LAPORAN PROGRESS UNTUK PROYEK

Nama Proyek
Lokasi Proyek
No Kontrak

:
:
:

J- City Metropolitan
Kec Medan Johor
003/bangun rumah J-Elite/II/2012

Nama Kontraktor
Schedule kontrak
Jenis Pekerjaan

:
:
:

CV. MICHENTO KONSTRUKSINDO

28/02/2012 s/d 29/12/2012
Rumah Type Elite = 41 unit

Persentase pelaksanaan sampai

tgl

6-May-13
weekly Progress dari tgl 30 April s/d tgl 06 Mei 13 minggu ke-61

URAIAN

NO

1
2
3
4
5
6
7
8
9
10
11
12
13
14
15
16
17
18
19
20
21
22
23
24
25
26
27
28
29
30
31
32
33
34
35
36
37
38
39
40
41
42
43

Progress renc sd
minggu ini

Progress periode
Progress periode
% Kemajuan yg
saat ini s/d tgl 06 Mei
lalu tgl 30 April 13
dicapai
13

J-elite1, 41 Unit

elite1
elite2
elite3
elite5
elite6
elite7
elite8
elite9
elite10
elite11
elite12
elite15
elite16
elite17
elite18
elite19
elite20
elite21
elite22
elite23
elite25
elite26
elite27
elite28
elite29
elite30
elite31
elite 32
elite 33

100.000%

94.66%

98.63%

3.98%

100.000%
100.000%

94.88%
94.93%

98.61%
98.63%

3.73%
3.70%

100.000%
100.000%
100.000%
100.000%
100.000%
100.000%
100.000%
100.000%
100.000%
100.000%
100.000%
100.000%
100.000%
100.000%
100.000%
100.000%
100.000%
100.000%
100.000%
100.000%
100.000%
100.000%
100.000%
100.000%

94.93%
94.06%
91.86%
86.46%
94.69%
94.12%
91.56%
84.83%
94.45%
94.51%
92.91%
94.51%
92.91%
94.49%
92.91%
86.72%
94.44%
83.98%
93.76%
84.00%
86.22%
83.54%
86.44%
83.94%

98.63%
98.53%
98.63%
98.44%
98.63%
98.53%
98.63%
98.32%
98.43%
98.53%
98.43%
98.53%
98.43%
98.51%
98.43%
98.54%
98.46%
98.61%
98.09%
98.61%
97.78%
98.61%
97.78%
98.61%

3.70%
4.47%
6.77%
11.98%
3.95%
4.41%
7.07%
13.49%
3.98%
4.02%
5.52%
4.02%
5.52%
4.02%
5.52%
11.81%
4.02%
14.63%
4.33%
14.61%
11.56%
15.07%
11.34%
14.67%

elite 35
elite 36
elite 37
elite 38
elite 39
elite 40
elite 41
elite 42
elite 43
elite 45
elite 46
elite 48
elite 50
elite 52

100.000%
100.000%
100.000%
100.000%
100.000%
100.000%
100.000%
100.000%
100.000%
100.000%
100.000%
100.000%
100.000%
100.000%

82.47%
85.85%
82.91%
86.52%
91.94%
81.40%
82.17%
92.19%
91.81%
91.87%
82.72%
80.05%
80.86%
92.80%

98.61%
97.78%
98.61%
98.45%
98.65%
97.78%
98.61%
98.47%
98.53%
98.53%
98.44%
97.78%
97.78%
98.47%

16.13%
11.93%
15.70%
11.93%
6.72%
16.39%
16.44%
6.28%
6.72%
6.66%
15.72%
17.73%
16.92%
5.67%

100.00%

89.32%

98.42%

9.09%

kemajuan rata rata periode s/d 06 Mei 2013

weekly Progress dari tgl 30 April s/d tgl 06 Mei 13 minggu ke-61
% Keterlambatan/
sesuai schedule

Status Bangunan
Siap Kosong

-1.37%
Rumah Contoh

-1.39%
-1.37%
Rumah Contoh

-1.37%
-1.47%
-1.37%
-1.56%
-1.37%
-1.47%
-1.37%
-1.68%
-1.57%
-1.47%
-1.57%
-1.47%
-1.57%
-1.49%
-1.57%
-1.46%
-1.54%
-1.39%
-1.91%
-1.39%
-2.22%
-1.39%
-2.22%
-1.39%
-1.39%
-2.22%
-1.39%
-1.55%
-1.35%
-2.22%
-1.39%
-1.53%
-1.47%
-1.47%
-1.56%
-2.22%
-2.22%
-1.53%

-1.58%

Siap Huni

LAPORAN PROGRESS UNTUK PROYEK

Nama Proyek
Lokasi Proyek
No Kontrak

:
:
:

J- City Metropolitan
Kec Medan Johor
003/bangun rumah J-Elite/II/2012

Nama Kontraktor
Schedule kontrak
Jenis Pekerjaan

:
:
:

CV. MICHENTO KONSTRUKSINDO

28/02/2012 s/d 29/12/2012
Rumah Type Elite = 41 unit

Persentase pelaksanaan sampai

tgl

9-Jul-13
weekly Progress dari tgl 01 Juli s/d 09 juli 13 minggu ke-69

URAIAN

NO

1
2
3
4
5
6
7
8
9
10
11
12
13
14
15
16
17
18
19
20
21
22
23
24
25
26
27
28
29
30
31
32
33
34
35
36
37
38
39
40
41
42
43

