27_10_2011 ruko.xls

18
PROGRESS LAPANGAN Minggu : Tanggal : Type 90/60 Blok / Nomor : A06 Mandor KAMAL No Jenis Item Pekerjaan Volume Satuan Bobot A Pekerjaaan Pondasi 1 Bowplank 50 Type 150,000 0.72% 2 Galian 20 m3 310,000 1.50% 3 Pondasi Batu kali 12 m3 480,000 2.32% 4 Pasang Paralon 3" 50 m' 125,000 0.60% 5 Galian Septictank 1 ls 400,000 1.93% 6 Urugan elevasi lantai 15 m3 52,500 0.25% B Pekerjaan Beton 1 Pondasi beton cakar ayam 120x120x25 8.00 bh 1,600,000 7.73% 2 Sloof Beton 2.90 m3 580,800 2.81% 3 Kolom beton 15/30 1.43 m3 214,200 1.03% 4 Kolom beton 15/15 1.45 m3 218,025 1.05% 5 Kolom beton 20/30 1.51 m3 226,800 1.10% 6 Kolom beton 30/30 3.67 m3 550,800 2.66% 7 Balok beton 15/20 2.90 m3 435,600 2.10% 8 Balok beton15/25 5.07 m3 761,063 3.68% 9 Balok beton 15/30 1.34 m3 200,475 0.97% 10 Balok beton 20/40 2.29 m3 343,200 1.66% 11 Balok beton 25/45 7.43 m3 1,039,500 5.02% 12 Balok beton 30/55 6.60 m3 990,000 4.78% 13 Balok beton 10/20 0.26 m3 39,600 0.19% 14 Tangga beton 1.68 m3 420,000 2.03% 15 Dak beton t : 12 cm 6.00 m3 1,200,000 5.80% 16 Plat beton t : 10 cm 1.62 m3 243,000 1.17% B Pekerjaan Dinding 1 Dinding Bata 128.65 m2 1,929,750 9.32% 2 Plesteran + Acian Dinding 187.72 m2 2,252,640 10.88% 3 Dinding Bata Ampig 11.06 m2 221,200 1.07% 3 ban-ban pembatas 11.01 m2 990,900 4.79% C Pekerjaan Kayu 1 Pasang Genteng plat 58 m2 406,000 1.96% 2 Nok / Karpusan 6 m' 54,000 0.26% 3 Pasang ListPlank 2/20 20 m' 180,000 0.87% 4 Pasang Rangka Plafond 54 m2 216,000 1.04% 5 Pasang Plafond Enthernit 54 m2 216,000 1.04% E Keramik Pembulatan Kontrak 230,000

Upload: aadairil-valleryalpha

Post on 15-Dec-2015

218 views

Category:

