C:\Data\Estimatel\Kondobo\635927491.

xls Date : 12/30/2022

Project name :

EXISTING HEIGH HEIGH VOLUME VOLUME

NO W H H' AREA VOLUME FINISH LEVEL
LEVEL CUTTING BANKING CUTTING BANKING

* A B C D AxBxC AxBxCxD E E-D E-D AxBxCxHC AxBxCxHB

RECAPITULATION OF CUT AND FILL

PT.

GL Actual (0.331)
GL Plan (0.250)

Sub total - 1 980.30 - 329.12

Sub total - 2 1,343.38 - 249.83
Sub total - 3 1,307.07 (2.43) 210.17
Sub total - 4 1,307.07 (5.13) 185.95
Sub total - 5 1,307.07 (17.82) 165.90
Sub total - 6 1,343.38 (21.09) 228.62
Sub total - 7 1,198.15 (3.47) 295.33
Sub total - 8 798.77 - 236.18
Sub total - 9 290.46 (63.98) -

Area Grading 3,588.36

Page : 1
C:\Data\Estimatel\Kondobo\635927491.xls Date : 12/30/2022

9,875.64 0.181 (113.92) 1,901.10

PT. JAYA OBAYASHI

Project name :

EXISTING HEIGH HEIGH VOLUME VOLUME

NO W H H' AREA VOLUME FINISH LEVEL
LEVEL CUTTING BANKING CUTTING BANKING

* A B C D AxBxC AxBxCxD E E-D E-D AxBxCxHC AxBxCxHB

1 3.62 6.75 1.00 (0.62) 24.40 (15.13) (0.25) 0.000 0.370 0.00 9.03
2 6.62 6.75 1.00 (0.62) 44.65 (27.68) (0.25) 0.000 0.370 0.00 16.52
3 6.00 6.75 1.00 (0.62) 40.50 (25.11) (0.25) 0.000 0.370 0.00 14.99
4 6.00 6.75 1.00 (0.60) 40.50 (24.10) (0.25) 0.000 0.345 0.00 13.97
5 6.00 6.75 1.00 (0.57) 40.50 (23.09) (0.25) 0.000 0.320 0.00 12.96
6 6.00 6.75 1.00 (0.58) 40.50 (23.49) (0.25) 0.000 0.330 0.00 13.37
7 6.00 6.75 1.00 (0.59) 40.50 (23.90) (0.25) 0.000 0.340 0.00 13.77
8 6.00 6.75 1.00 (0.59) 40.50 (23.69) (0.25) 0.000 0.335 0.00 13.57
9 6.00 6.75 1.00 (0.58) 40.50 (23.49) (0.25) 0.000 0.330 0.00 13.37
10 6.00 6.75 1.00 (0.58) 40.50 (23.29) (0.25) 0.000 0.325 0.00 13.16
11 6.00 6.75 1.00 (0.57) 40.50 (23.09) (0.25) 0.000 0.320 0.00 12.96
12 6.00 6.75 1.00 (0.55) 40.50 (22.28) (0.25) 0.000 0.300 0.00 12.15
13 6.00 6.75 1.00 (0.53) 40.50 (21.47) (0.25) 0.000 0.280 0.00 11.34
14 6.00 6.75 1.00 (0.52) 40.50 (20.86) (0.25) 0.000 0.265 0.00 10.73
15 6.00 6.75 1.00 (0.50) 40.50 (20.25) (0.25) 0.000 0.250 0.00 10.13
16 6.00 6.75 1.00 (0.51) 40.50 (20.45) (0.25) 0.000 0.255 0.00 10.33
17 6.00 6.75 1.00 (0.51) 40.50 (20.66) (0.25) 0.000 0.260 0.00 10.53
18 6.00 6.75 1.00 (0.51) 40.50 (20.66) (0.25) 0.000 0.260 0.00 10.53
19 6.00 6.75 1.00 (0.51) 40.50 (20.66) (0.25) 0.000 0.260 0.00 10.53
20 6.00 6.75 1.00 (0.54) 40.50 (21.87) (0.25) 0.000 0.290 0.00 11.75
21 6.00 6.75 1.00 (0.57) 40.50 (23.09) (0.25) 0.000 0.320 0.00 12.96
22 6.00 6.75 1.00 (0.63) 40.50 (25.52) (0.25) 0.000 0.380 0.00 15.39
23 6.00 6.75 1.00 (0.99) 40.50 (40.10) (0.25) 0.000 0.740 0.00 29.97
24 6.00 6.75 1.00 (0.67) 40.50 (27.14) (0.25) 0.000 0.420 0.00 17.01

Page : 2
C:\Data\Estimatel\Kondobo\635927491.xls Date : 12/30/2022

25 3.00 6.75 1.00 (0.65) 20.25 (13.16) (0.25) 0.000 0.400 0.00 8.10

Sub Total - 1 980.30 0.000 8.435 0.00 329.12

PT. JAYA OBAYASHI

Project name :