Progress renc sd
minggu ini

Progress periode
lalu tgl 01 - 07

Progress periode
% Kemajuan yg
saat ini s/d tgl 09 - 07
dicapai

% Keterlambatan/
sesuai schedule

elite1
elite2
elite3
elite5
elite6
elite7
elite8
elite9
elite10
elite11
elite12
elite15
elite16
elite17
elite18
elite19
elite20
elite21
elite22
elite23
elite25
elite26
elite27
elite28
elite29
elite30
elite31
elite 32
elite 33

100.000%

98.63%

98.63%

0.00%

-1.37%

100.000%
100.000%

98.61%
98.63%

98.61%
98.63%

0.00%
0.00%

-1.39%
-1.37%

100.000%
100.000%
100.000%
100.000%
100.000%
100.000%
100.000%
100.000%
100.000%
100.000%
100.000%
100.000%
100.000%
100.000%
100.000%
100.000%
100.000%
100.000%
100.000%
100.000%
100.000%
100.000%
100.000%
100.000%

98.63%
98.53%
98.63%
98.44%
98.63%
98.53%
98.63%
98.32%
98.43%
98.53%
98.43%
98.53%
98.43%
98.51%
98.43%
98.54%
98.46%
98.61%
98.09%
98.61%
97.78%
98.61%
97.78%
98.61%

98.63%
98.53%
98.63%
98.44%
98.63%
98.53%
98.63%
98.32%
98.43%
98.53%
98.43%
98.53%
98.43%
98.51%
98.43%
98.54%
98.46%
98.61%
98.09%
98.61%
97.78%
98.61%
97.78%
98.61%

0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%

-1.37%
-1.47%
-1.37%
-1.56%
-1.37%
-1.47%
-1.37%
-1.68%
-1.57%
-1.47%
-1.57%
-1.47%
-1.57%
-1.49%
-1.57%
-1.46%
-1.54%
-1.39%
-1.91%
-1.39%
-2.22%
-1.39%
-2.22%
-1.39%

elite 35
elite 36
elite 37
elite 38
elite 39
elite 40
elite 41
elite 42
elite 43
elite 45
elite 46
elite 48
elite 50
elite 52

100.000%
100.000%
100.000%
100.000%
100.000%
100.000%
100.000%
100.000%
100.000%
100.000%
100.000%
100.000%
100.000%
100.000%

98.61%
97.78%
98.61%
98.45%
98.65%
97.78%
98.61%
98.47%
98.53%
98.53%
98.44%
97.78%
97.78%
98.47%

98.61%
97.78%
98.61%
98.45%
98.65%
97.78%
98.61%
98.47%
98.53%
98.53%
98.44%
97.78%
97.78%
98.47%

0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%

-1.39%
-2.22%
-1.39%
-1.55%
-1.35%
-2.22%
-1.39%
-1.53%
-1.47%
-1.47%
-1.56%
-2.22%
-2.22%
-1.53%

100.00%

98.42%

98.42%

0.00%

-1.58%

J-elite1, 41 Unit

kemajuan rata rata periode s/d 09 Juli 2013

Diajukan Oleh

Diperiksa Oleh

Diketahui Oleh

Disetujui Oleh

( HENDRICK LORENCE )
CV. MICHENTO KONSTRUKSINDO

( Toras Pulungan )
Quality Control

( Lilik Suhery )
Ast.Project Manager

( Wisapana Purba )
Project Manager

Kontraktor
Cluster
Periode
NO

bkok
Jumlah Unit
Progress bkok ini

: CV. MICHENTO KONSTRUKSINDO

: J - ELITE I
:URAIAN PEKERJAAN

Bobot

%
% Bobot
Kemajuan

A
1
2
3
4
B
1
2
3
4
C
C.1
1

PEKERJAAN PENDAHULUAN
Pek. Persiapan lahan
Pek. Pembuatan Direksi Keet
Pemasangan Bouwplank
Penerangan dan Air kerja

