Progres BPK MORI

PEKERJAAN : RENOVASI RUMAH TINGGAL
OWNER : BAPAK MORI

LOKASI : DUREN SAWIT, JAKARTA TIMUR
DOKUMEN : LAPORAN PROGRES MINGGUAN
LAPORAN PROGRES MINGGUAN

KONTRAK ASLI
NO URAIAN PEKERJAAN BOBOT
VOLUME SAT.
(%)
BLOK N
A PEKERJAAN PERSIAPAN
1 Safety Tools 1.00 ls 0.029
2 Alat Bantu Kerja 1.00 ls 0.029
3 Mobilisasi dan Demobilisasi 1.00 ls 0.137
4 Penginapan Tukang - bln 0.000
5 Akomodasi dan Transportasi 1.00 ls 0.034
6 Keamanan - ls 0.000
SUB TOTAL 0.228
B PEKERJAAN UTAMA
Lantai 1
1 Cat Eksterior 92.30 m2 0.402
2 Cat Interior 222.20 m2 0.794
3 Cat Plafond 88.00 m2 0.250
5 Ganti Kasa Nyamuk 15.00 bh 0.094
6 Bongkar Jendela Bordes Tangga (Nako) 1.00 bh 0.011
7 Jendela Bordes Tangga 1.00 bh 0.251
8 Cek, Repair dan Cat Jendela dan Pintu 1.00 ls 0.171
9 Bongkar dan Pasang Kran Bawah 1.00 bh 0.005
10 Bongkar dan Pasang Kran Shower 1.00 bh 0.068
11 Cek dan Repair Instalasi Lampu 1.00 ls 0.034
12 Gali Tanah 1.32 m3 0.009
13 Toren Tanam 1.00 ls 0.217
14 Pompa Dorong 1.00 bh 0.097
15 Pipa Air 30.00 m' 0.075
Lantai 2
1 Cat Eksterior 140.25 m2 0.610
2 Cat Interior 170.50 m2 0.609
3 Cat Plafond 60.50 m2 0.172
4 Ganti Handle Pintu 2.00 bh 0.082
5 Ganti Kasa Nyamuk 18.00 bh 0.113
6 Repair Besi Railing dan Repair Rangka Kanopi 1.00 ls 0.057
7 Cat Railing dan Kanopi 1.00 ls 0.034
8 Bongkar dan Pasang Atap Kanopi 20.00 m2 0.274
9 Cat Railing Tangga 1.00 ls 0.034
10 Cek, Repair dan Cat Jendela dan Pintu 1.00 ls 0.171
11 Cek dan Repair Instalasi Lampu 1.00 ls 0.034
SUB TOTAL 4.669
TOTAL BLOK N 4.897
BLOK B
A. PEKERJAAN PERSIAPAN
1 Gudang matrial & Bedeng pekerja ls
2 Pengadaan Listrik & air kerja 7.00 bln 0.211
3 Alat bantu kerja 1.00 ls 0.244
4 Safety tools 1.00 ls 0.146
5 Mobilisasi pekerja & keamanan sekitar 1.00 ls 0.228
6 Pekerjaan bongkaran 1.00 ls 0.456
- Bongkar bangunan exisiting lantai 2 & atap
- Bongkar pintu jendela exisiting
- Kupas cat
- Pembersihan lahan
- Bongkar tangga beton
7 Bouwplank 96.65 m1 0.165
8 Buangan sampah proyek 1.00 ls 0.246
SUB TOTAL 1.695
B. PEKERJAAN TANAH & PASIR
1 Galian pondasi 39.95 m3 0.270
2 Galian sloof m3
3 Urugan tanah kembali 32.22 m3 0.077
4 Pengadaan urugan tanah dan puing 138.65 m3 2.315
SUB TOTAL 2.663
C. PEKERJAAN PONDASI
1 Pondasi pelat setempat 50 x 50 x 20 0.70 m3 0.226
4 Sloof 15 x 25 3.81 m3 1.437
5 Rollag bata 2.20 m3 0.270
6 Pedestal tangga 120 x 80 x 20 0.20 m3 0.067
SUB TOTAL 4.329
D PEKERJAAN STRUKTUR
Lantai 1
1 Kolom 15 x 15 0.87 m3 0.360
2 Kolom 15 x 25 2.42 m3 0.995
3 Kolom 15 x 30 4.02 m3 1.653
4 Kolom 25 x 25 0.33 m3 0.135
5 Kolom 25 x 40 5.36 m3 2.204
6 Balok bordes 15 x 30 0.10 m3 0.044
7 Tangga 1.20 m3 0.526
8 Topian beton 0.14 m3 0.057
Lantai 2
1 Kolom 15 x 15 0.91 m3 0.373
2 Kolom 15 x 25 1.70 m3 0.700
3 Kolom 25 x 25 0.32 m3 0.130
4 Kolom 20 x 30 1.73 m3 0.711
5 Balok 15 x 25 3.06 m3 1.259
6 Balok 15 x 20 0.48 m3 0.197
7 Balok 20 x 40 1.81 m3 0.744
6 Ring balok 15 x 20 3.87 m3 1.592
7 Pelat lantai 10.89 m3 4.418
8 Pelat lantai (Talang beton) 2.70 m3 1.095
9 Topian beton 0.04 m3 0.015
Lantai Atap -
1 Ring balok 15 x 20 3.40 m3 1.400
2 Balok 15 x 25 0.45 m3 0.185
2 Pelat lantai 1.61 m3 0.654
SUB TOTAL 19.447
E. PEKERJAAN DINDING
Lantai 1
1 Pasangan dinding bata ringan 7.5cm 231.91 m2 2.189
2 Plesteran tebal 15 mm 463.82 m2 2.097
3 Acian 436.45 m2 1.075
4 Cat interior 606.60 m2 2.168
5 Cat exterior 69.60 m2 0.303
6 Listplang motif kayu 9.55 m2 0.058
7 Kisi - kisi WPC 1.38 m2 0.249
8 Coonwood 17.80 m2 0.804
9 Roster beton 4.80 m2 0.319
10 Dinding K. mandi 39.83 m2 0.511
11 Dinding keramik dapur (full plafond) 10.92 m2 0.213
Lantai 2
1 Pasangan dinding bata ringan 7.5cm 327.80 m2 3.094
2 Plesteran tebal 15 mm 655.60 m2 2.964
3 Acian 632.25 m2 1.557
4 Cat interior 240.17 m2 0.858
5 Cat exterior 87.00 m2 0.379
6 Waterproofing 212.60 m2 1.284
7 Dinding K. mandi 23.35 m2 0.300
8 Coonwood 8.89 m2 0.402
SUB TOTAL 20.823
F. FINISHING LANTAI
Lantai 1
1 Screed lantai 211.08 m2 0.906
2 Granite lantai utama 169.54 m2 3.567
3 Skirting tile / plint 123.25 m1 0.431
3 Keramik motif kayu 34.30 m2 0.478
4 Keramik kamar mandi 7.24 m2 0.097
5 Lantai area parkir 78.10 m2 1.372
6 Rumput gajah mini 9.60 m2 0.043
7 Steping step 7.00 bh 0.046
8 Korak sikat 2.20 m2 0.076
Lantai 2
1 Leveling lantai 107.80 m2 0.463
2 Granite lantai utama 73.32 m2 1.543
3 Skirting tile / plint 55.40 m1 0.194
4 Waterproofing 34.48 m2 0.096
5 Keramik kamar mandi 5.00 m2 0.067
6 Keramik area rooftop 13.68 m2 0.183
6 Keramik motif kayu (Area balkon) 15.80 m2 0.220
SUB TOTAL 9.782
G. PEKERJAAN SANITARY
Lantai 1
1 Kloset duduk 2.00 unit 0.056
2 Jet washer 2.00 unit 0.005
3 Shower set 2.00 unit 0.024
4 Floor drain 2.00 unit 0.025
5 Kitchen sink unit
6 Kran dapur unit
7 Kran stainless 5.00 unit 0.033
8 Wastafel 1.00 unit 0.156
Lantai 2
1 Kloset duduk 1.00 unit 0.158
2 Jet washer 1.00 unit 0.012
3 Hand shower + Kran 2 in 1 2.00 unit 0.184
4 Floor drain 3.00 unit 0.038
5 Kran stainless 3.00 unit 0.020
SUB TOTAL 0.711
H PEKERJAAN PINTU & JENDELA
Lantai 1
1 Kolom & balok praktis 13 x 15 1.53 m3 0.631
2 PJ1 (85 x 250) & (115 x 160) Area taman 1.00 unit 0.540
3 P2 (80 x 200) Pintu kamar tidur 3.00 unit 0.986
4 P2' (Pintu kamar tidur depan) (Pintu kamar tidur belakang) 2.00 unit 0.351
4 P3 (70 x 200) Pintu kamar mandi 2.00 unit 0.180
5 P4 (Pintu utama) 1.00 unit 0.176
6 Rolling door 1.00 unit 0.151
7 J2 (170 x 150) Area parkir depan, Taman, R. Makan, K. Tidur 4.00 unit 1.229
8 J2' (R. Tamu) (K. Tidur tengah) 2.00 unit 0.301
8 J3 (Pintu utama) 1.00 unit 0.151
9 J4 (355 x 220) Area taman 1.00 unit 0.941
10 J5 (235 x 220) Area selasar K. Art 1.00 unit 0.623
11 J6 (70 x 125) Area selasar K. Art 1.00 unit 0.105
12 Jalusi PVC 2.00 unit 0.045
Lantai 2
1 Kolom & balok praktis 13 x 15 0.84 m3 0.345
2 P1 (190 x 250) Balkon 1.00 unit 0.711
3 P2 (80 x 200) Balkon, K. Tidur 4.00 unit 1.315
4 P3 (70 x 200) Pintu kamar mandi 1.00 unit 0.090
5 J1 (170 x 220) Balkon 2.00 unit 0.188
SUB TOTAL 9.057
I PEKERJAAN PLAFON
Lantai 1
1 Plafon Aplus 9mm, rangka hollow galvanize 224.77 m2 2.482
2 List profile 10cm 147.90 m1 0.376
3 Drop / up ceiling m1
4 Cat plafon 224.77 m2 0.638
Lantai 2 0.000
1 Plafon Aplus 9mm, rangka hollow galvanize 39.00 m2 0.431
2 List profile 10cm 66.48 m1 0.169
4 Cat plafon 39.00 m2 0.111
5 Plafon kayu + rangka (area ruang tengah) 35.80 m2 0.296
SUB TOTAL 4.503
J. PEKERJAAN ATAP
1 Rangka atap baja ringan 195.12 m2 3.336
2 Alumunium foil 195.12 m2
3 Lisplang 75.70 m1 0.498
4 Penutup atap m2
5 Nok atap 56.35 m1 0.933
6 Nok treeway 6.00 bh 0.085
7 Nok ujung genteng 9.00 bh 0.103
8 Rangka hollow + solartuf 31.20 m2 2.036
9 Screed 32.30 m2 0.139
10 Waterprofing 32.30 m2 0.090
11 Acian 32.30 m2 0.148
12 Ban - banan 61.00 m1 0.520
13 Roof drain 13.00 bh 0.188
SUB TOTAL 8.076
K PEKERJAAN LAIN - LAIN
1 Meja dapur beton m3
2 Keramik meja dapur m2
3 Railing tangga & balkon 23.64 m1 1.723
4 Railing bak bunga 6.80 m1 0.248
4 Keramik tangga (keramik motif kayu) 7.92 m2 0.110
5 Pintu pagar utama 1.00 ls 1.103
6 Pagar akses taman 1.00 ls 0.156
7 Meja wastafel beton 1.00 unit 0.027
8 Bak bunga (pas dinding bata finish cat exterior) 1.00 ls 0.276
9 Bangku beton area balkon 1.00 ls 0.151
10 Dinding pagar depan (peninggian dari dinding existing) 1.00 ls 0.402
11 Roster beton m2
12 Water heater listrik 1.00 unit 0.226
13 Rumah GWT 1.00 ls 0.492
14 Tangga monyet 1.00 ls 0.211
SUB TOTAL 5.123
L. PEKERJAAN MEP
Pekerjaan Elektrikal
1 Instalasi Titik Penerangan
- Lantai 1 37.00 ttk 0.780
- Lantai 2 21.00 ttk 0.443
2 Fitting / Armature
Lantai 1
- Area carport 6.00 ttk 0.043
- R. Tamu 2.00 ttk 0.027
- K. Tidur tamu 2.00 ttk 0.027
- R. Keluarga & R. Santai 4.00 ttk 0.053
- K. Tidur anak depan 2.00 ttk 0.027
- Kamar mandi depan 1.00 ttk 0.013
- Area taman tengah 8.00 ttk 0.057
- Garasi 4.00 ttk 0.053
- K. Tidur anak belakang 2.00 ttk 0.027
- R. Makan 2.00 ttk 0.027
- Area dapur 2.00 ttk 0.027
- K. Mandi belakang 1.00 ttk 0.013
- K. Tidur ART 1.00 ttk 0.013
Lantai 2
- Area rooftop 4.00 ttk 0.029
- Area balkon 5.00 ttk 0.067
- K. Tidur depan 2.00 ttk 0.027
- R. Belajar 2.00 ttk 0.027
- K. Tidur tengah 2.00 ttk 0.027
- Area tangga 3.00 ttk 0.040
- K. Mandi 1.00 ttk 0.013
- R. Bersama 2.00 ttk 0.027
3 Saklar single
- Lantai 1 5.00 ttk 0.015
- Lantai 2 3.00 ttk 0.009
4 Saklar double
- Lantai 1 15.00 ttk 0.060
- Lantai 2 9.00 ttk 0.036
5 Instalasi Titik Stop Kontak
- Lantai 1 28.00 ttk 0.675
- Lantai 2 14.00 ttk 0.337
- Lantai atap 1.00 ttk 0.024
6 Stop kontak
Lantai 1
- R. Tamu 2.00 ttk 0.007
- K. Tidur tamu 2.00 ttk 0.007
- R. Keluarga & R. Santai 5.00 ttk 0.018
- K. Tidur anak depan 2.00 ttk 0.007
- Kamar mandi depan 1.00 ttk 0.004
- Area taman tengah 3.00 ttk 0.011
- Garasi 2.00 ttk 0.007
- K. Tidur anak belakang 2.00 ttk 0.007
- R. Makan 2.00 ttk 0.007
- Area dapur 3.00 ttk 0.011
- K. Mandi belakang 1.00 ttk 0.004
- K. Tidur ART 2.00 ttk 0.007
Lantai 2
- Area balkon 2.00 ttk 0.007
- K. Tidur depan 2.00 ttk 0.007
- R. Belajar 3.00 ttk 0.011
- K. Tidur tengah 2.00 ttk 0.007
- Area tangga 1.00 ttk 0.004
- K. Mandi 1.00 ttk 0.004
- R. Bersama 3.00 ttk 0.011
Lantai Atap
- Area mesin boster 1.00 ttk 0.004
7 Instalasi Titik AC
- Lantai 1 2.00 ttk 0.095
- Lantai 2 2.00 ttk 0.095
8 Ceiling fan 0.000
- Lantai 1 2.00 unit 0.114
- Lantai 2 1.00 unit 0.057
9 Instalasi outlet internet + armarture 1.00 ttk 0.029
10 Instalasi outlet TV + armarture
- Lantai 1 1.00 ttk 0.028
- Lantai 2 1.00 ttk 0.028
11 Box Panel + MCB
- Lantai 1 1.00 unit 0.062
- Lantai 2 1.00 unit 0.062
12 Kabel tufur 20.00 m1 0.080
13 Penangkal petir 1.00 ls 0.310
14 Stabilizer daya listrik 1.00 ls 0.313
SUB TOTAL 4.468
M. PEKERJAAN PLUMBING
1 Instalasi pipa air bersih
- Lantai 1 96.00 m1 0.239
- Lantai 2 48.00 m1 0.120
- Lantai atap 24.00 m1 0.060
2 Instalasi pipa air panas 2.00 m1 0.029
3 Instalasi Pipa Air Bekas
- Lantai 1 52.00 m1 0.526
- Lantai 2 8.00 m1 0.081
4 Instalasi Pipa Air Kotor
- Lantai 1 48.00 m1 0.486
- Lantai 2 4.00 m1 0.040
5 Instalasi Pipa Air hujan 48.00 m1 0.486
6 Septictank 1.00 ttk 0.776
7 Sumur resapan 1.00 ttk 0.351
8 Toren air 1000ltr 1.00 unit 0.171
9 Ground water tank 1.00 unit 0.406
10 Pembuatan sumur bor ls
11 Mesin pompa dorong 1.00 unit 0.328
12 Mesin pompa (GWT menuju toren atas) 1.00 unit 0.211
13 Water boster 1.00 unit 0.115
SUB TOTAL 4.425
TOTAL BLOK B 95.103
GRAND TOTAL 100.00
BOBOT KUMULATIF RENCANA S/D MINGGU INI 100.000
BOBOT RENCANA MINGGU INI 1.460
LAJU PROGRES -24.337
MINGGU KE-43
KE-41
PERIODE
PERIODE
11 Februari
9 - 16 Februari
- 18 Februari
20232023
RES MINGGUAN
REALISASI
MINGGU LALU MINGGU INI S/D MINGGU INI KETERANGAN
% BOBOT % BOBOT % BOBOT
100.00% 0.029 0.000 100.00% 0.029

100.00% 0.029 0.000 100.00% 0.029
100.00% 0.137 0.000 100.00% 0.137
On Site
100.00% 0.034 0.000 100.00% 0.034
By Owner
100.00% 0.228 0.00% 0.000 100.00% 0.228
100.00% 0.402 0.000 100.00% 0.402

100.00% 0.794 0.000 100.00% 0.794
100.00% 0.250 0.000 100.00% 0.250
100.00% 0.094 0.000 100.00% 0.094
100.00% 0.011 0.000 100.00% 0.011
100.00% 0.251 0.000 100.00% 0.251
100.00% 0.171 0.000 100.00% 0.171
100.00% 0.005 0.000 100.00% 0.005
100.00% 0.068 0.000 100.00% 0.068
100.00% 0.034 0.000 100.00% 0.034
100.00% 0.009 0.000 100.00% 0.009
100.00% 0.217 0.000 100.00% 0.217
100.00% 0.097 0.000 100.00% 0.097
100.00% 0.075 0.000 100.00% 0.075
100.00% 0.610 0.000 100.00% 0.610

100.00% 0.609 0.000 100.00% 0.609
100.00% 0.172 0.000 100.00% 0.172
100.00% 0.082 0.000 100.00% 0.082
100.00% 0.113 0.000 100.00% 0.113
100.00% 0.057 0.000 100.00% 0.057
100.00% 0.034 0.000 100.00% 0.034
100.00% 0.274 0.000 100.00% 0.274
100.00% 0.034 0.000 100.00% 0.034
100.00% 0.171 0.000 100.00% 0.171
100.00% 0.034 0.000 100.00% 0.034
100.00% 4.669 0.00% 0.000 100.00% 4.669
4.897 0.000 4.897
On Site
80.00% 0.169 0.000 80.00% 0.169
80.00% 0.195 0.000 80.00% 0.195
80.00% 0.116 0.000 80.00% 0.116
80.00% 0.183 0.000 80.00% 0.183
100.00% 0.456 0.000 100.00% 0.456
`
100.00% 0.165 0.000 100.00% 0.165

80.00% 0.197 0.000 80.00% 0.197
87.33% 1.480 0.00% 0.000 87.33% 1.480
100.00% 0.270 0.000 100.00% 0.270

Exclude
100.00% 0.077 0.000 100.00% 0.077
100.00% 2.315 0.000 100.00% 2.315
100.00% 2.663 0.00% 0.000 100.00% 2.663
100.00% 0.226 0.000 100.00% 0.226

100.00% 0.854 0.000 100.00% 0.854
100.00% 1.475 0.000 100.00% 1.475
100.00% 1.437 0.000 100.00% 1.437
100.00% 0.270 0.000 100.00% 0.270
100.00% 0.067 0.000 100.00% 0.067
100.00% 4.329 0.00% 0.000 100.00% 4.329
100.00% 0.360 0.000 100.00% 0.360

100.00% 0.995 0.000 100.00% 0.995
100.00% 1.653 0.000 100.00% 1.653
100.00% 0.135 0.000 100.00% 0.135
100.00% 2.204 0.000 100.00% 2.204
100.00% 0.044 0.000 100.00% 0.044
100.00% 0.526 0.000 100.00% 0.526
100.00% 0.057 0.000 100.00% 0.057
100.00% 0.373 0.000 100.00% 0.373

100.00% 0.700 0.000 100.00% 0.700
100.00% 0.130 0.000 100.00% 0.130
100.00% 0.711 0.000 100.00% 0.711
100.00% 1.259 0.000 100.00% 1.259
100.00% 0.197 0.000 100.00% 0.197
100.00% 0.744 0.000 100.00% 0.744
100.00% 1.592 0.000 100.00% 1.592
100.00% 4.418 0.000 100.00% 4.418
100.00% 1.095 0.000 100.00% 1.095
100.00% 0.015 0.000 100.00% 0.015
100.00% 1.400 0.000 100.00% 1.400

100.00% 0.185 0.000 100.00% 0.185
100.00% 0.654 0.000 100.00% 0.654
100.00% 19.447 0.00% 0.000 100.00% 19.447
100.00% 2.189 0.000 100.00% 2.189

100.00% 2.097 0.000 100.00% 2.097
100.00% 1.075 0.000 100.00% 1.075
30.00% 0.650 0.000 30.00% 0.650
30.00% 0.091 0.000 30.00% 0.091
100.00% 0.058 0.000 100.00% 0.058
0.00% 0.000 0.000 0.00% 0.000
0.00% 0.000 0.000 0.00% 0.000
95.00% 0.303 0.000 95.00% 0.303
85.00% 0.434 0.000 85.00% 0.434
0.00% 0.000 0.000 0.00% 0.000
100.00% 3.094 0.000 100.00% 3.094

100.00% 2.964 0.000 100.00% 2.964
100.00% 1.557 0.000 100.00% 1.557
50.00% 0.429 0.000 50.00% 0.429
50.00% 0.189 0.000 50.00% 0.189
100.00% 1.284 0.000 100.00% 1.284
15.00% 0.045 0.000 15.00% 0.045
0.00% 0.000 0.000 0.00% 0.000
79.04% 16.459 0.00% 0.000 79.04% 16.459
100.00% 0.906 0.000 100.00% 0.906

92.50% 3.299 0.000 92.50% 3.299
92.50% 0.399 0.000 92.50% 0.399
90.00% 0.431 0.000 90.00% 0.431
75.00% 0.073 0.000 75.00% 0.073
40.00% 0.000 0.000 40.00% 0.000
0.00% 0.000 0.000 0.00% 0.000
0.00% 0.000 0.000 0.00% 0.000
0.00% 0.000 0.000 0.00% 0.000
100.00% 0.463 0.000 100.00% 0.463

100.00% 1.543 0.000 100.00% 1.543
100.00% 0.194 0.000 100.00% 0.194
100.00% 0.096 0.000 100.00% 0.096
60.00% 0.040 0.000 60.00% 0.040
100.00% 0.183 0.000 100.00% 0.183
100.00% 0.220 0.000 100.00% 0.220
80.21% 7.846 0.00% 0.000 80.21% 7.846
0.00% 0.000 0.000 0.00% 0.000

0.00% 0.000 0.000 0.00% 0.000
0.00% 0.000 0.000 0.00% 0.000
0.00% 0.000 0.000 0.00% 0.000
Exclude
Exclude
0.00% 0.000 0.000 0.00% 0.000
0.00% 0.000 0.000 0.00% 0.000
0.00% 0.000 0.000 0.00% 0.000

0.00% 0.000 0.000 0.00% 0.000
0.00% 0.000 0.000 0.00% 0.000
0.00% 0.000 0.000 0.00% 0.000
0.00% 0.000 0.000 0.00% 0.000
0.00% 0.000 0.00% 0.000 0.00% 0.000
100.00% 0.631 0.000 100.00% 0.631

10.00% 0.001 0.000 10.00% 0.001
20.00% 0.002 0.000 20.00% 0.002
20.00% 0.001 0.000 20.00% 0.001
25.00% 0.000 0.000 25.00% 0.000
80.00% 0.001 0.000 80.00% 0.001
0.00% 0.000 0.000 0.00% 0.000
20.00% 0.002 0.000 20.00% 0.002
30.00% 0.001 0.000 30.00% 0.001
80.00% 0.001 0.000 80.00% 0.001
20.00% 0.002 0.000 20.00% 0.002
20.00% 0.001 0.000 20.00% 0.001
20.00% 0.000 0.000 20.00% 0.000
0.00% 0.000 0.000 0.00% 0.000
100.00% 0.345 0.000 100.00% 0.345

0.00% 0.000 0.000 0.00% 0.000
0.00% 0.000 0.000 0.00% 0.000
0.00% 0.000 0.000 0.00% 0.000
0.00% 0.000 0.000 0.00% 0.000
10.92% 0.989 0.00% 0.000 10.92% 0.989
80.00% 1.985 0.000 80.00% 1.985

50.00% 0.188 0.000 50.00% 0.188
Exclude
50.00% 0.319 0.000 50.00% 0.319
75.00% 0.323 0.000 75.00% 0.323

0.00% 0.000 0.000 0.00% 0.000
Exclude
75.00% 0.083 0.000 75.00% 0.083
100.00% 0.296 0.000 100.00% 0.296
70.95% 3.195 0.00% 0.000 70.95% 3.195
100.00% 3.336 0.000 100.00% 3.336

0.00% 0.000 0.00% 0.000 Exclude
100.00% 0.498 0.000 100.00% 0.498
0.000 Existing
100.00% 0.933 0.000 100.00% 0.933
100.00% 0.085 0.000 100.00% 0.085
100.00% 0.103 0.000 100.00% 0.103
100.00% 2.036 0.000 100.00% 2.036
100.00% 0.139 0.000 100.00% 0.139
100.00% 0.090 0.000 100.00% 0.090
100.00% 0.148 0.000 100.00% 0.148
100.00% 0.520 0.000 100.00% 0.520
70.00% 0.132 0.000 70.00% 0.132
99.30% 8.019 0.00% 0.000 99.30% 8.019
Exclude
Exclude
0.00% 0.000 0.000 0.00% 0.000
0.00% 0.000 0.000 0.00% 0.000
0.00% 0.000 0.000 0.00% 0.000
0.00% 0.000 0.000 0.00% 0.000
0.00% 0.000 0.000 0.00% 0.000
0.00% 0.000 0.000 0.00% 0.000
50.00% 0.138 0.000 50.00% 0.138
0.00% 0.000 0.000 0.00% 0.000
0.00% 0.000 0.000 0.00% 0.000
Exclude
0.00% 0.000 0.000 0.00% 0.000
0.00% 0.000 0.000 0.00% 0.000
0.00% 0.000 0.000 0.00% 0.000
2.69% 0.138 0.00% 0.000 2.69% 0.138
100.00% 0.780 0.000 100.00% 0.780

100.00% 0.443 0.000 100.00% 0.443
100.00% 0.043 0.000 100.00% 0.043

100.00% 0.027 0.000 100.00% 0.027
100.00% 0.027 0.000 100.00% 0.027
100.00% 0.053 0.000 100.00% 0.053
100.00% 0.027 0.000 100.00% 0.027
100.00% 0.013 0.000 100.00% 0.013
100.00% 0.057 0.000 100.00% 0.057
100.00% 0.053 0.000 100.00% 0.053
100.00% 0.027 0.000 100.00% 0.027
100.00% 0.027 0.000 100.00% 0.027
100.00% 0.027 0.000 100.00% 0.027
100.00% 0.013 0.000 100.00% 0.013
100.00% 0.013 0.000 100.00% 0.013
0.00% 0.000 0.000 0.00% 0.000
0.00% 0.000 0.000 0.00% 0.000
0.00% 0.000 0.000 0.00% 0.000
0.00% 0.000 0.000 0.00% 0.000
0.00% 0.000 0.000 0.00% 0.000
0.00% 0.000 0.000 0.00% 0.000
0.00% 0.000 0.000 0.00% 0.000
0.00% 0.000 0.000 0.00% 0.000
100.00% 0.015 0.000 100.00% 0.015

0.00% 0.000 0.000 0.00% 0.000
100.00% 0.060 0.000 100.00% 0.060

0.00% 0.000 0.000 0.00% 0.000
100.00% 0.675 0.000 100.00% 0.675

100.00% 0.337 0.000 100.00% 0.337
0.00% 0.000 0.000 0.00% 0.000
100.00% 0.007 0.000 100.00% 0.007

100.00% 0.007 0.000 100.00% 0.007
100.00% 0.018 0.000 100.00% 0.018
100.00% 0.007 0.000 100.00% 0.007
100.00% 0.004 0.000 100.00% 0.004
100.00% 0.011 0.000 100.00% 0.011
0.00% 0.000 0.000 0.00% 0.000
100.00% 0.007 0.000 100.00% 0.007
100.00% 0.007 0.000 100.00% 0.007
100.00% 0.011 0.000 100.00% 0.011
100.00% 0.004 0.000 100.00% 0.004
100.00% 0.007 0.000 100.00% 0.007
0.00% 0.000 0.000 0.00% 0.000

0.00% 0.000 0.000 0.00% 0.000
0.00% 0.000 0.000 0.00% 0.000
0.00% 0.000 0.000 0.00% 0.000
0.00% 0.000 0.000 0.00% 0.000
0.00% 0.000 0.000 0.00% 0.000
0.00% 0.000 0.000 0.00% 0.000
0.00% 0.000 0.000 0.00% 0.000

100.00% 0.095 0.000 100.00% 0.095
80.00% 0.076 0.000 80.00% 0.076
0.00% 0.000 0.000 0.00% 0.000

0.00% 0.000 0.000 0.00% 0.000
0.00% 0.000 0.000 0.00% 0.000
0.00% 0.000 0.000 0.00% 0.000

0.00% 0.000 0.000 0.00% 0.000
50.00% 0.031 0.000 50.00% 0.031

50.00% 0.031 0.000 50.00% 0.031
0.00% 0.000 0.000 0.00% 0.000
0.00% 0.000 0.000 0.00% 0.000
0.00% 0.000 0.000 0.00% 0.000
68.05% 3.041 0.00% 0.000 68.05% 3.041
100.00% 0.239 0.000 100.00% 0.239

100.00% 0.120 0.000 100.00% 0.120
100.00% 0.060 0.000 100.00% 0.060
100.00% 0.029 0.000 100.00% 0.029
100.00% 0.526 0.000 100.00% 0.526

95.00% 0.077 0.000 95.00% 0.077
100.00% 0.486 0.000 100.00% 0.486

22.00% 0.009 0.000 22.00% 0.009
100.00% 0.486 0.000 100.00% 0.486
100.00% 0.776 0.000 100.00% 0.776
100.00% 0.351 0.000 100.00% 0.351
0.00% 0.000 0.000 0.00% 0.000
0.00% 0.000 0.000 0.00% 0.000
Exclude
0.00% 0.000 0.000 0.00% 0.000
0.00% 0.000 0.000 0.00% 0.000
0.00% 0.000 0.000 0.00% 0.000
71.39% 3.159 0.00% 0.000 71.39% 3.159
74.41% 70.766 0.00% 0.000 74.41% 70.766
75.66 0.00 75.663
LEBIH LAMBAT DARI RENCANA

OWNER : BAPAK MORI
LAPORAN PRO
NO URAIAN PEKERJAAN
BLOK N
1 Safety Tools
2 Alat Bantu Kerja
3 Mobilisasi dan Demobilisasi
4 Penginapan Tukang
5 Akomodasi dan Transportasi
6 Keamanan
SUB TOTAL
B PEKERJAAN UTAMA
Lantai 1
1 Cat Eksterior
2 Cat Interior
3 Cat Plafond
5 Ganti Kasa Nyamuk
6 Bongkar Jendela Bordes Tangga (Nako)
7 Jendela Bordes Tangga
8 Cek, Repair dan Cat Jendela dan Pintu
9 Bongkar dan Pasang Kran Bawah
10 Bongkar dan Pasang Kran Shower
11 Cek dan Repair Instalasi Lampu
12 Gali Tanah
13 Toren Tanam
14 Pompa Dorong
15 Pipa Air
Lantai 2
1 Cat Eksterior
2 Cat Interior
3 Cat Plafond
4 Ganti Handle Pintu
5 Ganti Kasa Nyamuk
6 Repair Besi Railing dan Repair Rangka Kanopi
7 Cat Railing dan Kanopi
8 Bongkar dan Pasang Atap Kanopi
9 Cat Railing Tangga
SUB TOTAL
TOTAL BLOK N
BLOK B
1 Gudang matrial & Bedeng pekerja
2 Pengadaan Listrik & air kerja
3 Alat bantu kerja
4 Safety tools
5 Mobilisasi pekerja & keamanan sekitar
6 Pekerjaan bongkaran
- Kupas cat
- Pembersihan lahan
7 Bouwplank
8 Buangan sampah proyek
SUB TOTAL
1 Galian pondasi
2 Galian sloof
3 Urugan tanah kembali
4 Pengadaan urugan tanah dan puing
SUB TOTAL
1 Pondasi pelat setempat 50 x 50 x 20
4 Sloof 15 x 25
5 Rollag bata
6 Pedestal tangga 120 x 80 x 20
SUB TOTAL
Lantai 1
1 Kolom 15 x 15
2 Kolom 15 x 25
3 Kolom 15 x 30
4 Kolom 25 x 25
5 Kolom 25 x 40
6 Balok bordes 15 x 30
7 Tangga
8 Topian beton
Lantai 2
1 Kolom 15 x 15
2 Kolom 15 x 25
3 Kolom 25 x 25
4 Kolom 20 x 30
5 Balok 15 x 25
6 Balok 15 x 20
7 Balok 20 x 40
6 Ring balok 15 x 20
7 Pelat lantai
8 Pelat lantai (Talang beton)
9 Topian beton
Lantai Atap
2 Balok 15 x 25
2 Pelat lantai
SUB TOTAL
Lantai 1
1 Pasangan dinding bata ringan 7.5cm
2 Plesteran tebal 15 mm
3 Acian
4 Cat interior
5 Cat exterior
6 Listplang motif kayu
7 Kisi - kisi WPC
8 Coonwood
9 Roster beton
10 Dinding K. mandi
11 Dinding keramik dapur (full plafond)
Lantai 2
3 Acian
4 Cat interior
5 Cat exterior
6 Waterproofing
7 Dinding K. mandi
8 Coonwood
SUB TOTAL
F. FINISHING LANTAI
Lantai 1
1 Screed lantai
2 Granite lantai utama
3 Skirting tile / plint
3 Keramik motif kayu
4 Keramik kamar mandi
5 Lantai area parkir
6 Rumput gajah mini
7 Steping step
8 Koral sikat
Lantai 2
1 Leveling lantai
4 Waterproofing
6 Keramik area rooftop
6 Keramik motif kayu (Area balkon)
SUB TOTAL
Lantai 1
1 Kloset duduk
2 Jet washer
3 Shower set
4 Floor drain
5 Kitchen sink
6 Kran dapur
7 Kran stainless
8 Wastafel
Lantai 2
1 Kloset duduk
2 Jet washer
3 Hand shower + Kran 2 in 1
4 Floor drain
5 Kran stainless
SUB TOTAL
Lantai 1
1 Kolom & balok praktis 13 x 15
2 PJ1 (85 x 250) & (115 x 160) Area taman
3 P2 (80 x 200) Pintu kamar tidur
4 P2' (Pintu kamar tidur depan) (Pintu kamar tidur belakang)
4 P3 (70 x 200) Pintu kamar mandi
5 P4 (Pintu utama)
6 Rolling door
7 J2 (170 x 150) Area parkir depan, Taman, R. Makan, K. Tidur
8 J2' (R. Tamu) (K. Tidur tengah)
8 J3 (Pintu utama)
9 J4 (355 x 220) Area taman
10 J5 (235 x 220) Area selasar K. Art
12 Jalusi PVC
Lantai 2
2 P1 (190 x 250) Balkon
3 P2 (80 x 200) Balkon, K. Tidur
5 J1 (170 x 220) Balkon
SUB TOTAL
I PEKERJAAN PLAFON
Lantai 1
1 Plafon Aplus 9mm, rangka hollow galvanize
2 List profile 10cm
3 Drop / up ceiling
4 Cat plafon
Lantai 2
2 List profile 10cm
3 Drop / up ceiling
4 Cat plafon
5 Plafon kayu + rangka (area ruang tengah)
SUB TOTAL
J. PEKERJAAN ATAP
1 Rangka atap baja ringan
2 Alumunium foil
3 Lisplang
4 Penutup atap
5 Nok atap
6 Nok treeway
7 Nok ujung genteng
8 Rangka hollow + solartuf
9 Screed
10 Waterprofing
11 Acian
12 Ban - banan
13 Roof drain
SUB TOTAL
1 Meja dapur beton
2 Keramik meja dapur
3 Railing tangga & balkon
4 Railing bak bunga
4 Keramik tangga (keramik motif kayu)
5 Pintu pagar utama
6 Pagar akses taman
7 Meja wastafel beton
8 Bak bunga (pas dinding bata finish cat exterior)
9 Bangku beton area balkon
10 Dinding pagar depan (peninggian dari dinding existing)
11 Roster beton
12 Water heater listrik
13 Rumah GWT
14 Tangga monyet
SUB TOTAL
L. PEKERJAAN MEP
- Lantai 1
- Lantai 2
Lantai 1
- Area carport
- R. Tamu
- K. Tidur tamu
- R. Keluarga & R. Santai
- K. Tidur anak depan
- Kamar mandi depan
- Area taman tengah
- Garasi
- K. Tidur anak belakang
- R. Makan
- Area dapur
- K. Mandi belakang
- K. Tidur ART
Lantai 2
- Area rooftop
- Area balkon
- K. Tidur depan
- R. Belajar
- K. Tidur tengah
- Area tangga
- K. Mandi
- R. Bersama
3 Saklar single
- Lantai 1
- Lantai 2
4 Saklar double
- Lantai 1
- Lantai 2
- Lantai 1
- Lantai 2
- Lantai atap
6 Stop kontak
Lantai 1
- R. Tamu
- K. Tidur tamu
- Kamar mandi depan
- Area taman tengah
- Garasi
- R. Makan
- Area dapur
- K. Mandi belakang
- K. Tidur ART
Lantai 2
- Area balkon
- K. Tidur depan
- R. Belajar
- K. Tidur tengah
- Area tangga
- K. Mandi
- R. Bersama
Lantai Atap
- Area mesin boster
- Lantai 1
- Lantai 2
8 Ceiling fan
- Lantai 1
- Lantai 2
9 Instalasi outlet internet + armarture
- Lantai 1
- Lantai 2
11 Box Panel + MCB
- Lantai 1
- Lantai 2
12 Kabel tufur
13 Penangkal petir
14 Stabilizer daya listrik
SUB TOTAL
- Lantai 1
- Lantai 2
- Lantai atap
2 Instalasi pipa air panas
- Lantai 1
- Lantai 2
- Lantai 1
- Lantai 2
5 Instalasi Pipa Air hujan
6 Septictank
7 Sumur resapan
8 Toren air 1000ltr
9 Ground water tank
10 Pembuatan sumur bor
11 Mesin pompa dorong
12 Mesin pompa (GWT menuju toren atas)
13 Water boster
SUB TOTAL
TOTAL BLOK B
GRAND TOTAL
BOBOT KUM
KONTRAK ASLI
SPESIFIKASI BOBOT MINGGU LALU
VOLUME SAT. JUMLAH HARGA
(%) %
Helm, Sepatu, Sarung tangan 1.00 ls 312,500 0.029 100.00%

Alat habis pakai 1.00 ls 312,500 0.029 100.00%
Tukang, alat kerja dll 1.00 ls 1,500,000 0.137 100.00%
Di Rumah Pemilik - bln - 0.000
Akomodasi dan Transportasi
1.00 ls 375,000 0.034 100.00%
Manajemen
BY OWNER - ls - 0.000
B TOTAL 2,500,000 0.228 100.00%
Cat Dasar+Vinilex 92.30 m2 4,401,326 0.402 100.00%

Metrolite 88.00 m2 2,736,536 0.250 100.00%
Bongkar dan Pasang Kawat Nyamuk
15.00 bh 1,031,250 0.094 100.00%
ukuran 15x30
Kusen dan Jendela Aluminium, Kaca 1.00 bh 125,000 0.011 100.00%
Polos 6mm, Aksesoris Standar, 1.00 bh 2,750,000 0.251 100.00%
Model Jungkit
Cat Kayu 1.00 ls 1,875,000 0.171 100.00%
Ex Onda 1.00 bh 56,250 0.005 100.00%
Ex Onda 1.00 bh 750,000 0.068 100.00%
1.00 ls 375,000 0.034 100.00%
1.32 m3 97,720 0.009 100.00%
Ex Penguin 500 liter 1.00 ls 2,375,000 0.217 100.00%
Shimizu PB-228 BIT Booster Pump 1.00 bh 1,062,500 0.097 100.00%
Pipa PVC Wavin (AW) 1/2" 30.00 m' 820,083 0.075 100.00%

Metrolite 60.50 m2 1,881,369 0.172 100.00%
Bongkar dan Pasang Handle Baru,
2.00 bh 900,000 0.082 100.00%
Ex Solid complete set
Bongkar dan Pasang Kawat Nyamuk
18.00 bh 1,237,500 0.113 100.00%
ukuran 15x30
Las Besi 1.00 ls 625,000 0.057 100.00%
Cat Besi 1.00 ls 375,000 0.034 100.00%
Polikarbonat Ex. SoLite, t= 4mm
20.00 m2 3,000,000 0.274 100.00%
(Tidak Termasuk Rangka)
Cat Besi 1.00 ls 375,000 0.034 100.00%
Cat Kayu 1.00 ls 1,875,000 0.171 100.00%
1.00 ls 375,000 0.034 100.00%
B TOTAL 51,169,806 4.669 100.00%
AL BLOK N 53,669,806 4.897
ls On Site
7.00 bln 2,310,000 0.211 80.00%
Alat habis pakai 1.00 ls 2,669,700 0.244 80.00%
1.00 ls 1,595,000 0.146 80.00%
1.00 ls 2,500,000 0.228 80.00%
Bongkar total bangunan existing 1.00 ls 5,000,000 0.456 100.00%
96.65 m1 1,806,074 0.165 100.00%

1.00 ls 2,695,000 0.246 80.00%
B TOTAL 18,575,774 1.695 87.33%
39.95 m3 2,957,776 0.270 100.00%

Posisi sloof menumpu langsung pada lantai kerja m3 Exclude
32.22 m3 847,129 0.077 100.00%
138.65 m3 25,372,714 2.315 100.00%
B TOTAL 29,177,619 2.663 100.00%
D10 - 150 0.70 m3 2,480,366 0.226 100.00%

D10 - 150 2.40 m3 9,354,523 0.854 100.00%
D10 - 150 4.43 m3 16,167,263 1.475 100.00%
D10 - 6 batang, sengkang Ø8 - 150 3.81 m3 15,751,029 1.437 100.00%
2.20 m3 2,955,861 0.270 100.00%
D10 - 150 0.20 m3 735,790 0.067 100.00%
B TOTAL 47,444,832 4.329 100.00%
D12 - 4btng, sengkang Ø8 - 150 0.87 m3 3,942,304 0.360 100.00%

D13 - 4btng, sengkang Ø8 - 150 0.10 m3 483,073 0.044 100.00%
D13 - 150 & D10 - 150, 2 layer 1.20 m3 5,762,919 0.526 100.00%
D10 - 150, 2 layer 0.14 m3 629,924 0.057 100.00%

D10 - 150, 2 layer 10.89 m3 48,410,176 4.418 100.00%
D10 - 150, 2 layer 2.70 m3 11,998,556 1.095 100.00%
D10 - 150, 2 layer 0.04 m3 163,314 0.015 100.00%
- -
D10 - 150, 2 layer 1.61 m3 7,167,138 0.654 100.00%
B TOTAL 213,115,509 19.447 100.00%
231.91 m2 23,985,814 2.189 100.00%

463.82 m2 22,980,314 2.097 100.00%
Konvensional Ex Tiga roda / setara 436.45 m2 11,780,331 1.075 100.00%
Ex Vinilex interior 606.60 m2 23,761,129 2.168 30.00%
Ex Vinilex exterior 69.60 m2 3,318,876 0.303 30.00%
9.55 m2 631,815 0.058 100.00%
1.38 m2 2,732,400 0.249 0.00%
17.80 m2 8,811,000 0.804 0.00%
4.80 m2 3,494,159 0.319 95.00%
Asia tile 20 x 20 39.83 m2 5,598,599 0.511 85.00%
Platinum 60 x 30 10.92 m2 2,335,733 0.213 0.00%
327.80 m2 33,903,453 3.094 100.00%

655.60 m2 32,482,200 2.964 100.00%
Konvensional Ex Tiga roda / setara 632.25 m2 17,065,218 1.557 100.00%
Ex Vinilex interior 240.17 m2 9,407,699 0.858 50.00%
Ex Vinilex exterior 87.00 m2 4,148,595 0.379 50.00%
Ex No drop / setara 212.60 m2 14,069,018 1.284 100.00%
Asia tile 20 x 20 23.35 m2 3,282,543 0.300 15.00%
8.89 m2 4,400,550 0.402 0.00%
B TOTAL 228,189,446 20.823 79.04%
Tebal ± 5cm 211.08 m2 9,925,457 0.906 100.00%

Ex Sincere 60 x 60 169.54 m2 39,087,277 3.567 92.50%
Ex Sincere 60 x 10 123.25 m1 4,728,585 0.431 92.50%
Platinum amazon 40 x 40 34.30 m2 5,242,584 0.478 90.00%
Platinum 40 x 40 matt 7.24 m2 1,062,796 0.097 75.00%
Paving block 78.10 m2 15,034,250 1.372 40.00%
Taman tengah 9.60 m2 475,200 0.043 0.00%
Andesit 120 x 30 7.00 bh 500,500 0.046 0.00%
Depan kamar tidur anak / samping ru 2.20 m2 834,900 0.076 0.00%
Pasir urug tebal ± 5cm 107.80 m2 5,068,999 0.463 100.00%

Ex Sincere 60 x 60 73.32 m2 16,903,853 1.543 100.00%
Ex Sincere 60 x 10 55.40 m1 2,125,465 0.194 100.00%
Sikatop 107 34.48 m2 1,049,088 0.096 100.00%
Platinum 40 x 40 matt 5.00 m2 733,975 0.067 60.00%
Platinum 40 x 40 matt 13.68 m2 2,008,156 0.183 100.00%
B TOTAL 107,196,035 9.782 80.21%
Hanya jasa pasang (matrial existing) 2.00 unit 610,830 0.056 0.00%
Stainless Ex Onda / setara 2.00 unit 275,770 0.025 0.00%
unit Exclude
unit Exclude
Kran stainless onda standar 5.00 unit 357,500 0.033 0.00%
TOTO LW 642 CJ 1.00 unit 1,707,970 0.156 0.00%
Winplus CCST 1.00 unit 1,736,515 0.158 0.00%

ONDA S 75 WCS 1.00 unit 133,485 0.012 0.00%
Hand shower Setara American standra 2.00 unit 2,016,000 0.184 0.00%
Stainless Ex Onda / setara 3.00 unit 413,655 0.038 0.00%
Kran stainless onda standar 3.00 unit 214,500 0.020 0.00%
B TOTAL 7,788,195 0.711 0.00%
1.53 m3 6,916,874 0.631 100.00%

Pintu jendela alumunium alexindo 4" 1.00 unit 5,915,128 0.540 0.00%
S plus fortabelo full set 3.00 unit 10,807,830 0.986 0.00%
Matrial existing (hanya upah pasang & 2.00 unit 3,850,000 0.351 0.00%
Pintu kamar mandi, PVC modern 2.00 unit 1,969,000 0.180 0.00%
Jasa pasang + perapihan, matrial me 1.00 unit 1,650,000 0.151 0.00%
Jendela daun alumunium alexindo 4" 4.00 unit 13,464,000 1.229 0.00%
Jendela kombinasi alumunium alexind 1.00 unit 10,309,200 0.941 0.00%
2.00 unit 495,000 0.045 0.00%
0.84 m3 3,781,635 0.345 100.00%

Pintu sliding alumunium alexindo 4" 1.00 unit 7,792,969 0.711 0.00%
S plus fortabelo full set 4.00 unit 14,410,440 1.315 0.00%
Pintu kamar mandi, PVC modern 1.00 unit 984,500 0.090 0.00%
Jendela kombinasi alumunium alexind 2.00 unit 2,057,000 0.188 0.00%
B TOTAL 99,257,976 9.057 10.92%
Flat 224.77 m2 27,197,170 2.482 80.00%

147.90 m1 4,124,192 0.376 50.00%
m1 Exclude
Metrolite 224.77 m2 6,989,673 0.638 50.00%
0.000
Flat 39.00 m2 4,719,000 0.431 75.00%
66.48 m1 1,853,795 0.169 0.00%
m1 Exclude
Metrolite 39.00 m2 1,212,783 0.111 75.00%
Matrial kayu existing (include perapih 35.80 m2 3,248,850 0.296 100.00%
B TOTAL 49,345,462 4.503 70.95%
C 0,75 Merk Lokal (Termasuk Pasang 195.12 m2 36,555,537 3.336 100.00%

double side 195.12 m2 Exclude 0.00%
GRC 30cm 75.70 m1 5,462,512 0.498 100.00%
Genteng kanmuri espanica m2 Existing
56.35 m1 10,227,525 0.933 100.00%
6.00 bh 930,600 0.085 100.00%
9.00 bh 1,128,600 0.103 100.00%
31.20 m2 22,308,000 2.036 100.00%
Tebal ± 5cm 32.30 m2 1,518,819 0.139 100.00%
Sikatop 107 32.30 m2 982,760 0.090 100.00%
MU 200 32.30 m2 1,616,615 0.148 100.00%
61.00 m1 5,703,500 0.520 100.00%
Stainless 4" 13.00 bh 2,064,205 0.188 70.00%
B TOTAL 88,498,672 8.076 99.30%
m3 Exclude
Platinum 60 x 30 m2 Exclude
Hollow galvanis kombinasi 4x4 , 2x4 + 23.64 m1 18,878,904 1.723 0.00%
Hollow galvanis kombinasi 4x4 , 2x4 + 6.80 m1 2,715,240 0.248 0.00%
Rangka hollow + Besi pelat + GRC mot 1.00 ls 12,083,500 1.103 0.00%
Rangka hollow + Besi pelat + GRC mot 1.00 ls 1,710,280 0.156 0.00%
1.00 unit 292,934 0.027 0.00%
Area parkir & balkon 1.00 ls 3,025,000 0.276 50.00%
1.00 ls 1,650,000 0.151 0.00%
Peninggian, perapihan, & cat ulang 1.00 ls 4,400,000 0.402 0.00%
Pagar depan m2 Exclude 4.195
Modena 15L 1.00 unit 2,480,500 0.226 0.00%
Include galian, rolag bata keliling, pela 1.00 ls 5,388,672 0.492 0.00%
Akses menuju toren 1.00 ls 2,310,000 0.211 0.00%
B TOTAL 56,145,562 9.318 1.48%
Kabel NYM 2 x 1,5 -

37.00 ttk 8,547,000 0.780 100.00%
21.00 ttk 4,851,000 0.443 100.00%
-
-
Lampu dinding kapal + lampu led pana 6.00 ttk 468,600 0.043 100.00%
Lampu Downlight Phillips LED 59265 2.00 ttk 292,600 0.027 100.00%
Ex Panasonic 5.00 ttk 165,000 0.015 100.00%

Ex Panasonic 3.00 ttk 99,000 0.009 0.00%
Ex Panasonic 15.00 ttk 660,000 0.060 100.00%

Ex Panasonic 9.00 ttk 396,000 0.036 0.00%
Kabel NYM 3 x 2,5
28.00 ttk 7,392,000 0.675 100.00%
14.00 ttk 3,696,000 0.337 100.00%
1.00 ttk 264,000 0.024 0.00%
Ex Panasonic 2.00 ttk 79,200 0.007 100.00%

Ex Panasonic 2.00 ttk 79,200 0.007 100.00%
Ex Panasonic 5.00 ttk 198,000 0.018 100.00%
Ex Panasonic 2.00 ttk 79,200 0.007 100.00%
Ex Panasonic 1.00 ttk 39,600 0.004 100.00%
Ex Panasonic 3.00 ttk 118,800 0.011 100.00%
Ex Panasonic 2.00 ttk 79,200 0.007 0.00%
Ex Panasonic 2.00 ttk 79,200 0.007 100.00%
Ex Panasonic 2.00 ttk 79,200 0.007 100.00%
Ex Panasonic 3.00 ttk 118,800 0.011 100.00%
Ex Panasonic 1.00 ttk 39,600 0.004 100.00%
Ex Panasonic 2.00 ttk 79,200 0.007 100.00%
-
Ex Panasonic 2.00 ttk 79,200 0.007 0.00%
Ex Panasonic 2.00 ttk 79,200 0.007 0.00%
Ex Panasonic 3.00 ttk 118,800 0.011 0.00%
Ex Panasonic 2.00 ttk 79,200 0.007 0.00%
Ex Panasonic 1.00 ttk 39,600 0.004 0.00%
Ex Panasonic 1.00 ttk 39,600 0.004 0.00%
Ex Panasonic 3.00 ttk 118,800 0.011 0.00%
-
Ex Panasonic 1.00 ttk 39,600 0.004 0.00%
Instalasi + stop kontak AC Ex Panasonic -
2.00 ttk 1,045,000 0.095 100.00%
2.00 ttk 1,045,000 0.095 80.00%
Maspion cef 2008 - 0.000
2.00 unit 1,254,000 0.114 0.00%
1.00 unit 627,000 0.057 0.00%
Ex Panasonic 1.00 ttk 315,205 0.029 0.00%
1.00 ttk 308,605 0.028 0.00%