EXISTING HEIGH HEIGH VOLUME VOLUME

NO W H H' AREA VOLUME FINISH LEVEL
LEVEL CUTTING BANKING CUTTING BANKING

* A B C D AxBxC AxBxCxD E E-D E-D AxBxCxHC AxBxCxHB

26 3.62 9.25 1.00 (0.62) 33.44 (20.73) (0.25) 0.000 0.370 0.00 12.37
27 6.62 9.25 1.00 (0.62) 61.19 (37.94) (0.25) 0.000 0.370 0.00 22.64
28 6.00 9.25 1.00 (0.62) 55.50 (34.41) (0.25) 0.000 0.370 0.00 20.54
29 6.00 9.25 1.00 (0.55) 55.50 (30.53) (0.25) 0.000 0.300 0.00 16.65
30 6.00 9.25 1.00 (0.49) 55.50 (27.20) (0.25) 0.000 0.240 0.00 13.32
31 6.00 9.25 1.00 (0.47) 55.50 (26.09) (0.25) 0.000 0.220 0.00 12.21
32 6.00 9.25 1.00 (0.45) 55.50 (24.98) (0.25) 0.000 0.200 0.00 11.10
33 6.00 9.25 1.00 (0.43) 55.50 (23.59) (0.25) 0.000 0.175 0.00 9.71
34 6.00 9.25 1.00 (0.40) 55.50 (22.20) (0.25) 0.000 0.150 0.00 8.33
35 6.00 9.25 1.00 (0.40) 55.50 (22.20) (0.25) 0.000 0.150 0.00 8.33
36 6.00 9.25 1.00 (0.40) 55.50 (22.20) (0.25) 0.000 0.150 0.00 8.33
37 6.00 9.25 1.00 (0.37) 55.50 (20.54) (0.25) 0.000 0.120 0.00 6.66
38 6.00 9.25 1.00 (0.34) 55.50 (18.87) (0.25) 0.000 0.090 0.00 5.00
39 6.00 9.25 1.00 (0.37) 55.50 (20.54) (0.25) 0.000 0.120 0.00 6.66
40 6.00 9.25 1.00 (0.40) 55.50 (22.20) (0.25) 0.000 0.150 0.00 8.33
41 6.00 9.25 1.00 (0.40) 55.50 (21.92) (0.25) 0.000 0.145 0.00 8.05
42 6.00 9.25 1.00 (0.39) 55.50 (21.65) (0.25) 0.000 0.140 0.00 7.77
43 6.00 9.25 1.00 (0.41) 55.50 (22.76) (0.25) 0.000 0.160 0.00 8.88
44 6.00 9.25 1.00 (0.43) 55.50 (23.87) (0.25) 0.000 0.180 0.00 9.99
45 6.00 9.25 1.00 (0.43) 55.50 (23.87) (0.25) 0.000 0.180 0.00 9.99
46 6.00 9.25 1.00 (0.43) 55.50 (23.87) (0.25) 0.000 0.180 0.00 9.99
47 6.00 9.25 1.00 (0.39) 55.50 (21.37) (0.25) 0.000 0.135 0.00 7.49

Page : 3
C:\Data\Estimatel\Kondobo\635927491.xls Date : 12/30/2022

48 6.00 9.25 1.00 (0.34) 55.50 (18.87) (0.25) 0.000 0.090 0.00 5.00
49 6.00 9.25 1.00 (0.39) 55.50 (21.37) (0.25) 0.000 0.135 0.00 7.49
50 3.00 9.25 1.00 (0.43) 27.75 (11.93) (0.25) 0.000 0.180 0.00 5.00
0.00

Sub Total - 2 1,343.38 0.000 - 249.83

PT. JAYA OBAYASHI

Project name :

