315 107.315 107.315 107.315 107.315 107.315 107.315 107.315 107.315 107.315 107.315 107.315 107.315 107.315 107.315 5.561 5.561 5.561 5.561 438.974
6 KI-D1-05 m3 4,724.921 244.842 244.842 244.842 244.842 244.842 244.842 244.842 244.842 244.842 244.842 244.842 244.842 244.842 244.842 244.842 12.688 12.688 12.688 12.688 1,001.533
1 GB-D0-08 m3 -
6 Titik Payung
1 GB-D0-04 m3 -
7 Sungai Pandan
1 SR-D7-02 m3 20,543.044 1,064.528 1,064.528 1,064.528 1,064.528 1,064.528 1,064.528 1,064.528 1,064.528 1,064.528 1,064.528 1,064.528 1,064.528 1,064.528 1,064.528 1,064.528 55.163 55.163 55.163 55.163 4,354.473
2 SR-D7-06 m3 3,940.952 204.218 204.218 204.218 204.218 204.218 204.218 204.218 204.218 204.218 204.218 204.218 204.218 204.218 204.218 204.218 10.582 10.582 10.582 10.582 835.357
8 Sungai Tampus
1 SR-D7-02 m3 39,349.562 2,039.070 2,039.070 2,039.070 2,039.070 2,039.070 2,039.070 2,039.070 2,039.070 2,039.070 2,039.070 2,039.070 2,039.070 2,039.070 2,039.070 2,039.070 105.663 105.663 105.663 105.663 8,340.857
2 KI-D4-15 m3 32,348.036 1,676.255 1,676.255 1,676.255 1,676.255 1,676.255 1,676.255 1,676.255 1,676.255 1,676.255 1,676.255 1,676.255 1,676.255 1,676.255 1,676.255 1,676.255 86.863 86.863 86.863 86.863 6,856.756
3 SR-D7-01 m3 11,205.086 580.641 580.641 580.641 580.641 580.641 580.641 580.641 580.641 580.641 580.641 580.641 580.641 580.641 580.641 580.641 30.088 30.088 30.088 30.088 2,375.122
1 KI-D4-07 m3 191,755.983 9,936.677 9,936.677 9,936.677 9,936.677 9,936.677 9,936.677 9,936.677 9,936.677 9,936.677 9,936.677 9,936.677 9,936.677 9,936.677 9,936.677 9,936.677 514.912 514.912 514.912 514.912 40,646.177
B. River Sand
1 Sungai Tanjung
1 AR-D0-01 m3 -
2 AR-D0-02 m3 4,572.570 153.714 153.714 153.714 153.714 153.714 153.714 153.714 153.714 153.714 153.714 91.238
3 SR-D6-03 m3 5,649.030 - - - - - - - - - - -
2 Sungai Dua 3,104.556 - - - - - - - - - - -
1 AR-D0-04 m3 3,972.650 123.676 123.676 123.676 123.676 123.676 123.676 123.676 123.676 123.676 123.676 73.408
2 SR-D6-03 m3 2,679.624 - - - - - - - - - - -
3 AR-D0-03 m3 33.008 - - - - - - - - - - -
3 Drainase Belanda - - - - - - - - - - - -
1 PK-D0-01 m3 254.745 871.750 871.750 871.750 871.750 871.750 871.750 871.750 871.750 871.750 871.750 517.432
4 Parit 3 408.488 - - - - - - - - - - -
1 KI-D4-06 m3 252.442 - - - - - - - - - - -
2 KI-D2-01 m3 290.520 862.276 862.276 862.276 862.276 862.276 862.276 862.276 862.276 862.276 862.276 511.809
3 KT-D1-01 m3 209.052 363.460 363.460 363.460 363.460 363.460 363.460 363.460 363.460 363.460 363.460 215.734
4 KI-D1-02 m3 1.701 - - - - - - - - - - -
5 KI-D1-04 m3 - 551.613 551.613 551.613 551.613 551.613 551.613 551.613 551.613 551.613 551.613 327.413
6 KI-D1-05 m3 15.450 - - - - - - - - - - -
5 Anak Sungai Gambus 9.750 - - - - - - - - - - -
1 GB-D0-08 m3 178.992 849.237 849.237 849.237 849.237 849.237 849.237 849.237 849.237 849.237 849.237 504.069
6 Titik Payung 9.750 - - - - - - - - - - -
1 GB-D0-04 m3 47.216 1,869.512 1,869.512 1,869.512 1,869.512 1,869.512 1,869.512 1,869.512 1,869.512 1,869.512 1,869.512 1,109.659
7 Sungai Pandan 0.162 - - - - - - - - - - -
1 SR-D7-02 m3 - 262.304 262.304 262.304 262.304 262.304 262.304 262.304 262.304 262.304 262.304 155.692
2 SR-D7-06 m3 149.425 212.991 212.991 212.991 212.991 212.991 212.991 212.991 212.991 212.991 212.991 126.422
8 Sungai Tampus 228.938 - - - - - - - - - - -
1 SR-D7-02 m3 175.445 388.285 388.285 388.285 388.285 388.285 388.285 388.285 388.285 388.285 388.285 230.469
2 KI-D4-15 m3 175.155
3 SR-D7-01 m3 117.932
9 Anak Sungai Dalu Dalu 1.458
1 KI-D4-07 m3 -
- Sungai Tanjung m3
- Sungai Dua m3
- Parit 3 m3
- Sungai Pandan m3
- Sungai Tampus m3
- Sungai Tanjung m3
- Sungai Dua m3
- Parit 3 m3
- Sungai Pandan m3
- Sungai Tampus m3
- Sungai Tanjung Ls
- Sungai Dua Ls
- Parit 3 Ls
- Sungai Pandan Ls
- Sungai Tampus Ls
- Alternative Road m' 9,405.4 3,135.1 3,135.1 3,135.1
- New Bridge L = 30 m (Sungai Gambus 1) Unit
VII Demolish and Relocation of Cemetery
VIII Temporary Road
2 Construction Drainage System (Polder, retarding basLs
1 Constrcution of Fence m' 42,385.0 14,128.3 14,128.3 14,128.3
2 Constrcution of Guard Post Unit 28.0 10.0 10 8
XI Slope Stabilisation / Lereng
1 Retaining Wall m3
2 Stone Masonry m3
3 Embankment m3
Rancangan Anggaran Biaya
Pekerjaan : Pembongkaran jaringan transmisi
Lokasi : Kuala Tanjung, Batu Bara
Tahun : 2020
Harga
No Deskripsi Qty Satuan
Item
A Pembangunan SUTT
1 AA+0 - 150KV Two Circuit Suspension Tower 5 Set IDR 137,027,535
2 BB+0 - 150KV Two Circuit Tension Tower 1 Set IDR 183,247,763
3 CC+0 - 150KV Two Circuit Tension Tower 2 Set IDR 235,348,976
4 DD+0 - 150KV Two Circuit Tension Tower 2 Set IDR 291,183,026
5 Six Single line conductor ACSR/AS 250 4000 Meter IDR 43,920
6 Set of single OPGW 70 mm2 condutors complete with joint boxes 4000 Meter IDR 53,557
7 One earth conductor, AS 70 4000 Meter IDR 19,529
8 Aromour Rod for earthwire AS 70 5 Set IDR 128,178
9 Suspension set single string (U 120 BP) 30 Set IDR 5,977,007
10 Tension set double string (U 120 BP) 30 Set IDR 12,372,046
11 Ground wire suspension set for AS 70 5 Set IDR 646,048
12 Ground wire suspension set for OPGW 70 5 Set IDR 969,073
13 Ground wire tension set for AS 70 10 Set IDR 969,073
14 Ground wire tension set for OPGW 70 10 Set IDR 2,260,115
15 Ground wire suspension clamp AS 70 5 Set IDR 646,048
16 Ground wire suspension clamp OPGW 70 5 Set IDR 969,073
17 Ground wire tension clamp AS 70 10 Set IDR 969,073
18 Ground wire tension clamp OPGW 70 10 Set IDR 2,260,115
19 Biaya Mobilisasi-Demobilisasi (Taksir) 10 Set IDR 20,000,000
19 Total A 135
B Pembongkaran SUTT
1 AA+0 - 150KV Two Circuit Suspension Tower 7 Set IDR -
2 BB+0 - 150KV Two Circuit Tension Tower 2 Set IDR -
4 DD+0 - 150KV Two Circuit Tension Tower 1 Set IDR -
5 Six Single line conductor ACSR/AS 250 3950 Meter IDR -
6 Set of single OPGW 70 mm2 condutors complete with joint boxes 3950 Meter IDR -
7 One earth conductor, AS 70 3950 Meter IDR -
8 Aromour Rod for earthwire AS 70 7 Set IDR -
9 Suspension set single string (U 120 BP) 42 Set IDR -
10 Tension set double string (U 120 BP) 18 Set IDR -
11 Ground wire suspension set for AS 70 7 Set IDR -
12 Ground wire suspension set for OPGW 70 7 Set IDR -
13 Ground wire tension set for AS 70 6 Set IDR -
14 Ground wire tension set for OPGW 70 6 Set IDR -
15 Ground wire suspension clamp AS 70 7 Set IDR -
16 Ground wire suspension clamp OPGW 70 7 Set IDR -
17 Ground wire tension clamp AS 70 6 Set IDR -
18 Ground wire tension clamp OPGW 70 6 Set IDR -
19 Total B 129
C Perubahan SUTT
1 CC+0 - 150KV Two Circuit Tension Tower 1 Set IDR 235,348,976
2 Tension set double string (U 120 BP) 6 Set IDR 12,372,046
3 Ground wire tension set for AS 70 2 Set IDR 969,073
4 Ground wire tension set for OPGW 70 2 Set IDR 2,260,115
5 Ground wire tension clamp AS 70 2 Set IDR 969,073
6 Ground wire tension clamp OPGW 70 2 Set IDR 2,260,115
7 Total C 15
1 Total (A+B+C) 279
Harga
Total
Upah Kerja
IDR 10,688,417 IDR 738,579,760

IDR 14,293,325 IDR 197,541,088
IDR 18,357,220 IDR 507,412,392
IDR 22,712,276 IDR 627,790,604
IDR 95,972 IDR 559,568,000
IDR 12,318 IDR 263,500,000
IDR 12,984 IDR 130,052,000
IDR 158,345 IDR 1,432,615
IDR 138,298 IDR 183,459,150
IDR 209,554 IDR 377,448,000
IDR 153,236 IDR 3,996,420
IDR 153,236 IDR 5,611,545
IDR 153,236 IDR 11,223,090
IDR 153,236 IDR 24,133,510
IDR 153,236 IDR 3,996,420
IDR 153,236 IDR 5,611,545
IDR 153,236 IDR 11,223,090
IDR 153,326 IDR 24,134,410
IDR - IDR 200,000,000
IDR 3,676,713,639
IDR 10,688,417 IDR 74,818,919

IDR 14,293,325 IDR 28,586,650
IDR 22,712,276 IDR 22,712,276
IDR 95,972 IDR 379,089,400
IDR 12,318 IDR 48,656,100
IDR 12,984 IDR 51,286,800
IDR 158,345 IDR 1,108,415
IDR 138,298 IDR 5,808,516
IDR 209,554 IDR 3,771,972
IDR 153,236 IDR 1,072,652
IDR 153,236 IDR 1,072,652
IDR 153,236 IDR 919,416
IDR 153,236 IDR 919,416
IDR 153,236 IDR 1,072,652
IDR 153,236 IDR 1,072,652
IDR 153,236 IDR 919,416
IDR 153,326 IDR 919,956
IDR 623,807,860
IDR 18,357,220 IDR 253,706,196

IDR 209,554 IDR 75,489,600
IDR 153,236 IDR 2,244,618
IDR 153,236 IDR 4,826,702
IDR 153,236 IDR 2,244,618
IDR 153,326 IDR 4,826,882
IDR 343,338,616
IDR 4,643,860,115
Rancangan Anggaran Biaya
Pekerjaan : Pembongkaran jaringan distribusi
Lokasi : Kuala Tanjung, Batu Bara
Tahun : 2020
No Deskripsi Qty Satuan Upah Kerja
(1) (2) (3) (4) (5)

A Dusun 4 Kuala Indah
1 Tiang Beton 12M - 350 dAN 1 Batang IDR 246,880
4 Konstruksi C1 17 Set IDR 21,138
7 Konstruksi C5 - SG 2 Set IDR 38,851
9 Transformator Distribusi 3 Phasa 100 KVA 1 Unit IDR 409,171
10 Kawat AAAC 70mm 1400 Meter IDR 1,507
11 Menggulung kembali Kawat AAAC 70mm ke Haspel 1400 Meter IDR 323
12 Total Sub A 61
B Dusun 1 Kuala Indah
5 Konstruksi C4 -DP 2 Set IDR 47,138
6 Konstruksi C5 - DP 2 Set IDR 94,706
7 Kontsruksi C5 - SG 12 Set IDR 38,851
9 Konstruksi C8 4 Unit IDR 58,438
12 Total Sub B 140
C Dusun 2 Kuala Indah
6 Konstruksi C4 -DP 3 Set IDR 47,138
14 Total Sub C 176
D Dusun 6 Sukaramai
10 Total Sub D 99
E Gambus Laut
11 Total Sub E 86
F Dusun 7 Suka Ramai
10 Total Sub F 76
G Dusun 1 Kuala Tanjung
7 Biaya Angkut (Taksir) 21 Set IDR 200,000
7 Total Sub G 21
H Pematang Kuing
1 - - - Err:522
2 Total Sub H 0
I Aras
1 - - - Err:522
2 Total Sub I 0
J Tanjung Harapan
1 - - - Err:522
2 Total Sub J 0
1 TOTAL SELURUH SUB (A+B+C+D+E+F+G+H+I+J) 659
Total
(7)
IDR 246,880
IDR 5,530,816
IDR 123,333
IDR 359,346
IDR 115,800
IDR 57,900
IDR 77,702
IDR 28,950
IDR 409,171
IDR 2,109,800
IDR 452,200
IDR 9,511,898
IDR 8,296,224
IDR 493,332
IDR 1,289,418
IDR 173,700
IDR 94,276
IDR 189,412
IDR 466,212
IDR 28,950
IDR 233,752
IDR 3,767,500
IDR 807,500
IDR 15,840,276
IDR 246,880
IDR 10,543,118
IDR 246,666
IDR 1,733,316
IDR 115,800
IDR 141,414
IDR 473,530
IDR 349,659
IDR 28,950
IDR 409,066
IDR 309,946
IDR 4,068,900
IDR 872,100
IDR 19,539,345
IDR 5,876,492
IDR 246,666
IDR 1,035,762
IDR 289,500
IDR 94,706
IDR 77,702
IDR 58,438
IDR 2,411,200
IDR 516,800
IDR 10,607,266
IDR 493,760
IDR 4,148,112
IDR 739,998
IDR 655,278
IDR 347,400
IDR 310,808
IDR 28,950
IDR 818,342
IDR 2,411,200
IDR 516,800
IDR 10,470,648
IDR 493,760
IDR 4,148,112
IDR 760,968
IDR 173,700
IDR 155,404
IDR 116,876
IDR 618,170
IDR 1,959,100
IDR 419,900
IDR 8,845,990
IDR 1,209,866
IDR 211,380
IDR 57,900
IDR 77,702
IDR 602,800
IDR 129,200
IDR 4,200,000
IDR 6,488,848
IDR -
IDR -
IDR -
IDR -
IDR -
IDR -
IDR 81,304,271
DAFTAR HARGA SATUAN DASAR UPAH TENAGA KERJA,
BAHAN DAN ALAT
Harga
No Uraian Satuan Kode Satuan Dasar Ket.
( Rp. )
1 2 3 4 5 6
I UPAH TENAGA KERJA
1 Pekerja OH L.01 110,000.00
2 Tukang OH L.02 132,000.00
3 Kepala Tukang OH L.03 143,000.00
4 Mandor OH L.04 132,000.00
5 Juru ukur, operator/mekanik alat berat OH L.05 126,500.00
6 Pembantu Juru ukur & operator/mekanik alat berat OH L.06 88,000.00
7 Akhli Muda OH L.07 408,000.00
8 Akhli Madya OH L.08 500,000.00
9 Akhli Utama OH L.09 700,000.00
10 Supir Truck OH L.10 88,000.00
11 Supir Kendaraan < 2 ton (termasuk sedan) OH L.11 88,000.00
12 Kenek OH L.12 88,000.00
13 Penjaga malam/Satpam OH L.13 110,000.00
14 Drafter CAD/manual OH L.14 120,000.00
15 Desain Engineer OH L.15 500,000.00
16 Operator komputer/printer/ploter OH L.16 120,000.00
II BAHAN / MATERIAL
A KELOMPOK AIR, TANAH, BATU DAN SEMEN
1 Abu Batu m3 M.01 150,000.00
2 Air m 3
M.02 25,000.00
3 Bahan Aditif (Caldbon, Strorox, dll) L M.03 35,000.00
4 Batu bata / merah bakar kelas I bh M.04.a 1,000.00
5 Batu bata / merah bakar kelas II bh M.04.b 700.00
6 Batu bata / merah bakar kw biasa bh M.04.c 600.00
7 Batu bata / merah bakar pres bh M.04.d 650.00
8 Batu bata / merah oven (Klingker) bh M.04.e 13,750.00
9 Batu / batu kali/ batu belah m3 M.05 333,500.00
10 Batu brojol (Untuk bronjong) m3 M.06 118,250.00
11 Batu candi m 2
M.07a 140,500.00
12 Batu muka m2 M.07b 100,000.00
13 Bentonit kg M.08 8,500.00
14 Beton Ready Mixed K-175 m3 M.09.a 710,000.00
15 Beton Ready Mixed K-200 m3 M.09.b 1,500,800.00
16 Beton Ready Mixed K-225 m3 M.09.c 740,000.00
17 Beton Ready Mixed K-250 m 3
M.09.d 1,552,800.00
18 Beton Ready Mixed K-275 m3 M.09.e 1,564,800.00
19 Beton Ready Mixed K-300 m3 M.09.f 810,000.00
20 Beton Ready Mixed K-325 m3 M.09.g 1,646,400.00
21 Beton Ready Mixed K-350 m3 M.09.h 1,684,000.00
22 Beton Ready Mixed K-375 m3 M.09.i 1,721,600.00
23 Beton Ready Mixed K-400 m3 M.09.j 1,736,800.00
24 Beton Ready Mixed K-425 m3 M.09.k 1,757,120.00
Harga
( Rp. )
1 2 3 4 5 6
25 Beton Ready Mixed K-450 m3 M.09.l 1,837,120.00

26 Beton Ready Mixed K-500 m3 M.09.m 1,920,000.00
27 Buis Beton dia 30 cm tanpa tulang, pjg 0,5m bh M.10.a 49,500.00
28 Buis Beton dia 40 cm tanpa tulang, pjg 0,5m bh M.10.b 78,540.00
29 Buis Beton dia 50 cm tanpa tulang, pjg 0,5m bh M.10.c 116,160.00
30 Buis Beton dia 60 cm tanpa tulang, pjg 0,5m bh M.10.d 138,600.00
31 Buis Beton grevel dia 20 cm tanpa tulang, pjg 1 m bh M.10.e 24,000.00
32 Buis Beton grevel dia 30 cm tanpa tulang, pjg 1 m bh M.10.f 48,000.00
33 Buis Beton grevel dia 40 cm tanpa tulang, pjg 1 m bh M.10.g 72,000.00
34 Kapur m3 M.11 94,000.00
35 Kerikil m3 M.12 Rp188,663
36 Lempengan rumput m3 M.13 5,000.00
37 Pasir Beton m3 M.14.a 141,235.00
38 Pasir pasang kali/gunung m3 M.14.b 181,500.00
39 Pasir teras m3 M.14.c 142,175.00
40 Pasir urug m3 M.14.d 160,700.00
41 Portland Cement (PC 40 kg / zak) zak M.15 65,508.00
42 Sirtu m3 M.16 237,800.00
43 Tanah liat m3 M.17.a 138,400.00
Agregat Kelas A m3 165,000.00
44 Tanah urug di lokasi m3 M.17.b 122,300.00
45 Tanah urugan di Borrrow Area m3 M.17.c 34,000.00
46 Tiang pancang beton dia 20 cm m M.18.a 300,000.00
47 Tiang pancang beton dia 30 cm m M.18.b 400,000.00
48 Tiang Pancang beton tulang 30x30 cm m M.18.c 504,000.00
49 Tiang Pancang beton tulang 40x40 cm m M.18.d 880,000.00
50 Turap beton pre-cast ukuran 30x12 cm m M.19.a 88,000.00
51 Turap beton pre-cast ukuran 40x20 cm m M.19.b 192,000.00
52 Turap beton tulang pre-cast 30x12 cm m M.19.c 200,000.00
53 Turap beton tulang pre-cast 40x15 cm m M.19.d 336,000.00
54 Turap beton tulang pre-cast 50x22 cm m M.19.e 616,000.00
55 Turap Baja 400x100.10.5 mm m 504,000.00
B KELOMPOK KAYU
1 Bambu dia 2", pjg 6m bt M.30.a 72,000.00

2 Bambu dia 3 - 4", pjg 6-8m bt M.30.b 102,000.00
3 Dolken Kayu ø 8-10/400 cm btg M.31.a 30,931.00
4 Dolken kayu galam dia 8 cm, pjg 3m btg M.31.b 84,300.00
5 Dolken kayu klas III 5 – 7 cm , pjg 3m btg M.31.c 21,600.00
6 Dolken kayu klas III 7 – 10 cm, pjg 3m btg M.31.d 28,800.00
7 Ijuk tebal 5 cm kg M.32 12,000.00
8 Kayu balok klas 2 (Kamper Banjar) m3 M.33.a 6,250,000.00
9 Kayu balok klas 2 (Kamper Medan/Borneo Super) m3 M.33.b 5,500,000.00
10 Kayu balok klas 2 (Kamper Samarinda) m3 M.33.c 7,975,000.00
11 Papan Kayu sembarang lokal m3 M.33.d Rp6,707,000
12 Kayu gelondongan diameter 20cm m' M.34 350,000.00
13 Kayu papan bekisting kelas 3 m3 M.35.a 1,500,000.00
14 Kayu papan klas 2 (Kamper Banjar) m3 M.35.b 6,960,000.00
15 Kayu papan klas 2 (Kamper Medan/Borneo Super) m3 M.35.c 5,950,000.00
16 Kayu papan klas 2 (Kamper Samarinda) m3 M.35.d 8,375,000.00
17 Kayu papan klas 3 (Albasia) m3 M.35.e 1,500,000.00
Harga
( Rp. )
1 2 3 4 5 6
18 Kayu untuk cerucuk dia 2", pjg 2,5 m bt M.36.a 25,000.00
Harga
( Rp. )
1 2 3 4 5 6
19 Kayu untuk cerucuk dia 3", pjg 2,5 m bt M.36.b 55,000.00