Documents


3 download

TRANSCRIPT

RUKO A06PROGRESS LAPANGANMinggu :Tanggal :Type 90/60Blok / Nomor : A06Mandor KAMALNoJenis Item PekerjaanVolumeSatuanPembulatan Kontrak 230,000BobotPrestasi lapanganJumlah ( Rp )APekerjaaan Pondasi1Bowplank50Type150,00020,700,0000.72%100$150,0002Galian20m3310,00020,700,0001.50%100$310,0003Pondasi Batu kali12m3480,00020,700,0002.32%100$480,0004Pasang Paralon 3"50m'125,00020,700,0000.60%50$62,5005Galian Septictank1ls400,00020,700,0001.93%0.06Urugan elevasi lantai15m352,50020,700,0000.25%0.0BPekerjaan Beton1Pondasi beton cakar ayam 120x120x258.00bh1,600,00020,700,0007.73%100$1,600,0002Sloof Beton2.90m3580,80020,700,0002.81%100$580,8003Kolom beton 15/301.43m3214,20020,700,0001.03%0.04Kolom beton 15/151.45m3218,02520,700,0001.05%50$109,0135Kolom beton 20/301.51m3226,80020,700,0001.10%50$113,4006Kolom beton 30/303.67m3550,80020,700,0002.66%100$550,8007Balok beton 15/202.90m3435,60020,700,0002.10%0.08Balok beton15/255.07m3761,06320,700,0003.68%0.09Balok beton 15/301.34m3200,47520,700,0000.97%0.010Balok beton 20/402.29m3343,20020,700,0001.66%0.011Balok beton 25/457.43m31,039,50020,700,0005.02%0.012Balok beton 30/556.60m3990,00020,700,0004.78%0.013Balok beton 10/200.26m339,60020,700,0000.19%0.014Tangga beton1.68m3420,00020,700,0002.03%0.015Dak beton t : 12 cm6.00m31,200,00020,700,0005.80%0.016Plat beton t : 10 cm1.62m3243,00020,700,0001.17%0.0BPekerjaan Dinding1Dinding Bata128.65m21,929,75020,700,0009.32%50$964,8752Plesteran + Acian Dinding187.72m22,252,64020,700,00010.88%0.03Dinding Bata Ampig11.06m2221,20020,700,0001.07%0.03ban-ban pembatas11.01m2990,90020,700,0004.79%0.0CPekerjaan Kayu1Pasang Genteng plat58m2406,00020,700,0001.96%0.02Nok / Karpusan6m'54,00020,700,0000.26%0.03Pasang ListPlank 2/2020m'180,00020,700,0000.87%0.04Pasang Rangka Plafond54m2216,00020,700,0001.04%0.05Pasang Plafond Enthernit54m2216,00020,700,0001.04%0.0EKeramik1Keramik Lantai 40x4091m21,183,00020,700,0005.71%0.02Keramik Dinding 20x256m2240,00020,700,0001.16%0.03Keramik Lantai Kamar Mandi5m2100,00020,700,0000.48%0.03Keramik Lantai Tangga 30 x 305m2250,00020,700,0001.21%0.04Bak mandi Tempel2Bh200,00020,700,0000.97%0.05Closed duduk2Bh30,00020,700,0000.14%0.06Pintu Kamar Mandi2Bh180,00020,700,0000.87%0.07Saringan Air2Bh30,00020,700,0000.14%0.08Intalasi Air kotor49m'367,50020,700,0001.78%0.08Intalasi Air Bersih49m'367,50020,700,0001.78%0.0FPekerjaan Lain - lain1Pemberesan1Bh404,94720,700,0001.96%0.0GPekerjaan Tambahan1Plesteran + Acian Dinding hook1ls300,00020,700,0001.45%0.0NILAI KONTRAK20,700,000100%Jumlah :$4,921,388Retensi Pekerjaan ( 100 Hari ) = 5%0.0$246,069Jumlah Tagihan Progrees Pekerjaan Minggu ini$4,675,318Jumlah Tagihan Progrees Pekerjaan Minggu lalu$3,788,268Total Tagihan Progrees Pekerjaan Minggu ini$887,051Bobot minggu lalu =18.30Bobot minggu ini =22.59Bobot aktual =4.29

