02_11_2011.xls

PROGRESS LAPANGAN Minggu :Tanggal :

Type 60/105

Blok / Nomor : B21

Mandor TAYO

Jenis Item Pekerjaan Volume Satuan Bobot

A Pekerjaaan Pondasi

1 Bowplank 60 Type 163,402 1.43% 100

2 Galian 4.68 m3 196,082 1.72% 100

3 Pondasi Batu kali 4.68 m3 544,673 4.78% 100

4 Cor sloof 42.5 m' 381,271 3.34% 100

5 Pasang Paralon 3" 12 m' 108,935 0.96% 100

6 Galian Septictank 1 ls 119,828 1.05% 100

7 Urugan elevasi lantai 9.375 m3 130,721 1.15% 100

B Pekerjaan Dinding -

1 Dinding Bata 128.65 m2 1,960,822 17.20% 100

2 Kusen + Daun Pintu,Jendela 11.79 m2 326,804 2.87% 100

3 Plesteran + Acian Dinding 187.71 m2 2,053,416 18.01% 100

4 Cor Kolom Praktis 30 m' 217,869 1.91% 100

5 Cor Ring Balk 42.5 m' 272,336 2.39% 100

7 Rooster 1 ls 108,935 0.96% 100

8 Dinding Bata Ampig 11.05 m2 326,804 2.87% 100

9 Cor Topi Panel 0.1 m3 163,402 1.43% 100

C Pekerjaan Kayu -

1 Gording 6/12 32 m' -

2 Usuk / reng 2/3 58 m2 -

3 Pasang Genteng Morando 58 m2 326,804 2.87% 100

4 Nok / Karpusan 6 m' 108,935 0.96% 100

5 Pasang ListPlank 2/20 20 m' 108,935 0.96% 100

6 Ban-banan Atap Pembatas 20 m' 108,935 0.96% 100

7 Pasang Rangka Plafond 54 m2 223,316 1.96% 100

8 Pasang Plafond Enthernit 54 m2 223,316 1.96% 100

D Pekerjaaan Pintu & Jendela -

1 Pasang Engsel Jendela 5 Bh 92,594 0.81%

2 Pasang Engsel Pintu & Kunci 5 Bh 163,402 1.43%

3 Pasang Slot 5 Bh 27,234 0.24%

4 Pasang Hak angin 5 Bh 27,234 0.24%

E Keramik -

1 Keramik Lantai 40x40 60 m2 762,542 6.69% 100

2 Keramik Dinding 20x25 6 m2 163,402 1.43% 100

3 Keramik Lantai Kamar Mandi 2.5 m2 76,254 0.67% 100

4 Bak mandi Tempel 1 Bh 54,467 0.48% 100

5 Closed 1 Bh 54,467 0.48% 100

No.

Pembulatan Kontrak

171.500,-

Prestasi lapangan

6 Pintu Kamar Mandi 1 Bh 76,254 0.67% 100

7 Saringan Air 1 Bh 10,893 0.10% 100

8 Intalasi Air Bersih 4 m' 108,935 0.96% 100

F Pekerjaan Lain - lain -

1 Carport 5 m' 163,402 1.43%

2 Pemberesan 1 Bh 76,254 0.67%

G Pekerjaan Tambahan -

1 Canopi Enterance + Topi -topi 1 ls 817,009 7.17% 100

2 Plesteran + Acian Dinding 1 ls 190,635 1.67% 100

4 Pembesian ( Rp. 5500 X 60 M2 ) 1 ls 359,484 3.15% 100

NILAI KONTRAK 11,400,000 100.00%

Jumlah :

Retensi Pekerjaan ( 100 Hari ) = 5% -

Jumlah Tagihan Progrees Pekerjaan Minggu ini

Jumlah Tagihan Progrees Pekerjaan Minggu lalu

Total Tagihan Progrees Pekerjaan Minggu ini

Bobot minggu lalu =

Diajukan : Bobot minggu ini =

Bobot aktual =

163,402

196,082

544,673

381,271

108,935

119,828

130,721

1,960,822

326,804

2,053,416

217,869

272,336

108,935

326,804

163,402

-

-

326,804

108,935

108,935

108,935

223,316

223,316

-

-

-

-

-

762,542

163,402

76,254

54,467

54,467

Jumlah ( Rp )