EXISTING HEIGH HEIGH VOLUME VOLUME

NO W H H' AREA VOLUME FINISH LEVEL
LEVEL CUTTING BANKING CUTTING BANKING

* A B C D AxBxC AxBxCxD E E-D E-D AxBxCxHC AxBxCxHB

51 3.62 9.00 1.00 (0.56) 32.54 (18.22) (0.25) 0.000 0.310 0.00 10.09
52 6.62 9.00 1.00 (0.55) 59.54 (32.45) (0.25) 0.000 0.295 0.00 17.56
53 6.00 9.00 1.00 (0.53) 54.00 (28.62) (0.25) 0.000 0.280 0.00 15.12
54 6.00 9.00 1.00 (0.50) 54.00 (27.00) (0.25) 0.000 0.250 0.00 13.50
55 6.00 9.00 1.00 (0.50) 54.00 (27.00) (0.25) 0.000 0.250 0.00 13.50
56 6.00 9.00 1.00 (0.46) 54.00 (24.57) (0.25) 0.000 0.205 0.00 11.07
57 6.00 9.00 1.00 (0.41) 54.00 (22.14) (0.25) 0.000 0.160 0.00 8.64
58 6.00 9.00 1.00 (0.42) 54.00 (22.68) (0.25) 0.000 0.170 0.00 9.18
59 6.00 9.00 1.00 (0.43) 54.00 (23.22) (0.25) 0.000 0.180 0.00 9.72
60 6.00 9.00 1.00 (0.42) 54.00 (22.41) (0.25) 0.000 0.165 0.00 8.91
61 6.00 9.00 1.00 (0.40) 54.00 (21.60) (0.25) 0.000 0.150 0.00 8.10
62 6.00 9.00 1.00 (0.39) 54.00 (20.79) (0.25) 0.000 0.135 0.00 7.29
63 6.00 9.00 1.00 (0.37) 54.00 (19.98) (0.25) 0.000 0.120 0.00 6.48
64 6.00 9.00 1.00 (0.39) 54.00 (20.79) (0.25) 0.000 0.135 0.00 7.29
65 6.00 9.00 1.00 (0.40) 54.00 (21.60) (0.25) 0.000 0.150 0.00 8.10
66 6.00 9.00 1.00 (0.39) 54.00 (20.79) (0.25) 0.000 0.135 0.00 7.29
67 6.00 9.00 1.00 (0.37) 54.00 (19.98) (0.25) 0.000 0.120 0.00 6.48
68 6.00 9.00 1.00 (0.38) 54.00 (20.25) (0.25) 0.000 0.125 0.00 6.75
69 6.00 9.00 1.00 (0.38) 54.00 (20.52) (0.25) 0.000 0.130 0.00 7.02
70 6.00 9.00 1.00 (0.39) 54.00 (21.06) (0.25) 0.000 0.140 0.00 7.56

Page : 4
C:\Data\Estimatel\Kondobo\635927491.xls Date : 12/30/2022

71 6.00 9.00 1.00 (0.40) 54.00 (21.60) (0.25) 0.000 0.150 0.00 8.10
72 6.00 9.00 1.00 (0.38) 54.00 (20.25) (0.25) 0.000 0.125 0.00 6.75
73 6.00 9.00 1.00 (0.35) 54.00 (18.90) (0.25) 0.000 0.100 0.00 5.40
74 6.00 9.00 1.00 (0.26) 54.00 (13.77) (0.25) 0.000 0.005 0.00 0.27
75 3.00 9.00 1.00 (0.16) 27.00 (4.32) (0.25) (0.090) 0.000 (2.43) 0.00

Sub Total - 3 1,307.07 (2.43) 210.17

PT. JAYA OBAYASHI

Project name :

EXISTING HEIGH HEIGH VOLUME VOLUME

NO W H H' AREA VOLUME FINISH LEVEL
LEVEL CUTTING BANKING CUTTING BANKING

* A B C D AxBxC AxBxCxD E E-D E-D AxBxCxHC AxBxCxHB

76 3.62 9.00 1.00 (0.58) 32.54 (18.87) (0.25) 0.000 0.330 0.00 10.74
77 6.62 9.00 1.00 (0.49) 59.54 (29.17) (0.25) 0.000 0.240 0.00 14.29
78 6.00 9.00 1.00 (0.40) 54.00 (21.60) (0.25) 0.000 0.150 0.00 8.10
79 6.00 9.00 1.00 (0.42) 54.00 (22.41) (0.25) 0.000 0.165 0.00 8.91
80 6.00 9.00 1.00 (0.43) 54.00 (23.22) (0.25) 0.000 0.180 0.00 9.72
81 6.00 9.00 1.00 (0.41) 54.00 (22.14) (0.25) 0.000 0.160 0.00 8.64
82 6.00 9.00 1.00 (0.39) 54.00 (21.06) (0.25) 0.000 0.140 0.00 7.56
83 6.00 9.00 1.00 (0.40) 54.00 (21.33) (0.25) 0.000 0.145 0.00 7.83
84 6.00 9.00 1.00 (0.40) 54.00 (21.60) (0.25) 0.000 0.150 0.00 8.10
85 6.00 9.00 1.00 (0.40) 54.00 (21.33) (0.25) 0.000 0.145 0.00 7.83
86 6.00 9.00 1.00 (0.39) 54.00 (21.06) (0.25) 0.000 0.140 0.00 7.56
87 6.00 9.00 1.00 (0.40) 54.00 (21.33) (0.25) 0.000 0.145 0.00 7.83
88 6.00 9.00 1.00 (0.40) 54.00 (21.60) (0.25) 0.000 0.150 0.00 8.10
89 6.00 9.00 1.00 (0.40) 54.00 (21.33) (0.25) 0.000 0.145 0.00 7.83
90 6.00 9.00 1.00 (0.39) 54.00 (21.06) (0.25) 0.000 0.140 0.00 7.56
91 6.00 9.00 1.00 (0.40) 54.00 (21.33) (0.25) 0.000 0.145 0.00 7.83
92 6.00 9.00 1.00 (0.40) 54.00 (21.60) (0.25) 0.000 0.150 0.00 8.10
93 6.00 9.00 1.00 (0.40) 54.00 (21.60) (0.25) 0.000 0.150 0.00 8.10