1.00 ttk 308,605 0.028 0.00%
Box sikring presto + MCB schneider 6A (4 group) -
1.00 unit 682,000 0.062 50.00%
1.00 unit 682,000 0.062 50.00%
NYY 3x4 20.00 m1 880,000 0.080 0.00%
3 AIP (2 Tiang dan 1 Grounding) 1.00 ls 3,400,000 0.310 0.00%
Matsunaga 5KVA 1.00 ls 3,428,150 0.313 0.00%
B TOTAL 48,966,565 4.468 68.05%
Pipa PVC Wavin (AW) 1/2" 96.00 m1 2,624,266 0.239 100.00%

Pipa PVC Wavin (AW) 1/2" 48.00 m1 1,312,133 0.120 100.00%
Pipa PVC Wavin (AW) 1/2" 24.00 m1 656,066 0.060 100.00%
Westpex 1/2" 2.00 m1 319,000 0.029 100.00%
-
Pipa PVC Wavin (D) 4" 52.00 m1 5,768,620 0.526 100.00%
Pipa PVC Wavin (D) 4" 8.00 m1 887,480 0.081 95.00%
-
Pipa PVC Wavin (D) 4" 48.00 m1 5,324,880 0.486 100.00%
Pipa PVC Wavin (D) 4" 4.00 m1 443,740 0.040 22.00%
Pipa PVC Wavin (D) 4" 48.00 m1 5,324,880 0.486 100.00%
Konvensional Uk. 200 x 250 x 170 1.00 ttk 8,500,000 0.776 100.00%
Buis beton dalam 2,5mtr 1.00 ttk 3,850,000 0.351 100.00%
Penguin TB 100 1.00 unit 1,870,000 0.171 0.00%
Penguin TQ 110 1.00 unit 4,448,400 0.406 0.00%
ls Exclude
Wasser PBMH90 - 3EA 1.00 unit 3,590,070 0.328 0.00%
Shimizu 268 bit 1.00 unit 2,310,000 0.211 0.00%
Wasser PB-169EA 1.00 unit 1,265,000 0.115 0.00%
B TOTAL 48,494,535 4.425 71.39%
AL BLOK B 1,042,196,182 99.297 71.27%
ND TOTAL 1,095,865,988 104.19
BOBOT RENCANA MINGGU INI 1.460 LEBIH
MINGGU KE-44
KE-41
PERIODE
PERIODE
11 Februari
17 - 23 Februari
- 18 Februari
20232023
REALISASI
MINGGU LALU MINGGU INI S/D MINGGU INI KETERANGAN
BOBOT % BOBOT % BOBOT
0.029 0.000 100.00% 0.029

0.029 0.000 100.00% 0.029
0.137 0.000 100.00% 0.137
On Site
0.034 0.000 100.00% 0.034
By Owner
0.228 0.00% 0.000 100.00% 0.228
0.402 0.000 100.00% 0.402

0.794 0.000 100.00% 0.794
0.250 0.000 100.00% 0.250
0.094 0.000 100.00% 0.094
0.011 0.000 100.00% 0.011
0.251 0.000 100.00% 0.251
0.171 0.000 100.00% 0.171
0.005 0.000 100.00% 0.005
0.068 0.000 100.00% 0.068
0.034 0.000 100.00% 0.034
0.009 0.000 100.00% 0.009
0.217 0.000 100.00% 0.217
0.097 0.000 100.00% 0.097
0.075 0.000 100.00% 0.075
0.610 0.000 100.00% 0.610

0.609 0.000 100.00% 0.609
0.172 0.000 100.00% 0.172
0.082 0.000 100.00% 0.082
0.113 0.000 100.00% 0.113
0.057 0.000 100.00% 0.057
0.034 0.000 100.00% 0.034
0.274 0.000 100.00% 0.274
0.034 0.000 100.00% 0.034
0.171 0.000 100.00% 0.171
0.034 0.000 100.00% 0.034
4.669 0.00% 0.000 100.00% 4.669
4.897 0.000 4.897
On Site
0.169 0.000 80.00% 0.169
0.195 0.000 80.00% 0.195
0.116 0.000 80.00% 0.116
0.183 0.000 80.00% 0.183
0.456 0.000 100.00% 0.456
`
0.165 0.000 100.00% 0.165

0.197 0.000 80.00% 0.197
1.480 0.00% 0.000 87.33% 1.480
0.270 0.000 100.00% 0.270

Exclude
0.077 0.000 100.00% 0.077
2.315 0.000 100.00% 2.315
2.663 0.00% 0.000 100.00% 2.663
0.226 0.000 100.00% 0.226

0.854 0.000 100.00% 0.854
1.475 0.000 100.00% 1.475
1.437 0.000 100.00% 1.437
0.270 0.000 100.00% 0.270
0.067 0.000 100.00% 0.067
4.329 0.00% 0.000 100.00% 4.329
0.360 0.000 100.00% 0.360

0.995 0.000 100.00% 0.995
1.653 0.000 100.00% 1.653
0.135 0.000 100.00% 0.135
2.204 0.000 100.00% 2.204
0.044 0.000 100.00% 0.044
0.526 0.000 100.00% 0.526
0.057 0.000 100.00% 0.057
0.373 0.000 100.00% 0.373

0.700 0.000 100.00% 0.700
0.130 0.000 100.00% 0.130
0.711 0.000 100.00% 0.711
1.259 0.000 100.00% 1.259
0.197 0.000 100.00% 0.197
0.744 0.000 100.00% 0.744
1.592 0.000 100.00% 1.592
4.418 0.000 100.00% 4.418
1.095 0.000 100.00% 1.095
0.015 0.000 100.00% 0.015
1.400 0.000 100.00% 1.400

0.185 0.000 100.00% 0.185
0.654 0.000 100.00% 0.654
19.447 0.00% 0.000 100.00% 19.447
2.189 0.000 100.00% 2.189

2.097 0.000 100.00% 2.097
1.075 0.000 100.00% 1.075
0.650 0.000 30.00% 0.650
0.091 0.000 30.00% 0.091
0.058 0.000 100.00% 0.058
0.000 0.000 0.00% 0.000
0.000 0.000 0.00% 0.000
0.303 0.000 95.00% 0.303
0.434 15.00% 0.077 100.00% 0.511
0.000 0.000 0.00% 0.000
3.094 0.000 100.00% 3.094

2.964 0.000 100.00% 2.964
1.557 0.000 100.00% 1.557
0.429 0.000 50.00% 0.429
0.189 0.000 50.00% 0.189
1.284 0.000 100.00% 1.284
0.045 85.00% 0.255 100.00% 0.300
0.000 0.000 0.00% 0.000
16.459 1.59% 0.331 80.64% 16.790 4.032
0.906 0.000 100.00% 0.906

3.299 0.000 92.50% 3.299
0.399 0.000 92.50% 0.399
0.431 0.000 90.00% 0.431
0.073 0.000 75.00% 0.073
0.000 0.000 40.00% 0.000
0.000 0.000 0.00% 0.000
0.000 0.000 0.00% 0.000
0.000 0.000 0.00% 0.000
0.463 0.000 100.00% 0.463

1.543 0.000 100.00% 1.543
0.194 0.000 100.00% 0.194
0.096 0.000 100.00% 0.096
0.040 0.000 60.00% 0.040
0.183 0.000 100.00% 0.183
0.220 0.000 100.00% 0.220
7.846 0.00% 0.000 80.21% 7.846 1.936
0.000 0.000 0.00% 0.000

0.000 0.000 0.00% 0.000
0.000 0.000 0.00% 0.000
0.000 0.000 0.00% 0.000
Exclude
Exclude
0.000 0.000 0.00% 0.000
0.000 0.000 0.00% 0.000
0.000 0.000 0.00% 0.000

0.000 0.000 0.00% 0.000
0.000 0.000 0.00% 0.000
0.000 0.000 0.00% 0.000
0.000 0.000 0.00% 0.000
0.000 0.00% 0.000 0.00% 0.000 0.711
0.631 0.000 100.00% 0.631

0.001 0.000 0.00% 0.001
0.002 0.000 0.00% 0.002
0.001 0.000 0.00% 0.001
0.000 0.000 0.00% 0.000
0.001 0.000 0.00% 0.001
0.000 0.000 0.00% 0.000
0.002 0.000 0.00% 0.002
0.001 0.000 0.00% 0.001
0.001 0.000 0.00% 0.001
0.002 0.000 0.00% 0.002
0.001 0.000 0.00% 0.001
0.000 0.000 0.00% 0.000
0.000 0.000 0.00% 0.000
0.345 0.000 100.00% 0.345

0.000 0.000 0.00% 0.000
0.000 0.000 0.00% 0.000
0.000 0.000 0.00% 0.000
0.000 0.000 0.00% 0.000
0.989 0.00% 0.000 10.92% 0.989 8.068
1.985 0.000 80.00% 1.985

0.188 0.000 50.00% 0.188
Exclude
0.319 0.000 50.00% 0.319
0.323 25.00% 0.108 100.00% 0.431

0.000 100.00% 0.169 100.00% 0.169
Exclude
0.083 25.00% 0.028 100.00% 0.111
0.296 0.000 100.00% 0.296
3.195 6.76% 0.304 77.72% 3.499 1.003
3.336 0.000 100.00% 3.336

0.000 0.00% 0.000 Exclude
0.498 0.000 100.00% 0.498
0.000 Existing
0.933 0.000 100.00% 0.933
0.085 0.000 100.00% 0.085
0.103 0.000 100.00% 0.103
2.036 0.000 100.00% 2.036
0.139 0.000 100.00% 0.139
0.090 0.000 100.00% 0.090
0.148 0.000 100.00% 0.148
0.520 0.000 100.00% 0.520
0.132 0.000 70.00% 0.132
8.019 0.00% 0.000 99.30% 8.019 0.057
Exclude
Exclude
0.000 0.000 0.00% 0.000
0.000 0.000 0.00% 0.000
0.000 0.000 0.00% 0.000
0.000 0.000 0.00% 0.000
0.000 0.000 0.00% 0.000
0.000 0.000 0.00% 0.000
0.138 0.000 50.00% 0.138
0.000 0.000 0.00% 0.000
0.000 60.00% 0.241 60.00% 0.241
0.379 Exclude 3.816
0.000 0.000 0.00% 0.000
0.000 0.000 0.00% 0.000
0.000 0.000 0.00% 0.000
0.138 2.59% 0.241 4.07% 0.379
0.780 0.000 100.00% 0.780

0.443 0.000 100.00% 0.443
0.043 0.000 100.00% 0.043

0.027 0.000 100.00% 0.027
0.027 0.000 100.00% 0.027
0.053 0.000 100.00% 0.053
0.027 0.000 100.00% 0.027
0.013 0.000 100.00% 0.013
0.057 0.000 100.00% 0.057
0.053 0.000 100.00% 0.053
0.027 0.000 100.00% 0.027
0.027 0.000 100.00% 0.027
0.027 0.000 100.00% 0.027
0.013 0.000 100.00% 0.013
0.013 0.000 100.00% 0.013
0.000 0.000 0.00% 0.000
0.000 0.000 0.00% 0.000
0.000 0.000 0.00% 0.000
0.000 0.000 0.00% 0.000
0.000 0.000 0.00% 0.000
0.000 0.000 0.00% 0.000
0.000 0.000 0.00% 0.000
0.000 0.000 0.00% 0.000
0.015 0.000 100.00% 0.015

0.000 0.000 0.00% 0.000
0.060 0.000 100.00% 0.060

0.000 0.000 0.00% 0.000
0.675 0.000 100.00% 0.675

0.337 0.000 100.00% 0.337
0.000 0.000 0.00% 0.000
0.007 0.000 100.00% 0.007

0.007 0.000 100.00% 0.007
0.018 0.000 100.00% 0.018
0.007 0.000 100.00% 0.007
0.004 0.000 100.00% 0.004
0.011 0.000 100.00% 0.011
0.000 0.000 0.00% 0.000
0.007 0.000 100.00% 0.007
0.007 0.000 100.00% 0.007
0.011 0.000 100.00% 0.011
0.004 0.000 100.00% 0.004
0.007 0.000 100.00% 0.007
0.000 0.000 0.00% 0.000

0.000 0.000 0.00% 0.000
0.000 0.000 0.00% 0.000
0.000 0.000 0.00% 0.000
0.000 0.000 0.00% 0.000
0.000 0.000 0.00% 0.000
0.000 0.000 0.00% 0.000
0.000 0.000 0.00% 0.000

0.095 0.000 100.00% 0.095
0.076 0.000 80.00% 0.076
0.000 0.000 0.00% 0.000

0.000 0.000 0.00% 0.000
0.000 0.000 0.00% 0.000
0.000 0.000 0.00% 0.000

0.000 0.000 0.00% 0.000
0.031 0.000 50.00% 0.031

0.031 0.000 50.00% 0.031
0.000 0.000 0.00% 0.000
0.000 0.000 0.00% 0.000
0.000 0.000 0.00% 0.000
3.041 0.00% 0.000 68.05% 3.041 1.428
0.239 0.000 100.00% 0.239

0.120 0.000 100.00% 0.120
0.060 0.000 100.00% 0.060
0.029 0.000 100.00% 0.029
0.526 0.000 100.00% 0.526

0.077 0.000 95.00% 0.077
0.486 0.000 100.00% 0.486

0.009 0.000 22.00% 0.009
0.486 0.000 100.00% 0.486
0.776 0.000 100.00% 0.776
0.351 0.000 100.00% 0.351
0.000 0.000 0.00% 0.000
0.000 0.000 0.00% 0.000
Exclude
0.000 0.000 0.00% 0.000
0.000 0.000 0.00% 0.000
0.000 0.000 0.00% 0.000
3.159 0.00% 0.000 71.39% 3.159 1.266
70.766 0.88% 0.877 72.15% 71.643
75.66 0.88 76.540
LEBIH LAMBAT DARI RENCANA

OWNER : BAPAK MORI
NO URAIAN PEKERJAAN
BLOK N
1 Safety Tools
2 Alat Bantu Kerja
4 Penginapan Tukang
6 Keamanan
SUB TOTAL
B PEKERJAAN UTAMA
Lantai 1
1 Cat Eksterior
2 Cat Interior
3 Cat Plafond
5 Ganti Kasa Nyamuk
9 Bongkar dan Pasang Kran Bawah
10 Bongkar dan Pasang Kran Shower
12 Gali Tanah
13 Toren Tanam
14 Pompa Dorong
15 Pipa Air
Lantai 2
1 Cat Eksterior
2 Cat Interior
3 Cat Plafond
5 Ganti Kasa Nyamuk
SUB TOTAL
TOTAL BLOK N
BLOK B
3 Alat bantu kerja
4 Safety tools
- Kupas cat
- Pembersihan lahan
7 Bouwplank
SUB TOTAL
1 Galian pondasi
2 Galian sloof
SUB TOTAL
4 Sloof 15 x 25
5 Rollag bata
SUB TOTAL
Lantai 1
1 Kolom 15 x 15
2 Kolom 15 x 25
3 Kolom 15 x 30
4 Kolom 25 x 25
5 Kolom 25 x 40
7 Tangga
8 Topian beton
Lantai 2
1 Kolom 15 x 15
2 Kolom 15 x 25
3 Kolom 25 x 25
4 Kolom 20 x 30
5 Balok 15 x 25
6 Balok 15 x 20
7 Balok 20 x 40
7 Pelat lantai
9 Topian beton
Lantai Atap
2 Balok 15 x 25
2 Pelat lantai
SUB TOTAL
Lantai 1
3 Acian
4 Cat interior
5 Cat exterior
7 Kisi - kisi WPC
8 Coonwood
9 Roster beton
10 Dinding K. mandi
Lantai 2
3 Acian
4 Cat interior
5 Cat exterior
6 Waterproofing
7 Dinding K. mandi
8 Coonwood
SUB TOTAL
F. FINISHING LANTAI
Lantai 1
1 Screed lantai
6 Rumput gajah mini
7 Steping step
8 Koral sikat
Lantai 2
1 Leveling lantai
4 Waterproofing
SUB TOTAL
Lantai 1
1 Kloset duduk
2 Jet washer
3 Shower set
4 Floor drain
5 Kitchen sink
6 Kran dapur
7 Kran stainless
8 Wastafel
Lantai 2
1 Kloset duduk
2 Jet washer
4 Floor drain
5 Kran stainless
SUB TOTAL
Lantai 1
2 PJ1 (85 x 250) & (115 x 160) Area taman
5 P4 (Pintu utama)
6 Rolling door
8 J3 (Pintu utama)
12 Jalusi PVC
Lantai 2
2 P1 (190 x 250) Balkon
5 J1 (170 x 220) Balkon
SUB TOTAL
I PEKERJAAN PLAFON
Lantai 1
2 List profile 10cm
3 Drop / up ceiling
4 Cat plafon
Lantai 2
2 List profile 10cm
3 Drop / up ceiling
4 Cat plafon
SUB TOTAL
J. PEKERJAAN ATAP
2 Alumunium foil
3 Lisplang
4 Penutup atap
5 Nok atap
6 Nok treeway
7 Nok ujung genteng
9 Screed
10 Waterprofing
11 Acian
12 Ban - banan
13 Roof drain
SUB TOTAL
1 Meja dapur beton
4 Railing bak bunga
5 Pintu pagar utama
6 Pagar akses taman
11 Roster beton
13 Rumah GWT
14 Tangga monyet
SUB TOTAL
L. PEKERJAAN MEP
- Lantai 1
- Lantai 2
Lantai 1
- Area carport
- R. Tamu
- K. Tidur tamu
- Kamar mandi depan
- Area taman tengah
- Garasi
- R. Makan
- Area dapur
- K. Mandi belakang
- K. Tidur ART
Lantai 2
- Area rooftop
- Area balkon
- K. Tidur depan
- R. Belajar
- K. Tidur tengah
- Area tangga
- K. Mandi
- R. Bersama
3 Saklar single
- Lantai 1
- Lantai 2
4 Saklar double
- Lantai 1
- Lantai 2
- Lantai 1
- Lantai 2
- Lantai atap
6 Stop kontak
Lantai 1
- R. Tamu
- K. Tidur tamu
- Kamar mandi depan
- Area taman tengah
- Garasi
- R. Makan
- Area dapur
- K. Mandi belakang
- K. Tidur ART
Lantai 2
- Area balkon
- K. Tidur depan
- R. Belajar
- K. Tidur tengah
- Area tangga
- K. Mandi
- R. Bersama
Lantai Atap
- Area mesin boster
- Lantai 1
- Lantai 2
8 Ceiling fan
- Lantai 1
- Lantai 2
- Lantai 1
- Lantai 2
11 Box Panel + MCB
- Lantai 1
- Lantai 2
12 Kabel tufur
13 Penangkal petir
SUB TOTAL
- Lantai 1
- Lantai 2
- Lantai atap
- Lantai 1
- Lantai 2
- Lantai 1
- Lantai 2
6 Septictank
7 Sumur resapan
8 Toren air 1000ltr
9 Ground water tank
13 Water boster
SUB TOTAL
TOTAL BLOK B
GRAND TOTAL
KONTRAK ASLI
SPESIFIKASI
VOLUME SAT. HARGA SATUAN
BLOK N
Helm, Sepatu, Sarung tangan 1.00 ls 312,500

Alat habis pakai 1.00 ls 312,500
Tukang, alat kerja dll 1.00 ls 1,500,000
Di Rumah Pemilik - bln -
Akomodasi dan Transportasi Manajemen 1.00 ls 375,000
BY OWNER - ls -
SUB TOTAL
Cat Dasar+Vinilex 92.30 m2 47,685

Metrolite 88.00 m2 31,097
Bongkar dan Pasang Kawat Nyamuk ukuran 15x30 15.00 bh 68,750
1.00 bh 125,000
Kusen dan Jendela Aluminium, Kaca Polos 6mm,
1.00 bh 2,750,000
Aksesoris Standar, Model Jungkit
Cat Kayu 1.00 ls 1,875,000
Ex Onda 1.00 bh 56,250
Ex Onda 1.00 bh 750,000
1.00 ls 375,000
1.32 m3 74,030
Ex Penguin 500 liter 1.00 ls 2,375,000
Shimizu PB-228 BIT Booster Pump 1.00 bh 1,062,500
Pipa PVC Wavin (AW) 1/2" 30.00 m' 27,336

Bongkar dan Pasang Handle Baru, Ex Solid complete set 2.00 bh 450,000
Las Besi 1.00 ls 625,000
Cat Besi 1.00 ls 375,000
Polikarbonat Ex. SoLite, t= 4mm (Tidak Termasuk Rangka) 20.00 m2 150,000
Cat Besi 1.00 ls 375,000
Cat Kayu 1.00 ls 1,875,000
1.00 ls 375,000
SUB TOTAL
TOTAL BLOK N
BLOK B
ls On Site
7.00 bln 330,000
Alat habis pakai 1.00 ls 2,669,700
1.00 ls 1,595,000
1.00 ls 2,500,000
Bongkar total bangunan existing 1.00 ls 5,000,000
96.65 m1 18,687
1.00 ls 2,695,000
SUB TOTAL
39.95 m3 74,030
Posisi sloof menumpu langsung pada lantai kerja existing m3 Exclude
32.22 m3 26,290
138.65 m3 183,000
SUB TOTAL
D10 - 150 0.70 m3 3,543,380

D10 - 150 2.40 m3 3,897,718
D10 - 150 4.43 m3 3,649,753
D10 - 6 batang, sengkang Ø8 - 150 3.81 m3 4,138,915
2.20 m3 1,343,573
D10 - 150 0.20 m3 3,649,753
SUB TOTAL
D12 - 4btng, sengkang Ø8 - 150 0.87 m3 4,510,000

D13 - 150 & D10 - 150, 2 layer 1.20 m3 4,814,469
D10 - 150, 2 layer 0.14 m3 4,443,910

D10 - 150, 2 layer 10.89 m3 4,443,910
D10 - 150, 2 layer 2.70 m3 4,443,910
D10 - 150, 2 layer 0.04 m3 4,443,910
-
D10 - 150, 2 layer 1.61 m3 4,443,910
SUB TOTAL
231.91 m2 103,427
463.82 m2 49,546
Konvensional Ex Tiga roda / setara 436.45 m2 26,991
Ex Vinilex interior 606.60 m2 39,171
Ex Vinilex exterior 69.60 m2 47,685
9.55 m2 66,176
1.38 m2 1,980,000
17.80 m2 495,000
4.80 m2 727,950
Asia tile 20 x 20 39.83 m2 140,580
Platinum 60 x 30 10.92 m2 213,895
327.80 m2 103,427
655.60 m2 49,546
Ex No drop / setara 212.60 m2 66,176
Asia tile 20 x 20 23.35 m2 140,580
8.89 m2 495,000
SUB TOTAL
Tebal ± 5cm 211.08 m2 47,022.25

Ex Sincere 60 x 60 169.54 m2 230,549.00
Ex Sincere 60 x 10 123.25 m1 38,365.80
Platinum amazon 40 x 40 34.30 m2 152,845.00
Platinum 40 x 40 matt 7.24 m2 146,795.00
Paving block 78.10 m2 192,500.00
Taman tengah 9.60 m2 49,500.00
Andesit 120 x 30 7.00 bh 71,500.00
Depan kamar tidur anak / samping ruang makan 2.20 m2 379,500.00
Pasir urug tebal ± 5cm 107.80 m2 47,022.25

Ex Sincere 60 x 60 73.32 m2 230,549.00
Ex Sincere 60 x 10 55.40 m1 38,365.80
Sikatop 107 34.48 m2 30,426.00
Platinum 40 x 40 matt 5.00 m2 146,795.00
Platinum 40 x 40 matt 13.68 m2 146,795.00
SUB TOTAL
Hanya jasa pasang (matrial existing) 2.00 unit 305,415

Stainless Ex Onda / setara 2.00 unit 137,885
unit Exclude
unit Exclude
Kran stainless onda standar 5.00 unit 71,500
TOTO LW 642 CJ 1.00 unit 1,707,970
Winplus CCST 1.00 unit 1,736,515

ONDA S 75 WCS 1.00 unit 133,485
Hand shower Setara American standrat + Kran 2 in 1 Setar 2.00 unit 1,008,000
SUB TOTAL
1.53 m3 4,510,000
Pintu jendela alumunium alexindo 4" putih, kaca clear 6mm 1.00 unit 5,915,128
S plus fortabelo full set 3.00 unit 3,602,610
Matrial existing (hanya upah pasang & perapihan + cat) 2.00 unit 1,925,000
Pintu kamar mandi, PVC modern 2.00 unit 984,500
Jasa pasang + perapihan, matrial menggunakan existing 1.00 unit 1,650,000
Jendela daun alumunium alexindo 4" putih, kaca clear 6mm 4.00 unit 3,366,000
Jendela kombinasi alumunium alexindo 4" putih, kaca clea 1.00 unit 10,309,200
2.00 unit 247,500
0.84 m3 4,510,000
Pintu sliding alumunium alexindo 4" putih, kaca clear 6mm 1.00 unit 7,792,969
SUB TOTAL
Flat 224.77 m2 121,000

147.90 m1 27,885
m1 Exclude
Metrolite 224.77 m2 31,097
Flat 39.00 m2 121,000

66.48 m1 27,885
m1 Exclude
Matrial kayu existing (include perapihan), rangka plafond ba 35.80 m2 90,750
SUB TOTAL
C 0,75 Merk Lokal (Termasuk Pasang Ulang Genteng Existi 195.12 m2 187,349
double side 195.12 m2 Exclude
GRC 30cm 75.70 m1 72,160
56.35 m1 181,500
6.00 bh 155,100
9.00 bh 125,400
31.20 m2 715,000
Tebal ± 5cm 32.30 m2 47,022
Sikatop 107 32.30 m2 30,426
MU 200 32.30 m2 50,050
61.00 m1 93,500
Stainless 4" 13.00 bh 158,785
SUB TOTAL
m3 Exclude
Hollow galvanis kombinasi 4x4 , 2x4 + handrail kayu 23.64 m1 798,600
Platinum amazon 40 x 40 7.92 m2 152,845
Rangka hollow + Besi pelat + GRC motif kayu Finish Cat 1.00 ls 12,083,500
1.00 unit 292,934
Area parkir & balkon 1.00 ls 3,025,000
1.00 ls 1,650,000
Peninggian, perapihan, & cat ulang 1.00 ls 4,400,000
Pagar depan m2 Exclude
Modena 15L 1.00 unit 2,480,500
Include galian, rolag bata keliling, pelat beton, tutup 1.00 ls 5,388,672
Akses menuju toren 1.00 ls 2,310,000
SUB TOTAL
Kabel NYM 2 x 1,5

37.00 ttk 231,000.00
21.00 ttk 231,000.00
Lampu dinding kapal + lampu led panasonic 7 watt 6.00 ttk 78,100.00
Lampu Downlight Phillips LED 59265 2.00 ttk 146,300.00
Ex Panasonic 5.00 ttk 33,000.00


Kabel NYM 3 x 2,5
28.00 ttk 264,000.00
14.00 ttk 264,000.00
1.00 ttk 264,000.00



Instalasi + stop kontak AC Ex Panasonic
2.00 ttk 522,500.00
2.00 ttk 522,500.00
Maspion cef 2008
2.00 unit 627,000.00
1.00 unit 627,000.00
1.00 ttk 308,605.00

1.00 ttk 308,605.00
Box sikring presto + MCB schneider 6A (4 group)
1.00 unit 682,000.00
1.00 unit 682,000.00
NYY 3x4 20.00 m1 44,000.00
3 AIP (2 Tiang dan 1 Grounding) 1.00 ls 3,400,000.00
Matsunaga 5KVA 1.00 ls 3,428,150.00
SUB TOTAL
Pipa PVC Wavin (AW) 1/2" 96.00 m1 27,336.10

Westpex 1/2" 2.00 m1 159,500.00
Pipa PVC Wavin (D) 4" 52.00 m1 110,935.00

Pipa PVC Wavin (D) 4" 8.00 m1 110,935.00
Pipa PVC Wavin (D) 4" 48.00 m1 110,935.00

Pipa PVC Wavin (D) 4" 4.00 m1 110,935.00
Pipa PVC Wavin (D) 4" 48.00 m1 110,935.00
Konvensional Uk. 200 x 250 x 170 1.00 ttk 8,500,000
Buis beton dalam 2,5mtr 1.00 ttk 3,850,000
Penguin TB 100 1.00 unit 1,870,000
Penguin TQ 110 1.00 unit 4,448,400
ls Exclude
Wasser PBMH90 - 3EA 1.00 unit 3,590,070
Shimizu 268 bit 1.00 unit 2,310,000
Wasser PB-169EA 1.00 unit 1,265,000
SUB TOTAL
TOTAL BLOK B
GRAND TOTAL
BOBOT KUMULATIF RENCANA S/D MINGGU I
BOBOT RENCANA MINGGU I
LAJU PROGRE
MINGGU KE-44
KE-41
PERIODE
PERIODE
11 Februari
24 - 03- maret
18 Februari
2023 2023
N
ONTRAK ASLI REALISASI
BOBOT MINGGU LALU MINGGU INI S/D MINGGU INI
JUMLAH HARGA
(%) % BOBOT % BOBOT % BOBOT
312,500 0.029 100.00% 0.029 0.000 100.00% 0.029

312,500 0.029 100.00% 0.029 0.000 100.00% 0.029
1,500,000 0.137 100.00% 0.137 0.000 100.00% 0.137
- 0.000
375,000 0.034 100.00% 0.034 0.000 100.00% 0.034
- 0.000
2,500,000 0.228 100.00% 0.228 0.00% 0.000 100.00% 0.228
4,401,326 0.402 100.00% 0.402 0.000 100.00% 0.402

8,703,796 0.794 100.00% 0.794 0.000 100.00% 0.794
2,736,536 0.250 100.00% 0.250 0.000 100.00% 0.250
1,031,250 0.094 100.00% 0.094 0.000 100.00% 0.094
125,000 0.011 100.00% 0.011 0.000 100.00% 0.011
2,750,000 0.251 100.00% 0.251 0.000 100.00% 0.251
1,875,000 0.171 100.00% 0.171 0.000 100.00% 0.171
56,250 0.005 100.00% 0.005 0.000 100.00% 0.005
750,000 0.068 100.00% 0.068 0.000 100.00% 0.068
375,000 0.034 100.00% 0.034 0.000 100.00% 0.034
97,720 0.009 100.00% 0.009 0.000 100.00% 0.009
2,375,000 0.217 100.00% 0.217 0.000 100.00% 0.217
1,062,500 0.097 100.00% 0.097 0.000 100.00% 0.097
820,083 0.075 100.00% 0.075 0.000 100.00% 0.075
6,687,821 0.610 100.00% 0.610 0.000 100.00% 0.610

6,678,656 0.609 100.00% 0.609 0.000 100.00% 0.609
1,881,369 0.172 100.00% 0.172 0.000 100.00% 0.172
900,000 0.082 100.00% 0.082 0.000 100.00% 0.082
1,237,500 0.113 100.00% 0.113 0.000 100.00% 0.113
625,000 0.057 100.00% 0.057 0.000 100.00% 0.057
375,000 0.034 100.00% 0.034 0.000 100.00% 0.034
3,000,000 0.274 100.00% 0.274 0.000 100.00% 0.274
375,000 0.034 100.00% 0.034 0.000 100.00% 0.034
1,875,000 0.171 100.00% 0.171 0.000 100.00% 0.171
375,000 0.034 100.00% 0.034 0.000 100.00% 0.034
51,169,806 4.669 100.00% 4.669 0.00% 0.000 100.00% 4.669
53,669,806 4.897 4.897 0.000 4.897
On Site
2,310,000 0.211 80.00% 0.169 2.00% 0.004 82.00% 0.173
2,669,700 0.244 80.00% 0.195 2.00% 0.005 82.00% 0.200
1,595,000 0.146 80.00% 0.116 2.00% 0.003 82.00% 0.119
2,500,000 0.228 80.00% 0.183 2.00% 0.005 82.00% 0.187
5,000,000 0.456 100.00% 0.456 0.000 100.00% 0.456
`
1,806,074 0.165 100.00% 0.165 0.000 100.00% 0.165

2,695,000 0.246 80.00% 0.197 2.00% 0.005 82.00% 0.202
18,575,774 1.695 87.33% 1.480 1.27% 0.021 88.60% 1.502
2,957,776 0.270 100.00% 0.270 0.000 100.00% 0.270

Exclude
847,129 0.077 100.00% 0.077 0.000 100.00% 0.077
25,372,714 2.315 100.00% 2.315 0.000 100.00% 2.315
29,177,619 2.663 100.00% 2.663 0.00% 0.000 100.00% 2.663
2,480,366 0.226 100.00% 0.226 0.000 100.00% 0.226

9,354,523 0.854 100.00% 0.854 0.000 100.00% 0.854
16,167,263 1.475 100.00% 1.475 0.000 100.00% 1.475
15,751,029 1.437 100.00% 1.437 0.000 100.00% 1.437
2,955,861 0.270 100.00% 0.270 0.000 100.00% 0.270
735,790 0.067 100.00% 0.067 0.000 100.00% 0.067
47,444,832 4.329 100.00% 4.329 0.00% 0.000 100.00% 4.329
3,942,304 0.360 100.00% 0.360 0.000 100.00% 0.360

10,908,563 0.995 100.00% 0.995 0.000 100.00% 0.995
18,113,288 1.653 100.00% 1.653 0.000 100.00% 1.653
1,479,844 0.135 100.00% 0.135 0.000 100.00% 0.135
24,151,050 2.204 100.00% 2.204 0.000 100.00% 2.204
483,073 0.044 100.00% 0.044 0.000 100.00% 0.044
5,762,919 0.526 100.00% 0.526 0.000 100.00% 0.526
629,924 0.057 100.00% 0.057 0.000 100.00% 0.057
4,091,472 0.373 100.00% 0.373 0.000 100.00% 0.373

7,671,510 0.700 100.00% 0.700 0.000 100.00% 0.700
1,420,650 0.130 100.00% 0.130 0.000 100.00% 0.130
7,793,280 0.711 100.00% 0.711 0.000 100.00% 0.711
13,800,600 1.259 100.00% 1.259 0.000 100.00% 1.259
2,159,388 0.197 100.00% 0.197 0.000 100.00% 0.197
8,154,080 0.744 100.00% 0.744 0.000 100.00% 0.744
17,446,935 1.592 100.00% 1.592 0.000 100.00% 1.592
48,410,176 4.418 100.00% 4.418 0.000 100.00% 4.418
11,998,556 1.095 100.00% 1.095 0.000 100.00% 1.095
163,314 0.015 100.00% 0.015 0.000 100.00% 0.015
-
15,343,020 1.400 100.00% 1.400 0.000 100.00% 1.400
2,024,426 0.185 100.00% 0.185 0.000 100.00% 0.185
7,167,138 0.654 100.00% 0.654 0.000 100.00% 0.654
213,115,509 19.447 100.00% 19.447 0.00% 0.000 100.00% 19.447
23,985,814 2.189 100.00% 2.189 0.000 100.00% 2.189

22,980,314 2.097 100.00% 2.097 0.000 100.00% 2.097
11,780,331 1.075 100.00% 1.075 0.000 100.00% 1.075
23,761,129 2.168 30.00% 0.650 10.00% 0.217 40.00% 0.867
3,318,876 0.303 30.00% 0.091 0.000 30.00% 0.091
631,815 0.058 100.00% 0.058 0.000 100.00% 0.058
2,732,400 0.249 0.00% 0.000 0.000 0.00% 0.000
8,811,000 0.804 0.00% 0.000 0.000 0.00% 0.000
3,494,159 0.319 95.00% 0.303 0.000 95.00% 0.303
5,598,599 0.511 85.00% 0.434 15.00% 0.077 100.00% 0.511
2,335,733 0.213 0.00% 0.000 0.000 0.00% 0.000
33,903,453 3.094 100.00% 3.094 0.000 100.00% 3.094

32,482,200 2.964 100.00% 2.964 0.000 100.00% 2.964
17,065,218 1.557 100.00% 1.557 0.000 100.00% 1.557
9,407,699 0.858 50.00% 0.429 0.000 50.00% 0.429
4,148,595 0.379 50.00% 0.189 0.000 50.00% 0.189
14,069,018 1.284 100.00% 1.284 0.000 100.00% 1.284
3,282,543 0.300 15.00% 0.045 85.00% 0.255 100.00% 0.300
4,400,550 0.402 0.00% 0.000 0.000 0.00% 0.000
228,189,446 20.823 79.04% 16.459 2.63% 0.548 81.68% 17.007
9,925,457 0.906 100.00% 0.906 0.000 100.00% 0.906

39,087,277 3.567 92.50% 3.299 7.50% 0.268 100.00% 3.567
4,728,585 0.431 92.50% 0.399 7.50% 0.032 100.00% 0.431
5,242,584 0.478 90.00% 0.431 10.00% 0.048 100.00% 0.478
1,062,796 0.097 75.00% 0.073 25.00% 0.024 100.00% 0.097
15,034,250 1.372 40.00% 0.000 60.00% 0.823 100.00% 0.823
475,200 0.043 0.00% 0.000 0.000 0.00% 0.000
500,500 0.046 0.00% 0.000 0.000 0.00% 0.000
834,900 0.076 0.00% 0.000 0.000 0.00% 0.000
5,068,999 0.463 100.00% 0.463 0.000 100.00% 0.463

16,903,853 1.543 100.00% 1.543 0.000 100.00% 1.543
2,125,465 0.194 100.00% 0.194 0.000 100.00% 0.194
1,049,088 0.096 100.00% 0.096 0.000 100.00% 0.096
733,975 0.067 60.00% 0.040 40.00% 0.027 100.00% 0.067
2,008,156 0.183 100.00% 0.183 0.000 100.00% 0.183
2,414,951 0.220 100.00% 0.220 0.000 100.00% 0.220
107,196,035 9.782 80.21% 7.846 12.49% 1.222 92.70% 9.068
610,830 0.056 0.00% 0.000 0.000 0.00% 0.000

57,970 0.005 0.00% 0.000 0.000 0.00% 0.000
264,000 0.024 0.00% 0.000 0.000 0.00% 0.000
275,770 0.025 0.00% 0.000 0.000 0.00% 0.000
Exclude
Exclude
357,500 0.033 0.00% 0.000 0.000 0.00% 0.000
1,707,970 0.156 0.00% 0.000 0.000 0.00% 0.000
1,736,515 0.158 0.00% 0.000 0.000 0.00% 0.000

133,485 0.012 0.00% 0.000 0.000 0.00% 0.000
2,016,000 0.184 0.00% 0.000 0.000 0.00% 0.000
413,655 0.038 0.00% 0.000 0.000 0.00% 0.000
214,500 0.020 0.00% 0.000 0.000 0.00% 0.000
7,788,195 0.711 0.00% 0.000 0.00% 0.000 0.00% 0.000
6,916,874 0.631 100.00% 0.631 0.000 100.00% 0.631

5,915,128 0.540 0.00% 0.001 0.000 0.00% 0.001
10,807,830 0.986 0.00% 0.002 0.000 0.00% 0.002
3,850,000 0.351 0.00% 0.001 0.000 0.00% 0.001
1,969,000 0.180 0.00% 0.000 0.000 0.00% 0.000
1,925,000 0.176 0.00% 0.001 0.000 0.00% 0.001
1,650,000 0.151 0.00% 0.000 0.000 0.00% 0.000
13,464,000 1.229 0.00% 0.002 0.000 0.00% 0.002
3,300,000 0.301 0.00% 0.001 0.000 0.00% 0.001
1,650,000 0.151 0.00% 0.001 0.000 0.00% 0.001
10,309,200 0.941 0.00% 0.002 0.000 0.00% 0.002
6,824,400 0.623 0.00% 0.001 0.000 0.00% 0.001
1,155,000 0.105 0.00% 0.000 0.000 0.00% 0.000
495,000 0.045 0.00% 0.000 0.000 0.00% 0.000
3,781,635 0.345 100.00% 0.345 0.000 100.00% 0.345

7,792,969 0.711 0.00% 0.000 0.000 0.00% 0.000
14,410,440 1.315 0.00% 0.000 0.000 0.00% 0.000
984,500 0.090 0.00% 0.000 0.000 0.00% 0.000
2,057,000 0.188 0.00% 0.000 0.000 0.00% 0.000
99,257,976 9.057 10.92% 0.989 0.00% 0.000 10.92% 0.989
27,197,170 2.482 80.00% 1.985 20.00% 0.496 100.00% 2.482

4,124,192 0.376 50.00% 0.188 0.000 50.00% 0.188
Exclude
6,989,673 0.638 50.00% 0.319 0.000 50.00% 0.319
0.000
4,719,000 0.431 75.00% 0.323 25.00% 0.108 100.00% 0.431
1,853,795 0.169 0.00% 0.000 100.00% 0.169 100.00% 0.169
Exclude
1,212,783 0.111 75.00% 0.083 25.00% 0.028 100.00% 0.111
3,248,850 0.296 100.00% 0.296 0.000 100.00% 0.296
49,345,462 4.503 70.95% 3.195 17.79% 0.801 88.74% 3.996
36,555,537 3.336 100.00% 3.336 0.000 100.00% 3.336

Exclude 0.00% 0.000 0.00% 0.000
5,462,512 0.498 100.00% 0.498 0.000 100.00% 0.498
Existing 0.000
10,227,525 0.933 100.00% 0.933 0.000 100.00% 0.933
930,600 0.085 100.00% 0.085 0.000 100.00% 0.085
1,128,600 0.103 100.00% 0.103 0.000 100.00% 0.103
22,308,000 2.036 100.00% 2.036 0.000 100.00% 2.036
1,518,819 0.139 100.00% 0.139 0.000 100.00% 0.139
982,760 0.090 100.00% 0.090 0.000 100.00% 0.090
1,616,615 0.148 100.00% 0.148 0.000 100.00% 0.148
5,703,500 0.520 100.00% 0.520 0.000 100.00% 0.520
2,064,205 0.188 70.00% 0.132 0.000 70.00% 0.132
88,498,672 8.076 99.30% 8.019 0.00% 0.000 99.30% 8.019
Exclude
Exclude
18,878,904 1.723 0.00% 0.000 0.000 0.00% 0.000
2,715,240 0.248 0.00% 0.000 0.000 0.00% 0.000
1,210,532 0.110 0.00% 0.000 0.000 0.00% 0.000
12,083,500 1.103 0.00% 0.000 0.000 0.00% 0.000
1,710,280 0.156 0.00% 0.000 0.000 0.00% 0.000
292,934 0.027 0.00% 0.000 0.000 0.00% 0.000
3,025,000 0.276 50.00% 0.138 0.000 50.00% 0.138
1,650,000 0.151 0.00% 0.000 0.000 0.00% 0.000
4,400,000 0.402 0.00% 0.000 60.00% 0.241 60.00% 0.241
Exclude 4.195 0.379
2,480,500 0.226 0.00% 0.000 0.000 0.00% 0.000
5,388,672 0.492 0.00% 0.000 0.000 0.00% 0.000
2,310,000 0.211 0.00% 0.000 0.000 0.00% 0.000
56,145,562 9.318 1.48% 0.138 2.59% 0.241 4.07% 0.379
-
8,547,000 0.780 100.00% 0.780 0.000 100.00% 0.780
4,851,000 0.443 100.00% 0.443 0.000 100.00% 0.443
-
-
468,600 0.043 100.00% 0.043 0.000 100.00% 0.043
292,600 0.027 100.00% 0.027 0.000 100.00% 0.027
292,600 0.027 100.00% 0.027 0.000 100.00% 0.027
585,200 0.053 100.00% 0.053 0.000 100.00% 0.053
292,600 0.027 100.00% 0.027 0.000 100.00% 0.027
146,300 0.013 100.00% 0.013 0.000 100.00% 0.013
624,800 0.057 100.00% 0.057 0.000 100.00% 0.057
585,200 0.053 100.00% 0.053 0.000 100.00% 0.053
292,600 0.027 100.00% 0.027 0.000 100.00% 0.027
292,600 0.027 100.00% 0.027 0.000 100.00% 0.027
292,600 0.027 100.00% 0.027 0.000 100.00% 0.027
146,300 0.013 100.00% 0.013 0.000 100.00% 0.013
146,300 0.013 100.00% 0.013 0.000 100.00% 0.013
312,400 0.029 0.00% 0.000 0.000 0.00% 0.000
731,500 0.067 0.00% 0.000 0.000 0.00% 0.000
292,600 0.027 0.00% 0.000 0.000 0.00% 0.000
292,600 0.027 0.00% 0.000 0.000 0.00% 0.000
292,600 0.027 0.00% 0.000 0.000 0.00% 0.000
438,900 0.040 0.00% 0.000 0.000 0.00% 0.000
146,300 0.013 0.00% 0.000 0.000 0.00% 0.000
292,600 0.027 0.00% 0.000 0.000 0.00% 0.000
165,000 0.015 100.00% 0.015 0.000 100.00% 0.015

99,000 0.009 0.00% 0.000 0.000 0.00% 0.000
660,000 0.060 100.00% 0.060 0.000 100.00% 0.060

396,000 0.036 0.00% 0.000 0.000 0.00% 0.000
7,392,000 0.675 100.00% 0.675 0.000 100.00% 0.675

3,696,000 0.337 100.00% 0.337 0.000 100.00% 0.337
264,000 0.024 0.00% 0.000 0.000 0.00% 0.000
79,200 0.007 100.00% 0.007 0.000 100.00% 0.007

79,200 0.007 100.00% 0.007 0.000 100.00% 0.007
198,000 0.018 100.00% 0.018 0.000 100.00% 0.018
79,200 0.007 100.00% 0.007 0.000 100.00% 0.007
39,600 0.004 100.00% 0.004 0.000 100.00% 0.004
118,800 0.011 100.00% 0.011 0.000 100.00% 0.011
79,200 0.007 0.00% 0.000 0.000 0.00% 0.000
79,200 0.007 100.00% 0.007 0.000 100.00% 0.007
79,200 0.007 100.00% 0.007 0.000 100.00% 0.007
118,800 0.011 100.00% 0.011 0.000 100.00% 0.011
39,600 0.004 100.00% 0.004 0.000 100.00% 0.004
79,200 0.007 100.00% 0.007 0.000 100.00% 0.007
-
79,200 0.007 0.00% 0.000 0.000 0.00% 0.000
79,200 0.007 0.00% 0.000 0.000 0.00% 0.000
118,800 0.011 0.00% 0.000 0.000 0.00% 0.000
79,200 0.007 0.00% 0.000 0.000 0.00% 0.000
39,600 0.004 0.00% 0.000 0.000 0.00% 0.000
39,600 0.004 0.00% 0.000 0.000 0.00% 0.000
118,800 0.011 0.00% 0.000 0.000 0.00% 0.000
-
39,600 0.004 0.00% 0.000 0.000 0.00% 0.000
-
1,045,000 0.095 100.00% 0.095 0.000 100.00% 0.095
1,045,000 0.095 80.00% 0.076 0.000 80.00% 0.076
- 0.000
1,254,000 0.114 0.00% 0.000 0.000 0.00% 0.000
627,000 0.057 0.00% 0.000 0.000 0.00% 0.000
315,205 0.029 0.00% 0.000 0.000 0.00% 0.000
308,605 0.028 0.00% 0.000 0.000 0.00% 0.000

308,605 0.028 0.00% 0.000 0.000 0.00% 0.000
-
682,000 0.062 50.00% 0.031 0.000 50.00% 0.031
682,000 0.062 50.00% 0.031 0.000 50.00% 0.031
880,000 0.080 0.00% 0.000 0.000 0.00% 0.000
3,400,000 0.310 0.00% 0.000 0.000 0.00% 0.000
3,428,150 0.313 0.00% 0.000 0.000 0.00% 0.000
48,966,565 4.468 68.05% 3.041 0.00% 0.000 68.05% 3.041
2,624,266 0.239 100.00% 0.239 0.000 100.00% 0.239

1,312,133 0.120 100.00% 0.120 0.000 100.00% 0.120
656,066 0.060 100.00% 0.060 0.000 100.00% 0.060
319,000 0.029 100.00% 0.029 0.000 100.00% 0.029
-
5,768,620 0.526 100.00% 0.526 0.000 100.00% 0.526
887,480 0.081 95.00% 0.077 0.000 95.00% 0.077
-
5,324,880 0.486 100.00% 0.486 0.000 100.00% 0.486
443,740 0.040 22.00% 0.009 0.000 22.00% 0.009
5,324,880 0.486 100.00% 0.486 0.000 100.00% 0.486
8,500,000 0.776 100.00% 0.776 0.000 100.00% 0.776
3,850,000 0.351 100.00% 0.351 0.000 100.00% 0.351
1,870,000 0.171 0.00% 0.000 0.000 0.00% 0.000
4,448,400 0.406 0.00% 0.000 0.000 0.00% 0.000
Exclude
3,590,070 0.328 0.00% 0.000 0.000 0.00% 0.000
2,310,000 0.211 0.00% 0.000 0.000 0.00% 0.000
1,265,000 0.115 0.00% 0.000 0.000 0.00% 0.000
48,494,535 4.425 71.39% 3.159 0.00% 0.000 71.39% 3.159
1,042,196,182 99.297 71.27% 70.766 2.85% 2.833 74.12% 73.599
1,095,865,988 104.19 75.66 2.83 78.497
ULATIF RENCANA S/D MINGGU INI 100.000
BOBOT RENCANA MINGGU INI 1.460 LEBIH LAMBAT DARI RENCANA
-44
-41
maret
8 Februari
2023 2023
KETERANGAN
On Site
By Owner
On Site
Exclude
3.815
0.714
Exclude
Exclude
0.711
8.068
Exclude
Exclude
0.507
Exclude
Existing
0.057
Exclude
Exclude
Exclude 3.816
1.428
Exclude
1.266
NCANA
PEKERJAAN : RENOVASI RUMAH TINGGAL MINGGU KE-45
KE-41
OWNER : BAPAK MORI PERIODE
PERIODE
11 Februari
05 - 11- maret
18 Februari
2023 2023
73.882 %