76,254

10,893

108,935

-

-

817,009

190,635

359,484

10,849,881

542,494

10,307,387

10,100,411

206,976

88.60

90.42

1.82

190,000


Type 60/105

Blok / Nomor : B32

Mandor TAYO

No. Jenis Item Pekerjaan Volume Satuan


1 Bowplank 60 Type 163,402 11,400,000

2 Galian 4.68 m3 196,082 11,400,000

3 Pondasi Batu kali 4.68 m3 544,673 11,400,000

4 Cor sloof 42.5 m' 381,271 11,400,000

5 Pasang Paralon 3" 12 m' 108,935 11,400,000

6 Galian Septictank 1 ls 119,828 11,400,000

7 Urugan elevasi lantai 9.375 m3 130,721 11,400,000

B Pekerjaan Dinding - 11,400,000

1 Dinding Bata 128.65 m2 1,960,822 11,400,000

2 Kusen + Daun Pintu,Jendela 11.79 m2 326,804 11,400,000

3 Plesteran + Acian Dinding 187.71 m2 2,053,416 11,400,000

4 Cor Kolom Praktis 30 m' 217,869 11,400,000

5 Cor Ring Balk 42.5 m' 272,336 11,400,000

7 Rooster 1 ls 108,935 11,400,000

8 Dinding Bata Ampig 11.05 m2 326,804 11,400,000

9 Cor Topi Panel 0.1 m3 163,402 11,400,000

C Pekerjaan Kayu - 11,400,000

1 Gording 6/12 32 m' - 11,400,000

2 Usuk / reng 2/3 58 m2 - 11,400,000

3 Pasang Genteng Morando 58 m2 326,804 11,400,000

4 Nok / Karpusan 6 m' 108,935 11,400,000

5 Pasang ListPlank 2/20 20 m' 108,935 11,400,000

6 Ban-banan Atap Pembatas 20 m' 108,935 11,400,000

7 Pasang Rangka Plafond 54 m2 223,316 11,400,000

8 Pasang Plafond Enthernit 54 m2 223,316 11,400,000

D Pekerjaaan Pintu & Jendela - 11,400,000

1 Pasang Engsel Jendela 5 Bh 92,594 11,400,000

2 Pasang Engsel Pintu & Kunci 5 Bh 163,402 11,400,000

3 Pasang Slot 5 Bh 27,234 11,400,000

4 Pasang Hak angin 5 Bh 27,234 11,400,000

E Keramik - 11,400,000

1 Keramik Lantai 40x40 60 m2 762,542 11,400,000

2 Keramik Dinding 20x25 6 m2 163,402 11,400,000

3 Keramik Lantai Kamar Mandi 2.5 m2 76,254 11,400,000

4 Bak mandi Tempel 1 Bh 54,467 11,400,000

5 Closed 1 Bh 54,467 11,400,000

6 Pintu Kamar Mandi 1 Bh 76,254 11,400,000

7 Saringan Air 1 Bh 10,893 11,400,000

8 Intalasi Air Bersih 4 m' 108,935 11,400,000

F Pekerjaan Lain - lain - 11,400,000

Pembulatan Kontrak

171.500,-

1 Carport 5 m' 163,402 11,400,000

2 Pemberesan 1 Bh 76,254 11,400,000

G Pekerjaan Tambahan - 11,400,000

1 Canopi Enterance + Topi -topi 1 ls 817,009 11,400,000

2 Plesteran + Acian Dinding 1 ls 190,635 11,400,000

4 Pembesian ( Rp. 5500 X 60 M2 ) 1 ls 359,484 11,400,000

NILAI KONTRAK 11,400,000





Diajukan :

Bobot

1.43% 100 163,402

1.72% 100 196,082

4.78% 100 544,673

3.34% 100 381,271

0.96% 100 108,935

1.05% -

1.15% -

17.20% 100 1,960,822

2.87% 100 326,804

18.01% 100 2,053,416

1.91% 100 217,869

2.39% 100 272,336

0.96% 100 108,935

2.87% 100 326,804

1.43% 100 163,402

-

-

2.87% 100 326,804

0.96% 100 108,935

0.96% 100 108,935

0.96% 100 108,935

1.96% 100 223,316

1.96% 100 223,316

0.81% -

1.43% -

0.24% -

0.24% -

-

6.69% 100 762,542

1.43% -

0.67% -

0.48% -

0.48% -

0.67% -

0.10% -

0.96% -

Prestasi lapangan

Jumlah

( Rp )