Page : 5
C:\Data\Estimatel\Kondobo\635927491.xls Date : 12/30/2022

94 6.00 9.00 1.00 (0.40) 54.00 (21.60) (0.25) 0.000 0.150 0.00 8.10
95 6.00 9.00 1.00 (0.40) 54.00 (21.33) (0.25) 0.000 0.145 0.00 7.83
96 6.00 9.00 1.00 (0.39) 54.00 (21.06) (0.25) 0.000 0.140 0.00 7.56
97 6.00 9.00 1.00 (0.35) 54.00 (18.63) (0.25) 0.000 0.095 0.00 5.13
98 6.00 9.00 1.00 (0.30) 54.00 (16.20) (0.25) 0.000 0.050 0.00 2.70
99 6.00 9.00 1.00 (0.22) 54.00 (11.61) (0.25) (0.035) 0.000 (1.89) 0.00
100 3.00 9.00 1.00 (0.13) 27.00 (3.51) (0.25) (0.120) 0.000 (3.24) 0.00

Sub Total - 4 1,307.07 (5.13) 185.95

PT. JAYA OBAYASHI

Project name :

EXISTING HEIGH HEIGH VOLUME VOLUME

NO W H H' AREA VOLUME FINISH LEVEL
LEVEL CUTTING BANKING CUTTING BANKING

* A B C D AxBxC AxBxCxD E E-D E-D AxBxCxHC AxBxCxHB

101 3.62 9.00 1.00 (0.40) 32.54 (13.01) (0.25) 0.000 0.150 0.00 4.88
102 6.62 9.00 1.00 (0.42) 59.54 (24.71) (0.25) 0.000 0.165 0.00 9.82
103 6.00 9.00 1.00 (0.43) 54.00 (23.22) (0.25) 0.000 0.180 0.00 9.72
104 6.00 9.00 1.00 (0.41) 54.00 (22.14) (0.25) 0.000 0.160 0.00 8.64
105 6.00 9.00 1.00 (0.39) 54.00 (21.06) (0.25) 0.000 0.140 0.00 7.56
106 6.00 9.00 1.00 (0.40) 54.00 (21.33) (0.25) 0.000 0.145 0.00 7.83
107 6.00 9.00 1.00 (0.40) 54.00 (21.60) (0.25) 0.000 0.150 0.00 8.10
108 6.00 9.00 1.00 (0.39) 54.00 (21.06) (0.25) 0.000 0.140 0.00 7.56
109 6.00 9.00 1.00 (0.38) 54.00 (20.52) (0.25) 0.000 0.130 0.00 7.02
110 6.00 9.00 1.00 (0.38) 54.00 (20.52) (0.25) 0.000 0.130 0.00 7.02
111 6.00 9.00 1.00 (0.38) 54.00 (20.52) (0.25) 0.000 0.130 0.00 7.02
112 6.00 9.00 1.00 (0.37) 54.00 (19.98) (0.25) 0.000 0.120 0.00 6.48
113 6.00 9.00 1.00 (0.36) 54.00 (19.44) (0.25) 0.000 0.110 0.00 5.94
114 6.00 9.00 1.00 (0.37) 54.00 (19.71) (0.25) 0.000 0.115 0.00 6.21
115 6.00 9.00 1.00 (0.37) 54.00 (19.98) (0.25) 0.000 0.120 0.00 6.48
116 6.00 9.00 1.00 (0.40) 54.00 (21.60) (0.25) 0.000 0.150 0.00 8.10

Page : 6
C:\Data\Estimatel\Kondobo\635927491.xls Date : 12/30/2022

117 6.00 9.00 1.00 (0.43) 54.00 (23.22) (0.25) 0.000 0.180 0.00 9.72
118 6.00 9.00 1.00 (0.42) 54.00 (22.41) (0.25) 0.000 0.165 0.00 8.91
119 6.00 9.00 1.00 (0.40) 54.00 (21.60) (0.25) 0.000 0.150 0.00 8.10
120 6.00 9.00 1.00 (0.42) 54.00 (22.41) (0.25) 0.000 0.165 0.00 8.91
121 6.00 9.00 1.00 (0.43) 54.00 (23.22) (0.25) 0.000 0.180 0.00 9.72
122 6.00 9.00 1.00 (0.29) 54.00 (15.66) (0.25) 0.000 0.040 0.00 2.16
123 6.00 9.00 1.00 (0.15) 54.00 (8.10) (0.25) (0.100) 0.000 (5.40) 0.00
124 6.00 9.00 1.00 (0.11) 54.00 (5.94) (0.25) (0.140) 0.000 (7.56) 0.00
125 3.00 9.00 1.00 (0.07) 27.00 (1.89) (0.25) (0.180) 0.000 (4.86) 0.00

Sub Total - 5 1,307.07 (17.82) 165.90

PT. JAYA OBAYASHI

Project name :