KONTRAK ASLI REALISASI
NO URAIAN PEKERJAAN SPESIFIKASI BOBOT MINGGU LALU MINGGU INI S/D MINGGU INI KETERANGAN
VOLUME SAT. HARGA SATUAN JUMLAH HARGA
BLOK N
1 Safety Tools Helm, Sepatu, Sarung tangan 1.00 ls 312,500 312,500 0.029 100.00% 0.029 0.000 100.00% 0.029
2 Alat Bantu Kerja Alat habis pakai 1.00 ls 312,500 312,500 0.029 100.00% 0.029 0.000 100.00% 0.029
3 Mobilisasi dan Demobilisasi Tukang, alat kerja dll 1.00 ls 1,500,000 1,500,000 0.137 100.00% 0.137 0.000 100.00% 0.137
4 Penginapan Tukang Di Rumah Pemilik - bln - - 0.000 On Site
5 Akomodasi dan Transportasi Akomodasi dan Transportasi Manajemen 1.00 ls 375,000 375,000 0.034 100.00% 0.034 0.000 100.00% 0.034
6 Keamanan BY OWNER - ls - - 0.000 By Owner
SUB TOTAL 2,500,000 0.228 100.00% 0.228 0.00% 0.000 100.00% 0.228
B PEKERJAAN UTAMA
Lantai 1
1 Cat Eksterior Cat Dasar+Vinilex 92.30 m2 47,685 4,401,326 0.402 100.00% 0.402 0.000 100.00% 0.402
2 Cat Interior Cat Dasar+Vinilex 222.20 m2 39,171 8,703,796 0.794 100.00% 0.794 0.000 100.00% 0.794
3 Cat Plafond Metrolite 88.00 m2 31,097 2,736,536 0.250 100.00% 0.250 0.000 100.00% 0.250
5 Ganti Kasa Nyamuk Bongkar dan Pasang Kawat Nyamuk ukuran 15x30 15.00 bh 68,750 1,031,250 0.094 100.00% 0.094 0.000 100.00% 0.094
6 Bongkar Jendela Bordes Tangga (Nako) 1.00 bh 125,000 125,000 0.011 100.00% 0.011 0.000 100.00% 0.011
7 Jendela Bordes Tangga 1.00 bh 2,750,000 2,750,000 0.251 100.00% 0.251 0.000 100.00% 0.251
8 Cek, Repair dan Cat Jendela dan Pintu Cat Kayu 1.00 ls 1,875,000 1,875,000 0.171 100.00% 0.171 0.000 100.00% 0.171
9 Bongkar dan Pasang Kran Bawah Ex Onda 1.00 bh 56,250 56,250 0.005 100.00% 0.005 0.000 100.00% 0.005
10Bongkar dan Pasang Kran Shower Ex Onda 1.00 bh 750,000 750,000 0.068 100.00% 0.068 0.000 100.00% 0.068
11Cek dan Repair Instalasi Lampu 1.00 ls 375,000 375,000 0.034 100.00% 0.034 0.000 100.00% 0.034
12Gali Tanah 1.32 m3 74,030 97,720 0.009 100.00% 0.009 0.000 100.00% 0.009
13Toren Tanam Ex Penguin 500 liter 1.00 ls 2,375,000 2,375,000 0.217 100.00% 0.217 0.000 100.00% 0.217
14Pompa Dorong Shimizu PB-228 BIT Booster Pump 1.00 bh 1,062,500 1,062,500 0.097 100.00% 0.097 0.000 100.00% 0.097
15Pipa Air Pipa PVC Wavin (AW) 1/2" 30.00 m' 27,336 820,083 0.075 100.00% 0.075 0.000 100.00% 0.075
Lantai 2
4 Ganti Handle Pintu Bongkar dan Pasang Handle Baru, Ex Solid complete set 2.00 bh 450,000 900,000 0.082 100.00% 0.082 0.000 100.00% 0.082
6 Repair Besi Railing dan Repair Rangka Kanopi Las Besi 1.00 ls 625,000 625,000 0.057 100.00% 0.057 0.000 100.00% 0.057
7 Cat Railing dan Kanopi Cat Besi 1.00 ls 375,000 375,000 0.034 100.00% 0.034 0.000 100.00% 0.034
8 Bongkar dan Pasang Atap Kanopi Polikarbonat Ex. SoLite, t= 4mm (Tidak Termasuk Rangka) 20.00 m2 150,000 3,000,000 0.274 100.00% 0.274 0.000 100.00% 0.274
9 Cat Railing Tangga Cat Besi 1.00 ls 375,000 375,000 0.034 100.00% 0.034 0.000 100.00% 0.034
11 Cek dan Repair Instalasi Lampu 1.00 ls 375,000 375,000 0.034 100.00% 0.034 0.000 100.00% 0.034
SUB TOTAL 51,169,806 4.669 100.00% 4.669 0.00% 0.000 100.00% 4.669
TOTAL BLOK N 53,669,806 4.897 4.897 0.000 4.897
BLOK B
1 Gudang matrial & Bedeng pekerja ls On Site On Site On Site
2 Pengadaan Listrik & air kerja 7.00 bln 330,000 2,310,000 0.211 82.00% 0.173 2.00% 0.004 84.00% 0.177
3 Alat bantu kerja Alat habis pakai 1.00 ls 2,669,700 2,669,700 0.244 82.00% 0.200 2.00% 0.005 84.00% 0.205
4 Safety tools 1.00 ls 1,595,000 1,595,000 0.146 82.00% 0.119 2.00% 0.003 84.00% 0.122
5 Mobilisasi pekerja & keamanan sekitar 1.00 ls 2,500,000 2,500,000 0.228 82.00% 0.187 2.00% 0.005 84.00% 0.192
6 Pekerjaan bongkaran Bongkar total bangunan existing 1.00 ls 5,000,000 5,000,000 0.456 100.00% 0.456 0.000 100.00% 0.456
- Bongkar bangunan exisiting lantai 2 & atap `
- Kupas cat
- Pembersihan lahan
7 Bouwplank 96.65 m1 18,687 1,806,074 0.165 100.00% 0.165 0.000 100.00% 0.165
8 Buangan sampah proyek 1.00 ls 2,695,000 2,695,000 0.246 82.00% 0.202 2.00% 0.005 84.00% 0.207
SUB TOTAL 18,575,774 1.695 88.60% 1.502 1.27% 0.021 89.86% 1.523
1 Galian pondasi 39.95 m3 74,030 2,957,776 0.270 100.00% 0.270 0.000 100.00% 0.270
2 Galian sloof Posisi sloof menumpu langsung pada lantai kerja existing m3 Exclude Exclude Exclude
3 Urugan tanah kembali 32.22 m3 26,290 847,129 0.077 100.00% 0.077 0.000 100.00% 0.077
4 Pengadaan urugan tanah dan puing 138.65 m3 183,000 25,372,714 2.315 100.00% 2.315 0.000 100.00% 2.315
SUB TOTAL 29,177,619 2.663 100.00% 2.663 0.00% 0.000 100.00% 2.663
1 Pondasi pelat setempat 50 x 50 x 20 D10 - 150 0.70 m3 3,543,380 2,480,366 0.226 100.00% 0.226 0.000 100.00% 0.226
4 Sloof 15 x 25 D10 - 6 batang, sengkang Ø8 - 150 3.81 m3 4,138,915 15,751,029 1.437 100.00% 1.437 0.000 100.00% 1.437
5 Rollag bata 2.20 m3 1,343,573 2,955,861 0.270 100.00% 0.270 0.000 100.00% 0.270
6 Pedestal tangga 120 x 80 x 20 D10 - 150 0.20 m3 3,649,753 735,790 0.067 100.00% 0.067 0.000 100.00% 0.067
SUB TOTAL 47,444,832 4.329 100.00% 4.329 0.00% 0.000 100.00% 4.329
Lantai 1
1 Kolom 15 x 15 D12 - 4btng, sengkang Ø8 - 150 0.87 m3 4,510,000 3,942,304 0.360 100.00% 0.360 0.000 100.00% 0.360
6 Balok bordes 15 x 30 D13 - 4btng, sengkang Ø8 - 150 0.10 m3 4,755,243 483,073 0.044 100.00% 0.044 0.000 100.00% 0.044
7 Tangga D13 - 150 & D10 - 150, 2 layer 1.20 m3 4,814,469 5,762,919 0.526 100.00% 0.526 0.000 100.00% 0.526
8 Topian beton D10 - 150, 2 layer 0.14 m3 4,443,910 629,924 0.057 100.00% 0.057 0.000 100.00% 0.057
Lantai 2
5 Balok 15 x 25 D12 - 5btng, sengkang Ø8 - 150 3.06 m3 4,510,000 13,800,600 1.259 100.00% 1.259 0.000 100.00% 1.259
6 Ring balok 15 x 20 D10 - 6btng, sengkang Ø8 - 200 3.87 m3 4,510,000 17,446,935 1.592 100.00% 1.592 0.000 100.00% 1.592
7 Pelat lantai D10 - 150, 2 layer 10.89 m3 4,443,910 48,410,176 4.418 100.00% 4.418 0.000 100.00% 4.418
8 Pelat lantai (Talang beton) D10 - 150, 2 layer 2.70 m3 4,443,910 11,998,556 1.095 100.00% 1.095 0.000 100.00% 1.095
Lantai Atap - -
SUB TOTAL 213,115,509 19.447 100.00% 19.447 0.00% 0.000 100.00% 19.447
Lantai 1
1 Pasangan dinding bata ringan 7.5cm 231.91 m2 103,427 23,985,814 2.189 100.00% 2.189 0.000 100.00% 2.189
2 Plesteran tebal 15 mm 463.82 m2 49,546 22,980,314 2.097 100.00% 2.097 0.000 100.00% 2.097
3 Acian Konvensional Ex Tiga roda / setara 436.45 m2 26,991 11,780,331 1.075 100.00% 1.075 0.000 100.00% 1.075
4 Cat interior Ex Vinilex interior 606.60 m2 39,171 23,761,129 2.168 40.00% 0.867 10.00% 0.217 50.00% 1.084
5 Cat exterior Ex Vinilex exterior 69.60 m2 47,685 3,318,876 0.303 30.00% 0.091 0.000 30.00% 0.091
6 Listplang motif kayu 9.55 m2 66,176 631,815 0.058 100.00% 0.058 0.000 100.00% 0.058
7 Kisi - kisi WPC 1.38 m2 1,980,000 2,732,400 0.249 0.00% 0.000 0.000 0.00% 0.000
8 Coonwood 17.80 m2 495,000 8,811,000 0.804 0.00% 0.000 0.000 0.00% 0.000
9 Roster beton 4.80 m2 727,950 3,494,159 0.319 95.00% 0.303 0.000 95.00% 0.303
10 Dinding K. mandi Asia tile 20 x 20 39.83 m2 140,580 5,598,599 0.511 100.00% 0.511 0.00% 0.000 100.00% 0.511
11 Dinding keramik dapur (full plafond) Platinum 60 x 30 10.92 m2 213,895 2,335,733 0.213 0.00% 0.000 0.000 0.00% 0.000
Lantai 2
4 Cat interior Ex Vinilex interior 240.17 m2 39,171 9,407,699 0.858 50.00% 0.429 0.000 50.00% 0.429
5 Cat exterior Ex Vinilex exterior 87.00 m2 47,685 4,148,595 0.379 50.00% 0.189 0.000 50.00% 0.189
6 Waterproofing Ex No drop / setara 212.60 m2 66,176 14,069,018 1.284 100.00% 1.284 0.000 100.00% 1.284
8 Coonwood 8.89 m2 495,000 4,400,550 0.402 0.00% 0.000 0.000 0.00% 0.000
SUB TOTAL 228,189,446 20.823 81.68% 17.007 1.04% 0.217 82.72% 17.224 3.599
F. FINISHING LANTAI
Lantai 1
1 Screed lantai Tebal ± 5cm 211.08 m2 47,022.25 9,925,457 0.906 100.00% 0.906 0.000 100.00% 0.906
2 Granite lantai utama Ex Sincere 60 x 60 169.54 m2 230,549.00 39,087,277 3.567 100.00% 3.567 0.00% 0.000 100.00% 3.567
3 Skirting tile / plint Ex Sincere 60 x 10 123.25 m1 38,365.80 4,728,585 0.431 100.00% 0.431 0.00% 0.000 100.00% 0.431
3 Keramik motif kayu Platinum amazon 40 x 40 34.30 m2 152,845.00 5,242,584 0.478 100.00% 0.478 0.00% 0.000 100.00% 0.478
4 Keramik kamar mandi Platinum 40 x 40 matt 7.24 m2 146,795.00 1,062,796 0.097 100.00% 0.097 0.00% 0.000 100.00% 0.097
5 Lantai area parkir Paving block 78.10 m2 192,500.00 15,034,250 1.372 100.00% 0.823 0.00% 0.000 100.00% 0.823
6 Rumput gajah mini Taman tengah 9.60 m2 49,500.00 475,200 0.043 0.00% 0.000 0.000 0.00% 0.000
7 Steping step Andesit 120 x 30 7.00 bh 71,500.00 500,500 0.046 0.00% 0.000 0.000 0.00% 0.000
8 Koral sikat Depan kamar tidur anak / samping ruang makan 2.20 m2 379,500.00 834,900 0.076 0.00% 0.000 0.000 0.00% 0.000
Lantai 2
1 Leveling lantai Pasir urug tebal ± 5cm 107.80 m2 47,022.25 5,068,999 0.463 100.00% 0.463 0.000 100.00% 0.463
2 Granite lantai utama Ex Sincere 60 x 60 73.32 m2 230,549.00 16,903,853 1.543 100.00% 1.543 0.000 100.00% 1.543
3 Skirting tile / plint Ex Sincere 60 x 10 55.40 m1 38,365.80 2,125,465 0.194 100.00% 0.194 0.000 100.00% 0.194
4 Waterproofing Sikatop 107 34.48 m2 30,426.00 1,049,088 0.096 100.00% 0.096 0.000 100.00% 0.096
5 Keramik kamar mandi Platinum 40 x 40 matt 5.00 m2 146,795.00 733,975 0.067 100.00% 0.067 0.00% 0.000 100.00% 0.067
6 Keramik area rooftop Platinum 40 x 40 matt 13.68 m2 146,795.00 2,008,156 0.183 100.00% 0.183 0.000 100.00% 0.183
6 Keramik motif kayu (Area balkon) Platinum amazon 40 x 40 15.80 m2 152,845.00 2,414,951 0.220 100.00% 0.220 0.000 100.00% 0.220
SUB TOTAL 107,196,035 9.782 92.70% 9.068 0.00% 0.000 92.70% 9.068 0.714
Lantai 1
1 Kloset duduk Hanya jasa pasang (matrial existing) 2.00 unit 305,415 610,830 0.056 0.00% 0.000 0.000 0.00% 0.000
2 Jet washer Hanya jasa pasang (matrial existing) 2.00 unit 28,985 57,970 0.005 0.00% 0.000 0.000 0.00% 0.000
3 Shower set Hanya jasa pasang (matrial existing) 2.00 unit 132,000 264,000 0.024 0.00% 0.000 0.000 0.00% 0.000
4 Floor drain Stainless Ex Onda / setara 2.00 unit 137,885 275,770 0.025 0.00% 0.000 0.000 0.00% 0.000
5 Kitchen sink unit Exclude Exclude Exclude
6 Kran dapur unit Exclude Exclude Exclude
7 Kran stainless Kran stainless onda standar 5.00 unit 71,500 357,500 0.033 0.00% 0.000 0.000 0.00% 0.000
8 Wastafel TOTO LW 642 CJ 1.00 unit 1,707,970 1,707,970 0.156 0.00% 0.000 0.000 0.00% 0.000
Lantai 2
1 Kloset duduk Winplus CCST 1.00 unit 1,736,515 1,736,515 0.158 0.00% 0.000 0.000 0.00% 0.000
2 Jet washer ONDA S 75 WCS 1.00 unit 133,485 133,485 0.012 0.00% 0.000 0.000 0.00% 0.000
3 Hand shower + Kran 2 in 1 Hand shower Setara American standrat + Kran 2 in 1 Setara 2.00 unit 1,008,000 2,016,000 0.184 0.00% 0.000 0.000 0.00% 0.000
4 Floor drain Stainless Ex Onda / setara 3.00 unit 137,885 413,655 0.038 0.00% 0.000 0.000 0.00% 0.000
5 Kran stainless Kran stainless onda standar 3.00 unit 71,500 214,500 0.020 0.00% 0.000 0.000 0.00% 0.000
SUB TOTAL 7,788,195 0.711 0.00% 0.000 0.00% 0.000 0.00% 0.000 0.711
Lantai 1
1 Kolom & balok praktis 13 x 15 1.53 m3 4,510,000 6,916,874 0.631 100.00% 0.631 0.000 100.00% 0.631
2 PJ1 (85 x 250) & (115 x 160) Area taman Pintu jendela alumunium alexindo 4" putih, kaca clear 6mm 1.00 unit 5,915,128 5,915,128 0.540 0.00% 0.001 0.000 0.00% 0.001
3 P2 (80 x 200) Pintu kamar tidur S plus fortabelo full set 3.00 unit 3,602,610 10,807,830 0.986 0.00% 0.002 0.000 0.00% 0.002
4 P2' (Pintu kamar tidur depan) (Pintu kamar tidur belakang) Matrial existing (hanya upah pasang & perapihan + cat) 2.00 unit 1,925,000 3,850,000 0.351 0.00% 0.001 0.000 0.00% 0.001
4 P3 (70 x 200) Pintu kamar mandi Pintu kamar mandi, PVC modern 2.00 unit 984,500 1,969,000 0.180 0.00% 0.000 0.000 0.00% 0.000
5 P4 (Pintu utama) Matrial existing (hanya upah pasang & perapihan + cat) 1.00 unit 1,925,000 1,925,000 0.176 0.00% 0.001 0.000 0.00% 0.001
6 Rolling door Jasa pasang + perapihan, matrial menggunakan existing 1.00 unit 1,650,000 1,650,000 0.151 0.00% 0.000 0.000 0.00% 0.000
7 J2 (170 x 150) Area parkir depan, Taman, R. Makan, K. Tidur Jendela daun alumunium alexindo 4" putih, kaca clear 6mm 4.00 unit 3,366,000 13,464,000 1.229 0.00% 0.002 0.000 0.00% 0.002
8 J2' (R. Tamu) (K. Tidur tengah) Matrial existing (hanya upah pasang & perapihan + cat) 2.00 unit 1,650,000 3,300,000 0.301 0.00% 0.001 0.000 0.00% 0.001
8 J3 (Pintu utama) Matrial existing (hanya upah pasang & perapihan + cat) 1.00 unit 1,650,000 1,650,000 0.151 0.00% 0.001 0.000 0.00% 0.001
9 J4 (355 x 220) Area taman Jendela kombinasi alumunium alexindo 4" putih, kaca clea 1.00 unit 10,309,200 10,309,200 0.941 0.00% 0.002 0.000 0.00% 0.002
10 J5 (235 x 220) Area selasar K. Art Jendela daun alumunium alexindo 4" putih, kaca clear 6mm 1.00 unit 6,824,400 6,824,400 0.623 0.00% 0.001 0.000 0.00% 0.001
11 J6 (70 x 125) Area selasar K. Art Jendela daun alumunium alexindo 4" putih, kaca clear 6mm 1.00 unit 1,155,000 1,155,000 0.105 0.00% 0.000 0.000 0.00% 0.000
12 Jalusi PVC 2.00 unit 247,500 495,000 0.045 0.00% 0.000 0.000 0.00% 0.000
Lantai 2
1 Kolom & balok praktis 13 x 15 0.84 m3 4,510,000 3,781,635 0.345 100.00% 0.345 0.000 100.00% 0.345
2 P1 (190 x 250) Balkon Pintu sliding alumunium alexindo 4" putih, kaca clear 6mm 1.00 unit 7,792,969 7,792,969 0.711 0.00% 0.000 0.000 0.00% 0.000
3 P2 (80 x 200) Balkon, K. Tidur S plus fortabelo full set 4.00 unit 3,602,610 14,410,440 1.315 0.00% 0.000 0.000 0.00% 0.000
4 P3 (70 x 200) Pintu kamar mandi Pintu kamar mandi, PVC modern 1.00 unit 984,500 984,500 0.090 0.00% 0.000 0.000 0.00% 0.000
5 J1 (170 x 220) Balkon Jendela kombinasi alumunium alexindo 4" putih, kaca clea 2.00 unit 1,028,500 2,057,000 0.188 0.00% 0.000 0.000 0.00% 0.000
SUB TOTAL 99,257,976 9.057 10.92% 0.989 0.00% 0.000 10.92% 0.989 8.068
I PEKERJAAN PLAFON
Lantai 1
1 Plafon Aplus 9mm, rangka hollow galvanize Flat 224.77 m2 121,000 27,197,170 2.482 100.00% 2.482 0.00% 0.000 100.00% 2.482
2 List profile 10cm 147.90 m1 27,885 4,124,192 0.376 50.00% 0.188 0.000 50.00% 0.188
3 Drop / up ceiling m1 Exclude Exclude Exclude
4 Cat plafon Metrolite 224.77 m2 31,097 6,989,673 0.638 50.00% 0.319 0.000 50.00% 0.319
Lantai 2 0.000
2 List profile 10cm 66.48 m1 27,885 1,853,795 0.169 100.00% 0.169 0.00% 0.000 100.00% 0.169
4 Cat plafon Metrolite 39.00 m2 31,097 1,212,783 0.111 100.00% 0.111 0.00% 0.000 100.00% 0.111
5 Plafon kayu + rangka (area ruang tengah) Matrial kayu existing (include perapihan), rangka plafond ba 35.80 m2 90,750 3,248,850 0.296 100.00% 0.296 0.000 100.00% 0.296
SUB TOTAL 49,345,462 4.503 88.74% 3.996 0.00% 0.000 88.74% 3.996 0.507
J. PEKERJAAN ATAP
1 Rangka atap baja ringan C 0,75 Merk Lokal (Termasuk Pasang Ulang Genteng Existi 195.12 m2 187,349 36,555,537 3.336 100.00% 3.336 0.000 100.00% 3.336
2 Alumunium foil double side 195.12 m2 Exclude Exclude 0.00% 0.000 0.000 0.00% 0.000 Exclude
3 Lisplang GRC 30cm 75.70 m1 72,160 5,462,512 0.498 100.00% 0.498 0.000 100.00% 0.498
4 Penutup atap Genteng kanmuri espanica m2 Existing Existing 0.000 Existing
5 Nok atap 56.35 m1 181,500 10,227,525 0.933 100.00% 0.933 0.000 100.00% 0.933
6 Nok treeway 6.00 bh 155,100 930,600 0.085 100.00% 0.085 0.000 100.00% 0.085
7 Nok ujung genteng 9.00 bh 125,400 1,128,600 0.103 100.00% 0.103 0.000 100.00% 0.103
8 Rangka hollow + solartuf 31.20 m2 715,000 22,308,000 2.036 100.00% 2.036 0.000 100.00% 2.036
9 Screed Tebal ± 5cm 32.30 m2 47,022 1,518,819 0.139 100.00% 0.139 0.000 100.00% 0.139
10 Waterprofing Sikatop 107 32.30 m2 30,426 982,760 0.090 100.00% 0.090 0.000 100.00% 0.090
11 Acian MU 200 32.30 m2 50,050 1,616,615 0.148 100.00% 0.148 0.000 100.00% 0.148
12 Ban - banan 61.00 m1 93,500 5,703,500 0.520 100.00% 0.520 0.000 100.00% 0.520
13 Roof drain Stainless 4" 13.00 bh 158,785 2,064,205 0.188 70.00% 0.132 0.000 70.00% 0.132
SUB TOTAL 88,498,672 8.076 99.30% 8.019 0.00% 0.000 99.30% 8.019 0.057
1 Meja dapur beton m3 Exclude Exclude Exclude
2 Keramik meja dapur Platinum 60 x 30 m2 Exclude Exclude Exclude
3 Railing tangga & balkon Hollow galvanis kombinasi 4x4 , 2x4 + handrail kayu 23.64 m1 798,600 18,878,904 1.723 0.00% 0.000 0.000 0.00% 0.000
4 Railing bak bunga Hollow galvanis kombinasi 4x4 , 2x4 + handrail kayu 6.80 m1 399,300 2,715,240 0.248 0.00% 0.000 0.000 0.00% 0.000
4 Keramik tangga (keramik motif kayu) Platinum amazon 40 x 40 7.92 m2 152,845 1,210,532 0.110 0.00% 0.000 0.000 0.00% 0.000
5 Pintu pagar utama Rangka hollow + Besi pelat + GRC motif kayu Finish Cat 1.00 ls 12,083,500 12,083,500 1.103 0.00% 0.000 0.000 0.00% 0.000
6 Pagar akses taman Rangka hollow + Besi pelat + GRC motif kayu Finish Cat 1.00 ls 1,710,280 1,710,280 0.156 0.00% 0.000 0.000 0.00% 0.000
7 Meja wastafel beton 1.00 unit 292,934 292,934 0.027 0.00% 0.000 0.000 0.00% 0.000
8 Bak bunga (pas dinding bata finish cat exterior) Area parkir & balkon 1.00 ls 3,025,000 3,025,000 0.276 50.00% 0.138 0.000 50.00% 0.138
9 Bangku beton area balkon 1.00 ls 1,650,000 1,650,000 0.151 0.00% 0.000 0.000 0.00% 0.000
10 Dinding pagar depan (peninggian dari dinding existing) Peninggian, perapihan, & cat ulang 1.00 ls 4,400,000 4,400,000 0.402 60.00% 0.241 10.00% 0.040 70.00% 0.281
11 Roster beton Pagar depan m2 Exclude Exclude 4.195 0.379 0.419 Exclude 3.775
12 Water heater listrik Modena 15L 1.00 unit 2,480,500 2,480,500 0.226 0.00% 0.000 0.000 0.00% 0.000
13 Rumah GWT Include galian, rolag bata keliling, pelat beton, tutup 1.00 ls 5,388,672 5,388,672 0.492 0.00% 0.000 0.000 0.00% 0.000
14 Tangga monyet Akses menuju toren 1.00 ls 2,310,000 2,310,000 0.211 0.00% 0.000 0.000 0.00% 0.000
SUB TOTAL 56,145,562 9.318 4.07% 0.379 0.43% 0.040 4.50% 0.419
L. PEKERJAAN MEP
1 Instalasi Titik Penerangan Kabel NYM 2 x 1,5 -
- Lantai 1 37.00 ttk 231,000.00 8,547,000 0.780 100.00% 0.780 0.000 100.00% 0.780
- Lantai 2 21.00 ttk 231,000.00 4,851,000 0.443 100.00% 0.443 0.000 100.00% 0.443
2 Fitting / Armature -
Lantai 1 -
- Area carport Lampu dinding kapal + lampu led panasonic 7 watt 6.00 ttk 78,100.00 468,600 0.043 100.00% 0.043 0.000 100.00% 0.043
- R. Tamu Lampu Downlight Phillips LED 59265 2.00 ttk 146,300.00 292,600 0.027 100.00% 0.027 0.000 100.00% 0.027
- K. Tidur tamu Lampu Downlight Phillips LED 59265 2.00 ttk 146,300.00 292,600 0.027 100.00% 0.027 0.000 100.00% 0.027
- R. Keluarga & R. Santai Lampu Downlight Phillips LED 59265 4.00 ttk 146,300.00 585,200 0.053 100.00% 0.053 0.000 100.00% 0.053
- K. Tidur anak depan Lampu Downlight Phillips LED 59265 2.00 ttk 146,300.00 292,600 0.027 100.00% 0.027 0.000 100.00% 0.027
- Kamar mandi depan Lampu Downlight Phillips LED 59265 1.00 ttk 146,300.00 146,300 0.013 100.00% 0.013 0.000 100.00% 0.013
- Area taman tengah Lampu dinding kapal + lampu led panasonic 7 watt 8.00 ttk 78,100.00 624,800 0.057 100.00% 0.057 0.000 100.00% 0.057
- Garasi Lampu Downlight Phillips LED 59265 4.00 ttk 146,300.00 585,200 0.053 100.00% 0.053 0.000 100.00% 0.053
- K. Tidur anak belakang Lampu Downlight Phillips LED 59265 2.00 ttk 146,300.00 292,600 0.027 100.00% 0.027 0.000 100.00% 0.027
- R. Makan Lampu Downlight Phillips LED 59265 2.00 ttk 146,300.00 292,600 0.027 100.00% 0.027 0.000 100.00% 0.027
- Area dapur Lampu Downlight Phillips LED 59265 2.00 ttk 146,300.00 292,600 0.027 100.00% 0.027 0.000 100.00% 0.027
- K. Mandi belakang Lampu Downlight Phillips LED 59265 1.00 ttk 146,300.00 146,300 0.013 100.00% 0.013 0.000 100.00% 0.013
- K. Tidur ART Lampu Downlight Phillips LED 59265 1.00 ttk 146,300.00 146,300 0.013 100.00% 0.013 0.000 100.00% 0.013
Lantai 2
- Area rooftop Lampu dinding kapal + lampu led panasonic 7 watt 4.00 ttk 78,100.00 312,400 0.029 0.00% 0.000 0.000 0.00% 0.000
- Area balkon Lampu Downlight Phillips LED 59265 5.00 ttk 146,300.00 731,500 0.067 0.00% 0.000 0.000 0.00% 0.000
- K. Tidur depan Lampu Downlight Phillips LED 59265 2.00 ttk 146,300.00 292,600 0.027 0.00% 0.000 0.000 0.00% 0.000
- R. Belajar Lampu Downlight Phillips LED 59265 2.00 ttk 146,300.00 292,600 0.027 0.00% 0.000 0.000 0.00% 0.000
- K. Tidur tengah Lampu Downlight Phillips LED 59265 2.00 ttk 146,300.00 292,600 0.027 0.00% 0.000 0.000 0.00% 0.000
- Area tangga Lampu Downlight Phillips LED 59265 3.00 ttk 146,300.00 438,900 0.040 0.00% 0.000 0.000 0.00% 0.000
- K. Mandi Lampu Downlight Phillips LED 59265 1.00 ttk 146,300.00 146,300 0.013 0.00% 0.000 0.000 0.00% 0.000
- R. Bersama Lampu Downlight Phillips LED 59265 2.00 ttk 146,300.00 292,600 0.027 0.00% 0.000 0.000 0.00% 0.000
3 Saklar single
- Lantai 1 Ex Panasonic 5.00 ttk 33,000.00 165,000 0.015 100.00% 0.015 0.000 100.00% 0.015
4 Saklar double
5 Instalasi Titik Stop Kontak Kabel NYM 3 x 2,5
- Lantai 1 28.00 ttk 264,000.00 7,392,000 0.675 100.00% 0.675 0.000 100.00% 0.675
- Lantai 2 14.00 ttk 264,000.00 3,696,000 0.337 100.00% 0.337 0.000 100.00% 0.337
- Lantai atap 1.00 ttk 264,000.00 264,000 0.024 0.00% 0.000 0.000 0.00% 0.000
6 Stop kontak
Lantai 1
- R. Tamu Ex Panasonic 2.00 ttk 39,600.00 79,200 0.007 100.00% 0.007 0.000 100.00% 0.007
- K. Tidur tamu Ex Panasonic 2.00 ttk 39,600.00 79,200 0.007 100.00% 0.007 0.000 100.00% 0.007
- R. Keluarga & R. Santai Ex Panasonic 5.00 ttk 39,600.00 198,000 0.018 100.00% 0.018 0.000 100.00% 0.018
- K. Tidur anak depan Ex Panasonic 2.00 ttk 39,600.00 79,200 0.007 100.00% 0.007 0.000 100.00% 0.007
- Kamar mandi depan Ex Panasonic 1.00 ttk 39,600.00 39,600 0.004 100.00% 0.004 0.000 100.00% 0.004
- Area taman tengah Ex Panasonic 3.00 ttk 39,600.00 118,800 0.011 100.00% 0.011 0.000 100.00% 0.011
- Garasi Ex Panasonic 2.00 ttk 39,600.00 79,200 0.007 0.00% 0.000 0.000 0.00% 0.000
- K. Tidur anak belakang Ex Panasonic 2.00 ttk 39,600.00 79,200 0.007 100.00% 0.007 0.000 100.00% 0.007
- R. Makan Ex Panasonic 2.00 ttk 39,600.00 79,200 0.007 100.00% 0.007 0.000 100.00% 0.007
- Area dapur Ex Panasonic 3.00 ttk 39,600.00 118,800 0.011 100.00% 0.011 0.000 100.00% 0.011
- K. Mandi belakang Ex Panasonic 1.00 ttk 39,600.00 39,600 0.004 100.00% 0.004 0.000 100.00% 0.004
- K. Tidur ART Ex Panasonic 2.00 ttk 39,600.00 79,200 0.007 100.00% 0.007 0.000 100.00% 0.007
Lantai 2 -
- Area balkon Ex Panasonic 2.00 ttk 39,600.00 79,200 0.007 0.00% 0.000 0.000 0.00% 0.000
- K. Tidur depan Ex Panasonic 2.00 ttk 39,600.00 79,200 0.007 0.00% 0.000 0.000 0.00% 0.000
- R. Belajar Ex Panasonic 3.00 ttk 39,600.00 118,800 0.011 0.00% 0.000 0.000 0.00% 0.000
- K. Tidur tengah Ex Panasonic 2.00 ttk 39,600.00 79,200 0.007 0.00% 0.000 0.000 0.00% 0.000
- Area tangga Ex Panasonic 1.00 ttk 39,600.00 39,600 0.004 0.00% 0.000 0.000 0.00% 0.000
- K. Mandi Ex Panasonic 1.00 ttk 39,600.00 39,600 0.004 0.00% 0.000 0.000 0.00% 0.000
- R. Bersama Ex Panasonic 3.00 ttk 39,600.00 118,800 0.011 0.00% 0.000 0.000 0.00% 0.000
Lantai Atap -
- Area mesin boster Ex Panasonic 1.00 ttk 39,600.00 39,600 0.004 0.00% 0.000 0.000 0.00% 0.000
7 Instalasi Titik AC Instalasi + stop kontak AC Ex Panasonic -
- Lantai 1 2.00 ttk 522,500.00 1,045,000 0.095 100.00% 0.095 0.000 100.00% 0.095
- Lantai 2 2.00 ttk 522,500.00 1,045,000 0.095 80.00% 0.076 0.000 80.00% 0.076
8 Ceiling fan Maspion cef 2008 - 0.000
- Lantai 1 2.00 unit 627,000.00 1,254,000 0.114 0.00% 0.000 0.000 0.00% 0.000
- Lantai 2 1.00 unit 627,000.00 627,000 0.057 0.00% 0.000 0.000 0.00% 0.000
9 Instalasi outlet internet + armarture Ex Panasonic 1.00 ttk 315,205.00 315,205 0.029 0.00% 0.000 0.000 0.00% 0.000
- Lantai 1 1.00 ttk 308,605.00 308,605 0.028 0.00% 0.000 0.000 0.00% 0.000
- Lantai 2 1.00 ttk 308,605.00 308,605 0.028 0.00% 0.000 0.000 0.00% 0.000
11 Box Panel + MCB Box sikring presto + MCB schneider 6A (4 group) -
- Lantai 1 1.00 unit 682,000.00 682,000 0.062 50.00% 0.031 0.000 50.00% 0.031
- Lantai 2 1.00 unit 682,000.00 682,000 0.062 50.00% 0.031 0.000 50.00% 0.031
12 Kabel tufur NYY 3x4 20.00 m1 44,000.00 880,000 0.080 0.00% 0.000 0.000 0.00% 0.000
13 Penangkal petir 3 AIP (2 Tiang dan 1 Grounding) 1.00 ls 3,400,000.00 3,400,000 0.310 0.00% 0.000 0.000 0.00% 0.000
14 Stabilizer daya listrik Matsunaga 5KVA 1.00 ls 3,428,150.00 3,428,150 0.313 0.00% 0.000 0.000 0.00% 0.000
SUB TOTAL 48,966,565 4.468 68.05% 3.041 0.00% 0.000 68.05% 3.041
- Lantai 1 Pipa PVC Wavin (AW) 1/2" 96.00 m1 27,336.10 2,624,266 0.239 100.00% 0.239 0.000 100.00% 0.239
- Lantai atap Pipa PVC Wavin (AW) 1/2" 24.00 m1 27,336.10 656,066 0.060 100.00% 0.060 0.000 100.00% 0.060
2 Instalasi pipa air panas Westpex 1/2" 2.00 m1 159,500.00 319,000 0.029 100.00% 0.029 0.000 100.00% 0.029
3 Instalasi Pipa Air Bekas -
- Lantai 1 Pipa PVC Wavin (D) 4" 52.00 m1 110,935.00 5,768,620 0.526 100.00% 0.526 0.000 100.00% 0.526
- Lantai 2 Pipa PVC Wavin (D) 4" 8.00 m1 110,935.00 887,480 0.081 95.00% 0.077 0.000 95.00% 0.077
4 Instalasi Pipa Air Kotor -
- Lantai 2 Pipa PVC Wavin (D) 4" 4.00 m1 110,935.00 443,740 0.040 22.00% 0.009 10.00% 0.004 32.00% 0.013
5 Instalasi Pipa Air hujan Pipa PVC Wavin (D) 4" 48.00 m1 110,935.00 5,324,880 0.486 100.00% 0.486 0.000 100.00% 0.486
6 Septictank Konvensional Uk. 200 x 250 x 170 1.00 ttk 8,500,000 8,500,000 0.776 100.00% 0.776 0.000 100.00% 0.776
7 Sumur resapan Buis beton dalam 2,5mtr 1.00 ttk 3,850,000 3,850,000 0.351 100.00% 0.351 0.000 100.00% 0.351
8 Toren air 1000ltr Penguin TB 100 1.00 unit 1,870,000 1,870,000 0.171 0.00% 0.000 0.000 0.00% 0.000
9 Ground water tank Penguin TQ 110 1.00 unit 4,448,400 4,448,400 0.406 0.00% 0.000 0.000 0.00% 0.000
10 Pembuatan sumur bor ls Exclude Exclude Exclude
11 Mesin pompa dorong Wasser PBMH90 - 3EA 1.00 unit 3,590,070 3,590,070 0.328 0.00% 0.000 0.000 0.00% 0.000
12 Mesin pompa (GWT menuju toren atas) Shimizu 268 bit 1.00 unit 2,310,000 2,310,000 0.211 0.00% 0.000 0.000 0.00% 0.000
13 Water boster Wasser PB-169EA 1.00 unit 1,265,000 1,265,000 0.115 0.00% 0.000 0.000 0.00% 0.000
SUB TOTAL 48,494,535 4.425 71.39% 3.159 0.09% 0.004 71.48% 3.163 1.262
TOTAL BLOK B 1,042,196,182 99.297 74.12% 73.599 0.28% 0.283 74.40% 73.882
GRAND TOTAL 1,095,865,988 104.19 78.50 0.28 78.779
1.428
KE-41
PERIODE
11 Februari
12 - 18- maret
18 Februari
2023 2023
74.394 %

NO URAIAN PEKERJAAN SPESIFIKASI BOBOT MINGGU LALU MINGGU INI S/D MINGGU INI KETERANGAN
VOLUME SAT. HARGA SATUAN JUMLAH HARGA
BLOK N
SUB TOTAL 2,500,000 0.228 100.00% 0.228 0.00% 0.000 100.00% 0.228
B PEKERJAAN UTAMA
Lantai 1
9 Bongkar dan Pasang Kran Bawah Ex Onda 1.00 bh 56,250 56,250 0.005 100.00% 0.005 0.000 100.00% 0.005
12Gali Tanah 1.32 m3 74,030 97,720 0.009 100.00% 0.009 0.000 100.00% 0.009
Lantai 2
SUB TOTAL 51,169,806 4.669 100.00% 4.669 0.00% 0.000 100.00% 4.669
TOTAL BLOK N 53,669,806 4.897 4.897 0.000 4.897
BLOK B
4 Safety tools 1.00 ls 1,595,000 1,595,000 0.146 84.00% 0.122 2.00% 0.003 86.00% 0.125
- Kupas cat
- Pembersihan lahan
7 Bouwplank 96.65 m1 18,687 1,806,074 0.165 100.00% 0.165 0.000 100.00% 0.165
SUB TOTAL 18,575,774 1.695 89.86% 1.523 1.27% 0.021 91.13% 1.545
1 Galian pondasi 39.95 m3 74,030 2,957,776 0.270 100.00% 0.270 0.000 100.00% 0.270
SUB TOTAL 29,177,619 2.663 100.00% 2.663 0.00% 0.000 100.00% 2.663
5 Rollag bata 2.20 m3 1,343,573 2,955,861 0.270 100.00% 0.270 0.000 100.00% 0.270
SUB TOTAL 47,444,832 4.329 100.00% 4.329 0.00% 0.000 100.00% 4.329
Lantai 1
7 Tangga D13 - 150 & D10 - 150, 2 layer 1.20 m3 4,814,469 5,762,919 0.526 100.00% 0.526 0.000 100.00% 0.526
Lantai 2
Lantai Atap - -
SUB TOTAL 213,115,509 19.447 100.00% 19.447 0.00% 0.000 100.00% 19.447
Lantai 1
5 Cat exterior Ex Vinilex exterior 69.60 m2 47,685 3,318,876 0.303 30.00% 0.091 30.00% 0.091 60.00% 0.182
7 Kisi - kisi WPC 1.38 m2 1,980,000 2,732,400 0.249 0.00% 0.000 0.000 0.00% 0.000
8 Coonwood 17.80 m2 495,000 8,811,000 0.804 0.00% 0.000 0.000 0.00% 0.000
9 Roster beton 4.80 m2 727,950 3,494,159 0.319 95.00% 0.303 0.000 95.00% 0.303
11 Dinding keramik dapur (full plafond) Platinum 60 x 30 10.92 m2 213,895 2,335,733 0.213 0.00% 0.000 0.000 0.00% 0.000
Lantai 2
8 Coonwood 8.89 m2 495,000 4,400,550 0.402 0.00% 0.000 0.000 0.00% 0.000
SUB TOTAL 228,189,446 20.823 82.72% 17.224 2.07% 0.431 84.79% 17.655 3.167
F. FINISHING LANTAI
Lantai 1
Lantai 2
SUB TOTAL 107,196,035 9.782 92.70% 9.068 0.00% 0.000 92.70% 9.068 0.714
Lantai 1
1 Kloset duduk Hanya jasa pasang (matrial existing) 2.00 unit 305,415 610,830 0.056 0.00% 0.000 0.00% 0.000 0.00% 0.000
2 Jet washer Hanya jasa pasang (matrial existing) 2.00 unit 28,985 57,970 0.005 0.00% 0.000 0.00% 0.000 0.00% 0.000
3 Shower set Hanya jasa pasang (matrial existing) 2.00 unit 132,000 264,000 0.024 0.00% 0.000 0.00% 0.000 0.00% 0.000
4 Floor drain Stainless Ex Onda / setara 2.00 unit 137,885 275,770 0.025 0.00% 0.000 0.00% 0.000 0.00% 0.000
7 Kran stainless Kran stainless onda standar 5.00 unit 71,500 357,500 0.033 0.00% 0.000 0.00% 0.000 0.00% 0.000
8 Wastafel TOTO LW 642 CJ 1.00 unit 1,707,970 1,707,970 0.156 0.00% 0.000 0.00% 0.000 0.00% 0.000
Lantai 2
1 Kloset duduk Winplus CCST 1.00 unit 1,736,515 1,736,515 0.158 0.00% 0.000 0.00% 0.000 0.00% 0.000
2 Jet washer ONDA S 75 WCS 1.00 unit 133,485 133,485 0.012 0.00% 0.000 0.00% 0.000 0.00% 0.000
3 Hand shower + Kran 2 in 1 Hand shower Setara American standrat + Kran 2 in 1 Setara 2.00 unit 1,008,000 2,016,000 0.184 0.00% 0.000 0.00% 0.000 0.00% 0.000
SUB TOTAL 7,788,195 0.711 0.00% 0.000 0.00% 0.000 0.00% 0.000 0.711
Lantai 1
1 Kolom & balok praktis 13 x 15 1.53 m3 4,510,000 6,916,874 0.631 100.00% 0.631 0.00% 0.000 100.00% 0.631
2 PJ1 (85 x 250) & (115 x 160) Area taman Pintu jendela alumunium alexindo 4" putih, kaca clear 6mm 1.00 unit 5,915,128 5,915,128 0.540 0.00% 0.001 0.00% 0.000 0.00% 0.001
3 P2 (80 x 200) Pintu kamar tidur S plus fortabelo full set 3.00 unit 3,602,610 10,807,830 0.986 0.00% 0.002 0.00% 0.000 0.00% 0.002
4 P2' (Pintu kamar tidur depan) (Pintu kamar tidur belakang) Matrial existing (hanya upah pasang & perapihan + cat) 2.00 unit 1,925,000 3,850,000 0.351 0.00% 0.001 0.00% 0.000 0.00% 0.001
4 P3 (70 x 200) Pintu kamar mandi Pintu kamar mandi, PVC modern 2.00 unit 984,500 1,969,000 0.180 0.00% 0.000 0.00% 0.000 0.00% 0.000
5 P4 (Pintu utama) Matrial existing (hanya upah pasang & perapihan + cat) 1.00 unit 1,925,000 1,925,000 0.176 0.00% 0.001 0.00% 0.000 0.00% 0.001
6 Rolling door Jasa pasang + perapihan, matrial menggunakan existing 1.00 unit 1,650,000 1,650,000 0.151 0.00% 0.000 0.00% 0.000 0.00% 0.000
7 J2 (170 x 150) Area parkir depan, Taman, R. Makan, K. Tidur Jendela daun alumunium alexindo 4" putih, kaca clear 6mm 4.00 unit 3,366,000 13,464,000 1.229 0.00% 0.002 0.00% 0.000 0.00% 0.002
8 J2' (R. Tamu) (K. Tidur tengah) Matrial existing (hanya upah pasang & perapihan + cat) 2.00 unit 1,650,000 3,300,000 0.301 0.00% 0.001 0.00% 0.000 0.00% 0.001
8 J3 (Pintu utama) Matrial existing (hanya upah pasang & perapihan + cat) 1.00 unit 1,650,000 1,650,000 0.151 0.00% 0.001 0.00% 0.000 0.00% 0.001
9 J4 (355 x 220) Area taman Jendela kombinasi alumunium alexindo 4" putih, kaca clea 1.00 unit 10,309,200 10,309,200 0.941 0.00% 0.002 0.00% 0.000 0.00% 0.002
10 J5 (235 x 220) Area selasar K. Art Jendela daun alumunium alexindo 4" putih, kaca clear 6mm 1.00 unit 6,824,400 6,824,400 0.623 0.00% 0.001 0.00% 0.000 0.00% 0.001
12 Jalusi PVC 2.00 unit 247,500 495,000 0.045 0.00% 0.000 0.00% 0.000 0.00% 0.000
Lantai 2
2 P1 (190 x 250) Balkon Pintu sliding alumunium alexindo 4" putih, kaca clear 6mm 1.00 unit 7,792,969 7,792,969 0.711 0.00% 0.000 0.00% 0.000 0.00% 0.000
3 P2 (80 x 200) Balkon, K. Tidur S plus fortabelo full set 4.00 unit 3,602,610 14,410,440 1.315 0.00% 0.000 0.00% 0.000 0.00% 0.000
4 P3 (70 x 200) Pintu kamar mandi Pintu kamar mandi, PVC modern 1.00 unit 984,500 984,500 0.090 0.00% 0.000 0.00% 0.000 0.00% 0.000
5 J1 (170 x 220) Balkon Jendela kombinasi alumunium alexindo 4" putih, kaca clea 2.00 unit 1,028,500 2,057,000 0.188 0.00% 0.000 0.00% 0.000 0.00% 0.000
SUB TOTAL 99,257,976 9.057 10.92% 0.989 0.00% 0.000 10.92% 0.989 8.068
I PEKERJAAN PLAFON
Lantai 1
2 List profile 10cm 147.90 m1 27,885 4,124,192 0.376 50.00% 0.188 0.00% 0.000 50.00% 0.188
Lantai 2 0.000
2 List profile 10cm 66.48 m1 27,885 1,853,795 0.169 100.00% 0.169 0.00% 0.000 100.00% 0.169
SUB TOTAL 49,345,462 4.503 88.74% 3.996 0.00% 0.000 88.74% 3.996 0.507
J. PEKERJAAN ATAP
3 Lisplang GRC 30cm 75.70 m1 72,160 5,462,512 0.498 100.00% 0.498 0.000 100.00% 0.498
5 Nok atap 56.35 m1 181,500 10,227,525 0.933 100.00% 0.933 0.000 100.00% 0.933
6 Nok treeway 6.00 bh 155,100 930,600 0.085 100.00% 0.085 0.000 100.00% 0.085
9 Screed Tebal ± 5cm 32.30 m2 47,022 1,518,819 0.139 100.00% 0.139 0.000 100.00% 0.139
11 Acian MU 200 32.30 m2 50,050 1,616,615 0.148 100.00% 0.148 0.000 100.00% 0.148
12 Ban - banan 61.00 m1 93,500 5,703,500 0.520 100.00% 0.520 0.000 100.00% 0.520
13 Roof drain Stainless 4" 13.00 bh 158,785 2,064,205 0.188 70.00% 0.132 0.00% 0.000 70.00% 0.132
SUB TOTAL 88,498,672 8.076 99.30% 8.019 0.00% 0.000 99.30% 8.019 0.057
3 Railing tangga & balkon Hollow galvanis kombinasi 4x4 , 2x4 + handrail kayu 23.64 m1 798,600 18,878,904 1.723 0.00% 0.000 0.00% 0.000 0.00% 0.000
4 Railing bak bunga Hollow galvanis kombinasi 4x4 , 2x4 + handrail kayu 6.80 m1 399,300 2,715,240 0.248 0.00% 0.000 0.00% 0.000 0.00% 0.000
4 Keramik tangga (keramik motif kayu) Platinum amazon 40 x 40 7.92 m2 152,845 1,210,532 0.110 0.00% 0.000 0.00% 0.000 0.00% 0.000
5 Pintu pagar utama Rangka hollow + Besi pelat + GRC motif kayu Finish Cat 1.00 ls 12,083,500 12,083,500 1.103 0.00% 0.000 0.00% 0.000 0.00% 0.000
6 Pagar akses taman Rangka hollow + Besi pelat + GRC motif kayu Finish Cat 1.00 ls 1,710,280 1,710,280 0.156 0.00% 0.000 0.00% 0.000 0.00% 0.000
7 Meja wastafel beton 1.00 unit 292,934 292,934 0.027 0.00% 0.000 0.00% 0.000 0.00% 0.000
8 Bak bunga (pas dinding bata finish cat exterior) Area parkir & balkon 1.00 ls 3,025,000 3,025,000 0.276 50.00% 0.138 0.00% 0.000 50.00% 0.138
9 Bangku beton area balkon 1.00 ls 1,650,000 1,650,000 0.151 0.00% 0.000 0.00% 0.000 0.00% 0.000
12 Water heater listrik Modena 15L 1.00 unit 2,480,500 2,480,500 0.226 0.00% 0.000 0.00% 0.000 0.00% 0.000
13 Rumah GWT Include galian, rolag bata keliling, pelat beton, tutup 1.00 ls 5,388,672 5,388,672 0.492 0.00% 0.000 0.00% 0.000 0.00% 0.000
14 Tangga monyet Akses menuju toren 1.00 ls 2,310,000 2,310,000 0.211 0.00% 0.000 0.00% 0.000 0.00% 0.000
SUB TOTAL 56,145,562 9.318 4.50% 0.419 0.43% 0.040 4.93% 0.459
L. PEKERJAAN MEP
- Lantai 1 37.00 ttk 231,000.00 8,547,000 0.780 100.00% 0.780 0.000 100.00% 0.780
- Lantai 2 21.00 ttk 231,000.00 4,851,000 0.443 100.00% 0.443 0.000 100.00% 0.443
Lantai 1 -
Lantai 2
- Area rooftop Lampu dinding kapal + lampu led panasonic 7 watt 4.00 ttk 78,100.00 312,400 0.029 0.00% 0.000 0.00% 0.000 0.00% 0.000
- Area balkon Lampu Downlight Phillips LED 59265 5.00 ttk 146,300.00 731,500 0.067 0.00% 0.000 0.00% 0.000 0.00% 0.000
- K. Tidur depan Lampu Downlight Phillips LED 59265 2.00 ttk 146,300.00 292,600 0.027 0.00% 0.000 0.00% 0.000 0.00% 0.000
- R. Belajar Lampu Downlight Phillips LED 59265 2.00 ttk 146,300.00 292,600 0.027 0.00% 0.000 0.00% 0.000 0.00% 0.000
- K. Tidur tengah Lampu Downlight Phillips LED 59265 2.00 ttk 146,300.00 292,600 0.027 0.00% 0.000 0.00% 0.000 0.00% 0.000
- Area tangga Lampu Downlight Phillips LED 59265 3.00 ttk 146,300.00 438,900 0.040 0.00% 0.000 0.00% 0.000 0.00% 0.000
- K. Mandi Lampu Downlight Phillips LED 59265 1.00 ttk 146,300.00 146,300 0.013 0.00% 0.000 0.00% 0.000 0.00% 0.000
- R. Bersama Lampu Downlight Phillips LED 59265 2.00 ttk 146,300.00 292,600 0.027 0.00% 0.000 0.00% 0.000 0.00% 0.000
3 Saklar single
- Lantai 1 Ex Panasonic 5.00 ttk 33,000.00 165,000 0.015 100.00% 0.015 0.00% 0.000 100.00% 0.015
4 Saklar double
- Lantai 1 28.00 ttk 264,000.00 7,392,000 0.675 100.00% 0.675 0.000 100.00% 0.675
- Lantai 2 14.00 ttk 264,000.00 3,696,000 0.337 100.00% 0.337 0.000 100.00% 0.337
- Lantai atap 1.00 ttk 264,000.00 264,000 0.024 0.00% 0.000 0.00% 0.000 0.00% 0.000
6 Stop kontak
Lantai 1
Lantai 2 -
- Area balkon Ex Panasonic 2.00 ttk 39,600.00 79,200 0.007 0.00% 0.000 0.000 0.00% 0.000
- K. Tidur depan Ex Panasonic 2.00 ttk 39,600.00 79,200 0.007 0.00% 0.000 0.000 0.00% 0.000
- R. Belajar Ex Panasonic 3.00 ttk 39,600.00 118,800 0.011 0.00% 0.000 0.000 0.00% 0.000
- K. Tidur tengah Ex Panasonic 2.00 ttk 39,600.00 79,200 0.007 0.00% 0.000 0.000 0.00% 0.000
- Area tangga Ex Panasonic 1.00 ttk 39,600.00 39,600 0.004 0.00% 0.000 0.000 0.00% 0.000
- K. Mandi Ex Panasonic 1.00 ttk 39,600.00 39,600 0.004 0.00% 0.000 0.000 0.00% 0.000
- R. Bersama Ex Panasonic 3.00 ttk 39,600.00 118,800 0.011 0.00% 0.000 0.000 0.00% 0.000
Lantai Atap -
- Lantai 1 2.00 ttk 522,500.00 1,045,000 0.095 100.00% 0.095 0.000 100.00% 0.095
- Lantai 2 2.00 ttk 522,500.00 1,045,000 0.095 80.00% 0.076 0.000 80.00% 0.076
- Lantai 1 2.00 unit 627,000.00 1,254,000 0.114 0.00% 0.000 0.000 0.00% 0.000
- Lantai 2 1.00 unit 627,000.00 627,000 0.057 0.00% 0.000 0.000 0.00% 0.000
- Lantai 1 1.00 ttk 308,605.00 308,605 0.028 0.00% 0.000 0.000 0.00% 0.000
- Lantai 2 1.00 ttk 308,605.00 308,605 0.028 0.00% 0.000 0.000 0.00% 0.000
- Lantai 1 1.00 unit 682,000.00 682,000 0.062 50.00% 0.031 10.00% 0.006 60.00% 0.037
- Lantai 2 1.00 unit 682,000.00 682,000 0.062 50.00% 0.031 10.00% 0.006 60.00% 0.037
12 Kabel tufur NYY 3x4 20.00 m1 44,000.00 880,000 0.080 0.00% 0.000 0.000 0.00% 0.000
13 Penangkal petir 3 AIP (2 Tiang dan 1 Grounding) 1.00 ls 3,400,000.00 3,400,000 0.310 0.00% 0.000 0.000 0.00% 0.000
14 Stabilizer daya listrik Matsunaga 5KVA 1.00 ls 3,428,150.00 3,428,150 0.313 0.00% 0.000 0.000 0.00% 0.000
SUB TOTAL 48,966,565 4.468 68.05% 3.041 0.28% 0.012 68.33% 3.053
SUB TOTAL 48,494,535 4.425 71.48% 3.163 0.16% 0.007 71.65% 3.171 1.255
TOTAL BLOK B 1,042,196,182 99.297 74.40% 73.882 0.52% 0.513 74.92% 74.394
GRAND TOTAL 1,095,865,988 104.19 78.78 0.51 79.292
1.415
OWNER : BAPAK MORI
NO URAIAN PEKERJAAN
BLOK N
1 Safety Tools
2 Alat Bantu Kerja
4 Penginapan Tukang
6 Keamanan
SUB TOTAL
B PEKERJAAN UTAMA
Lantai 1
1 Cat Eksterior
2 Cat Interior
3 Cat Plafond
5 Ganti Kasa Nyamuk
8Cek, Repair dan Cat Jendela dan Pintu
9Bongkar dan Pasang Kran Bawah
10Bongkar dan Pasang Kran Shower
11Cek dan Repair Instalasi Lampu
12Gali Tanah
13Toren Tanam
14Pompa Dorong
15Pipa Air
Lantai 2
1 Cat Eksterior
2 Cat Interior
3 Cat Plafond
5 Ganti Kasa Nyamuk
SUB TOTAL
TOTAL BLOK N
BLOK B
3 Alat bantu kerja
4 Safety tools
- Kupas cat
- Pembersihan lahan
7 Bouwplank
SUB TOTAL
1 Galian pondasi
2 Galian sloof
SUB TOTAL
4 Sloof 15 x 25
5 Rollag bata
SUB TOTAL
Lantai 1
1 Kolom 15 x 15
2 Kolom 15 x 25
3 Kolom 15 x 30
4 Kolom 25 x 25
5 Kolom 25 x 40
7 Tangga
8 Topian beton
Lantai 2
1 Kolom 15 x 15
2 Kolom 15 x 25
3 Kolom 25 x 25
4 Kolom 20 x 30
5 Balok 15 x 25
6 Balok 15 x 20
7 Balok 20 x 40
7 Pelat lantai
9 Topian beton
Lantai Atap
2 Balok 15 x 25
2 Pelat lantai
SUB TOTAL
Lantai 1
3 Acian
4 Cat interior
5 Cat exterior
7 Kisi - kisi WPC
8 Coonwood
9 Roster beton
10 Dinding K. mandi
Lantai 2
3 Acian
4 Cat interior
5 Cat exterior
6 Waterproofing
7 Dinding K. mandi
8 Coonwood
SUB TOTAL
F. FINISHING LANTAI
Lantai 1
1 Screed lantai
6 Rumput gajah mini
7 Steping step
8 Koral sikat
Lantai 2
1 Leveling lantai
4 Waterproofing
SUB TOTAL
Lantai 1
1 Kloset duduk
2 Jet washer
3 Shower set
4 Floor drain
5 Kitchen sink
6 Kran dapur
7 Kran stainless
8 Wastafel
Lantai 2
1 Kloset duduk
2 Jet washer
4 Floor drain
5 Kran stainless
SUB TOTAL
Lantai 1
2 PJ1 (85 x 250) & (115 x 160) Area taman
5 P4 (Pintu utama)
6 Rolling door
8 J3 (Pintu utama)
12 Jalusi PVC
Lantai 2
2 P1 (190 x 250) Balkon
5 J1 (170 x 220) Balkon
SUB TOTAL
I PEKERJAAN PLAFON
Lantai 1
2 List profile 10cm
3 Drop / up ceiling
4 Cat plafon
Lantai 2
2 List profile 10cm
3 Drop / up ceiling
4 Cat plafon
SUB TOTAL
J. PEKERJAAN ATAP
2 Alumunium foil
3 Lisplang
4 Penutup atap
5 Nok atap
6 Nok treeway
7 Nok ujung genteng
9 Screed
10 Waterprofing
11 Acian
12 Ban - banan
13 Roof drain
SUB TOTAL
1 Meja dapur beton
4 Railing bak bunga
5 Pintu pagar utama
6 Pagar akses taman
11 Roster beton
13 Rumah GWT
14 Tangga monyet
SUB TOTAL
L. PEKERJAAN MEP
- Lantai 1
- Lantai 2
Lantai 1
- Area carport
- R. Tamu
- K. Tidur tamu
- Kamar mandi depan
- Area taman tengah
- Garasi
- R. Makan
- Area dapur
- K. Mandi belakang
- K. Tidur ART
Lantai 2
- Area rooftop
- Area balkon
- K. Tidur depan
- R. Belajar
- K. Tidur tengah
- Area tangga
- K. Mandi
- R. Bersama
3 Saklar single
- Lantai 1
- Lantai 2
4 Saklar double
- Lantai 1
- Lantai 2
- Lantai 1
- Lantai 2
- Lantai atap
6 Stop kontak
Lantai 1
- R. Tamu
- K. Tidur tamu
- Kamar mandi depan
- Area taman tengah
- Garasi
- R. Makan
- Area dapur
- K. Mandi belakang
- K. Tidur ART
Lantai 2
- Area balkon
- K. Tidur depan
- R. Belajar
- K. Tidur tengah
- Area tangga
- K. Mandi
- R. Bersama
Lantai Atap
- Area mesin boster
- Lantai 1
- Lantai 2
8 Ceiling fan
- Lantai 1
- Lantai 2
- Lantai 1
- Lantai 2
11 Box Panel + MCB
- Lantai 1
- Lantai 2
12 Kabel tufur
13 Penangkal petir
SUB TOTAL
- Lantai 1
- Lantai 2
- Lantai atap
- Lantai 1
- Lantai 2
- Lantai 1
- Lantai 2
6 Septictank
7 Sumur resapan
8 Toren air 1000ltr
9 Ground water tank
13 Water boster
SUB TOTAL
TOTAL BLOK B
GRAND TOTAL
KONTRAK ASLI
SPESIFIKASI
BLOK N