20 Kayu untuk cerucuk dia 4", pjg 2,5 m bt M.36.c 85,000.00
21 Kayu untuk cerucuk dia 6", pjg 2,5 m bt M.36.d 155,000.00
22 Kayu usuk/kaso klas 2 (Kamper Medan/B. Super) m3 M.37.a 5,870,000.00
23 Kayu usuk/kaso klas 3 (Albasia) m3 M.37.b 1,400,000.00
24 Multiplek tebal 0,6 cm lbr M.38.a 147,792.00
25 Multiplek tebal 0,9 cm lbr M.38.b 205,674.00
26 Multiplek tebal 1,2 cm lbr M.38.c 211,200.00
27 Multiplek tebal 1,8 cm lbr M.38.d 261,200.00
28 Seseg Bambu m2 M.39 25,000.00
29 Teakwood 3mm 120 x 240 lbr M.40.a 200,000.00
30 Teakwood 3mm uk. Pintu lbr M.40.b 125,000.00
31 Teakwood 4mm 120 x 240 lbr M.40.c 112,000.00
32 Teakwood 4mm uk. Pintu lbr M.40.d 67,500.00
33 Tiang Pancang kayu dia 8-10 cm m M.41.a 11,550.00
34 Tiang Pancang kayu dia 20 cm m M.42.b 42,000.00
35 Triflex t=3mm lbr M.42.a 1,275,000.00
36 Triflex t=4mm lbr M.42.b 45,000.00
37 Tusuk bambu bh M.42.c 1,000.00
38 Pohon Kelapa batang 450,000.00
C KELOMPOK LOGAM
1 Baja Pelat tebal 2 mm m2 M.53.a 157,000.00

2 Baja Pelat tebal 3 mm m2 M.53.b 235,500.00
3 Baja Pelat tebal 5 mm m2 M.53.c 392,500.00
4 Baja Pelat tebal 6 mm m2 M.53.d 475,000.00
5 Baja Pelat tebal 8 mm m2 M.53.e 628,000.00
6 Baja Pelat setrip kg M.53.f 18,000.00
7 Baja Profil IWF Ex. Jepang kg M.54.a 15,000.00
8 Baja Profil IWF Ex. DN SII kg M.54.b 14,000.00
9 Baja Profil CNP kg M.54.c 16,500.00
10 Baja Profil DN SII kg M.54.d 12,000.00
11 Baja Profil Ex. Luar Negeri kg M.54.e 17,500.00
12 Baja Profil INP kg M.54.f 16,500.00
13 Baja Profil siku kg M.54.g 12,000.00
14 Baja Profil UNP kg M.54.h 16,500.00
15 Baja Tulangan U 32 Ulir kg M.55.a 15,045.00
16 Baja Tulangan U 39 Ulir kg M.55.b 15,045.00
17 Baja Tulangan U 42 Ulir kg M.55.c 15,045.00
18 Baja Tulangan U 24 (besi beton biasa) Polos kg M.55.d 13,500.00
19 Baja Tulangan U 32 Ulir kg M.55.e 21,500.00
20 Baut dia 10 mm panjang 5 cm bh M.56.a 2,200.00
21 Baut dia 10 mm panjang 10 cm bh M.56.a 3,200.00
22 Baut dia 12 mm panjang 5 cm bh M.56.b 5,600.00
23 Baut dia 12 mm panjang 10 cm bh M.56.c 8,600.00
24 Baut dia 12 mm panjang 20 cm bh M.56.d 10,500.00
25 Dynabolt/raamset dia 8 mm panjang 4-5 cm bh M.57 5,000.00
26 Kabel baja/sling kg M.58 30,000.00
27 Kabel prestress kg M.59 36,500.00
28 Kawat beton / Bendrat kg M.60 27,800.00
29 Kawat bronjong dia 2 - 4 mm kg M.61 25,400.00
Harga
( Rp. )
1 2 3 4 5 6
30 Kawat las listrik kg M.62 34,400.00
31 Kawat seng 3mm kg M.63 18,300.00
32 Paku biasa kg M.64.a 21,600.00
33 Paku Biasa kg M.65.b Rp22,000
Harga
( Rp. )
1 2 3 4 5 6
34 Paku seng gelombang kg M.66.c 31,100.00

35 Pintu Angkat Type I.B = 0,30 m buah M.67.a 1,500,000.00
36 Pintu Angkat Type I.B = 0,40 m buah M.67.b 1,800,000.00
37 Pintu Angkat Type I.B = 0,50 m buah M.67.c 2,700,000.00
38 Pintu Angkat Type II.B = 0,30 m buah M.68.a 2,100,000.00
39 Pintu Angkat Type II.B = 0,40 m buah M.68.b 2,700,000.00
40 Pintu Angkat Type II.B = 0,50 m buah M.68.c 3,300,000.00
41 Pintu Sorong Baja (satu draad) stang
b = 0,30 , h = 0,30 buah M.69.a 7,300,000.00
b = 0,30 , h = 0,50 buah M.69.b 8,200,000.00
b = 0,30 , h = 1,00 buah M.69.c 10,400,000.00
b = 0,40 , h = 0,30 buah M.70.a 7,700,000.00
b = 0,40 , h = 0,50 buah M.70.b 8,600,000.00
b = 0,40 , h = 1,00 buah M.70.c 11,000,000.00
b = 0,50 , h = 0,30 buah M.71.a 8,200,000.00
B = 0,50, h = 0,50 buah M.71.b 9,100,000.00
b = 0,50 , h = 1,00 buah M.71.c 11,700,000.00
b = 0,60 , h = 0,30 buah M.72.a 8,450,000.00
b = 0,60 , h = 0,50 buah M.72.b 9,550,000.00
b = 0,60 , h = 1,00 buah M.72.c 12,300,000.00
b = 0,70 , h = 0,30 buah M.73.a 8,850,000.00
b = 0,70 , h = 0,50 buah M.73.b 10,100,000.00
b = 0,70 , h =1,00 buah M.73.c 12,900,000.00
b = 0,80, h = 0,30 buah M.74.a 9,300,000.00
b = 0,80, h = 0,50 buah M.74.b 10,500,000.00
b = 0,80, h =1,00 buah M.74.c 13,500,000.00
b = 0,90 , h = 0,30 buah M.75.a 9,700,000.00
b = 0,90 , h = 0,50 buah M.75.b 11,000,000.00
b = 0,90, h = 1,00 buah M.75.c 14,150,000.00
b =1,00 , h = 0,30 buah M.76.a 10,350,000.00
b =1,00 , h = 0,50 buah M.76.b 11,600,000.00
b =1,00 , h = 1,00 buah M.76.c 14,800,000.00
b = 1,50, h = 0,30 buah M.77.a 12,150,000.00
b = 1,50, h = 0,50 buah M.77.b 13,800,000.00
b = 1,50, h = 1,00 buah M.77.c 17,950,000.00
b = 2.00 h = 0.30 buah M.78.a 14,200,000.00
b = 2.00 h = 0.50 buah M.78.b 16,150,000.00
b = 2,00, h = 1,00 buah M.78.c 20,950,000.00
51 Pintu Sorong Baja (dua draad) stang
b = 1,20, h = 1,00 buah M.79.a 72,500,000.00
b = 1,20, h = 1,50 buah M.79.b 77,100,000.00
b = 1,20, h = 2.00 buah M.79.c 81,100,000.00
b = 1,30, h = 1,00 buah M.80.a 74,600,000.00
Harga
( Rp. )
1 2 3 4 5 6
b = 1,30, h = 1,50 buah M.80.b 78,450,000.00
b = 1,30, h = 2,00 buah M.80.c 83,200,000.00
Harga
( Rp. )
1 2 3 4 5 6

b = 1,40, h = 1,00 buah M.81.a 75,800,000.00
b = 1,40, h = 1,50 buah M.81.b 82,150,000.00
b = 1,40, h = 2,00 buah M.81.c 90,050,000.00
b = 1,50, h = 1,00 buah M.82.a 77,050,000.00
b = 1,50, h = 1,50 buah M.82.b 83,650,000.00
b = 1,50, h = 2,00 buah M.82.c 94,050,000.00
b = 1,60, h = 1,00 buah M.83.a 78,250,000.00
b = 1,60, h = 1,50 buah M.83.b 85,150,000.00
b = 1,60, h = 2,00 buah M.83.c 95,900,000.00
b = 1,70, h = 1,00 buah M.84.a 79,450,000.00
b = 1,70, h = 1,50 buah M.84.b 83,950,000.00
b = 1,70, h = 2,00 buah M.84.c 89,650,000.00
b = 1,80, h = 1,00 buah M.85.a 80,650,000.00
b = 1,80, h = 1,50 buah M.85.b 85,400,000.00
b = 1,80, h = 2,00 buah M.85.c 91,250,000.00
b = 1,90, h = 1,00 buah M.86.a 81,850,000.00
b = 1,90, h = 1,50 buah M.86.b 86,750,000.00
b = 1,90, h = 2,00 buah M.86.c 92,900,000.00
b = 2,00, h = 1,00 buah M.87.a 83,100,000.00
b = 2,00, h = 1,50 buah M.87.b 105,250,000.00
b = 2,00, h = 2,00 buah M.87.c 112,850,000.00
60 Seng gelombang uk. 0,9 x 1,8, t=0,02 lbr M.88.a 36,000.00
61 Seng gelombang uk. 0,9 x 1,8, t=0,025 lbr M.88.b 50,000.00
62 Seng gelombang uk. 0,9 x 1,8, t=0,03 lbr M.88.c 50,000.00
63 Seng gelombang uk. 0,9 x 1,8, t=0,05 lbr M.88.d 60,200.00
64 Seng pelat BJLS-30 lebar 0,6 m' m' M.89.a 30,000.00
65 Seng pelat BJLS-30 lebar 0,9 m' m' M.89.b 45,000.00
66 Seng pelat lebar 0,9 m' t=0,02 m' M.90.a 22,000.00
67 Seng pelat lebar 0,9 m' t=0,025 m' M.90.b 26,250.00
68 Seng pelat lebar 0,9 m' t=0,03 m' M.90.c 29,000.00
69 Seng pelat lebar 0,9 m' t=0,04 m' M.90.d 29,000.00
70 Seng pelat lebar 0,9 m' t=0,05 m' M.90.e 35,000.00
71 Stang besi polos diameter 12 mm bh M.91.a 55,000.00
72 Stang besi ulir diameter 16 mm bh M.91.b 125,000.00
73 Stang besi ulir diameter 16 mm + gear bh M.91.c 175,000.00
74 Stang besi ulir diameter 20 mm bh M.91.d 250,000.00
75 Stang ulir diameter 20 mm + gear bh M.91.e 300,000.00
76 Tiang Pancang Baja dia 30 cm m M.92.a 500,000.00
77 Tiang Pancang baja kotak 30 x 30 cm m M.92.b 575,000.00
78 Turap baja profi larsen lebar 350 mm m M.93 140,000.00
83 Wiremesh untuk pelat lantai beton kg M.94.a 24,750.00
84 Wiremesh utk bronjong dia 6 mm (buatan pabrik) kg M.94.b 26,350.00
85 Wiremesh utk bronjong dia 8 mm (buatan pabrik) kg M.94.c 26,350.00
86 Wiremesh utk bronjong dia 10 mm (buatan pabrik) kg M.94.d 26,350.00
Harga
( Rp. )
1 2 3 4 5 6
D KELOMPOK PIPA
1 Pipa Black Steel dia 1/2" m' M.104.a 1,600.00

2 Pipa Black Steel dia 3/4" m' M.104.b 2,900.00
3 Pipa Black Steel dia 1" m' M.104.c 4,400.00
4 Pipa Black Steel dia 1,5" m' M.104.d 8,400.00
5 Pipa Black Steel dia 2,5" m' M.104.e 12,400.00
6 Pipa Black Steel dia 2" m' M.104.f 17,000.00
7 Pipa Black Steel dia 3" m' M.104.g 27,600.00
8 Pipa Black Steel dia 4" m' M.104.h 46,500.00
9 Pipa Black Steel dia 6" m' M.104.i 88,300.00
10 Pipa Black Steel dia 8" m' M.104.j 152,300.00
11 Pipa DCI dia 4" m' M.105.a 97,600.00
12 Pipa DCI dia 6" m' M.105.b 219,500.00
13 Pipa DCI dia 8" m' M.105.c 390,600.00
14 Pipa DCI dia 10" m' M.105.d 550,000.00
15 Pipa DCI dia 12" m' M.105.e 732,000.00
16 Pipa DCI dia 14" m' M.105.f 940,000.00
17 Pipa DCI dia 400mm m' M.105.g 1,730,000.00
18 Pipa DCI dia 600mm m' M.105.h 2,585,000.00
19 Pipa DCI dia 800mm m' M.105.i 3,460,000.00
20 Pipa DCI dia 1000mm m' M.105.j 4,320,000.00
21 Pipa DCI dia 1200mm m' M.105.k 5,190,000.00
22 Pipa GI tebal Class dia 1/2" m' M.106.a 18,700.00
23 Pipa GI Medium Class dia 1/2" m' M.106.b 18,133.33
24 Pipa GI Medium Class dia 3/4" m' M.106.c 25,600.00
25 Pipa GI Medium Class dia 1 1/2" m' M.106.d 52,283.33
26 Pipa GI Medium Class dia 2" m' M.106.e 64,016.67
27 Pipa GI Medium Class dia 2 1/2" m' M.106.f 81,800.00
28 Pipa GI Medium Class dia 3" m' M.106.g 275,058.00
29 Pipa GI Medium Class dia 4" m' M.106.h 330,069.60
34 Pipa PVC f. 2" m' M.107.e 8,275.00
35 Pipa PVC f. 3" m' M.107.f 14,946.67
36 Pipa PVC f. 4" m' M.107.g 45,626.67
37 Pipa PVC f. 6" m' M.107.h 89,286.67
49 Screen 4'' low carbon bh M.108.a 750,000.00
50 Screen 6'' low carbon bh M.108.b 1,500,000.00
51 Screen 8'' low carbon bh M.108.c 3,250,000.00
Harga
( Rp. )
1 2 3 4 5 6
III KELOMPOK PERALATAN
10 Bulldozer 100-150 HP unit E.05 1,320,975,000.00
11 Chainsaw unit E.06 14,300,000.00
12 Crane 2.5 ton unit E.07.a 200,000.00
13 Crane 5-10 ton unit E.07.b 270,000.00
14 Crane > 10 ton unit E.07.c 375,000.00
15 Dump truck 3,5 ton unit E.08.a 400,000,000.00
16 Dump truck unit E.08.b 721,000,000.00
17 Drilling Rig unit E.09 120,000.00
18 Ember unit E.10 5,000.00
19 Excavator (standar)/Backhoe unit E.11.a 1,400,000,000.00
20 Excavator (long arm) jam E.11.b 275,000.00
21 Gergaji besi (mata gergaji) bh E.12 17,500.00
22 Gunting pemotong baja bh E.13 2,500,000.00
23 Jack hammer Sewa-hari E.14 135,000.00
24 Jack Stressing Sewa-hari E.15 135,000.00
25 Kamera SLR Sewa-hari E.16 250,000.00
26 Kayu Kasut bh E.17.a 5,000.00
27 Kayu pemikul + tampar unit E.17.b 12,000.00
28 Kereta dorong unit E.18 8,000.00
29 Kotak adukan (dolak kayu) bh E.19 25,000.00
30 Kuas bh E.20 1,500.00
31 Kunci pembengkok tulangan (baja keras) bh E.21 5,000.00
32 Las listrik 250 A diesel Sewa-hari E.22 385,000.00
33 Lift sampai dengan tinggi maksimum 12m Sewa-jam E.23 340,000.00
34 Linggis (Baja keras) bh E.24 251,150.00
35 Wheel Loader Sewa-hari E.25a 168,000.00
36 Track Loader Sewa-hari E.25b 225,000.00
37 Mesin Jahit Geotekstil Sewa-hari E.26 100,000.00
38 Mesin pancang kompresor udara 8 ton Sewa-hari E.27.a 750,000.00
39 Mesin pancang tenaga diesel 8 ton Sewa-hari E.27.b 850,000.00
40 Mesin pancang tenaga uap 8 ton Sewa-hari E.27.c 735,000.00
41 Molen (Concrete Mixer 0.125 m3) Sewa-hari E.28.a 134,750.00
42 Molen (Concrete Mixer 0.35 m3) Sewa-hari E.28.b 400,000.00
47 Pick up (Mobil) Sewa-hari E.33 136,500.00
48 Pompa air diesel 5 KW; 3" Sewa-hari E.34.a 225,000.00
49 Pompa air diesel 10 KW Sewa-hari E.34.b 442,000.00
50 Pompa air diesel 20 KW Sewa-hari E.34.c 830,000.00
51 Pompa dan Conveyor Beton Sewa-hari E.35 200,000.00
52 Perahu Sewa-hari E.36 250,000.00
53 Mesin Las Rhino 125 Sewa-hari 114,500.00
54 Ponton kecil Sewa-hari E.37.a 750,000.00
Harga
( Rp. )
1 2 3 4 5 6
54 Ponton sedang Sewa-hari E.37.b 750,000.00

55 Ponton besar Sewa-hari E.37.c 750,000.00
56 Roller, Steel wheel Sewa-jam E.38.a 305,826.00
57 Roller, Tandem Sewa-jam E.38.b 700,000.00
58 Speedboat, Motor 10 HP Sewa-hari E.39 1,200,000.00
59 Tang / alat pemotong kawat bh E.40 12,000.00
60 Theodolit Sewa-hari E.41 150,000.00
61 Timbris Sewa-hari E.42 15,000.00
62 Tongkang 500 ton Sewa-hari E.43a 850,000.00
63 Tongkang 1000 ton Sewa-hari E.43b 1,550,000.00
64 Tongkang 2000 ton Sewa-hari E.43c 2,750,000.00
65 Trawl diameter lubang 5mm Sewa-hari E.44 785,000.00
66 Tripod tinggi 5 m Sewa-hari E.45 450,000.00
67 Tusuk bambu bh E.46 10,000.00
68 Vibrator beton (portable) unit E.47 200,000.00
69 Vibratory Roller 5-8T unit E.48 309,000,000.00
70 Water Tanker 3000-4000 L unit E.49 257,500,000.00
71 Waterpass Sewa-hari E.50 100,000.00
72
IV LAIN-LAIN
1 Ajir acuan tanaman bh M.109 2,000.00

2 Asbes gelombang besar uk. 105 x 180, 5mm lbr M.110.a 50,000.00
3 Asbes gelombang kecil uk. 80 x 180, 4mm lbr M.110.b 40,000.00
4 Asbes uk 1 x 1 m2 lbr M.110.c 7,500.00
5 Aspal Panas kg M.111 9,130.00
6 Bensin/Premiun/BBM bersubsidi ltr M.112.a 8,500.00
7 Bensin/Premiun/BBM non subsidi ltr M.112.b 10,000.00
8 Bibit Mangrove pohon M.113 3,500.00
9 Blue/black print uk A1 lbr M.114.a 2,600.00
10 Blue/black print uk A2 lbr M.114.b 2,000.00
11 Blue/black print uk A3 lbr M.114.c 1,250.00
12 Cat besi kg M.115.a 45,500.00
13 Cat kayu kg M.115.b 37,450.00
14 Cat meni kg M.115.c 22,500.00
15 Cat tembok kg M.115.d 25,200.00
16 Cetakan armor kg M.116 250,000.00
17 Copy CD (soft file) bh M.117 10,000.00
18 Cuka Bibit ltr M.118 25,000.00
19 Foto Album bh M.119a 75,000.00
20 Foto cuci film Selulosa Kimia rol M.119b 55,000.00
21 Foto Film Selulosa Kimia rol M.119c 75,000.00
22 Foto printing lbr M.119d 1,500.00
23 Foto copy kalkir A1 ke kalkir lbr M.120.a 6,500.00
24 Foto copy kertas Letter, Legal, A4 lbr M.120.b 250.00
25 Geo Listrik Sewa-hari M.121 2,500,000.00
26 Geotekstil A m2 M.122.a 60,000.00
27 Geotekstil B (Polyfelt, dll.) m2 M.122.b 120,500.00
28 Geotekstil C m2 M.122.c 225,000.00
29 Geotekstil tali m M.122.d 3,500.00
30 Geotekstil mesin jahit Sewa-hari M.122.e 250,000.00
Harga
( Rp. )
1 2 3 4 5 6
31 Karung plastik / bagor bh M.123.a 2,500.00
32 Karung goni/terpal m2 M.123.b 1,500.00
33 Kertas HVS 80 gr ukuran A0 lbr M.124.a 3,500.00
34 Kertas HVS 80 gr ukuran A1 lbr M.125.b 1,850.00
Harga
( Rp. )
1 2 3 4 5 6
35 Kertas HVS 80 gr ukuran A2 lbr M.125.c 1,000.00