%
Bobot

%
Kemajuan

%
Bobot

%
Kemajuan

%
Bobot

11

%
Kemajuan

%
Bobot

15

%
Kemajuan

%
Bobot

17

%
Kemajuan

%
Bobot

98.574%

19

%
Kemajuan

%
Bobot

21

%
Kemajuan

%
Bobot

23

%
Kemajuan

%
Bobot

%
Kemajuan

100%

0.163% 100%

0.163% 100%

0.163% 100%

0.163% 100%

0.163% 100%

0.163% 100%

0.163% 100%

0.163% 100%

0.163% 100%

0.163% 100%

0.163%

100%

0.117% 100%

0.117% 100%

0.117% 100%

0.117% 100%

0.117% 100%

0.117% 100%

0.117% 100%

0.117% 100%

0.117% 100%

0.117% 100%

0.117%

100%

0.149% 100%

0.149% 100%

0.149% 100%

0.149% 100%

0.149% 100%

0.149% 100%

0.149% 100%

0.149% 100%

0.149% 100%

0.149% 100%

0.149%

100%

0.155% 100%

0.155% 100%

0.155% 100%

0.155% 100%

0.155% 100%

0.155% 100%

0.155% 100%

0.155% 100%

0.155% 100%

0.155% 100%

0.155%

Sub Total A=

100%

0.296% 100%

0.296% 100%

0.296% 100%

0.296% 100%

0.296% 100%

0.296% 100%

0.296% 100%

0.296% 100%

0.296% 100%

0.296% 100%

0.296%

100%

0.049% 100%

0.049% 100%

0.049% 100%

0.049% 100%

0.049% 100%

0.049% 100%

0.049% 100%

0.049% 100%

0.049% 100%

0.049% 100%

0.049%

100%

0.081% 100%

0.081% 100%

0.081% 100%

0.081% 100%

0.081% 100%

0.081% 100%

0.081% 100%

0.081% 100%

0.081% 100%

0.081% 100%

0.081%

100%

0.038% 100%

0.038% 100%

0.038% 100%

0.038% 100%

0.038% 100%

0.038% 100%

0.038% 100%

0.038% 100%

0.038% 100%

0.038% 100%

0.038%

Sub Total B=

0.296%
0.049%
0.081%
0.038%
0.465%

1.318%
0.789%

100%

1.318% 100%

1.318% 100%

1.318% 100%

1.318% 100%

1.318% 100%

1.318% 100%

1.318% 100%

1.318% 100%

1.318% 100%

1.318% 100%

1.318%

100%

0.789% 100%

0.789% 100%

0.789% 100%

0.789% 100%

0.789% 100%

0.789% 100%

0.789% 100%

0.789% 100%

0.789% 100%

0.789% 100%

0.789%

0.192%
0.126%
0.720%

100%

0.192% 100%

0.192% 100%

0.192% 100%

0.192% 100%

0.192% 100%

0.192% 100%

0.192% 100%

0.192% 100%

0.192% 100%

0.192% 100%

0.192%

100%

0.126% 100%

0.126% 100%

0.126% 100%

0.126% 100%

0.126% 100%

0.126% 100%

0.126% 100%

0.126% 100%

0.126% 100%

0.126% 100%

0.126%

100%

0.720% 100%

0.720% 100%

0.720% 100%

0.720% 100%

0.720% 100%

0.720% 100%

0.720% 100%

0.720% 100%

0.720% 100%

0.720% 100%

0.720%

0.844%
0.331%
0.770%

100%

0.844% 100%

0.844% 100%

0.844% 100%

0.844% 100%

0.844% 100%

0.844% 100%

0.844% 100%

0.844% 100%

0.844% 100%

0.844% 100%

0.844%

100%

0.331% 100%

0.331% 100%

0.331% 100%

0.331% 100%

0.331% 100%

0.331% 100%

0.331% 100%

0.331% 100%

0.331% 100%

0.331% 100%

0.331%

100%

0.770% 100%

0.770% 100%

0.770% 100%

0.770% 100%

0.770% 100%

0.770% 100%

0.770% 100%

0.770% 100%

0.770% 100%

0.770% 100%

0.770%

0.550%
0.279%
0.162%

100%

0.550% 100%

0.550% 100%

0.550% 100%

0.550% 100%

0.550% 100%

0.550% 100%

0.550% 100%

0.550% 100%

0.550% 100%

0.550% 100%

0.550%

100%

0.279% 100%

0.279% 100%

0.279% 100%

0.279% 100%

0.279% 100%

0.279% 100%

0.279% 100%

0.279% 100%

0.279% 100%

0.279% 100%

0.279%

100%

0.162% 100%

0.162% 100%

0.162% 100%

0.162% 100%

0.162% 100%

0.162% 100%

0.162% 100%

0.162% 100%

0.162% 100%

0.162% 100%

0.162%

0.306%
0.048%
0.591%
7.026%

100%

0.306% 100%

0.306% 100%

0.306% 100%

0.306% 100%

0.306% 100%

0.306% 100%

0.306% 100%

0.306% 100%

0.306% 100%

0.306% 100%

0.306%

100%

0.048% 100%

0.048% 100%

0.048% 100%

0.048% 100%

0.048% 100%

0.048% 100%

0.048% 100%

0.048% 100%

0.048% 100%

0.048% 100%

0.048%

100%

0.591% 100%

0.591% 100%

0.591% 100%

0.591% 100%

0.591% 100%

0.591% 100%

0.591% 100%

0.591% 100%

0.591% 100%

0.591% 100%

0.591%

0.664%
0.474%
1.629%

100%

0.664% 100%

0.664% 100%

0.664% 100%

0.664% 100%

0.664% 100%

0.664% 100%

0.664% 100%

0.664% 100%

0.664% 100%

0.664% 100%

0.664%

100%

0.474% 100%

0.474% 100%

0.474% 100%

0.474% 100%

0.474% 100%

0.474% 100%

0.474% 100%

0.474% 100%

0.474% 100%

0.474% 100%

0.474%

100%

1.629% 100%

1.629% 100%

1.629% 100%

1.629% 100%

1.629% 100%

1.629% 100%

1.629% 100%

1.629% 100%

1.629% 100%

1.629% 100%

1.629%

PEKERJAAN TANAH
Galian Tanah Pondasi Plat
Galian Tanah Sloof
Urungan Tanah kembali (Back Fill)
Urungan TanahPeil 0.00
PEKERJAAN BETON
LANTAI DASAR
Pondasi plat (1X1)
Beton (Site Mix 1:2:3)
Besi beton
Sumbu pondasi plat 20/30
Beton (Site Mix 1:2:3)
Begisting
Besi Beton
Sloof 20/30
Beton(Site Mix 1:2:3)
Begisting
Besi Beton
Balok Konsol Plat Luiffel
Beton (Site Mix 1:2:3)
Begisting
Wiremesh M6A
Tangga
Beton (Ready Mix Concrete)
Begisting
Besi Beton

LANTAI 2
1 Kolom Struktur 15/40
Beton(Site Mix 1:2:3)
Begisting
Besi Beton
2 Kolom Praktis 15/15

%
Kemajuan

22

0.163%
0.117%
0.149%
0.155%
0.584%

Sub Total C1=

C.2

%
Bobot

:
:

\\vboxsrv\conversion_tmp\scratch_5\198289533.xlsx.ms_office

Halaman4Dari80

NO

URAIAN PEKERJAAN

Bobot
% Bobot

Beton (Site Mix 1:2:3)