BY OWNER - ls -
SUB TOTAL

1.00 bh 125,000
1.00 bh 2,750,000
Cat Kayu 1.00 ls 1,875,000
Ex Onda 1.00 bh 56,250
Ex Onda 1.00 bh 750,000
1.00 ls 375,000
1.32 m3 74,030

Las Besi 1.00 ls 625,000
Cat Besi 1.00 ls 375,000
Cat Besi 1.00 ls 375,000
Cat Kayu 1.00 ls 1,875,000
1.00 ls 375,000
SUB TOTAL
TOTAL BLOK N
BLOK B
ls On Site
7.00 bln 330,000
1.00 ls 1,595,000
1.00 ls 2,500,000
96.65 m1 18,687
1.00 ls 2,695,000
SUB TOTAL
39.95 m3 74,030
32.22 m3 26,290
138.65 m3 183,000
SUB TOTAL
D10 - 150 0.70 m3 3,543,380

D10 - 150 2.40 m3 3,897,718
D10 - 150 4.43 m3 3,649,753
2.20 m3 1,343,573
D10 - 150 0.20 m3 3,649,753
SUB TOTAL
D13 - 150 & D10 - 150, 2 layer 1.20 m3 4,814,469
D10 - 150, 2 layer 0.14 m3 4,443,910

D10 - 150, 2 layer 10.89 m3 4,443,910
D10 - 150, 2 layer 2.70 m3 4,443,910
D10 - 150, 2 layer 0.04 m3 4,443,910
-
D10 - 150, 2 layer 1.61 m3 4,443,910
SUB TOTAL
231.91 m2 103,427
463.82 m2 49,546
9.55 m2 66,176
1.38 m2 1,980,000
17.80 m2 495,000
4.80 m2 727,950
Asia tile 20 x 20 39.83 m2 140,580
Platinum 60 x 30 10.92 m2 213,895
327.80 m2 103,427
655.60 m2 49,546
Asia tile 20 x 20 23.35 m2 140,580
8.89 m2 495,000
SUB TOTAL
Tebal ± 5cm 211.08 m2 47,022.25

Ex Sincere 60 x 60 169.54 m2 230,549.00
Ex Sincere 60 x 10 123.25 m1 38,365.80
Platinum 40 x 40 matt 7.24 m2 146,795.00
Paving block 78.10 m2 192,500.00
Andesit 120 x 30 7.00 bh 71,500.00

Ex Sincere 60 x 60 73.32 m2 230,549.00
Ex Sincere 60 x 10 55.40 m1 38,365.80
Sikatop 107 34.48 m2 30,426.00
Platinum 40 x 40 matt 5.00 m2 146,795.00
Platinum 40 x 40 matt 13.68 m2 146,795.00
SUB TOTAL

unit Exclude
unit Exclude
TOTO LW 642 CJ 1.00 unit 1,707,970

ONDA S 75 WCS 1.00 unit 133,485
SUB TOTAL
1.53 m3 4,510,000
2.00 unit 247,500
0.84 m3 4,510,000
SUB TOTAL
Flat 224.77 m2 121,000

147.90 m1 27,885
m1 Exclude
Metrolite 224.77 m2 31,097
Flat 39.00 m2 121,000

66.48 m1 27,885
m1 Exclude
SUB TOTAL
GRC 30cm 75.70 m1 72,160
56.35 m1 181,500
6.00 bh 155,100
9.00 bh 125,400
31.20 m2 715,000
Tebal ± 5cm 32.30 m2 47,022
Sikatop 107 32.30 m2 30,426
MU 200 32.30 m2 50,050
61.00 m1 93,500
Stainless 4" 13.00 bh 158,785
SUB TOTAL
m3 Exclude
1.00 unit 292,934
1.00 ls 1,650,000
Modena 15L 1.00 unit 2,480,500
SUB TOTAL
Kabel NYM 2 x 1,5

37.00 ttk 231,000.00
21.00 ttk 231,000.00


Kabel NYM 3 x 2,5
28.00 ttk 264,000.00
14.00 ttk 264,000.00
1.00 ttk 264,000.00


2.00 ttk 522,500.00
2.00 ttk 522,500.00
Maspion cef 2008
2.00 unit 627,000.00
1.00 unit 627,000.00
1.00 ttk 308,605.00

1.00 ttk 308,605.00
1.00 unit 682,000.00
1.00 unit 682,000.00
NYY 3x4 20.00 m1 44,000.00
SUB TOTAL

Westpex 1/2" 2.00 m1 159,500.00
Pipa PVC Wavin (D) 4" 52.00 m1 110,935.00

Pipa PVC Wavin (D) 4" 8.00 m1 110,935.00
Pipa PVC Wavin (D) 4" 48.00 m1 110,935.00

Pipa PVC Wavin (D) 4" 4.00 m1 110,935.00
Pipa PVC Wavin (D) 4" 48.00 m1 110,935.00
Penguin TB 100 1.00 unit 1,870,000
Penguin TQ 110 1.00 unit 4,448,400
ls Exclude
SUB TOTAL
TOTAL BLOK B
GRAND TOTAL
LAJU PROGRE
MINGGU KE-47
KE-41
PERIODE
PERIODE
11 Februari
19 - 25- maret
18 Februari
2023 2023
74.877 %
AN
ONTRAK ASLI REALISASI
BOBOT MINGGU LALU MINGGU INI S/D MINGGU INI
JUMLAH HARGA
312,500 0.029 100.00% 0.029 0.000 100.00% 0.029

312,500 0.029 100.00% 0.029 0.000 100.00% 0.029
1,500,000 0.137 100.00% 0.137 0.000 100.00% 0.137
- 0.000
375,000 0.034 100.00% 0.034 0.000 100.00% 0.034
- 0.000
2,500,000 0.228 100.00% 0.228 0.00% 0.000 100.00% 0.228
4,401,326 0.402 100.00% 0.402 0.000 100.00% 0.402

8,703,796 0.794 100.00% 0.794 0.000 100.00% 0.794
2,736,536 0.250 100.00% 0.250 0.000 100.00% 0.250
1,031,250 0.094 100.00% 0.094 0.000 100.00% 0.094
125,000 0.011 100.00% 0.011 0.000 100.00% 0.011
2,750,000 0.251 100.00% 0.251 0.000 100.00% 0.251
1,875,000 0.171 100.00% 0.171 0.000 100.00% 0.171
56,250 0.005 100.00% 0.005 0.000 100.00% 0.005
750,000 0.068 100.00% 0.068 0.000 100.00% 0.068
375,000 0.034 100.00% 0.034 0.000 100.00% 0.034
97,720 0.009 100.00% 0.009 0.000 100.00% 0.009
2,375,000 0.217 100.00% 0.217 0.000 100.00% 0.217
1,062,500 0.097 100.00% 0.097 0.000 100.00% 0.097
820,083 0.075 100.00% 0.075 0.000 100.00% 0.075
6,687,821 0.610 100.00% 0.610 0.000 100.00% 0.610

6,678,656 0.609 100.00% 0.609 0.000 100.00% 0.609
1,881,369 0.172 100.00% 0.172 0.000 100.00% 0.172
900,000 0.082 100.00% 0.082 0.000 100.00% 0.082
1,237,500 0.113 100.00% 0.113 0.000 100.00% 0.113
625,000 0.057 100.00% 0.057 0.000 100.00% 0.057
375,000 0.034 100.00% 0.034 0.000 100.00% 0.034
3,000,000 0.274 100.00% 0.274 0.000 100.00% 0.274
375,000 0.034 100.00% 0.034 0.000 100.00% 0.034
1,875,000 0.171 100.00% 0.171 0.000 100.00% 0.171
375,000 0.034 100.00% 0.034 0.000 100.00% 0.034
51,169,806 4.669 100.00% 4.669 0.00% 0.000 100.00% 4.669
53,669,806 4.897 4.897 0.000 4.897
On Site
2,310,000 0.211 86.00% 0.181 2.00% 0.004 88.00% 0.185
2,669,700 0.244 86.00% 0.210 2.00% 0.005 88.00% 0.214
1,595,000 0.146 86.00% 0.125 2.00% 0.003 88.00% 0.128
2,500,000 0.228 86.00% 0.196 2.00% 0.005 88.00% 0.201
5,000,000 0.456 100.00% 0.456 0.000 100.00% 0.456
`
1,806,074 0.165 100.00% 0.165 0.000 100.00% 0.165

2,695,000 0.246 86.00% 0.211 2.00% 0.005 88.00% 0.216
18,575,774 1.695 91.13% 1.545 1.27% 0.021 92.40% 1.566
2,957,776 0.270 100.00% 0.270 0.000 100.00% 0.270

Exclude
847,129 0.077 100.00% 0.077 0.000 100.00% 0.077
25,372,714 2.315 100.00% 2.315 0.000 100.00% 2.315
29,177,619 2.663 100.00% 2.663 0.00% 0.000 100.00% 2.663
2,480,366 0.226 100.00% 0.226 0.000 100.00% 0.226

9,354,523 0.854 100.00% 0.854 0.000 100.00% 0.854
16,167,263 1.475 100.00% 1.475 0.000 100.00% 1.475
15,751,029 1.437 100.00% 1.437 0.000 100.00% 1.437
2,955,861 0.270 100.00% 0.270 0.000 100.00% 0.270
735,790 0.067 100.00% 0.067 0.000 100.00% 0.067
47,444,832 4.329 100.00% 4.329 0.00% 0.000 100.00% 4.329
3,942,304 0.360 100.00% 0.360 0.000 100.00% 0.360
10,908,563 0.995 100.00% 0.995 0.000 100.00% 0.995
18,113,288 1.653 100.00% 1.653 0.000 100.00% 1.653
1,479,844 0.135 100.00% 0.135 0.000 100.00% 0.135
24,151,050 2.204 100.00% 2.204 0.000 100.00% 2.204
483,073 0.044 100.00% 0.044 0.000 100.00% 0.044
5,762,919 0.526 100.00% 0.526 0.000 100.00% 0.526
629,924 0.057 100.00% 0.057 0.000 100.00% 0.057
4,091,472 0.373 100.00% 0.373 0.000 100.00% 0.373

7,671,510 0.700 100.00% 0.700 0.000 100.00% 0.700
1,420,650 0.130 100.00% 0.130 0.000 100.00% 0.130
7,793,280 0.711 100.00% 0.711 0.000 100.00% 0.711
13,800,600 1.259 100.00% 1.259 0.000 100.00% 1.259
2,159,388 0.197 100.00% 0.197 0.000 100.00% 0.197
8,154,080 0.744 100.00% 0.744 0.000 100.00% 0.744
17,446,935 1.592 100.00% 1.592 0.000 100.00% 1.592
48,410,176 4.418 100.00% 4.418 0.000 100.00% 4.418
11,998,556 1.095 100.00% 1.095 0.000 100.00% 1.095
163,314 0.015 100.00% 0.015 0.000 100.00% 0.015
-
15,343,020 1.400 100.00% 1.400 0.000 100.00% 1.400
2,024,426 0.185 100.00% 0.185 0.000 100.00% 0.185
7,167,138 0.654 100.00% 0.654 0.000 100.00% 0.654
213,115,509 19.447 100.00% 19.447 0.00% 0.000 100.00% 19.447
23,985,814 2.189 100.00% 2.189 0.000 100.00% 2.189

22,980,314 2.097 100.00% 2.097 0.000 100.00% 2.097
11,780,331 1.075 100.00% 1.075 0.000 100.00% 1.075
23,761,129 2.168 60.00% 1.301 10.00% 0.217 70.00% 1.518
3,318,876 0.303 60.00% 0.182 20.00% 0.061 80.00% 0.242
631,815 0.058 100.00% 0.058 0.000 100.00% 0.058
2,732,400 0.249 0.00% 0.000 0.000 0.00% 0.000
8,811,000 0.804 0.00% 0.000 0.000 0.00% 0.000
3,494,159 0.319 95.00% 0.303 0.000 95.00% 0.303
5,598,599 0.511 100.00% 0.511 0.00% 0.000 100.00% 0.511
2,335,733 0.213 0.00% 0.000 0.000 0.00% 0.000
33,903,453 3.094 100.00% 3.094 0.000 100.00% 3.094

32,482,200 2.964 100.00% 2.964 0.000 100.00% 2.964
17,065,218 1.557 100.00% 1.557 0.000 100.00% 1.557
9,407,699 0.858 60.00% 0.515 10.00% 0.086 70.00% 0.601
4,148,595 0.379 60.00% 0.227 10.00% 0.038 70.00% 0.265
14,069,018 1.284 100.00% 1.284 0.000 100.00% 1.284
3,282,543 0.300 100.00% 0.300 0.00% 0.000 100.00% 0.300
4,400,550 0.402 0.00% 0.000 0.000 0.00% 0.000
228,189,446 20.823 84.79% 17.655 1.93% 0.401 86.72% 18.057
9,925,457 0.906 100.00% 0.906 0.000 100.00% 0.906

39,087,277 3.567 100.00% 3.567 0.00% 0.000 100.00% 3.567
4,728,585 0.431 100.00% 0.431 0.00% 0.000 100.00% 0.431
5,242,584 0.478 100.00% 0.478 0.00% 0.000 100.00% 0.478
1,062,796 0.097 100.00% 0.097 0.00% 0.000 100.00% 0.097
15,034,250 1.372 100.00% 0.823 0.00% 0.000 100.00% 0.823
475,200 0.043 0.00% 0.000 0.000 0.00% 0.000
500,500 0.046 0.00% 0.000 0.000 0.00% 0.000
834,900 0.076 0.00% 0.000 0.000 0.00% 0.000
5,068,999 0.463 100.00% 0.463 0.000 100.00% 0.463

16,903,853 1.543 100.00% 1.543 0.000 100.00% 1.543
2,125,465 0.194 100.00% 0.194 0.000 100.00% 0.194
1,049,088 0.096 100.00% 0.096 0.000 100.00% 0.096
733,975 0.067 100.00% 0.067 0.00% 0.000 100.00% 0.067
2,008,156 0.183 100.00% 0.183 0.000 100.00% 0.183
2,414,951 0.220 100.00% 0.220 0.000 100.00% 0.220
107,196,035 9.782 92.70% 9.068 0.00% 0.000 92.70% 9.068
610,830 0.056 0.00% 0.000 0.00% 0.000 0.00% 0.000

57,970 0.005 0.00% 0.000 0.00% 0.000 0.00% 0.000
264,000 0.024 0.00% 0.000 0.00% 0.000 0.00% 0.000
275,770 0.025 0.00% 0.000 0.00% 0.000 0.00% 0.000
Exclude
Exclude
357,500 0.033 0.00% 0.000 0.00% 0.000 0.00% 0.000
1,707,970 0.156 0.00% 0.000 0.00% 0.000 0.00% 0.000
1,736,515 0.158 0.00% 0.000 0.00% 0.000 0.00% 0.000

133,485 0.012 0.00% 0.000 0.00% 0.000 0.00% 0.000
2,016,000 0.184 0.00% 0.000 0.00% 0.000 0.00% 0.000
413,655 0.038 0.00% 0.000 0.00% 0.000 0.00% 0.000
214,500 0.020 0.00% 0.000 0.00% 0.000 0.00% 0.000
7,788,195 0.711 0.00% 0.000 0.00% 0.000 0.00% 0.000
6,916,874 0.631 100.00% 0.631 0.00% 0.000 100.00% 0.631
5,915,128 0.540 0.00% 0.001 0.00% 0.000 0.00% 0.001
10,807,830 0.986 0.00% 0.002 0.00% 0.000 0.00% 0.002
3,850,000 0.351 0.00% 0.001 0.00% 0.000 0.00% 0.001
1,969,000 0.180 0.00% 0.000 0.00% 0.000 0.00% 0.000
1,925,000 0.176 0.00% 0.001 0.00% 0.000 0.00% 0.001
1,650,000 0.151 0.00% 0.000 0.00% 0.000 0.00% 0.000
13,464,000 1.229 0.00% 0.002 0.00% 0.000 0.00% 0.002
3,300,000 0.301 0.00% 0.001 0.00% 0.000 0.00% 0.001
1,650,000 0.151 0.00% 0.001 0.00% 0.000 0.00% 0.001
10,309,200 0.941 0.00% 0.002 0.00% 0.000 0.00% 0.002
6,824,400 0.623 0.00% 0.001 0.00% 0.000 0.00% 0.001
1,155,000 0.105 0.00% 0.000 0.00% 0.000 0.00% 0.000
495,000 0.045 0.00% 0.000 0.00% 0.000 0.00% 0.000
3,781,635 0.345 100.00% 0.345 0.00% 0.000 100.00% 0.345

7,792,969 0.711 0.00% 0.000 0.00% 0.000 0.00% 0.000
14,410,440 1.315 0.00% 0.000 0.00% 0.000 0.00% 0.000
984,500 0.090 0.00% 0.000 0.00% 0.000 0.00% 0.000
2,057,000 0.188 0.00% 0.000 0.00% 0.000 0.00% 0.000
99,257,976 9.057 10.92% 0.989 0.00% 0.000 10.92% 0.989
27,197,170 2.482 100.00% 2.482 0.00% 0.000 100.00% 2.482

4,124,192 0.376 50.00% 0.188 0.00% 0.000 50.00% 0.188
Exclude
6,989,673 0.638 50.00% 0.319 0.00% 0.000 50.00% 0.319
0.000
4,719,000 0.431 100.00% 0.431 0.00% 0.000 100.00% 0.431
1,853,795 0.169 100.00% 0.169 0.00% 0.000 100.00% 0.169
Exclude
1,212,783 0.111 100.00% 0.111 0.00% 0.000 100.00% 0.111
3,248,850 0.296 100.00% 0.296 0.000 100.00% 0.296
49,345,462 4.503 88.74% 3.996 0.00% 0.000 88.74% 3.996
36,555,537 3.336 100.00% 3.336 0.000 100.00% 3.336

Exclude 0.00% 0.000 0.000 0.00% 0.000
5,462,512 0.498 100.00% 0.498 0.000 100.00% 0.498
Existing 0.000
10,227,525 0.933 100.00% 0.933 0.000 100.00% 0.933
930,600 0.085 100.00% 0.085 0.000 100.00% 0.085
1,128,600 0.103 100.00% 0.103 0.000 100.00% 0.103
22,308,000 2.036 100.00% 2.036 0.000 100.00% 2.036
1,518,819 0.139 100.00% 0.139 0.000 100.00% 0.139
982,760 0.090 100.00% 0.090 0.000 100.00% 0.090
1,616,615 0.148 100.00% 0.148 0.000 100.00% 0.148
5,703,500 0.520 100.00% 0.520 0.000 100.00% 0.520
2,064,205 0.188 70.00% 0.132 0.00% 0.000 70.00% 0.132
88,498,672 8.076 99.30% 8.019 0.00% 0.000 99.30% 8.019
Exclude
Exclude
18,878,904 1.723 0.00% 0.000 0.00% 0.000 0.00% 0.000
2,715,240 0.248 0.00% 0.000 0.00% 0.000 0.00% 0.000
1,210,532 0.110 0.00% 0.000 0.00% 0.000 0.00% 0.000
12,083,500 1.103 0.00% 0.000 0.00% 0.000 0.00% 0.000
1,710,280 0.156 0.00% 0.000 0.00% 0.000 0.00% 0.000
292,934 0.027 0.00% 0.000 0.00% 0.000 0.00% 0.000
3,025,000 0.276 50.00% 0.138 0.00% 0.000 50.00% 0.138
1,650,000 0.151 0.00% 0.000 0.00% 0.000 0.00% 0.000
4,400,000 0.402 80.00% 0.321 10.00% 0.040 90.00% 0.361
Exclude 4.195 0.459 0.499
2,480,500 0.226 0.00% 0.000 0.00% 0.000 0.00% 0.000
5,388,672 0.492 0.00% 0.000 0.00% 0.000 0.00% 0.000
2,310,000 0.211 0.00% 0.000 0.00% 0.000 0.00% 0.000
56,145,562 9.318 4.93% 0.459 0.43% 0.040 5.36% 0.499
-
8,547,000 0.780 100.00% 0.780 0.000 100.00% 0.780
4,851,000 0.443 100.00% 0.443 0.000 100.00% 0.443
-
-
468,600 0.043 100.00% 0.043 0.000 100.00% 0.043
292,600 0.027 100.00% 0.027 0.000 100.00% 0.027
292,600 0.027 100.00% 0.027 0.000 100.00% 0.027
585,200 0.053 100.00% 0.053 0.000 100.00% 0.053
292,600 0.027 100.00% 0.027 0.000 100.00% 0.027
146,300 0.013 100.00% 0.013 0.000 100.00% 0.013
624,800 0.057 100.00% 0.057 0.000 100.00% 0.057
585,200 0.053 100.00% 0.053 0.000 100.00% 0.053
292,600 0.027 100.00% 0.027 0.000 100.00% 0.027
292,600 0.027 100.00% 0.027 0.000 100.00% 0.027
292,600 0.027 100.00% 0.027 0.000 100.00% 0.027
146,300 0.013 100.00% 0.013 0.000 100.00% 0.013
146,300 0.013 100.00% 0.013 0.000 100.00% 0.013
312,400 0.029 0.00% 0.000 0.00% 0.000 0.00% 0.000

731,500 0.067 0.00% 0.000 0.00% 0.000 0.00% 0.000
292,600 0.027 0.00% 0.000 0.00% 0.000 0.00% 0.000
292,600 0.027 0.00% 0.000 0.00% 0.000 0.00% 0.000
292,600 0.027 0.00% 0.000 0.00% 0.000 0.00% 0.000
438,900 0.040 0.00% 0.000 0.00% 0.000 0.00% 0.000
146,300 0.013 0.00% 0.000 0.00% 0.000 0.00% 0.000
292,600 0.027 0.00% 0.000 0.00% 0.000 0.00% 0.000
165,000 0.015 100.00% 0.015 0.00% 0.000 100.00% 0.015

99,000 0.009 0.00% 0.000 0.00% 0.000 0.00% 0.000
660,000 0.060 100.00% 0.060 0.000 100.00% 0.060

396,000 0.036 0.00% 0.000 0.000 0.00% 0.000
7,392,000 0.675 100.00% 0.675 0.000 100.00% 0.675

3,696,000 0.337 100.00% 0.337 0.000 100.00% 0.337
264,000 0.024 0.00% 0.000 0.00% 0.000 0.00% 0.000
79,200 0.007 100.00% 0.007 0.000 100.00% 0.007

79,200 0.007 100.00% 0.007 0.000 100.00% 0.007
198,000 0.018 100.00% 0.018 0.000 100.00% 0.018
79,200 0.007 100.00% 0.007 0.000 100.00% 0.007
39,600 0.004 100.00% 0.004 0.000 100.00% 0.004
118,800 0.011 100.00% 0.011 0.000 100.00% 0.011
79,200 0.007 0.00% 0.000 0.000 0.00% 0.000
79,200 0.007 100.00% 0.007 0.000 100.00% 0.007
79,200 0.007 100.00% 0.007 0.000 100.00% 0.007
118,800 0.011 100.00% 0.011 0.000 100.00% 0.011
39,600 0.004 100.00% 0.004 0.000 100.00% 0.004
79,200 0.007 100.00% 0.007 0.000 100.00% 0.007
-
79,200 0.007 0.00% 0.000 0.000 0.00% 0.000
79,200 0.007 0.00% 0.000 0.000 0.00% 0.000
118,800 0.011 0.00% 0.000 0.000 0.00% 0.000
79,200 0.007 0.00% 0.000 0.000 0.00% 0.000
39,600 0.004 0.00% 0.000 0.000 0.00% 0.000
39,600 0.004 0.00% 0.000 0.000 0.00% 0.000
118,800 0.011 0.00% 0.000 0.000 0.00% 0.000
-
39,600 0.004 0.00% 0.000 0.000 0.00% 0.000
-
1,045,000 0.095 100.00% 0.095 0.000 100.00% 0.095
1,045,000 0.095 80.00% 0.076 0.000 80.00% 0.076
- 0.000
1,254,000 0.114 0.00% 0.000 0.000 0.00% 0.000
627,000 0.057 0.00% 0.000 0.000 0.00% 0.000
315,205 0.029 0.00% 0.000 0.000 0.00% 0.000
308,605 0.028 0.00% 0.000 0.000 0.00% 0.000

308,605 0.028 0.00% 0.000 0.000 0.00% 0.000
-
682,000 0.062 60.00% 0.037 10.00% 0.006 70.00% 0.044
682,000 0.062 60.00% 0.037 10.00% 0.006 70.00% 0.044
880,000 0.080 0.00% 0.000 0.000 0.00% 0.000
3,400,000 0.310 0.00% 0.000 0.000 0.00% 0.000
3,428,150 0.313 0.00% 0.000 0.000 0.00% 0.000
48,966,565 4.468 68.33% 3.053 0.28% 0.012 68.61% 3.066
2,624,266 0.239 100.00% 0.239 0.000 100.00% 0.239

1,312,133 0.120 100.00% 0.120 0.000 100.00% 0.120
656,066 0.060 100.00% 0.060 0.000 100.00% 0.060
319,000 0.029 100.00% 0.029 0.000 100.00% 0.029
-
5,768,620 0.526 100.00% 0.526 0.000 100.00% 0.526
887,480 0.081 95.00% 0.077 0.000 95.00% 0.077
-
5,324,880 0.486 100.00% 0.486 0.000 100.00% 0.486
443,740 0.040 50.00% 0.020 18.00% 0.007 68.00% 0.028
5,324,880 0.486 100.00% 0.486 0.000 100.00% 0.486
8,500,000 0.776 100.00% 0.776 0.000 100.00% 0.776
3,850,000 0.351 100.00% 0.351 0.000 100.00% 0.351
1,870,000 0.171 0.00% 0.000 0.000 0.00% 0.000
4,448,400 0.406 0.00% 0.000 0.000 0.00% 0.000
Exclude
3,590,070 0.328 0.00% 0.000 0.000 0.00% 0.000
2,310,000 0.211 0.00% 0.000 0.000 0.00% 0.000
1,265,000 0.115 0.00% 0.000 0.000 0.00% 0.000
48,494,535 4.425 71.65% 3.171 0.16% 0.007 71.81% 3.178
1,042,196,182 99.297 74.92% 74.394 0.49% 0.482 75.41% 74.877
1,095,865,988 104.19 79.29 0.48 79.774
47
41
8aret
Februari
2023 2023
KETERANGAN
On Site
By Owner
On Site
Exclude
2.766
0.714
Exclude
Exclude
0.711
8.068
Exclude
Exclude
0.507
Exclude
Existing
0.057
Exclude
Exclude
Exclude 3.695
1.403
Exclude
1.247
CANA
KE-41
PERIODE
11 Februari
26 - 31- maret
18 Februari
2023 2023
80.962 %

NO URAIAN PEKERJAAN SPESIFIKASI MINGGU LALU MINGGU INI S/D MINGGU INI KETERANGAN
VOLUME SAT. HARGA SATUAN JUMLAH HARGA BOBOT (%)
BLOK N
SUB TOTAL 2,500,000 0.228 100.00% 0.228 0.00% 0.000 100.00% 0.228
B PEKERJAAN UTAMA
Lantai 1
8Cek, Repair dan Cat Jendela dan Pintu Cat Kayu 1.00 ls 1,875,000 1,875,000 0.171 100.00% 0.171 0.000 100.00% 0.171
9Bongkar dan Pasang Kran Bawah Ex Onda 1.00 bh 56,250 56,250 0.005 100.00% 0.005 0.000 100.00% 0.005
12Gali Tanah 1.32 m3 74,030 97,720 0.009 100.00% 0.009 0.000 100.00% 0.009
Lantai 2
SUB TOTAL 51,169,806 4.669 100.00% 4.669 0.00% 0.000 100.00% 4.669
TOTAL BLOK N 53,669,806 4.897 4.897 0.000 4.897
BLOK B
4 Safety tools 1.00 ls 1,595,000 1,595,000 0.146 88.00% 0.128 2.00% 0.003 90.00% 0.131
- Kupas cat
- Pembersihan lahan
7 Bouwplank 96.65 m1 18,687 1,806,074 0.165 100.00% 0.165 0.000 100.00% 0.165
SUB TOTAL 18,575,774 1.695 92.40% 1.566 1.27% 0.021 93.66% 1.588
1 Galian pondasi 39.95 m3 74,030 2,957,776 0.270 100.00% 0.270 0.000 100.00% 0.270
SUB TOTAL 29,177,619 2.663 100.00% 2.663 0.00% 0.000 100.00% 2.663
5 Rollag bata 2.20 m3 1,343,573 2,955,861 0.270 100.00% 0.270 0.000 100.00% 0.270
SUB TOTAL 47,444,832 4.329 100.00% 4.329 0.00% 0.000 100.00% 4.329
Lantai 1
7 Tangga D13 - 150 & D10 - 150, 2 layer 1.20 m3 4,814,469 5,762,919 0.526 100.00% 0.526 0.000 100.00% 0.526
Lantai 2
Lantai Atap - -
SUB TOTAL 213,115,509 19.447 100.00% 19.447 0.00% 0.000 100.00% 19.447
Lantai 1
7 Kisi - kisi WPC 1.38 m2 1,980,000 2,732,400 0.249 0.00% 0.000 0.000 0.00% 0.000
8 Coonwood 17.80 m2 495,000 8,811,000 0.804 0.00% 0.000 0.000 0.00% 0.000
9 Roster beton 4.80 m2 727,950 3,494,159 0.319 95.00% 0.303 0.000 95.00% 0.303
11 Dinding keramik dapur (full plafond) Platinum 60 x 30 10.92 m2 213,895 2,335,733 0.213 0.00% 0.000 40.00% 0.085 40.00% 0.085
Lantai 2
8 Coonwood 8.89 m2 495,000 4,400,550 0.402 0.00% 0.000 0.000 0.00% 0.000
SUB TOTAL 228,189,446 20.823 86.72% 18.057 2.34% 0.486 89.05% 18.543 2.280
F. FINISHING LANTAI
Lantai 1
Lantai 2
SUB TOTAL 107,196,035 9.782 92.70% 9.068 0.00% 0.000 92.70% 9.068 0.714
Lantai 1
1 Kloset duduk Hanya jasa pasang (matrial existing) 2.00 unit 305,415 610,830 0.056 0.00% 0.000 0.00% 0.000 0.00% 0.000
2 Jet washer Hanya jasa pasang (matrial existing) 2.00 unit 28,985 57,970 0.005 0.00% 0.000 0.00% 0.000 0.00% 0.000
3 Shower set Hanya jasa pasang (matrial existing) 2.00 unit 132,000 264,000 0.024 0.00% 0.000 0.00% 0.000 0.00% 0.000
8 Wastafel TOTO LW 642 CJ 1.00 unit 1,707,970 1,707,970 0.156 0.00% 0.000 0.00% 0.000 0.00% 0.000
Lantai 2
1 Kloset duduk Winplus CCST 1.00 unit 1,736,515 1,736,515 0.158 0.00% 0.000 0.00% 0.000 0.00% 0.000
2 Jet washer ONDA S 75 WCS 1.00 unit 133,485 133,485 0.012 0.00% 0.000 0.00% 0.000 0.00% 0.000
3 Hand shower + Kran 2 in 1 Hand shower Setara American standrat + Kran 2 in 1 Setar 2.00 unit 1,008,000 2,016,000 0.184 0.00% 0.000 0.00% 0.000 0.00% 0.000
SUB TOTAL 7,788,195 0.711 0.00% 0.000 0.00% 0.000 0.00% 0.000 0.711
Lantai 1
2 PJ1 (85 x 250) & (115 x 160) Area taman Pintu jendela alumunium alexindo 4" putih, kaca clear 6m 1.00 unit 5,915,128 5,915,128 0.540 0.00% 0.001 0.00% 0.000 0.00% 0.001
3 P2 (80 x 200) Pintu kamar tidur S plus fortabelo full set 3.00 unit 3,602,610 10,807,830 0.986 0.00% 0.002 0.00% 0.000 0.00% 0.002
4 P2' (Pintu kamar tidur depan) (Pintu kamar tidur belakang) Matrial existing (hanya upah pasang & perapihan + cat) 2.00 unit 1,925,000 3,850,000 0.351 0.00% 0.001 0.00% 0.000 0.00% 0.001
4 P3 (70 x 200) Pintu kamar mandi Pintu kamar mandi, PVC modern 2.00 unit 984,500 1,969,000 0.180 0.00% 0.000 0.00% 0.000 0.00% 0.000
5 P4 (Pintu utama) Matrial existing (hanya upah pasang & perapihan + cat) 1.00 unit 1,925,000 1,925,000 0.176 0.00% 0.001 0.00% 0.000 0.00% 0.001
6 Rolling door Jasa pasang + perapihan, matrial menggunakan existing 1.00 unit 1,650,000 1,650,000 0.151 0.00% 0.000 0.00% 0.000 0.00% 0.000
7 J2 (170 x 150) Area parkir depan, Taman, R. Makan, K. Tidur Jendela daun alumunium alexindo 4" putih, kaca clear 6mm 4.00 unit 3,366,000 13,464,000 1.229 0.00% 0.002 0.00% 0.000 0.00% 0.002
8 J2' (R. Tamu) (K. Tidur tengah) Matrial existing (hanya upah pasang & perapihan + cat) 2.00 unit 1,650,000 3,300,000 0.301 0.00% 0.001 0.00% 0.000 0.00% 0.001
8 J3 (Pintu utama) Matrial existing (hanya upah pasang & perapihan + cat) 1.00 unit 1,650,000 1,650,000 0.151 0.00% 0.001 0.00% 0.000 0.00% 0.001
9 J4 (355 x 220) Area taman Jendela kombinasi alumunium alexindo 4" putih, kaca clea 1.00 unit 10,309,200 10,309,200 0.941 0.00% 0.002 0.00% 0.000 0.00% 0.002
12 Jalusi PVC 2.00 unit 247,500 495,000 0.045 0.00% 0.000 0.00% 0.000 0.00% 0.000
Lantai 2
2 P1 (190 x 250) Balkon Pintu sliding alumunium alexindo 4" putih, kaca clear 6mm 1.00 unit 7,792,969 7,792,969 0.711 0.00% 0.000 0.00% 0.000 0.00% 0.000
3 P2 (80 x 200) Balkon, K. Tidur S plus fortabelo full set 4.00 unit 3,602,610 14,410,440 1.315 0.00% 0.000 0.00% 0.000 0.00% 0.000
4 P3 (70 x 200) Pintu kamar mandi Pintu kamar mandi, PVC modern 1.00 unit 984,500 984,500 0.090 0.00% 0.000 0.00% 0.000 0.00% 0.000
5 J1 (170 x 220) Balkon Jendela kombinasi alumunium alexindo 4" putih, kaca clea 2.00 unit 1,028,500 2,057,000 0.188 0.00% 0.000 0.00% 0.000 0.00% 0.000
SUB TOTAL 99,257,976 9.057 10.92% 0.989 0.00% 0.000 10.92% 0.989 8.068
I PEKERJAAN PLAFON
Lantai 1
2 List profile 10cm 147.90 m1 27,885 4,124,192 0.376 50.00% 0.188 0.00% 0.000 50.00% 0.188
Lantai 2 0.000
2 List profile 10cm 66.48 m1 27,885 1,853,795 0.169 100.00% 0.169 0.00% 0.000 100.00% 0.169
SUB TOTAL 49,345,462 4.503 88.74% 3.996 0.00% 0.000 88.74% 3.996 0.507
J. PEKERJAAN ATAP
3 Lisplang GRC 30cm 75.70 m1 72,160 5,462,512 0.498 100.00% 0.498 0.000 100.00% 0.498
5 Nok atap 56.35 m1 181,500 10,227,525 0.933 100.00% 0.933 0.000 100.00% 0.933
6 Nok treeway 6.00 bh 155,100 930,600 0.085 100.00% 0.085 0.000 100.00% 0.085
9 Screed Tebal ± 5cm 32.30 m2 47,022 1,518,819 0.139 100.00% 0.139 0.000 100.00% 0.139
11 Acian MU 200 32.30 m2 50,050 1,616,615 0.148 100.00% 0.148 0.000 100.00% 0.148
12 Ban - banan 61.00 m1 93,500 5,703,500 0.520 100.00% 0.520 0.000 100.00% 0.520
13 Roof drain Stainless 4" 13.00 bh 158,785 2,064,205 0.188 70.00% 0.132 0.00% 0.000 70.00% 0.132
SUB TOTAL 88,498,672 8.076 99.30% 8.019 0.00% 0.000 99.30% 8.019 0.057
3 Railing tangga & balkon Hollow galvanis kombinasi 4x4 , 2x4 + handrail kayu 23.64 m1 798,600 18,878,904 1.723 0.00% 0.000 0.00% 0.000 0.00% 0.000
4 Railing bak bunga Hollow galvanis kombinasi 4x4 , 2x4 + handrail kayu 6.80 m1 399,300 2,715,240 0.248 0.00% 0.000 0.00% 0.000 0.00% 0.000
4 Keramik tangga (keramik motif kayu) Platinum amazon 40 x 40 7.92 m2 152,845 1,210,532 0.110 0.00% 0.000 0.00% 0.000 0.00% 0.000
5 Pintu pagar utama Rangka hollow + Besi pelat + GRC motif kayu Finish Cat 1.00 ls 12,083,500 12,083,500 1.103 0.00% 0.000 0.00% 0.000 0.00% 0.000
6 Pagar akses taman Rangka hollow + Besi pelat + GRC motif kayu Finish Cat 1.00 ls 1,710,280 1,710,280 0.156 0.00% 0.000 0.00% 0.000 0.00% 0.000
7 Meja wastafel beton 1.00 unit 292,934 292,934 0.027 0.00% 0.000 0.00% 0.000 0.00% 0.000
8 Bak bunga (pas dinding bata finish cat exterior) Area parkir & balkon 1.00 ls 3,025,000 3,025,000 0.276 50.00% 0.138 0.00% 0.000 50.00% 0.138
9 Bangku beton area balkon 1.00 ls 1,650,000 1,650,000 0.151 0.00% 0.000 0.00% 0.000 0.00% 0.000
12 Water heater listrik Modena 15L 1.00 unit 2,480,500 2,480,500 0.226 0.00% 0.000 0.00% 0.000 0.00% 0.000
13 Rumah GWT Include galian, rolag bata keliling, pelat beton, tutup 1.00 ls 5,388,672 5,388,672 0.492 0.00% 0.000 0.00% 0.000 0.00% 0.000
14 Tangga monyet Akses menuju toren 1.00 ls 2,310,000 2,310,000 0.211 0.00% 0.000 0.00% 0.000 0.00% 0.000
SUB TOTAL 56,145,562 9.318 5.36% 0.499 0.43% 0.040 5.79% 0.540
L. PEKERJAAN MEP
- Lantai 1 37.00 ttk 231,000.00 8,547,000 0.780 100.00% 0.780 0.000 100.00% 0.780
- Lantai 2 21.00 ttk 231,000.00 4,851,000 0.443 100.00% 0.443 0.000 100.00% 0.443
Lantai 1 -
Lantai 2
- Area rooftop Lampu dinding kapal + lampu led panasonic 7 watt 4.00 ttk 78,100.00 312,400 0.029 0.00% 0.000 5.00% 0.001 5.00% 0.001
- Area balkon Lampu Downlight Phillips LED 59265 5.00 ttk 146,300.00 731,500 0.067 0.00% 0.000 5.00% 0.003 5.00% 0.003
- K. Tidur depan Lampu Downlight Phillips LED 59265 2.00 ttk 146,300.00 292,600 0.027 0.00% 0.000 5.00% 0.001 5.00% 0.001
- R. Belajar Lampu Downlight Phillips LED 59265 2.00 ttk 146,300.00 292,600 0.027 0.00% 0.000 5.00% 0.001 5.00% 0.001
- K. Tidur tengah Lampu Downlight Phillips LED 59265 2.00 ttk 146,300.00 292,600 0.027 0.00% 0.000 5.00% 0.001 5.00% 0.001
- Area tangga Lampu Downlight Phillips LED 59265 3.00 ttk 146,300.00 438,900 0.040 0.00% 0.000 5.00% 0.002 5.00% 0.002
- K. Mandi Lampu Downlight Phillips LED 59265 1.00 ttk 146,300.00 146,300 0.013 0.00% 0.000 5.00% 0.001 5.00% 0.001
- R. Bersama Lampu Downlight Phillips LED 59265 2.00 ttk 146,300.00 292,600 0.027 0.00% 0.000 5.00% 0.001 5.00% 0.001
3 Saklar single
4 Saklar double
- Lantai 1 28.00 ttk 264,000.00 7,392,000 0.675 100.00% 0.675 0.000 100.00% 0.675
- Lantai 2 14.00 ttk 264,000.00 3,696,000 0.337 100.00% 0.337 0.000 100.00% 0.337
- Lantai atap 1.00 ttk 264,000.00 264,000 0.024 0.00% 0.000 50.00% 0.012 50.00% 0.012
6 Stop kontak
Lantai 1
Lantai 2 -
- Area balkon Ex Panasonic 2.00 ttk 39,600.00 79,200 0.007 0.00% 0.000 50.00% 0.004 50.00% 0.004
- K. Tidur depan Ex Panasonic 2.00 ttk 39,600.00 79,200 0.007 0.00% 0.000 50.00% 0.004 50.00% 0.004
- R. Belajar Ex Panasonic 3.00 ttk 39,600.00 118,800 0.011 0.00% 0.000 50.00% 0.005 50.00% 0.005
- K. Tidur tengah Ex Panasonic 2.00 ttk 39,600.00 79,200 0.007 0.00% 0.000 50.00% 0.004 50.00% 0.004
- Area tangga Ex Panasonic 1.00 ttk 39,600.00 39,600 0.004 0.00% 0.000 50.00% 0.002 50.00% 0.002
- K. Mandi Ex Panasonic 1.00 ttk 39,600.00 39,600 0.004 0.00% 0.000 50.00% 0.002 50.00% 0.002
- R. Bersama Ex Panasonic 3.00 ttk 39,600.00 118,800 0.011 0.00% 0.000 50.00% 0.005 50.00% 0.005
Lantai Atap -
- Lantai 1 2.00 ttk 522,500.00 1,045,000 0.095 100.00% 0.095 0.000 100.00% 0.095
- Lantai 2 2.00 ttk 522,500.00 1,045,000 0.095 80.00% 0.076 0.000 80.00% 0.076
- Lantai 1 2.00 unit 627,000.00 1,254,000 0.114 0.00% 0.000 0.000 0.00% 0.000
- Lantai 2 1.00 unit 627,000.00 627,000 0.057 0.00% 0.000 0.000 0.00% 0.000
- Lantai 1 1.00 ttk 308,605.00 308,605 0.028 0.00% 0.000 0.000 0.00% 0.000
- Lantai 2 1.00 ttk 308,605.00 308,605 0.028 0.00% 0.000 0.000 0.00% 0.000
- Lantai 1 1.00 unit 682,000.00 682,000 0.062 70.00% 0.044 10.00% 0.006 80.00% 0.050
- Lantai 2 1.00 unit 682,000.00 682,000 0.062 70.00% 0.044 10.00% 0.006 80.00% 0.050
12 Kabel tufur NYY 3x4 20.00 m1 44,000.00 880,000 0.080 0.00% 0.000 100.00% 0.080 100.00% 0.080
13 Penangkal petir 3 AIP (2 Tiang dan 1 Grounding) 1.00 ls 3,400,000.00 3,400,000 0.310 0.00% 0.000 100.00% 0.310 100.00% 0.310
14 Stabilizer daya listrik Matsunaga 5KVA 1.00 ls 3,428,150.00 3,428,150 0.313 0.00% 0.000 50.00% 0.156 50.00% 0.156
SUB TOTAL 48,966,565 4.468 68.61% 3.066 14.15% 0.632 82.75% 3.698 0.771
SUB TOTAL 48,494,535 4.425 71.81% 3.178 0.16% 0.007 71.98% 3.185 1.240
TOTAL BLOK B 1,042,196,182 99.297 75.41% 74.877 1.20% 1.187 76.60% 76.064
GRAND TOTAL 1,095,865,988 104.19 79.77 1.19 80.962
OWNER : BAPAK MORI
NO URAIAN PEKERJAAN
BLOK N
1 Safety Tools
2 Alat Bantu Kerja
4 Penginapan Tukang
6 Keamanan
SUB TOTAL
B PEKERJAAN UTAMA
Lantai 1
1 Cat Eksterior
2 Cat Interior
3 Cat Plafond
5 Ganti Kasa Nyamuk
12Gali Tanah
13Toren Tanam
14Pompa Dorong
15Pipa Air
Lantai 2
1 Cat Eksterior
2 Cat Interior
3 Cat Plafond
5 Ganti Kasa Nyamuk
SUB TOTAL
TOTAL BLOK N
BLOK B
3 Alat bantu kerja
4 Safety tools
- Kupas cat
- Pembersihan lahan
7 Bouwplank
SUB TOTAL
1 Galian pondasi
2 Galian sloof
SUB TOTAL
4 Sloof 15 x 25
5 Rollag bata
SUB TOTAL
Lantai 1
1 Kolom 15 x 15
2 Kolom 15 x 25
3 Kolom 15 x 30
4 Kolom 25 x 25
5 Kolom 25 x 40
7 Tangga
8 Topian beton
Lantai 2
1 Kolom 15 x 15
2 Kolom 15 x 25
3 Kolom 25 x 25
4 Kolom 20 x 30
5 Balok 15 x 25
6 Balok 15 x 20
7 Balok 20 x 40
7 Pelat lantai
9 Topian beton
Lantai Atap
2 Balok 15 x 25
2 Pelat lantai
SUB TOTAL
Lantai 1
3 Acian
4 Cat interior
5 Cat exterior
7 Kisi - kisi WPC
8 Coonwood
9 Roster beton
10 Dinding K. mandi
Lantai 2
3 Acian
4 Cat interior
5 Cat exterior
6 Waterproofing
7 Dinding K. mandi
8 Coonwood
SUB TOTAL
F. FINISHING LANTAI
Lantai 1
1 Screed lantai
6 Rumput gajah mini
7 Steping step
8 Koral sikat
Lantai 2
1 Leveling lantai
4 Waterproofing
SUB TOTAL
Lantai 1
1 Kloset duduk
2 Jet washer
3 Shower set
4 Floor drain
5 Kitchen sink
6 Kran dapur
7 Kran stainless
8 Wastafel
Lantai 2
1 Kloset duduk
2 Jet washer
4 Floor drain
5 Kran stainless
SUB TOTAL
Lantai 1
2 PJ1 (85 x 250) & (115 x 160) Area taman
5 P4 (Pintu utama)
6 Rolling door
8 J3 (Pintu utama)
12 Jalusi PVC
Lantai 2
2 P1 (190 x 250) Balkon
5 J1 (170 x 220) Balkon
SUB TOTAL
I PEKERJAAN PLAFON
Lantai 1
2 List profile 10cm
3 Drop / up ceiling
4 Cat plafon
Lantai 2
2 List profile 10cm
3 Drop / up ceiling
4 Cat plafon
SUB TOTAL
J. PEKERJAAN ATAP
2 Alumunium foil
3 Lisplang
4 Penutup atap
5 Nok atap
6 Nok treeway
7 Nok ujung genteng
9 Screed
10 Waterprofing
11 Acian
12 Ban - banan
13 Roof drain
SUB TOTAL
1 Meja dapur beton
4 Railing bak bunga
5 Pintu pagar utama
6 Pagar akses taman
11 Roster beton
13 Rumah GWT
14 Tangga monyet
SUB TOTAL
L. PEKERJAAN MEP
- Lantai 1
- Lantai 2
Lantai 1
- Area carport
- R. Tamu
- K. Tidur tamu
- Kamar mandi depan
- Area taman tengah
- Garasi
- R. Makan
- Area dapur
- K. Mandi belakang
- K. Tidur ART
Lantai 2
- Area rooftop
- Area balkon
- K. Tidur depan
- R. Belajar
- K. Tidur tengah
- Area tangga
- K. Mandi
- R. Bersama
3 Saklar single
- Lantai 1
- Lantai 2
4 Saklar double
- Lantai 1
- Lantai 2
- Lantai 1
- Lantai 2
- Lantai atap
6 Stop kontak
Lantai 1
- R. Tamu
- K. Tidur tamu
- Kamar mandi depan
- Area taman tengah
- Garasi
- R. Makan
- Area dapur
- K. Mandi belakang
- K. Tidur ART
Lantai 2
- Area balkon
- K. Tidur depan
- R. Belajar
- K. Tidur tengah
- Area tangga
- K. Mandi
- R. Bersama
Lantai Atap
- Area mesin boster
- Lantai 1
- Lantai 2
8 Ceiling fan
- Lantai 1
- Lantai 2
- Lantai 1
- Lantai 2
11 Box Panel + MCB
- Lantai 1
- Lantai 2
12 Kabel tufur
13 Penangkal petir
SUB TOTAL
- Lantai 1
- Lantai 2
- Lantai atap
- Lantai 1
- Lantai 2
- Lantai 1
- Lantai 2
6 Septictank
7 Sumur resapan
8 Toren air 1000ltr
9 Ground water tank
13 Water boster
SUB TOTAL
TOTAL BLOK B
GRAND TOTAL
KONTRAK ASLI
SPESIFIKASI
BLOK N

BY OWNER - ls -
SUB TOTAL

1.00 bh 125,000
1.00 bh 2,750,000
Cat Kayu 1.00 ls 1,875,000
Ex Onda 1.00 bh 56,250
Ex Onda 1.00 bh 750,000
1.00 ls 375,000
1.32 m3 74,030