36 Kertas HVS 80 gr ukuran A3 lbr M.125.d 500.00
37 Kertas HVS 70 gr ukuran A4/legal/letter/B5 lbr M.125.e 250.00
38 Kertas HVS 80 gr ukuran A4/legal/letter/B5 lbr M.125.f 200.00
39 Kertas Kalkir 80 gr ukuran A0 (lebar 90 cm) rol M.125.g 120,000.00
40 Kertas Kalkir 80 gr ukuran A1 (lebar 60 cm) rol M.125.h 75,000.00
41 Laburan meni / ter / solinem m2 M.126 7,500.00
42 Menjilid pakai kertas di lakban A4 bh M.127.a 7,500.00
43 Menjilid pakai kertas langsung A4 bh M.127.b 10,000.00
44 Menjilid pakai kertas langsung A4 + laminasi bh M.127.c 13,500.00
45 Menjilid uk A1 bh M.127.d 17,500.00
46 Menjilid uk A2 bh M.127.e 11,500.00
47 Menjilid uk A3 bh M.127.f 6,750.00
48 Mimic panel untuk 6 channel pintu air set M.128 120,000,000.00
49 Minyak bekisting ltr M.129 25,000.00
54 Olie mesin (Mesran 40 SAE) ltr M.132a 50,000.00
55 Oli hidraulic ltr M.132b 46,000.00
56 Oli transmisi ltr M.132c 42,263.00
57 Pemotong Rumput bh M.133 1,000,000.00
58 Pena Rapido bh M.134 75,000.00
59 Perlengkapan ruang jaga meja kursi set M.135 1,000,000.00
60 Rakit bh M.136 300,000.00
61 Reduksi kalkir A2 ke kertas A4 lbr M.137.a 16,500.00
62 Reduksi kalkir dari A1 ke A2 lbr M.137.b 12,500.00
63 Roda Dorong bh M.138 75,000.00
64 Sewa Komputer utk drafting CAD sewa-bulan M.139.a 1,000,000.00
65 Sewa Scaner A4 sewa-bulan M.139.b 250,000.00
66 Sewa Plotter uk. A1 sewa-bulan M.139.c 5,000,000.00
67 Solar bersubsidi ltr M.140a 5,500.00
68 Solar non subsidi ltr M.140b 8,700.00
69 Tali pengikat/Tambang Nylon m M.141 2,500.00
70 Tinta Printer botol M.143a 35,000.00
71 Tinta Rapido (Hitam) botol M.143b 40,000.00
72 Waterstop PVC.150 m M.144.a 75,000.00
73 Waterstop PVC.200 m M.144.b 90,000.00
74 Waterstop PVC.270 m M.144.c 115,000.00
75 Waterstop Rubber lebar 150mm - 200mm m M.144.d 125,000.00
Sumber : Standar Satuan Harga Barang dan Jasa Kabupaten Deli Serdang 2017
PERHITUNGAN CARA MEKANIS
( informatif )
2) AHSP GALI, ANGKUT MATERIAL/HASIL GALIAN
TM.04.2 JENIS PEKERJAAN : MENGGALI TANAH STRIPPING DAN MENGANGKUT KE LOKASI PEKERJAAN DENGAN DUMPTRUCK
Harga Satuan
(Rp)
1 2 3 4 5 6
1 Galian tanah di Lokasi Pekerjaan (Stripping Top Soil) (m3) TM.04.a.b m3 1.00 Rp21,390
2 Pengangkatan Tanah Top Soil ke DT (m3) TM.04.a.a m3 1.00 Rp14,580
2 DT angkut material dari lokasi pekerjaan ke TPA/Borrow Area (QuarTM.04.b.c m3 1.00 Rp74,290
3 Tanah dihampar, diratakan dan dirapihkan TM.02.c m3 1.00 Rp8,625
Jumlah Harga Satuan Pekerjaan
Note : Untuk pekerjaan galian existing road diambil koefisien 0,8 0.8
TM.04.a.b Galian tanah di Lokasi Pekerjaan (Stripping Top Soil) (m3)
Harga Satuan
(Rp)
1 2 3 4 5 6
A Tenaga Kerja
1 Pekerja L.01 jam
2 Mandor L.04 jam
Jumlah Harga Tenaga Kerja
B Bahan
Jumlah Harga Bahan
C Peralatan
1 Biaya Operasi Exavator (Standard) jam 0.0223 Rp568,087
2 Biaya Operasi Bulldozer jam 0.0095 Rp619,931
Jumlah Harga Peralatan
E Overhead + Profit (Contoh 15%) 15% x D
F Harga Satuan Pekerjaan per - m 3 (D+E)
TM.04.b.c DT angkut material dari lokasi pekerjaan ke TPA/Borrow Area (Quarry), jarak 30 km (m3)
Harga Satuan
(Rp)
1 2 3 4 5 6
A Tenaga Kerja
B Bahan
Jumlah Harga Bahan
C Peralatan
2 Biaya Operasi Dump truck jam 0.1606 Rp402,156
TM.04.a.a Pengangkatan Tanah Top Soil ke DT (m3)
Harga Satuan
(Rp)
1 2 3 4 5 6
A Tenaga Kerja
1 Pekerja L.01 jam
2 Mandor L.04 jam
B Bahan
Jumlah Harga Bahan
C Peralatan
( informatif )
TANAH STRIPPING DAN MENGANGKUT KE LOKASI PEKERJAAN DENGAN DUMPTRUCK
Jumlah (Rp)
7
Rp21,390
Rp14,580
Rp74,290
Rp8,625
Rp118,885
Rp95,108
Jumlah (Rp)
Rp0
Rp0
Rp0
Rp0
Rp12,681
Rp5,917
Rp18,598
Rp18,598
Rp2,790
Rp21,390
an ke TPA/Borrow Area (Quarry), jarak 30 km (m3)
Jumlah (Rp)
Rp0
Rp0
Rp64,600
Rp64,600
Rp64,600
Rp9,690
Rp74,290
Jumlah (Rp)
Rp0
Rp0
Rp0
Rp0
Rp12,681
Rp12,681
Rp12,681
Rp1,902
Rp14,580
( informatif )
2) AHSP GALI, ANGKUT MATERIAL/HASIL GALIAN
TM.04.2 JENIS PEKERJAAN : MENGGALI TANAH STRIPPING DAN MENGANGKUT KE LOKASI PEKERJAAN DENGAN DUMPTRUCK
Harga Satuan
(Rp)
1 2 3 4 5 6
1 Galian tanah di Lokasi Pekerjaan (Stripping Top Soil) (m3) TM.04.a.b m3 1.00 Rp21,390
2 Pengangkatan Tanah Top Soil ke DT (m3) TM.04.a.a m3 1.00 Rp14,580
2 DT angkut material dari lokasi pekerjaan ke TPA/Borrow Area (QuarTM.04.b.c m3 1.00 Rp74,290
3 Tanah dihampar, diratakan dan dirapihkan TM.02.c m3 1.00 Rp8,625
TM.04.a.b Galian tanah di Lokasi Pekerjaan (Stripping Top Soil) (m3)
Harga Satuan
(Rp)
1 2 3 4 5 6
A Tenaga Kerja
1 Pekerja L.01 jam
2 Mandor L.04 jam
B Bahan
Jumlah Harga Bahan
C Peralatan
2 Biaya Operasi Bulldozer jam 0.0095 Rp619,931
TM.04.b.c DT angkut material dari lokasi pekerjaan ke TPA/Borrow Area (Quarry), jarak 30 km (m3)
Harga Satuan
(Rp)
1 2 3 4 5 6
A Tenaga Kerja
B Bahan
Jumlah Harga Bahan
C Peralatan
TM.04.a.a Pengangkatan Tanah Top Soil ke DT (m3)
Harga Satuan
(Rp)
1 2 3 4 5 6
A Tenaga Kerja
1 Pekerja L.01 jam
2 Mandor L.04 jam
B Bahan
Jumlah Harga Bahan
C Peralatan
( informatif )
TANAH STRIPPING DAN MENGANGKUT KE LOKASI PEKERJAAN DENGAN DUMPTRUCK
Jumlah (Rp)
7
Rp21,390
Rp14,580
Rp74,290
Rp8,625
Rp118,885
Jumlah (Rp)
Rp0
Rp0
Rp0
Rp0
Rp12,681
Rp5,917
Rp18,598
Rp18,598
Rp2,790
Rp21,390
an ke TPA/Borrow Area (Quarry), jarak 30 km (m3)
Jumlah (Rp)
Rp0
Rp0
Rp64,600
Rp64,600
Rp64,600
Rp9,690
Rp74,290
Jumlah (Rp)
Rp0
Rp0
Rp0
Rp0
Rp12,681
Rp12,681
Rp12,681
Rp1,902
Rp14,580
( informatif )
AHSP GALI, ANGKUT MATERIAL/HASIL GALIAN DAN PEMADATAN
TM.04.2 JENIS PEKERJAAN : MENGGALI TANAH,MENGANGKUT KE LOKASI PEKERJAAN DENGAN DUMPTRUCK DAN PEMADATAN
Harga Satuan
(Rp)
1 2 3 4 5 6
1 Galian tanah di Borrow Area (tidak termasuk beli tanah) TM.04.a.b m3 1.00 Rp14,580
2 DT angkut material dari BA ke lokasi pekerjaan, jarak 30 km TM.04.b.c m3 1.00 Rp74,290
3 Pemadatan tanah di lokasi pekerjaan (m3) TM.04.c m3 1.00 Rp65,230
TM.04.a.b Galian tanah di Borrow Area (Quarry) (m3)
Harga Satuan
(Rp)
1 2 3 4 5 6
A Tenaga Kerja
1 Pekerja L.01 jam
2 Mandor L.04 jam
B Bahan
Jumlah Harga Bahan
C Peralatan
TM.04.b.c DT angkut material dari BA ke lokasi pekerjaan, jarak 30 km (m3)
Harga Satuan
(Rp)
1 2 3 4 5 6
A Tenaga Kerja
B Bahan
Jumlah Harga Bahan
C Peralatan
TM.04.c Pemadatan tanah di lokasi pekerjaan (m3)
Harga Satuan
(Rp)
1 2 3 4 5 6
A Tenaga Kerja
1 Pekerja L.01 jam
2 Mandor L.04 jam
B Bahan
1 Tanah Galian Di BA m3 1.100 Rp34,000
Jumlah Harga Bahan
C Peralatan
1 Biaya Operasi Buldozer jam 0.0191 Rp619,931
2 Biaya Operasi Water Tank Truck jam 0.0078 Rp263,408
3 Biaya Operasi Roller Vibro jam 0.0178 Rp305,826
( informatif )
TANAH,MENGANGKUT KE LOKASI PEKERJAAN DENGAN DUMPTRUCK DAN PEMADATAN
Jumlah (Rp)
7
Rp14,580
Rp74,290
Rp65,230
Rp154,100
Jumlah (Rp)
Rp0
Rp0
Rp0
Rp0
Rp12,681
Rp12,681
Rp12,681
Rp1,902
Rp14,580
ekerjaan, jarak 30 km (m3)
Jumlah (Rp)
Rp0
Rp0
Rp64,600
Rp64,600
Rp64,600
Rp9,690
Rp74,290
Jumlah (Rp)
Rp0
Rp0
Rp0
Rp37,400
Rp37,400
Rp11,834
Rp2,049
Rp5,437
Rp19,320
Rp56,720
Rp8,508
Rp65,230
ANALISIS PRODUKTIVITAS ALAT BERAT UNTUK PEMBONGKARAN BANGUNAN,
JENIS PEKERJAAN : PEKERJAAN PEMBONGKARAN BANGUNAN DENGAN EXCAVATOR

SATUAN PEMBAYARAN : M3
NO U R A I A N
I. ASUMSI
1. Jam kerja efektif per hari
2. Tahapan kerja.
a. Bangunan dihancurkan secara bertahap dengan menggunakan
. alat berat Excavator
II. ALAT
a. Excavator Standard
Kapasitas Bucket
Faktor Bucket
Faktor Efisiensi Alat
Waktu Siklus
Membongkar/swing
Swing kembali dan lain - lain
Kap. Produksi/jam = ( V x Fb x Fa x 60 ) / ( Ts.1 x Fk )
Koefisien Alat/m3 = 1 / Q.1

HARGA SATUAN PEKERJAAN PEMBONGKARAN UNTUK 1 M3 MATERIAL
No Uraian
1 2
A Tenaga Kerja
1 Pekerja
2 Mandor
B Bahan
C Peralatan
1 Biaya Operasi Excavator

HARGA SATUAN PEKERJAAN PENGANGKUTAN UNTUK 1 M3 MATERIAL
No Uraian
1 2
A Tenaga Kerja
1 Pekerja
2 Mandor
B Bahan
C Peralatan
1 Biaya Operasi Excavator
3 Biaya Operasi Bulldozer
4 Biaya Operasi Dump Truck

GKARAN BANGUNAN, DAN ANGKUTAN DUMP TRUCK ANALISIS PRODUKTIVIT
DENGAN EXCAVATOR JENIS PEKERJAAN : MEN

JARAK ANGKUT : 30 K
KODE KOEF SATUAN KETERANGAN NO
I.
Tk 7.00 jam 1.
3.
4.
II.
V 1.00 m3 a.
Fb 0.80 Pemuatan sedang
Fa 0.71 Baik
Ts1 Menit
T. 1 0.40 Menit
T. 2 0.30 Menit
Ts.1 0.70 Menit
Q.1 48.69 m3/jam
0.0205 jam
b.
c.
Kode Satuan Koefisien Harga Satuan (Rp) Jumlah (Rp)
3 4 5 6 7
L.01 jam
L.04 jam
Jumlah Harga Bahan
jam 0.0205 Rp568,087.27 Rp11,668.46

Jumlah Harga Peralatan Rp11,668.46
Rp11,668.46
15% x D Rp1,750.27
Rp13,418.73
Kode Satuan Koefisien Harga Satuan (Rp) Jumlah (Rp)
3 4 5 6 7
L.01 jam
L.04 jam
Jumlah Harga Bahan
jam 0.0176 Rp568,087.27 Rp10,001.54

jam 0.0191 Rp619,931.16 Rp11,834.03
jam 0.1276 Rp402,155.84 Rp51,304.91
Jumlah Harga Peralatan Rp73,140.48
Rp73,140.48
15% x D Rp10,971.07
Rp84,111.56
ANALISIS PRODUKTIVITAS ALAT BERAT UNTUK PEMBONGKARAN BANGUNAN, DAN ANGKUTAN DU
JENIS PEKERJAAN : MENGANGKUT MATERIAL SISA DEMOLISH KE LOKASI PEMBUANGAN

JARAK ANGKUT : 30 Km
U R A I A N KODE KOEF
ASUMSI
Jam kerja efektif per hari Tk 7.00
Jarak angkut L 30.00
Tahapan kerja.
a. Bulldozer menyusun material hasil bongkaran
b. Excavator mengangkat material ke atas Dump Truck
c. Dump truck mengangkut material-material ke lokasi Pembuangan
ALAT
Excavator Standard
Kapasitas Bucket V 1.00
Faktor Bucket Fb 0.80
Waktu Siklus Ts1

Membongkar/swing T. 1 0.40
Swing kembali dan lain - lain T. 2 0.20
Ts.1 0.60
Kap. Produksi/jam = ( V x Fb x Fa x 60 ) / ( Ts.1 x Fk ) Q.1 56.80
Dump Truck
Kapasitas Bak V 24.00
Kecepatan rata-rata bermuatan v.1 30.00
Kecepatan rata-rata kosong v.2 35.00
Waktu Siklus : Ts.2

Waktu tempuh isi = ( L : v.1 ) x 60 T.1 60.00
Waktu tempuh kosong = ( L : v.2 ) x 60 T.2 51.43
Muat = ( V : Q.1 ) x 60 T.3 25.35
Lain-lain T.4 1.00
Ts.2 137.78
Kap. Produksi/jam = ( V x Fa x 60 ) / ( Ts.2 x Fk ) Q.2 7.84
Bulldozer 100 - 150 HP ( D 65 E-8 ).

Jarak gusur D 50.00
Lebar blade Lb 3.415
Tinggi blade Tb 1.15
Faktor blade Fb 0.80
Kecepatan maju ( 0.75 x 3.7 km/jam = 2.8 km/jam) F 46.67
Kecepatan mundur ( 0.85 x 8.2 km/jam = 6.97 km/jam) R 116.17
Waktu ganti persneling Z 0.05
Faktor efisiensi alat E 0.75
Kap. Per siklus = Tb2 x Lb x Fb q 3.61
Waktu siklus = D/F + D/R + Z Ts.3 1.55
Produksi menggusur tanah = ( q x 60 x E x Fk1 )/Ts4 Q3 104.771
Produksi perataan tanah = ( q x 60 x E x Fk1 )/ 2Ts Q3 52.385

( diperlukan 2 kali bolak balik )
Koefisien Alat/m3 = 1 / Q3 0.0191

N, DAN ANGKUTAN DUMP TRUCK ANALISIS BIAYA OPERASI AL
JENIS ALAT : Excavator, Dump Truck, Buldoz
SATUAN PEMBAYARAN : Rupiah/jam
No. URAIAN
SATUAN KETERANGAN
URAIAN PERALATAN
A. 1.
Jenis Peralatan
jam 2. Merk / Tipe
km 3. Tenaga
4. Kapasitas
5. Umur Ekonomis
6. Jam Operasi Dalam 1 Tahun
7. Harga Alat
m3 B. BIAYA PASTI PER JAM KERJA

Pemuatan sedang 1. Nilai Sisa Alat
Baik
Faktor Angsuran Modal =
Menit
Menit 3. Biaya Pasti per Jam :
Menit a. Biaya Pengembalian Modal =
Menit
b. Asuransi, dll. =
m3/jam
Biaya Pasti per Jam G = (E +
jam
C. BIAYA OPERASI PER JAM KERJA
1. Bahan Bakar = (12%-15%) x Pw
m3
Baik 2. Pelumas = (2.5%-3%) x P
Km/jam x
Km/jam 3. Biaya bengkel = (6,25% - 8,75%
x
Menit 4. Perawatan dan = (12,5%-17,5%)
Menit perbaikan
Menit
Menit 5. Operator = (m orang/jam
Menit 6. Pembantu operator = (n orang/jam)
Menit
Biaya Operasi (per Jam) =
m3/jam
D. BIAYA OPERASI ALAT / JAM = (G
jam
E. LAIN - LAIN
1. Bahan Bakar Premium (non subsidi)
m 2. Bahan Bakar Solar (non subsidi)
m D.65 E-8 3. Minyak Pelumas
m
Penggusuran sedang
Penggusuran sedang
Penggusuran sedang
m/menit
m/menit
Menit
Baik
m3
Menit
m3
m3
jam
IAYA OPERASI ALAT BERAT UNTUK GALIAN TANAH, ANGKUTAN DUMP TRUCK
or, Dump Truck, Buldozer, Roller Vibro dan Water Tanker
KODE SATUAN Perhitungan Biaya Operasi Peralatan
Excavator
Dump Truck Bulldozer Roller Vibro
(Standard)
- 80-140 HP 20-24 M3 100-150 HP 5-8 Ton
Pw HP 133.0 100.0 150.0 82.0
Cp - 0.9 24.0 - 7.1
A Tahun 5.0 5.0 5.0 5.0
W Jam 2,000 2,000 2,000 2,000
B Rp 1,400,000,000 900,000,000 1,500,000,000 600,000,000
C Rp 140,000,000 90,000,000 150,000,000 60,000,000
D - 0.26380 0.26380 0.26380 0.26380
E Rp/jam 166,192.41 106,837.98 178,063.30 71,225.32
F Rp/jam 1,400.00 900.00 1,500.00 600.00
G Rp/jam 167,592.41 107,737.98 179,563.30 71,825.32
M KERJA
H Rp/jam 138,852.00 104,400.00 156,600.00 85,608.00
I Rp/jam 99,750.00 75,000.00 112,500.00 61,500.00
J Rp/jam 43,750.00 28,125.00 46,875.00 18,750.00
K Rp/jam 87,500.00 56,250.00 93,750.00 37,500.00

M Rp/jam 18,071.43 18,071.43 18,071.43 18,071.43
L Rp/jam 12,571.43 12,571.43 12,571.43 12,571.43
P Rp/jam 400,494.86 294,417.86 440,367.86 234,000.86
S Rp/jam 568,087.27 402,155.84 619,931.16 305,826.18
Mb Liter 7,200.00 7,200.00 7,200.00 7,200.00

Ms Liter 8,700.00 8,700.00 8,700.00 8,700.00
Mp Liter 30,000.00 30,000.00 30,000.00 30,000.00
N DUMP TRUCK DAN PEMADATAN
URAIAN ANALISA HARGA SATUAN
si Peralatan KETERANGAN
Water Tank Truck CRANE 10-15 TON

3000-4500 L 5-10 T
100.0 130.0
4,000.0 15.0
5.0 5.0
2,000 2,000
250,000,000 1,400,000,000
25,000,000 140,000,000
Suku bunga
0.26380 0.26380 i = 10%
29,677.22 166,192.41
Asuransi
250.00 1,400.00 p = 0.2%
29,927.22 167,592.41
Koef. Biaya OP alat

104,400.00 135,720.00 ###
75,000.00 97,500.00 ###
7,812.50 43,750.00 ###
15,625.00 87,500.00 ###