Begisting
Besi Beton
Balok Struktur
Beton (Ready Mix Concrete)
Begisting
Besi Beton
Plat Lantai (Termasuk Balkon)
Beton (Ready Mix Concrete)
Begisting
Wiremesh M6A
Balok Konsol Plat Luiffel
Beton(Site Mix 1:2:3)
Begisting
Wiremesh M6A
Tangga
Beton (Ready Mix Concrete)
Begisting
Besi Beton
Sub Total C2=

C.3

LANTAI ATAP
1 Kolom Struktur
Beton (Site Mix 1:2:3)
Begisting
Besi Beton
2 Kolom Praktis
Beton (Site Mix 1:2:3)
Begisting
Besi Beton
3 Balok Atap
Beton (Ready Mix Concrete)
Begisting
Besi Beton
4 Plat lantai (Finishing throwell)
Beton (Ready Mix Concrete)
Begisting
Wiremesh M6A
Sub Total C3=

C.4

LANTAI ATAP KOTAK SABUN

1 Kolom Praktis 15/15
Beton (Site Mix 1:2:3)
Begisting
Besi Beton

%
Kemajuan

%
Bobot

%
Kemajuan

%
Bobot

%
Kemajuan

%
Bobot

%
Kemajuan

%
Bobot

11

%
Kemajuan

%
Bobot

15

%
Kemajuan

%
Bobot

17

%
Kemajuan

%
Bobot

19

%
Kemajuan

%
Bobot

21

%
Kemajuan

%
Bobot

23

%
Kemajuan

%
Bobot

%
Kemajuan

0.136%
0.089%
0.190%

100%

0.136% 100%

0.136% 100%

0.136% 100%

0.136% 100%

0.136% 100%

0.136% 100%

0.136% 100%

0.136% 100%

0.136% 100%

0.136% 100%

0.136%

100%

0.089% 100%

0.089% 100%

0.089% 100%

0.089% 100%

0.089% 100%

0.089% 100%

0.089% 100%

0.089% 100%

0.089% 100%

0.089% 100%

0.089%

100%

0.190% 100%

0.190% 100%

0.190% 100%

0.190% 100%

0.190% 100%

0.190% 100%

0.190% 100%

0.190% 100%

0.190% 100%

0.190% 100%

0.190%

0.934%
0.512%
1.938%

100%

0.934% 100%

0.934% 100%

0.934% 100%

0.934% 100%

0.934% 100%

0.934% 100%

0.934% 100%

0.934% 100%

0.934% 100%

0.934% 100%

0.934%

100%

0.512% 100%

0.512% 100%

0.512% 100%

0.512% 100%

0.512% 100%

0.512% 100%

0.512% 100%

0.512% 100%

0.512% 100%

0.512% 100%

0.512%

100%

1.938% 100%

1.938% 100%

1.938% 100%

1.938% 100%

1.938% 100%

1.938% 100%

1.938% 100%

1.938% 100%

1.938% 100%

1.938% 100%

1.938%

1.592%
0.641%
0.490%

100%

1.592% 100%

1.592% 100%

1.592% 100%

1.592% 100%

1.592% 100%

1.592% 100%

1.592% 100%

1.592% 100%

1.592% 100%

1.592% 100%

1.592%

100%

0.641% 100%

0.641% 100%

0.641% 100%

0.641% 100%

0.641% 100%

0.641% 100%

0.641% 100%

0.641% 100%

0.641% 100%

0.641% 100%

0.641%

100%

0.490% 100%

0.490% 100%

0.490% 100%

0.490% 100%

0.490% 100%

0.490% 100%

0.490% 100%

0.490% 100%

0.490% 100%

0.490% 100%

0.490%

0.227%
0.119%
0.130%

100%

0.227% 100%

0.227% 100%

0.227% 100%

0.227% 100%

0.227% 100%

0.227% 100%

0.227% 100%

0.227% 100%

0.227% 100%

0.227% 100%

0.227%

100%

0.119% 100%

0.119% 100%

0.119% 100%

0.119% 100%

0.119% 100%

0.119% 100%

0.119% 100%

0.119% 100%

0.119% 100%

0.119% 100%

0.119%

100%

0.130% 100%

0.130% 100%

0.130% 100%

0.130% 100%

0.130% 100%

0.130% 100%

0.130% 100%

0.130% 100%

0.130% 100%

0.130% 100%

0.130%

0.297%
0.141%
0.514%
10.717%

100%

0.297% 100%

0.297% 100%

0.297% 100%

0.297% 100%

0.297% 100%