Las Besi 1.00 ls 625,000
Cat Besi 1.00 ls 375,000
Cat Besi 1.00 ls 375,000
Cat Kayu 1.00 ls 1,875,000
1.00 ls 375,000
SUB TOTAL
TOTAL BLOK N
BLOK B
ls On Site
7.00 bln 330,000
1.00 ls 1,595,000
1.00 ls 2,500,000
96.65 m1 18,687
1.00 ls 2,695,000
SUB TOTAL
39.95 m3 74,030
32.22 m3 26,290
138.65 m3 183,000
SUB TOTAL
D10 - 150 0.70 m3 3,543,380

D10 - 150 2.40 m3 3,897,718
D10 - 150 4.43 m3 3,649,753
2.20 m3 1,343,573
D10 - 150 0.20 m3 3,649,753
SUB TOTAL
D13 - 150 & D10 - 150, 2 layer 1.20 m3 4,814,469
D10 - 150, 2 layer 0.14 m3 4,443,910

D10 - 150, 2 layer 10.89 m3 4,443,910
D10 - 150, 2 layer 2.70 m3 4,443,910
D10 - 150, 2 layer 0.04 m3 4,443,910
-
D10 - 150, 2 layer 1.61 m3 4,443,910
SUB TOTAL
231.91 m2 103,427
463.82 m2 49,546
9.55 m2 66,176
1.38 m2 1,980,000
17.80 m2 495,000
4.80 m2 727,950
Asia tile 20 x 20 39.83 m2 140,580
Platinum 60 x 30 10.92 m2 213,895
327.80 m2 103,427
655.60 m2 49,546
Asia tile 20 x 20 23.35 m2 140,580
8.89 m2 495,000
SUB TOTAL
Tebal ± 5cm 211.08 m2 47,022.25

Ex Sincere 60 x 60 169.54 m2 230,549.00
Ex Sincere 60 x 10 123.25 m1 38,365.80
Platinum 40 x 40 matt 7.24 m2 146,795.00
Paving block 78.10 m2 192,500.00
Andesit 120 x 30 7.00 bh 71,500.00

Ex Sincere 60 x 60 73.32 m2 230,549.00
Ex Sincere 60 x 10 55.40 m1 38,365.80
Sikatop 107 34.48 m2 30,426.00
Platinum 40 x 40 matt 5.00 m2 146,795.00
Platinum 40 x 40 matt 13.68 m2 146,795.00
SUB TOTAL

unit Exclude
unit Exclude
TOTO LW 642 CJ 1.00 unit 1,707,970

ONDA S 75 WCS 1.00 unit 133,485
SUB TOTAL
1.53 m3 4,510,000
2.00 unit 247,500
0.84 m3 4,510,000
SUB TOTAL
Flat 224.77 m2 121,000

147.90 m1 27,885
m1 Exclude
Metrolite 224.77 m2 31,097
Flat 39.00 m2 121,000

66.48 m1 27,885
m1 Exclude
SUB TOTAL
GRC 30cm 75.70 m1 72,160
56.35 m1 181,500
6.00 bh 155,100
9.00 bh 125,400
31.20 m2 715,000
Tebal ± 5cm 32.30 m2 47,022
Sikatop 107 32.30 m2 30,426
MU 200 32.30 m2 50,050
61.00 m1 93,500
Stainless 4" 13.00 bh 158,785
SUB TOTAL
m3 Exclude
1.00 unit 292,934
1.00 ls 1,650,000
Modena 15L 1.00 unit 2,480,500
SUB TOTAL
Kabel NYM 2 x 1,5

37.00 ttk 231,000.00
21.00 ttk 231,000.00


Kabel NYM 3 x 2,5
28.00 ttk 264,000.00
14.00 ttk 264,000.00
1.00 ttk 264,000.00


2.00 ttk 522,500.00
2.00 ttk 522,500.00
Maspion cef 2008
2.00 unit 627,000.00
1.00 unit 627,000.00
1.00 ttk 308,605.00

1.00 ttk 308,605.00
1.00 unit 682,000.00
1.00 unit 682,000.00
NYY 3x4 20.00 m1 44,000.00
SUB TOTAL

Westpex 1/2" 2.00 m1 159,500.00
Pipa PVC Wavin (D) 4" 52.00 m1 110,935.00

Pipa PVC Wavin (D) 4" 8.00 m1 110,935.00
Pipa PVC Wavin (D) 4" 48.00 m1 110,935.00

Pipa PVC Wavin (D) 4" 4.00 m1 110,935.00
Pipa PVC Wavin (D) 4" 48.00 m1 110,935.00
Penguin TB 100 1.00 unit 1,870,000
Penguin TQ 110 1.00 unit 4,448,400
ls Exclude
SUB TOTAL
TOTAL BLOK B
GRAND TOTAL
LAJU PROGRE
MINGGU KE-48
KE-41
PERIODE
PERIODE
11 Februari
01- 08- April
18 Februari
2023 2023
81.675
GRES MINGGUAN
MINGGU LALU MINGGU INI S/D MINGGU INI
JUMLAH HARGA BOBOT (%)
% BOBOT % BOBOT %
312,500 0.029 100.00% 0.029 0.000 100.00%

312,500 0.029 100.00% 0.029 0.000 100.00%
1,500,000 0.137 100.00% 0.137 0.000 100.00%
- 0.000
375,000 0.034 100.00% 0.034 0.000 100.00%
- 0.000
2,500,000 0.228 100.00% 0.228 0.00% 0.000 100.00%
4,401,326 0.402 100.00% 0.402 0.000 100.00%

8,703,796 0.794 100.00% 0.794 0.000 100.00%
2,736,536 0.250 100.00% 0.250 0.000 100.00%
1,031,250 0.094 100.00% 0.094 0.000 100.00%
125,000 0.011 100.00% 0.011 0.000 100.00%
2,750,000 0.251 100.00% 0.251 0.000 100.00%
1,875,000 0.171 100.00% 0.171 0.000 100.00%
56,250 0.005 100.00% 0.005 0.000 100.00%
750,000 0.068 100.00% 0.068 0.000 100.00%
375,000 0.034 100.00% 0.034 0.000 100.00%
97,720 0.009 100.00% 0.009 0.000 100.00%
2,375,000 0.217 100.00% 0.217 0.000 100.00%
1,062,500 0.097 100.00% 0.097 0.000 100.00%
820,083 0.075 100.00% 0.075 0.000 100.00%
6,687,821 0.610 100.00% 0.610 0.000 100.00%

6,678,656 0.609 100.00% 0.609 0.000 100.00%
1,881,369 0.172 100.00% 0.172 0.000 100.00%
900,000 0.082 100.00% 0.082 0.000 100.00%
1,237,500 0.113 100.00% 0.113 0.000 100.00%
625,000 0.057 100.00% 0.057 0.000 100.00%
375,000 0.034 100.00% 0.034 0.000 100.00%
3,000,000 0.274 100.00% 0.274 0.000 100.00%
375,000 0.034 100.00% 0.034 0.000 100.00%
1,875,000 0.171 100.00% 0.171 0.000 100.00%
375,000 0.034 100.00% 0.034 0.000 100.00%
51,169,806 4.669 100.00% 4.669 0.00% 0.000 100.00%
53,669,806 4.897 4.897 0.000
On Site
2,310,000 0.211 90.00% 0.190 2.00% 0.004 92.00%
2,669,700 0.244 90.00% 0.219 2.00% 0.005 92.00%
1,595,000 0.146 90.00% 0.131 2.00% 0.003 92.00%
2,500,000 0.228 90.00% 0.205 2.00% 0.005 92.00%
5,000,000 0.456 100.00% 0.456 0.00% 0.000 100.00%
`
1,806,074 0.165 100.00% 0.165 0.000 100.00%

2,695,000 0.246 90.00% 0.221 2.00% 0.005 92.00%
18,575,774 1.695 93.66% 1.588 1.27% 0.021 94.93%
2,957,776 0.270 100.00% 0.270 0.000 100.00%

Exclude
847,129 0.077 100.00% 0.077 0.000 100.00%
25,372,714 2.315 100.00% 2.315 0.000 100.00%
29,177,619 2.663 100.00% 2.663 0.00% 0.000 100.00%
2,480,366 0.226 100.00% 0.226 0.000 100.00%

9,354,523 0.854 100.00% 0.854 0.000 100.00%
16,167,263 1.475 100.00% 1.475 0.000 100.00%
15,751,029 1.437 100.00% 1.437 0.000 100.00%
2,955,861 0.270 100.00% 0.270 0.000 100.00%
735,790 0.067 100.00% 0.067 0.000 100.00%
47,444,832 4.329 100.00% 4.329 0.00% 0.000 100.00%
3,942,304 0.360 100.00% 0.360 0.000 100.00%
10,908,563 0.995 100.00% 0.995 0.000 100.00%
18,113,288 1.653 100.00% 1.653 0.000 100.00%
1,479,844 0.135 100.00% 0.135 0.000 100.00%
24,151,050 2.204 100.00% 2.204 0.000 100.00%
483,073 0.044 100.00% 0.044 0.000 100.00%
5,762,919 0.526 100.00% 0.526 0.000 100.00%
629,924 0.057 100.00% 0.057 0.000 100.00%
4,091,472 0.373 100.00% 0.373 0.000 100.00%

7,671,510 0.700 100.00% 0.700 0.000 100.00%
1,420,650 0.130 100.00% 0.130 0.000 100.00%
7,793,280 0.711 100.00% 0.711 0.000 100.00%
13,800,600 1.259 100.00% 1.259 0.000 100.00%
2,159,388 0.197 100.00% 0.197 0.000 100.00%
8,154,080 0.744 100.00% 0.744 0.000 100.00%
17,446,935 1.592 100.00% 1.592 0.000 100.00%
48,410,176 4.418 100.00% 4.418 0.000 100.00%
11,998,556 1.095 100.00% 1.095 0.000 100.00%
163,314 0.015 100.00% 0.015 0.000 100.00%
-
15,343,020 1.400 100.00% 1.400 0.000 100.00%
2,024,426 0.185 100.00% 0.185 0.000 100.00%
7,167,138 0.654 100.00% 0.654 0.000 100.00%
213,115,509 19.447 100.00% 19.447 0.00% 0.000 100.00%
23,985,814 2.189 100.00% 2.189 0.000 100.00%

22,980,314 2.097 100.00% 2.097 0.000 100.00%
11,780,331 1.075 100.00% 1.075 0.000 100.00%
23,761,129 2.168 80.00% 1.735 10.00% 0.217 90.00%
3,318,876 0.303 100.00% 0.303 0.000 100.00%
631,815 0.058 100.00% 0.058 0.000 100.00%
2,732,400 0.249 0.00% 0.000 0.000 0.00%
8,811,000 0.804 0.00% 0.000 0.000 0.00%
3,494,159 0.319 95.00% 0.303 0.000 95.00%
5,598,599 0.511 100.00% 0.511 0.000 100.00%
2,335,733 0.213 40.00% 0.085 40.00% 0.085 80.00%
33,903,453 3.094 100.00% 3.094 0.000 100.00%

32,482,200 2.964 100.00% 2.964 0.000 100.00%
17,065,218 1.557 100.00% 1.557 0.000 100.00%
9,407,699 0.858 80.00% 0.687 10.00% 0.086 90.00%
4,148,595 0.379 80.00% 0.303 10.00% 0.038 90.00%
14,069,018 1.284 100.00% 1.284 0.000 100.00%
3,282,543 0.300 100.00% 0.300 0.000 100.00%
4,400,550 0.402 0.00% 0.000 0.000 0.00%
228,189,446 20.823 89.05% 18.543 2.04% 0.426 91.10%
9,925,457 0.906 100.00% 0.906 0.000 100.00%

39,087,277 3.567 100.00% 3.567 0.000 100.00%
4,728,585 0.431 100.00% 0.431 0.000 100.00%
5,242,584 0.478 100.00% 0.478 0.000 100.00%
1,062,796 0.097 100.00% 0.097 0.000 100.00%
15,034,250 1.372 100.00% 0.823 0.000 100.00%
475,200 0.043 0.00% 0.000 0.000 0.00%
500,500 0.046 0.00% 0.000 0.000 0.00%
834,900 0.076 0.00% 0.000 0.000 0.00%
5,068,999 0.463 100.00% 0.463 0.000 100.00%

16,903,853 1.543 100.00% 1.543 0.000 100.00%
2,125,465 0.194 100.00% 0.194 0.000 100.00%
1,049,088 0.096 100.00% 0.096 0.000 100.00%
733,975 0.067 100.00% 0.067 0.000 100.00%
2,008,156 0.183 100.00% 0.183 0.000 100.00%
2,414,951 0.220 100.00% 0.220 0.000 100.00%
107,196,035 9.782 92.70% 9.068 0.00% 0.000 92.70%
610,830 0.056 0.00% 0.000 0.00% 0.000 0.00%

57,970 0.005 0.00% 0.000 0.00% 0.000 0.00%
264,000 0.024 0.00% 0.000 0.00% 0.000 0.00%
275,770 0.025 0.00% 0.000 0.00% 0.000 0.00%
Exclude
Exclude
357,500 0.033 0.00% 0.000 0.00% 0.000 0.00%
1,707,970 0.156 0.00% 0.000 0.00% 0.000 0.00%
1,736,515 0.158 0.00% 0.000 0.00% 0.000 0.00%

133,485 0.012 0.00% 0.000 0.00% 0.000 0.00%
2,016,000 0.184 0.00% 0.000 0.00% 0.000 0.00%
413,655 0.038 0.00% 0.000 0.00% 0.000 0.00%
214,500 0.020 0.00% 0.000 0.00% 0.000 0.00%
7,788,195 0.711 0.00% 0.000 0.00% 0.000 0.00%
6,916,874 0.631 100.00% 0.631 0.00% 0.000 100.00%
5,915,128 0.540 0.00% 0.001 0.00% 0.000 0.00%
10,807,830 0.986 0.00% 0.002 0.00% 0.000 0.00%
3,850,000 0.351 0.00% 0.001 0.00% 0.000 0.00%
1,969,000 0.180 0.00% 0.000 0.00% 0.000 0.00%
1,925,000 0.176 0.00% 0.001 0.00% 0.000 0.00%
1,650,000 0.151 0.00% 0.000 0.00% 0.000 0.00%
13,464,000 1.229 0.00% 0.002 0.00% 0.000 0.00%
3,300,000 0.301 0.00% 0.001 0.00% 0.000 0.00%
1,650,000 0.151 0.00% 0.001 0.00% 0.000 0.00%
10,309,200 0.941 0.00% 0.002 0.00% 0.000 0.00%
6,824,400 0.623 0.00% 0.001 0.00% 0.000 0.00%
1,155,000 0.105 0.00% 0.000 0.00% 0.000 0.00%
495,000 0.045 0.00% 0.000 0.00% 0.000 0.00%
3,781,635 0.345 100.00% 0.345 0.00% 0.000 100.00%

7,792,969 0.711 0.00% 0.000 0.00% 0.000 0.00%
14,410,440 1.315 0.00% 0.000 0.00% 0.000 0.00%
984,500 0.090 0.00% 0.000 0.00% 0.000 0.00%
2,057,000 0.188 0.00% 0.000 0.00% 0.000 0.00%
99,257,976 9.057 10.92% 0.989 0.00% 0.000 10.92%
27,197,170 2.482 100.00% 2.482 0.00% 0.000 100.00%

4,124,192 0.376 50.00% 0.188 0.00% 0.000 50.00%
Exclude
6,989,673 0.638 50.00% 0.319 0.00% 0.000 50.00%
0.000
4,719,000 0.431 100.00% 0.431 0.00% 0.000 100.00%
1,853,795 0.169 100.00% 0.169 0.00% 0.000 100.00%
Exclude
1,212,783 0.111 100.00% 0.111 0.00% 0.000 100.00%
3,248,850 0.296 100.00% 0.296 0.000 100.00%
49,345,462 4.503 88.74% 3.996 0.00% 0.000 88.74%
36,555,537 3.336 100.00% 3.336 0.000 100.00%

Exclude 0.00% 0.000 0.000 0.00%
5,462,512 0.498 100.00% 0.498 0.000 100.00%
Existing 0.000
10,227,525 0.933 100.00% 0.933 0.000 100.00%
930,600 0.085 100.00% 0.085 0.000 100.00%
1,128,600 0.103 100.00% 0.103 0.000 100.00%
22,308,000 2.036 100.00% 2.036 0.000 100.00%
1,518,819 0.139 100.00% 0.139 0.000 100.00%
982,760 0.090 100.00% 0.090 0.000 100.00%
1,616,615 0.148 100.00% 0.148 0.000 100.00%
5,703,500 0.520 100.00% 0.520 0.000 100.00%
2,064,205 0.188 70.00% 0.132 10.00% 0.019 80.00%
88,498,672 8.076 99.30% 8.019 0.23% 0.019 99.53%
Exclude
Exclude
18,878,904 1.723 0.00% 0.000 0.00% 0.000 0.00%
2,715,240 0.248 0.00% 0.000 0.00% 0.000 0.00%
1,210,532 0.110 0.00% 0.000 0.00% 0.000 0.00%
12,083,500 1.103 0.00% 0.000 0.00% 0.000 0.00%
1,710,280 0.156 0.00% 0.000 0.00% 0.000 0.00%
292,934 0.027 0.00% 0.000 0.00% 0.000 0.00%
3,025,000 0.276 50.00% 0.138 0.00% 0.000 50.00%
1,650,000 0.151 0.00% 0.000 0.00% 0.000 0.00%
4,400,000 0.402 100.00% 0.402 0.00% 0.000 100.00%
Exclude 4.195 0.540
2,480,500 0.226 0.00% 0.000 0.00% 0.000 0.00%
5,388,672 0.492 0.00% 0.000 0.00% 0.000 0.00%
2,310,000 0.211 0.00% 0.000 0.00% 0.000 0.00%
56,145,562 9.318 5.79% 0.540 0.00% 0.000 5.79%
-
8,547,000 0.780 100.00% 0.780 0.000 100.00%
4,851,000 0.443 100.00% 0.443 0.000 100.00%
-
-
468,600 0.043 100.00% 0.043 0.000 100.00%
292,600 0.027 100.00% 0.027 0.000 100.00%
292,600 0.027 100.00% 0.027 0.000 100.00%
585,200 0.053 100.00% 0.053 0.000 100.00%
292,600 0.027 100.00% 0.027 0.000 100.00%
146,300 0.013 100.00% 0.013 0.000 100.00%
624,800 0.057 100.00% 0.057 0.000 100.00%
585,200 0.053 100.00% 0.053 0.000 100.00%
292,600 0.027 100.00% 0.027 0.000 100.00%
292,600 0.027 100.00% 0.027 0.000 100.00%
292,600 0.027 100.00% 0.027 0.000 100.00%
146,300 0.013 100.00% 0.013 0.000 100.00%
146,300 0.013 100.00% 0.013 0.000 100.00%
312,400 0.029 5.00% 0.001 5.00% 0.001 10.00%

731,500 0.067 5.00% 0.003 5.00% 0.003 10.00%
292,600 0.027 5.00% 0.001 5.00% 0.001 10.00%
292,600 0.027 5.00% 0.001 5.00% 0.001 10.00%
292,600 0.027 5.00% 0.001 5.00% 0.001 10.00%
438,900 0.040 5.00% 0.002 5.00% 0.002 10.00%
146,300 0.013 5.00% 0.001 5.00% 0.001 10.00%
292,600 0.027 5.00% 0.001 5.00% 0.001 10.00%
165,000 0.015 100.00% 0.015 0.00% 0.000 100.00%

99,000 0.009 50.00% 0.005 50.00% 0.005 100.00%
660,000 0.060 100.00% 0.060 0.000 100.00%

396,000 0.036 50.00% 0.018 50.00% 0.018 100.00%
7,392,000 0.675 100.00% 0.675 0.000 100.00%

3,696,000 0.337 100.00% 0.337 0.000 100.00%
264,000 0.024 50.00% 0.012 50.00% 0.012 100.00%
79,200 0.007 100.00% 0.007 0.000 100.00%

79,200 0.007 100.00% 0.007 0.000 100.00%
198,000 0.018 100.00% 0.018 0.000 100.00%
79,200 0.007 100.00% 0.007 0.000 100.00%
39,600 0.004 100.00% 0.004 0.000 100.00%
118,800 0.011 100.00% 0.011 0.000 100.00%
79,200 0.007 0.00% 0.000 0.000 0.00%
79,200 0.007 100.00% 0.007 0.000 100.00%
79,200 0.007 100.00% 0.007 0.000 100.00%
118,800 0.011 100.00% 0.011 0.000 100.00%
39,600 0.004 100.00% 0.004 0.000 100.00%
79,200 0.007 100.00% 0.007 0.000 100.00%
-
79,200 0.007 50.00% 0.004 50.00% 0.004 100.00%
79,200 0.007 50.00% 0.004 50.00% 0.004 100.00%
118,800 0.011 50.00% 0.005 50.00% 0.005 100.00%
79,200 0.007 50.00% 0.004 50.00% 0.004 100.00%
39,600 0.004 50.00% 0.002 50.00% 0.002 100.00%
39,600 0.004 50.00% 0.002 50.00% 0.002 100.00%
118,800 0.011 50.00% 0.005 50.00% 0.005 100.00%
-
39,600 0.004 0.00% 0.000 0.000 0.00%
-
1,045,000 0.095 100.00% 0.095 0.000 100.00%
1,045,000 0.095 80.00% 0.076 0.000 80.00%
- 0.000
1,254,000 0.114 0.00% 0.000 0.000 0.00%
627,000 0.057 0.00% 0.000 0.000 0.00%
315,205 0.029 0.00% 0.000 0.000 0.00%
308,605 0.028 0.00% 0.000 0.000 0.00%

308,605 0.028 0.00% 0.000 0.000 0.00%
-
682,000 0.062 80.00% 0.050 10.00% 0.006 90.00%
682,000 0.062 80.00% 0.050 10.00% 0.006 90.00%
880,000 0.080 100.00% 0.080 0.00% 0.000 100.00%
3,400,000 0.310 100.00% 0.310 0.00% 0.000 100.00%
3,428,150 0.313 50.00% 0.156 50.00% 0.156 100.00%
48,966,565 4.468 82.75% 3.698 5.41% 0.242 88.16%
2,624,266 0.239 100.00% 0.239 0.000 100.00%

1,312,133 0.120 100.00% 0.120 0.000 100.00%
656,066 0.060 100.00% 0.060 0.000 100.00%
319,000 0.029 100.00% 0.029 0.000 100.00%
-
5,768,620 0.526 100.00% 0.526 0.000 100.00%
887,480 0.081 95.00% 0.077 0.000 95.00%
-
5,324,880 0.486 100.00% 0.486 0.000 100.00%
443,740 0.040 86.00% 0.035 14.00% 0.006 100.00%
5,324,880 0.486 100.00% 0.486 0.000 100.00%
8,500,000 0.776 100.00% 0.776 0.000 100.00%
3,850,000 0.351 100.00% 0.351 0.000 100.00%
1,870,000 0.171 0.00% 0.000 0.000 0.00%
4,448,400 0.406 0.00% 0.000 0.000 0.00%
Exclude
3,590,070 0.328 0.00% 0.000 0.000 0.00%
2,310,000 0.211 0.00% 0.000 0.000 0.00%
1,265,000 0.115 0.00% 0.000 0.000 0.00%
48,494,535 4.425 71.98% 3.185 0.13% 0.006 72.10%
1,042,196,182 99.297 76.60% 76.064 0.72% 0.713 77.32%
1,095,865,988 104.19 80.96 0.71
GGU KE-48
KE-41
Ebruari
01- 08- April
18 Februari
2023 2023
%
SI
S/D MINGGU INI KETERANGAN
BOBOT
0.029
0.029
0.137
On Site
0.034
By Owner
0.228
0.402
0.794
0.250
0.094
0.011
0.251
0.171
0.005
0.068
0.034
0.009
0.217
0.097
0.075
0.610
0.609
0.172
0.082
0.113
0.057
0.034
0.274
0.034
0.171
0.034
4.669
4.897
On Site
0.194
0.224
0.134
0.210
0.456
0.165
0.226
1.609
0.270
Exclude
0.077
2.315
2.663
0.226
0.854
1.475
1.437
0.270
0.067
4.329
0.360
0.995
1.653
0.135
2.204
0.044
0.526
0.057
0.373
0.700
0.130
0.711
1.259
0.197
0.744
1.592
4.418
1.095
0.015
1.400
0.185
0.654
19.447
2.189
2.097
1.075
1.951
0.303
0.058
0.000
0.000
0.303
0.511
0.171
3.094
2.964
1.557
0.773
0.341
1.284
0.300
0.000
18.969 1.854
0.906
3.567
0.431
0.478
0.097
0.823
0.000
0.000
0.000
0.463
1.543
0.194
0.096
0.067
0.183
0.220
9.068 0.714
0.000
0.000
0.000
0.000
Exclude
Exclude
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000 0.711
0.631
0.001
0.002
0.001
0.000
0.001
0.000
0.002
0.001
0.001
0.002
0.001
0.000
0.000
0.345
0.000
0.000
0.000
0.000
0.989 8.068
2.482
0.188
Exclude
0.319
0.431
0.169
Exclude
0.111
0.296
3.996 0.507
3.336
0.000 Exclude
0.498
Existing
0.933
0.085
0.103
2.036
0.139
0.090
0.148
0.520
0.151
8.038 0.038
Exclude
Exclude
0.000
0.000
0.000
0.000
0.000
0.000
0.138
0.000
0.402
Exclude
0.000
0.000
0.000
0.540 8.778
0.780
0.443
0.043
0.027
0.027
0.053
0.027
0.013
0.057
0.053
0.027
0.027
0.027
0.013
0.013
0.003
0.007
0.003
0.003
0.003
0.004
0.001
0.003
0.015
0.009
0.060
0.036
0.675
0.337
0.024
0.007
0.007
0.018
0.007
0.004
0.011
0.000
0.007
0.007
0.011
0.004
0.007
0.007
0.007
0.011
0.007
0.004
0.004
0.011
0.000
0.095
0.076
0.000
0.000
0.000
0.000
0.000
0.056
0.056
0.080
0.310
0.313
3.939 0.529
0.239
0.120
0.060
0.029
0.526
0.077
0.486
0.040
0.486
0.776
0.351
0.000
0.000
Exclude
0.000
0.000
0.000
3.191 1.234
76.778
81.675
22.43354
RENCANA
OWNER : BAPAK MORI
NO URAIAN PEKERJAAN
BLOK N
1 Safety Tools
2 Alat Bantu Kerja
4 Penginapan Tukang
6 Keamanan
SUB TOTAL
B PEKERJAAN UTAMA
Lantai 1
1 Cat Eksterior
2 Cat Interior
3 Cat Plafond
5 Ganti Kasa Nyamuk
12Gali Tanah
13Toren Tanam
14Pompa Dorong
15Pipa Air
Lantai 2
1 Cat Eksterior
2 Cat Interior
3 Cat Plafond
5 Ganti Kasa Nyamuk
SUB TOTAL
TOTAL BLOK N
BLOK B
3 Alat bantu kerja
4 Safety tools
- Kupas cat
- Pembersihan lahan
7 Bouwplank
SUB TOTAL
1 Galian pondasi
2 Galian sloof
SUB TOTAL
4 Sloof 15 x 25
5 Rollag bata
SUB TOTAL
Lantai 1
1 Kolom 15 x 15
2 Kolom 15 x 25
3 Kolom 15 x 30
4 Kolom 25 x 25
5 Kolom 25 x 40
7 Tangga
8 Topian beton
Lantai 2
1 Kolom 15 x 15
2 Kolom 15 x 25
3 Kolom 25 x 25
4 Kolom 20 x 30
5 Balok 15 x 25
6 Balok 15 x 20
7 Balok 20 x 40
7 Pelat lantai
9 Topian beton
Lantai Atap
2 Balok 15 x 25
2 Pelat lantai
SUB TOTAL
Lantai 1
3 Acian
4 Cat interior
5 Cat exterior
7 Kisi - kisi WPC
8 Coonwood
9 Roster beton
10 Dinding K. mandi
Lantai 2
3 Acian
4 Cat interior
5 Cat exterior
6 Waterproofing
7 Dinding K. mandi
8 Coonwood
SUB TOTAL
F. FINISHING LANTAI
Lantai 1
1 Screed lantai
6 Rumput gajah mini
7 Steping step
8 Koral sikat
Lantai 2
1 Leveling lantai
4 Waterproofing
SUB TOTAL
Lantai 1
1 Kloset duduk
2 Jet washer
3 Shower set
4 Floor drain
5 Kitchen sink
6 Kran dapur
7 Kran stainless
8 Wastafel
Lantai 2
1 Kloset duduk
2 Jet washer
4 Floor drain
5 Kran stainless
SUB TOTAL
Lantai 1
2 PJ1 (85 x 250) & (115 x 160) Area taman
5 P4 (Pintu utama)
6 Rolling door
8 J3 (Pintu utama)
12 Jalusi PVC
Lantai 2
2 P1 (190 x 250) Balkon
5 J1 (170 x 220) Balkon
SUB TOTAL
I PEKERJAAN PLAFON
Lantai 1
2 List profile 10cm
3 Drop / up ceiling
4 Cat plafon
Lantai 2
2 List profile 10cm
3 Drop / up ceiling
4 Cat plafon
SUB TOTAL
J. PEKERJAAN ATAP
2 Alumunium foil
3 Lisplang
4 Penutup atap
5 Nok atap
6 Nok treeway
7 Nok ujung genteng
9 Screed
10 Waterprofing
11 Acian
12 Ban - banan
13 Roof drain
SUB TOTAL
1 Meja dapur beton
4 Railing bak bunga
5 Pintu pagar utama
6 Pagar akses taman
11 Roster beton
13 Rumah GWT
14 Tangga monyet
SUB TOTAL
L. PEKERJAAN MEP
- Lantai 1
- Lantai 2
Lantai 1
- Area carport
- R. Tamu
- K. Tidur tamu
- Kamar mandi depan
- Area taman tengah
- Garasi
- R. Makan
- Area dapur
- K. Mandi belakang
- K. Tidur ART
Lantai 2
- Area rooftop
- Area balkon
- K. Tidur depan
- R. Belajar
- K. Tidur tengah
- Area tangga
- K. Mandi
- R. Bersama
3 Saklar single
- Lantai 1
- Lantai 2
4 Saklar double
- Lantai 1
- Lantai 2
- Lantai 1
- Lantai 2
- Lantai atap
6 Stop kontak
Lantai 1
- R. Tamu
- K. Tidur tamu
- Kamar mandi depan
- Area taman tengah
- Garasi
- R. Makan
- Area dapur
- K. Mandi belakang
- K. Tidur ART
Lantai 2
- Area balkon
- K. Tidur depan
- R. Belajar
- K. Tidur tengah
- Area tangga
- K. Mandi
- R. Bersama
Lantai Atap
- Area mesin boster
- Lantai 1
- Lantai 2
8 Ceiling fan
- Lantai 1
- Lantai 2
- Lantai 1
- Lantai 2
11 Box Panel + MCB
- Lantai 1
- Lantai 2
12 Kabel tufur
13 Penangkal petir
SUB TOTAL
- Lantai 1
- Lantai 2
- Lantai atap
- Lantai 1
- Lantai 2
- Lantai 1
- Lantai 2
6 Septictank
7 Sumur resapan
8 Toren air 1000ltr
9 Ground water tank
13 Water boster
SUB TOTAL
TOTAL BLOK B
GRAND TOTAL
KONTRAK ASLI
SPESIFIKASI
BLOK N

BY OWNER - ls -
SUB TOTAL

1.00 bh 125,000
1.00 bh 2,750,000
Cat Kayu 1.00 ls 1,875,000
Ex Onda 1.00 bh 56,250
Ex Onda 1.00 bh 750,000
1.00 ls 375,000
1.32 m3 74,030

Las Besi 1.00 ls 625,000
Cat Besi 1.00 ls 375,000
Cat Besi 1.00 ls 375,000
Cat Kayu 1.00 ls 1,875,000
1.00 ls 375,000
SUB TOTAL
TOTAL BLOK N
BLOK B
ls On Site
7.00 bln 330,000
1.00 ls 1,595,000
1.00 ls 2,500,000
96.65 m1 18,687
1.00 ls 2,695,000
SUB TOTAL
39.95 m3 74,030
32.22 m3 26,290
138.65 m3 183,000
SUB TOTAL
D10 - 150 0.70 m3 3,543,380

D10 - 150 2.40 m3 3,897,718
D10 - 150 4.43 m3 3,649,753
2.20 m3 1,343,573
D10 - 150 0.20 m3 3,649,753
SUB TOTAL
D13 - 150 & D10 - 150, 2 layer 1.20 m3 4,814,469
D10 - 150, 2 layer 0.14 m3 4,443,910

D10 - 150, 2 layer 10.89 m3 4,443,910
D10 - 150, 2 layer 2.70 m3 4,443,910
D10 - 150, 2 layer 0.04 m3 4,443,910
-
D10 - 150, 2 layer 1.61 m3 4,443,910
SUB TOTAL
231.91 m2 103,427
463.82 m2 49,546
9.55 m2 66,176
1.38 m2 1,980,000
17.80 m2 495,000
4.80 m2 727,950
Asia tile 20 x 20 39.83 m2 140,580
Platinum 60 x 30 10.92 m2 213,895
327.80 m2 103,427
655.60 m2 49,546
Asia tile 20 x 20 23.35 m2 140,580
8.89 m2 495,000
SUB TOTAL
Tebal ± 5cm 211.08 m2 47,022.25

Ex Sincere 60 x 60 169.54 m2 230,549.00
Ex Sincere 60 x 10 123.25 m1 38,365.80
Platinum 40 x 40 matt 7.24 m2 146,795.00
Paving block 78.10 m2 192,500.00
Andesit 120 x 30 7.00 bh 71,500.00

Ex Sincere 60 x 60 73.32 m2 230,549.00
Ex Sincere 60 x 10 55.40 m1 38,365.80
Sikatop 107 34.48 m2 30,426.00
Platinum 40 x 40 matt 5.00 m2 146,795.00
Platinum 40 x 40 matt 13.68 m2 146,795.00
SUB TOTAL

unit Exclude
unit Exclude
TOTO LW 642 CJ 1.00 unit 1,707,970

ONDA S 75 WCS 1.00 unit 133,485
SUB TOTAL
1.53 m3 4,510,000
2.00 unit 247,500
0.84 m3 4,510,000
SUB TOTAL
Flat 224.77 m2 121,000

147.90 m1 27,885
m1 Exclude
Metrolite 224.77 m2 31,097
Flat 39.00 m2 121,000

66.48 m1 27,885
m1 Exclude
SUB TOTAL
GRC 30cm 75.70 m1 72,160
56.35 m1 181,500
6.00 bh 155,100
9.00 bh 125,400
31.20 m2 715,000
Tebal ± 5cm 32.30 m2 47,022
Sikatop 107 32.30 m2 30,426
MU 200 32.30 m2 50,050
61.00 m1 93,500
Stainless 4" 13.00 bh 158,785
SUB TOTAL
m3 Exclude
1.00 unit 292,934
1.00 ls 1,650,000
Modena 15L 1.00 unit 2,480,500
SUB TOTAL
Kabel NYM 2 x 1,5

37.00 ttk 231,000.00
21.00 ttk 231,000.00


Kabel NYM 3 x 2,5
28.00 ttk 264,000.00
14.00 ttk 264,000.00
1.00 ttk 264,000.00


2.00 ttk 522,500.00
2.00 ttk 522,500.00
Maspion cef 2008
2.00 unit 627,000.00
1.00 unit 627,000.00
1.00 ttk 308,605.00

1.00 ttk 308,605.00
1.00 unit 682,000.00
1.00 unit 682,000.00
NYY 3x4 20.00 m1 44,000.00
SUB TOTAL

Westpex 1/2" 2.00 m1 159,500.00
Pipa PVC Wavin (D) 4" 52.00 m1 110,935.00

Pipa PVC Wavin (D) 4" 8.00 m1 110,935.00
Pipa PVC Wavin (D) 4" 48.00 m1 110,935.00

Pipa PVC Wavin (D) 4" 4.00 m1 110,935.00
Pipa PVC Wavin (D) 4" 48.00 m1 110,935.00
Penguin TB 100 1.00 unit 1,870,000
Penguin TQ 110 1.00 unit 4,448,400
ls Exclude
SUB TOTAL
TOTAL BLOK B
GRAND TOTAL
LAJU PROGRE
MINGGU KE-48
KE-41
PERIODE
PERIODE
11 Februari
08- 15- April
18 Februari
2023 2023
82.602
GRES MINGGUAN
MINGGU LALU MINGGU INI S/D MINGGU INI
JUMLAH HARGA BOBOT (%)
% BOBOT % BOBOT %
312,500 0.029 100.00% 0.029 0.000 100.00%

312,500 0.029 100.00% 0.029 0.000 100.00%
1,500,000 0.137 100.00% 0.137 0.000 100.00%
- 0.000 0.000
375,000 0.034 100.00% 0.034 0.000 100.00%
- 0.000 0.000
2,500,000 0.228 100.00% 0.228 0.00% 0.000 100.00%
0.000
0.000
0.000
4,401,326 0.402 100.00% 0.402 0.000 100.00%
8,703,796 0.794 100.00% 0.794 0.000 100.00%
2,736,536 0.250 100.00% 0.250 0.000 100.00%
1,031,250 0.094 100.00% 0.094 0.000 100.00%
125,000 0.011 100.00% 0.011 0.000 100.00%
2,750,000 0.251 100.00% 0.251 0.000 100.00%
1,875,000 0.171 100.00% 0.171 0.000 100.00%
56,250 0.005 100.00% 0.005 0.000 100.00%
750,000 0.068 100.00% 0.068 0.000 100.00%
375,000 0.034 100.00% 0.034 0.000 100.00%
97,720 0.009 100.00% 0.009 0.000 100.00%
2,375,000 0.217 100.00% 0.217 0.000 100.00%
1,062,500 0.097 100.00% 0.097 0.000 100.00%
820,083 0.075 100.00% 0.075 0.000 100.00%
0.000
6,687,821 0.610 100.00% 0.610 0.000 100.00%
6,678,656 0.609 100.00% 0.609 0.000 100.00%
1,881,369 0.172 100.00% 0.172 0.000 100.00%
900,000 0.082 100.00% 0.082 0.000 100.00%
1,237,500 0.113 100.00% 0.113 0.000 100.00%
625,000 0.057 100.00% 0.057 0.000 100.00%
375,000 0.034 100.00% 0.034 0.000 100.00%
3,000,000 0.274 100.00% 0.274 0.000 100.00%
375,000 0.034 100.00% 0.034 0.000 100.00%
1,875,000 0.171 100.00% 0.171 0.000 100.00%
375,000 0.034 100.00% 0.034 0.000 100.00%
51,169,806 4.669 100.00% 4.669 0.00% 0.000 100.00%
53,669,806 4.897 0.000
On Site
2,310,000 0.211 92.00% 0.194 2.00% 0.004 94.00%
2,669,700 0.244 92.00% 0.224 2.00% 0.005 94.00%
1,595,000 0.146 92.00% 0.134 2.00% 0.003 94.00%
2,500,000 0.228 92.00% 0.210 2.00% 0.005 94.00%
5,000,000 0.456 100.00% 0.456 0.00% 0.000 100.00%
`
1,806,074 0.165 100.00% 0.165 0.000 100.00%

2,695,000 0.246 92.00% 0.226 2.00% 0.005 94.00%
18,575,774 1.695 94.93% 1.609 1.27% 0.021 96.20%
0.000
2,957,776 0.270 100.00% 0.270 0.000 100.00%
Exclude 0.000
847,129 0.077 100.00% 0.077 0.000 100.00%
25,372,714 2.315 100.00% 2.315 0.000 100.00%
29,177,619 2.663 100.00% 2.663 0.00% 0.000 100.00%
0.000
2,480,366 0.226 100.00% 0.226 0.000 100.00%
9,354,523 0.854 100.00% 0.854 0.000 100.00%
16,167,263 1.475 100.00% 1.475 0.000 100.00%
15,751,029 1.437 100.00% 1.437 0.000 100.00%
2,955,861 0.270 100.00% 0.270 0.000 100.00%
735,790 0.067 100.00% 0.067 0.000 100.00%
47,444,832 4.329 100.00% 4.329 0.00% 0.000 100.00%
3,942,304 0.360 100.00% 0.360 0.000 100.00%
10,908,563 0.995 100.00% 0.995 0.000 100.00%
18,113,288 1.653 100.00% 1.653 0.000 100.00%
1,479,844 0.135 100.00% 0.135 0.000 100.00%
24,151,050 2.204 100.00% 2.204 0.000 100.00%
483,073 0.044 100.00% 0.044 0.000 100.00%
5,762,919 0.526 100.00% 0.526 0.000 100.00%
629,924 0.057 100.00% 0.057 0.000 100.00%
0.000
4,091,472 0.373 100.00% 0.373 0.000 100.00%
7,671,510 0.700 100.00% 0.700 0.000 100.00%
1,420,650 0.130 100.00% 0.130 0.000 100.00%
7,793,280 0.711 100.00% 0.711 0.000 100.00%
13,800,600 1.259 100.00% 1.259 0.000 100.00%
2,159,388 0.197 100.00% 0.197 0.000 100.00%
8,154,080 0.744 100.00% 0.744 0.000 100.00%
17,446,935 1.592 100.00% 1.592 0.000 100.00%
48,410,176 4.418 100.00% 4.418 0.000 100.00%
11,998,556 1.095 100.00% 1.095 0.000 100.00%
163,314 0.015 100.00% 0.015 0.000 100.00%
- 0.000
15,343,020 1.400 100.00% 1.400 0.000 100.00%
2,024,426 0.185 100.00% 0.185 0.000 100.00%
7,167,138 0.654 100.00% 0.654 0.000 100.00%
213,115,509 19.447 100.00% 19.447 0.00% 0.000 100.00%
0.000
0.000
23,985,814 2.189 100.00% 2.189 0.000 100.00%
22,980,314 2.097 100.00% 2.097 0.000 100.00%
11,780,331 1.075 100.00% 1.075 0.000 100.00%
23,761,129 2.168 90.00% 1.951 10.00% 0.217 100.00%
3,318,876 0.303 100.00% 0.303 0.000 100.00%
631,815 0.058 100.00% 0.058 0.000 100.00%
2,732,400 0.249 0.00% 0.000 0.000 0.00%
8,811,000 0.804 0.00% 0.000 0.000 0.00%
3,494,159 0.319 95.00% 0.303 5.00% 0.016 100.00%
5,598,599 0.511 100.00% 0.511 0.000 100.00%
2,335,733 0.213 80.00% 0.085 0.00% 0.000 80.00%
0.00%
33,903,453 3.094 100.00% 3.094 0.000 100.00%
32,482,200 2.964 100.00% 2.964 0.000 100.00%
17,065,218 1.557 100.00% 1.557 0.000 100.00%
9,407,699 0.858 90.00% 0.687 10.00% 0.086 100.00%
4,148,595 0.379 90.00% 0.303 10.00% 0.038 100.00%
14,069,018 1.284 100.00% 1.284 0.000 100.00%
3,282,543 0.300 100.00% 0.300 0.000 100.00%
4,400,550 0.402 0.00% 0.000 0.000 0.00%
228,189,446 20.823 91.10% 18.543 1.71% 0.356 92.81%
9,925,457 0.906 100.00% 0.906 0.000 100.00%

39,087,277 3.567 100.00% 3.567 0.000 100.00%
4,728,585 0.431 100.00% 0.431 0.000 100.00%
5,242,584 0.478 100.00% 0.478 0.000 100.00%
1,062,796 0.097 100.00% 0.097 0.000 100.00%
15,034,250 1.372 100.00% 0.823 0.000 100.00%
475,200 0.043 0.00% 0.000 0.000 0.00%
500,500 0.046 0.00% 0.000 0.000 0.00%
834,900 0.076 0.00% 0.000 0.000 0.00%
0.00%
5,068,999 0.463 100.00% 0.463 0.000 100.00%
16,903,853 1.543 100.00% 1.543 0.000 100.00%
2,125,465 0.194 100.00% 0.194 0.000 100.00%
1,049,088 0.096 100.00% 0.096 0.000 100.00%
733,975 0.067 100.00% 0.067 0.000 100.00%
2,008,156 0.183 100.00% 0.183 0.000 100.00%
2,414,951 0.220 100.00% 0.220 0.000 100.00%
107,196,035 9.782 92.70% 9.068 0.00% 0.000 92.70%
610,830 0.056 0.00% 0.000 0.00% 0.000 0.00%

57,970 0.005 0.00% 0.000 0.00% 0.000 0.00%
264,000 0.024 0.00% 0.000 0.00% 0.000 0.00%
275,770 0.025 0.00% 0.000 0.00% 0.000 0.00%
Exclude
Exclude
357,500 0.033 0.00% 0.000 0.00% 0.000 0.00%
1,707,970 0.156 0.00% 0.000 0.00% 0.000 0.00%
1,736,515 0.158 0.00% 0.000 0.00% 0.000 0.00%

133,485 0.012 0.00% 0.000 0.00% 0.000 0.00%
2,016,000 0.184 0.00% 0.000 0.00% 0.000 0.00%
413,655 0.038 0.00% 0.000 0.00% 0.000 0.00%
214,500 0.020 0.00% 0.000 0.00% 0.000 0.00%
7,788,195 0.711 0.000 0.00% 0.000 0.00%
6,916,874 0.631 100.00% 0.631 0.00% 0.000 100.00%
5,915,128 0.540 0.00% 0.001 0.00% 0.000 0.00%
10,807,830 0.986 0.00% 0.002 0.00% 0.000 0.00%
3,850,000 0.351 0.00% 0.001 0.00% 0.000 0.00%
1,969,000 0.180 0.00% 0.000 0.00% 0.000 0.00%
1,925,000 0.176 0.00% 0.001 0.00% 0.000 0.00%
1,650,000 0.151 0.00% 0.000 0.00% 0.000 0.00%
13,464,000 1.229 0.00% 0.002 0.00% 0.000 0.00%
3,300,000 0.301 0.00% 0.001 0.00% 0.000 0.00%
1,650,000 0.151 0.00% 0.001 0.00% 0.000 0.00%
10,309,200 0.941 0.00% 0.002 0.00% 0.000 0.00%
6,824,400 0.623 0.00% 0.001 0.00% 0.000 0.00%
1,155,000 0.105 0.00% 0.000 0.00% 0.000 0.00%
495,000 0.045 0.00% 0.000 0.00% 0.000 0.00%
3,781,635 0.345 100.00% 0.345 0.00% 0.000 100.00%

7,792,969 0.711 0.00% 0.000 0.00% 0.000 0.00%
14,410,440 1.315 0.00% 0.000 0.00% 0.000 0.00%
984,500 0.090 0.00% 0.000 0.00% 0.000 0.00%
2,057,000 0.188 0.00% 0.000 0.00% 0.000 0.00%
99,257,976 9.057 10.92% 0.989 0.00% 0.000 10.92%
27,197,170 2.482 100.00% 2.482 0.00% 0.000 100.00%

4,124,192 0.376 50.00% 0.188 50.00% 0.188 100.00%
Exclude
6,989,673 0.638 50.00% 0.319 50.00% 0.319 100.00%
4,719,000 0.431 100.00% 0.431 0.00% 0.000 100.00%

1,853,795 0.169 100.00% 0.169 0.00% 0.000 100.00%
Exclude
1,212,783 0.111 100.00% 0.111 0.00% 0.000 100.00%
3,248,850 0.296 100.00% 0.296 0.000 100.00%
49,345,462 4.503 88.74% 3.996 11.26% 0.507 100.00%
0.00%
36,555,537 3.336 100.00% 3.336 0.000 100.00%
Exclude 0.000 0.000 0.00%
5,462,512 0.498 100.00% 0.498 0.000 100.00%
Existing 0.000
10,227,525 0.933 100.00% 0.933 0.000 100.00%
930,600 0.085 100.00% 0.085 0.000 100.00%
1,128,600 0.103 100.00% 0.103 0.000 100.00%
22,308,000 2.036 100.00% 2.036 0.000 100.00%
1,518,819 0.139 100.00% 0.139 0.000 100.00%
982,760 0.090 100.00% 0.090 0.000 100.00%
1,616,615 0.148 100.00% 0.148 0.000 100.00%
5,703,500 0.520 100.00% 0.520 0.000 100.00%
2,064,205 0.188 80.00% 0.132 0.00% 0.000 80.00%
88,498,672 8.076 99.53% 8.019 0.00% 0.000 99.53%
Exclude
Exclude
18,878,904 1.723 0.00% 0.000 0.00% 0.000 0.00%
2,715,240 0.248 0.00% 0.000 0.00% 0.000 0.00%
1,210,532 0.110 0.00% 0.000 0.00% 0.000 0.00%
12,083,500 1.103 0.00% 0.000 0.00% 0.000 0.00%
1,710,280 0.156 0.00% 0.000 0.00% 0.000 0.00%
292,934 0.027 0.00% 0.000 0.00% 0.000 0.00%
3,025,000 0.276 50.00% 0.138 0.00% 0.000 50.00%
1,650,000 0.151 0.00% 0.000 0.00% 0.000 0.00%
4,400,000 0.402 100.00% 0.402 0.00% 0.000 100.00%
Exclude 4.195 0.540
2,480,500 0.226 0.00% 0.000 0.00% 0.000 0.00%
5,388,672 0.492 0.00% 0.000 0.00% 0.000 0.00%
2,310,000 0.211 0.00% 0.000 0.00% 0.000 0.00%
56,145,562 9.318 5.79% 0.540 0.00% 0.000 5.79%
-
8,547,000 0.780 100.00% 0.780 0.000 100.00%
4,851,000 0.443 100.00% 0.443 0.000 100.00%
-
-
468,600 0.043 100.00% 0.043 0.000 100.00%
292,600 0.027 100.00% 0.027 0.000 100.00%
292,600 0.027 100.00% 0.027 0.000 100.00%
585,200 0.053 100.00% 0.053 0.000 100.00%
292,600 0.027 100.00% 0.027 0.000 100.00%
146,300 0.013 100.00% 0.013 0.000 100.00%
624,800 0.057 100.00% 0.057 0.000 100.00%
585,200 0.053 100.00% 0.053 0.000 100.00%
292,600 0.027 100.00% 0.027 0.000 100.00%
292,600 0.027 100.00% 0.027 0.000 100.00%
292,600 0.027 100.00% 0.027 0.000 100.00%
146,300 0.013 100.00% 0.013 0.000 100.00%
146,300 0.013 100.00% 0.013 0.000 100.00%
0.00%
312,400 0.029 10.00% 0.001 10.00% 0.003 20.00%
731,500 0.067 10.00% 0.003 10.00% 0.007 20.00%
292,600 0.027 10.00% 0.001 10.00% 0.003 20.00%
292,600 0.027 10.00% 0.001 10.00% 0.003 20.00%
292,600 0.027 10.00% 0.001 10.00% 0.003 20.00%
438,900 0.040 10.00% 0.002 10.00% 0.004 20.00%
146,300 0.013 10.00% 0.001 10.00% 0.001 20.00%
292,600 0.027 10.00% 0.001 10.00% 0.003 20.00%
0.00%
165,000 0.015 100.00% 0.015 0.000 100.00%
99,000 0.009 100.00% 0.005 0.000 100.00%
0.00%
660,000 0.060 100.00% 0.060 0.000 100.00%
396,000 0.036 100.00% 0.018 0.000 100.00%
0.00%
7,392,000 0.675 100.00% 0.675 0.000 100.00%
3,696,000 0.337 100.00% 0.337 0.000 100.00%
264,000 0.024 100.00% 0.012 0.000 100.00%
0.00%
0.00%
79,200 0.007 100.00% 0.007 0.000 100.00%
79,200 0.007 100.00% 0.007 0.000 100.00%
198,000 0.018 100.00% 0.018 0.000 100.00%
79,200 0.007 100.00% 0.007 0.000 100.00%
39,600 0.004 100.00% 0.004 0.000 100.00%
118,800 0.011 100.00% 0.011 0.000 100.00%
79,200 0.007 0.00% 0.000 0.000 0.00%
79,200 0.007 100.00% 0.007 0.000 100.00%
79,200 0.007 100.00% 0.007 0.000 100.00%
118,800 0.011 100.00% 0.011 0.000 100.00%
39,600 0.004 100.00% 0.004 0.000 100.00%
79,200 0.007 100.00% 0.007 0.000 100.00%
- 0.00%
79,200 0.007 100.00% 0.004 0.000 100.00%
79,200 0.007 100.00% 0.004 0.000 100.00%
118,800 0.011 100.00% 0.005 0.000 100.00%
79,200 0.007 100.00% 0.004 0.000 100.00%
39,600 0.004 100.00% 0.002 0.000 100.00%
39,600 0.004 100.00% 0.002 0.000 100.00%
118,800 0.011 100.00% 0.005 0.000 100.00%
- 0.00%
39,600 0.004 0.00% 0.000 0.000 0.00%
- 0.00%
1,045,000 0.095 100.00% 0.095 0.000 100.00%
1,045,000 0.095 80.00% 0.076 0.000 80.00%
- 0.000 0.00%
1,254,000 0.114 0.00% 0.000 0.000 0.00%
627,000 0.057 0.00% 0.000 0.000 0.00%
315,205 0.029 0.00% 0.000 0.000 0.00%
308,605 0.028 0.00% 0.000 0.000 0.00%

308,605 0.028 0.00% 0.000 0.000 0.00%
-
682,000 0.062 90.00% 0.050 10.00% 0.006 100.00%
682,000 0.062 90.00% 0.050 10.00% 0.006 100.00%
880,000 0.080 100.00% 0.080 0.00% 0.000 100.00%
3,400,000 0.310 100.00% 0.310 0.00% 0.000 100.00%
3,428,150 0.313 100.00% 0.156 0.00% 0.000 100.00%
48,966,565 4.468 88.16% 3.698 0.85% 0.038 89.01%
2,624,266 0.239 100.00% 0.239 0.000 100.00%