RUKO A07PROGRESS LAPANGANMinggu :Tanggal :Type 90/60Blok / Nomor : A07Mandor KAMALNoJenis Item PekerjaanVolumeSatuanPembulatan Kontrak 230,000BobotPrestasi lapanganJumlah ( Rp )APekerjaaan Pondasi1Bowplank50Type150,00020,700,0000.72%100$150,0002Galian20m3310,00020,700,0001.50%100$310,0003Pondasi Batu kali12m3480,00020,700,0002.32%100$480,0004Pasang Paralon 3"50m'125,00020,700,0000.60%50$62,5005Galian Septictank1ls400,00020,700,0001.93%0.06Urugan elevasi lantai15m352,50020,700,0000.25%0.0BPekerjaan Beton1Pondasi beton cakar ayam 120x120x258.00bh1,600,00020,700,0007.73%100$1,600,0002Sloof Beton2.90m3580,80020,700,0002.81%100$580,8003Kolom beton 15/301.43m3214,20020,700,0001.03%0.04Kolom beton 15/151.45m3218,02520,700,0001.05%50$109,0135Kolom beton 20/301.51m3226,80020,700,0001.10%50$113,4006Kolom beton 30/303.67m3550,80020,700,0002.66%100$550,8007Balok beton 15/202.90m3435,60020,700,0002.10%0.08Balok beton15/255.07m3761,06320,700,0003.68%0.09Balok beton 15/301.34m3200,47520,700,0000.97%0.010Balok beton 20/402.29m3343,20020,700,0001.66%0.011Balok beton 25/457.43m31,039,50020,700,0005.02%0.012Balok beton 30/556.60m3990,00020,700,0004.78%0.013Balok beton 10/200.26m339,60020,700,0000.19%0.014Tangga beton1.68m3420,00020,700,0002.03%0.015Dak beton t : 12 cm6.00m31,200,00020,700,0005.80%0.016Plat beton t : 10 cm1.62m3243,00020,700,0001.17%0.0BPekerjaan Dinding1Dinding Bata128.65m21,929,75020,700,0009.32%50$964,8752Plesteran + Acian Dinding187.72m22,252,64020,700,00010.88%0.03Dinding Bata Ampig11.06m2221,20020,700,0001.07%0.03ban-ban pembatas11.01m2990,90020,700,0004.79%0.0CPekerjaan Kayu1Pasang Genteng plat58m2406,00020,700,0001.96%0.02Nok / Karpusan6m'54,00020,700,0000.26%0.03Pasang ListPlank 2/2020m'180,00020,700,0000.87%0.04Pasang Rangka Plafond54m2216,00020,700,0001.04%0.05Pasang Plafond Enthernit54m2216,00020,700,0001.04%0.0EKeramik1Keramik Lantai 40x4091m21,183,00020,700,0005.71%0.02Keramik Dinding 20x256m2240,00020,700,0001.16%0.03Keramik Lantai Kamar Mandi5m2100,00020,700,0000.48%0.03Keramik Lantai Tangga 30 x 305m2250,00020,700,0001.21%0.04Bak mandi Tempel2Bh200,00020,700,0000.97%0.05Closed duduk2Bh30,00020,700,0000.14%0.06Pintu Kamar Mandi2Bh180,00020,700,0000.87%0.07Saringan Air2Bh30,00020,700,0000.14%0.08Intalasi Air kotor49m'367,50020,700,0001.78%0.08Intalasi Air Bersih49m'367,50020,700,0001.78%0.0FPekerjaan Lain - lain1Pemberesan1Bh404,94720,700,0001.96%0.0GPekerjaan Tambahan1Plesteran + Acian Dinding hook1ls300,00020,700,0001.45%0.0NILAI KONTRAK20,700,000100%Jumlah :$4,921,388Retensi Pekerjaan ( 100 Hari ) = 5%0.0$246,069Jumlah Tagihan Progrees Pekerjaan Minggu ini$4,675,318Jumlah Tagihan Progrees Pekerjaan Minggu lalu$3,944,522Total Tagihan Progrees Pekerjaan Minggu ini$730,796Bobot minggu lalu =19.06Bobot minggu ini =22.59Bobot aktual =3.53