0.297% 100%

0.297% 100%

0.297% 100%

0.297% 100%

0.297% 100%

0.297%

100%

0.141% 100%

0.141% 100%

0.141% 100%

0.141% 100%

0.141% 100%

0.141% 100%

0.141% 100%

0.141% 100%

0.141% 100%

0.141% 100%

0.141%

100%

0.514% 100%

0.514% 100%

0.514% 100%

0.514% 100%

0.514% 100%

0.514% 100%

0.514% 100%

0.514% 100%

0.514% 100%

0.514% 100%

0.514%

0.622%
0.447%
1.403%

100%

0.622% 100%

0.622% 100%

0.622% 100%

0.622% 100%

0.622% 100%

0.622% 100%

0.622% 100%

0.622% 100%

0.622% 100%

0.622% 100%

0.622%

100%

0.447% 100%

0.447% 100%

0.447% 100%

0.447% 100%

0.447% 100%

0.447% 100%

0.447% 100%

0.447% 100%

0.447% 100%

0.447% 100%

0.447%

100%

1.403% 100%

1.403% 100%

1.403% 100%

1.403% 100%

1.403% 100%

1.403% 100%

1.403% 100%

1.403% 100%

1.403% 100%

1.403% 100%

1.403%

0.127%
0.085%
0.225%

100%

0.127% 100%

0.127% 100%

0.127% 100%

0.127% 100%

0.127% 100%

0.127% 100%

0.127% 100%

0.127% 100%

0.127% 100%

0.127% 100%

0.127%

100%

0.085% 100%

0.085% 100%

0.085% 100%

0.085% 100%

0.085% 100%

0.085% 100%

0.085% 100%

0.085% 100%

0.085% 100%

0.085% 100%

0.085%

100%

0.225% 100%

0.225% 100%

0.225% 100%

0.225% 100%

0.225% 100%

0.225% 100%

0.225% 100%

0.225% 100%

0.225% 100%

0.225% 100%

0.225%

0.880%
0.483%
1.816%

100%

0.880% 100%

0.880% 100%

0.880% 100%

0.880% 100%

0.880% 100%

0.880% 100%

0.880% 100%

0.880% 100%

0.880% 100%

0.880% 100%

0.880%

100%

0.483% 100%

0.483% 100%

0.483% 100%

0.483% 100%

0.483% 100%

0.483% 100%

0.483% 100%

0.483% 100%

0.483% 100%

0.483% 100%

0.483%

100%

1.816% 100%

1.816% 100%

1.816% 100%

1.816% 100%

1.816% 100%

1.816% 100%

1.816% 100%

1.816% 100%

1.816% 100%

1.816% 100%

1.816%

1.367%
0.735%
0.416%
8.608%

100%

1.367% 100%

1.367% 100%

1.367% 100%

1.367% 100%

1.367% 100%

1.367% 100%

1.367% 100%

1.367% 100%

1.367% 100%

1.367% 100%

1.367%

100%

0.735% 100%

0.735% 100%

0.735% 100%

0.735% 100%

0.735% 100%

0.735% 100%

0.735% 100%

0.735% 100%

0.735% 100%

0.735% 100%

0.735%

100%

0.416% 100%

0.416% 100%

0.416% 100%

0.416% 100%

0.416% 100%

0.416% 100%

0.416% 100%

0.416% 100%

0.416% 100%

0.416% 100%

0.416%

0.081%
0.060%
0.131%

100%

0.081% 100%

0.081% 100%

0.081% 100%

0.081% 100%

0.081% 100%

0.081% 100%

0.081% 100%

0.081% 100%

0.081% 100%

0.081% 100%

0.081%

100%

0.060% 100%

0.060% 100%

0.060% 100%

0.060% 100%

0.060% 100%

0.060% 100%

0.060% 100%

0.060% 100%

0.060% 100%

0.060% 100%

0.060%

100%

0.131% 100%

0.131% 100%

0.131% 100%

0.131% 100%

0.131% 100%

0.131% 100%

0.131% 100%

0.131% 100%

0.131% 100%

0.131% 100%

0.131%

\\vboxsrv\conversion_tmp\scratch_5\198289533.xlsx.ms_office

Halaman5Dari80

NO

URAIAN PEKERJAAN

Bobot
% Bobot

2 Ring Balok 15/15

Beton(Site Mix 1:2:3)
Begisting
Besi Beton
3 Dak Beton
Beton(Site Mix 1:2:3)
Begisting
Wiremesh M6A