1.43% -

0.67% -

7.17% 75 612,757

1.67% 50 95,318

3.15% 100 359,484

100.00%

Jumlah : 9,755,088

487,754

###

###

###

Bobot minggu lalu = 69.51

Bobot minggu ini = 81.29

Bobot aktual = 11.78


Type 60/105

Blok / Nomor : B21

Mandor TAYO

Jenis Item Pekerjaan Volume Satuan Bobot


1 Bowplank 60 Type 163,402 11,209,365 1.46%

2 Galian 4.68 m3 196,082 11,209,365 1.75%

3 Pondasi Batu kali 4.68 m3 544,673 11,209,365 4.86%

4 Cor sloof 42.5 m' 381,271 11,209,365 3.40%

5 Pasang Paralon 3" 12 m' 108,935 11,209,365 0.97%

6 Galian Septictank 1 ls 119,828 11,209,365 1.07%

7 Urugan elevasi lantai 9.375 m3 130,721 11,209,365 1.17%

B Pekerjaan Dinding - 11,209,365

1 Dinding Bata 128.65 m2 1,960,822 11,209,365 17.49%

2 Kusen + Daun Pintu,Jendela 11.79 m2 326,804 11,209,365 2.92%

3 Plesteran + Acian Dinding 187.71 m2 2,053,416 11,209,365 18.32%

4 Cor Kolom Praktis 30 m' 217,869 11,209,365 1.94%

5 Cor Ring Balk 42.5 m' 272,336 11,209,365 2.43%

7 Rooster 1 ls 108,935 11,209,365 0.97%

8 Dinding Bata Ampig 11.05 m2 326,804 11,209,365 2.92%

9 Cor Topi Panel 0.1 m3 163,402 11,209,365 1.46%

C Pekerjaan Kayu - 11,209,365

1 Gording 6/12 32 m' - 11,209,365

2 Usuk / reng 2/3 58 m2 - 11,209,365

3 Pasang Genteng Morando 58 m2 326,804 11,209,365 2.92%

4 Nok / Karpusan 6 m' 108,935 11,209,365 0.97%

5 Pasang ListPlank 2/20 20 m' 108,935 11,209,365 0.97%

6 Ban-banan Atap Pembatas 20 m' 108,935 11,209,365 0.97%

7 Pasang Rangka Plafond 54 m2 223,316 11,209,365 1.99%

8 Pasang Plafond Enthernit 54 m2 223,316 11,209,365 1.99%

D Pekerjaaan Pintu & Jendela - 11,209,365

1 Pasang Engsel Jendela 5 Bh 92,594 11,209,365 0.83%

2 Pasang Engsel Pintu & Kunci 5 Bh 163,402 11,209,365 1.46%

3 Pasang Slot 5 Bh 27,234 11,209,365 0.24%

4 Pasang Hak angin 5 Bh 27,234 11,209,365 0.24%

E Keramik - 11,209,365

1 Keramik Lantai 40x40 60 m2 762,542 11,209,365 6.80%

2 Keramik Dinding 20x25 6 m2 163,402 11,209,365 1.46%

3 Keramik Lantai Kamar Mandi 2.5 m2 76,254 11,209,365 0.68%

4 Bak mandi Tempel 1 Bh 54,467 11,209,365 0.49%

5 Closed 1 Bh 54,467 11,209,365 0.49%

6 Pintu Kamar Mandi 1 Bh 76,254 11,209,365 0.68%

7 Saringan Air 1 Bh 10,893 11,209,365 0.10%

No.

Pembulatan

Kontrak 171.500,-

8 Intalasi Air Bersih 4 m' 108,935 11,209,365 0.97%

F Pekerjaan Lain - lain - 11,209,365

1 Carport 5 m' 163,402 11,209,365 1.46%

2 Pemberesan 1 Bh 76,254 11,209,365 0.68%

G Pekerjaan Tambahan - 11,209,365

1 Canopi Enterance + Topi -topi 1 ls 817,009 11,209,365 7.29%

2 Plesteran + Acian Dinding 1 ls 11,209,365

4 Pembesian ( Rp. 5500 X 60 M2 ) 1 ls 359,484 11,209,365 3.21%

NILAI KONTRAK ### 100.00%





Bobot minggu lalu =

Diajukan : Bobot minggu ini =

Bobot aktual =

100 163,402

100 196,082

100 544,673

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

Prestasi lapangan

Jumlah ( Rp )