18,071.43 18,071.43
12,571.43 12,571.43
233,480.36 395,112.86
263,407.57 562,705.27
7,200.00 7,200.00
8,700.00 8,700.00
30,000.00 30,000.00
( informatif )
4) AHSP GALI, ANGKUT MATERIAL/HASIL GALIAN DAN PEMADATAN
TM.04.2 Galian Pasir Muara
Harga Satuan
(Rp)
1 2 3 4 5 6
1 Galian Pasir Muara TM.04.a.b m3 1.00 Rp12,230
2 Ponton mengangkut material ke Area Pekerjaan TM.04.a.b m3 1.00 Rp137,840
3 Excavator mengangkut pasir dari ponton ke DT TM.04.b.c m3 1.00 Rp12,230
4 DT angkut material dari lokasi ponton ke lokasi pekerjaan. jarak 2 km (m3) TM.04.b.c m3 1.00 Rp3,540
TM.04.a.b Galian Pasir Muara
Harga Satuan
(Rp)
1 2 3 4 5 6
A Tenaga Kerja
1 Pekerja L.01 jam
2 Mandor L.04 jam
B Bahan
1 Pasir Muara m3 1.200 Rp0
Jumlah Harga Bahan
C Peralatan
1 Biaya Operasi Exavator (Standard) + Ponton jam 0.0171 Rp621,452
TM.04.a.b Ponton mengangkut material ke Area Pekerjaan
Harga Satuan
(Rp)
1 2 3 4 5 6
A Tenaga Kerja
1 Pekerja L.01 jam
2 Mandor L.04 jam
B Bahan
Jumlah Harga Bahan
C Peralatan
1 Ponton jam 0.5134 Rp233,480
TM.04.a.b Excavator mengangkut pasir dari ponton ke DT
Harga Satuan
(Rp)
1 2 3 4 5 6
A Tenaga Kerja
1 Pekerja L.01 jam
2 Mandor L.04 jam
B Bahan
Jumlah Harga Bahan
C Peralatan
1 Biaya Operasi Exavator (Standard) + Ponton jam 0.0171 Rp621,452
TM.04.b.c DT angkut material dari lokasi ponton ke lokasi pekerjaan. jarak 2 km (m3)
Harga Satuan
(Rp)
1 2 3 4 5 6
A Tenaga Kerja
B Bahan
Jumlah Harga Bahan
C Peralatan
RHITUNGAN CARA MEKANIS
( informatif )
Jumlah (Rp)
7
Rp12,230
Rp137,840
Rp12,230
Rp3,540
Rp165,840
Jumlah (Rp)
Rp0
Rp0
Rp0
Rp0
Rp0
Rp10,634
Rp10,634
Rp10,634
Rp1,595
Rp12,230
Jumlah (Rp)
Rp0
Rp0
Rp0
Rp0
Rp119,861
Rp119,861
Rp119,861
Rp17,979
Rp137,840
Jumlah (Rp)
Rp0
Rp0
Rp0
Rp0
Rp10,634
Rp10,634
Rp10,634
Rp1,595
Rp12,230
arak 2 km (m3)
Jumlah (Rp)
7
Rp0
Rp0
Rp3,078
Rp3,078
Rp3,078
Rp462
Rp3,540
AHSP PEKERJAAN UNTUK 1 M2 PAGAR PENGAMAN
1 2 3 4 5
A Tenaga Kerja
2 Tukang L.02 OH 0.125
4 Mandor L.04 OH 0.0190
Jumlah Harga Tenaga
B Bahan
Panel Beton Pracetak Lbr 0.986
Kolom Beton Pracetak Btg 0.525
Semen Portland Kg 45
Pasir m3 0.074
Koral Beton 1-2 cm m3 0.146
Jumlah Harga B
C Peralatan
Jumlah Harga Pera
E Overhead + Profit (Contoh 15%) 15%
F Harga Satuan Pekerjaan per - m (D+E) 3
Panjang Pagar = 42,385.0 m

Tinggi Pagar = 2m
Volume = 84,770.0 m2
Rp44,990,065,175
Rp1,061,462
AHSP PEKERJAAN UNTUK 1 M2 POS PENJAGA
Harga Satuan (Rp) Jumlah (Rp) No
6 7 1
A
Rp110,000 Rp41,250 1
Rp132,000 Rp16,500 2
Rp143,000 Rp1,716 3
Rp132,000 Rp2,508 4
Jumlah Harga Tenaga Kerja Rp61,974
B
Rp123,000 Rp121,278
Rp260,000 Rp136,500
Rp2,006 Rp90,270
Rp215,300 Rp15,932
Rp243,500 Rp35,551
Jumlah Harga Bahan Rp399,531 C
Jumlah Harga Peralatan D

Rp461,505.20 E
xD Rp69,225.78 F
Rp530,730.98
800000
AHSP PEKERJAAN UNTUK 1 M2 POS PENJAGA
Harga Satuan
Uraian Kode Satuan Koefisien Jumlah (Rp)
(Rp)
2 3 4 5 6 7
Tenaga Kerja
Pekerja L.01 OH 1 110000 110000
Tukang Kayu L.02 OH 1.5 132000 198000
Kepala Tukang L.03 OH 0.1500 143,000.00 21450
Mandor L.04 OH 0.0500 132,000.00 6600
Jumlah Harga Tenaga Kerja 336050
Bahan
Dolken Kayu ø 8-10/400 cm Btg 3 138,000.00 414,000.00
Kayu m 3
0.276 1,100,000.00 303,600.00
Paku Biasa Kg 0.7 21,600.00 15,120.00
Seng Gelombang Kg 1.5 36,000.00 54,000.00
Jumlah Harga Bahan 786720
Peralatan
Jumlah Harga Peralatan Rp1,122,770.00
Jumlah Harga tenaga, Bahan dan Peralatan (A+B+C) Rp1,122,770.00
Overhead + Profit (Contoh 15%) 15% x D Rp168,415.50
Harga Satuan Pekerjaan per - m (D+E) 3 Rp1,291,185.50
Pos jaga 3 x 3 m
Panjang = 3m
Lebar = 3m
Unit = 28 Unit
Volume = 252 m2
###
No Nama Dusun Luas (m2) Volume Galian (m3) Volume Timbunan (m3)
1 Dusun 4 Kuala Indah 3,687,423.456 3,871,243.967 8,354,056.882

2 Dusun 2 Kuala Indah 885,648.618 1,074,736.496 2,055,604.568
3 Dusun 1 Kuala Indah 786,933.419 954,332.614 1,943,539.929
4 Dusun 1 Kuala Tanjung 309,032.275 930,134.690 1,152,164.773
5 Dusun 6 Sukaramai 958,328.993 1,718,194.622 2,713,189.781
6 Dusun 7 Sukaramai 1,492,006.386 593,212.302 2,486,673.289
7 Aras 1,852,851.936 1,469,039.351 1,433,294.479
8 Tanjung Harapan 1,625,948.796 3,419,915.900 4,062,805.873
9 Gambus Laut 1,770,347.006 594,170.100 3,142,029.929
10 Pematang Kuing 640,140.862 899,805.290 1,213,707.074
Total 14,008,661.748 15,524,785.331 28,557,066.579
Total (ha) 1,400.866
Luas Quarry (ha) 713.927
Luas Disposal (ha) 388.120
No Nama Dusun Luas (m2) Tanah Merah (m3) Pasir Muara (m3)
1 Dusun 4 Kuala Indah

1 KI-D4-01 608,875.409 1,634,851.059 432,762.324
2 KI-D4-02 26,297.396 65,638.301 -
3 KI-D4-03 15,472.511 45,040.479 -
4 KI-D4-04 60,173.044 157,958.555 -
5 KI-D4-05 142,563.648 381,310.357 -
6 KI-D4-06 218,280.478 579,379.108 -
7 KI-D4-07 524,402.919 969,364.169 -
8 KI-D4-08 303,111.068 662,275.432 -
9 KI-D4-09 240,469.212 379,878.974 162,134.669
10 KI-D4-10 141,377.236 251,872.320 31,688.027
11 KI-D4-11 40,915.776 79,344.475 -
12 KI-D4-12 89,207.168 145,187.948 -
13 KI-D4-13 181,825.609 252,657.358 88,004.803
14 KI-D4-14 444,918.759 590,402.495 -
15 KI-D4-15 320,497.848 679,066.288 216,224.247
16 KI-D4-16 329,035.321 548,945.043 -
1 KI-D2-01 502,126.561 667,036.902 594,054.112
2 KI-D2-02 256,239.874 562,773.404
3 KI-D2-03 127,282.135 231,740.035
1 KI-D1-01 141,697.817 213,151.230 112,132.554
2 KI-D1-02 146,199.810 372,207.455 -
3 KI-D1-03 48,159.575 67,968.690 49,010.918
4 KI-D1-04 165,737.084 85,972.593 335,081.672
5 KI-D1-05 285,139.151 708,014.859 -
4 Dusun 1 Kuala Tanjung
1 KT-D1-01 80,916.895 58,814.774 296,086.726
2 KT-D1-02 228,115.373 437,218.191 360,045.038
5 Dusun 6 Sukaramai
1 SR-D6-01 474,005.910 - 1,486,662.304
2 SR-D6-02 195,760.499 - 597,461.044
3 SR-D6-03 288,562.591 624,073.722 4,992.727
6 Dusun 7 Sukaramai
1 SR-D7-01 65,232.377 71,083.853 -
2 SR-D7-02 239,140.074 324,680.767 44,085.557
3 SR-D7-03 120,345.948 182,919.746 -
4 SR-D7-04 247,590.245 408,590.491 -
5 SR-D7-05 105,125.645 220,175.677 -
6 SR-D7-06 213,706.273 357,845.195 33,761.821
7 SR-D7-07 331,631.340 651,270.155
8 SR-D7-08 169,234.504 138,932.121 53,327.191
7 Aras
1 AR-D0-01 279,769.278 242,559.964 -
2 AR-D0-02 423,932.484 426,405.825 25,930.136
3 AR-D0-03 297,543.390 314,767.140 2,414.114
4 AR-D0-04 851,606.853 387,580.733 33,636.610
8 Tanjung Harapan
1 TH-D0-01 685,893.468 2,061,558.779 404,503.707
2 TH-D0-02 940,055.282 1,429,630.232 167,112.984
9 Gambus Laut
1 GB-D0-01 631,487.752 - 1,108,994.593
2 GB-D0-02 64,555.984 11,793.597 109,548.891
3 GB-D0-03 376,998.054 - 728,056.423
4 GB-D0-04 281,758.311 - 494,204.078
5 GB-D0-05 57,691.106 - 103,440.152
6 GB-D0-06 103,472.064 - 185,008.051
7 GB-D0-07 139,656.708 - 229,176.658
8 GB-D0-08 58,552.302 - 99,890.226
9 GB-D0-09 16,196.061 - 21,913.270
10 GB-D0-10 18,974.908 - 31,289.623
11 GB-D0-11 21,003.743 - 18,714.335
10 Pematang Kuing
1 PK-D0-01 640,140.839 592,183.414 621,523.618
Total 14,008,661.674 18,622,851.749 9,934,143.358
Total (ha) 1,400.866
No Nama Muara Luas (m2) Tanah Merah (m3) Pasir Muara (m3)
1 Muara Tanjung
1 AR-D0-01 14,017.336 54,528.514 -
2 AR-D0-02 8,722.867 27,070.522 1,628.380
3 SR-D6-03 3,894.430 15,589.702 -
2 Muara Dua
1 AR-D0-04 12,011.762 24,878.007 1,310.166
2 SR-D6-03 4,099.130 15,563.030 -
3 AR-D0-03 4,740.908 18,407.366 -
3 Drainase Belanda
1 PK-D0-01 10,865.481 33,821.349 9,234.931
4 Parit 3
1 KI-D4-06 5,550.700 22,075.133 -
2 KI-D2-01 6,160.671 15,840.793 9,134.569
3 KT-D1-01 930.932 - 3,850.336
4 KI-D1-02 4,430.636 17,726.976 -
5 KI-D1-04 2,075.659 2,070.941 5,843.547
6 KI-D1-05 1,173.602 4,724.921 -
5 Anak Muara Gambus
1 GB-D0-08 1,770.605 - 8,996.443
6 Titik Payung
1 GB-D0-04 4,255.431 - 19,804.777
7 Muara Pandan
1 SR-D7-02 5,953.990 20,543.044 2,778.733
2 SR-D7-06 1,356.972 3,940.952 2,256.337
8 Muara Tampus
1 SR-D7-02 8,839.309 39,349.562 4,113.320
2 KI-D4-15 5,977.095 32,348.036 -
3 SR-D7-01 2,271.455 11,205.086 -
9 Anak Muara Dalu Dalu
1 KI-D4-07 41,849.844 191,755.983 -
Total 150,948.813 551,439.917 68,951.540
Total (ha) 15.095
No Nama Item Luas (m2) Tanah Merah (m3) Pasir Muara (m3)
1 Daratan 14,008,661.674 18,622,851.749 9,934,143.358

2 Muara 150,948.813 551,439.917 68,951.540
Total 14,159,610.486 19,174,291.665 10,003,094.899
Total (ha) 1,415.961
REKAP ANALISA HARGA SATUAN
NO PEKERJAAN SATUAN BIAYA
I Demolish Palm Oil Tree

1 Penebangan Kelapa Sawit m3 Rp58,330.00
II Stripping Top Soil

1 Galian tanah di Lokasi Pekerjaan (Stripping Top Soil) (m3) m3 Rp21,390.00
2 Pengangkatan Tanah Top Soil ke DT (m3) m3 Rp14,580.00
3 DT angkut material dari lokasi pekerjaan ke Borrow Area (Quarry), jarak 30 km (m3) m3 Rp74,290.00
3
4 Tanah Dihampar, diratakan dan Merapikan Tanah Stripping Di TPA m Rp8,625.00
III Cut, Fill, & Compaction

1 Penggalian Tanah Di Borrow Area (Quary) m3 Rp14,580.00
2 DT angkut material dari BA ke lokasi pekerjaan, jarak 30 km m3 Rp74,290.00
3 Pemadatan tanah di lokasi pekerjaan (m3) m3 Rp65,230.00
4 Galian Pasir Muara m3 Rp165,840.00
IV Demolish of Houses/Existing Facility