1,312,133 0.120 100.00% 0.120 0.000 100.00%
656,066 0.060 100.00% 0.060 0.000 100.00%
319,000 0.029 100.00% 0.029 0.000 100.00%
-
5,768,620 0.526 100.00% 0.526 0.000 100.00%
887,480 0.081 95.00% 0.077 5.00% 0.004 100.00%
-
5,324,880 0.486 100.00% 0.486 0.000 100.00%
443,740 0.040 100.00% 0.035 0.000 100.00%
5,324,880 0.486 100.00% 0.486 0.000 100.00%
8,500,000 0.776 100.00% 0.776 0.000 100.00%
3,850,000 0.351 100.00% 0.351 0.000 100.00%
1,870,000 0.171 0.00% 0.000 0.000 0.00%
4,448,400 0.406 0.00% 0.000 0.000 0.00%
Exclude
3,590,070 0.328 0.00% 0.000 0.000 0.00%
2,310,000 0.211 0.00% 0.000 0.000 0.00%
1,265,000 0.115 0.00% 0.000 0.000 0.00%
48,494,535 4.425 71.98% 3.191 0.09% 0.004 72.07%
1,042,196,182 99.297 76.60% 76.778 0.93% 0.927 77.54%
1,095,865,988 104.19 81.675 0.93
GGU KE-48
KE-41
Ebruari
08- 15- April
18 Februari
2023 2023
%
SI
S/D MINGGU INI KETERANGAN
BOBOT
0.029
0.029
0.137
On Site
0.034
By Owner
0.228
0.402
0.794
0.250
0.094
0.011
0.251
0.171
0.005
0.068
0.034
0.009
0.217
0.097
0.075
0.610
0.609
0.172
0.082
0.113
0.057
0.034
0.274
0.034
0.171
0.034
4.669
0.000
On Site
0.198
0.229
0.137
0.214
0.456
0.165
0.231
1.631
0.270
Exclude
0.077
2.315
2.663
0.226
0.854
1.475
1.437
0.270
0.067
4.329
0.360
0.995
1.653
0.135
2.204
0.044
0.526
0.057
0.373
0.700
0.130
0.711
1.259
0.197
0.744
1.592
4.418
1.095
0.015
1.400
0.185
0.654
19.447
2.189
2.097
1.075
2.168
0.303
0.058
0.000
0.000
0.319
0.511
0.085
3.094
2.964
1.557
0.858
0.379
1.284
0.300
0.000
19.325 1.498
0.000
0.000
0.906
3.567
0.431
0.478
0.097
1.372
0.000
0.000
0.000
0.000
0.463
1.543
0.194
0.096
0.067
0.183
0.220
9.068 0.714
0.000
0.000
0.000
0.000
0.000
0.000
0.000 Exclude
0.000 Exclude
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000 0.711
0.000
0.000
0.631
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.345
0.000
0.000
0.000
0.000
0.989 8.068
0.000
0.000
2.482
0.376
0.000 Exclude
0.638
0.000
0.431
0.169
0.000 Exclude
0.111
0.296
4.503 0.000
3.336
Exclude
0.498
Existing
0.933
0.085
0.103
2.036
0.139
0.090
0.148
0.520
0.151
8.038 0.038
Exclude
Exclude
0.000
0.000
0.000
0.000
0.000
0.000
0.138
0.000
0.402
0.000 Exclude
0.000
0.000
0.000
0.540 8.778
0.780
0.443
0.043
0.027
0.027
0.053
0.027
0.013
0.057
0.053
0.027
0.027
0.027
0.013
0.013
0.000
0.006
0.013
0.005
0.005
0.005
0.008
0.003
0.005
0.015
0.009
0.060
0.036
0.675
0.337
0.024
0.007
0.007
0.018
0.007
0.004
0.011
0.007
0.007
0.011
0.004
0.007
0.007
0.007
0.011
0.007
0.004
0.004
0.011
0.000
0.095
0.076
0.000
0.000
0.000
0.000
0.000
0.062
0.062
0.080
0.310
0.313
3.977 0.491
0.239
0.120
0.060
0.029
0.526
0.081
0.486
0.040
0.486
0.776
0.351
0.000
0.000
Exclude
0.000
0.000
0.000
3.195 1.230
77.705
82.602
21.52795
RENCANA
OWNER : BAPAK MORI
L
KONTRAK
NO URAIAN PEKERJAAN
VOLUME SAT.
BLOK N
1 Safety Tools 1.00 ls
2 Alat Bantu Kerja 1.00 ls
3 Mobilisasi dan Demobilisasi 1.00 ls
4 Penginapan Tukang - bln
5 Akomodasi dan Transportasi 1.00 ls
6 Keamanan - ls
SUB TOTAL
B PEKERJAAN UTAMA
Lantai 1
1 Cat Eksterior 92.30 m2
2 Cat Interior 222.20 m2
3 Cat Plafond 88.00 m2
5 Ganti Kasa Nyamuk 15.00 bh
6 Bongkar Jendela Bordes Tangga (Nako) 1.00 bh
7 Jendela Bordes Tangga 1.00 bh
8Cek, Repair dan Cat Jendela dan Pintu 1.00 ls
9Bongkar dan Pasang Kran Bawah 1.00 bh
10Bongkar dan Pasang Kran Shower 1.00 bh
11Cek dan Repair Instalasi Lampu 1.00 ls
12Gali Tanah 1.32 m3
13Toren Tanam 1.00 ls
14Pompa Dorong 1.00 bh
15Pipa Air 30.00 m'
Lantai 2
4 Ganti Handle Pintu 2.00 bh
6 Repair Besi Railing dan Repair Rangka Kanopi 1.00 ls
7 Cat Railing dan Kanopi 1.00 ls
8 Bongkar dan Pasang Atap Kanopi 20.00 m2
9 Cat Railing Tangga 1.00 ls
10 Cek, Repair dan Cat Jendela dan Pintu 1.00 ls
11 Cek dan Repair Instalasi Lampu 1.00 ls
SUB TOTAL
TOTAL BLOK N
BLOK B
2 Pengadaan Listrik & air kerja 7.00 bln
3 Alat bantu kerja 1.00 ls
4 Safety tools 1.00 ls
5 Mobilisasi pekerja & keamanan sekitar 1.00 ls
6 Pekerjaan bongkaran 1.00 ls
- Kupas cat
- Pembersihan lahan
7 Bouwplank 96.65 m1
8 Buangan sampah proyek 1.00 ls
SUB TOTAL
1 Galian pondasi 39.95 m3
2 Galian sloof m3
3 Urugan tanah kembali 32.22 m3
4 Pengadaan urugan tanah dan puing 138.65 m3
SUB TOTAL
1 Pondasi pelat setempat 50 x 50 x 20 0.70 m3
4 Sloof 15 x 25 3.81 m3
5 Rollag bata 2.20 m3
6 Pedestal tangga 120 x 80 x 20 0.20 m3
SUB TOTAL
Lantai 1
1 Kolom 15 x 15 0.87 m3
2 Kolom 15 x 25 2.42 m3
3 Kolom 15 x 30 4.02 m3
4 Kolom 25 x 25 0.33 m3
5 Kolom 25 x 40 5.36 m3
6 Balok bordes 15 x 30 0.10 m3
7 Tangga 1.20 m3
8 Topian beton 0.14 m3
Lantai 2
1 Kolom 15 x 15 0.91 m3
2 Kolom 15 x 25 1.70 m3
3 Kolom 25 x 25 0.32 m3
4 Kolom 20 x 30 1.73 m3
5 Balok 15 x 25 3.06 m3
6 Balok 15 x 20 0.48 m3
7 Balok 20 x 40 1.81 m3
6 Ring balok 15 x 20 3.87 m3
7 Pelat lantai 10.89 m3
8 Pelat lantai (Talang beton) 2.70 m3
Lantai Atap -
1 Ring balok 15 x 20 3.40 m3
2 Balok 15 x 25 0.45 m3
SUB TOTAL
Lantai 1
1 Pasangan dinding bata ringan 7.5cm 231.91 m2
2 Plesteran tebal 15 mm 463.82 m2
3 Acian 436.45 m2
4 Cat interior 606.60 m2
5 Cat exterior 69.60 m2
6 Listplang motif kayu 9.55 m2
7 Kisi - kisi WPC 1.38 m2
8 Coonwood 17.80 m2
9 Roster beton 4.80 m2
10 Dinding K. mandi 39.83 m2
11 Dinding keramik dapur (full plafond) 10.92 m2
Lantai 2
3 Acian 632.25 m2
6 Waterproofing 212.60 m2
8 Coonwood 8.89 m2
SUB TOTAL
F. FINISHING LANTAI
Lantai 1
1 Screed lantai 211.08 m2
2 Granite lantai utama 169.54 m2
3 Skirting tile / plint 123.25 m1
3 Keramik motif kayu 34.30 m2
4 Keramik kamar mandi 7.24 m2
5 Lantai area parkir 78.10 m2
6 Rumput gajah mini 9.60 m2
7 Steping step 7.00 bh
8 Koral sikat 2.20 m2
Lantai 2
1 Leveling lantai 107.80 m2
6 Keramik area rooftop 13.68 m2
6 Keramik motif kayu (Area balkon) 15.80 m2
SUB TOTAL
Lantai 1
1 Kloset duduk 2.00 unit
2 Jet washer 2.00 unit
3 Shower set 2.00 unit
4 Floor drain 2.00 unit
5 Kitchen sink unit
6 Kran dapur unit
7 Kran stainless 5.00 unit
8 Wastafel 1.00 unit
Lantai 2
3 Hand shower + Kran 2 in 1 2.00 unit
SUB TOTAL
Lantai 1
1 Kolom & balok praktis 13 x 15 1.53 m3
2 PJ1 (85 x 250) & (115 x 160) Area taman 1.00 unit
3 P2 (80 x 200) Pintu kamar tidur 3.00 unit
4 P2' (Pintu kamar tidur depan) (Pintu kamar tidur belakang) 2.00 unit
4 P3 (70 x 200) Pintu kamar mandi 2.00 unit
5 P4 (Pintu utama) 1.00 unit
6 Rolling door 1.00 unit
7 J2 (170 x 150) Area parkir depan, Taman, R. Makan, K. Tidur 4.00 unit
8 J2' (R. Tamu) (K. Tidur tengah) 2.00 unit
8 J3 (Pintu utama) 1.00 unit
9 J4 (355 x 220) Area taman 1.00 unit
10 J5 (235 x 220) Area selasar K. Art 1.00 unit
12 Jalusi PVC 2.00 unit
Lantai 2
2 P1 (190 x 250) Balkon 1.00 unit
3 P2 (80 x 200) Balkon, K. Tidur 4.00 unit
5 J1 (170 x 220) Balkon 2.00 unit
SUB TOTAL
I PEKERJAAN PLAFON
Lantai 1
1 Plafon Aplus 9mm, rangka hollow galvanize 224.77 m2
2 List profile 10cm 147.90 m1
4 Cat plafon 224.77 m2
Lantai 2
5 Plafon kayu + rangka (area ruang tengah) 35.80 m2
SUB TOTAL
J. PEKERJAAN ATAP
1 Rangka atap baja ringan 195.12 m2
3 Lisplang 75.70 m1
4 Penutup atap m2
5 Nok atap 56.35 m1
6 Nok treeway 6.00 bh
7 Nok ujung genteng 9.00 bh
8 Rangka hollow + solartuf 31.20 m2
9 Screed 32.30 m2
10 Waterprofing 32.30 m2
11 Acian 32.30 m2
12 Ban - banan 61.00 m1
13 Roof drain 13.00 bh
SUB TOTAL
3 Railing tangga & balkon 23.64 m1
4 Railing bak bunga 6.80 m1
4 Keramik tangga (keramik motif kayu) 7.92 m2
5 Pintu pagar utama 1.00 ls
6 Pagar akses taman 1.00 ls
7 Meja wastafel beton 1.00 unit
8 Bak bunga (pas dinding bata finish cat exterior) 1.00 ls
9 Bangku beton area balkon 1.00 ls
10 Dinding pagar depan (peninggian dari dinding existing) 1.00 ls
11 Roster beton m2
12 Water heater listrik 1.00 unit
13 Rumah GWT 1.00 ls
14 Tangga monyet 1.00 ls
SUB TOTAL
L. PEKERJAAN MEP
- Lantai 1 37.00 ttk
Lantai 1
- Area carport 6.00 ttk
- R. Tamu 2.00 ttk
- K. Tidur tamu 2.00 ttk
- R. Keluarga & R. Santai 4.00 ttk
- K. Tidur anak depan 2.00 ttk
- Kamar mandi depan 1.00 ttk
- Area taman tengah 8.00 ttk
- Garasi 4.00 ttk
- K. Tidur anak belakang 2.00 ttk
- R. Makan 2.00 ttk
- Area dapur 2.00 ttk
- K. Mandi belakang 1.00 ttk
- K. Tidur ART 1.00 ttk
Lantai 2
- Area rooftop 4.00 ttk
- Area balkon 5.00 ttk
- K. Tidur depan 2.00 ttk
- R. Belajar 2.00 ttk
- K. Tidur tengah 2.00 ttk
- Area tangga 3.00 ttk
- K. Mandi 1.00 ttk
- R. Bersama 2.00 ttk
3 Saklar single
- Lantai 1 5.00 ttk
- Lantai 2 3.00 ttk
4 Saklar double
- Lantai 2 9.00 ttk
- Lantai atap 1.00 ttk
6 Stop kontak
Lantai 1
- R. Tamu 2.00 ttk
- Garasi 2.00 ttk
- R. Makan 2.00 ttk
Lantai 2
- K. Mandi 1.00 ttk
Lantai Atap
- Area mesin boster 1.00 ttk
- Lantai 1 2.00 ttk
- Lantai 2 2.00 ttk
8 Ceiling fan
- Lantai 1 2.00 unit
9 Instalasi outlet internet + armarture 1.00 ttk
- Lantai 1 1.00 ttk
- Lantai 2 1.00 ttk
11 Box Panel + MCB
12 Kabel tufur 20.00 m1
13 Penangkal petir 1.00 ls
14 Stabilizer daya listrik 1.00 ls
SUB TOTAL
- Lantai 1 96.00 m1
- Lantai 2 48.00 m1
- Lantai atap 24.00 m1
2 Instalasi pipa air panas 2.00 m1
- Lantai 1 52.00 m1
- Lantai 2 8.00 m1
- Lantai 1 48.00 m1
- Lantai 2 4.00 m1
5 Instalasi Pipa Air hujan 48.00 m1
6 Septictank 1.00 ttk
7 Sumur resapan 1.00 ttk
8 Toren air 1000ltr 1.00 unit
9 Ground water tank 1.00 unit
11 Mesin pompa dorong 1.00 unit
12 Mesin pompa (GWT menuju toren atas) 1.00 unit
13 Water boster 1.00 unit
SUB TOTAL
TOTAL BLOK B
GRAND TOTAL
BOBOT KUMULATIF RE
BOBO
MING
PERIODE
PERIODE
11 Febru
0

MINGGU LALU MINGGU INI
HARGA SATUAN JUMLAH HARGA BOBOT (%)
% BOBOT %
312,500 312,500 0.029 100.00% 0.029

312,500 312,500 0.029 100.00% 0.029
1,500,000 1,500,000 0.137 100.00% 0.137
- - 0.000 - 0.000
375,000 375,000 0.034 100.00% 0.034
- - 0.000 - 0.000
2,500,000 0.228 100.00% 0.228
- 0.000
- 0.000
- 0.000
47,685 4,401,326 0.402 100.00% 0.402
39,171 8,703,796 0.794 100.00% 0.794
31,097 2,736,536 0.250 100.00% 0.250
68,750 1,031,250 0.094 100.00% 0.094
125,000 125,000 0.011 100.00% 0.011
2,750,000 2,750,000 0.251 100.00% 0.251
1,875,000 1,875,000 0.171 100.00% 0.171
56,250 56,250 0.005 100.00% 0.005
750,000 750,000 0.068 100.00% 0.068
375,000 375,000 0.034 100.00% 0.034
74,030 97,720 0.009 100.00% 0.009
2,375,000 2,375,000 0.217 100.00% 0.217
1,062,500 1,062,500 0.097 100.00% 0.097
27,336 820,083 0.075 100.00% 0.075
- 0.000
47,685 6,687,821 0.610 100.00% 0.610
39,171 6,678,656 0.609 100.00% 0.609
31,097 1,881,369 0.172 100.00% 0.172
450,000 900,000 0.082 100.00% 0.082
68,750 1,237,500 0.113 100.00% 0.113
625,000 625,000 0.057 100.00% 0.057
375,000 375,000 0.034 100.00% 0.034
150,000 3,000,000 0.274 100.00% 0.274
375,000 375,000 0.034 100.00% 0.034
1,875,000 1,875,000 0.171 100.00% 0.171
375,000 375,000 0.034 100.00% 0.034
51,169,806 4.669 100.00% 4.669 0.00%
53,669,806 4.897 -
-
-
On Site On Site -
330,000 2,310,000 0.211 94.00% 0.198 2.00%
2,669,700 2,669,700 0.244 94.00% 0.229 2.00%
1,595,000 1,595,000 0.146 94.00% 0.137 2.00%
2,500,000 2,500,000 0.228 94.00% 0.214 2.00%
5,000,000 5,000,000 0.456 100.00% 0.456 0.00%
-
-
-
-
-
18,687 1,806,074 0.165 100.00% 0.165
2,695,000 2,695,000 0.246 94.00% 0.231 2.00%
18,575,774 1.695 96.20% 1.631
- 0.000
74,030 2,957,776 0.270 100.00% 0.270
Exclude Exclude - 0.000
26,290 847,129 0.077 100.00% 0.077
183,000 25,372,714 2.315 100.00% 2.315
29,177,619 2.663 100.00% 2.663 0.00%
- 0.000
3,543,380 2,480,366 0.226 100.00% 0.226
3,897,718 9,354,523 0.854 100.00% 0.854
3,649,753 16,167,263 1.475 100.00% 1.475
4,138,915 15,751,029 1.437 100.00% 1.437
1,343,573 2,955,861 0.270 100.00% 0.270
3,649,753 735,790 0.067 100.00% 0.067
47,444,832 4.329 100.00% 4.329 0.00%
-
-
4,510,000 3,942,304 0.360 100.00% 0.360
4,510,000 10,908,563 0.995 100.00% 0.995
4,510,000 18,113,288 1.653 100.00% 1.653
4,510,000 1,479,844 0.135 100.00% 0.135
4,510,000 24,151,050 2.204 100.00% 2.204
4,755,243 483,073 0.044 100.00% 0.044
4,814,469 5,762,919 0.526 100.00% 0.526
4,443,910 629,924 0.057 100.00% 0.057
- 0.000
4,510,000 4,091,472 0.373 100.00% 0.373
4,510,000 7,671,510 0.700 100.00% 0.700
4,510,000 1,420,650 0.130 100.00% 0.130
4,510,000 7,793,280 0.711 100.00% 0.711
4,510,000 13,800,600 1.259 100.00% 1.259
4,510,000 2,159,388 0.197 100.00% 0.197
4,510,000 8,154,080 0.744 100.00% 0.744
4,510,000 17,446,935 1.592 100.00% 1.592
4,443,910 48,410,176 4.418 100.00% 4.418
4,443,910 11,998,556 1.095 100.00% 1.095
4,443,910 163,314 0.015 100.00% 0.015
- - 0.000
4,510,000 15,343,020 1.400 100.00% 1.400
4,510,000 2,024,426 0.185 100.00% 0.185
4,443,910 7,167,138 0.654 100.00% 0.654
213,115,509 19.447 100.00% 19.447 0.00%
- 0.000
- 0.000
103,427 23,985,814 2.189 100.00% 2.189
49,546 22,980,314 2.097 100.00% 2.097
26,991 11,780,331 1.075 100.00% 1.075
39,171 23,761,129 2.168 100.00% 2.168
47,685 3,318,876 0.303 100.00% 0.303
66,176 631,815 0.058 100.00% 0.058
1,980,000 2,732,400 0.249 - 0.000
495,000 8,811,000 0.804 - 0.000
727,950 3,494,159 0.319 100.00% 0.303
140,580 5,598,599 0.511 100.00% 0.511
213,895 2,335,733 0.213 80.00% 0.085 15.00%
-
103,427 33,903,453 3.094 100.00% 3.094
49,546 32,482,200 2.964 100.00% 2.964
26,991 17,065,218 1.557 100.00% 1.557
39,171 9,407,699 0.858 100.00% 0.687
47,685 4,148,595 0.379 100.00% 0.303
66,176 14,069,018 1.284 100.00% 1.284
140,580 3,282,543 0.300 100.00% 0.300
495,000 4,400,550 0.402 - 0.000
228,189,446 20.823 92.81% 18.543 3.19%
-
-
47,022.25 9,925,457 0.906 100.00% 0.906
230,549.00 39,087,277 3.567 100.00% 3.567
38,365.80 4,728,585 0.431 100.00% 0.431
152,845.00 5,242,584 0.478 100.00% 0.478
146,795.00 1,062,796 0.097 100.00% 0.097
192,500.00 15,034,250 1.372 100.00% 0.823
49,500.00 475,200 0.043 - 0.000
71,500.00 500,500 0.046 - 0.000
379,500.00 834,900 0.076 - 0.000
-
47,022.25 5,068,999 0.463 100.00% 0.463
230,549.00 16,903,853 1.543 100.00% 1.543
38,365.80 2,125,465 0.194 100.00% 0.194
30,426.00 1,049,088 0.096 100.00% 0.096
146,795.00 733,975 0.067 100.00% 0.067
146,795.00 2,008,156 0.183 100.00% 0.183
152,845.00 2,414,951 0.220 100.00% 0.220
107,196,035 9.782 92.70% 9.068 3.30%
-
-
305,415 610,830 0.056 - 0.000 10.00%
28,985 57,970 0.005 - 0.000 10.00%
132,000 264,000 0.024 - 0.000 10.00%
137,885 275,770 0.025 - 0.000 10.00%
Exclude Exclude -
Exclude Exclude -
71,500 357,500 0.033 - 0.000 10.00%
1,707,970 1,707,970 0.156 - 0.000 10.00%
-
1,736,515 1,736,515 0.158 - 0.000 10.00%
133,485 133,485 0.012 - 0.000 10.00%
1,008,000 2,016,000 0.184 - 0.000 10.00%
137,885 413,655 0.038 - 0.000 10.00%
71,500 214,500 0.020 - 0.000 10.00%
7,788,195 0.711 - 0.000 10.00%
-
-
4,510,000 6,916,874 0.631 100.00% 0.631 0.00%
5,915,128 5,915,128 0.540 - 0.001 0.00%
3,602,610 10,807,830 0.986 - 0.002 0.00%
1,925,000 3,850,000 0.351 - 0.001 0.00%
984,500 1,969,000 0.180 - 0.000 0.00%
1,925,000 1,925,000 0.176 - 0.001 0.00%
1,650,000 1,650,000 0.151 - 0.000 0.00%
3,366,000 13,464,000 1.229 - 0.002 0.00%
1,650,000 3,300,000 0.301 - 0.001 0.00%
1,650,000 1,650,000 0.151 - 0.001 0.00%
10,309,200 10,309,200 0.941 - 0.002 0.00%
6,824,400 6,824,400 0.623 - 0.001 0.00%
1,155,000 1,155,000 0.105 - 0.000 0.00%
247,500 495,000 0.045 - 0.000 0.00%
-
4,510,000 3,781,635 0.345 100.00% 0.345 0.00%
7,792,969 7,792,969 0.711 - 0.000 0.00%
3,602,610 14,410,440 1.315 - 0.000 0.00%
984,500 984,500 0.090 - 0.000 0.00%
1,028,500 2,057,000 0.188 - 0.000 0.00%
99,257,976 9.057 10.92% 0.989 0.00%
-
-
121,000 27,197,170 2.482 100.00% 2.482 0.00%
27,885 4,124,192 0.376 100.00% 0.188
Exclude Exclude -
31,097 6,989,673 0.638 100.00% 0.319
-
121,000 4,719,000 0.431 100.00% 0.431 0.00%
27,885 1,853,795 0.169 100.00% 0.169 0.00%
Exclude Exclude -
31,097 1,212,783 0.111 100.00% 0.111 0.00%
90,750 3,248,850 0.296 100.00% 0.296
49,345,462 4.503 100.00% 3.996 0.00%
-
187,349 36,555,537 3.336 100.00% 3.336
72,160 5,462,512 0.498 100.00% 0.498
Existing Existing -
181,500 10,227,525 0.933 100.00% 0.933
155,100 930,600 0.085 100.00% 0.085
125,400 1,128,600 0.103 100.00% 0.103
715,000 22,308,000 2.036 100.00% 2.036
47,022 1,518,819 0.139 100.00% 0.139
30,426 982,760 0.090 100.00% 0.090
50,050 1,616,615 0.148 100.00% 0.148
93,500 5,703,500 0.520 100.00% 0.520
158,785 2,064,205 0.188 80.00% 0.132 0.00%
88,498,672 8.076 99.53% 8.019 0.00%
-
Exclude Exclude -
Exclude Exclude -
798,600 18,878,904 1.723 - 0.000 0.00%
399,300 2,715,240 0.248 - 0.000 0.00%
152,845 1,210,532 0.110 - 0.000 0.00%
12,083,500 12,083,500 1.103 - 0.000 0.00%
1,710,280 1,710,280 0.156 - 0.000 0.00%
292,934 292,934 0.027 - 0.000 0.00%
3,025,000 3,025,000 0.276 50.00% 0.138 15.00%
1,650,000 1,650,000 0.151 - 0.000 0.00%
4,400,000 4,400,000 0.402 100.00% 0.402 0.00%
Exclude Exclude 4.195 - 0.540
2,480,500 2,480,500 0.226 - 0.000 0.00%
5,388,672 5,388,672 0.492 - 0.000 0.00%
2,310,000 2,310,000 0.211 - 0.000 0.00%
56,145,562 9.318 5.79% 0.540 0.44%
-
-
- -
231,000.00 8,547,000 0.780 100.00% 0.780
231,000.00 4,851,000 0.443 100.00% 0.443
- -
- -
78,100.00 468,600 0.043 100.00% 0.043
146,300.00 292,600 0.027 100.00% 0.027
146,300.00 292,600 0.027 100.00% 0.027
146,300.00 585,200 0.053 100.00% 0.053
146,300.00 292,600 0.027 100.00% 0.027
146,300.00 146,300 0.013 100.00% 0.013
78,100.00 624,800 0.057 100.00% 0.057
146,300.00 585,200 0.053 100.00% 0.053
146,300.00 292,600 0.027 100.00% 0.027
146,300.00 292,600 0.027 100.00% 0.027
146,300.00 292,600 0.027 100.00% 0.027
146,300.00 146,300 0.013 100.00% 0.013
146,300.00 146,300 0.013 100.00% 0.013
-
78,100.00 312,400 0.029 20.00% 0.001 10.00%
146,300.00 731,500 0.067 20.00% 0.003 10.00%
146,300.00 292,600 0.027 20.00% 0.001 10.00%
146,300.00 292,600 0.027 20.00% 0.001 10.00%
146,300.00 292,600 0.027 20.00% 0.001 10.00%
146,300.00 438,900 0.040 20.00% 0.002 10.00%
146,300.00 146,300 0.013 20.00% 0.001 10.00%
146,300.00 292,600 0.027 20.00% 0.001 10.00%
-
33,000.00 165,000 0.015 100.00% 0.015
33,000.00 99,000 0.009 100.00% 0.005
-
44,000.00 660,000 0.060 100.00% 0.060
44,000.00 396,000 0.036 100.00% 0.018
-
264,000.00 7,392,000 0.675 100.00% 0.675
264,000.00 3,696,000 0.337 100.00% 0.337
264,000.00 264,000 0.024 100.00% 0.012
-
-
39,600.00 79,200 0.007 100.00% 0.007
39,600.00 79,200 0.007 100.00% 0.007
39,600.00 198,000 0.018 100.00% 0.018
39,600.00 79,200 0.007 100.00% 0.007
39,600.00 39,600 0.004 100.00% 0.004
39,600.00 118,800 0.011 100.00% 0.011
39,600.00 79,200 0.007 - 0.000
39,600.00 79,200 0.007 100.00% 0.007
39,600.00 79,200 0.007 100.00% 0.007
39,600.00 118,800 0.011 100.00% 0.011
39,600.00 39,600 0.004 100.00% 0.004
39,600.00 79,200 0.007 100.00% 0.007
- -
39,600.00 79,200 0.007 100.00% 0.004
39,600.00 79,200 0.007 100.00% 0.004
39,600.00 118,800 0.011 100.00% 0.005
39,600.00 79,200 0.007 100.00% 0.004
39,600.00 39,600 0.004 100.00% 0.002
39,600.00 39,600 0.004 100.00% 0.002
39,600.00 118,800 0.011 100.00% 0.005
- -
39,600.00 39,600 0.004 - 0.000
- -
522,500.00 1,045,000 0.095 100.00% 0.095
522,500.00 1,045,000 0.095 80.00% 0.076 15.00%
- 0.000 -
627,000.00 1,254,000 0.114 - 0.000
627,000.00 627,000 0.057 - 0.000
315,205.00 315,205 0.029 - 0.000
-
308,605.00 308,605 0.028 - 0.000
308,605.00 308,605 0.028 - 0.000
- -
682,000.00 682,000 0.062 100.00% 0.050
682,000.00 682,000 0.062 100.00% 0.050
44,000.00 880,000 0.080 100.00% 0.080 0.00%
3,400,000.00 3,400,000 0.310 100.00% 0.310 0.00%
3,428,150.00 3,428,150 0.313 100.00% 0.156 0.00%
48,966,565 4.468 89.01% 3.698 0.99%
-
-
27,336.10 2,624,266 0.239 100.00% 0.239
27,336.10 1,312,133 0.120 100.00% 0.120
27,336.10 656,066 0.060 100.00% 0.060
159,500.00 319,000 0.029 100.00% 0.029
- -
110,935.00 5,768,620 0.526 100.00% 0.526
110,935.00 887,480 0.081 100.00% 0.077
- -
110,935.00 5,324,880 0.486 100.00% 0.486
110,935.00 443,740 0.040 100.00% 0.035
110,935.00 5,324,880 0.486 100.00% 0.486
8,500,000 8,500,000 0.776 100.00% 0.776
3,850,000 3,850,000 0.351 100.00% 0.351
1,870,000 1,870,000 0.171 - 0.000
4,448,400 4,448,400 0.406 - 0.000
Exclude Exclude -
3,590,070 3,590,070 0.328 - 0.000
2,310,000 2,310,000 0.211 - 0.000
1,265,000 1,265,000 0.115 - 0.000
48,494,535 4.425 3.191
1,042,196,182 99.297 77.54% 76.778 0.41%
1,095,865,988 104.19 81.675
BOBOT RENCANA MINGGU INI 1.460 LEBIH LAMBAT
MINGGU KE-48
KE-41
PERIODE
PERIODE
11 Februari
08- 15- April
18 Februari
2023 2023
82.087 %
REALISASI
MINGGU INI S/D MINGGU INI KETERANGAN
BOBOT % BOBOT
0.000 100.00% 0.029

0.000 100.00% 0.029
0.000 100.00% 0.137
On Site
0.000 100.00% 0.034
By Owner
0.000 100.00% 0.228
0.000 100.00% 0.402

0.000 100.00% 0.794
0.000 100.00% 0.250
0.000 100.00% 0.094
0.000 100.00% 0.011
0.000 100.00% 0.251
0.000 100.00% 0.171
0.000 100.00% 0.005
0.000 100.00% 0.068
0.000 100.00% 0.034
0.000 100.00% 0.009
0.000 100.00% 0.217
0.000 100.00% 0.097
0.000 100.00% 0.075
0.000 100.00% 0.610

0.000 100.00% 0.609
0.000 100.00% 0.172
0.000 100.00% 0.082
0.000 100.00% 0.113
0.000 100.00% 0.057
0.000 100.00% 0.034
0.000 100.00% 0.274
0.000 100.00% 0.034
0.000 100.00% 0.171
0.000 100.00% 0.034
0.000 100.00% 4.669
0.000 0.000
On Site
0.004 96.00% 0.202
0.005 96.00% 0.234
0.003 96.00% 0.140
0.005 96.00% 0.219
0.000 100.00% 0.456
`
0.000 100.00% 0.165

0.005 96.00% 0.236
0.021 96.20% 1.652
0.000 100.00% 0.270

Exclude
0.000 100.00% 0.077
0.000 100.00% 2.315
0.000 100.00% 2.663
0.000 100.00% 0.226

0.000 100.00% 0.854
0.000 100.00% 1.475
0.000 100.00% 1.437
0.000 100.00% 0.270
0.000 100.00% 0.067
0.000 100.00% 4.329
0.000 100.00% 0.360

0.000 100.00% 0.995
0.000 100.00% 1.653
0.000 100.00% 0.135
0.000 100.00% 2.204
0.000 100.00% 0.044
0.000 100.00% 0.526
0.000 100.00% 0.057
0.000 100.00% 0.373

0.000 100.00% 0.700
0.000 100.00% 0.130
0.000 100.00% 0.711
0.000 100.00% 1.259
0.000 100.00% 0.197
0.000 100.00% 0.744
0.000 100.00% 1.592
0.000 100.00% 4.418
0.000 100.00% 1.095
0.000 100.00% 0.015
0.000 100.00% 1.400

0.000 100.00% 0.185
0.000 100.00% 0.654
0.000 100.00% 19.447
0.000 100.00% 2.189

0.000 100.00% 2.097
0.000 100.00% 1.075
0.000 100.00% 2.168
0.000 100.00% 0.303
0.000 100.00% 0.058
0.000 0.00% 0.000
0.000 0.00% 0.000
0.000 100.00% 0.303
0.000 100.00% 0.511
0.032 95.00% 0.117
0.000 100.00% 3.094

0.000 100.00% 2.964
0.000 100.00% 1.557
0.000 100.00% 0.858
0.000 100.00% 0.379
0.000 100.00% 1.284
0.000 100.00% 0.300
0.000 0.00% 0.000
0.032 96.00% 19.989 0.833
0.000
0.000
0.000 100.00% 0.906
0.000 100.00% 3.567
0.000 100.00% 0.431
0.000 100.00% 0.478
0.000 100.00% 0.097
0.000 100.00% 1.372
0.000 0.00% 0.000
0.000 0.00% 0.000
0.000 0.00% 0.000
0.000
0.000 100.00% 0.463
0.000 100.00% 1.543
0.000 100.00% 0.194
0.000 100.00% 0.096
0.000 100.00% 0.067
0.000 100.00% 0.183
0.000 100.00% 0.220
0.000 96.00% 9.391 0.391
0.000
0.000
0.006 10.00% 0.006
0.001 10.00% 0.001
0.002 10.00% 0.002
0.003 10.00% 0.003
0.000 Exclude
0.000 Exclude
0.003 10.00% 0.003
0.016 10.00% 0.016
0.000
0.016 10.00% 0.016
0.001 10.00% 0.001
0.018 10.00% 0.018
0.004 10.00% 0.004
0.002 10.00% 0.002
0.071 10.00% 0.071 0.711
0.000
0.000
0.000 100.00% 0.631
0.000 0.00% 0.000
0.000 0.00% 0.000
0.000 0.00% 0.000
0.000 0.00% 0.000
0.000 0.00% 0.000
0.000 0.00% 0.000
0.000 0.00% 0.000
0.000 0.00% 0.000
0.000 0.00% 0.000
0.000 0.00% 0.000
0.000 0.00% 0.000
0.000 0.00% 0.000
0.000 0.00% 0.000
0.000
0.000 100.00% 0.345
0.000 0.00% 0.000
0.000 0.00% 0.000
0.000 0.00% 0.000
0.000 0.00% 0.000
0.000 10.92% 0.989 8.068
0.000
0.000
0.000 100.00% 2.482
0.000 100.00% 0.376
0.000 Exclude
0.000 100.00% 0.638
0.000
0.000 100.00% 0.431
0.000 100.00% 0.169
0.000 Exclude
0.000 100.00% 0.111
0.000 100.00% 0.296
0.000 100.00% 4.503 0.000
0.000 100.00% 3.336

0.000 0.00% Exclude
0.000 100.00% 0.498
0.000 Existing
0.000 100.00% 0.933
0.000 100.00% 0.085
0.000 100.00% 0.103
0.000 100.00% 2.036
0.000 100.00% 0.139
0.000 100.00% 0.090
0.000 100.00% 0.148
0.000 100.00% 0.520
0.000 80.00% 0.151
0.000 99.53% 8.038 0.038
Exclude
Exclude
0.000 0.00% 0.000
0.000 0.00% 0.000
0.000 0.00% 0.000
0.000 0.00% 0.000
0.000 0.00% 0.000
0.000 0.00% 0.000
0.041 65.00% 0.179
0.000 0.00% 0.000
0.000 100.00% 0.402
0.000 Exclude
0.000 0.00% 0.000
0.000 0.00% 0.000
0.000 0.00% 0.000
0.041 6.23% 0.581 8.737
0.000 100.00% 0.780

0.000 100.00% 0.443
0.000 100.00% 0.043

0.000 100.00% 0.027
0.000 100.00% 0.027
0.000 100.00% 0.053
0.000 100.00% 0.027
0.000 100.00% 0.013
0.000 100.00% 0.057
0.000 100.00% 0.053
0.000 100.00% 0.027
0.000 100.00% 0.027
0.000 100.00% 0.027
0.000 100.00% 0.013
0.000 100.00% 0.013
0.000
0.003 30.00% 0.009
0.007 30.00% 0.020
0.003 30.00% 0.008
0.003 30.00% 0.008
0.003 30.00% 0.008
0.004 30.00% 0.012
0.001 30.00% 0.004
0.003 30.00% 0.008
0.000 100.00% 0.015

0.000 100.00% 0.009
0.000 100.00% 0.060

0.000 100.00% 0.036
0.000 100.00% 0.675

0.000 100.00% 0.337
0.000 100.00% 0.024
0.000 100.00% 0.007

0.000 100.00% 0.007
0.000 100.00% 0.018
0.000 100.00% 0.007
0.000 100.00% 0.004
0.000 100.00% 0.011
0.000 0.00%
0.000 100.00% 0.007
0.000 100.00% 0.007
0.000 100.00% 0.011
0.000 100.00% 0.004
0.000 100.00% 0.007
0.000 100.00% 0.007

0.000 100.00% 0.007
0.000 100.00% 0.011
0.000 100.00% 0.007
0.000 100.00% 0.004
0.000 100.00% 0.004
0.000 100.00% 0.011
0.000 0.00% 0.000
0.000 100.00% 0.095

0.014 95.00% 0.091
0.000 0.00% 0.000

0.000 0.00% 0.000
0.000 0.00% 0.000
0.000 0.00% 0.000

0.000 0.00% 0.000
0.000 100.00% 0.062

0.000 100.00% 0.062
0.000 100.00% 0.080
0.000 100.00% 0.310
0.000 100.00% 0.313
0.040 90.00% 4.022 0.447
0.000 100.00% 0.239

0.000 100.00% 0.120
0.000 100.00% 0.060
0.000 100.00% 0.029
0.000 100.00% 0.526

0.000 100.00% 0.081
0.000 100.00% 0.486

0.000 100.00% 0.040
0.000 100.00% 0.486
0.000 100.00% 0.776
0.000 100.00% 0.351
0.000 0.00% 0.000
0.000 0.00% 0.000
Exclude
0.000 0.00% 0.000
0.000 0.00% 0.000
0.000 0.00% 0.000
0.412 0.00% 3.602 0.823
0.412 77.95% 77.189
0.41 82.087
20.04776
LEBIH LAMBAT DARI RENCANA (kendala material)
OWNER : BAPAK MORI
L
KONTRAK
NO URAIAN PEKERJAAN
VOLUME SAT.
BLOK N
1 Safety Tools 1.00 ls
2 Alat Bantu Kerja 1.00 ls
3 Mobilisasi dan Demobilisasi 1.00 ls
4 Penginapan Tukang - bln
5 Akomodasi dan Transportasi 1.00 ls
6 Keamanan - ls
SUB TOTAL
B PEKERJAAN UTAMA
Lantai 1
6 Bongkar Jendela Bordes Tangga (Nako) 1.00 bh
7 Jendela Bordes Tangga 1.00 bh
8Cek, Repair dan Cat Jendela dan Pintu 1.00 ls
9Bongkar dan Pasang Kran Bawah 1.00 bh
10Bongkar dan Pasang Kran Shower 1.00 bh
11Cek dan Repair Instalasi Lampu 1.00 ls
12Gali Tanah 1.32 m3
13Toren Tanam 1.00 ls
14Pompa Dorong 1.00 bh
15Pipa Air 30.00 m'
Lantai 2
4 Ganti Handle Pintu 2.00 bh
6 Repair Besi Railing dan Repair Rangka Kanopi 1.00 ls
7 Cat Railing dan Kanopi 1.00 ls
8 Bongkar dan Pasang Atap Kanopi 20.00 m2
9 Cat Railing Tangga 1.00 ls
10 Cek, Repair dan Cat Jendela dan Pintu 1.00 ls
11 Cek dan Repair Instalasi Lampu 1.00 ls
SUB TOTAL
TOTAL BLOK N
BLOK B
2 Pengadaan Listrik & air kerja 7.00 bln
3 Alat bantu kerja 1.00 ls
4 Safety tools 1.00 ls
5 Mobilisasi pekerja & keamanan sekitar 1.00 ls
6 Pekerjaan bongkaran 1.00 ls
- Kupas cat
- Pembersihan lahan
7 Bouwplank 96.65 m1
8 Buangan sampah proyek 1.00 ls
SUB TOTAL
1 Galian pondasi 39.95 m3
2 Galian sloof m3
3 Urugan tanah kembali 32.22 m3
4 Pengadaan urugan tanah dan puing 138.65 m3
SUB TOTAL
4 Sloof 15 x 25 3.81 m3
5 Rollag bata 2.20 m3
6 Pedestal tangga 120 x 80 x 20 0.20 m3
SUB TOTAL
Lantai 1
1 Kolom 15 x 15 0.87 m3
2 Kolom 15 x 25 2.42 m3
3 Kolom 15 x 30 4.02 m3
4 Kolom 25 x 25 0.33 m3
5 Kolom 25 x 40 5.36 m3
6 Balok bordes 15 x 30 0.10 m3
7 Tangga 1.20 m3
Lantai 2
1 Kolom 15 x 15 0.91 m3
2 Kolom 15 x 25 1.70 m3
3 Kolom 25 x 25 0.32 m3
4 Kolom 20 x 30 1.73 m3
5 Balok 15 x 25 3.06 m3
6 Balok 15 x 20 0.48 m3
7 Balok 20 x 40 1.81 m3
6 Ring balok 15 x 20 3.87 m3
8 Pelat lantai (Talang beton) 2.70 m3
Lantai Atap -
1 Ring balok 15 x 20 3.40 m3
2 Balok 15 x 25 0.45 m3
SUB TOTAL
Lantai 1
3 Acian 436.45 m2
6 Listplang motif kayu 9.55 m2
7 Kisi - kisi WPC 1.38 m2
8 Coonwood 17.80 m2
9 Roster beton 4.80 m2
11 Dinding keramik dapur (full plafond) 10.92 m2
Lantai 2
3 Acian 632.25 m2
8 Coonwood 8.89 m2
SUB TOTAL
F. FINISHING LANTAI
Lantai 1
1 Screed lantai 211.08 m2
3 Keramik motif kayu 34.30 m2
5 Lantai area parkir 78.10 m2
6 Rumput gajah mini 9.60 m2
7 Steping step 7.00 bh
8 Koral sikat 2.20 m2
Lantai 2
1 Leveling lantai 107.80 m2
6 Keramik area rooftop 13.68 m2
6 Keramik motif kayu (Area balkon) 15.80 m2
SUB TOTAL
Lantai 1
3 Shower set 2.00 unit
5 Kitchen sink unit
6 Kran dapur unit
8 Wastafel 1.00 unit
Lantai 2
3 Hand shower + Kran 2 in 1 2.00 unit
SUB TOTAL
Lantai 1
2 PJ1 (85 x 250) & (115 x 160) Area taman 1.00 unit
3 P2 (80 x 200) Pintu kamar tidur 3.00 unit
4 P2' (Pintu kamar tidur depan) (Pintu kamar tidur belakang) 2.00 unit
5 P4 (Pintu utama) 1.00 unit
6 Rolling door 1.00 unit
7 J2 (170 x 150) Area parkir depan, Taman, R. Makan, K. Tidur 4.00 unit
8 J2' (R. Tamu) (K. Tidur tengah) 2.00 unit
8 J3 (Pintu utama) 1.00 unit
9 J4 (355 x 220) Area taman 1.00 unit
12 Jalusi PVC 2.00 unit
Lantai 2
2 P1 (190 x 250) Balkon 1.00 unit
3 P2 (80 x 200) Balkon, K. Tidur 4.00 unit
5 J1 (170 x 220) Balkon 2.00 unit
SUB TOTAL
I PEKERJAAN PLAFON
Lantai 1
Lantai 2
5 Plafon kayu + rangka (area ruang tengah) 35.80 m2
SUB TOTAL
J. PEKERJAAN ATAP
1 Rangka atap baja ringan 195.12 m2
3 Lisplang 75.70 m1
4 Penutup atap m2
5 Nok atap 56.35 m1
6 Nok treeway 6.00 bh
7 Nok ujung genteng 9.00 bh
8 Rangka hollow + solartuf 31.20 m2
9 Screed 32.30 m2
10 Waterprofing 32.30 m2
11 Acian 32.30 m2
12 Ban - banan 61.00 m1
13 Roof drain 13.00 bh
SUB TOTAL
3 Railing tangga & balkon 23.64 m1
4 Railing bak bunga 6.80 m1
4 Keramik tangga (keramik motif kayu) 7.92 m2
5 Pintu pagar utama 1.00 ls
6 Pagar akses taman 1.00 ls
7 Meja wastafel beton 1.00 unit
8 Bak bunga (pas dinding bata finish cat exterior) 1.00 ls
9 Bangku beton area balkon 1.00 ls
10 Dinding pagar depan (peninggian dari dinding existing) 1.00 ls
11 Roster beton m2
12 Water heater listrik 1.00 unit
13 Rumah GWT 1.00 ls
14 Tangga monyet 1.00 ls
SUB TOTAL
L. PEKERJAAN MEP
Lantai 1
- Area carport 6.00 ttk
- R. Tamu 2.00 ttk
- Garasi 4.00 ttk
- R. Makan 2.00 ttk
Lantai 2
- Area rooftop 4.00 ttk
- K. Mandi 1.00 ttk
3 Saklar single
- Lantai 1 5.00 ttk
- Lantai 2 3.00 ttk
4 Saklar double
- Lantai 2 9.00 ttk
- Lantai atap 1.00 ttk
6 Stop kontak
Lantai 1
- R. Tamu 2.00 ttk
- Garasi 2.00 ttk
- R. Makan 2.00 ttk
Lantai 2
- K. Mandi 1.00 ttk
Lantai Atap
- Area mesin boster 1.00 ttk
- Lantai 1 2.00 ttk
- Lantai 2 2.00 ttk
8 Ceiling fan
9 Instalasi outlet internet + armarture 1.00 ttk
- Lantai 1 1.00 ttk
- Lantai 2 1.00 ttk
11 Box Panel + MCB
12 Kabel tufur 20.00 m1
13 Penangkal petir 1.00 ls
14 Stabilizer daya listrik 1.00 ls
SUB TOTAL
- Lantai 1 96.00 m1
- Lantai 2 48.00 m1
- Lantai atap 24.00 m1
2 Instalasi pipa air panas 2.00 m1
- Lantai 1 52.00 m1
- Lantai 2 8.00 m1
- Lantai 1 48.00 m1
- Lantai 2 4.00 m1
5 Instalasi Pipa Air hujan 48.00 m1
6 Septictank 1.00 ttk
7 Sumur resapan 1.00 ttk
8 Toren air 1000ltr 1.00 unit
9 Ground water tank 1.00 unit
11 Mesin pompa dorong 1.00 unit
12 Mesin pompa (GWT menuju toren atas) 1.00 unit
13 Water boster 1.00 unit
SUB TOTAL
TOTAL BLOK B
GRAND TOTAL
BOBOT KUMULATIF RE
BOBO
MING
PERIODE
PERIODE
11 Febru
0