1
2
3
4
D.2

D.3

%
Kemajuan

%
Bobot

%
Kemajuan

%
Bobot

11

%
Kemajuan

%
Bobot

15

%
Kemajuan

%
Bobot

17

%
Kemajuan

%
Bobot

19

%
Kemajuan

%
Bobot

21

%
Kemajuan

%
Bobot

23

%
Kemajuan

%
Bobot

%
Kemajuan

0.096% 100%

0.096% 100%

0.096% 100%

0.096% 100%

0.096% 100%

0.096% 100%

0.096% 100%

0.096% 100%

0.096% 100%

0.096% 100%

0.096%

0.036% 100%

0.036% 100%

0.036% 100%

0.036% 100%

0.036% 100%

0.036% 100%

0.036% 100%

0.036% 100%

0.036% 100%

0.036% 100%

0.036%

100%

0.146% 100%

0.146% 100%

0.146% 100%

0.146% 100%

0.146% 100%

0.146% 100%

0.146% 100%

0.146% 100%

0.146% 100%

0.146% 100%

0.146%

3.464%
0.139%
0.102%
4.254%

100%

3.464% 100%

3.464% 100%

3.464% 100%

3.464% 100%

3.464% 100%

3.464% 100%

3.464% 100%

3.464% 100%

3.464% 100%

3.464% 100%

3.464%

100%

0.139% 100%

0.139% 100%

0.139% 100%

0.139% 100%

0.139% 100%

0.139% 100%

0.139% 100%

0.139% 100%

0.139% 100%

0.139% 100%

0.139%

100%

0.102% 100%

0.102% 100%

0.102% 100%

0.102% 100%

0.102% 100%

0.102% 100%

0.102% 100%

0.102% 100%

0.102% 100%

0.102% 100%

0.102%

0.044%
0.046%
0.075%

100%

0.044% 100%

0.044% 100%

0.044% 100%

0.044% 100%

0.044% 100%

0.044% 100%

0.044% 100%

0.044% 100%

0.044% 100%

0.044% 100%

0.044%

100%

0.046% 100%

0.046% 100%

0.046% 100%

0.046% 100%

0.046% 100%

0.046% 100%

0.046% 100%

0.046% 100%

0.046% 100%

0.046% 100%

0.046%

100%

0.075% 100%

0.075% 100%

0.075% 100%

0.075% 100%

0.075% 100%

0.075% 100%

0.075% 100%

0.075% 100%

0.075% 100%

0.075% 100%

0.075%

100%

0.588% 100%

0.588% 100%

0.588% 100%

0.588% 100%

0.588% 100%

0.588% 100%

0.588% 100%

0.588% 100%

0.588% 100%

0.588% 100%

0.588%

100%

0.244% 100%

0.244% 100%

0.244% 100%

0.244% 100%

0.244% 100%

0.244% 100%

0.244% 100%

0.244% 100%

0.244% 100%

0.244% 100%

0.244%

100%

0.372% 100%

0.372% 100%

0.372% 100%

0.372% 100%

0.372% 100%

0.372% 100%

0.372% 100%

0.372% 100%

0.372% 100%

0.372% 100%

0.372%

Sub Total C5 =
Sub Total C =

0.588%
0.244%
0.372%
1.369%
31.975%

100%

0.424% 100%

0.424% 100%

0.424% 100%

0.424% 100%

0.424% 100%

0.424% 100%

0.424% 100%

0.424% 100%

0.424% 100%

0.424% 100%

0.424%

100%

4.127% 100%

4.127% 100%

4.127% 100%

4.127% 100%

4.127% 100%

4.127% 100%

4.127% 100%

4.127% 100%

4.127% 100%

4.127% 100%

4.127%

100%

0.492% 100%

0.492% 100%

0.492% 100%

0.492% 100%

0.492% 100%

0.492% 100%

0.492% 100%

0.492% 100%

0.492% 100%

0.492% 100%

0.492%

100%

3.735% 100%

3.735% 100%

3.735% 100%

3.735% 100%

3.735% 100%

3.735% 100%

3.735% 100%

3.735% 100%

3.735% 100%

3.735% 100%

3.735%

Sub Total D1 =

0.424%
4.127%
0.492%
3.735%
8.779%

100%

4.965% 100%

4.965% 100%

4.965% 100%

4.965% 100%

4.965% 100%

4.965% 100%

4.965% 100%

4.965% 100%

4.965% 100%

4.965% 100%

4.965%

100%

4.493% 100%

4.493% 100%

4.493% 100%

4.493% 100%

4.493% 100%

4.493% 100%

4.493% 100%

4.493% 100%

4.493% 100%

4.493% 100%

4.493%

Sub Total D2=

4.965%
4.493%
9.458%

100%

1.577% 100%

1.577% 100%

1.577% 100%

1.577% 100%

1.577% 100%

1.577% 100%

1.577% 100%

1.577% 100%

1.577% 100%

1.577% 100%

1.577%

100%

1.427% 100%

1.427% 100%

1.427% 100%

1.427% 100%

1.427% 100%

1.427% 100%

1.427% 100%

1.427% 100%

1.427% 100%

1.427% 100%

1.427%

Sub Total D3 =
Sub Total D =

1.577%
1.427%
3.003%
21.240%

0.291%
0.396%
0.757%
0.726%

100%

0.291% 100%

0.291% 100%

0.291% 100%

0.291% 100%

0.291% 100%

0.291% 100%

0.291% 100%

0.291% 100%

0.291% 100%

0.291% 100%

0.291%

100%

0.396% 100%

0.396% 100%

0.396% 100%

0.396% 100%

0.396% 100%

0.396% 100%

0.396% 100%

0.396% 100%

0.396% 100%

0.396% 100%

0.396%

100%

0.757% 100%

0.757% 100%

0.757% 100%

0.757% 100%

0.757% 100%

0.757% 100%

0.757% 100%

0.757% 100%

0.757% 100%

0.757% 100%

0.757%

100%

0.726% 100%

0.726% 100%

0.726% 100%

0.726% 100%

0.726% 100%

0.726% 100%

0.726% 100%

0.726% 100%

0.726% 100%

0.726% 100%

0.726%

PEKERJAAN DINDING
LANTAI DASAR
Pasangan 1/2 bata 1:2
Pasangan 1/2 bata 1:4
Plesteran 1:2 + Acian
Plesteran 1:4 + Acian

LANTAI ATAP/PAGAR
1 Pasangan 1/2 bata 1:4
2 Plesteran 1:4 + Acian

1
2
3
4

%
Bobot

100%

LANTAI 2
1 Pasangan 1/2 bata 1:4
2 Plesteran 1:4 + Acian

E
E.1

%
Kemajuan

100%

LANTAI ATAP TOPI

1 Kolom 15/15
Beton(Site Mix 1:2:3)
Begisting
Besi beton
2 Plat Dak
Beton (Site Mix 1:2:3)
Begisting
Wiremesh M6A

D
D.1

%
Bobot

0.096%
0.036%
0.146%

Sub Total C4 =
C.5

%
Kemajuan

PEKERJAAN KUSEN PINTU DAN JENDELA

LANTAI DASAR
Pemasangan Kusen P1
Pemasangan Kusen J1
Pemasangan Kusen J2
Pemasangan Kusen P2

\\vboxsrv\conversion_tmp\scratch_5\198289533.xlsx.ms_office

Halaman6Dari80

NO

URAIAN PEKERJAAN

Bobot
% Bobot

5
6
7
8
9
10
11
12
13
E.2
1
2
3
4
5
6
7
8
9
10
11
E.3
1
2

F
F.1
1
2
F.2
1
2
F.3
1
2

Pemasangan Kusen J5
Pemasangan Kusen V1
Pemasangan Daun Pintu P1
Pemasangan Daun Jendela J1
Pemasangan Daun Jendela J2
Pemasangan Daun Pintu P2
Pemasangan Daun Jendela J5
Pemasangan Daun Jendela V1
Pemasangan Daun Pintu PVC
Sub Total F.1
LANTAI 2
Pemasangan Kusen J1
Pemasangan Kusen P2
Pemasangan Kusen J3
Pemasangan Kusen J4
Pemasangan Kusen V1
Pemasangan Daun Jendela J1
Pemasangan Daun Pintu P2
Pemasangan Daun Jendela J3
Pemasangan Daun Jendela J4
Pemasangan Daun Jendela V1
Pemasangan Daun Pintu PVC
Sub Total F.2
LANTAI ATAP
Pemasangan Kusen P3
Pemasangan Daun Pintu P3
Sub Total F.3
Sub Total F