1 Pekerjaan Pembongkaran Material Bangunan m3 Rp13,418.73
2 Pekerjaan Pengangkutan Material Ke Lokasi Pembuangan m3 Rp84,111.56
ONSHORE LAND PREPARATION STUDY, NGRR LOCATION PLAN FOR KUALA TANJUNG BATU BARA REGENCY - SUMATERA
UTRA PROVINCE
DURATION OF WORKS FOR CONSTRUCTION OF LAND PREPARATION
* 14 jam bekerja/hari
No. Item Unit Volume Coefficient n Days Months Years
I Land Clearing
1.1.1 Dusun I Kuala Tanjung m3 4,742.8 0.0893 1 30.00 1.00 0.08
1.1.2 Dusun I Kuala Indah m3 13,963.6 0.0893 3 30.00 1.00 0.08
1.1.3 Dusun II Kuala Indah m3 11,593.6 0.0893 2 30.00 1.00 0.08
1.1.4 Dusun IV Kuala Indah m3 23,885.9 0.0893 5 30.00 1.00 0.08
1.1.5 Dusun VI Suka Ramai m3 22,402.6 0.0893 5 30.00 1.00 0.08
1.1.6 Dusun VII Suka Ramai m3 14,974.6 0.0893 3 30.00 1.00 0.08
1.1.7 Desa Tanjung Harapan m3 27,855.1 0.0893 6 30.00 1.00 0.08
1.1.8 Desa Aras m3 29,360.8 0.0893 6 30.00 1.00 0.08
1.1.9 Desa Pematang Kruing m3 10,602.1 0.0893 2 30.00 1.00 0.08
1.1.10 Desa Gambus Laut m3 24,776.2 0.0893 5 30.00 1.00 0.08
1.2.8 Desa Aras m3 29,360.8
1. KT-D1-01 m3 243,516.000 0.0223 13 30.00 1.00 0.08
2. KT-D1-02 m3 686,618.690 0.0223 36 30.00 1.00 0.08
1. KI-D1-01 m3 170,639.4 0.0223 9 30.00 1.00 0.08
2. KI-D1-02 m3 176,887.6 0.0223 9 30.00 1.00 0.08
3 KI-D1-03 m3 58,060.3 0.0223 3 30.00 1.00 0.08
4. KI-D1-04 m3 198,972.8 0.0223 11 30.00 1.00 0.08
5. KI-D1-05 m3 349,772.6 0.0223 19 30.00 1.00 0.08
1. KI-D2-01 m3 606,547.065 0.0223 32 30.00 1.00 0.08
2. KI-D2-02 m3 314,680.349 0.0223 17 30.00 1.00 0.08
3. KI-D2-03 m3 153,509.082 0.0223 8 30.00 1.00 0.08
1. KI-D4-01 m3 729,943.215 0.0223 39 30.00 1.00 0.08
2. KI-D4-02 m3 36,925.405 0.0223 2 30.00 1.00 0.08
3 KI-D4-03 m3 23,455.150 0.0223 1 30.00 1.00 0.08
4. KI-D4-04 m3 84,883.472 0.0223 5 30.00 1.00 0.08
5. KI-D4-05 m3 199,192.163 0.0223 11 30.00 1.00 0.08
6. KI-D4-06 m3 307,136.377 0.0223 16 30.00 1.00 0.08
7. KI-D4-07 m3 740,366.799 0.0223 39 30.00 1.00 0.08
8. KI-D4-08 m3 301,115.874 0.0223 16 30.00 1.00 0.08
9. KI-D4-09 m3 234,569.742 0.0223 12 30.00 1.00 0.08
10. KI-D4-10 m3 135,091.521 0.0223 7 30.00 1.00 0.08
11. KI-D4-11 m3 39,091.097 0.0223 2 30.00 1.00 0.08
12. KI-D4-12 m3 40,823.605 0.0223 2 30.00 1.00 0.08
13. KI-D4-13 m3 78,434.100 0.0223 4 30.00 1.00 0.08
14. KI-D4-14 m3 187,637.668 0.0223 10 30.00 1.00 0.08
15. KI-D4-15 m3 583,977.480 0.0223 31 30.00 1.00 0.08
16. KI-D4-16 m3 152,261.655 0.0223 8 30.00 1.00 0.08
1. SR-D6-01 m3 843,116.262 0.0223 45 30.00 1.00 0.08
2. SR-D6-02 m3 353,860.230 0.0223 19 30.00 1.00 0.08
3 SR-D6-03 m3 521,218.130 0.0223 28 30.00 1.00 0.08
1. SR-D7-01 m3 23,130.645 0.0223 1 30.00 1.00 0.08
2. SR-D7-02 m3 79,506.467 0.0223 4 30.00 1.00 0.08
3 SR-D7-03 m3 56,672.549 0.0223 3 30.00 1.00 0.08
4. SR-D7-04 m3 90,129.001 0.0223 5 30.00 1.00 0.08
5. SR-D7-05 m3 65,575.506 0.0223 3 30.00 1.00 0.08
6. SR-D7-06 m3 67,324.669 0.0223 4 30.00 1.00 0.08
7. SR-D7-07 m3 151,679.460 0.0223 8 30.00 1.00 0.08
8. SR-D7-08 m3 59,194.004 0.0223 3 30.00 1.00 0.08
1. TH-D0-01 m3 2,090,231.020 0.0223 111 30.00 1.00 0.08
2. TH-D0-02 m3 1,329,684.880 0.0223 71 30.00 1.00 0.08
1.3.8 Desa Aras
1. AR-D0-01 m3 170,918.850 0.0223 9 30.00 1.00 0.08
2. AR-D0-02 m3 595,634.670 0.0223 32 30.00 1.00 0.08
3 AR-D0-03 m3 179,486.480 0.0223 10 30.00 1.00 0.08
4. AR-D0-04 m3 522,999.351 0.0223 28 30.00 1.00 0.08
1. PK-D0-01 m3 899,805.3 0.0223 48 30.00 1.00 0.08
1. GB-D0-01 m3 193,914.053 0.0223 10 30.00 1.00 0.08
2. GB-D0-02 m3 23,851.025 0.0223 1 30.00 1.00 0.08
3 GB-D0-03 m3 150,700.496 0.0223 8 30.00 1.00 0.08
4. GB-D0-04 m3 77,580.684 0.0223 4 30.00 1.00 0.08
5. GB-D0-05 m3 25,827.147 0.0223 1 30.00 1.00 0.08
6. GB-D0-06 m3 28,878.229 0.0223 2 30.00 1.00 0.08
7. GB-D0-07 m3 56,566.178 0.0223 3 30.00 1.00 0.08
8. GB-D0-08 m3 15,879.486 0.0223 1 30.00 1.00 0.08
9. GB-D0-09 m3 5,974.301 0.0223 0 30.00 1.00 0.08
10. GB-D0-10 m3 8,525.481 0.0223 0 30.00 1.00 0.08
11. GB-D0-11 m3 6,473.021 0.0223 0 30.00 1.00 0.08
1. KT-D1-01 m3 245,887.415 0.1606 94 30.00 1.00 0.08
2. KT-D1-02 m3 688,990.105 0.1606 264 30.00 1.00 0.08
1. KI-D1-01 m3 173,432.2 0.1606 66 30.00 1.00 0.08
2. KI-D1-02 m3 179,680.3 0.1606 69 30.00 1.00 0.08
3 KI-D1-03 m3 60,853.0 0.1606 23 30.00 1.00 0.08
4. KI-D1-04 m3 201,765.5 0.1606 77 30.00 1.00 0.08
5. KI-D1-05 m3 352,565.3 0.1606 135 30.00 1.00 0.08
1. KI-D2-01 m3 610,411.602 0.1606 233 30.00 1.00 0.08
2. KI-D2-02 m3 318,544.886 0.1606 122 30.00 1.00 0.08
3. KI-D2-03 m3 157,373.619 0.1606 60 30.00 1.00 0.08
1. KI-D4-01 m3 731,436.085 0.1606 280 30.00 1.00 0.08
2. KI-D4-02 m3 38,418.275 0.1606 15 30.00 1.00 0.08
3 KI-D4-03 m3 24,948.020 0.1606 10 30.00 1.00 0.08
4. KI-D4-04 m3 86,376.341 0.1606 33 30.00 1.00 0.08
5. KI-D4-05 m3 200,685.033 0.1606 77 30.00 1.00 0.08
6. KI-D4-06 m3 308,629.247 0.1606 118 30.00 1.00 0.08
7. KI-D4-07 m3 741,859.669 0.1606 284 30.00 1.00 0.08
8. KI-D4-08 m3 302,608.744 0.1606 116 30.00 1.00 0.08
9. KI-D4-09 m3 236,062.612 0.1606 90 30.00 1.00 0.08
10. KI-D4-10 m3 136,584.391 0.1606 52 30.00 1.00 0.08
11. KI-D4-11 m3 40,583.967 0.1606 16 30.00 1.00 0.08
12. KI-D4-12 m3 42,316.475 0.1606 16 30.00 1.00 0.08
13. KI-D4-13 m3 79,926.970 0.1606 31 30.00 1.00 0.08
14. KI-D4-14 m3 189,130.538 0.1606 72 30.00 1.00 0.08
15. KI-D4-15 m3 585,470.350 0.1606 224 30.00 1.00 0.08
16. KI-D4-16 m3 153,754.525 0.1606 59 30.00 1.00 0.08
1. SR-D6-01 m3 850,583.796 0.1606 325 30.00 1.00 0.08
2. SR-D6-02 m3 361,327.764 0.1606 138 30.00 1.00 0.08
3 SR-D6-03 m3 528,685.664 0.1606 202 30.00 1.00 0.08
1. SR-D7-01 m3 25,002.471 0.1606 10 30.00 1.00 0.08
2. SR-D7-02 m3 81,378.293 0.1606 31 30.00 1.00 0.08
3 SR-D7-03 m3 58,544.375 0.1606 22 30.00 1.00 0.08
4. SR-D7-04 m3 92,000.827 0.1606 35 30.00 1.00 0.08
5. SR-D7-05 m3 67,447.332 0.1606 26 30.00 1.00 0.08
6. SR-D7-06 m3 69,196.495 0.1606 26 30.00 1.00 0.08
7. SR-D7-07 m3 153,551.286 0.1606 59 30.00 1.00 0.08
8. SR-D7-08 m3 61,065.830 0.1606 23 30.00 1.00 0.08
1. TH-D0-01 m3 2,104,158.578 0.1606 805 30.00 1.00 0.08
2. TH-D0-02 m3 1,343,612.438 0.1606 514 30.00 1.00 0.08
1.3.8 Desa Aras 0.1606
1. AR-D0-01 m3 178,259.045 0.1606 68 30.00 1.00 0.08
2. AR-D0-02 m3 602,974.865 0.1606 231 30.00 1.00 0.08
3 AR-D0-03 m3 186,826.675 0.1606 71 30.00 1.00 0.08
4. AR-D0-04 m3 530,339.546 0.1606 203 30.00 1.00 0.08
1. PK-D0-01 m3 910,407.4 0.1606 348 30.00 1.00 0.08
1. GB-D0-01 m3 196,166.432 0.1606 75 30.00 1.00 0.08
2. GB-D0-02 m3 26,103.405 0.1606 10 30.00 1.00 0.08
3 GB-D0-03 m3 152,952.875 0.1606 58 30.00 1.00 0.08
4. GB-D0-04 m3 79,833.063 0.1606 31 30.00 1.00 0.08
5. GB-D0-05 m3 28,079.526 0.1606 11 30.00 1.00 0.08
6. GB-D0-06 m3 31,130.608 0.1606 12 30.00 1.00 0.08
7. GB-D0-07 m3 58,818.557 0.1606 22 30.00 1.00 0.08
8. GB-D0-08 m3 18,131.865 0.1606 7 30.00 1.00 0.08
9. GB-D0-09 m3 8,226.681 0.1606 3 30.00 1.00 0.08
10. GB-D0-10 m3 10,777.860 0.1606 4 30.00 1.00 0.08
11. GB-D0-11 m3 8,725.400 0.1606 3 30.00 1.00 0.08
B Pengangkatan Tanah ke Bak DT Dan DT angkut material dari lokasi pekerjaan ke TPA
1. KT-D1-01 m3 245,887.415 0.0223 13 30.00 1.00 0.08
2. KT-D1-02 m3 688,990.105 0.0223 37 30.00 1.00 0.08
1. KI-D1-01 m3 173,432.2 0.0223 9 30.00 1.00 0.08
2. KI-D1-02 m3 179,680.3 0.0223 10 30.00 1.00 0.08
3 KI-D1-03 m3 60,853.0 0.0223 3 30.00 1.00 0.08
4. KI-D1-04 m3 201,765.5 0.0223 11 30.00 1.00 0.08
5. KI-D1-05 m3 352,565.3 0.0223 19 30.00 1.00 0.08
1. KI-D2-01 m3 610,411.602 0.0223 32 30.00 1.00 0.08
2. KI-D2-02 m3 318,544.886 0.0223 17 30.00 1.00 0.08
3. KI-D2-03 m3 157,373.619 0.0223 8 30.00 1.00 0.08
1. KI-D4-01 m3 731,436.085 0.0223 39 30.00 1.00 0.08
2. KI-D4-02 m3 38,418.275 0.0223 2 30.00 1.00 0.08
3 KI-D4-03 m3 24,948.020 0.0223 1 30.00 1.00 0.08
4. KI-D4-04 m3 86,376.341 0.0223 5 30.00 1.00 0.08
5. KI-D4-05 m3 200,685.033 0.0223 11 30.00 1.00 0.08
6. KI-D4-06 m3 308,629.247 0.0223 16 30.00 1.00 0.08
7. KI-D4-07 m3 741,859.669 0.0223 39 30.00 1.00 0.08
8. KI-D4-08 m3 302,608.744 0.0223 16 30.00 1.00 0.08
9. KI-D4-09 m3 236,062.612 0.0223 13 30.00 1.00 0.08
10. KI-D4-10 m3 136,584.391 0.0223 7 30.00 1.00 0.08
11. KI-D4-11 m3 40,583.967 0.0223 2 30.00 1.00 0.08
12. KI-D4-12 m3 42,316.475 0.0223 2 30.00 1.00 0.08
13. KI-D4-13 m3 79,926.970 0.0223 4 30.00 1.00 0.08
14. KI-D4-14 m3 189,130.538 0.0223 10 30.00 1.00 0.08
15. KI-D4-15 m3 585,470.350 0.0223 31 30.00 1.00 0.08
16. KI-D4-16 m3 153,754.525 0.0223 8 30.00 1.00 0.08
1. SR-D6-01 m3 850,583.796 0.0223 45 30.00 1.00 0.08
2. SR-D6-02 m3 361,327.764 0.0223 19 30.00 1.00 0.08
3 SR-D6-03 m3 528,685.664 0.0223 28 30.00 1.00 0.08
1. SR-D7-01 m3 25,002.471 0.0223 1 30.00 1.00 0.08
2. SR-D7-02 m3 81,378.293 0.0223 4 30.00 1.00 0.08
3 SR-D7-03 m3 58,544.375 0.0223 3 30.00 1.00 0.08
4. SR-D7-04 m3 92,000.827 0.0223 5 30.00 1.00 0.08
5. SR-D7-05 m3 67,447.332 0.0223 4 30.00 1.00 0.08
6. SR-D7-06 m3 69,196.495 0.0223 4 30.00 1.00 0.08
7. SR-D7-07 m3 153,551.286 0.0223 8 30.00 1.00 0.08
8. SR-D7-08 m3 61,065.830 0.0223 3 30.00 1.00 0.08
1.3.7 Desa Tanjung Harapan 0.00 0.00
1. TH-D0-01 m3 2,104,158.578 0.0223 112 30.00 1.00 0.08
2. TH-D0-02 m3 1,343,612.438 0.0223 71 30.00 1.00 0.08
1.3.8 Desa Aras 0.0223 0.00 0.00
1. AR-D0-01 m3 178,259.045 0.0223 9 30.00 1.00 0.08
2. AR-D0-02 m3 602,974.865 0.0223 32 30.00 1.00 0.08
3 AR-D0-03 m3 186,826.675 0.0223 10 30.00 1.00 0.08
4. AR-D0-04 m3 530,339.546 0.0223 28 30.00 1.00 0.08
1. PK-D0-01 m3 910,407.4 0.0223 48 30.00 1.00 0.08
1. GB-D0-01 m3 196,166.432 0.0223 10 30.00 1.00 0.08
2. GB-D0-02 m3 26,103.405 0.0223 1 30.00 1.00 0.08
3 GB-D0-03 m3 152,952.875 0.0223 8 30.00 1.00 0.08
4. GB-D0-04 m3 79,833.063 0.0223 4 30.00 1.00 0.08
5. GB-D0-05 m3 28,079.526 0.0223 1 30.00 1.00 0.08
6. GB-D0-06 m3 31,130.608 0.0223 2 30.00 1.00 0.08
7. GB-D0-07 m3 58,818.557 0.0223 3 30.00 1.00 0.08
8. GB-D0-08 m3 18,131.865 0.0223 1 30.00 1.00 0.08
9. GB-D0-09 m3 8,226.681 0.0223 0 30.00 1.00 0.08
10. GB-D0-10 m3 10,777.860 0.0223 1 30.00 1.00 0.08
11. GB-D0-11 m3 8,725.400 0.0223 0 30.00 1.00 0.08
1. KT-D1-01 m3 245,887.4 0.0095 6 30.00 1.00 0.08
2. KT-D1-02 m3 688,990.1 0.0095 16 30.00 1.00 0.08
1. KI-D1-01 m3 173,432.2 0.0095 4 30.00 1.00 0.08
2. KI-D1-02 m3 179,680.3 0.0095 4 30.00 1.00 0.08
3 KI-D1-03 m3 60,853.0 0.0095 1 30.00 1.00 0.08
4. KI-D1-04 m3 201,765.5 0.0095 5 30.00 1.00 0.08
5. KI-D1-05 m3 352,565.3 0.0095 8 30.00 1.00 0.08
1. KI-D2-01 m3 610,411.6 0.0095 14 30.00 1.00 0.08
2. KI-D2-02 m3 318,544.9 0.0095 7 30.00 1.00 0.08
3. KI-D2-03 m3 157,373.6 0.0095 4 30.00 1.00 0.08
1. KI-D4-01 m3 731,436.1 0.0095 17 30.00 1.00 0.08
2. KI-D4-02 m3 38,418.3 0.0095 1 30.00 1.00 0.08
3 KI-D4-03 m3 24,948.0 0.0095 1 30.00 1.00 0.08
4. KI-D4-04 m3 86,376.3 0.0095 2 30.00 1.00 0.08
5. KI-D4-05 m3 200,685.0 0.0095 5 30.00 1.00 0.08
6. KI-D4-06 m3 308,629.2 0.0095 7 30.00 1.00 0.08
7. KI-D4-07 m3 741,859.7 0.0095 17 30.00 1.00 0.08
8. KI-D4-08 m3 302,608.7 0.0095 7 30.00 1.00 0.08
9. KI-D4-09 m3 236,062.6 0.0095 5 30.00 1.00 0.08
10. KI-D4-10 m3 136,584.4 0.0095 3 30.00 1.00 0.08
11. KI-D4-11 m3 40,584.0 0.0095 1 30.00 1.00 0.08
12. KI-D4-12 m3 42,316.5 0.0095 1 30.00 1.00 0.08
13. KI-D4-13 m3 79,927.0 0.0095 2 30.00 1.00 0.08
14. KI-D4-14 m3 189,130.5 0.0095 4 30.00 1.00 0.08
15. KI-D4-15 m3 585,470.3 0.0095 13 30.00 1.00 0.08
16. KI-D4-16 m3 153,754.5 0.0095 3 30.00 1.00 0.08
1. SR-D6-01 m3 850,583.8 0.0095 19 30.00 1.00 0.08
2. SR-D6-02 m3 361,327.8 0.0095 8 30.00 1.00 0.08
3 SR-D6-03 m3 528,685.7 0.0095 12 30.00 1.00 0.08
1. SR-D7-01 m3 25,002.5 0.0095 1 30.00 1.00 0.08
2. SR-D7-02 m3 81,378.3 0.0095 2 30.00 1.00 0.08
3 SR-D7-03 m3 58,544.4 0.0095 1 30.00 1.00 0.08
4. SR-D7-04 m3 92,000.8 0.0095 2 30.00 1.00 0.08
5. SR-D7-05 m3 67,447.3 0.0095 2 30.00 1.00 0.08
6. SR-D7-06 m3 69,196.5 0.0095 2 30.00 1.00 0.08
7. SR-D7-07 m3 153,551.3 0.0095 3 30.00 1.00 0.08
8. SR-D7-08 m3 61,065.8 0.0095 1 30.00 1.00 0.08
1. TH-D0-01 m3 2,104,158.6 0.0095 48 30.00 1.00 0.08
2. TH-D0-02 m3 1,343,612.4 0.0095 31 30.00 1.00 0.08
1.3.8 Desa Aras 0.0095
1. AR-D0-01 m3 178,259.0 0.0095 4 30.00 1.00 0.08
2. AR-D0-02 m3 602,974.9 0.0095 14 30.00 1.00 0.08
3 AR-D0-03 m3 186,826.7 0.0095 4 30.00 1.00 0.08
4. AR-D0-04 m3 530,339.5 0.0095 12 30.00 1.00 0.08
1. PK-D0-01 m3 910,407.4 0.0095 21 30.00 1.00 0.08
1. GB-D0-01 m3 196,166.4 0.0095 4 30.00 1.00 0.08
2. GB-D0-02 m3 26,103.4 0.0095 1 30.00 1.00 0.08
3 GB-D0-03 m3 152,952.9 0.0095 3 30.00 1.00 0.08
4. GB-D0-04 m3 79,833.1 0.0095 2 30.00 1.00 0.08
5. GB-D0-05 m3 28,079.5 0.0095 1 30.00 1.00 0.08
6. GB-D0-06 m3 31,130.6 0.0095 1 30.00 1.00 0.08
7. GB-D0-07 m3 58,818.6 0.0095 1 30.00 1.00 0.08
8. GB-D0-08 m3 18,131.9 0.0095 0 30.00 1.00 0.08
9. GB-D0-09 m3 8,226.7 0.0095 0 30.00 1.00 0.08
10. GB-D0-10 m3 10,777.9 0.0095 0 30.00 1.00 0.08
11. GB-D0-11 m3 8,725.4 0.0095 0 30.00 1.00 0.08
A Penggalian Tanah Di Borrow Area (Quary)
1. KT-D1-01 m3 354,901.596 0.0223 19 30.00 1.00 0.08
2. KT-D1-02 m3 797,263.177 0.0223 42 30.00 1.00 0.08
1. KI-D1-01 m3 325,283.763 0.0223 17 30.00 1.00 0.08
2. KI-D1-02 m3 372,207.455 0.0223 20 30.00 1.00 0.08
3 KI-D1-03 m3 116,979.628 0.0223 6 30.00 1.00 0.08
4. KI-D1-04 m3 421,054.225 0.0223 22 30.00 1.00 0.08
5. KI-D1-05 m3 708,014.859 0.0223 38 30.00 1.00 0.08
1. KI-D2-01 m3 1,261,091.129 0.0223 67 30.00 1.00 0.08
2. KI-D2-02 m3 562,773.404 0.0223 30 30.00 1.00 0.08
3. KI-D2-03 m3 231,740.035 0.0223 12 30.00 1.00 0.08
1. KI-D4-01 m3 2,067,683.682 0.0223 110 30.00 1.00 0.08
2. KI-D4-02 m3 65,638.301 0.0223 3 30.00 1.00 0.08
3 KI-D4-03 m3 45,040.479 0.0223 2 30.00 1.00 0.08
4. KI-D4-04 m3 157,958.555 0.0223 8 30.00 1.00 0.08
5. KI-D4-05 m3 381,310.357 0.0223 20 30.00 1.00 0.08
6. KI-D4-06 m3 579,379.108 0.0223 31 30.00 1.00 0.08
7. KI-D4-07 m3 969,364.169 0.0223 52 30.00 1.00 0.08
8. KI-D4-08 m3 662,275.432 0.0223 35 30.00 1.00 0.08
9. KI-D4-09 m3 542,013.656 0.0223 29 30.00 1.00 0.08
10. KI-D4-10 m3 283,560.338 0.0223 15 30.00 1.00 0.08
11. KI-D4-11 m3 79,344.475 0.0223 4 30.00 1.00 0.08
12. KI-D4-12 m3 156,874.508 0.0223 8 30.00 1.00 0.08
13. KI-D4-13 m3 340,662.139 0.0223 18 30.00 1.00 0.08
14. KI-D4-14 m3 590,402.495 0.0223 31 30.00 1.00 0.08
15. KI-D4-15 m3 895,290.707 0.0223 48 30.00 1.00 0.08
16. KI-D4-16 m3 548,945.043 0.0223 29 30.00 1.00 0.08
1. SR-D6-01 m3 1,486,662.304 0.0223 79 30.00 1.00 0.08
2. SR-D6-02 m3 597,461.044 0.0223 32 30.00 1.00 0.08
3 SR-D6-03 m3 629,066.433 0.0223 33 30.00 1.00 0.08
1. SR-D7-01 m3 71,083.853 0.0223 4 30.00 1.00 0.08
2. SR-D7-02 m3 368,767.015 0.0223 20 30.00 1.00 0.08
3 SR-D7-03 m3 182,919.746 0.0223 10 30.00 1.00 0.08
4. SR-D7-04 m3 408,590.491 0.0223 22 30.00 1.00 0.08
5. SR-D7-05 m3 220,175.677 0.0223 12 30.00 1.00 0.08
6. SR-D7-06 m3 391,607.062 0.0223 21 30.00 1.00 0.08
7. SR-D7-07 m3 651,270.155 0.0223 35 30.00 1.00 0.08
8. SR-D7-08 m3 192,259.290 0.0223 10 30.00 1.00 0.08
1. TH-D0-01 m3 2,466,062.627 0.0223 131 30.00 1.00 0.08
2. TH-D0-02 m3 1,596,743.246 0.0223 85 30.00 1.00 0.08
1.3.8 Desa Aras 0.0223
1. AR-D0-01 m3 242,559.964 0.0223 13 30.00 1.00 0.08
2. AR-D0-02 m3 452,335.939 0.0223 24 30.00 1.00 0.08
3 AR-D0-03 m3 317,181.259 0.0223 17 30.00 1.00 0.08
4. AR-D0-04 m3 421,217.317 0.0223 22 30.00 1.00 0.08
1. PK-D0-01 m3 1213707.074426 0.0223 65 30.00 1.00 0.08
1. GB-D0-01 m3 1,108,994.593 0.0223 59 30.00 1.00 0.08
2. GB-D0-02 m3 121,342.520 0.0223 6 30.00 1.00 0.08
3 GB-D0-03 m3 728,056.423 0.0223 39 30.00 1.00 0.08
4. GB-D0-04 m3 494,204.078 0.0223 26 30.00 1.00 0.08
5. GB-D0-05 m3 103,440.152 0.0223 5 30.00 1.00 0.08
6. GB-D0-06 m3 185,008.051 0.0223 10 30.00 1.00 0.08
7. GB-D0-07 m3 229,176.658 0.0223 12 30.00 1.00 0.08
8. GB-D0-08 m3 99,890.226 0.0223 5 30.00 1.00 0.08
9. GB-D0-09 m3 21,913.270 0.0223 1 30.00 1.00 0.08
10. GB-D0-10 m3 31,289.623 0.0223 2 30.00 1.00 0.08
11. GB-D0-11 m3 18,714.335 0.0223 1 30.00 1.00 0.08
1. KT-D1-01 m3 354,901.596 0.1606 136 30.00 1.00 0.08
2. KT-D1-02 m3 797,263.177 0.1606 305 30.00 1.00 0.08
1. KI-D1-01 m3 325,283.763 0.1606 124 30.00 1.00 0.08
2. KI-D1-02 m3 372,207.455 0.1606 142 30.00 1.00 0.08
3 KI-D1-03 m3 116,979.628 0.1606 45 30.00 1.00 0.08
4. KI-D1-04 m3 421,054.225 0.1606 161 30.00 1.00 0.08
5. KI-D1-05 m3 708,014.859 0.1606 271 30.00 1.00 0.08
1. KI-D2-01 m3 1,261,091.129 0.1606 482 30.00 1.00 0.08
2. KI-D2-02 m3 562,773.404 0.1606 215 30.00 1.00 0.08
3. KI-D2-03 m3 231,740.035 0.1606 89 30.00 1.00 0.08
1. KI-D4-01 m3 2,067,683.682 0.1606 791 30.00 1.00 0.08
2. KI-D4-02 m3 65,638.301 0.1606 25 30.00 1.00 0.08
3 KI-D4-03 m3 45,040.479 0.1606 17 30.00 1.00 0.08
4. KI-D4-04 m3 157,958.555 0.1606 60 30.00 1.00 0.08
5. KI-D4-05 m3 381,310.357 0.1606 146 30.00 1.00 0.08
6. KI-D4-06 m3 579,379.108 0.1606 222 30.00 1.00 0.08
7. KI-D4-07 m3 969,364.169 0.1606 371 30.00 1.00 0.08
8. KI-D4-08 m3 662,275.432 0.1606 253 30.00 1.00 0.08
9. KI-D4-09 m3 542,013.656 0.1606 207 30.00 1.00 0.08
10. KI-D4-10 m3 283,560.338 0.1606 108 30.00 1.00 0.08
11. KI-D4-11 m3 79,344.475 0.1606 30 30.00 1.00 0.08
12. KI-D4-12 m3 156,874.508 0.1606 60 30.00 1.00 0.08
13. KI-D4-13 m3 340,662.139 0.1606 130 30.00 1.00 0.08
14. KI-D4-14 m3 590,402.495 0.1606 226 30.00 1.00 0.08
15. KI-D4-15 m3 895,290.707 0.1606 342 30.00 1.00 0.08
16. KI-D4-16 m3 548,945.043 0.1606 210 30.00 1.00 0.08
1. SR-D6-01 m3 1,486,662.304 0.1606 569 30.00 1.00 0.08
2. SR-D6-02 m3 597,461.044 0.1606 229 30.00 1.00 0.08
3 SR-D6-03 m3 629,066.433 0.1606 241 30.00 1.00 0.08
1. SR-D7-01 m3 71,083.853 0.1606 27 30.00 1.00 0.08
2. SR-D7-02 m3 368,767.015 0.1606 141 30.00 1.00 0.08
3 SR-D7-03 m3 182,919.746 0.1606 70 30.00 1.00 0.08
4. SR-D7-04 m3 408,590.491 0.1606 156 30.00 1.00 0.08
5. SR-D7-05 m3 220,175.677 0.1606 84 30.00 1.00 0.08
6. SR-D7-06 m3 391,607.062 0.1606 150 30.00 1.00 0.08
7. SR-D7-07 m3 651,270.155 0.1606 249 30.00 1.00 0.08
8. SR-D7-08 m3 192,259.290 0.1606 74 30.00 1.00 0.08
1. TH-D0-01 m3 2,466,062.627 0.1606 943 30.00 1.00 0.08
2. TH-D0-02 m3 1,596,743.246 0.1606 611 30.00 1.00 0.08
1.3.8 Desa Aras 0.1606
1. AR-D0-01 m3 242,559.964 0.1606 93 30.00 1.00 0.08
2. AR-D0-02 m3 452,335.939 0.1606 173 30.00 1.00 0.08
3 AR-D0-03 m3 317,181.259 0.1606 121 30.00 1.00 0.08
4. AR-D0-04 m3 421,217.317 0.1606 161 30.00 1.00 0.08
1. PK-D0-01 m3 1213707.074426 0.1606 464 30.00 1.00 0.08
1. GB-D0-01 m3 1,108,994.593 0.1606 424 30.00 1.00 0.08
2. GB-D0-02 m3 121,342.520 0.1606 46 30.00 1.00 0.08
3 GB-D0-03 m3 728,056.423 0.1606 278 30.00 1.00 0.08
4. GB-D0-04 m3 494,204.078 0.1606 189 30.00 1.00 0.08
5. GB-D0-05 m3 103,440.152 0.1606 40 30.00 1.00 0.08
6. GB-D0-06 m3 185,008.051 0.1606 71 30.00 1.00 0.08
7. GB-D0-07 m3 229,176.658 0.1606 88 30.00 1.00 0.08
8. GB-D0-08 m3 99,890.226 0.1606 38 30.00 1.00 0.08
9. GB-D0-09 m3 21,913.270 0.1606 8 30.00 1.00 0.08
10. GB-D0-10 m3 31,289.623 0.1606 12 30.00 1.00 0.08
11. GB-D0-11 m3 18,714.335 0.1606 7 30.00 1.00 0.08
1. KT-D1-01 m3 354,901.596 0.0191 16 30.00 1.00 0.08
2. KT-D1-02 m3 797,263.177 0.0191 36 30.00 1.00 0.08
1. KI-D1-01 m3 325,283.763 0.0191 15 30.00 1.00 0.08
2. KI-D1-02 m3 372,207.455 0.0191 17 30.00 1.00 0.08
3 KI-D1-03 m3 116,979.628 0.0191 5 30.00 1.00 0.08
4. KI-D1-04 m3 421,054.225 0.0191 19 30.00 1.00 0.08
5. KI-D1-05 m3 708,014.859 0.0191 32 30.00 1.00 0.08
1. KI-D2-01 m3 1,261,091.129 0.0191 57 30.00 1.00 0.08
2. KI-D2-02 m3 562,773.404 0.0191 26 30.00 1.00 0.08
3. KI-D2-03 m3 231,740.035 0.0191 11 30.00 1.00 0.08
1. KI-D4-01 m3 2,067,683.682 0.0191 94 30.00 1.00 0.08
2. KI-D4-02 m3 65,638.301 0.0191 3 30.00 1.00 0.08
3 KI-D4-03 m3 45,040.479 0.0191 2 30.00 1.00 0.08
4. KI-D4-04 m3 157,958.555 0.0191 7 30.00 1.00 0.08
5. KI-D4-05 m3 381,310.357 0.0191 17 30.00 1.00 0.08
6. KI-D4-06 m3 579,379.108 0.0191 26 30.00 1.00 0.08
7. KI-D4-07 m3 969,364.169 0.0191 44 30.00 1.00 0.08
8. KI-D4-08 m3 662,275.432 0.0191 30 30.00 1.00 0.08
9. KI-D4-09 m3 542,013.656 0.0191 25 30.00 1.00 0.08
10. KI-D4-10 m3 283,560.338 0.0191 13 30.00 1.00 0.08
11. KI-D4-11 m3 79,344.475 0.0191 4 30.00 1.00 0.08
12. KI-D4-12 m3 156,874.508 0.0191 7 30.00 1.00 0.08
13. KI-D4-13 m3 340,662.139 0.0191 15 30.00 1.00 0.08
14. KI-D4-14 m3 590,402.495 0.0191 27 30.00 1.00 0.08
15. KI-D4-15 m3 895,290.707 0.0191 41 30.00 1.00 0.08
16. KI-D4-16 m3 548,945.043 0.0191 25 30.00 1.00 0.08
1. SR-D6-01 m3 1,486,662.304 0.0191 68 30.00 1.00 0.08
2. SR-D6-02 m3 597,461.044 0.0191 27 30.00 1.00 0.08
3 SR-D6-03 m3 629,066.433 0.0191 29 30.00 1.00 0.08
1. SR-D7-01 m3 71,083.853 0.0191 3 30.00 1.00 0.08
2. SR-D7-02 m3 368,767.015 0.0191 17 30.00 1.00 0.08
3 SR-D7-03 m3 182,919.746 0.0191 8 30.00 1.00 0.08
4. SR-D7-04 m3 408,590.491 0.0191 19 30.00 1.00 0.08
5. SR-D7-05 m3 220,175.677 0.0191 10 30.00 1.00 0.08
6. SR-D7-06 m3 391,607.062 0.0191 18 30.00 1.00 0.08
7. SR-D7-07 m3 651,270.155 0.0191 30 30.00 1.00 0.08
8. SR-D7-08 m3 192,259.290 0.0191 9 30.00 1.00 0.08
1. TH-D0-01 m3 2,466,062.627 0.0191 112 30.00 1.00 0.08
2. TH-D0-02 m3 1,596,743.246 0.0191 73 30.00 1.00 0.08
1.3.8 Desa Aras 0.0191
1. AR-D0-01 m3 242,559.964 0.0191 11 30.00 1.00 0.08
2. AR-D0-02 m3 452,335.939 0.0191 21 30.00 1.00 0.08
3 AR-D0-03 m3 317,181.259 0.0191 14 30.00 1.00 0.08
4. AR-D0-04 m3 421,217.317 0.0191 19 30.00 1.00 0.08
1. PK-D0-01 m3 1213707.074426 0.0191 55 30.00 1.00 0.08
1. GB-D0-01 m3 1,108,994.593 0.0191 50 30.00 1.00 0.08
2. GB-D0-02 m3 121,342.520 0.0191 6 30.00 1.00 0.08
3 GB-D0-03 m3 728,056.423 0.0191 33 30.00 1.00 0.08
4. GB-D0-04 m3 494,204.078 0.0191 22 30.00 1.00 0.08
5. GB-D0-05 m3 103,440.152 0.0191 5 30.00 1.00 0.08
6. GB-D0-06 m3 185,008.051 0.0191 8 30.00 1.00 0.08
7. GB-D0-07 m3 229,176.658 0.0191 10 30.00 1.00 0.08
8. GB-D0-08 m3 99,890.226 0.0191 5 30.00 1.00 0.08
9. GB-D0-09 m3 21,913.270 0.0191 1 30.00 1.00 0.08
10. GB-D0-10 m3 31,289.623 0.0191 1 30.00 1.00 0.08
11. GB-D0-11 m3 18,714.335 0.0191 1 30.00 1.00 0.08