MINGGU LALU MINGGU INI
HARGA SATUAN JUMLAH HARGA BOBOT (%)
% BOBOT %
312,500 312,500 0.029 100.00% 0.029

312,500 312,500 0.029 100.00% 0.029
1,500,000 1,500,000 0.137 100.00% 0.137
- - 0.000 - 0.000
375,000 375,000 0.034 100.00% 0.034
- - 0.000 - 0.000
2,500,000 0.228 100.00% 0.228
- 0.000
- 0.000
- 0.000
47,685 4,401,326 0.402 100.00% 0.402
39,171 8,703,796 0.794 100.00% 0.794
31,097 2,736,536 0.250 100.00% 0.250
68,750 1,031,250 0.094 100.00% 0.094
125,000 125,000 0.011 100.00% 0.011
2,750,000 2,750,000 0.251 100.00% 0.251
1,875,000 1,875,000 0.171 100.00% 0.171
56,250 56,250 0.005 100.00% 0.005
750,000 750,000 0.068 100.00% 0.068
375,000 375,000 0.034 100.00% 0.034
74,030 97,720 0.009 100.00% 0.009
2,375,000 2,375,000 0.217 100.00% 0.217
1,062,500 1,062,500 0.097 100.00% 0.097
27,336 820,083 0.075 100.00% 0.075
- 0.000
47,685 6,687,821 0.610 100.00% 0.610
39,171 6,678,656 0.609 100.00% 0.609
31,097 1,881,369 0.172 100.00% 0.172
450,000 900,000 0.082 100.00% 0.082
68,750 1,237,500 0.113 100.00% 0.113
625,000 625,000 0.057 100.00% 0.057
375,000 375,000 0.034 100.00% 0.034
150,000 3,000,000 0.274 100.00% 0.274
375,000 375,000 0.034 100.00% 0.034
1,875,000 1,875,000 0.171 100.00% 0.171
375,000 375,000 0.034 100.00% 0.034
51,169,806 4.669 100.00% 4.669 0.00%
53,669,806 4.897 - 0.000
- 0.000
- 0.000
On Site On Site - 0.000
330,000 2,310,000 0.211 96.00% 0.202 4.00%
2,669,700 2,669,700 0.244 96.00% 0.234 4.00%
1,595,000 1,595,000 0.146 96.00% 0.140 4.00%
2,500,000 2,500,000 0.228 96.00% 0.219 4.00%
5,000,000 5,000,000 0.456 100.00% 0.456 0.00%
- 0.000
- 0.000
- 0.000
- 0.000
- 0.000
18,687 1,806,074 0.165 100.00% 0.165
2,695,000 2,695,000 0.246 96.00% 0.236 4.00%
18,575,774 1.695 96.20% 1.652 3.80%
- 0.000
74,030 2,957,776 0.270 100.00% 0.270
26,290 847,129 0.077 100.00% 0.077
183,000 25,372,714 2.315 100.00% 2.315
29,177,619 2.663 100.00% 2.663 0.00%
- 0.000
3,543,380 2,480,366 0.226 100.00% 0.226
3,897,718 9,354,523 0.854 100.00% 0.854
3,649,753 16,167,263 1.475 100.00% 1.475
4,138,915 15,751,029 1.437 100.00% 1.437
1,343,573 2,955,861 0.270 100.00% 0.270
3,649,753 735,790 0.067 100.00% 0.067
47,444,832 4.329 100.00% 4.329 0.00%
- 0.000
- 0.000
4,510,000 3,942,304 0.360 100.00% 0.360
4,510,000 10,908,563 0.995 100.00% 0.995
4,510,000 18,113,288 1.653 100.00% 1.653
4,510,000 1,479,844 0.135 100.00% 0.135
4,510,000 24,151,050 2.204 100.00% 2.204
4,755,243 483,073 0.044 100.00% 0.044
4,814,469 5,762,919 0.526 100.00% 0.526
4,443,910 629,924 0.057 100.00% 0.057
- 0.000
4,510,000 4,091,472 0.373 100.00% 0.373
4,510,000 7,671,510 0.700 100.00% 0.700
4,510,000 1,420,650 0.130 100.00% 0.130
4,510,000 7,793,280 0.711 100.00% 0.711
4,510,000 13,800,600 1.259 100.00% 1.259
4,510,000 2,159,388 0.197 100.00% 0.197
4,510,000 8,154,080 0.744 100.00% 0.744
4,510,000 17,446,935 1.592 100.00% 1.592
4,443,910 48,410,176 4.418 100.00% 4.418
4,443,910 11,998,556 1.095 100.00% 1.095
4,443,910 163,314 0.015 100.00% 0.015
- - 0.000
4,510,000 15,343,020 1.400 100.00% 1.400
4,510,000 2,024,426 0.185 100.00% 0.185
4,443,910 7,167,138 0.654 100.00% 0.654
213,115,509 19.447 100.00% 19.447 0.00%
- 0.000
- 0.000
103,427 23,985,814 2.189 100.00% 2.189
49,546 22,980,314 2.097 100.00% 2.097
26,991 11,780,331 1.075 100.00% 1.075
39,171 23,761,129 2.168 100.00% 2.168
47,685 3,318,876 0.303 100.00% 0.303
66,176 631,815 0.058 100.00% 0.058
1,980,000 2,732,400 0.249 - 0.000
495,000 8,811,000 0.804 - 0.000
727,950 3,494,159 0.319 100.00% 0.303
140,580 5,598,599 0.511 100.00% 0.511
213,895 2,335,733 0.213 95.00% 0.117 5.00%
- 0.000
103,427 33,903,453 3.094 100.00% 3.094
49,546 32,482,200 2.964 100.00% 2.964
26,991 17,065,218 1.557 100.00% 1.557
39,171 9,407,699 0.858 100.00% 0.858
47,685 4,148,595 0.379 100.00% 0.379
66,176 14,069,018 1.284 100.00% 1.284
140,580 3,282,543 0.300 100.00% 0.300
495,000 4,400,550 0.402 - 0.000
228,189,446 20.823 96.00% 19.989 3.19%
- 0.000
- 0.000
47,022.25 9,925,457 0.906 100.00% 0.906
230,549.00 39,087,277 3.567 100.00% 3.567
38,365.80 4,728,585 0.431 100.00% 0.431
152,845.00 5,242,584 0.478 100.00% 0.478
146,795.00 1,062,796 0.097 100.00% 0.097
192,500.00 15,034,250 1.372 100.00% 1.372
49,500.00 475,200 0.043 - 0.000
71,500.00 500,500 0.046 - 0.000
379,500.00 834,900 0.076 - 0.000
- 0.000
47,022.25 5,068,999 0.463 100.00% 0.463
230,549.00 16,903,853 1.543 100.00% 1.543
38,365.80 2,125,465 0.194 100.00% 0.194
30,426.00 1,049,088 0.096 100.00% 0.096
146,795.00 733,975 0.067 100.00% 0.067
146,795.00 2,008,156 0.183 100.00% 0.183
152,845.00 2,414,951 0.220 100.00% 0.220
107,196,035 9.782 96.00% 9.391 3.30%
- 0.000
- 0.000
305,415 610,830 0.056 10.00% 0.006 15.00%
28,985 57,970 0.005 10.00% 0.001 15.00%
132,000 264,000 0.024 10.00% 0.002 15.00%
137,885 275,770 0.025 10.00% 0.003 15.00%
71,500 357,500 0.033 10.00% 0.003 15.00%
1,707,970 1,707,970 0.156 10.00% 0.016 15.00%
- 0.000
1,736,515 1,736,515 0.158 10.00% 0.016 15.00%
133,485 133,485 0.012 10.00% 0.001 15.00%
1,008,000 2,016,000 0.184 10.00% 0.018 15.00%
137,885 413,655 0.038 10.00% 0.004 15.00%
71,500 214,500 0.020 10.00% 0.002 10.00%
7,788,195 0.711 10.00% 0.071 14.86%
- 0.000
- 0.000
4,510,000 6,916,874 0.631 100.00% 0.631 0.00%
5,915,128 5,915,128 0.540 - 0.000 0.00%
3,602,610 10,807,830 0.986 - 0.000 0.00%
1,925,000 3,850,000 0.351 - 0.000 0.00%
984,500 1,969,000 0.180 - 0.000 0.00%
1,925,000 1,925,000 0.176 - 0.000 0.00%
1,650,000 1,650,000 0.151 - 0.000 0.00%
3,366,000 13,464,000 1.229 - 0.000 0.00%
1,650,000 3,300,000 0.301 - 0.000 0.00%
1,650,000 1,650,000 0.151 - 0.000 0.00%
10,309,200 10,309,200 0.941 - 0.000 0.00%
6,824,400 6,824,400 0.623 - 0.000 0.00%
1,155,000 1,155,000 0.105 - 0.000 0.00%
247,500 495,000 0.045 - 0.000 0.00%
- 0.000
4,510,000 3,781,635 0.345 100.00% 0.345 0.00%
7,792,969 7,792,969 0.711 - 0.000 0.00%
3,602,610 14,410,440 1.315 - 0.000 0.00%
984,500 984,500 0.090 - 0.000 0.00%
1,028,500 2,057,000 0.188 - 0.000 0.00%
99,257,976 9.057 10.92% 0.989 0.00%
- 0.000
- 0.000
121,000 27,197,170 2.482 100.00% 2.482 0.00%
27,885 4,124,192 0.376 100.00% 0.376
31,097 6,989,673 0.638 100.00% 0.638
- 0.000
121,000 4,719,000 0.431 100.00% 0.431 0.00%
27,885 1,853,795 0.169 100.00% 0.169 0.00%
31,097 1,212,783 0.111 100.00% 0.111 0.00%
90,750 3,248,850 0.296 100.00% 0.296
49,345,462 4.503 100.00% 4.503 0.00%
- 0.000
187,349 36,555,537 3.336 100.00% 3.336
72,160 5,462,512 0.498 100.00% 0.498
Existing Existing - 0.000
181,500 10,227,525 0.933 100.00% 0.933
155,100 930,600 0.085 100.00% 0.085
125,400 1,128,600 0.103 100.00% 0.103
715,000 22,308,000 2.036 100.00% 2.036
47,022 1,518,819 0.139 100.00% 0.139
30,426 982,760 0.090 100.00% 0.090
50,050 1,616,615 0.148 100.00% 0.148
93,500 5,703,500 0.520 100.00% 0.520
158,785 2,064,205 0.188 80.00% 0.151 5.00%
88,498,672 8.076 99.53% 8.038 0.12%
- 0.000
798,600 18,878,904 1.723 - 0.000 0.00%
399,300 2,715,240 0.248 - 0.000 0.00%
152,845 1,210,532 0.110 - 0.000 0.00%
12,083,500 12,083,500 1.103 - 0.000 0.00%
1,710,280 1,710,280 0.156 - 0.000 0.00%
292,934 292,934 0.027 - 0.000 0.00%
3,025,000 3,025,000 0.276 65.00% 0.179 15.00%
1,650,000 1,650,000 0.151 - 0.000 0.00%
4,400,000 4,400,000 0.402 100.00% 0.402 0.00%
Exclude Exclude 4.195 - 0.000
2,480,500 2,480,500 0.226 - 0.000 0.00%
5,388,672 5,388,672 0.492 - 0.000 0.00%
2,310,000 2,310,000 0.211 - 0.000 0.00%
56,145,562 9.318 6.23% 0.581 0.44%
- 0.000
- 0.000
- - 0.000
231,000.00 8,547,000 0.780 100.00% 0.780
231,000.00 4,851,000 0.443 100.00% 0.443
- - 0.000
- - 0.000
78,100.00 468,600 0.043 100.00% 0.043
146,300.00 292,600 0.027 100.00% 0.027
146,300.00 292,600 0.027 100.00% 0.027
146,300.00 585,200 0.053 100.00% 0.053
146,300.00 292,600 0.027 100.00% 0.027
146,300.00 146,300 0.013 100.00% 0.013
78,100.00 624,800 0.057 100.00% 0.057
146,300.00 585,200 0.053 100.00% 0.053
146,300.00 292,600 0.027 100.00% 0.027
146,300.00 292,600 0.027 100.00% 0.027
146,300.00 292,600 0.027 100.00% 0.027
146,300.00 146,300 0.013 100.00% 0.013
146,300.00 146,300 0.013 100.00% 0.013
- 0.000
78,100.00 312,400 0.029 30.00% 0.009 10.00%
146,300.00 731,500 0.067 30.00% 0.020 10.00%
146,300.00 292,600 0.027 30.00% 0.008 10.00%
146,300.00 292,600 0.027 30.00% 0.008 10.00%
146,300.00 292,600 0.027 30.00% 0.008 10.00%
146,300.00 438,900 0.040 30.00% 0.012 10.00%
146,300.00 146,300 0.013 30.00% 0.004 10.00%
146,300.00 292,600 0.027 30.00% 0.008 10.00%
- 0.000
33,000.00 165,000 0.015 100.00% 0.015
33,000.00 99,000 0.009 100.00% 0.009
- 0.000
44,000.00 660,000 0.060 100.00% 0.060
44,000.00 396,000 0.036 100.00% 0.036
- 0.000
264,000.00 7,392,000 0.675 100.00% 0.675
264,000.00 3,696,000 0.337 100.00% 0.337
264,000.00 264,000 0.024 100.00% 0.024
- 0.000
- 0.000
39,600.00 79,200 0.007 100.00% 0.007
39,600.00 79,200 0.007 100.00% 0.007
39,600.00 198,000 0.018 100.00% 0.018
39,600.00 79,200 0.007 100.00% 0.007
39,600.00 39,600 0.004 100.00% 0.004
39,600.00 118,800 0.011 100.00% 0.011
39,600.00 79,200 0.007 - 0.000
39,600.00 79,200 0.007 100.00% 0.007
39,600.00 79,200 0.007 100.00% 0.007
39,600.00 118,800 0.011 100.00% 0.011
39,600.00 39,600 0.004 100.00% 0.004
39,600.00 79,200 0.007 100.00% 0.007
- - 0.000
39,600.00 79,200 0.007 100.00% 0.007
39,600.00 79,200 0.007 100.00% 0.007
39,600.00 118,800 0.011 100.00% 0.011
39,600.00 79,200 0.007 100.00% 0.007
39,600.00 39,600 0.004 100.00% 0.004
39,600.00 39,600 0.004 100.00% 0.004
39,600.00 118,800 0.011 100.00% 0.011
- - 0.000
39,600.00 39,600 0.004 - 0.000
- - 0.000
522,500.00 1,045,000 0.095 100.00% 0.095
522,500.00 1,045,000 0.095 95.00% 0.091 5.00%
- 0.000 - 0.000
627,000.00 1,254,000 0.114 - 0.000
627,000.00 627,000 0.057 - 0.000
315,205.00 315,205 0.029 - 0.000
- 0.000
308,605.00 308,605 0.028 - 0.000
308,605.00 308,605 0.028 - 0.000
- - 0.000
682,000.00 682,000 0.062 100.00% 0.062
682,000.00 682,000 0.062 100.00% 0.062
44,000.00 880,000 0.080 100.00% 0.080 0.00%
3,400,000.00 3,400,000 0.310 100.00% 0.310 0.00%
3,428,150.00 3,428,150 0.313 100.00% 0.313 0.00%
48,966,565 4.468 90.00% 4.022 0.99%
- 0.000
- 0.000
27,336.10 2,624,266 0.239 100.00% 0.239
27,336.10 1,312,133 0.120 100.00% 0.120
27,336.10 656,066 0.060 100.00% 0.060
159,500.00 319,000 0.029 100.00% 0.029
- - 0.000
110,935.00 5,768,620 0.526 100.00% 0.526
110,935.00 887,480 0.081 100.00% 0.081
- - 0.000
110,935.00 5,324,880 0.486 100.00% 0.486
110,935.00 443,740 0.040 100.00% 0.040
110,935.00 5,324,880 0.486 100.00% 0.486
8,500,000 8,500,000 0.776 100.00% 0.776
3,850,000 3,850,000 0.351 100.00% 0.351
1,870,000 1,870,000 0.171 - 0.000
4,448,400 4,448,400 0.406 - 0.000
3,590,070 3,590,070 0.328 - 0.000
2,310,000 2,310,000 0.211 - 0.000
1,265,000 1,265,000 0.115 - 0.000
48,494,535 4.425 72.07% 3.602 10.86%
1,042,196,182 99.297 77.95% 77.189 0.48%
1,095,865,988 104.19 82.087
BOBOT RENCANA MINGGU INI 1.460 LEBIH LAMBAT
MINGGU KE-48
KE-41
PERIODE
PERIODE
11 Februari
08- 15- April
18 Februari
2023 2023
82.567 %
REALISASI
MINGGU INI S/D MINGGU INI KETERANGAN
BOBOT % BOBOT
0.000 100.00% 0.029

0.000 100.00% 0.029
0.000 100.00% 0.137
On Site
0.000 100.00% 0.034
By Owner
0.000 100.00% 0.228
0.000 100.00% 0.402

0.000 100.00% 0.794
0.000 100.00% 0.250
0.000 100.00% 0.094
0.000 100.00% 0.011
0.000 100.00% 0.251
0.000 100.00% 0.171
0.000 100.00% 0.005
0.000 100.00% 0.068
0.000 100.00% 0.034
0.000 100.00% 0.009
0.000 100.00% 0.217
0.000 100.00% 0.097
0.000 100.00% 0.075
0.000 100.00% 0.610

0.000 100.00% 0.609
0.000 100.00% 0.172
0.000 100.00% 0.082
0.000 100.00% 0.113
0.000 100.00% 0.057
0.000 100.00% 0.034
0.000 100.00% 0.274
0.000 100.00% 0.034
0.000 100.00% 0.171
0.000 100.00% 0.034
0.000 100.00% 4.669
0.000 0.000
On Site
0.008 100.00% 0.211
0.010 100.00% 0.244
0.006 100.00% 0.146
0.009 100.00% 0.228
0.000 100.00% 0.456
`
0.000 100.00% 0.165

0.010 100.00% 0.246
0.043 100.00% 1.695
0.000 100.00% 0.270

Exclude
0.000 100.00% 0.077
0.000 100.00% 2.315
0.000 100.00% 2.663
0.000 100.00% 0.226

0.000 100.00% 0.854
0.000 100.00% 1.475
0.000 100.00% 1.437
0.000 100.00% 0.270
0.000 100.00% 0.067
0.000 100.00% 4.329
0.000 100.00% 0.360

0.000 100.00% 0.995
0.000 100.00% 1.653
0.000 100.00% 0.135
0.000 100.00% 2.204
0.000 100.00% 0.044
0.000 100.00% 0.526
0.000 100.00% 0.057
0.000 100.00% 0.373

0.000 100.00% 0.700
0.000 100.00% 0.130
0.000 100.00% 0.711
0.000 100.00% 1.259
0.000 100.00% 0.197
0.000 100.00% 0.744
0.000 100.00% 1.592
0.000 100.00% 4.418
0.000 100.00% 1.095
0.000 100.00% 0.015
0.000 100.00% 1.400

0.000 100.00% 0.185
0.000 100.00% 0.654
0.000 100.00% 19.447
0.000 100.00% 2.189

0.000 100.00% 2.097
0.000 100.00% 1.075
0.000 100.00% 2.168
0.000 100.00% 0.303
0.000 100.00% 0.058
0.000 0.00% 0.000
0.000 0.00% 0.000
0.000 100.00% 0.303
0.000 100.00% 0.511
0.011 100.00% 0.128
0.000 100.00% 3.094

0.000 100.00% 2.964
0.000 100.00% 1.557
0.000 100.00% 0.858
0.000 100.00% 0.379
0.000 100.00% 1.284
0.000 100.00% 0.300
0.000 0.00% 0.000
0.011 99.19% 20.654 0.169
0.000
0.000
0.000 100.00% 0.906
0.000 100.00% 3.567
0.000 100.00% 0.431
0.000 100.00% 0.478
0.000 100.00% 0.097
0.000 100.00% 1.372
0.000 0.00% 0.000
0.000 0.00% 0.000
0.000 0.00% 0.000
0.000
0.000 100.00% 0.463
0.000 100.00% 1.543
0.000 100.00% 0.194
0.000 100.00% 0.096
0.000 100.00% 0.067
0.000 100.00% 0.183
0.000 100.00% 0.220
0.000 99.30% 9.713 0.068
0.000
0.000
0.008 25.00% 0.014
0.001 25.00% 0.001
0.004 25.00% 0.006
0.004 25.00% 0.006
0.000 Exclude
0.000 Exclude
0.005 25.00% 0.008
0.023 25.00% 0.039
0.000
0.024 25.00% 0.040
0.002 25.00% 0.003
0.028 25.00% 0.046
0.006 25.00% 0.009
0.002 20.00% 0.004
0.106 24.86% 0.177 0.711
0.000
0.000
0.000 100.00% 0.631
0.000 0.00% 0.000
0.000 0.00% 0.000
0.000 0.00% 0.000
0.000 0.00% 0.000
0.000 0.00% 0.000
0.000 0.00% 0.000
0.000 0.00% 0.000
0.000 0.00% 0.000
0.000 0.00% 0.000
0.000 0.00% 0.000
0.000 0.00% 0.000
0.000 0.00% 0.000
0.000 0.00% 0.000
0.000
0.000 100.00% 0.345
0.000 0.00% 0.000
0.000 0.00% 0.000
0.000 0.00% 0.000
0.000 0.00% 0.000
0.000 10.92% 0.989 8.068
0.000
0.000
0.000 100.00% 2.482
0.000 100.00% 0.376
0.000 Exclude
0.000 100.00% 0.638
0.000
0.000 100.00% 0.431
0.000 100.00% 0.169
0.000 Exclude
0.000 100.00% 0.111
0.000 100.00% 0.296
0.000 100.00% 4.503 0.000
0.000 100.00% 3.336

0.000 0.00% Exclude
0.000 100.00% 0.498
0.000 Existing
0.000 100.00% 0.933
0.000 100.00% 0.085
0.000 100.00% 0.103
0.000 100.00% 2.036
0.000 100.00% 0.139
0.000 100.00% 0.090
0.000 100.00% 0.148
0.000 100.00% 0.520
0.009 85.00% 0.160
0.009 99.65% 8.047 0.028
Exclude
Exclude
0.000 0.00% 0.000
0.000 0.00% 0.000
0.000 0.00% 0.000
0.000 0.00% 0.000
0.000 0.00% 0.000
0.000 0.00% 0.000
0.041 80.00% 0.221
0.000 0.00% 0.000
0.000 100.00% 0.402
0.000 Exclude
0.000 0.00% 0.000
0.000 0.00% 0.000
0.000 0.00% 0.000
0.041 6.68% 0.622 8.696
0.000 100.00% 0.780

0.000 100.00% 0.443
0.000 100.00% 0.043

0.000 100.00% 0.027
0.000 100.00% 0.027
0.000 100.00% 0.053
0.000 100.00% 0.027
0.000 100.00% 0.013
0.000 100.00% 0.057
0.000 100.00% 0.053
0.000 100.00% 0.027
0.000 100.00% 0.027
0.000 100.00% 0.027
0.000 100.00% 0.013
0.000 100.00% 0.013
0.000
0.003 40.00% 0.011
0.007 40.00% 0.027
0.003 40.00% 0.011
0.003 40.00% 0.011
0.003 40.00% 0.011
0.004 40.00% 0.016
0.001 40.00% 0.005
0.003 40.00% 0.011
0.000 100.00% 0.015

0.000 100.00% 0.009
0.000 100.00% 0.060

0.000 100.00% 0.036
0.000 100.00% 0.675

0.000 100.00% 0.337
0.000 100.00% 0.024
0.000 100.00% 0.007

0.000 100.00% 0.007
0.000 100.00% 0.018
0.000 100.00% 0.007
0.000 100.00% 0.004
0.000 100.00% 0.011
0.000 0.00%
0.000 100.00% 0.007
0.000 100.00% 0.007
0.000 100.00% 0.011
0.000 100.00% 0.004
0.000 100.00% 0.007
0.000 100.00% 0.007

0.000 100.00% 0.007
0.000 100.00% 0.011
0.000 100.00% 0.007
0.000 100.00% 0.004
0.000 100.00% 0.004
0.000 100.00% 0.011
0.000 0.00% 0.000
0.000 100.00% 0.095

0.005 100.00% 0.095
0.000 0.00% 0.000

0.000 0.00% 0.000
0.000 0.00% 0.000
0.000 0.00% 0.000

0.000 0.00% 0.000
0.000 100.00% 0.062

0.000 100.00% 0.062
0.000 100.00% 0.080
0.000 100.00% 0.310
0.000 100.00% 0.313
0.030 90.99% 4.066 0.403
0.000 100.00% 0.239

0.000 100.00% 0.120
0.000 100.00% 0.060
0.000 100.00% 0.029
0.000 100.00% 0.526

0.000 100.00% 0.081
0.000 100.00% 0.486

0.000 100.00% 0.040
0.000 100.00% 0.486
0.000 100.00% 0.776
0.000 100.00% 0.351
0.000 0.00% 0.000
0.000 0.00% 0.000
Exclude
0.000 0.00% 0.000
0.000 0.00% 0.000
0.000 0.00% 0.000
0.481 82.93% 4.083 0.342
0.481 78.44% 77.670
0.48 82.567
18.48489
LEBIH LAMBAT DARI RENCANA (kendala material)
KE-41
PERIODE
11 Februari
08- 15- 18
April
Februari
2023 2023
90.137 %

NO URAIAN PEKERJAAN MINGGU LALU MINGGU INI S/D MINGGU INI KETERANGAN
BLOK N
1 Safety Tools 1.00 ls 312,500 312,500 0.029 100.00% 0.029 0.000 100.00% 0.029
2 Alat Bantu Kerja 1.00 ls 312,500 312,500 0.029 100.00% 0.029 0.000 100.00% 0.029
3 Mobilisasi dan Demobilisasi 1.00 ls 1,500,000 1,500,000 0.137 100.00% 0.137 0.000 100.00% 0.137
4 Penginapan Tukang - bln - - 0.000 - 0.000 On Site
5 Akomodasi dan Transportasi 1.00 ls 375,000 375,000 0.034 100.00% 0.034 0.000 100.00% 0.034
6 Keamanan - ls - - 0.000 - 0.000 By Owner
SUB TOTAL 2,500,000 0.228 100.00% 0.228 0.000 100.00% 0.228
- 0.000
B PEKERJAAN UTAMA - 0.000
Lantai 1 - 0.000
1 Cat Eksterior 92.30 m2 47,685 4,401,326 0.402 100.00% 0.402 0.000 100.00% 0.402
2 Cat Interior 222.20 m2 39,171 8,703,796 0.794 100.00% 0.794 0.000 100.00% 0.794
3 Cat Plafond 88.00 m2 31,097 2,736,536 0.250 100.00% 0.250 0.000 100.00% 0.250
5 Ganti Kasa Nyamuk 15.00 bh 68,750 1,031,250 0.094 100.00% 0.094 0.000 100.00% 0.094
8Cek, Repair dan Cat Jendela dan Pintu 1.00 ls 1,875,000 1,875,000 0.171 100.00% 0.171 0.000 100.00% 0.171
9Bongkar dan Pasang Kran Bawah 1.00 bh 56,250 56,250 0.005 100.00% 0.005 0.000 100.00% 0.005
10Bongkar dan Pasang Kran Shower 1.00 bh 750,000 750,000 0.068 100.00% 0.068 0.000 100.00% 0.068
12Gali Tanah 1.32 m3 74,030 97,720 0.009 100.00% 0.009 0.000 100.00% 0.009
13Toren Tanam 1.00 ls 2,375,000 2,375,000 0.217 100.00% 0.217 0.000 100.00% 0.217
14Pompa Dorong 1.00 bh 1,062,500 1,062,500 0.097 100.00% 0.097 0.000 100.00% 0.097
15Pipa Air 30.00 m' 27,336 820,083 0.075 100.00% 0.075 0.000 100.00% 0.075
Lantai 2 - 0.000
1 Cat Eksterior 140.25 m2 47,685 6,687,821 0.610 100.00% 0.610 0.000 100.00% 0.610
2 Cat Interior 170.50 m2 39,171 6,678,656 0.609 100.00% 0.609 0.000 100.00% 0.609
3 Cat Plafond 60.50 m2 31,097 1,881,369 0.172 100.00% 0.172 0.000 100.00% 0.172
4 Ganti Handle Pintu 2.00 bh 450,000 900,000 0.082 100.00% 0.082 0.000 100.00% 0.082
5 Ganti Kasa Nyamuk 18.00 bh 68,750 1,237,500 0.113 100.00% 0.113 0.000 100.00% 0.113
6 Repair Besi Railing dan Repair Rangka Kanopi 1.00 ls 625,000 625,000 0.057 100.00% 0.057 0.000 100.00% 0.057
7 Cat Railing dan Kanopi 1.00 ls 375,000 375,000 0.034 100.00% 0.034 0.000 100.00% 0.034
8 Bongkar dan Pasang Atap Kanopi 20.00 m2 150,000 3,000,000 0.274 100.00% 0.274 0.000 100.00% 0.274
9 Cat Railing Tangga 1.00 ls 375,000 375,000 0.034 100.00% 0.034 0.000 100.00% 0.034
10 Cek, Repair dan Cat Jendela dan Pintu 1.00 ls 1,875,000 1,875,000 0.171 100.00% 0.171 0.000 100.00% 0.171
SUB TOTAL 51,169,806 4.669 100.00% 4.669 0.00% 0.000 100.00% 4.669
TOTAL BLOK N 53,669,806 4.897 - 0.000 0.000 0.000
BLOK B - 0.000
A. PEKERJAAN PERSIAPAN - 0.000
1 Gudang matrial & Bedeng pekerja ls On Site On Site - 0.000 On Site
2 Pengadaan Listrik & air kerja 7.00 bln 330,000 2,310,000 0.211 100.00% 0.202 0.000 100.00% 0.202
3 Alat bantu kerja 1.00 ls 2,669,700 2,669,700 0.244 100.00% 0.234 0.000 100.00% 0.234
4 Safety tools 1.00 ls 1,595,000 1,595,000 0.146 100.00% 0.140 0.000 100.00% 0.140
5 Mobilisasi pekerja & keamanan sekitar 1.00 ls 2,500,000 2,500,000 0.228 100.00% 0.219 0.000 100.00% 0.219
6 Pekerjaan bongkaran 1.00 ls 5,000,000 5,000,000 0.456 100.00% 0.456 0.00% 0.000 100.00% 0.456
- Bongkar bangunan exisiting lantai 2 & atap - 0.000 `
- Bongkar pintu jendela exisiting - 0.000
- Kupas cat - 0.000
- Pembersihan lahan - 0.000
- Bongkar tangga beton - 0.000
7 Bouwplank 96.65 m1 18,687 1,806,074 0.165 100.00% 0.165 0.000 100.00% 0.165
8 Buangan sampah proyek 1.00 ls 2,695,000 2,695,000 0.246 100.00% 0.236 0.000 100.00% 0.236
SUB TOTAL 18,575,774 1.695 100.00% 1.652 0.000 100.00% 1.652
B. PEKERJAAN TANAH & PASIR - 0.000
1 Galian pondasi 39.95 m3 74,030 2,957,776 0.270 100.00% 0.270 0.000 100.00% 0.270
2 Galian sloof m3 Exclude Exclude - 0.000 Exclude
SUB TOTAL 29,177,619 2.663 100.00% 2.663 0.00% 0.000 100.00% 2.663
C. PEKERJAAN PONDASI - 0.000
1 Pondasi pelat setempat 50 x 50 x 20 0.70 m3 3,543,380 2,480,366 0.226 100.00% 0.226 0.000 100.00% 0.226
4 Sloof 15 x 25 3.81 m3 4,138,915 15,751,029 1.437 100.00% 1.437 0.000 100.00% 1.437
5 Rollag bata 2.20 m3 1,343,573 2,955,861 0.270 100.00% 0.270 0.000 100.00% 0.270
6 Pedestal tangga 120 x 80 x 20 0.20 m3 3,649,753 735,790 0.067 100.00% 0.067 0.000 100.00% 0.067
SUB TOTAL 47,444,832 4.329 100.00% 4.329 0.00% 0.000 100.00% 4.329
D PEKERJAAN STRUKTUR - 0.000
Lantai 1 - 0.000
1 Kolom 15 x 15 0.87 m3 4,510,000 3,942,304 0.360 100.00% 0.360 0.000 100.00% 0.360
2 Kolom 15 x 25 2.42 m3 4,510,000 10,908,563 0.995 100.00% 0.995 0.000 100.00% 0.995
3 Kolom 15 x 30 4.02 m3 4,510,000 18,113,288 1.653 100.00% 1.653 0.000 100.00% 1.653
4 Kolom 25 x 25 0.33 m3 4,510,000 1,479,844 0.135 100.00% 0.135 0.000 100.00% 0.135
5 Kolom 25 x 40 5.36 m3 4,510,000 24,151,050 2.204 100.00% 2.204 0.000 100.00% 2.204
6 Balok bordes 15 x 30 0.10 m3 4,755,243 483,073 0.044 100.00% 0.044 0.000 100.00% 0.044
7 Tangga 1.20 m3 4,814,469 5,762,919 0.526 100.00% 0.526 0.000 100.00% 0.526
8 Topian beton 0.14 m3 4,443,910 629,924 0.057 100.00% 0.057 0.000 100.00% 0.057
Lantai 2 - 0.000
1 Kolom 15 x 15 0.91 m3 4,510,000 4,091,472 0.373 100.00% 0.373 0.000 100.00% 0.373
2 Kolom 15 x 25 1.70 m3 4,510,000 7,671,510 0.700 100.00% 0.700 0.000 100.00% 0.700
3 Kolom 25 x 25 0.32 m3 4,510,000 1,420,650 0.130 100.00% 0.130 0.000 100.00% 0.130
4 Kolom 20 x 30 1.73 m3 4,510,000 7,793,280 0.711 100.00% 0.711 0.000 100.00% 0.711
5 Balok 15 x 25 3.06 m3 4,510,000 13,800,600 1.259 100.00% 1.259 0.000 100.00% 1.259
6 Balok 15 x 20 0.48 m3 4,510,000 2,159,388 0.197 100.00% 0.197 0.000 100.00% 0.197
7 Balok 20 x 40 1.81 m3 4,510,000 8,154,080 0.744 100.00% 0.744 0.000 100.00% 0.744
6 Ring balok 15 x 20 3.87 m3 4,510,000 17,446,935 1.592 100.00% 1.592 0.000 100.00% 1.592
7 Pelat lantai 10.89 m3 4,443,910 48,410,176 4.418 100.00% 4.418 0.000 100.00% 4.418
8 Pelat lantai (Talang beton) 2.70 m3 4,443,910 11,998,556 1.095 100.00% 1.095 0.000 100.00% 1.095
9 Topian beton 0.04 m3 4,443,910 163,314 0.015 100.00% 0.015 0.000 100.00% 0.015
Lantai Atap - - - 0.000
1 Ring balok 15 x 20 3.40 m3 4,510,000 15,343,020 1.400 100.00% 1.400 0.000 100.00% 1.400
2 Balok 15 x 25 0.45 m3 4,510,000 2,024,426 0.185 100.00% 0.185 0.000 100.00% 0.185
2 Pelat lantai 1.61 m3 4,443,910 7,167,138 0.654 100.00% 0.654 0.000 100.00% 0.654
SUB TOTAL 213,115,509 19.447 100.00% 19.447 0.00% 0.000 100.00% 19.447
E. PEKERJAAN DINDING - 0.000
Lantai 1 - 0.000
3 Acian 436.45 m2 26,991 11,780,331 1.075 100.00% 1.075 0.000 100.00% 1.075
4 Cat interior 606.60 m2 39,171 23,761,129 2.168 100.00% 2.168 0.000 100.00% 2.168
5 Cat exterior 69.60 m2 47,685 3,318,876 0.303 100.00% 0.303 0.000 100.00% 0.303
7 Kisi - kisi WPC 1.38 m2 1,980,000 2,732,400 0.249 - 0.000 0.000 0.00% 0.000
8 Coonwood 17.80 m2 495,000 8,811,000 0.804 - 0.000 0.000 0.00% 0.000
9 Roster beton 4.80 m2 727,950 3,494,159 0.319 100.00% 0.303 0.000 100.00% 0.303
10 Dinding K. mandi 39.83 m2 140,580 5,598,599 0.511 100.00% 0.511 0.000 100.00% 0.511
11 Dinding keramik dapur (full plafond) 10.92 m2 213,895 2,335,733 0.213 100.00% 0.117 0.000 100.00% 0.117
Lantai 2 - 0.000
3 Acian 632.25 m2 26,991 17,065,218 1.557 100.00% 1.557 0.000 100.00% 1.557
4 Cat interior 240.17 m2 39,171 9,407,699 0.858 100.00% 0.858 0.000 100.00% 0.858
5 Cat exterior 87.00 m2 47,685 4,148,595 0.379 100.00% 0.379 0.000 100.00% 0.379
6 Waterproofing 212.60 m2 66,176 14,069,018 1.284 100.00% 1.284 0.000 100.00% 1.284
7 Dinding K. mandi 23.35 m2 140,580 3,282,543 0.300 100.00% 0.300 0.000 100.00% 0.300
8 Coonwood 8.89 m2 495,000 4,400,550 0.402 - 0.000 0.000 0.00% 0.000
SUB TOTAL 228,189,446 20.823 99.19% 19.989 0.000 99.19% 20.654 0.169
F. FINISHING LANTAI - 0.000 0.000
Lantai 1 - 0.000 0.000
1 Screed lantai 211.08 m2 47,022.25 9,925,457 0.906 100.00% 0.906 0.000 100.00% 0.906
2 Granite lantai utama 169.54 m2 230,549.00 39,087,277 3.567 100.00% 3.567 0.000 100.00% 3.567
3 Skirting tile / plint 123.25 m1 38,365.80 4,728,585 0.431 100.00% 0.431 0.000 100.00% 0.431
3 Keramik motif kayu 34.30 m2 152,845.00 5,242,584 0.478 100.00% 0.478 0.000 100.00% 0.478
4 Keramik kamar mandi 7.24 m2 146,795.00 1,062,796 0.097 100.00% 0.097 0.000 100.00% 0.097
5 Lantai area parkir 78.10 m2 192,500.00 15,034,250 1.372 100.00% 1.372 0.000 100.00% 1.372
6 Rumput gajah mini 9.60 m2 49,500.00 475,200 0.043 - 0.000 0.000 0.00% 0.000
7 Steping step 7.00 bh 71,500.00 500,500 0.046 - 0.000 0.000 0.00% 0.000
8 Koral sikat 2.20 m2 379,500.00 834,900 0.076 - 0.000 0.000 0.00% 0.000
Lantai 2 - 0.000 0.000
1 Leveling lantai 107.80 m2 47,022.25 5,068,999 0.463 100.00% 0.463 0.000 100.00% 0.463
2 Granite lantai utama 73.32 m2 230,549.00 16,903,853 1.543 100.00% 1.543 0.000 100.00% 1.543
3 Skirting tile / plint 55.40 m1 38,365.80 2,125,465 0.194 100.00% 0.194 0.000 100.00% 0.194
4 Waterproofing 34.48 m2 30,426.00 1,049,088 0.096 100.00% 0.096 0.000 100.00% 0.096
5 Keramik kamar mandi 5.00 m2 146,795.00 733,975 0.067 100.00% 0.067 0.000 100.00% 0.067
6 Keramik area rooftop 13.68 m2 146,795.00 2,008,156 0.183 100.00% 0.183 0.000 100.00% 0.183
6 Keramik motif kayu (Area balkon) 15.80 m2 152,845.00 2,414,951 0.220 100.00% 0.220 0.000 100.00% 0.220
SUB TOTAL 107,196,035 9.782 99.30% 9.391 0.70% 0.000 100.00% 9.782 0.000
G. PEKERJAAN SANITARY - 0.000 0.000
Lantai 1 - 0.000 0.000
1 Kloset duduk 2.00 unit 305,415 610,830 0.056 25.00% 0.006 15.00% 0.008 40.00% 0.022
2 Jet washer 2.00 unit 28,985 57,970 0.005 25.00% 0.001 15.00% 0.001 40.00% 0.002
3 Shower set 2.00 unit 132,000 264,000 0.024 25.00% 0.002 15.00% 0.004 40.00% 0.010
4 Floor drain 2.00 unit 137,885 275,770 0.025 25.00% 0.003 15.00% 0.004 40.00% 0.010
5 Kitchen sink unit Exclude Exclude - 0.000 0.000 Exclude
6 Kran dapur unit Exclude Exclude - 0.000 0.000 Exclude
7 Kran stainless 5.00 unit 71,500 357,500 0.033 25.00% 0.003 15.00% 0.005 40.00% 0.013
8 Wastafel 1.00 unit 1,707,970 1,707,970 0.156 25.00% 0.016 15.00% 0.023 40.00% 0.062
Lantai 2 - 0.000 0.000
1 Kloset duduk 1.00 unit 1,736,515 1,736,515 0.158 25.00% 0.016 15.00% 0.024 40.00% 0.063
2 Jet washer 1.00 unit 133,485 133,485 0.012 25.00% 0.001 15.00% 0.002 40.00% 0.005
3 Hand shower + Kran 2 in 1 2.00 unit 1,008,000 2,016,000 0.184 25.00% 0.018 15.00% 0.028 40.00% 0.074
4 Floor drain 3.00 unit 137,885 413,655 0.038 25.00% 0.004 15.00% 0.006 40.00% 0.015
5 Kran stainless 3.00 unit 71,500 214,500 0.020 20.00% 0.002 10.00% 0.002 30.00% 0.006
SUB TOTAL 7,788,195 0.711 24.86% 0.071 14.86% 0.106 39.72% 0.282 0.711
H PEKERJAAN PINTU & JENDELA - 0.000 0.000
Lantai 1 - 0.000 0.000
2 PJ1 (85 x 250) & (115 x 160) Area taman 1.00 unit 5,915,128 5,915,128 0.540 - 0.000 45.00% 0.243 45.00% 0.243
3 P2 (80 x 200) Pintu kamar tidur 3.00 unit 3,602,610 10,807,830 0.986 - 0.000 45.00% 0.444 45.00% 0.444
4 P2' (Pintu kamar tidur depan) (Pintu kamar tidur belakang) 2.00 unit 1,925,000 3,850,000 0.351 - 0.000 45.00% 0.158 45.00% 0.158
4 P3 (70 x 200) Pintu kamar mandi 2.00 unit 984,500 1,969,000 0.180 - 0.000 45.00% 0.081 45.00% 0.081
5 P4 (Pintu utama) 1.00 unit 1,925,000 1,925,000 0.176 - 0.000 45.00% 0.079 45.00% 0.079
6 Rolling door 1.00 unit 1,650,000 1,650,000 0.151 - 0.000 45.00% 0.068 45.00% 0.068
7 J2 (170 x 150) Area parkir depan, Taman, R. Makan, K. Tidur 4.00 unit 3,366,000 13,464,000 1.229 - 0.000 45.00% 0.553 45.00% 0.553
8 J2' (R. Tamu) (K. Tidur tengah) 2.00 unit 1,650,000 3,300,000 0.301 - 0.000 45.00% 0.136 45.00% 0.136
8 J3 (Pintu utama) 1.00 unit 1,650,000 1,650,000 0.151 - 0.000 45.00% 0.068 45.00% 0.068
9 J4 (355 x 220) Area taman 1.00 unit 10,309,200 10,309,200 0.941 - 0.000 45.00% 0.423 45.00% 0.423
10 J5 (235 x 220) Area selasar K. Art 1.00 unit 6,824,400 6,824,400 0.623 - 0.000 45.00% 0.280 45.00% 0.280
11 J6 (70 x 125) Area selasar K. Art 1.00 unit 1,155,000 1,155,000 0.105 - 0.000 45.00% 0.047 45.00% 0.047
12 Jalusi PVC 2.00 unit 247,500 495,000 0.045 - 0.000 45.00% 0.020 45.00% 0.020
Lantai 2 - 0.000 0.000
2 P1 (190 x 250) Balkon 1.00 unit 7,792,969 7,792,969 0.711 - 0.000 45.00% 0.320 45.00% 0.320
3 P2 (80 x 200) Balkon, K. Tidur 4.00 unit 3,602,610 14,410,440 1.315 - 0.000 45.00% 0.592 45.00% 0.592
4 P3 (70 x 200) Pintu kamar mandi 1.00 unit 984,500 984,500 0.090 - 0.000 45.00% 0.040 45.00% 0.040
5 J1 (170 x 220) Balkon 2.00 unit 1,028,500 2,057,000 0.188 - 0.000 45.00% 0.084 45.00% 0.084
SUB TOTAL 99,257,976 9.057 10.92% 0.989 40.15% 3.637 51.07% 4.626 4.432
I PEKERJAAN PLAFON - 0.000 0.000
Lantai 1 - 0.000 0.000
1 Plafon Aplus 9mm, rangka hollow galvanize 224.77 m2 121,000 27,197,170 2.482 100.00% 2.482 0.00% 0.000 100.00% 2.482
2 List profile 10cm 147.90 m1 27,885 4,124,192 0.376 100.00% 0.376 0.000 100.00% 0.376
3 Drop / up ceiling m1 Exclude Exclude - 0.000 0.000 Exclude
4 Cat plafon 224.77 m2 31,097 6,989,673 0.638 100.00% 0.638 0.000 100.00% 0.638
Lantai 2 - 0.000 0.000
1 Plafon Aplus 9mm, rangka hollow galvanize 39.00 m2 121,000 4,719,000 0.431 100.00% 0.431 0.00% 0.000 100.00% 0.431
2 List profile 10cm 66.48 m1 27,885 1,853,795 0.169 100.00% 0.169 0.00% 0.000 100.00% 0.169
3 Drop / up ceiling m1 Exclude Exclude - 0.000 0.000 Exclude
4 Cat plafon 39.00 m2 31,097 1,212,783 0.111 100.00% 0.111 0.00% 0.000 100.00% 0.111
5 Plafon kayu + rangka (area ruang tengah) 35.80 m2 90,750 3,248,850 0.296 100.00% 0.296 0.000 100.00% 0.296
SUB TOTAL 49,345,462 4.503 100.00% 4.503 0.00% 0.000 100.00% 4.503 0.000
J. PEKERJAAN ATAP - 0.000
1 Rangka atap baja ringan 195.12 m2 187,349 36,555,537 3.336 100.00% 3.336 0.000 100.00% 3.336
2 Alumunium foil 195.12 m2 Exclude Exclude - 0.000 0.000 0.00% Exclude
3 Lisplang 75.70 m1 72,160 5,462,512 0.498 100.00% 0.498 0.000 100.00% 0.498
4 Penutup atap m2 Existing Existing - 0.000 0.000 Existing
5 Nok atap 56.35 m1 181,500 10,227,525 0.933 100.00% 0.933 0.000 100.00% 0.933
6 Nok treeway 6.00 bh 155,100 930,600 0.085 100.00% 0.085 0.000 100.00% 0.085
9 Screed 32.30 m2 47,022 1,518,819 0.139 100.00% 0.139 0.000 100.00% 0.139
10 Waterprofing 32.30 m2 30,426 982,760 0.090 100.00% 0.090 0.000 100.00% 0.090
11 Acian 32.30 m2 50,050 1,616,615 0.148 100.00% 0.148 0.000 100.00% 0.148
12 Ban - banan 61.00 m1 93,500 5,703,500 0.520 100.00% 0.520 0.000 100.00% 0.520
13 Roof drain 13.00 bh 158,785 2,064,205 0.188 85.00% 0.151 5.00% 0.009 90.00% 0.170
SUB TOTAL 88,498,672 8.076 99.65% 8.038 0.12% 0.009 99.77% 8.057 0.019
K PEKERJAAN LAIN - LAIN - 0.000
1 Meja dapur beton m3 Exclude Exclude - 0.000 Exclude
2 Keramik meja dapur m2 Exclude Exclude - 0.000 Exclude
3 Railing tangga & balkon 23.64 m1 798,600 18,878,904 1.723 - 0.000 0.00% 0.000 0.00% 0.000
4 Railing bak bunga 6.80 m1 399,300 2,715,240 0.248 - 0.000 0.00% 0.000 0.00% 0.000
4 Keramik tangga (keramik motif kayu) 7.92 m2 152,845 1,210,532 0.110 - 0.000 0.00% 0.000 0.00% 0.000
5 Pintu pagar utama 1.00 ls 12,083,500 12,083,500 1.103 - 0.000 0.00% 0.000 0.00% 0.000
6 Pagar akses taman 1.00 ls 1,710,280 1,710,280 0.156 - 0.000 0.00% 0.000 0.00% 0.000
7 Meja wastafel beton 1.00 unit 292,934 292,934 0.027 - 0.000 0.00% 0.000 0.00% 0.000
8 Bak bunga (pas dinding bata finish cat exterior) 1.00 ls 3,025,000 3,025,000 0.276 80.00% 0.179 15.00% 0.041 95.00% 0.262
9 Bangku beton area balkon 1.00 ls 1,650,000 1,650,000 0.151 - 0.000 0.00% 0.000 0.00% 0.000
10 Dinding pagar depan (peninggian dari dinding existing) 1.00 ls 4,400,000 4,400,000 0.402 100.00% 0.402 0.00% 0.000 100.00% 0.402
11 Roster beton m2 Exclude Exclude 4.195 - 0.000 0.000 Exclude
12 Water heater listrik 1.00 unit 2,480,500 2,480,500 0.226 - 0.000 0.00% 0.000 0.00% 0.000
13 Rumah GWT 1.00 ls 5,388,672 5,388,672 0.492 - 0.000 0.00% 0.000 0.00% 0.000
14 Tangga monyet 1.00 ls 2,310,000 2,310,000 0.211 - 0.000 0.00% 0.000 0.00% 0.000
SUB TOTAL 56,145,562 9.318 6.68% 0.581 0.44% 0.041 7.12% 0.664 8.654
L. PEKERJAAN MEP - 0.000
Pekerjaan Elektrikal - 0.000
1 Instalasi Titik Penerangan - - 0.000
- Lantai 1 37.00 ttk 231,000.00 8,547,000 0.780 100.00% 0.780 0.000 100.00% 0.780
- Lantai 2 21.00 ttk 231,000.00 4,851,000 0.443 100.00% 0.443 0.000 100.00% 0.443
2 Fitting / Armature - - 0.000
Lantai 1 - - 0.000
- Area carport 6.00 ttk 78,100.00 468,600 0.043 100.00% 0.043 0.000 100.00% 0.043
- R. Tamu 2.00 ttk 146,300.00 292,600 0.027 100.00% 0.027 0.000 100.00% 0.027
- K. Tidur tamu 2.00 ttk 146,300.00 292,600 0.027 100.00% 0.027 0.000 100.00% 0.027
- R. Keluarga & R. Santai 4.00 ttk 146,300.00 585,200 0.053 100.00% 0.053 0.000 100.00% 0.053
- K. Tidur anak depan 2.00 ttk 146,300.00 292,600 0.027 100.00% 0.027 0.000 100.00% 0.027
- Kamar mandi depan 1.00 ttk 146,300.00 146,300 0.013 100.00% 0.013 0.000 100.00% 0.013
- Area taman tengah 8.00 ttk 78,100.00 624,800 0.057 100.00% 0.057 0.000 100.00% 0.057
- Garasi 4.00 ttk 146,300.00 585,200 0.053 100.00% 0.053 0.000 100.00% 0.053
- K. Tidur anak belakang 2.00 ttk 146,300.00 292,600 0.027 100.00% 0.027 0.000 100.00% 0.027
- R. Makan 2.00 ttk 146,300.00 292,600 0.027 100.00% 0.027 0.000 100.00% 0.027
- Area dapur 2.00 ttk 146,300.00 292,600 0.027 100.00% 0.027 0.000 100.00% 0.027
- K. Mandi belakang 1.00 ttk 146,300.00 146,300 0.013 100.00% 0.013 0.000 100.00% 0.013
- K. Tidur ART 1.00 ttk 146,300.00 146,300 0.013 100.00% 0.013 0.000 100.00% 0.013
Lantai 2 - 0.000 0.000
- Area rooftop 4.00 ttk 78,100.00 312,400 0.029 40.00% 0.009 45.00% 0.013 85.00% 0.024
- Area balkon 5.00 ttk 146,300.00 731,500 0.067 40.00% 0.020 45.00% 0.030 85.00% 0.057
- K. Tidur depan 2.00 ttk 146,300.00 292,600 0.027 40.00% 0.008 45.00% 0.012 85.00% 0.023
- R. Belajar 2.00 ttk 146,300.00 292,600 0.027 40.00% 0.008 45.00% 0.012 85.00% 0.023
- K. Tidur tengah 2.00 ttk 146,300.00 292,600 0.027 40.00% 0.008 45.00% 0.012 85.00% 0.023
- Area tangga 3.00 ttk 146,300.00 438,900 0.040 40.00% 0.012 45.00% 0.018 85.00% 0.034
- K. Mandi 1.00 ttk 146,300.00 146,300 0.013 40.00% 0.004 45.00% 0.006 85.00% 0.011
- R. Bersama 2.00 ttk 146,300.00 292,600 0.027 40.00% 0.008 45.00% 0.012 85.00% 0.023
3 Saklar single - 0.000
- Lantai 1 5.00 ttk 33,000.00 165,000 0.015 100.00% 0.015 0.000 100.00% 0.015
- Lantai 2 3.00 ttk 33,000.00 99,000 0.009 100.00% 0.009 0.000 100.00% 0.009
4 Saklar double - 0.000
- Lantai 1 15.00 ttk 44,000.00 660,000 0.060 100.00% 0.060 0.000 100.00% 0.060
- Lantai 2 9.00 ttk 44,000.00 396,000 0.036 100.00% 0.036 0.000 100.00% 0.036
5 Instalasi Titik Stop Kontak - 0.000
- Lantai 1 28.00 ttk 264,000.00 7,392,000 0.675 100.00% 0.675 0.000 100.00% 0.675
- Lantai 2 14.00 ttk 264,000.00 3,696,000 0.337 100.00% 0.337 0.000 100.00% 0.337
- Lantai atap 1.00 ttk 264,000.00 264,000 0.024 100.00% 0.024 0.000 100.00% 0.024
6 Stop kontak - 0.000
Lantai 1 - 0.000
- R. Tamu 2.00 ttk 39,600.00 79,200 0.007 100.00% 0.007 0.000 100.00% 0.007
- K. Tidur tamu 2.00 ttk 39,600.00 79,200 0.007 100.00% 0.007 0.000 100.00% 0.007
- R. Keluarga & R. Santai 5.00 ttk 39,600.00 198,000 0.018 100.00% 0.018 0.000 100.00% 0.018
- K. Tidur anak depan 2.00 ttk 39,600.00 79,200 0.007 100.00% 0.007 0.000 100.00% 0.007
- Kamar mandi depan 1.00 ttk 39,600.00 39,600 0.004 100.00% 0.004 0.000 100.00% 0.004
- Area taman tengah 3.00 ttk 39,600.00 118,800 0.011 100.00% 0.011 0.000 100.00% 0.011
- Garasi 2.00 ttk 39,600.00 79,200 0.007 - 0.000 0.000 0.00%
- K. Tidur anak belakang 2.00 ttk 39,600.00 79,200 0.007 100.00% 0.007 0.000 100.00% 0.007
- R. Makan 2.00 ttk 39,600.00 79,200 0.007 100.00% 0.007 0.000 100.00% 0.007
- Area dapur 3.00 ttk 39,600.00 118,800 0.011 100.00% 0.011 0.000 100.00% 0.011
- K. Mandi belakang 1.00 ttk 39,600.00 39,600 0.004 100.00% 0.004 0.000 100.00% 0.004
- K. Tidur ART 2.00 ttk 39,600.00 79,200 0.007 100.00% 0.007 0.000 100.00% 0.007
Lantai 2 - - 0.000
- Area balkon 2.00 ttk 39,600.00 79,200 0.007 100.00% 0.007 0.000 100.00% 0.007
- K. Tidur depan 2.00 ttk 39,600.00 79,200 0.007 100.00% 0.007 0.000 100.00% 0.007
- R. Belajar 3.00 ttk 39,600.00 118,800 0.011 100.00% 0.011 0.000 100.00% 0.011
- K. Tidur tengah 2.00 ttk 39,600.00 79,200 0.007 100.00% 0.007 0.000 100.00% 0.007
- Area tangga 1.00 ttk 39,600.00 39,600 0.004 100.00% 0.004 0.000 100.00% 0.004
- K. Mandi 1.00 ttk 39,600.00 39,600 0.004 100.00% 0.004 0.000 100.00% 0.004
- R. Bersama 3.00 ttk 39,600.00 118,800 0.011 100.00% 0.011 0.000 100.00% 0.011
Lantai Atap - - 0.000
- Area mesin boster 1.00 ttk 39,600.00 39,600 0.004 - 0.000 45.00% 0.002 45.00% 0.002
7 Instalasi Titik AC - - 0.000
- Lantai 1 2.00 ttk 522,500.00 1,045,000 0.095 100.00% 0.095 0.000 100.00% 0.095
- Lantai 2 2.00 ttk 522,500.00 1,045,000 0.095 100.00% 0.091 0.000 100.00% 0.095
8 Ceiling fan - 0.000 - 0.000
- Lantai 1 2.00 unit 627,000.00 1,254,000 0.114 - 0.000 45.00% 0.051 45.00% 0.051
- Lantai 2 1.00 unit 627,000.00 627,000 0.057 - 0.000 45.00% 0.026 45.00% 0.026
9 Instalasi outlet internet + armarture 1.00 ttk 315,205.00 315,205 0.029 - 0.000 45.00% 0.013 45.00% 0.013
10 Instalasi outlet TV + armarture - 0.000
- Lantai 1 1.00 ttk 308,605.00 308,605 0.028 - 0.000 45.00% 0.013 45.00% 0.013
- Lantai 2 1.00 ttk 308,605.00 308,605 0.028 - 0.000 45.00% 0.013 45.00% 0.013
11 Box Panel + MCB - - 0.000
- Lantai 1 1.00 unit 682,000.00 682,000 0.062 100.00% 0.062 0.000 100.00% 0.062
- Lantai 2 1.00 unit 682,000.00 682,000 0.062 100.00% 0.062 0.000 100.00% 0.062
12 Kabel tufur 20.00 m1 44,000.00 880,000 0.080 100.00% 0.080 0.00% 0.000 100.00% 0.080
13 Penangkal petir 1.00 ls 3,400,000.00 3,400,000 0.310 100.00% 0.310 0.00% 0.000 100.00% 0.310
14 Stabilizer daya listrik 1.00 ls 3,428,150.00 3,428,150 0.313 100.00% 0.313 0.00% 0.000 100.00% 0.313
SUB TOTAL 48,966,565 4.468 90.99% 4.022 0.99% 0.232 91.98% 4.110 0.358
M. PEKERJAAN PLUMBING - 0.000
1 Instalasi pipa air bersih - 0.000
- Lantai 1 96.00 m1 27,336.10 2,624,266 0.239 100.00% 0.239 0.000 100.00% 0.239
- Lantai 2 48.00 m1 27,336.10 1,312,133 0.120 100.00% 0.120 0.000 100.00% 0.120
- Lantai atap 24.00 m1 27,336.10 656,066 0.060 100.00% 0.060 0.000 100.00% 0.060
2 Instalasi pipa air panas 2.00 m1 159,500.00 319,000 0.029 100.00% 0.029 0.000 100.00% 0.029
3 Instalasi Pipa Air Bekas - - 0.000
- Lantai 1 52.00 m1 110,935.00 5,768,620 0.526 100.00% 0.526 0.000 100.00% 0.526
- Lantai 2 8.00 m1 110,935.00 887,480 0.081 100.00% 0.081 0.000 100.00% 0.081
4 Instalasi Pipa Air Kotor - - 0.000
- Lantai 1 48.00 m1 110,935.00 5,324,880 0.486 100.00% 0.486 0.000 100.00% 0.486
- Lantai 2 4.00 m1 110,935.00 443,740 0.040 100.00% 0.040 0.000 100.00% 0.040
5 Instalasi Pipa Air hujan 48.00 m1 110,935.00 5,324,880 0.486 100.00% 0.486 0.000 100.00% 0.486
6 Septictank 1.00 ttk 8,500,000 8,500,000 0.776 100.00% 0.776 0.000 100.00% 0.776
7 Sumur resapan 1.00 ttk 3,850,000 3,850,000 0.351 100.00% 0.351 0.000 100.00% 0.351
8 Toren air 1000ltr 1.00 unit 1,870,000 1,870,000 0.171 - 0.000 0.000 0.00% 0.000
9 Ground water tank 1.00 unit 4,448,400 4,448,400 0.406 - 0.000 0.000 0.00% 0.000
10 Pembuatan sumur bor ls Exclude Exclude - 0.000 Exclude
11 Mesin pompa dorong 1.00 unit 3,590,070 3,590,070 0.328 - 0.000 0.000 0.00% 0.000
12 Mesin pompa (GWT menuju toren atas) 1.00 unit 2,310,000 2,310,000 0.211 - 0.000 0.000 0.00% 0.000
13 Water boster 1.00 unit 1,265,000 1,265,000 0.115 - 0.000 0.000 0.00% 0.000
SUB TOTAL 48,494,535 4.425 82.93% 3.602 8.050 82.93% 11.653 -7.227
TOTAL BLOK B 1,042,196,182 99.297 78.44% 77.670 8.11% 8.050 86.54% 85.720
GRAND TOTAL 1,095,865,988 104.19 82.087 8.05 90.137
BOBOT KUMULATIF RENCANA S/D MINGGU INI 100.000 7.115337
BOBOT RENCANA MINGGU INI 1.460 LEBIH LAMBAT DARI RENCANA (kendala material)
LAJU PROGRES -9.863
OWNER : BAPAK MORI