0.194%
0.132%
0.680%
0.388%
0.583%
1.359%
0.140%
0.058%
0.175%
=

PEKERJAAN PLAFOND
LANTAI DASAR
Pasang Rangka dan Gypsum 9 mm
Pasang Profil Gypsum
Sub Total F.1 =
LANTAI 2
Pasang Rangka dan Gypsum 9 mm
Pasang Profil Gypsum
Sub Total F.2 =
LANTAI ATAP/KOTAK SABUN
Pasang Rangka dan Gypsum 9 mm
Pasang Profil Gypsum
Sub Total F.3 =
Sub Total F =

%
Kemajuan

%
Bobot

%
Kemajuan

%
Bobot

%
Kemajuan

%
Bobot

11

%
Kemajuan

%
Bobot

15

%
Kemajuan

%
Bobot

17

%
Kemajuan

%
Bobot

19

%
Kemajuan

%
Bobot

21

%
Kemajuan

%
Bobot

23

%
Kemajuan

%
Bobot

%
Kemajuan

0.194% 100%

0.194% 100%

0.194% 100%

0.194% 100%

0.194% 100%

0.194% 100%

0.194% 100%

0.194% 100%

0.194% 100%

0.194% 100%

0.194%

100%

0.132% 100%

0.132% 100%

0.132% 100%

0.132% 100%

0.132% 100%

0.132% 100%

0.132% 100%

0.132% 100%

0.132% 100%

0.132% 100%

0.132%

100%

0.680% 100%

0.680% 100%

0.680% 100%

0.680% 100%

0.680% 100%

0.680% 100%

0.680% 100%

0.680% 100%

0.680% 100%

0.680% 100%

0.680%

100%

0.388% 100%

0.388% 100%

0.388% 100%

0.388% 100%

0.388% 100%

0.388% 100%

0.388% 100%

0.388% 100%

0.388% 100%

0.388% 100%

0.388%

100%

0.583% 100%

0.583% 100%

0.583% 100%

0.583% 100%

0.583% 100%

0.583% 100%

0.583% 100%

0.583% 100%

0.583% 100%

0.583% 100%

0.583%

100%

1.359% 100%

1.359% 100%

1.359% 100%

1.359% 100%

1.359% 100%

1.359% 100%

1.359% 100%

1.359% 100%

1.359% 100%

1.359% 100%

1.359%

100%

0.140% 100%

0.140% 100%

0.140% 100%

0.140% 100%

0.140% 100%

0.140% 100%

0.140% 100%

0.140% 100%

0.140% 100%

0.140% 100%

0.140%

100%

0.058% 100%

0.058% 100%

0.058% 100%

0.058% 100%

0.058% 100%

0.058% 100%

0.058% 100%

0.058% 100%

0.058% 100%

0.058% 100%

0.058%

100%

0.175% 100%

0.175% 100%

0.175% 100%

0.175% 100%

0.175% 100%

0.175% 100%

0.175% 100%

0.175% 100%

0.175% 100%

0.175% 100%

0.175%

100%

0.396% 100%

0.396% 100%

0.396% 100%

0.396% 100%

0.396% 100%

0.396% 100%

0.396% 100%

0.396% 100%

0.396% 100%

0.396% 100%

0.396%

100%

1.089% 100%

1.089% 100%

1.089% 100%

1.089% 100%

1.089% 100%

1.089% 100%

1.089% 100%

1.089% 100%

1.089% 100%

1.089% 100%

1.089%

100%

0.439% 100%

0.439% 100%

0.439% 100%

0.439% 100%

0.439% 100%

0.439% 100%

0.439% 100%

0.439% 100%

0.439% 100%

0.439% 100%

0.439%

100%

0.303% 100%

0.303% 100%

0.303% 100%

0.303% 100%

0.303% 100%

0.303% 100%

0.303% 100%

0.303% 100%

0.303% 100%

0.303% 100%

0.303%

100%

0.132% 100%

0.132% 100%

0.132% 100%

0.132% 100%

0.132% 100%

0.132% 100%

0.132% 100%

0.132% 100%

0.132% 100%

0.132% 100%

0.132%

100%

0.388% 100%

0.388% 100%

0.388% 100%

0.388% 100%

0.388% 100%

0.388% 100%

0.388% 100%

0.388% 100%

0.388% 100%

0.388% 100%

0.388%

100%

2.039% 100%

2.039% 100%

2.039% 100%

2.039% 100%

2.039% 100%

2.039% 100%

2.039%

90%

1.835%

100%

0.427% 100%

0.427% 100%

0.427% 100%

0.427% 100%

0.427% 100%

0.427% 100%

0.427% 100%

0.427% 100%

0.427% 100%

0.427% 100%

0.427%

100%

0.373% 100%

0.373% 100%

0.373% 100%

0.373% 100%

0.373% 100%

0.373% 100%

0.373% 100%

0.373% 100%

0.373% 100%

0.373% 100%

0.373%

100%

0.058% 100%

0.058% 100%

0.058% 100%

0.058% 100%

0.058% 100%

0.058% 100%

0.058% 100%

0.058% 100%

0.058% 100%

0.058% 100%

0.058%

100%

0.175% 100%

0.175% 100%

0.175% 100%

0.175% 100%

0.175% 100%

0.175% 100%

0.175% 100%

0.175% 100%

0.175% 100%

0.175% 100%

0.175%

100%

0.272% 100%

0.272% 100%