2.1 Demolishing
1. Concrete m3 372.36 0.0205 1 0.546 0.02 0.00
2. Brick Wall m3 305.14 0.0205 1 0.448 0.01 0.00
3 Wood m3 678.96 0.0205 1 0.996 0.03 0.00
4. River stone m3 244.17 0.0205 1 0.358 0.01 0.00
5. Seng/alumunium m3 251.47 0.0205 1 0.369 0.01 0.00
6. Glass m3 3.08 0.0205 1 0.005 0.00 0.00
Dusun I Kuala Indah
1. Concrete m3 10,952.56 0.0205 1 16.069 0.54 0.04
2. Brick Wall m3 13,412.30 0.0205 1 19.678 0.66 0.05
3 Wood m3 5,299.90 0.0205 1 7.776 0.26 0.02
4. River stone m3 9,223.92 0.0205 1 13.533 0.45 0.04
5. Seng/alumunium m3 5,640.81 0.0205 1 8.276 0.28 0.02
6. Glass m3 76.79 0.0205 1 0.113 0.00 0.00
1. Concrete m3 8,146.48 0.0205 1 11.952 0.40 0.03
2. Brick Wall m3 13,340.04 0.0205 1 19.572 0.65 0.05
3 Wood m3 3,265.78 0.0205 1 4.791 0.16 0.01
4. River stone m3 8,952.88 0.0205 1 13.135 0.44 0.04
5. Seng/alumunium m3 5,297.60 0.0205 1 7.772 0.26 0.02
6. Glass m3 65.81 0.0205 1 0.097 0.00 0.00
1. Concrete m3 9,245.29 0.0205 1 13.564 0.45 0.04
2. Brick Wall m3 10,823.98 0.0205 1 15.880 0.53 0.04
3 Wood m3 6,675.12 0.0205 1 9.793 0.33 0.03
4. River stone m3 7,216.70 0.0205 1 10.588 0.35 0.03
5. Seng/alumunium m3 5,100.65 0.0205 1 7.483 0.25 0.02
6. Glass m3 59.13 0.0205 1 0.087 0.00 0.00
1. Concrete m3 7,298.78 0.0205 1 10.708 0.36 0.03
2. Brick Wall m3 9,185.74 0.0205 1 13.477 0.45 0.04
3 Wood m3 5,499.44 0.0205 1 8.068 0.27 0.02
4. River stone m3 6,541.40 0.0205 1 9.597 0.32 0.03
5. Seng/alumunium m3 4,378.80 0.0205 1 6.424 0.21 0.02
6. Glass m3 54.59 0.0205 1 0.080 0.00 0.00
Desa Gambus Laut
1. Concrete m3 4,572.57 0.0205 1 6.709 0.22 0.02
2. Brick Wall m3 5,649.03 0.0205 1 8.288 0.28 0.02
3 Wood m3 3,104.56 0.0205 1 4.555 0.15 0.01
4. River stone m3 3,972.65 0.0205 1 5.828 0.19 0.02
5. Seng/alumunium m3 2,679.62 0.0205 1 3.931 0.13 0.01
6. Glass m3 33.01 0.0205 1 0.048 0.00 0.00
1. Concrete m3 254.75 0.0205 1 0.374 0.01 0.00
2. Brick Wall m3 408.49 0.0205 1 0.599 0.02 0.00
3 Wood m3 252.44 0.0205 1 0.370 0.01 0.00
4. River stone m3 290.52 0.0205 1 0.426 0.01 0.00
5. Seng/alumunium m3 209.05 0.0205 1 0.307 0.01 0.00
6. Glass m3 1.70 0.0205 1 0.002 0.00 0.00
Desa Aras
1. Concrete m3 15.45 0.0205 1 0.023 0.00 0.00
2. Brick Wall m3 9.75 0.0205 1 0.014 0.00 0.00
3 Wood m3 178.99 0.0205 1 0.263 0.01 0.00
4. River stone m3 9.75 0.0205 1 0.014 0.00 0.00
5. Seng/alumunium m3 47.22 0.0205 1 0.069 0.00 0.00
6. Glass m3 0.16 0.0205 1 0.000 0.00 0.00
Desa Pematang Kuing
1. Concrete m3 149.43 0.0205 1 0.219 0.01 0.00
2. Brick Wall m3 228.94 0.0205 1 0.336 0.01 0.00
3 Wood m3 175.45 0.0205 1 0.257 0.01 0.00
4. River stone m3 175.16 0.0205 1 0.257 0.01 0.00
5. Seng/alumunium m3 117.93 0.0205 1 0.173 0.01 0.00
6. Glass m3 1.46 0.0205 1 0.002 0.00 0.00
2.1 Disposal
1. Concrete m3 372.36 0.1276 1 3.393 0.11 0.01
2. Brick Wall m3 305.14 0.1276 1 2.781 0.09 0.01
3 Wood m3 678.96 0.1276 1 6.187 0.21 0.02
4. River stone m3 244.17 0.1276 1 2.225 0.07 0.01
5. Seng/alumunium m3 251.47 0.1276 1 2.292 0.08 0.01
6. Glass m3 3.08 0.1276 1 0.028 0.00 0.00
Dusun I Kuala Indah
1. Concrete m3 10,952.56 0.1276 1 99.805 3.33 0.27
2. Brick Wall m3 13,412.30 0.1276 1 122.219 4.07 0.33
3 Wood m3 5,299.90 0.1276 1 48.295 1.61 0.13
4. River stone m3 9,223.92 0.1276 1 84.053 2.80 0.23
5. Seng/alumunium m3 5,640.81 0.1276 1 51.402 1.71 0.14
6. Glass m3 76.79 0.1276 1 0.700 0.02 0.00
1. Concrete m3 8,146.48 0.1276 1 74.235 2.47 0.20
2. Brick Wall m3 13,340.04 0.1276 1 121.561 4.05 0.33
3 Wood m3 3,265.78 0.1276 1 29.759 0.99 0.08
4. River stone m3 8,952.88 0.1276 1 81.583 2.72 0.22
5. Seng/alumunium m3 5,297.60 0.1276 1 48.274 1.61 0.13
6. Glass m3 65.81 0.1276 1 0.600 0.02 0.00
1. Concrete m3 9,245.29 0.1276 1 84.247 2.81 0.23
2. Brick Wall m3 10,823.98 0.1276 1 98.633 3.29 0.27
3 Wood m3 6,675.12 0.1276 1 60.827 2.03 0.17
4. River stone m3 7,216.70 0.1276 1 65.762 2.19 0.18
5. Seng/alumunium m3 5,100.65 0.1276 1 46.480 1.55 0.13
6. Glass m3 59.13 0.1276 1 0.539 0.02 0.00
1. Concrete m3 7,298.78 0.1276 1 66.510 2.22 0.18
2. Brick Wall m3 9,185.74 0.1276 1 83.705 2.79 0.23
3 Wood m3 5,499.44 0.1276 1 50.114 1.67 0.14
4. River stone m3 6,541.40 0.1276 1 59.608 1.99 0.16
5. Seng/alumunium m3 4,378.80 0.1276 1 39.902 1.33 0.11
6. Glass m3 54.59 0.1276 1 0.497 0.02 0.00
Desa Gambus Laut
1. Concrete m3 4,572.57 0.1276 1 41.667 1.39 0.11
2. Brick Wall m3 5,649.03 0.1276 1 51.477 1.72 0.14
3 Wood m3 3,104.56 0.1276 1 28.290 0.94 0.08
4. River stone m3 3,972.65 0.1276 1 36.201 1.21 0.10
5. Seng/alumunium m3 2,679.62 0.1276 1 24.418 0.81 0.07
6. Glass m3 33.01 0.1276 1 0.301 0.01 0.00
1. Concrete m3 254.75 0.1276 1 2.321 0.08 0.01
2. Brick Wall m3 408.49 0.1276 1 3.722 0.12 0.01
3 Wood m3 252.44 0.1276 1 2.300 0.08 0.01
4. River stone m3 290.52 0.1276 1 2.647 0.09 0.01
5. Seng/alumunium m3 209.05 0.1276 1 1.905 0.06 0.01
6. Glass m3 1.70 0.1276 1 0.016 0.00 0.00
Desa Aras
1. Concrete m3 15.45 0.1276 1 0.141 0.00 0.00
2. Brick Wall m3 9.75 0.1276 1 0.089 0.00 0.00
3 Wood m3 178.99 0.1276 1 1.631 0.05 0.00
4. River stone m3 9.75 0.1276 1 0.089 0.00 0.00
5. Seng/alumunium m3 47.22 0.1276 1 0.430 0.01 0.00
6. Glass m3 0.16 0.1276 1 0.001 0.00 0.00
Desa Pematang Kuing
1. Concrete m3 149.43 0.1276 1 1.362 0.05 0.00
2. Brick Wall m3 228.94 0.1276 1 2.086 0.07 0.01
3 Wood m3 175.45 0.1276 1 1.599 0.05 0.00
4. River stone m3 175.16 0.1276 1 1.596 0.05 0.00
5. Seng/alumunium m3 117.93 0.1276 1 1.075 0.04 0.00
6. Glass m3 1.46 0.1276 1 0.013 0.00 0.00
1 Sungai Tanjung
1 AR-D0-01 m3 14,037.264 0.1606 5 30.00 1.00 0.08
2 AR-D0-02 m3 8,722.867 0.1606 3 31.00 1.03 0.08
3 SR-D6-03 m3 3,874.502 0.1606 1 32.00 1.07 0.09
2 Sungai Dua
1 AR-D0-04 m3 7,912.632 0.1606 3 30.00 1.00 0.08
2 SR-D6-03 m3 4,099.130 0.1606 2 31.00 1.03 0.08
3 AR-D0-03 m3 4,740.908 0.1606 2 32.00 1.07 0.09
3 Drainase Belanda
1 PK-D0-01 m3 10,865.477 0.1606
4 Parit 3
1 KI-D4-06 m3 5,550.700 0.1606 2 30.00 1.00 0.08
2 KI-D2-01 m3 6,160.666 0.1606 2 31.00 1.03 0.08
3 KT-D1-01 m3 930.932 0.1606 0 32.00 1.07 0.09
4 KI-D1-02 m3 4,430.636 0.1606 2 30.00 1.00 0.08
5 KI-D1-04 m3 2,075.659 0.1606 1 31.00 1.03 0.08
6 KI-D1-05 m3 1,173.602 0.1606 0 32.00 1.07 0.09
1 GB-D0-08 m3 1,770.605 0.1606 1 30.00 1.00 0.08
6 Titik Payung
1 GB-D0-04 m3 4,255.431 0.1606 2 30.00 1.00 0.08
7 Sungai Pandan
1 SR-D7-02 m3 5,953.990 0.1606 2 30.00 1.00 0.08
2 SR-D7-06 m3 1,356.981 0.1606 1 30.00 1.00 0.08
8 Sungai Tampus
1 SR-D7-02 m3 8,839.309 0.1606 3 30.00 1.00 0.08
2 KI-D4-15 m3 5,977.095 0.1606 2 31.00 1.03 0.08
3 SR-D7-01 m3 2,271.455 0.1606 1 32.00 1.07 0.09
1 KI-D4-07 m3 41,849.844 0.1606 16 30.00 1.00 0.08
1 Sungai Tanjung
1 AR-D0-01 m3 54,606.036 0.1606 21 30.00 1.00 0.08
2 AR-D0-02 m3 28,698.902 0.1606 11 31.00 1.03 0.08
3 SR-D6-03 m3 15,509.929 0.1606 6 32.00 1.07 0.09
2 Sungai Dua
1 AR-D0-04 m3 26,188.174 0.1606 10 30.00 1.00 0.08
2 SR-D6-03 m3 15,563.030 0.1606 6 31.00 1.03 0.08
3 AR-D0-03 m3 18,407.366 0.1606 7 32.00 1.07 0.09
3 Drainase Belanda
1 PK-D0-01 m3 43,056.264 0.1606 16 30.00 1.00 0.08
4 Parit 3
1 KI-D4-06 m3 22,075.133 0.1606 8 30.00 1.00 0.08
2 KI-D2-01 m3 24,975.341 0.1606 9 31.00 1.03 0.08
3 KT-D1-01 m3 3,850.336 0.1606 1 32.00 1.07 0.09
4 KI-D1-02 m3 17,726.976 0.1606 7 30.00 1.00 0.08
5 KI-D1-04 m3 7,914.488 0.1606 3 31.00 1.03 0.08
6 KI-D1-05 m3 4,724.921 0.1606 2 32.00 1.07 0.09
1 GB-D0-08 m3 8,996.443 0.1606 3 30.00 1.00 0.08
6 Titik Payung
1 GB-D0-04 m3 19,804.777 0.1606 8 30.00 1.00 0.08
7 Sungai Pandan
1 SR-D7-02 m3 23,321.777 0.1606 9 30.00 1.00 0.08
2 SR-D7-06 m3 6,197.334 0.1606 2 30.00 1.00 0.08
8 Sungai Tampus
1 SR-D7-02 m3 43,462.881 0.1606 17 30.00 1.00 0.08
2 KI-D4-15 m3 32,348.036 0.1606 12 31.00 1.03 0.08
3 SR-D7-01 m3 11,205.086 0.1606 4 32.00 1.07 0.09
1 KI-D4-07 m3 191,755.983 0.1606 73 30.00 1.00 0.08
- Sungai Tanjung m3
- Sungai Dua m3
- Parit 3 m3
- Sungai Pandan m3
- Sungai Tampus m3
- Sungai Tanjung m3
- Sungai Dua m3
- Parit 3 m3
- Sungai Pandan m3
- Sungai Tampus m3
- Sungai Tanjung Ls
- Sungai Dua Ls
- Parit 3 Ls
- Sungai Pandan Ls
- Sungai Tampus Ls
VIII Temporary Road
2 Construction Drainage System (Polder, retarding basLs
1 Retaining Wall m3
2 Stone Masonry m3
3 Embankment m3
Trip Durasi
Company / Applicant Name
Perhari (bulan) 1 2 3 4 5 6
KAB. BATUBARA
PT. VARIA INTI PANCAR 180 21 180 180 180 180 180 180
PRIMER KOPERASI KARTIKA
KARYAWAN DAN VETERAN 180 10
KAB. ASAHAN
AMRAN 180 2 180 180
AGUS ARIS SUGIONO 180 2 180 180
CV. SULTAN SAMUDRA 180 2 180 180
ADITIA PRAHMANA 180 10
NELSON PAKPAHAN, ST 180 3
KAB. SERDANG BEDAGAI
Ir. LOSO 180 6 180 180 180 180 180 180
PT. VARIA INTI PANCAR 480 19 480 480 480 480 480 480
HENDY RIKIE LAM 180 10
KAB. SIMALUNGUN
Deposit Tanah Merah 720 23 720 720 720 720 720 720
Total kebutuhan trip perhari 1740 1740 1740 1740 1740 1740
Total Volume per bulan 1252800 1E+06 1E+06 ### ### 1E+06
27043200
Waktu Project (Bulan)
7 8 9 10 11 12 13 14 15 16 17 18 19 20 21
180 180 180 180 180 180 180 180 180 180 180 180 180 180 180
180 180 180 180 180 180 180
180 180 180 180 180 180 180 180 180 180
180 180 180
480 480 480 480 480 480 480 480 480 480 480 480 480
180 180 180 180 180 180 180
720 720 720 720 720 720 720 720 720 720 720 720 720 720 720
1560 1560 1560 1560 1560 1560 1560 1560 1920 1920 1920 1920 1920 1260 1260
1E+06 1E+06 1E+06 1E+06 1E+06 1E+06 1E+06 1E+06 1E+06 1E+06 1E+06 1E+06 1E+06 9E+05 9E+05
22 23 24
180 180 180
180 180 180
720 720
1080 1080 360
8E+05 8E+05 3E+05
Asumsi Perhitungan Cemetery dimensi Luas
Luas 1 Unit 2x1 2 m2
Persentase Unit Per TPU 60%
Harga Upacara Kerohanian 10000000
Dusun Satuan Luas Unit Harga permeter