EXISTING HEIGH HEIGH VOLUME VOLUME

NO W H H' AREA VOLUME FINISH LEVEL
LEVEL CUTTING BANKING CUTTING BANKING

* A B C D AxBxC AxBxCxD E E-D E-D AxBxCxHC AxBxCxHB

126 3.62 9.25 1.00 (0.39) 33.44 (13.04) (0.25) 0.000 0.140 0.00 4.68
127 6.62 9.25 1.00 (0.39) 61.19 (23.86) (0.25) 0.000 0.140 0.00 8.57
128 6.00 9.25 1.00 (0.39) 55.50 (21.65) (0.25) 0.000 0.140 0.00 7.77
129 6.00 9.25 1.00 (0.41) 55.50 (22.76) (0.25) 0.000 0.160 0.00 8.88
130 6.00 9.25 1.00 (0.43) 55.50 (23.87) (0.25) 0.000 0.180 0.00 9.99
131 6.00 9.25 1.00 (0.44) 55.50 (24.42) (0.25) 0.000 0.190 0.00 10.55
132 6.00 9.25 1.00 (0.45) 55.50 (24.98) (0.25) 0.000 0.200 0.00 11.10
133 6.00 9.25 1.00 (0.48) 55.50 (26.36) (0.25) 0.000 0.225 0.00 12.49
134 6.00 9.25 1.00 (0.50) 55.50 (27.75) (0.25) 0.000 0.250 0.00 13.88
135 6.00 9.25 1.00 (0.45) 55.50 (24.98) (0.25) 0.000 0.200 0.00 11.10
136 6.00 9.25 1.00 (0.40) 55.50 (22.20) (0.25) 0.000 0.150 0.00 8.33
137 6.00 9.25 1.00 (0.43) 55.50 (23.59) (0.25) 0.000 0.175 0.00 9.71
138 6.00 9.25 1.00 (0.45) 55.50 (24.98) (0.25) 0.000 0.200 0.00 11.10
139 6.00 9.25 1.00 (0.44) 55.50 (24.42) (0.25) 0.000 0.190 0.00 10.55

Page : 7
C:\Data\Estimatel\Kondobo\635927491.xls Date : 12/30/2022

140 6.00 9.25 1.00 (0.43) 55.50 (23.87) (0.25) 0.000 0.180 0.00 9.99
141 6.00 9.25 1.00 (0.47) 55.50 (25.81) (0.25) 0.000 0.215 0.00 11.93
142 6.00 9.25 1.00 (0.50) 55.50 (27.75) (0.25) 0.000 0.250 0.00 13.88
143 6.00 9.25 1.00 (0.49) 55.50 (27.20) (0.25) 0.000 0.240 0.00 13.32
144 6.00 9.25 1.00 (0.48) 55.50 (26.64) (0.25) 0.000 0.230 0.00 12.77
145 6.00 9.25 1.00 (0.48) 55.50 (26.36) (0.25) 0.000 0.225 0.00 12.49
146 6.00 9.25 1.00 (0.47) 55.50 (26.09) (0.25) 0.000 0.220 0.00 12.21
147 6.00 9.25 1.00 (0.31) 55.50 (17.21) (0.25) 0.000 0.060 0.00 3.33
148 6.00 9.25 1.00 (0.15) 55.50 (8.33) (0.25) (0.100) 0.000 (5.55) 0.00
149 6.00 9.25 1.00 (0.09) 55.50 (4.72) (0.25) (0.165) 0.000 (9.16) 0.00
150 3.00 9.25 1.00 (0.02) 27.75 (0.56) (0.25) (0.230) 0.000 (6.38) 0.00

Sub Total - 6 1,343.38 (21.09) 228.62

PT. JAYA OBAYASHI

Project name :

EXISTING HEIGH HEIGH VOLUME VOLUME

NO W H H' AREA VOLUME FINISH LEVEL
LEVEL CUTTING BANKING CUTTING BANKING

* A B C D AxBxC AxBxCxD E E-D E-D AxBxCxHC AxBxCxHB

151 3.62 8.25 1.00 (0.35) 29.82 (10.44) (0.25) 0.000 0.100 0.00 2.98
152 6.62 8.25 1.00 (0.35) 54.57 (19.10) (0.25) 0.000 0.100 0.00 5.46
153 6.00 8.25 1.00 (0.35) 49.50 (17.33) (0.25) 0.000 0.100 0.00 4.95
154 6.00 8.25 1.00 (0.41) 49.50 (20.30) (0.25) 0.000 0.160 0.00 7.92
155 6.00 8.25 1.00 (0.47) 49.50 (23.27) (0.25) 0.000 0.220 0.00 10.89
156 6.00 8.25 1.00 (0.55) 49.50 (26.98) (0.25) 0.000 0.295 0.00 14.60
157 6.00 8.25 1.00 (0.62) 49.50 (30.69) (0.25) 0.000 0.370 0.00 18.32
158 6.00 8.25 1.00 (0.61) 49.50 (30.20) (0.25) 0.000 0.360 0.00 17.82
159 6.00 8.25 1.00 (0.60) 49.50 (29.70) (0.25) 0.000 0.350 0.00 17.33
160 6.00 8.25 1.00 (0.56) 49.50 (27.72) (0.25) 0.000 0.310 0.00 15.35
161 6.00 8.25 1.00 (0.52) 49.50 (25.74) (0.25) 0.000 0.270 0.00 13.37
162 6.00 8.25 1.00 (0.53) 49.50 (25.99) (0.25) 0.000 0.275 0.00 13.61