KONTRAK ASLI PROGRES MINGGUAN
NO URAIAN PEKERJAAN MINGGU LALU MINGGU INI S/D MINGGU INI KETERANGAN UPNAME
% BOBOT % BOBOT % BOBOT VOLUME % BOBOT
BLOK N
1 Safety Tools 1.00 ls 312,500 312,500 0.029 100.00% 0.029 0.000 100.00% 0.029 0.90 90.00% 0.03
2 Alat Bantu Kerja 1.00 ls 312,500 312,500 0.029 100.00% 0.029 0.000 100.00% 0.029 0.90 90.00% 0.03
3 Mobilisasi dan Demobilisasi 1.00 ls 1,500,000 1,500,000 0.137 100.00% 0.137 0.000 100.00% 0.137 0.90 90.00% 0.12
4 Penginapan Tukang - bln - - 0.000 - 0.000 On Site - -
5 Akomodasi dan Transportasi 1.00 ls 375,000 375,000 0.034 100.00% 0.034 0.000 100.00% 0.034 1.00 100.00% 0.03
6 Keamanan - ls - - 0.000 - 0.000 By Owner - -
SUB TOTAL 2,500,000 0.228 100.00% 0.228 0.000 100.00% 0.228 - 100.00% 0.23
- 0.000 - -
B PEKERJAAN UTAMA - 0.000 - -
Lantai 1 - 0.000 - -
1 Cat Eksterior 92.30 m2 47,685 4,401,326 0.402 100.00% 0.402 0.000 100.00% 0.402 83.07 90.00% 0.36
2 Cat Interior 222.20 m2 39,171 8,703,796 0.794 100.00% 0.794 0.000 100.00% 0.794 199.98 90.00% 0.71
3 Cat Plafond 88.00 m2 31,097 2,736,536 0.250 100.00% 0.250 0.000 100.00% 0.250 88.00 100.00% 0.25
5 Ganti Kasa Nyamuk 15.00 bh 68,750 1,031,250 0.094 100.00% 0.094 0.000 100.00% 0.094 15.00 100.00% 0.09
6 Bongkar Jendela Bordes Tangga (Nako) 1.00 bh 125,000 125,000 0.011 100.00% 0.011 0.000 100.00% 0.011 1.00 100.00% 0.01
7 Jendela Bordes Tangga 1.00 bh 2,750,000 2,750,000 0.251 100.00% 0.251 0.000 100.00% 0.251 100.00% 0.25
1.00
8Cek, Repair dan Cat Jendela dan Pintu 1.00 ls 1,875,000 1,875,000 0.171 100.00% 0.171 0.000 100.00% 0.171 1.00 100.00% 0.17
9Bongkar dan Pasang Kran Bawah 1.00 bh 56,250 56,250 0.005 100.00% 0.005 0.000 100.00% 0.005 1.00 100.00% 0.01
10Bongkar dan Pasang Kran Shower 1.00 bh 750,000 750,000 0.068 100.00% 0.068 0.000 100.00% 0.068 1.00 100.00% 0.07
11Cek dan Repair Instalasi Lampu 1.00 ls 375,000 375,000 0.034 100.00% 0.034 0.000 100.00% 0.034 1.00 100.00% 0.03
12Gali Tanah 1.32 m3 74,030 97,720 0.009 100.00% 0.009 0.000 100.00% 0.009 1.32 100.00% 0.01
13Toren Tanam 1.00 ls 2,375,000 2,375,000 0.217 100.00% 0.217 0.000 100.00% 0.217 1.00 100.00% 0.22
14Pompa Dorong 1.00 bh 1,062,500 1,062,500 0.097 100.00% 0.097 0.000 100.00% 0.097 1.00 100.00% 0.10
15Pipa Air 30.00 m' 27,336 820,083 0.075 100.00% 0.075 0.000 100.00% 0.075 30.00 100.00% 0.07
Lantai 2 - 0.000 - -
1 Cat Eksterior 140.25 m2 47,685 6,687,821 0.610 100.00% 0.610 0.000 100.00% 0.610 119.21 85.00% 0.52
2 Cat Interior 170.50 m2 39,171 6,678,656 0.609 100.00% 0.609 0.000 100.00% 0.609 153.45 90.00% 0.55
3 Cat Plafond 60.50 m2 31,097 1,881,369 0.172 100.00% 0.172 0.000 100.00% 0.172 54.45 90.00% 0.15
4 Ganti Handle Pintu 2.00 bh 450,000 900,000 0.082 100.00% 0.082 0.000 100.00% 0.082 100.00% 0.08
2.00
5 Ganti Kasa Nyamuk 18.00 bh 68,750 1,237,500 0.113 100.00% 0.113 0.000 100.00% 0.113 18.00 100.00% 0.11
6 Repair Besi Railing dan Repair Rangka Kanopi 1.00 ls 625,000 625,000 0.057 100.00% 0.057 0.000 100.00% 0.057 1.00 100.00% 0.06
7 Cat Railing dan Kanopi 1.00 ls 375,000 375,000 0.034 100.00% 0.034 0.000 100.00% 0.034 - -
8 Bongkar dan Pasang Atap Kanopi 20.00 m2 150,000 3,000,000 0.274 100.00% 0.274 0.000 100.00% 0.274 100.00% 0.27
20.00
9 Cat Railing Tangga 1.00 ls 375,000 375,000 0.034 100.00% 0.034 0.000 100.00% 0.034 - -
10 Cek, Repair dan Cat Jendela dan Pintu 1.00 ls 1,875,000 1,875,000 0.171 100.00% 0.171 0.000 100.00% 0.171 1.00 100.00% 0.17
11 Cek dan Repair Instalasi Lampu 1.00 ls 375,000 375,000 0.034 100.00% 0.034 0.000 100.00% 0.034 1.00 100.00% 0.03
SUB TOTAL 51,169,806 4.669 100.00% 4.669 0.00% 0.000 100.00% 4.669 - 100.00% 4.67
TOTAL BLOK N 53,669,806 4.897 - 0.000 0.000 0.000 - -
BLOK B - 0.000 - -
A. PEKERJAAN PERSIAPAN - 0.000 - -
1 Gudang matrial & Bedeng pekerja ls On Site On Site - 0.000 On Site - -
2 Pengadaan Listrik & air kerja 7.00 bln 330,000 2,310,000 0.211 100.00% 0.211 0.000 100.00% 0.211 7.00 100.00% 0.21
3 Alat bantu kerja 1.00 ls 2,669,700 2,669,700 0.244 100.00% 0.244 0.000 100.00% 0.244 1.00 100.00% 0.24
4 Safety tools 1.00 ls 1,595,000 1,595,000 0.146 100.00% 0.146 0.000 100.00% 0.146 1.00 100.00% 0.15
5 Mobilisasi pekerja & keamanan sekitar 1.00 ls 2,500,000 2,500,000 0.228 100.00% 0.228 0.000 100.00% 0.228 1.00 100.00% 0.23
6 Pekerjaan bongkaran 1.00 ls 5,000,000 5,000,000 0.456 100.00% 0.456 0.00% 0.000 100.00% 0.456 0.90 90.00% 0.41
- Bongkar bangunan exisiting lantai 2 & atap - 0.000 ` - -
- Bongkar pintu jendela exisiting - 0.000 - -
- Kupas cat - 0.000 - -
- Pembersihan lahan - 0.000 - -
- Bongkar tangga beton - 0.000 - -
7 Bouwplank 96.65 m1 18,687 1,806,074 0.165 100.00% 0.165 0.000 100.00% 0.165 96.65 100.00% 0.16
8 Buangan sampah proyek 1.00 ls 2,695,000 2,695,000 0.246 100.00% 0.246 0.000 100.00% 0.246 0.95 95.00% 0.23
SUB TOTAL 18,575,774 1.695 100.00% 1.695 0.000 100.00% 1.695 - 100.00% 1.70
B. PEKERJAAN TANAH & PASIR - 0.000 - -
1 Galian pondasi 39.95 m3 74,030 2,957,776 0.270 100.00% 0.270 0.000 100.00% 0.270 39.95 100.00% 0.27
2 Galian sloof m3 Exclude Exclude - 0.000 Exclude - -
3 Urugan tanah kembali 32.22 m3 26,290 847,129 0.077 100.00% 0.077 0.000 100.00% 0.077 32.22 100.00% 0.08
4 Pengadaan urugan tanah dan puing 138.65 m3 183,000 25,372,714 2.315 100.00% 2.315 0.000 100.00% 2.315 138.65 100.00% 2.32
SUB TOTAL 29,177,619 2.663 100.00% 2.663 0.00% 0.000 100.00% 2.663 - 100.00% 2.66
C. PEKERJAAN PONDASI - 0.000 - -
1 Pondasi pelat setempat 50 x 50 x 20 0.70 m3 3,543,380 2,480,366 0.226 100.00% 0.226 0.000 100.00% 0.226 0.70 100.00% 0.23
4 Sloof 15 x 25 3.81 m3 4,138,915 15,751,029 1.437 100.00% 1.437 0.000 100.00% 1.437 3.81 100.00% 1.44
5 Rollag bata 2.20 m3 1,343,573 2,955,861 0.270 100.00% 0.270 0.000 100.00% 0.270 2.20 100.00% 0.27
6 Pedestal tangga 120 x 80 x 20 0.20 m3 3,649,753 735,790 0.067 100.00% 0.067 0.000 100.00% 0.067 0.20 100.00% 0.07
SUB TOTAL 47,444,832 4.329 100.00% 4.329 0.00% 0.000 100.00% 4.329 - 100.00% 4.33
D PEKERJAAN STRUKTUR - 0.000 - -
Lantai 1 - 0.000 - -
1 Kolom 15 x 15 0.87 m3 4,510,000 3,942,304 0.360 100.00% 0.360 0.000 100.00% 0.360 0.87 100.00% 0.36
2 Kolom 15 x 25 2.42 m3 4,510,000 10,908,563 0.995 100.00% 0.995 0.000 100.00% 0.995 2.42 100.00% 1.00
3 Kolom 15 x 30 4.02 m3 4,510,000 18,113,288 1.653 100.00% 1.653 0.000 100.00% 1.653 4.02 100.00% 1.65
4 Kolom 25 x 25 0.33 m3 4,510,000 1,479,844 0.135 100.00% 0.135 0.000 100.00% 0.135 0.33 100.00% 0.14
5 Kolom 25 x 40 5.36 m3 4,510,000 24,151,050 2.204 100.00% 2.204 0.000 100.00% 2.204 5.36 100.00% 2.20
6 Balok bordes 15 x 30 0.10 m3 4,755,243 483,073 0.044 100.00% 0.044 0.000 100.00% 0.044 0.10 100.00% 0.04
7 Tangga 1.20 m3 4,814,469 5,762,919 0.526 100.00% 0.526 0.000 100.00% 0.526 1.20 100.00% 0.53
8 Topian beton 0.14 m3 4,443,910 629,924 0.057 100.00% 0.057 0.000 100.00% 0.057 0.14 100.00% 0.06
Lantai 2 - 0.000 - -
1 Kolom 15 x 15 0.91 m3 4,510,000 4,091,472 0.373 100.00% 0.373 0.000 100.00% 0.373 0.91 100.00% 0.37
2 Kolom 15 x 25 1.70 m3 4,510,000 7,671,510 0.700 100.00% 0.700 0.000 100.00% 0.700 1.70 100.00% 0.70
3 Kolom 25 x 25 0.32 m3 4,510,000 1,420,650 0.130 100.00% 0.130 0.000 100.00% 0.130 0.32 100.00% 0.13
4 Kolom 20 x 30 1.73 m3 4,510,000 7,793,280 0.711 100.00% 0.711 0.000 100.00% 0.711 1.73 100.00% 0.71
5 Balok 15 x 25 3.06 m3 4,510,000 13,800,600 1.259 100.00% 1.259 0.000 100.00% 1.259 3.06 100.00% 1.26
6 Balok 15 x 20 0.48 m3 4,510,000 2,159,388 0.197 100.00% 0.197 0.000 100.00% 0.197 0.48 100.00% 0.20
7 Balok 20 x 40 1.81 m3 4,510,000 8,154,080 0.744 100.00% 0.744 0.000 100.00% 0.744 1.81 100.00% 0.74
6 Ring balok 15 x 20 3.87 m3 4,510,000 17,446,935 1.592 100.00% 1.592 0.000 100.00% 1.592 3.87 100.00% 1.59
7 Pelat lantai 10.89 m3 4,443,910 48,410,176 4.418 100.00% 4.418 0.000 100.00% 4.418 10.89 100.00% 4.42
8 Pelat lantai (Talang beton) 2.70 m3 4,443,910 11,998,556 1.095 100.00% 1.095 0.000 100.00% 1.095 2.70 100.00% 1.09
9 Topian beton 0.04 m3 4,443,910 163,314 0.015 100.00% 0.015 0.000 100.00% 0.015 0.04 100.00% 0.01
Lantai Atap - - - 0.000 - -
1 Ring balok 15 x 20 3.40 m3 4,510,000 15,343,020 1.400 100.00% 1.400 0.000 100.00% 1.400 3.40 100.00% 1.40
2 Balok 15 x 25 0.45 m3 4,510,000 2,024,426 0.185 100.00% 0.185 0.000 100.00% 0.185 0.45 100.00% 0.18
2 Pelat lantai 1.61 m3 4,443,910 7,167,138 0.654 100.00% 0.654 0.000 100.00% 0.654 1.61 100.00% 0.65
SUB TOTAL 213,115,509 19.447 100.00% 19.447 0.00% 0.000 100.00% 19.447 - 100.00% 19.45
E. PEKERJAAN DINDING - 0.000 - -
Lantai 1 - 0.000 - -
1 Pasangan dinding bata ringan 7.5cm 231.91 m2 103,427 23,985,814 2.189 100.00% 2.189 0.000 100.00% 2.189 231.91 100.00% 2.19
2 Plesteran tebal 15 mm 463.82 m2 49,546 22,980,314 2.097 100.00% 2.097 0.000 100.00% 2.097 463.82 100.00% 2.10
3 Acian 436.45 m2 26,991 11,780,331 1.075 100.00% 1.075 0.000 100.00% 1.075 436.45 100.00% 1.07
4 Cat interior 606.60 m2 39,171 23,761,129 2.168 100.00% 2.168 0.000 100.00% 2.168 576.27 95.00% 2.06
5 Cat exterior 69.60 m2 47,685 3,318,876 0.303 100.00% 0.303 0.000 100.00% 0.303 66.12 95.00% 0.29
6 Listplang motif kayu 9.55 m2 66,176 631,815 0.058 100.00% 0.058 0.000 100.00% 0.058 9.55 100.00% 0.06
7 Kisi - kisi WPC 1.38 m2 1,980,000 2,732,400 0.249 - 0.000 0.000 0.00% 0.000 - -
8 Coonwood 17.80 m2 495,000 8,811,000 0.804 - 0.000 0.000 0.00% 0.000 - -
9 Roster beton 4.80 m2 727,950 3,494,159 0.319 100.00% 0.319 0.000 100.00% 0.319 3.84 80.00% 0.26
10 Dinding K. mandi 39.83 m2 140,580 5,598,599 0.511 100.00% 0.511 0.000 100.00% 0.511 39.83 100.00% 0.51
11 Dinding keramik dapur (full plafond) 10.92 m2 213,895 2,335,733 0.213 100.00% 0.213 0.000 100.00% 0.213 - - -
Lantai 2 - 0.000 - -
1 Pasangan dinding bata ringan 7.5cm 327.80 m2 103,427 33,903,453 3.094 100.00% 3.094 0.000 100.00% 3.094 327.80 100.00% 3.09
2 Plesteran tebal 15 mm 655.60 m2 49,546 32,482,200 2.964 100.00% 2.964 0.000 100.00% 2.964 655.60 100.00% 2.96
3 Acian 632.25 m2 26,991 17,065,218 1.557 100.00% 1.557 0.000 100.00% 1.557 632.25 100.00% 1.56
4 Cat interior 240.17 m2 39,171 9,407,699 0.858 100.00% 0.858 0.000 100.00% 0.858 216.15 90.00% 0.77
5 Cat exterior 87.00 m2 47,685 4,148,595 0.379 100.00% 0.379 0.000 100.00% 0.379 78.30 90.00% 0.34
6 Waterproofing 212.60 m2 66,176 14,069,018 1.284 100.00% 1.284 0.000 100.00% 1.284 212.60 100.00% 1.28
7 Dinding K. mandi 23.35 m2 140,580 3,282,543 0.300 100.00% 0.300 0.000 100.00% 0.300 23.35 100.00% 0.30
8 Coonwood 8.89 m2 495,000 4,400,550 0.402 - 0.000 0.000 0.00% 0.000 - -
SUB TOTAL 228,189,446 20.823 99.19% 20.654 0.000 99.19% 20.654 - 98.00% 20.41
F. FINISHING LANTAI - 0.000 0.000 - -
Lantai 1 - 0.000 0.000 - -
1 Screed lantai 211.08 m2 47,022.25 9,925,457 0.906 100.00% 0.906 0.000 100.00% 0.906 211.08 100.00% 0.91
2 Granite lantai utama 169.54 m2 230,549.00 39,087,277 3.567 100.00% 3.567 0.000 100.00% 3.567 169.54 100.00% 3.57
3 Skirting tile / plint 123.25 m1 38,365.80 4,728,585 0.431 100.00% 0.431 0.000 100.00% 0.431 123.25 100.00% 0.43
3 Keramik motif kayu 34.30 m2 152,845.00 5,242,584 0.478 100.00% 0.478 0.000 100.00% 0.478 34.30 100.00% 0.48
4 Keramik kamar mandi 7.24 m2 146,795.00 1,062,796 0.097 100.00% 0.097 0.000 100.00% 0.097 7.24 100.00% 0.10
5 Lantai area parkir 78.10 m2 192,500.00 15,034,250 1.372 100.00% 1.372 0.000 100.00% 1.372 78.10 100.00% 1.37
6 Rumput gajah mini 9.60 m2 49,500.00 475,200 0.043 - 0.000 0.000 0.00% 0.000 - -
7 Steping step 7.00 bh 71,500.00 500,500 0.046 - 0.000 0.000 0.00% 0.000 - -
8 Koral sikat 2.20 m2 379,500.00 834,900 0.076 - 0.000 0.000 0.00% 0.000 - -
Lantai 2 - 0.000 0.000 - -
1 Leveling lantai 107.80 m2 47,022.25 5,068,999 0.463 100.00% 0.463 0.000 100.00% 0.463 107.80 100.00% 0.46
2 Granite lantai utama 73.32 m2 230,549.00 16,903,853 1.543 100.00% 1.543 0.000 100.00% 1.543 73.32 100.00% 1.54
3 Skirting tile / plint 55.40 m1 38,365.80 2,125,465 0.194 100.00% 0.194 0.000 100.00% 0.194 55.40 100.00% 0.19
4 Waterproofing 34.48 m2 30,426.00 1,049,088 0.096 100.00% 0.096 0.000 100.00% 0.096 34.48 100.00% 0.10
5 Keramik kamar mandi 5.00 m2 146,795.00 733,975 0.067 100.00% 0.067 0.000 100.00% 0.067 5.00 100.00% 0.07
6 Keramik area rooftop 13.68 m2 146,795.00 2,008,156 0.183 100.00% 0.183 0.000 100.00% 0.183 13.68 100.00% 0.18
6 Keramik motif kayu (Area balkon) 15.80 m2 152,845.00 2,414,951 0.220 100.00% 0.220 0.000 100.00% 0.220 15.80 100.00% 0.22
SUB TOTAL 107,196,035 9.782 100.00% 9.782 0.000 100.00% 9.782 - 100.00% 9.78
G. PEKERJAAN SANITARY - 0.000 0.000 - -
Lantai 1 - 0.000 0.000 - -
1 Kloset duduk 2.00 unit 305,415 610,830 0.056 40.00% 0.022 15.00% 0.008 55.00% 0.031 - -
2 Jet washer 2.00 unit 28,985 57,970 0.005 40.00% 0.002 15.00% 0.001 55.00% 0.003 - -
3 Shower set 2.00 unit 132,000 264,000 0.024 40.00% 0.010 15.00% 0.004 55.00% 0.013 - -
4 Floor drain 2.00 unit 137,885 275,770 0.025 40.00% 0.010 15.00% 0.004 55.00% 0.014 - -
5 Kitchen sink unit Exclude Exclude - 0.000 0.000 Exclude - -
6 Kran dapur unit Exclude Exclude - 0.000 0.000 Exclude - -
7 Kran stainless 5.00 unit 71,500 357,500 0.033 40.00% 0.013 15.00% 0.005 55.00% 0.018 - -
8 Wastafel 1.00 unit 1,707,970 1,707,970 0.156 40.00% 0.062 15.00% 0.023 55.00% 0.086 - -
Lantai 2 - 0.000 0.000 - -
1 Kloset duduk 1.00 unit 1,736,515 1,736,515 0.158 40.00% 0.063 15.00% 0.024 55.00% 0.087 - -
2 Jet washer 1.00 unit 133,485 133,485 0.012 40.00% 0.005 15.00% 0.002 55.00% 0.007 - -
3 Hand shower + Kran 2 in 1 2.00 unit 1,008,000 2,016,000 0.184 40.00% 0.074 15.00% 0.028 55.00% 0.101 - -
4 Floor drain 3.00 unit 137,885 413,655 0.038 40.00% 0.015 15.00% 0.006 55.00% 0.021 - -
5 Kran stainless 3.00 unit 71,500 214,500 0.020 30.00% 0.006 10.00% 0.002 40.00% 0.008 - -
SUB TOTAL 7,788,195 0.711 39.72% 0.282 14.86% 0.106 54.59% 0.388 - -
H PEKERJAAN PINTU & JENDELA - 0.000 0.000 - -
Lantai 1 - 0.000 0.000 - -
1 Kolom & balok praktis 13 x 15 1.53 m3 4,510,000 6,916,874 0.631 100.00% 0.631 0.00% 0.000 100.00% 0.631 1.53 100.00% 0.63
2 PJ1 (85 x 250) & (115 x 160) Area taman 1.00 unit 5,915,128 5,915,128 0.540 45.00% 0.243 45.00% 0.243 90.00% 0.486 0.25 25.00% 0.13
3 P2 (80 x 200) Pintu kamar tidur 3.00 unit 3,602,610 10,807,830 0.986 45.00% 0.444 45.00% 0.444 90.00% 0.888 0.75 25.00% 0.25
4 P2' (Pintu kamar tidur depan) (Pintu kamar tidur belakang) 2.00 unit 1,925,000 3,850,000 0.351 45.00% 0.158 45.00% 0.158 90.00% 0.316 0.50 25.00% 0.09
4 P3 (70 x 200) Pintu kamar mandi 2.00 unit 984,500 1,969,000 0.180 45.00% 0.081 45.00% 0.081 90.00% 0.162 0.50 25.00% 0.04
5 P4 (Pintu utama) 1.00 unit 1,925,000 1,925,000 0.176 45.00% 0.079 45.00% 0.079 90.00% 0.158 0.25 25.00% 0.04
6 Rolling door 1.00 unit 1,650,000 1,650,000 0.151 45.00% 0.068 45.00% 0.068 90.00% 0.136 0.25 25.00% 0.04
7 J2 (170 x 150) Area parkir depan, Taman, R. Makan, K. Tidur 4.00 unit 3,366,000 13,464,000 1.229 45.00% 0.553 45.00% 0.553 90.00% 1.106 1.00 25.00% 0.31
8 J2' (R. Tamu) (K. Tidur tengah) 2.00 unit 1,650,000 3,300,000 0.301 45.00% 0.136 45.00% 0.136 90.00% 0.271 0.50 25.00% 0.08
8 J3 (Pintu utama) 1.00 unit 1,650,000 1,650,000 0.151 45.00% 0.068 45.00% 0.068 90.00% 0.136 0.25 25.00% 0.04
9 J4 (355 x 220) Area taman 1.00 unit 10,309,200 10,309,200 0.941 45.00% 0.423 45.00% 0.423 90.00% 0.847 0.25 25.00% 0.24
10 J5 (235 x 220) Area selasar K. Art 1.00 unit 6,824,400 6,824,400 0.623 45.00% 0.280 45.00% 0.280 90.00% 0.560 0.25 25.00% 0.16
11 J6 (70 x 125) Area selasar K. Art 1.00 unit 1,155,000 1,155,000 0.105 45.00% 0.047 45.00% 0.047 90.00% 0.095 0.25 25.00% 0.03
12 Jalusi PVC 2.00 unit 247,500 495,000 0.045 45.00% 0.020 45.00% 0.020 90.00% 0.041 0.50 25.00% 0.01
Lantai 2 - 0.000 0.000 - -
1 Kolom & balok praktis 13 x 15 0.84 m3 4,510,000 3,781,635 0.345 100.00% 0.345 0.00% 0.000 100.00% 0.345 0.21 25.00% 0.09
2 P1 (190 x 250) Balkon 1.00 unit 7,792,969 7,792,969 0.711 45.00% 0.320 45.00% 0.320 90.00% 0.640 0.25 25.00% 0.18
3 P2 (80 x 200) Balkon, K. Tidur 4.00 unit 3,602,610 14,410,440 1.315 45.00% 0.592 45.00% 0.592 90.00% 1.183 1.00 25.00% 0.33
4 P3 (70 x 200) Pintu kamar mandi 1.00 unit 984,500 984,500 0.090 45.00% 0.040 45.00% 0.040 90.00% 0.081 0.25 25.00% 0.02
5 J1 (170 x 220) Balkon 2.00 unit 1,028,500 2,057,000 0.188 45.00% 0.084 45.00% 0.084 90.00% 0.169 0.50 25.00% 0.05
SUB TOTAL 99,257,976 9.057 51.07% 4.626 40.15% 3.637 91.22% 8.262 - 25.00% 2.26
I PEKERJAAN PLAFON - 0.000 0.000 - -
Lantai 1 - 0.000 0.000 - -
1 Plafon Aplus 9mm, rangka hollow galvanize 224.77 m2 121,000 27,197,170 2.482 100.00% 2.482 0.00% 0.000 100.00% 2.482 224.77 100.00% 2.48
2 List profile 10cm 147.90 m1 27,885 4,124,192 0.376 100.00% 0.376 0.000 100.00% 0.376 147.90 100.00% 0.38
3 Drop / up ceiling m1 Exclude Exclude - 0.000 0.000 Exclude - -
4 Cat plafon 224.77 m2 31,097 6,989,673 0.638 100.00% 0.638 0.000 100.00% 0.638 213.53 95.00% 0.61
Lantai 2 - 0.000 0.000 - -
1 Plafon Aplus 9mm, rangka hollow galvanize 39.00 m2 121,000 4,719,000 0.431 100.00% 0.431 0.00% 0.000 100.00% 0.431 39.00 100.00% 0.43
2 List profile 10cm 66.48 m1 27,885 1,853,795 0.169 100.00% 0.169 0.00% 0.000 100.00% 0.169 66.48 100.00% 0.17
3 Drop / up ceiling m1 Exclude Exclude - 0.000 0.000 Exclude - -
4 Cat plafon 39.00 m2 31,097 1,212,783 0.111 100.00% 0.111 0.00% 0.000 100.00% 0.111 37.44 96.00% 0.11
5 Plafon kayu + rangka (area ruang tengah) 35.80 m2 90,750 3,248,850 0.296 100.00% 0.296 0.000 100.00% 0.296 35.80 100.00% 0.30
SUB TOTAL 49,345,462 4.503 100.00% 4.503 0.00% 0.000 100.00% 4.503 - -
J. PEKERJAAN ATAP - 0.000 - -
1 Rangka atap baja ringan 195.12 m2 187,349 36,555,537 3.336 100.00% 3.336 0.000 100.00% 3.336 195.12 100.00% 3.34
2 Alumunium foil 195.12 m2 Exclude Exclude - 0.000 0.000 0.00% Exclude - -
3 Lisplang 75.70 m1 72,160 5,462,512 0.498 100.00% 0.498 0.000 100.00% 0.498 75.70 100.00% 0.50
4 Penutup atap m2 Existing Existing - 0.000 0.000 Existing - -
5 Nok atap 56.35 m1 181,500 10,227,525 0.933 100.00% 0.933 0.000 100.00% 0.933 56.35 100.00% 0.93
6 Nok treeway 6.00 bh 155,100 930,600 0.085 100.00% 0.085 0.000 100.00% 0.085 6.00 100.00% 0.08
7 Nok ujung genteng 9.00 bh 125,400 1,128,600 0.103 100.00% 0.103 0.000 100.00% 0.103 9.00 100.00% 0.10
8 Rangka hollow + solartuf 31.20 m2 715,000 22,308,000 2.036 100.00% 2.036 0.000 100.00% 2.036 31.20 100.00% 2.04
9 Screed 32.30 m2 47,022 1,518,819 0.139 100.00% 0.139 0.000 100.00% 0.139 32.30 100.00% 0.14
10 Waterprofing 32.30 m2 30,426 982,760 0.090 100.00% 0.090 0.000 100.00% 0.090 32.30 100.00% 0.09
11 Acian 32.30 m2 50,050 1,616,615 0.148 100.00% 0.148 0.000 100.00% 0.148 32.30 100.00% 0.15
12 Ban - banan 61.00 m1 93,500 5,703,500 0.520 100.00% 0.520 0.000 100.00% 0.520 61.00 100.00% 0.52
13 Roof drain 13.00 bh 158,785 2,064,205 0.188 90.00% 0.170 5.00% 0.009 95.00% 0.179 - - -
SUB TOTAL 88,498,672 8.076 99.77% 8.057 0.12% 0.009 99.88% 8.066 - 90.00% 7.27
K PEKERJAAN LAIN - LAIN - 0.000 - -
1 Meja dapur beton m3 Exclude Exclude - 0.000 Exclude - -
2 Keramik meja dapur m2 Exclude Exclude - 0.000 Exclude - -
3 Railing tangga & balkon 23.64 m1 798,600 18,878,904 1.723 - 0.000 0.00% 0.000 0.00% 0.000 - -
4 Railing bak bunga 6.80 m1 399,300 2,715,240 0.248 - 0.000 0.00% 0.000 0.00% 0.000 - -
4 Keramik tangga (keramik motif kayu) 7.92 m2 152,845 1,210,532 0.110 - 0.000 0.00% 0.000 0.00% 0.000 1.98 25.00% 0.03
5 Pintu pagar utama 1.00 ls 12,083,500 12,083,500 1.103 - 0.000 0.00% 0.000 0.00% 0.000 - -
6 Pagar akses taman 1.00 ls 1,710,280 1,710,280 0.156 - 0.000 0.00% 0.000 0.00% 0.000 - -
7 Meja wastafel beton 1.00 unit 292,934 292,934 0.027 - 0.000 0.00% 0.000 0.00% 0.000 - -
8 Bak bunga (pas dinding bata finish cat exterior) 1.00 ls 3,025,000 3,025,000 0.276 95.00% 0.262 0.000 95.00% 0.262 - -
9 Bangku beton area balkon 1.00 ls 1,650,000 1,650,000 0.151 - 0.000 0.00% 0.000 0.00% 0.000 - -
10 Dinding pagar depan (peninggian dari dinding existing) 1.00 ls 4,400,000 4,400,000 0.402 100.00% 0.402 0.00% 0.000 100.00% 0.402 - -
11 Roster beton m2 Exclude Exclude 4.195 - 0.000 0.000 Exclude - -
12 Water heater listrik 1.00 unit 2,480,500 2,480,500 0.226 - 0.000 0.00% 0.000 0.00% 0.000 - -
13 Rumah GWT 1.00 ls 5,388,672 5,388,672 0.492 - 0.000 0.00% 0.000 0.00% 0.000 - -
14 Tangga monyet 1.00 ls 2,310,000 2,310,000 0.211 - 0.000 0.00% 0.000 0.00% 0.000 - -
SUB TOTAL 56,145,562 9.318 7.12% 0.664 0.00% 0.000 7.12% 0.664 - 10.00% 0.93
L. PEKERJAAN MEP - 0.000 - -
Pekerjaan Elektrikal - 0.000 - -
1 Instalasi Titik Penerangan - - 0.000 - -
- Lantai 1 37.00 ttk 231,000.00 8,547,000 0.780 100.00% 0.780 0.000 100.00% 0.780 37.00 100.00% 0.78
- Lantai 2 21.00 ttk 231,000.00 4,851,000 0.443 100.00% 0.443 0.000 100.00% 0.443 21.00 100.00% 0.44
2 Fitting / Armature - - 0.000 - -
Lantai 1 - - 0.000 - -
- Area carport 6.00 ttk 78,100.00 468,600 0.043 100.00% 0.043 0.000 100.00% 0.043 3.00 50.00% 0.02
- R. Tamu 2.00 ttk 146,300.00 292,600 0.027 100.00% 0.027 0.000 100.00% 0.027 2.00 100.00% 0.03
- K. Tidur tamu 2.00 ttk 146,300.00 292,600 0.027 100.00% 0.027 0.000 100.00% 0.027 2.00 100.00% 0.03
- R. Keluarga & R. Santai 4.00 ttk 146,300.00 585,200 0.053 100.00% 0.053 0.000 100.00% 0.053 4.00 100.00% 0.05
- K. Tidur anak depan 2.00 ttk 146,300.00 292,600 0.027 100.00% 0.027 0.000 100.00% 0.027 2.00 100.00% 0.03
- Kamar mandi depan 1.00 ttk 146,300.00 146,300 0.013 100.00% 0.013 0.000 100.00% 0.013 1.00 100.00% 0.01
- Area taman tengah 8.00 ttk 78,100.00 624,800 0.057 100.00% 0.057 0.000 100.00% 0.057 4.00 50.00% 0.03
- Garasi 4.00 ttk 146,300.00 585,200 0.053 100.00% 0.053 0.000 100.00% 0.053 2.00 50.00% 0.03
- K. Tidur anak belakang 2.00 ttk 146,300.00 292,600 0.027 100.00% 0.027 0.000 100.00% 0.027 2.00 100.00% 0.03
- R. Makan 2.00 ttk 146,300.00 292,600 0.027 100.00% 0.027 0.000 100.00% 0.027 2.00 100.00% 0.03
- Area dapur 2.00 ttk 146,300.00 292,600 0.027 100.00% 0.027 0.000 100.00% 0.027 2.00 100.00% 0.03
- K. Mandi belakang 1.00 ttk 146,300.00 146,300 0.013 100.00% 0.013 0.000 100.00% 0.013 1.00 100.00% 0.01
- K. Tidur ART 1.00 ttk 146,300.00 146,300 0.013 100.00% 0.013 0.000 100.00% 0.013 1.00 100.00% 0.01
Lantai 2 - 0.000 0.000 - -
- Area rooftop 4.00 ttk 78,100.00 312,400 0.029 85.00% 0.024 0.000 85.00% 0.024 4.00 100.00% 0.03
- Area balkon 5.00 ttk 146,300.00 731,500 0.067 85.00% 0.057 0.000 85.00% 0.057 5.00 100.00% 0.07
- K. Tidur depan 2.00 ttk 146,300.00 292,600 0.027 85.00% 0.023 0.000 85.00% 0.023 2.00 100.00% 0.03
- R. Belajar 2.00 ttk 146,300.00 292,600 0.027 85.00% 0.023 0.000 85.00% 0.023 2.00 100.00% 0.03
- K. Tidur tengah 2.00 ttk 146,300.00 292,600 0.027 85.00% 0.023 0.000 85.00% 0.023 2.00 100.00% 0.03
- Area tangga 3.00 ttk 146,300.00 438,900 0.040 85.00% 0.034 0.000 85.00% 0.034 3.00 100.00% 0.04
- K. Mandi 1.00 ttk 146,300.00 146,300 0.013 85.00% 0.011 0.000 85.00% 0.011 1.00 100.00% 0.01
- R. Bersama 2.00 ttk 146,300.00 292,600 0.027 85.00% 0.023 0.000 85.00% 0.023 2.00 100.00% 0.03
3 Saklar single - 0.000 - -
- Lantai 1 5.00 ttk 33,000.00 165,000 0.015 100.00% 0.015 0.000 100.00% 0.015 5.00 100.00% 0.02
- Lantai 2 3.00 ttk 33,000.00 99,000 0.009 100.00% 0.009 0.000 100.00% 0.009 3.00 100.00% 0.01
4 Saklar double - 0.000 - -
- Lantai 1 15.00 ttk 44,000.00 660,000 0.060 100.00% 0.060 0.000 100.00% 0.060 15.00 100.00% 0.06
- Lantai 2 9.00 ttk 44,000.00 396,000 0.036 100.00% 0.036 0.000 100.00% 0.036 9.00 100.00% 0.04
5 Instalasi Titik Stop Kontak - 0.000 - -
- Lantai 1 28.00 ttk 264,000.00 7,392,000 0.675 100.00% 0.675 0.000 100.00% 0.675 28.00 100.00% 0.67
- Lantai 2 14.00 ttk 264,000.00 3,696,000 0.337 100.00% 0.337 0.000 100.00% 0.337 14.00 100.00% 0.34
- Lantai atap 1.00 ttk 264,000.00 264,000 0.024 100.00% 0.024 0.000 100.00% 0.024 1.00 100.00% 0.02
6 Stop kontak - 0.000 - -
Lantai 1 - 0.000 - -
- R. Tamu 2.00 ttk 39,600.00 79,200 0.007 100.00% 0.007 0.000 100.00% 0.007 2.00 100.00% 0.01
- K. Tidur tamu 2.00 ttk 39,600.00 79,200 0.007 100.00% 0.007 0.000 100.00% 0.007 2.00 100.00% 0.01
- R. Keluarga & R. Santai 5.00 ttk 39,600.00 198,000 0.018 100.00% 0.018 0.000 100.00% 0.018 5.00 100.00% 0.02
- K. Tidur anak depan 2.00 ttk 39,600.00 79,200 0.007 100.00% 0.007 0.000 100.00% 0.007 2.00 100.00% 0.01
- Kamar mandi depan 1.00 ttk 39,600.00 39,600 0.004 100.00% 0.004 0.000 100.00% 0.004 1.00 100.00% 0.00
- Area taman tengah 3.00 ttk 39,600.00 118,800 0.011 100.00% 0.011 0.000 100.00% 0.011 3.00 100.00% 0.01
- Garasi 2.00 ttk 39,600.00 79,200 0.007 - 0.000 0.000 0.00% 1.00 50.00% 0.00
- K. Tidur anak belakang 2.00 ttk 39,600.00 79,200 0.007 100.00% 0.007 0.000 100.00% 0.007 2.00 100.00% 0.01
- R. Makan 2.00 ttk 39,600.00 79,200 0.007 100.00% 0.007 0.000 100.00% 0.007 2.00 100.00% 0.01
- Area dapur 3.00 ttk 39,600.00 118,800 0.011 100.00% 0.011 0.000 100.00% 0.011 3.00 100.00% 0.01
- K. Mandi belakang 1.00 ttk 39,600.00 39,600 0.004 100.00% 0.004 0.000 100.00% 0.004 1.00 100.00% 0.00
- K. Tidur ART 2.00 ttk 39,600.00 79,200 0.007 100.00% 0.007 0.000 100.00% 0.007 2.00 100.00% 0.01
Lantai 2 - - 0.000 - -
- Area balkon 2.00 ttk 39,600.00 79,200 0.007 100.00% 0.007 0.000 100.00% 0.007 2.00 100.00% 0.01
- K. Tidur depan 2.00 ttk 39,600.00 79,200 0.007 100.00% 0.007 0.000 100.00% 0.007 2.00 100.00% 0.01
- R. Belajar 3.00 ttk 39,600.00 118,800 0.011 100.00% 0.011 0.000 100.00% 0.011 3.00 100.00% 0.01
- K. Tidur tengah 2.00 ttk 39,600.00 79,200 0.007 100.00% 0.007 0.000 100.00% 0.007 2.00 100.00% 0.01
- Area tangga 1.00 ttk 39,600.00 39,600 0.004 100.00% 0.004 0.000 100.00% 0.004 1.00 100.00% 0.00
- K. Mandi 1.00 ttk 39,600.00 39,600 0.004 100.00% 0.004 0.000 100.00% 0.004 1.00 100.00% 0.00
- R. Bersama 3.00 ttk 39,600.00 118,800 0.011 100.00% 0.011 0.000 100.00% 0.011 3.00 100.00% 0.01
Lantai Atap - - 0.000 - -
- Area mesin boster 1.00 ttk 39,600.00 39,600 0.004 45.00% 0.002 45.00% 0.002 90.00% 0.003 0.25 25.00% 0.00
7 Instalasi Titik AC - - 0.000 - -
- Lantai 1 2.00 ttk 522,500.00 1,045,000 0.095 100.00% 0.095 0.000 100.00% 0.095 1.70 85.00% 0.08
- Lantai 2 2.00 ttk 522,500.00 1,045,000 0.095 100.00% 0.095 0.000 100.00% 0.095 1.58 79.00% 0.08
8 Ceiling fan - 0.000 - 0.000 - -
- Lantai 1 2.00 unit 627,000.00 1,254,000 0.114 45.00% 0.051 45.00% 0.051 90.00% 0.103 2.00 100.00% 0.11
- Lantai 2 1.00 unit 627,000.00 627,000 0.057 45.00% 0.026 45.00% 0.026 90.00% 0.051 1.00 100.00% 0.06
9 Instalasi outlet internet + armarture 1.00 ttk 315,205.00 315,205 0.029 45.00% 0.013 45.00% 0.013 90.00% 0.026 0.80 80.00% 0.02
10 Instalasi outlet TV + armarture - 0.000 - -
- Lantai 1 1.00 ttk 308,605.00 308,605 0.028 45.00% 0.013 45.00% 0.013 90.00% 0.025 0.50 50.00% 0.01
- Lantai 2 1.00 ttk 308,605.00 308,605 0.028 45.00% 0.013 45.00% 0.013 90.00% 0.025 0.50 50.00% 0.01
11 Box Panel + MCB - - 0.000 - -
- Lantai 1 1.00 unit 682,000.00 682,000 0.062 100.00% 0.062 0.000 100.00% 0.062 1.00 100.00% 0.06
- Lantai 2 1.00 unit 682,000.00 682,000 0.062 100.00% 0.062 0.000 100.00% 0.062 1.00 100.00% 0.06
12 Kabel tufur 20.00 m1 44,000.00 880,000 0.080 100.00% 0.080 0.00% 0.000 100.00% 0.080 20.00 100.00% 0.08
13 Penangkal petir 1.00 ls 3,400,000.00 3,400,000 0.310 100.00% 0.310 0.00% 0.000 100.00% 0.310 1.00 100.00% 0.31
14 Stabilizer daya listrik 1.00 ls 3,428,150.00 3,428,150 0.313 100.00% 0.313 0.00% 0.000 100.00% 0.313 1.00 100.00% 0.31
SUB TOTAL 48,966,565 4.468 91.98% 4.110 0.99% 0.117 92.97% 4.154 - 88.00% 3.93
M. PEKERJAAN PLUMBING - 0.000 - -
1 Instalasi pipa air bersih - 0.000 - -
- Lantai 1 96.00 m1 27,336.10 2,624,266 0.239 100.00% 0.239 0.000 100.00% 0.239 96.00 100.00% 0.24
- Lantai 2 48.00 m1 27,336.10 1,312,133 0.120 100.00% 0.120 0.000 100.00% 0.120 48.00 100.00% 0.12
- Lantai atap 24.00 m1 27,336.10 656,066 0.060 100.00% 0.060 0.000 100.00% 0.060 24.00 100.00% 0.06
2 Instalasi pipa air panas 2.00 m1 159,500.00 319,000 0.029 100.00% 0.029 0.000 100.00% 0.029 - - -
3 Instalasi Pipa Air Bekas - - 0.000 - -
- Lantai 1 52.00 m1 110,935.00 5,768,620 0.526 100.00% 0.526 0.000 100.00% 0.526 52.00 100.00% 0.53
- Lantai 2 8.00 m1 110,935.00 887,480 0.081 100.00% 0.081 0.000 100.00% 0.081 8.00 100.00% 0.08
4 Instalasi Pipa Air Kotor - - 0.000 - -
- Lantai 1 48.00 m1 110,935.00 5,324,880 0.486 100.00% 0.486 0.000 100.00% 0.486 48.00 100.00% 0.49
- Lantai 2 4.00 m1 110,935.00 443,740 0.040 100.00% 0.040 0.000 100.00% 0.040 4.00 100.00% 0.04
5 Instalasi Pipa Air hujan 48.00 m1 110,935.00 5,324,880 0.486 100.00% 0.486 0.000 100.00% 0.486 48.00 100.00% 0.49
6 Septictank 1.00 ttk 8,500,000 8,500,000 0.776 100.00% 0.776 0.000 100.00% 0.776 1.00 100.00% 0.78
7 Sumur resapan 1.00 ttk 3,850,000 3,850,000 0.351 100.00% 0.351 0.000 100.00% 0.351 1.00 100.00% 0.35
8 Toren air 1000ltr 1.00 unit 1,870,000 1,870,000 0.171 - 0.000 0.000 0.00% 0.000 0.50 50.00% 0.09
9 Ground water tank 1.00 unit 4,448,400 4,448,400 0.406 - 0.000 0.000 0.00% 0.000 - -
10 Pembuatan sumur bor ls Exclude Exclude - 0.000 Exclude - -
11 Mesin pompa dorong 1.00 unit 3,590,070 3,590,070 0.328 - 0.000 0.000 0.00% 0.000 - -
12 Mesin pompa (GWT menuju toren atas) 1.00 unit 2,310,000 2,310,000 0.211 - 0.000 0.000 0.00% 0.000 - -
13 Water boster 1.00 unit 1,265,000 1,265,000 0.115 - 0.000 0.000 0.00% 0.000 - -
SUB TOTAL 48,494,535 4.425
TOTAL BLOK B 1,042,196,182 99.297 86.659 3.869 90.491 80.68
GRAND TOTAL 1,095,865,988 104.19
BOBOT RENCANA MINGGU INI 1.460
OWNER : BAPAK MORI
LOKASI : DUREN SAWIT, JAKARATA TIMUR
DOKUMEN : TIME SCHEDULE PERCEPATAN
TIME SCHEDULE PERCEPATAN S/D BULAN MEI 2023
BULAN
BOBOTJANUARI 2023 BULAN APRIL 2023 BULAN MEI 2023
NO URAIAN PEKERJAAN
(%) ### 9
0.000 10 11 12 13 14 15 16
A PEKERJAAN PERSIAPAN BLOK N
E PEKERJAAN DINDING 1.854 0.927 0.927 0.000
F FINISHING LANTAI 0.714 0.714 0.000
G PEKERJAAN SANITARY 0.711 0.711 0.000
H PEKERJAAN PINTU & JENDELA 8.068 4.034 2.017 2.017 0.000
I PEKERJAAN PLAFON 0.507 0.507 0.000
J PEKERJAAN ATAP 0.038 0.038 0.000
K PEKERJAAN LAIN - LAIN 8.778 4.389 2.195 2.195 0.000
L PEKERJAAN MEP 0.529 0.529 0.000
M PEKERJAAN PLUMBING 1.234 0.617 0.617 0.000
Jumlah Total Sisa Bobot Pekerjaan 22.434
Progres Rencana Minggu Ini ### 0.927 1.641 9.641 4.249 5.358 0.617 -22.434
Progres Rencana Kumulatif ###
### 0.927 2.568 12.209 16.458 21.816 22.434
Progres Realisasi Minggu Ini 0.713 0.927 4 0.481 8.050
Progres Realisasi Kumulatif ### 0.713 1.64 5.24 5.72 13.77
Deviasi/ Laju Progres -0.21 -0.93 -6.97 -10.73 -8.04
Libur Hari Raya

Progres BPK MORI

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

Progres BPK MORI

Diunggah oleh

Hak Cipta:

Format Tersedia

PEKERJAAN : RENOVASI RUMAH TINGGAL

OWNER : BAPAK MORI

LAPORAN PROGRES MINGGUAN

100.00% 0.029 0.000 100.00% 0.029

100.00% 0.402 0.000 100.00% 0.402

100.00% 0.610 0.000 100.00% 0.610

100.00% 0.165 0.000 100.00% 0.165

100.00% 0.270 0.000 100.00% 0.270

100.00% 0.226 0.000 100.00% 0.226

100.00% 0.360 0.000 100.00% 0.360

100.00% 0.373 0.000 100.00% 0.373

100.00% 1.400 0.000 100.00% 1.400

100.00% 2.189 0.000 100.00% 2.189

100.00% 3.094 0.000 100.00% 3.094

100.00% 0.906 0.000 100.00% 0.906

100.00% 0.463 0.000 100.00% 0.463

0.00% 0.000 0.000 0.00% 0.000

0.00% 0.000 0.000 0.00% 0.000

100.00% 0.631 0.000 100.00% 0.631

100.00% 0.345 0.000 100.00% 0.345

80.00% 1.985 0.000 80.00% 1.985

75.00% 0.323 0.000 75.00% 0.323

100.00% 3.336 0.000 100.00% 3.336

100.00% 0.780 0.000 100.00% 0.780

100.00% 0.043 0.000 100.00% 0.043

100.00% 0.015 0.000 100.00% 0.015

100.00% 0.060 0.000 100.00% 0.060

100.00% 0.675 0.000 100.00% 0.675

100.00% 0.007 0.000 100.00% 0.007

0.00% 0.000 0.000 0.00% 0.000

0.00% 0.000 0.000 0.00% 0.000

0.00% 0.000 0.000 0.00% 0.000

0.00% 0.000 0.000 0.00% 0.000

50.00% 0.031 0.000 50.00% 0.031

100.00% 0.239 0.000 100.00% 0.239

100.00% 0.526 0.000 100.00% 0.526

100.00% 0.486 0.000 100.00% 0.486

LEBIH LAMBAT DARI RENCANA

Helm, Sepatu, Sarung tangan 1.00 ls 312,500 0.029 100.00%

Cat Dasar+Vinilex 92.30 m2 4,401,326 0.402 100.00%

Cat Dasar+Vinilex 140.25 m2 6,687,821 0.610 100.00%

96.65 m1 1,806,074 0.165 100.00%

39.95 m3 2,957,776 0.270 100.00%

D10 - 150 0.70 m3 2,480,366 0.226 100.00%

D12 - 4btng, sengkang Ø8 - 150 0.87 m3 3,942,304 0.360 100.00%

D12 - 4btng, sengkang Ø8 - 150 0.91 m3 4,091,472 0.373 100.00%

231.91 m2 23,985,814 2.189 100.00%

327.80 m2 33,903,453 3.094 100.00%

Tebal ± 5cm 211.08 m2 9,925,457 0.906 100.00%

Pasir urug tebal ± 5cm 107.80 m2 5,068,999 0.463 100.00%

Winplus CCST 1.00 unit 1,736,515 0.158 0.00%

1.53 m3 6,916,874 0.631 100.00%

0.84 m3 3,781,635 0.345 100.00%

Flat 224.77 m2 27,197,170 2.482 80.00%

C 0,75 Merk Lokal (Termasuk Pasang 195.12 m2 36,555,537 3.336 100.00%

Kabel NYM 2 x 1,5 -

Ex Panasonic 5.00 ttk 165,000 0.015 100.00%

Ex Panasonic 15.00 ttk 660,000 0.060 100.00%

Ex Panasonic 2.00 ttk 79,200 0.007 100.00%

1.00 ttk 308,605 0.028 0.00%

Pipa PVC Wavin (AW) 1/2" 96.00 m1 2,624,266 0.239 100.00%

0.029 0.000 100.00% 0.029

0.402 0.000 100.00% 0.402