Dusun I Kuala Indah -1 m2 756.570 226.971
Dusun I Kuala Indah -2 m2 2,690.900 807.270
Dusun IV Kuala Indah m2 2,593.800 778.140
3,000,000.000
Desa Suka Ramai m2 1,060.080 318.024
Desa Tanjung Harapan m2 933.540 280.062
Desa Gambus Laut m2 1,471.840 441.552
ONSHORE LAND PREPARATION STUDY, NGRR LOCATION PLAN FOR KUALA
UTRA PROVINCE
SCOPE OF WORK FOR CONSTRUCTION OF LAND PREPARA
Jam Kerja 14
No. Item Unit
I Land Clearing
1.1.1 Dusun I Kuala Tanjung m3
1.1.2 Dusun I Kuala Indah m3
1.1.3 Dusun II Kuala Indah m3
1.1.4 Dusun IV Kuala Indah m3
1.1.5 Dusun VI Suka Ramai m3
1.1.6 Dusun VII Suka Ramai m3
1.1.7 Desa Tanjung Harapan m3
1.1.8 Desa Aras m3
1.1.9 Desa Pematang Kruing m3
1.1.10 Desa Gambus Laut m3
1.2 Disposal of Oil Palm Tree (Volume bongkaran pohon menjadi tambahan di stripping)
1.2.1 Dusun I Kuala Tanjung m3
1.2.2 Dusun I Kuala Indah m3
1.2.3 Dusun II Kuala Indah m3
1.2.4 Dusun IV Kuala Indah m3
1.2.5 Dusun VI Suka Ramai m3
1.2.6 Dusun VII Suka Ramai m3
1.2.7 Desa Tanjung Harapan m3
1.2.8 Desa Aras m3
1.2.9 Desa Pematang Kruing m3
1.2.10 Desa Gambus Laut m3
1. KT-D1-01 m3
2. KT-D1-02 m3
1. KI-D1-01 m3
2. KI-D1-02 m3
3 KI-D1-03 m3
4. KI-D1-04 m3
5. KI-D1-05 m3
1. KI-D2-01 m3
2. KI-D2-02 m3
3. KI-D2-03 m3
1. KI-D4-01 m3
2. KI-D4-02 m3
3 KI-D4-03 m3
4. KI-D4-04 m3
5. KI-D4-05 m3
6. KI-D4-06 m3
7. KI-D4-07 m3
8. KI-D4-08 m3
9. KI-D4-09 m3
10. KI-D4-10 m3
11. KI-D4-11 m3
12. KI-D4-12 m3
13. KI-D4-13 m3
14. KI-D4-14 m3
15. KI-D4-15 m3
16. KI-D4-16 m3
1. SR-D6-01 m3
2. SR-D6-02 m3
3 SR-D6-03 m3
1. SR-D7-01 m3
2. SR-D7-02 m3
3 SR-D7-03 m3
4. SR-D7-04 m3
5. SR-D7-05 m3
6. SR-D7-06 m3
7. SR-D7-07 m3
8. SR-D7-08 m3
1. TH-D0-01 m3
2. TH-D0-02 m3
1.3.8 Desa Aras
1. AR-D0-01 m3
2. AR-D0-02 m3
3 AR-D0-03 m3
4. AR-D0-04 m3
1. PK-D0-01 m3
GB-D0-01 m3
GB-D0-02 m3
GB-D0-03 m3
GB-D0-04 m3
GB-D0-05 m3
GB-D0-06 m3
GB-D0-07 m3
GB-D0-08 m3
GB-D0-09 m3
GB-D0-10 m3
GB-D0-11 m3
B Pengangkatan Tanah ke Bak DT (sudah termasuk disposal sawit)
1. KT-D1-01 m3
2. KT-D1-02 m3
1. KI-D1-01 m3
2. KI-D1-02 m3
3 KI-D1-03 m3
4. KI-D1-04 m3
5. KI-D1-05 m3
1. KI-D2-01 m3
2. KI-D2-02 m3
3. KI-D2-03 m3
1. KI-D4-01 m3
2. KI-D4-02 m3
3 KI-D4-03 m3
4. KI-D4-04 m3
5. KI-D4-05 m3
6. KI-D4-06 m3
7. KI-D4-07 m3
8. KI-D4-08 m3
9. KI-D4-09 m3
10. KI-D4-10 m3
11. KI-D4-11 m3
12. KI-D4-12 m3
13. KI-D4-13 m3
14. KI-D4-14 m3
15. KI-D4-15 m3
16. KI-D4-16 m3
1. SR-D6-01 m3
2. SR-D6-02 m3
3 SR-D6-03 m3
1. SR-D7-01 m3
2. SR-D7-02 m3
3 SR-D7-03 m3
4. SR-D7-04 m3
5. SR-D7-05 m3
6. SR-D7-06 m3
7. SR-D7-07 m3
8. SR-D7-08 m3
1. TH-D0-01 m3
2. TH-D0-02 m3
1.3.8 Desa Aras
1. AR-D0-01 m3
2. AR-D0-02 m3
3 AR-D0-03 m3
4. AR-D0-04 m3
1. PK-D0-01 m3
1. GB-D0-01 m3
2. GB-D0-02 m3
3 GB-D0-03 m3
4. GB-D0-04 m3
5. GB-D0-05 m3
6. GB-D0-06 m3
7. GB-D0-07 m3
8. GB-D0-08 m3
9. GB-D0-09 m3
10. GB-D0-10 m3
11. GB-D0-11 m3
C DT angkut material dari lokasi pekerjaan ke TPA (sudah termasuk disposal sawit)
1. KT-D1-01 m3
2. KT-D1-02 m3
1. KI-D1-01 m3
2. KI-D1-02 m3
3 KI-D1-03 m3
4. KI-D1-04 m3
5. KI-D1-05 m3
1. KI-D2-01 m3
2. KI-D2-02 m3
3. KI-D2-03 m3
1. KI-D4-01 m3
2. KI-D4-02 m3
3 KI-D4-03 m3
4. KI-D4-04 m3
5. KI-D4-05 m3
6. KI-D4-06 m3
7. KI-D4-07 m3
8. KI-D4-08 m3
9. KI-D4-09 m3
10. KI-D4-10 m3
11. KI-D4-11 m3
12. KI-D4-12 m3
13. KI-D4-13 m3
14. KI-D4-14 m3
15. KI-D4-15 m3
16. KI-D4-16 m3
1. SR-D6-01 m3
2. SR-D6-02 m3
3 SR-D6-03 m3
1. SR-D7-01 m3
2. SR-D7-02 m3
3 SR-D7-03 m3
4. SR-D7-04 m3
5. SR-D7-05 m3
6. SR-D7-06 m3
7. SR-D7-07 m3
8. SR-D7-08 m3
1. TH-D0-01 m3
2. TH-D0-02 m3
1.3.8 Desa Aras
1. AR-D0-01 m3
2. AR-D0-02 m3
3 AR-D0-03 m3
4. AR-D0-04 m3
1. PK-D0-01 m3
1. GB-D0-01 m3
2. GB-D0-02 m3
3 GB-D0-03 m3
4. GB-D0-04 m3
5. GB-D0-05 m3
6. GB-D0-06 m3
7. GB-D0-07 m3
8. GB-D0-08 m3
9. GB-D0-09 m3
10. GB-D0-10 m3
11. GB-D0-11 m3
1. KT-D1-01 m3
2. KT-D1-02 m3
1. KI-D1-01 m3
2. KI-D1-02 m3
3 KI-D1-03 m3
4. KI-D1-04 m3
5. KI-D1-05 m3
1. KI-D2-01 m3
2. KI-D2-02 m3
3. KI-D2-03 m3
1. KI-D4-01 m3
2. KI-D4-02 m3
3 KI-D4-03 m3
4. KI-D4-04 m3
5. KI-D4-05 m3
6. KI-D4-06 m3
7. KI-D4-07 m3
8. KI-D4-08 m3
9. KI-D4-09 m3
10. KI-D4-10 m3
11. KI-D4-11 m3
12. KI-D4-12 m3
13. KI-D4-13 m3
14. KI-D4-14 m3
15. KI-D4-15 m3
16. KI-D4-16 m3
1. SR-D6-01 m3
2. SR-D6-02 m3
3 SR-D6-03 m3
1. SR-D7-01 m3
2. SR-D7-02 m3
3 SR-D7-03 m3
4. SR-D7-04 m3
5. SR-D7-05 m3
6. SR-D7-06 m3
7. SR-D7-07 m3
8. SR-D7-08 m3
1. TH-D0-01 m3
2. TH-D0-02 m3
1.3.8 Desa Aras
1. AR-D0-01 m3
2. AR-D0-02 m3
3 AR-D0-03 m3
4. AR-D0-04 m3
1. PK-D0-01 m3
GB-D0-01 m3
GB-D0-02 m3
GB-D0-03 m3
GB-D0-04 m3
GB-D0-05 m3
GB-D0-06 m3
GB-D0-07 m3
GB-D0-08 m3
GB-D0-09 m3
GB-D0-10 m3
GB-D0-11 m3
A Penggalian Tanah Di Borrow Area (Quary) Asumsi Tanah Merah
1. KT-D1-01 m3
2. KT-D1-02 m3
1. KI-D1-01 m3
2. KI-D1-02 m3
3 KI-D1-03 m3
4. KI-D1-04 m3
5. KI-D1-05 m3
1. KI-D2-01 m3
2. KI-D2-02 m3
3. KI-D2-03 m3
1. KI-D4-01 m3
2. KI-D4-02 m3
3 KI-D4-03 m3
4. KI-D4-04 m3
5. KI-D4-05 m3
6. KI-D4-06 m3
7. KI-D4-07 m3
8. KI-D4-08 m3
9. KI-D4-09 m3
10. KI-D4-10 m3
11. KI-D4-11 m3
12. KI-D4-12 m3
13. KI-D4-13 m3
14. KI-D4-14 m3
15. KI-D4-15 m3
16. KI-D4-16 m3
1. SR-D6-01 m3
2. SR-D6-02 m3
3 SR-D6-03 m3
1. SR-D7-01 m3
2. SR-D7-02 m3
3 SR-D7-03 m3
4. SR-D7-04 m3
5. SR-D7-05 m3
6. SR-D7-06 m3
7. SR-D7-07 m3
8. SR-D7-08 m3
1. TH-D0-01 m3
2. TH-D0-02 m3
1.3.8 Desa Aras
1. AR-D0-01 m3
2. AR-D0-02 m3
3 AR-D0-03 m3
4. AR-D0-04 m3
1. PK-D0-01 m3
GB-D0-01 m3
GB-D0-02 m3
GB-D0-03 m3
GB-D0-04 m3
GB-D0-05 m3
GB-D0-06 m3
GB-D0-07 m3
GB-D0-08 m3
GB-D0-09 m3
GB-D0-10 m3
GB-D0-11 m3
1. KT-D1-01 m3
2. KT-D1-02 m3
1. KI-D1-01 m3
2. KI-D1-02 m3
3 KI-D1-03 m3
4. KI-D1-04 m3
5. KI-D1-05 m3
1. KI-D2-01 m3
2. KI-D2-02 m3
3. KI-D2-03 m3
1. KI-D4-01 m3
2. KI-D4-02 m3
3 KI-D4-03 m3
4. KI-D4-04 m3
5. KI-D4-05 m3
6. KI-D4-06 m3
7. KI-D4-07 m3
8. KI-D4-08 m3
9. KI-D4-09 m3
10. KI-D4-10 m3
11. KI-D4-11 m3
12. KI-D4-12 m3
13. KI-D4-13 m3
14. KI-D4-14 m3
15. KI-D4-15 m3
16. KI-D4-16 m3
1. SR-D6-01 m3
2. SR-D6-02 m3
3 SR-D6-03 m3
1. SR-D7-01 m3
2. SR-D7-02 m3
3 SR-D7-03 m3
4. SR-D7-04 m3
5. SR-D7-05 m3
6. SR-D7-06 m3
7. SR-D7-07 m3
8. SR-D7-08 m3
1. TH-D0-01 m3
2. TH-D0-02 m3
1.3.8 Desa Aras
1. AR-D0-01 m3
2. AR-D0-02 m3
3 AR-D0-03 m3
4. AR-D0-04 m3
1. PK-D0-01 m3
1. GB-D0-01 m3
2. GB-D0-02 m3
3 GB-D0-03 m3
4. GB-D0-04 m3
5. GB-D0-05 m3
6. GB-D0-06 m3
7. GB-D0-07 m3
8. GB-D0-08 m3
9. GB-D0-09 m3
10. GB-D0-10 m3
11. GB-D0-11 m3
1. KT-D1-01 m3
2. KT-D1-02 m3
1. KI-D1-01 m3
2. KI-D1-02 m3
3 KI-D1-03 m3
4. KI-D1-04 m3
5. KI-D1-05 m3
1. KI-D2-01 m3
2. KI-D2-02 m3
3. KI-D2-03 m3
1. KI-D4-01 m3
2. KI-D4-02 m3
3 KI-D4-03 m3
4. KI-D4-04 m3
5. KI-D4-05 m3
6. KI-D4-06 m3
7. KI-D4-07 m3
8. KI-D4-08 m3
9. KI-D4-09 m3
10. KI-D4-10 m3
11. KI-D4-11 m3
12. KI-D4-12 m3
13. KI-D4-13 m3
14. KI-D4-14 m3
15. KI-D4-15 m3
16. KI-D4-16 m3
1. SR-D6-01 m3
2. SR-D6-02 m3
3 SR-D6-03 m3
1. SR-D7-01 m3
2. SR-D7-02 m3
3 SR-D7-03 m3
4. SR-D7-04 m3
5. SR-D7-05 m3
6. SR-D7-06 m3
7. SR-D7-07 m3
8. SR-D7-08 m3
1. TH-D0-01 m3
2. TH-D0-02 m3
1.3.8 Desa Aras
1. AR-D0-01 m3
2. AR-D0-02 m3
3 AR-D0-03 m3
4. AR-D0-04 m3
1. PK-D0-01 m3
1. GB-D0-01 m3
2. GB-D0-02 m3
3 GB-D0-03 m3
4. GB-D0-04 m3
5. GB-D0-05 m3
6. GB-D0-06 m3
7. GB-D0-07 m3
8. GB-D0-08 m3
9. GB-D0-09 m3
10. GB-D0-10 m3
11. GB-D0-11 m3
2.1 Demolishing
- Concrete m3
- Brick Wall m2
- Wood m3
- Steel kg
- River stone m3
- Seng/alumunium m2
- Glass m3
2.2 Disposal of Material Demolish
- Concrete m3
- Brick Wall m2
- Wood m3
- Steel kg
- River stone m3
- Seng/alumunium m2
- Glass m3
- Sungai Tanjung m3
- Sungai Dua m3
- Parit 3 m3
- Sungai Pandan m3
- Sungai Tampus m3
- Sungai Tanjung m3
- Sungai Dua m3
- Parit 3 m3
- Sungai Pandan m3
- Sungai Tampus m3
- Sungai Tanjung m3
- Sungai Dua m3
- Parit 3 m3
- Sungai Pandan m3
- Sungai Tampus m3
- Sungai Tanjung m3
- Sungai Dua m3
- Parit 3 m3
- Sungai Pandan m3
- Sungai Tampus m3
- Sungai Tanjung Ls
- Sungai Dua Ls
- Parit 3 Ls
- Sungai Pandan Ls
- Sungai Tampus Ls
- Regency Road m'
- Province Road m'
- Alternative Road m'
Dusun I Kuala Indah -1 m2
Dusun I Kuala Indah -2 m2
Dusun IV Kuala Indah m2
Desa Suka Ramai m2
Desa Tanjung Harapan m2
Desa Gambus Laut m2
VIII Temporary Road
2 Construction Drainage System (Polder, retarding basin) Ls
1 Constrcution of Fence m'
2 Constrcution of Guard Post Unit
1 Retaining Wall m3
2 Stone Masonry m3
3 Embankment m3
GRR LOCATION PLAN FOR KUALA TANJUNG BATU BARA REGENCY - SUMATERA
UTRA PROVINCE
FOR CONSTRUCTION OF LAND PREPARATION
Volume Coefficient n Days Months Years
4,742.8
13,963.6
11,593.6
23,885.9
22,402.6
14,974.6
27,855.1
29,360.8
10,602.1
24,776.2
i tambahan di stripping)
4,742.8
13,963.6
11,593.6
23,885.9
22,402.6
14,974.6
27,855.1
29,360.8
10,602.1
24,776.2
243,516.000 0.022 3 129.420 4.314 0.355

686,618.690 0.022 8 136.842 4.561 0.375
170,639.4 0.022 3 90.688 3.023 0.248

176,887.6 0.022 3 94.009 3.134 0.258
58,060.3 0.022 3 30.857 1.029 0.085
198,972.8 0.022 3 105.747 3.525 0.290
349,772.6 0.022 5 111.535 3.718 0.306
606,547.065 0.022 8 120.884 4.029 0.331
314,680.349 0.022 4 125.431 4.181 0.344
153,509.082 0.022 2 122.377 4.079 0.335
729,943.215 0.022 10 116.381 3.879 0.319

36,925.405 0.022 1 58.873 1.962 0.161
23,455.150 0.022 1 37.397 1.247 0.102
84,883.472 0.022 1 135.337 4.511 0.371
199,192.163 0.022 3 105.863 3.529 0.290
307,136.377 0.022 4 122.424 4.081 0.335
740,366.799 0.022 10 118.043 3.935 0.323
301,115.874 0.022 4 120.024 4.001 0.329
234,569.742 0.022 4 93.499 3.117 0.256
135,091.521 0.022 3 71.796 2.393 0.197
39,091.097 0.022 1 62.326 2.078 0.171
40,823.605 0.022 1 65.089 2.170 0.178
78,434.100 0.022 1 125.054 4.168 0.343
187,637.668 0.022 3 99.722 3.324 0.273
583,977.480 0.022 8 116.386 3.880 0.319
152,261.655 0.022 2 121.382 4.046 0.333
843,116.262 0.022 12 112.021 3.734 0.307

353,860.230 0.022 5 112.838 3.761 0.309
521,218.130 0.022 8 103.878 3.463 0.285
23,130.645 0.022 1 36.879 1.229 0.101

79,506.467 0.022 2 63.382 2.113 0.174
56,672.549 0.022 1 90.358 3.012 0.248
90,129.001 0.022 2 71.850 2.395 0.197
65,575.506 0.022 1 104.553 3.485 0.286
67,324.669 0.022 1 107.342 3.578 0.294
151,679.460 0.022 3 80.612 2.687 0.221
59,194.004 0.022 1 94.378 3.146 0.259
2,090,231.020 0.022 30 111.088 3.703 0.304

1,329,684.880 0.022 20 106.002 3.533 0.290
170,918.850 0.022 3 90.837 3.028 0.249

595,634.670 0.022 10 94.967 3.166 0.260
179,486.480 0.022 3 95.390 3.180 0.261
522,999.351 0.022 9 92.652 3.088 0.254
899,805.3 0.022 15 95.643 3.188 0.262
193,914.053 0.022 3 103.058 3.435 0.282

23,851.025 0.022 1 38.028 1.268 0.104
150,700.496 0.022 3 80.092 2.670 0.219
77,580.684 0.022 2 61.847 2.062 0.169
25,827.147 0.022 1 41.178 1.373 0.113
28,878.229 0.022 1 46.043 1.535 0.126
56,566.178 0.022 1 90.188 3.006 0.247
15,879.486 0.022 1 25.318 0.844 0.069
5,974.301 0.022 1 9.525 0.318 0.026
8,525.481 0.022 1 13.593 0.453 0.037
6,473.021 0.022 1 10.321 0.344 0.028
245,887.415 0.022 3 130.680 4.356 0.358

688,990.105 0.022 8 137.315 4.577 0.376
173,432.2 0.022 3 92.173 3.072 0.253

179,680.3 0.022 3 95.493 3.183 0.262
60,853.0 0.022 3 32.341 1.078 0.089
201,765.5 0.022 3 107.231 3.574 0.294
352,565.3 0.022 5 112.425 3.748 0.308
610,411.602 0.022 8 121.654 4.055 0.333

318,544.886 0.022 4 126.971 4.232 0.348
157,373.619 0.022 2 125.457 4.182 0.344
731,436.085 0.022 10 116.619 3.887 0.320

38,418.275 0.022 1 61.254 2.042 0.168
24,948.020 0.022 1 39.777 1.326 0.109
86,376.341 0.022 1 137.717 4.591 0.377
200,685.033 0.022 3 106.657 3.555 0.292
308,629.247 0.022 4 123.019 4.101 0.337
741,859.669 0.022 10 118.281 3.943 0.324
302,608.744 0.022 4 120.619 4.021 0.330
236,062.612 0.022 4 94.094 3.136 0.258
136,584.391 0.022 3 72.589 2.420 0.199
40,583.967 0.022 1 64.707 2.157 0.177
42,316.475 0.022 1 67.469 2.249 0.185
79,926.970 0.022 1 127.435 4.248 0.349
189,130.538 0.022 3 100.516 3.351 0.275
585,470.350 0.022 8 116.683 3.889 0.320
153,754.525 0.022 2 122.572 4.086 0.336
850,583.796 0.022 12 113.013 3.767 0.310

361,327.764 0.022 5 115.219 3.841 0.316
528,685.664 0.022 8 105.366 3.512 0.289
25,002.471 0.022 1 39.864 1.329 0.109
81,378.293 0.022 2 64.874 2.162 0.178
58,544.375 0.022 1 93.342 3.111 0.256
92,000.827 0.022 2 73.342 2.445 0.201
67,447.332 0.022 1 107.537 3.585 0.295
69,196.495 0.022 1 110.326 3.678 0.302
153,551.286 0.022 3 81.607 2.720 0.224
61,065.830 0.022 1 97.363 3.245 0.267
2,104,158.578 0.022 30 111.828 3.728 0.306