RUKO A08PROGRESS LAPANGANMinggu :Tanggal :Type 90/60Blok / Nomor : A07Mandor KAMALNoJenis Item PekerjaanVolumeSatuanPembulatan Kontrak 230,000BobotPrestasi lapanganJumlah ( Rp )APekerjaaan Pondasi1Bowplank50Type150,00020,700,0000.72%100$150,0002Galian20m3310,00020,700,0001.50%100$310,0003Pondasi Batu kali12m3480,00020,700,0002.32%100$480,0004Pasang Paralon 3"50m'125,00020,700,0000.60%50$62,5005Galian Septictank1ls400,00020,700,0001.93%0.06Urugan elevasi lantai15m352,50020,700,0000.25%0.0BPekerjaan Beton1Pondasi beton cakar ayam 120x120x258.00bh1,600,00020,700,0007.73%100$1,600,0002Sloof Beton2.90m3580,80020,700,0002.81%100$580,8003Kolom beton 15/301.43m3214,20020,700,0001.03%0.04Kolom beton 15/151.45m3218,02520,700,0001.05%50$109,0135Kolom beton 20/301.51m3226,80020,700,0001.10%50$113,4006Kolom beton 30/303.67m3550,80020,700,0002.66%100$550,8007Balok beton 15/202.90m3435,60020,700,0002.10%0.08Balok beton15/255.07m3761,06320,700,0003.68%0.09Balok beton 15/301.34m3200,47520,700,0000.97%0.010Balok beton 20/402.29m3343,20020,700,0001.66%0.011Balok beton 25/457.43m31,039,50020,700,0005.02%0.012Balok beton 30/556.60m3990,00020,700,0004.78%0.013Balok beton 10/200.26m339,60020,700,0000.19%0.014Tangga beton1.68m3420,00020,700,0002.03%0.015Dak beton t : 12 cm6.00m31,200,00020,700,0005.80%0.016Plat beton t : 10 cm1.62m3243,00020,700,0001.17%0.0BPekerjaan Dinding1Dinding Bata128.65m21,929,75020,700,0009.32%50$964,8752Plesteran + Acian Dinding187.72m22,252,64020,700,00010.88%0.03Dinding Bata Ampig11.06m2221,20020,700,0001.07%0.03ban-ban pembatas11.01m2990,90020,700,0004.79%0.0CPekerjaan Kayu1Pasang Genteng plat58m2406,00020,700,0001.96%0.02Nok / Karpusan6m'54,00020,700,0000.26%0.03Pasang ListPlank 2/2020m'180,00020,700,0000.87%0.04Pasang Rangka Plafond54m2216,00020,700,0001.04%0.05Pasang Plafond Enthernit54m2216,00020,700,0001.04%0.0EKeramik1Keramik Lantai 40x4091m21,183,00020,700,0005.71%0.02Keramik Dinding 20x256m2240,00020,700,0001.16%0.03Keramik Lantai Kamar Mandi5m2100,00020,700,0000.48%0.03Keramik Lantai Tangga 30 x 305m2250,00020,700,0001.21%0.04Bak mandi Tempel2Bh200,00020,700,0000.97%0.05Closed duduk2Bh30,00020,700,0000.14%0.06Pintu Kamar Mandi2Bh180,00020,700,0000.87%0.07Saringan Air2Bh30,00020,700,0000.14%0.08Intalasi Air kotor49m'367,50020,700,0001.78%0.08Intalasi Air Bersih49m'367,50020,700,0001.78%0.0FPekerjaan Lain - lain1Pemberesan1Bh404,94720,700,0001.96%0.0GPekerjaan Tambahan1Plesteran + Acian Dinding hook1ls300,00020,700,0001.45%0.0NILAI KONTRAK20,700,000100%Jumlah :$4,921,388Retensi Pekerjaan ( 100 Hari ) = 5%0.0$246,069Jumlah Tagihan Progrees Pekerjaan Minggu ini$4,675,318Jumlah Tagihan Progrees Pekerjaan Minggu lalu$3,639,429Total Tagihan Progrees Pekerjaan Minggu ini$1,035,889Bobot minggu lalu =17.58Bobot minggu ini =22.59Bobot aktual =5.00

RKPREKAPAN PROGRESS DAN UPAH MANDORMinggu Ke : IVTanggal : 19_10_2011PT. Persada Bumi KencanaNoJenis KontrakNilai Kontrak (Rp)Bobot Aktual %Bobot s.d minggu laluBobot s.d minggu iniTotal TagihanRetensi 5%Pembayaran s\d Minggu laluPembayaran s/d hari iniPembayaran Minggu ini1KAMAL1RUKO A0620,700,0004.2918.3022.594,921,388246,0693,788,2684,675,318887,0512RUKO A0720,700,0003.5319.0622.594,921,388246,0693,944,5224,675,318730,7963RUKO A0820,700,0005.0017.5822.594,921,388246,0693,639,4294,675,3181,035,889Rp2,653,736Cikunir, 28 Oktober 2011Di PeriksaDi SetujuiDi AjukanUjang CMursidiAGUS