Page : 8
C:\Data\Estimatel\Kondobo\635927491.xls Date : 12/30/2022

163 6.00 8.25 1.00 (0.53) 49.50 (26.24) (0.25) 0.000 0.280 0.00 13.86
164 6.00 8.25 1.00 (0.54) 49.50 (26.73) (0.25) 0.000 0.290 0.00 14.36
165 6.00 8.25 1.00 (0.55) 49.50 (27.23) (0.25) 0.000 0.300 0.00 14.85
166 6.00 8.25 1.00 (0.56) 49.50 (27.72) (0.25) 0.000 0.310 0.00 15.35
167 6.00 8.25 1.00 (0.57) 49.50 (28.22) (0.25) 0.000 0.320 0.00 15.84
168 6.00 8.25 1.00 (0.58) 49.50 (28.71) (0.25) 0.000 0.330 0.00 16.34
169 6.00 8.25 1.00 (0.59) 49.50 (29.21) (0.25) 0.000 0.340 0.00 16.83
170 6.00 8.25 1.00 (0.60) 49.50 (29.45) (0.25) 0.000 0.345 0.00 17.08
171 6.00 8.25 1.00 (0.60) 49.50 (29.70) (0.25) 0.000 0.350 0.00 17.33
172 6.00 8.25 1.00 (0.39) 49.50 (19.31) (0.25) 0.000 0.140 0.00 6.93
173 6.00 8.25 1.00 (0.18) 49.50 (8.91) (0.25) (0.070) 0.000 (3.47) 0.00
174 6.00 8.25 1.00 (0.27) 49.50 (13.12) (0.25) 0.000 0.015 0.00 0.74
175 3.00 8.25 1.00 (0.38) 24.75 (9.41) (0.25) 0.000 0.130 0.00 3.22

Sub Total - 7 1,198.15 (3.47) 295.33

PT. JAYA OBAYASHI

Project name :

EXISTING HEIGH HEIGH VOLUME VOLUME

NO W H H' AREA VOLUME FINISH LEVEL
LEVEL CUTTING BANKING CUTTING BANKING

* A B C D AxBxC AxBxCxD E E-D E-D AxBxCxHC AxBxCxHB

176 3.62 5.50 1.00 (0.45) 19.88 (8.95) (0.25) 0.000 0.200 0.00 3.98
177 6.62 5.50 1.00 (0.45) 36.38 (16.37) (0.25) 0.000 0.200 0.00 7.28
178 6.00 5.50 1.00 (0.50) 33.00 (16.50) (0.25) 0.000 0.250 0.00 8.25
179 6.00 5.50 1.00 (0.54) 33.00 (17.82) (0.25) 0.000 0.290 0.00 9.57
180 6.00 5.50 1.00 (0.58) 33.00 (19.14) (0.25) 0.000 0.330 0.00 10.89
181 6.00 5.50 1.00 (0.58) 33.00 (18.98) (0.25) 0.000 0.325 0.00 10.73
182 6.00 5.50 1.00 (0.57) 33.00 (18.81) (0.25) 0.000 0.320 0.00 10.56
183 6.00 5.50 1.00 (0.60) 33.00 (19.64) (0.25) 0.000 0.345 0.00 11.39
184 6.00 5.50 1.00 (0.62) 33.00 (20.46) (0.25) 0.000 0.370 0.00 12.21
185 6.00 5.50 1.00 (0.59) 33.00 (19.47) (0.25) 0.000 0.340 0.00 11.22

Page : 9
C:\Data\Estimatel\Kondobo\635927491.xls Date : 12/30/2022

186 6.00 5.50 1.00 (0.56) 33.00 (18.48) (0.25) 0.000 0.310 0.00 10.23
187 6.00 5.50 1.00 (0.54) 33.00 (17.82) (0.25) 0.000 0.290 0.00 9.57
188 6.00 5.50 1.00 (0.52) 33.00 (17.16) (0.25) 0.000 0.270 0.00 8.91
189 6.00 5.50 1.00 (0.52) 33.00 (17.16) (0.25) 0.000 0.270 0.00 8.91
190 6.00 5.50 1.00 (0.52) 33.00 (17.16) (0.25) 0.000 0.270 0.00 8.91
191 6.00 5.50 1.00 (0.56) 33.00 (18.48) (0.25) 0.000 0.310 0.00 10.23
192 6.00 5.50 1.00 (0.60) 33.00 (19.80) (0.25) 0.000 0.350 0.00 11.55
193 6.00 5.50 1.00 (0.60) 33.00 (19.80) (0.25) 0.000 0.350 0.00 11.55
194 6.00 5.50 1.00 (0.60) 33.00 (19.80) (0.25) 0.000 0.350 0.00 11.55
195 6.00 5.50 1.00 (0.53) 33.00 (17.33) (0.25) 0.000 0.275 0.00 9.08
196 6.00 5.50 1.00 (0.53) 33.00 (17.33) (0.25) 0.000 0.275 0.00 9.08
197 6.00 5.50 1.00 (0.45) 33.00 (14.85) (0.25) 0.000 0.200 0.00 6.60
198 6.00 5.50 1.00 (0.54) 33.00 (17.82) (0.25) 0.000 0.290 0.00 9.57
199 6.00 5.50 1.00 (0.54) 33.00 (17.82) (0.25) 0.000 0.290 0.00 9.57
200 3.00 5.50 1.00 (0.54) 16.50 (8.91) (0.25) 0.000 0.290 0.00 4.79