-

-

-

-

-

-

Jumlah : 904,157

45,208

858,949

858,949

Bobot minggu lalu = -

Bobot minggu ini = 7.66

Bobot aktual = 7.66


Type 60/105

Blok / Nomor : B18

Mandor TAYO

No. Jenis Item Pekerjaan Volume Satuan Bobot


1 Bowplank 60 Type 252,041 1.46% 100 252,041

2 Galian 4.68 m3 302,449 1.75% 100 302,449

3 Pondasi Batu kali 4.68 m3 840,136 4.86% 100 840,136

4 Cor sloof 42.5 m' 588,095 3.40% -

5 Pasang Paralon 3" 12 m' 168,027 0.97% -

6 Galian Septictank 1 ls 184,830 1.07% -

7 Urugan elevasi lantai 9.375 m3 201,633 1.17% -

B Pekerjaan Dinding

1 Dinding Bata 128.65 m2 3,024,490 17.49% -

2 Kusen + Daun Pintu,Jendela 11.79 m2 504,082 2.92% -

3 Plesteran + Acian Dinding 187.71 m2 3,167,313 18.32% -

4 Cor Kolom Praktis 30 m' 336,054 1.94% -

5 Cor Ring Balk 42.5 m' 420,068 2.43% -

7 Rooster 1 ls 168,027 0.97% -

8 Dinding Bata Ampig 11.05 m2 504,082 2.92% -

9 Cor Topi Panel 0.1 m3 252,041 1.46% -

C Pekerjaan Kayu

1 Gording 6/12 32 m' -

2 Usuk / reng 2/3 58 m2 -

3 Pasang Genteng Morando 58 m2 504,082 2.92% -

4 Nok / Karpusan 6 m' 168,027 0.97% -

5 Pasang ListPlank 2/20 20 m' 168,027 0.97% -

6 Ban-banan Atap Pembatas 20 m' 168,027 0.97% -

7 Pasang Rangka Plafond 54 m2 344,456 1.99% -

8 Pasang Plafond Enthernit 54 m2 344,456 1.99% -

D Pekerjaaan Pintu & Jendela

1 Pasang Engsel Jendela 5 Bh 142,823 0.83% -

2 Pasang Engsel Pintu & Kunci 5 Bh 252,041 1.46% -

3 Pasang Slot 5 Bh 42,007 0.24% -

4 Pasang Hak angin 5 Bh 42,007 0.24% -

E Keramik -

1 Keramik Lantai 40x40 60 m2 1,176,190 6.80% -

2 Keramik Dinding 20x25 6 m2 252,041 1.46% -

3 Keramik Lantai Kamar Mandi 2.5 m2 117,619 0.68% -

4 Bak mandi Tempel 1 Bh 84,014 0.49% -

5 Closed 1 Bh 84,014 0.49% -

6 Pintu Kamar Mandi 1 Bh 117,619 0.68% -

7 Saringan Air 1 Bh 16,803 0.10% -

8 Intalasi Air Bersih 4 m' 168,027 0.97% -

Pembulatan Kontrak

171.500,-

Prestasi lapangan

Jumlah ( Rp )

F Pekerjaan Lain - lain

1 Carport 5 m' 252,041 1.46% -

2 Pemberesan 1 Bh 117,619 0.68% -

G Pekerjaan Tambahan

1 Canopi Enterance + Topi -topi 1 ls 1,260,204 7.29% -

2 Plesteran + Acian Dinding 1 ls -

4 Pembesian ( Rp. 5500 X 60 M2 1 ls 554,490 3.21% -

NILAI KONTRAK 17,289,999 100.00%

Jumlah : 1,394,626

Retensi Pekerjaan ( 100 Hari ) = 5% - 69,731

Jumlah Tagihan Progrees Pekerjaan Minggu ini 1,324,895


Total Tagihan Progrees Pekerjaan Minggu ini 1,324,895

Bobot minggu lalu = -

Diajukan : Bobot minggu ini = 7.66

Bobot aktual = 7.66

REKAPAN PROGRESS DAN UPAH MANDORMinggu Ke : VIITanggal : 02_11_2011PT. Persada Bumi Kencana

No Jenis Kontrak Total Tagihan Pembayaran s/d hari ini Pembayaran Minggu ini

1 TAYO1 Rumah B21 11,400,000 1.82 88.60 90.42 10,849,881 542,494 10,100,411 10,307,387 206,976 2 Rumah B32 11,400,000 11.78 69.51 81.29 9,755,088 487,754 7,924,580 8,783,529 858,949 3 Rumah B14 11,209,365 - - 7.66 904,157 45,208 - 858,949 858,949 4 Rumah B18 17,289,999 7.66 - 7.66 1,394,626 69,731 - 1,324,895 1,324,895

Rp 3,249,768

Cikunir, 02 November 2011di Periksa Di Setujui Di Ajukan

Ujang C Mursidi AGUS

Nilai Kontrak

(Rp)

Bobot Aktual %

Bobot s.d minggu lalu

Bobot s.d minggu ini

Retensi 5%

Pembayaran s\d Minggu

lalu

02_11_2011.xls

Documents

Transcript of 02_11_2011.xls