FORMATPROGRESS LAPANGANMinggu :Tanggal :Type 90/60Blok / Nomor : rukoMandorNoJenis Item PekerjaanVolumeSatuanPembulatan Kontrak 230,000Bobotmg1mg2mg3mg4mg5mg6mg7mg8mg9mg10mg11mg12APekerjaaan Pondasi1Bowplank50Type150,00020,700,0000.72%0.02Galian20m3310,00020,700,0001.50%0.03Pondasi Batu kali12m3480,00020,700,0002.32%0.04Pasang Paralon 3"50m'125,00020,700,0000.60%0.05Galian Septictank1ls400,00020,700,0001.93%0.06Urugan elevasi lantai15m352,50020,700,0000.25%0.0BPekerjaan Beton1Pondasi beton cakar ayam 120x120x258.00bh1,600,00020,700,0007.73%0.02Sloof Beton2.90m3580,80020,700,0002.81%0.03Kolom beton 15/301.43m3214,20020,700,0001.03%0.04Kolom beton 15/151.45m3218,02520,700,0001.05%0.05Kolom beton 20/301.51m3226,80020,700,0001.10%0.06Kolom beton 30/303.67m3550,80020,700,0002.66%0.07Balok beton 15/202.90m3435,60020,700,0002.10%0.08Balok beton15/255.07m3761,06320,700,0003.68%0.09Balok beton 15/301.34m3200,47520,700,0000.97%0.010Balok beton 20/402.29m3343,20020,700,0001.66%0.011Balok beton 25/457.43m31,039,50020,700,0005.02%0.012Balok beton 30/556.60m3990,00020,700,0004.78%0.013Balok beton 10/200.26m339,60020,700,0000.19%0.014Tangga beton1.68m3420,00020,700,0002.03%0.015Dak beton t : 12 cm6.00m31,200,00020,700,0005.80%0.016Plat beton t : 10 cm1.62m3243,00020,700,0001.17%0.0BPekerjaan Dinding1Dinding Bata128.65m21,929,75020,700,0009.32%0.02Plesteran + Acian Dinding187.72m22,252,64020,700,00010.88%0.03Dinding Bata Ampig11.06m2221,20020,700,0001.07%0.03ban-ban pembatas11.01m2990,90020,700,0004.79%0.0CPekerjaan Kayu1Pasang Genteng plat58m2406,00020,700,0001.96%0.02Nok / Karpusan6m'54,00020,700,0000.26%0.03Pasang ListPlank 2/2020m'180,00020,700,0000.87%0.04Pasang Rangka Plafond54m2216,00020,700,0001.04%0.05Pasang Plafond Enthernit54m2216,00020,700,0001.04%0.0EKeramik1Keramik Lantai 40x4091m21,183,00020,700,0005.71%0.02Keramik Dinding 20x256m2240,00020,700,0001.16%0.03Keramik Lantai Kamar Mandi5m2100,00020,700,0000.48%0.03Keramik Lantai Tangga 30 x 305m2250,00020,700,0001.21%0.04Bak mandi Tempel2Bh200,00020,700,0000.97%0.05Closed duduk2Bh30,00020,700,0000.14%0.06Pintu Kamar Mandi2Bh180,00020,700,0000.87%0.07Saringan Air2Bh30,00020,700,0000.14%0.08Intalasi Air kotor49m'367,50020,700,0001.78%0.08Intalasi Air Bersih49m'367,50020,700,0001.78%0.0FPekerjaan Lain - lain1Pemberesan1Bh404,94720,700,0001.96%0.0GPekerjaan Tambahan1Plesteran + Acian Dinding hook1ls300,00020,700,0001.45%0.0NILAI KONTRAK20,700,000100%Jumlah :0.0Retensi Pekerjaan ( 100 Hari ) = 5%0.00.0Jumlah Tagihan Progrees Pekerjaan Minggu ini0.0Jumlah Tagihan Progrees Pekerjaan Minggu laluTotal Tagihan Progrees Pekerjaan Minggu ini0.0Bobot minggu lalu =0.0Bobot minggu ini =0.0Bobot aktual =0.0