Sub Total - 8 798.77 - 236.18

PT. JAYA OBAYASHI

Project name :

EXISTING HEIGH HEIGH VOLUME VOLUME

NO W H H' AREA VOLUME FINISH LEVEL
LEVEL CUTTING BANKING CUTTING BANKING

* A B C D AxBxC AxBxCxD E E-D E-D AxBxCxHC AxBxCxHB

201 3.62 2.00 1.00 (0.12) 7.23 (0.87) (0.25) (0.130) 0.000 (0.94) 0.00
202 6.62 2.00 1.00 (0.12) 13.23 (1.59) (0.25) (0.130) 0.000 (1.72) 0.00
203 6.00 2.00 1.00 (0.12) 12.00 (1.44) (0.25) (0.130) 0.000 (1.56) 0.00
204 6.00 2.00 1.00 (0.10) 12.00 (1.14) (0.25) (0.155) 0.000 (1.86) 0.00
205 6.00 2.00 1.00 (0.07) 12.00 (0.84) (0.25) (0.180) 0.000 (2.16) 0.00
206 6.00 2.00 1.00 (0.07) 12.00 (0.78) (0.25) (0.185) 0.000 (2.22) 0.00
207 6.00 2.00 1.00 (0.06) 12.00 (0.72) (0.25) (0.190) 0.000 (2.28) 0.00
208 6.00 2.00 1.00 (0.04) 12.00 (0.48) (0.25) (0.210) 0.000 (2.52) 0.00

Page : 10
C:\Data\Estimatel\Kondobo\635927491.xls Date : 12/30/2022

209 6.00 2.00 1.00 (0.02) 12.00 (0.24) (0.25) (0.230) 0.000 (2.76) 0.00
210 6.00 2.00 1.00 (0.06) 12.00 (0.72) (0.25) (0.190) 0.000 (2.28) 0.00
211 6.00 2.00 1.00 (0.10) 12.00 (1.20) (0.25) (0.150) 0.000 (1.80) 0.00
212 6.00 2.00 1.00 (0.03) 12.00 (0.36) (0.25) (0.220) 0.000 (2.64) 0.00
213 6.00 2.00 1.00 0.04 12.00 0.48 (0.25) (0.290) 0.000 (3.48) 0.00
214 6.00 2.00 1.00 0.03 12.00 0.36 (0.25) (0.280) 0.000 (3.36) 0.00
215 6.00 2.00 1.00 0.02 12.00 0.24 (0.25) (0.270) 0.000 (3.24) 0.00
216 6.00 2.00 1.00 0.04 12.00 0.42 (0.25) (0.285) 0.000 (3.42) 0.00
217 6.00 2.00 1.00 0.05 12.00 0.60 (0.25) (0.300) 0.000 (3.60) 0.00
218 6.00 2.00 1.00 0.01 12.00 0.12 (0.25) (0.260) 0.000 (3.12) 0.00
219 6.00 2.00 1.00 (0.03) 12.00 (0.36) (0.25) (0.220) 0.000 (2.64) 0.00
220 6.00 2.00 1.00 (0.02) 12.00 (0.18) (0.25) (0.235) 0.000 (2.82) 0.00
221 6.00 2.00 1.00 0.00 12.00 0.00 (0.25) (0.250) 0.000 (3.00) 0.00
222 6.00 2.00 1.00 (0.02) 12.00 (0.24) (0.25) (0.230) 0.000 (2.76) 0.00
223 6.00 2.00 1.00 (0.04) 12.00 (0.48) (0.25) (0.210) 0.000 (2.52) 0.00
224 6.00 2.00 1.00 (0.06) 12.00 (0.66) (0.25) (0.195) 0.000 (2.34) 0.00
225 3.00 2.00 1.00 0.24 6.00 1.44 (0.25) (0.490) 0.000 (2.94) 0.00

Sub Total - 9 290.46 0.000 (63.98) -

PT. JAYA OBAYASHI

Page : 11
C:\Data\Estimatel\Kondobo\635927491.xls Date : 12/30/2022

REMARK

Page : 12
C:\Data\Estimatel\Kondobo\635927491.xls Date : 12/30/2022

REMARK

Page : 13
C:\Data\Estimatel\Kondobo\635927491.xls Date : 12/30/2022

REMARK

Page : 14
C:\Data\Estimatel\Kondobo\635927491.xls Date : 12/30/2022

REMARK

Page : 15
C:\Data\Estimatel\Kondobo\635927491.xls Date : 12/30/2022

REMARK

Page : 16
C:\Data\Estimatel\Kondobo\635927491.xls Date : 12/30/2022

REMARK

Page : 17
C:\Data\Estimatel\Kondobo\635927491.xls Date : 12/30/2022

REMARK

Page : 18
C:\Data\Estimatel\Kondobo\635927491.xls Date : 12/30/2022

REMARK

Page : 19
C:\Data\Estimatel\Kondobo\635927491.xls Date : 12/30/2022

REMARK

Page : 20
C:\Data\Estimatel\Kondobo\635927491.xls Date : 12/30/2022

REMARK

Page : 21
C:\Data\Estimatel\Kondobo\635927491.xls Date : 12/30/2022

Page : 22
Data Elevasi Tanah Project PT.