1,343,612.438 0.022 20 107.112 3.570 0.293
178,259.045 0.022 3 94.738 3.158 0.260

602,974.865 0.022 10 96.138 3.205 0.263
186,826.675 0.022 3 99.291 3.310 0.272
530,339.546 0.022 9 93.952 3.132 0.257
910,407.4 0.022 15 96.769 3.226 0.265
196,166.432 0.022 3 104.255 3.475 0.286

26,103.405 0.022 1 41.619 1.387 0.114
152,952.875 0.022 3 81.289 2.710 0.223
79,833.063 0.022 2 63.642 2.121 0.174
28,079.526 0.022 1 44.770 1.492 0.123
31,130.608 0.022 1 49.634 1.654 0.136
58,818.557 0.022 1 93.780 3.126 0.257
18,131.865 0.022 1 28.909 0.964 0.079
8,226.681 0.022 1 13.117 0.437 0.036
10,777.860 0.022 1 17.184 0.573 0.047
8,725.400 0.022 1 13.912 0.464 0.038
asuk disposal sawit)
245,887.415 0.161 30 94.043 3.135 0.258

688,990.105 0.161 70 112.935 3.764 0.309
173,432.2 0.161 30 66.332 2.211 0.182

179,680.3 0.161 30 68.721 2.291 0.188
60,853.0 0.161 10 69.822 2.327 0.191
201,765.5 0.161 50 46.301 1.543 0.127
352,565.3 0.161 50 80.906 2.697 0.222
610,411.602 0.161 60 116.730 3.891 0.320

318,544.886 0.161 50 73.099 2.437 0.200
157,373.619 0.161 50 36.114 1.204 0.099
731,436.085 0.161 70 119.892 3.996 0.328
38,418.275 0.161 10 44.081 1.469 0.121
24,948.020 0.161 10 28.625 0.954 0.078
86,376.341 0.161 10 99.108 3.304 0.272
200,685.033 0.161 50 46.053 1.535 0.126
308,629.247 0.161 50 70.824 2.361 0.194
741,859.669 0.161 50 170.241 5.675 0.466
302,608.744 0.161 50 69.442 2.315 0.190
236,062.612 0.161 50 54.171 1.806 0.148
136,584.391 0.161 50 31.343 1.045 0.086
40,583.967 0.161 10 46.566 1.552 0.128
42,316.475 0.161 10 48.554 1.618 0.133
79,926.970 0.161 20 45.854 1.528 0.126
189,130.538 0.161 50 43.401 1.447 0.119
585,470.350 0.161 50 134.353 4.478 0.368
153,754.525 0.161 50 35.283 1.176 0.097
850,583.796 0.161 90 108.439 3.615 0.297

361,327.764 0.161 50 82.917 2.764 0.227
528,685.664 0.161 60 101.102 3.370 0.277
25,002.471 0.161 5 57.375 1.913 0.157

81,378.293 0.161 10 93.373 3.112 0.256
58,544.375 0.161 10 67.173 2.239 0.184
92,000.827 0.161 10 105.561 3.519 0.289
67,447.332 0.161 10 77.389 2.580 0.212
69,196.495 0.161 10 79.396 2.647 0.218
153,551.286 0.161 10 176.184 5.873 0.483
61,065.830 0.161 10 70.066 2.336 0.192
2,104,158.578 0.161 20 1,207.148 40.238 3.307

1,343,612.438 0.161 15 1,027.767 34.259 2.816
178,259.045 0.161 20 102.267 3.409 0.280

602,974.865 0.161 60 115.308 3.844 0.316
186,826.675 0.161 20 107.182 3.573 0.294
530,339.546 0.161 60 101.418 3.381 0.278
910,407.4 0.161 90 116.066 3.869 0.318
196,166.432 0.161 30 75.027 2.501 0.206

26,103.405 0.161 5 59.902 1.997 0.164
152,952.875 0.161 20 87.748 2.925 0.240
79,833.063 0.161 10 91.600 3.053 0.251
28,079.526 0.161 3 107.394 3.580 0.294
31,130.608 0.161 3 119.063 3.969 0.326
58,818.557 0.161 10 67.488 2.250 0.185
18,131.865 0.161 3 69.348 2.312 0.190
8,226.681 0.161 3 31.464 1.049 0.086
10,777.860 0.161 3 41.221 1.374 0.113
8,725.400 0.161 3 33.372 1.112 0.091
-
245,887.4 0.010 2 83.818 2.794 0.230
688,990.1 0.010 5 93.945 3.132 0.257
-
173,432.2 0.010 1 118.239 3.941 0.324
179,680.3 0.010 2 61.249 2.042 0.168
60,853.0 0.010 1 41.487 1.383 0.114
201,765.5 0.010 2 68.778 2.293 0.188
352,565.3 0.010 3 80.122 2.671 0.220
-
610,411.6 0.010 5 83.231 2.774 0.228
318,544.9 0.010 3 72.390 2.413 0.198
157,373.6 0.010 3 35.764 1.192 0.098
-
731,436.1 0.010 5 99.733 3.324 0.273
38,418.3 0.010 1 26.192 0.873 0.072
24,948.0 0.010 1 17.009 0.567 0.047
86,376.3 0.010 1 58.888 1.963 0.161
200,685.0 0.010 2 68.409 2.280 0.187
308,629.2 0.010 3 70.137 2.338 0.192
741,859.7 0.010 5 101.154 3.372 0.277
302,608.7 0.010 3 68.769 2.292 0.188
236,062.6 0.010 2 80.469 2.682 0.220
136,584.4 0.010 2 46.559 1.552 0.128
40,584.0 0.010 1 27.669 0.922 0.076
42,316.5 0.010 1 28.850 0.962 0.079
79,927.0 0.010 1 54.491 1.816 0.149
189,130.5 0.010 2 64.471 2.149 0.177
585,470.3 0.010 5 79.830 2.661 0.219
153,754.5 0.010 2 52.412 1.747 0.144
-
850,583.8 0.010 5 115.979 3.866 0.318
361,327.8 0.010 3 82.113 2.737 0.225
528,685.7 0.010 4 90.109 3.004 0.247
-
25,002.5 0.010 1 17.046 0.568 0.047
81,378.3 0.010 1 55.480 1.849 0.152
58,544.4 0.010 1 39.913 1.330 0.109
92,000.8 0.010 1 62.722 2.091 0.172
67,447.3 0.010 1 45.983 1.533 0.126
69,196.5 0.010 1 47.175 1.573 0.129
153,551.3 0.010 1 104.685 3.490 0.287
61,065.8 0.010 1 41.632 1.388 0.114
-
2,104,158.6 0.010 12 119.544 3.985 0.328
1,343,612.4 0.010 10 91.602 3.053 0.251
-
178,259.0 0.010 2 60.765 2.025 0.166
602,974.9 0.010 4 102.771 3.426 0.282
186,826.7 0.010 2 63.685 2.123 0.174
530,339.5 0.010 4 90.391 3.013 0.248
-
910,407.4 0.010 7 88.668 2.956 0.243
-
196,166.4 0.010 2 66.869 2.229 0.183
26,103.4 0.010 1 17.796 0.593 0.049
152,952.9 0.010 1 104.277 3.476 0.286
79,833.1 0.010 1 54.427 1.814 0.149
28,079.5 0.010 1 19.143 0.638 0.052
31,130.6 0.010 1 21.224 0.707 0.058
58,818.6 0.010 1 40.100 1.337 0.110
18,131.9 0.010 1 12.362 0.412 0.034
8,226.7 0.010 1 5.609 0.187 0.015
10,777.9 0.010 1 7.348 0.245 0.020
8,725.4 0.010 1 5.949 0.198 0.016
Asumsi Tanah Merah
354,901.596 0.022 6 94.308 3.144 0.258

797,263.177 0.022 15 84.743 2.825 0.232
325,283.763 0.022 5 103.726 3.458 0.284

372,207.455 0.022 5 118.689 3.956 0.325
116,979.628 0.022 2 93.255 3.109 0.255
421,054.225 0.022 10 67.132 2.238 0.184
708,014.859 0.022 10 112.885 3.763 0.309
1,261,091.129 0.022 20 100.533 3.351 0.275

562,773.404 0.022 10 89.728 2.991 0.246
231,740.035 0.022 5 73.897 2.463 0.202
2,067,683.682 0.022 30 109.890 3.663 0.301

65,638.301 0.022 1 104.653 3.488 0.287
45,040.479 0.022 1 71.812 2.394 0.197
157,958.555 0.022 1 251.847 8.395 0.690
381,310.357 0.022 10 60.796 2.027 0.167
579,379.108 0.022 10 92.375 3.079 0.253
969,364.169 0.022 15 103.036 3.435 0.282
662,275.432 0.022 10 105.592 3.520 0.289
542,013.656 0.022 10 86.418 2.881 0.237
283,560.338 0.022 5 90.421 3.014 0.248
79,344.475 0.022 3 42.169 1.406 0.116
156,874.508 0.022 3 83.373 2.779 0.228
340,662.139 0.022 5 108.630 3.621 0.298
590,402.495 0.022 10 94.133 3.138 0.258
895,290.707 0.022 15 95.163 3.172 0.261
548,945.043 0.022 10 87.523 2.917 0.240
1,486,662.304 0.022 20 118.516 3.951 0.325

597,461.044 0.022 10 95.258 3.175 0.261
629,066.433 0.022 10 100.298 3.343 0.275
71,083.853 0.022 1 113.335 3.778 0.311

368,767.015 0.022 5 117.592 3.920 0.322
182,919.746 0.022 3 97.215 3.241 0.266
408,590.491 0.022 10 65.145 2.172 0.178
220,175.677 0.022 3 117.015 3.901 0.321
391,607.062 0.022 10 62.437 2.081 0.171
651,270.155 0.022 10 103.838 3.461 0.284
192,259.290 0.022 3 102.179 3.406 0.280
2,466,062.627 0.022 35 112.339 3.745 0.308

1,596,743.246 0.022 25 101.833 3.394 0.279
242,559.964 0.022 5 77.347 2.578 0.212

452,335.939 0.022 10 72.120 2.404 0.198
317,181.259 0.022 5 101.142 3.371 0.277
421,217.317 0.022 10 67.158 2.239 0.184
1213707.07442599 0.022 20 96.756 3.225 0.265
1,108,994.593 0.022 20 88.408 2.947 0.242

121,342.520 0.022 3 64.489 2.150 0.177
728,056.423 0.022 4 290.201 9.673 0.795
494,204.078 0.022 10 78.795 2.627 0.216
103,440.152 0.022 3 54.975 1.832 0.151
185,008.051 0.022 3 98.325 3.277 0.269
229,176.658 0.022 5 73.079 2.436 0.200
99,890.226 0.022 3 53.088 1.770 0.145
21,913.270 0.022 1 34.938 1.165 0.096
31,289.623 0.022 1 49.888 1.663 0.137
18,714.335 0.022 1 29.838 0.995 0.082
354,901.596 0.161 40 101.803 3.393 0.279

797,263.177 0.161 80 114.347 3.812 0.313
325,283.763 0.161 40 93.307 3.110 0.256

372,207.455 0.161 40 106.767 3.559 0.293
116,979.628 0.161 40 33.555 1.119 0.092
421,054.225 0.161 50 96.623 3.221 0.265
708,014.859 0.161 70 116.053 3.868 0.318
1,261,091.129 0.161 130 111.305 3.710 0.305

562,773.404 0.161 70 92.246 3.075 0.253
231,740.035 0.161 25 106.359 3.545 0.291
2,067,683.682 0.161 210 112.974 3.766 0.310

65,638.301 0.161 10 75.313 2.510 0.206
45,040.479 0.161 5 103.358 3.445 0.283
157,958.555 0.161 20 90.620 3.021 0.248
381,310.357 0.161 50 87.503 2.917 0.240
579,379.108 0.161 70 94.968 3.166 0.260
969,364.169 0.161 130 85.557 2.852 0.234
662,275.432 0.161 70 108.556 3.619 0.297
542,013.656 0.161 70 88.843 2.961 0.243
283,560.338 0.161 50 65.071 2.169 0.178
79,344.475 0.161 10 91.039 3.035 0.249
156,874.508 0.161 20 89.998 3.000 0.247
340,662.139 0.161 40 97.718 3.257 0.268
590,402.495 0.161 70 96.775 3.226 0.265
895,290.707 0.161 130 79.019 2.634 0.216
548,945.043 0.161 70 89.979 2.999 0.247
1,486,662.304 0.161 150 113.719 3.791 0.312

597,461.044 0.161 70 97.932 3.264 0.268
629,066.433 0.161 60 120.298 4.010 0.330
71,083.853 0.161 10 81.561 2.719 0.223

368,767.015 0.161 40 105.780 3.526 0.290
182,919.746 0.161 20 104.940 3.498 0.288
408,590.491 0.161 40 117.203 3.907 0.321
220,175.677 0.161 30 84.209 2.807 0.231
391,607.062 0.161 40 112.332 3.744 0.308
651,270.155 0.161 70 106.752 3.558 0.292
192,259.290 0.161 20 110.298 3.677 0.302
2,466,062.627 0.161 250 113.182 3.773 0.310

1,596,743.246 0.161 230 79.656 2.655 0.218
242,559.964 0.161 30 92.770 3.092 0.254

452,335.939 0.161 50 103.801 3.460 0.284
317,181.259 0.161 50 72.786 2.426 0.199
421,217.317 0.161 50 96.660 3.222 0.265
1213707.07442599 0.161 120 116.050 3.868 0.318
1,108,994.593 0.161 120 106.038 3.535 0.291

121,342.520 0.161 20 69.614 2.320 0.191
728,056.423 0.161 70 119.338 3.978 0.327
494,204.078 0.161 50 113.409 3.780 0.311
103,440.152 0.161 10 118.686 3.956 0.325
185,008.051 0.161 20 106.138 3.538 0.291
229,176.658 0.161 30 87.652 2.922 0.240
99,890.226 0.161 10 114.613 3.820 0.314
21,913.270 0.161 3 83.810 2.794 0.230
31,289.623 0.161 3 119.672 3.989 0.328
18,714.335 0.161 3 71.576 2.386 0.196
354,901.596 0.019 5 96.783 3.226 0.265

797,263.177 0.019 10 108.708 3.624 0.298
325,283.763 0.019 5 88.706 2.957 0.243

372,207.455 0.019 5 101.502 3.383 0.278
116,979.628 0.019 3 53.168 1.772 0.146
421,054.225 0.019 5 114.823 3.827 0.315
708,014.859 0.019 10 96.539 3.218 0.264
1,261,091.129 0.019 15 114.635 3.821 0.314

562,773.404 0.019 10 76.735 2.558 0.210
231,740.035 0.019 3 105.327 3.511 0.289
2,067,683.682 0.019 25 112.773 3.759 0.309

65,638.301 0.019 1 89.499 2.983 0.245
45,040.479 0.019 1 61.414 2.047 0.168
157,958.555 0.019 2 107.690 3.590 0.295
381,310.357 0.019 5 103.985 3.466 0.285
579,379.108 0.019 10 78.999 2.633 0.216
969,364.169 0.019 15 88.116 2.937 0.241
662,275.432 0.019 10 90.303 3.010 0.247
542,013.656 0.019 10 73.905 2.463 0.202
283,560.338 0.019 5 77.328 2.578 0.212
79,344.475 0.019 1 108.188 3.606 0.296
156,874.508 0.019 3 71.300 2.377 0.195
340,662.139 0.019 5 92.900 3.097 0.255
590,402.495 0.019 10 80.503 2.683 0.221
895,290.707 0.019 10 122.075 4.069 0.334
548,945.043 0.019 10 74.850 2.495 0.205
1,486,662.304 0.019 20 101.355 3.378 0.278

597,461.044 0.019 10 81.465 2.715 0.223
629,066.433 0.019 10 85.774 2.859 0.235
71,083.853 0.019 1 96.924 3.231 0.266

368,767.015 0.019 5 100.564 3.352 0.276
182,919.746 0.019 3 83.138 2.771 0.228
408,590.491 0.019 5 111.424 3.714 0.305
220,175.677 0.019 3 100.071 3.336 0.274
391,607.062 0.019 5 106.793 3.560 0.293
651,270.155 0.019 10 88.802 2.960 0.243
192,259.290 0.019 3 87.383 2.913 0.239
2,466,062.627 0.019 30 112.084 3.736 0.307

1,596,743.246 0.019 20 108.860 3.629 0.298
242,559.964 0.019 3 110.245 3.675 0.302

452,335.939 0.019 10 61.677 2.056 0.169
317,181.259 0.019 5 86.497 2.883 0.237
421,217.317 0.019 5 114.868 3.829 0.315
1213707.07442599 0.019 15 110.328 3.678 0.302
1,108,994.593 0.019 15 100.809 3.360 0.276

121,342.520 0.019 3 55.151 1.838 0.151
728,056.423 0.019 10 99.272 3.309 0.272
494,204.078 0.019 10 67.386 2.246 0.185
103,440.152 0.019 3 47.014 1.567 0.129
185,008.051 0.019 3 84.087 2.803 0.230
229,176.658 0.019 3 104.162 3.472 0.285
99,890.226 0.019 3 45.401 1.513 0.124
21,913.270 0.019 1 29.879 0.996 0.082
31,289.623 0.019 1 42.664 1.422 0.117
18,714.335 0.019 1 25.517 0.851 0.070
32,455.7
283,484.6
9,649.9
1,312,188.7
34,162.0
238,879.9
147.8
32,455.7
283,484.6
9,649.9
1,312,188.7
34,162.0
238,879.9
147.8
23,147.6
16,752.7
10,865.5
20,322.2
1,770.6
4,255.4
7,311.0
17,087.9
41,849.8
98,814.9
60,158.6
43,056.3
77,802.2
8,996.4
49,323.9
8,519.1
87,016.0
191,756.0
3,089.8
4,920.1
9,405.4
756.6
2,690.9
2,593.8
1,060.1
933.5
1,471.8
42,385.0
28.0

Schedule Dan RAB Rev2

Diunggah oleh

Informasi Dokumen

Judul Asli

Hak Cipta

Format Tersedia

Bagikan dokumen Ini

Bagikan atau Tanam Dokumen

Opsi Berbagi

Apakah menurut Anda dokumen ini bermanfaat?

Apakah konten ini tidak pantas?

Hak Cipta:

Format Tersedia

Schedule Dan RAB Rev2

Diunggah oleh

Hak Cipta:

Format Tersedia

JENIS PEKERJAAN : PEMBONGKARAN KEBUN KELAPA SAWIT

JARAK ANGKUT : 0,5 Km

Waktu Siklus Ts1

Kap. Produksi/jam = ( V x Fb x Fa x 60 ) / ( Ts.1 x Fk ) Q.1 11.20

Koefisien Alat/m3 = 1 / Q.1 0.0893

Waktu Siklus : Ts.2

Kap. Produksi/jam = ( V x Fa x 60 ) / ( Ts.2 x Fk ) Q.2 7.22

Koefisien Alat/m3 = 1 / Q.2 0.1385

AHSP EXCAVATOR UNTUK PEMBERSIHAN KEBUN KELAPA SAWIT

No Uraian Kode Satuan

Jumlah Harga Bahan -

0.0893 Rp568,087 Rp50,722

URAIAN KODE SATUAN

BIAYA PASTI PER JAM KERJA

Faktor Angsuran Modal D -

Biaya Pasti per Jam :

b. Asuransi, dll. F Rp/jam

Biaya Pasti per Jam G = (E + F) G Rp/jam

BIAYA OPERASI PER JAM KERJA

Pelumas = (2.5%-3%) x Pw x Mp I Rp/jam

Biaya bengkel = (6,25% - 8,75%) J Rp/jam

Perawatan dan = (12,5%-17,5%) K Rp/jam

Biaya Operasi (per Jam) = P Rp/jam

BIAYA OPERASI ALAT / JAM = (G + P) S Rp/jam

Perhitungan Biaya Operasi Peralatan

140,000,000 40,000,000 150,000,000 60,000,000 25,000,000

0.26380 0.26380 0.26380 0.26380 0.26380

166,192.41 47,483.55 178,063.30 71,225.32 29,677.22

1,400.00 400.00 1,500.00 600.00 250.00

167,592.41 47,883.55 179,563.30 71,825.32 29,927.22

138,852.00 104,400.00 156,600.00 85,608.00 104,400.00

99,750.00 75,000.00 112,500.00 61,500.00 75,000.00

43,750.00 12,500.00 46,875.00 18,750.00 7,812.50

87,500.00 25,000.00 93,750.00 37,500.00 15,625.00

400,494.86 247,542.86 440,367.86 234,000.86 233,480.36

568,087.27 295,426.40 619,931.16 305,826.18 263,407.57

7,200.00 7,200.00 7,200.00 7,200.00 7,200.00

CRANE 10-15 TON

Koef. Biaya OP alat

B.07.b 1 m3 Beton mutu K250 kedap air,

B.25.b 1 m2 Bekisting dinding beton

P12 1m2 Sodding

BUDGET PLAN FOR CONSTRUCTION OF LAND PREPARATION

No. Item Unit Volume

1.4 Cut, Fill And Compaction

II Demolishes of House and Public Facilities

III Closure and Relocation of Tributaries

B From Estuary (Sand)

3.2 Relocation Tributaries

Unit Price Total Price

yah timbunan Tanah merah

BUDGET PLAN FOR CONSTRUCTION OF LAND PREPARATION

No. Item Unit Volume

1.4 Cut, Fill And Compaction

II Demolishes of House and Public Facilities

III Closure and Relocation of Tributaries

3.1.2 Cut, Filling and Compaction (from Quary)

Total Pekerjaan Penutupan Sungai

3.2 Relocation Tributaries

Unit Price Total Price

IDR 10,688,417 IDR 738,579,760

IDR 10,688,417 IDR 74,818,919

IDR 18,357,220 IDR 253,706,196