No Elevasi No Elevasi No Elevasi No Elevasi

1 (0.520) 31 (0.370) 61 (0.300) 91 (0.295)

2 (0.520) 32 (0.350) 62 (0.285) 92 (0.300)

3 (0.520) 33 (0.325) 63 (0.270) 93 (0.300)

4 (0.495) 34 (0.300) 64 (0.285) 94 (0.300)

5 (0.470) 35 (0.300) 65 (0.300) 95 (0.295)

6 (0.480) 36 (0.300) 66 (0.285) 96 (0.290)

7 (0.490) 37 (0.270) 67 (0.270) 97 (0.245)

8 (0.485) 38 (0.240) 68 (0.275) 98 (0.200)

9 (0.480) 39 (0.270) 69 (0.280) 99 (0.115)

10 (0.475) 40 (0.300) 70 (0.290) 100 (0.030)

11 (0.470) 41 (0.295) 71 (0.300) 101 (0.300)

12 (0.450) 42 (0.290) 72 (0.275) 102 (0.315)

13 (0.430) 43 (0.310) 73 (0.250) 103 (0.330)

14 (0.415) 44 (0.330) 74 (0.155) 104 (0.310)

15 (0.400) 45 (0.330) 75 (0.060) 105 (0.290)

16 (0.405) 46 (0.330) 76 (0.480) 106 (0.295)

17 (0.410) 47 (0.285) 77 (0.390) 107 (0.300)

18 (0.410) 48 (0.240) 78 (0.300) 108 (0.290)

19 (0.410) 49 (0.285) 79 (0.315) 109 (0.280)

20 (0.440) 50 (0.330) 80 (0.330) 110 (0.280)

21 (0.470) 51 (0.460) 81 (0.310) 111 (0.280)

22 (0.530) 52 (0.445) 82 (0.290) 112 (0.270)

23 (0.890) 53 (0.430) 83 (0.295) 113 (0.260)

24 (0.570) 54 (0.400) 84 (0.300) 114 (0.265)

25 (0.550) 55 (0.400) 85 (0.295) 115 (0.270)

26 (0.520) 56 (0.355) 86 (0.290) 116 (0.300)

27 (0.520) 57 (0.310) 87 (0.295) 117 (0.330)

28 (0.520) 58 (0.320) 88 (0.300) 118 (0.315)

29 (0.450) 59 (0.330) 89 (0.295) 119 (0.300)

30 (0.390) 60 (0.315) 90 (0.290) 120 (0.315)

No Elevasi No Elevasi No Elevasi No Elevasi

121 (0.330) 151 (0.250) 181 (0.475) 211 0.000

122 (0.190) 152 (0.250) 182 (0.470) 212 0.070

123 (0.050) 153 (0.250) 183 (0.495) 213 0.140

124 (0.010) 154 (0.310) 184 (0.520) 214 0.130

125 0.030 155 (0.370) 185 (0.490) 215 0.120

126 (0.290) 156 (0.445) 186 (0.460) 216 0.135

127 (0.290) 157 (0.520) 187 (0.440) 217 0.150

128 (0.290) 158 (0.510) 188 (0.420) 218 0.110

129 (0.310) 159 (0.500) 189 (0.420) 219 0.070

130 (0.330) 160 (0.460) 190 (0.420) 220 0.085

131 (0.340) 161 (0.420) 191 (0.460) 221 0.100

132 (0.350) 162 (0.425) 192 (0.500) 222 0.080

133 (0.375) 163 (0.430) 193 (0.500) 223 0.060

134 (0.400) 164 (0.440) 194 (0.500) 224 0.045

135 (0.350) 165 (0.450) 195 (0.425) 225 0.340

136 (0.300) 166 (0.460) 196 (0.425) 226

137 (0.325) 167 (0.470) 197 (0.350) 227

138 (0.350) 168 (0.480) 198 (0.440) 228

139 (0.340) 169 (0.490) 199 (0.440) 229

140 (0.330) 170 (0.495) 200 (0.440) 230

141 (0.365) 171 (0.500) 201 (0.020) 231

142 (0.400) 172 (0.290) 202 (0.020) 232

143 (0.390) 173 (0.080) 203 (0.020) 233

144 (0.380) 174 (0.165) 204 0.005 234

145 (0.375) 175 (0.280) 205 0.030 235

146 (0.370) 176 (0.350) 206 0.035 236

147 (0.210) 177 (0.350) 207 0.040 237

148 (0.050) 178 (0.400) 208 0.060 238

149 0.015 179 (0.440) 209 0.080 239

150 0.080 180 (0.480) 210 0.040 240