0.272% 100%

0.272% 100%

0.272% 100%

0.272% 100%

0.272% 100%

0.272% 100%

0.272% 100%

0.272% 100%

0.272%

100%

0.621% 100%

0.621% 100%

0.621% 100%

0.621% 100%

0.621% 100%

0.621% 100%

0.621% 100%

0.621% 100%

0.621% 100%

0.621% 100%

0.621%

1.208%
0.000%
1.208%

100%

1.208% 100%

1.208% 100%

1.208% 100%

1.208% 100%

1.208% 100%

1.208% 100%

1.208% 100%

1.208% 100%

1.208% 100%

1.208% 100%

1.208%

0%

0%

0%

0%

0%

0%

0%

0%

0%

0%

0%

1.116%
0.000%
1.116%

100%

1.116% 100%

1.116% 100%

1.116% 100%

1.116% 100%

1.116% 100%

1.116% 100%

1.116% 100%

1.116% 100%

1.116% 100%

1.116% 100%

1.116%

0.225%
0.000%
0.225%
2.549%

100%

0.225% 100%

0.225% 100%

0.225% 100%

0.225% 100%

0.225% 100%

0.225% 100%

0.225% 100%

0.225% 100%

0.225% 100%

0.225% 100%

0.225%

5.880%

90%

1.835%

90%

1.835%

90%

1.835%

5.819%

0.272%
0.621%
=
=

%
Bobot

100%

0.396%
1.089%
0.439%
0.303%
0.132%
0.388%
2.039%
0.427%
0.373%
0.058%
0.175%
=

%
Kemajuan

0.893%
12.592%

\\vboxsrv\conversion_tmp\scratch_5\198289533.xlsx.ms_office

Halaman7Dari80

NO

URAIAN PEKERJAAN

Bobot
% Bobot

G
G.1
1
2
3
4
5
G.2
1
2
3
4
5

H
H.1
1
2
3
4
5
6
7
H.2
1
2
3
4
H.3
1
2
3

I.
I.1

PEKERJAAN LANTAI DAN DINDING

LANTAI DASAR
Pasang Keramik Lantai 40x40 cm
Pasang Plint Keramik 10x40 cm
Pasang Keramik Lantai KM/WC 20x20 cm
Pasang Keramik Dinding KM/WC
Pasang Keramik Tangga
Sub Total G1 =
LANTAI 2
Pasang Keramik Lantai 40x40 cm
Pasang Plint Keramik 10x40 cm
Pasang Keramik Lantai KM/WC 20x20 cm
Pasang Keramik Dinding KM/WC
Pasang Keramik Tangga
Sub Total G2 =
Sub Total G =
PEKERJAAN INSTALASI LISTRIK
LANTAI DASAR
Instalasi lampu
Stop Kontak
Saklar tunggal
Saklar Double
Saklar triple
Panel Box
Arde
Sub Total H.1 =
LANTAI 2
Instalasi lampu
Stop Kontak
Saklar tunggal
Saklar Double
Sub Total H.2 =
LANTAI ATAP
Instalasi lampu/Stop Kontak
Saklar tunggal
Saklar Double
Sub Total H.3 =
Sub Total H =

%
Kemajuan

%
Bobot

%
Kemajuan

%
Bobot

%
Kemajuan

%
Bobot

%
Kemajuan

%
Bobot

11

%
Kemajuan

%
Bobot

15

%
Kemajuan

%
Bobot

17

%
Kemajuan

%
Bobot

19

%
Kemajuan

%
Bobot

21

%
Kemajuan

%
Bobot

23

%
Kemajuan

%
Bobot

%
Kemajuan

2.357%
0.000%
0.133%
0.995%
0.591%
4.077%

100%

2.357% 100%

2.357% 100%

2.357% 100%

2.357% 100%

2.357% 100%

2.357% 100%

2.357% 100%

2.357% 100%

2.357% 100%

2.357% 100%

2.357%

100%

0.133% 100%

0.133% 100%

0.133% 100%

0.133% 100%

0.133% 100%

0.133% 100%

0.133% 100%

0.133% 100%

0.133% 100%

0.133% 100%

0.133%

100%

0.995% 100%

0.995% 100%

0.995% 100%

0.995% 100%

0.995% 100%

0.995% 100%

0.995% 100%

0.995% 100%

0.995% 100%

0.995% 100%

0.995%

100%

0.591% 100%

0.591% 100%

0.591% 100%

0.591% 100%

0.591% 100%

0.591% 100%

0.591% 100%

0.591% 100%

0.591% 100%

0.591% 100%

0.591%

1.749%
0.000%
0.206%
0.733%
0.439%
3.126%
7.204%

100%

1.749% 100%

1.749% 100%

1.749% 100%

1.749% 100%

1.749% 100%

1.749% 100%

1.749% 100%

1.749% 100%

1.749% 100%

1.749% 100%

1.749%

100%

0.206% 100%

0.206% 100%

0.206% 100%

0.206% 100%

0.206% 100%

0.206% 100%

0.206% 100%

0.206% 100%

0.206% 100%

0.206% 100%

0.206%

100%

0.733% 100%

0.733% 100%

0.733% 100%

0.733% 100%

0.733% 100%

0.733% 100%

0.733% 100%

0.733% 100%

0.733% 100%

0.733% 100%

0.733%

100%

0.439% 100%

0.439% 100%

0.439% 100%

0.439% 100%

0.439% 100%

0.439% 100%

0.439% 100%

0.439% 100%

0.439% 100%

0.439% 100%

0.439%

1.398%
0.427%
0.031%
0.140%
0.000%
0.124%
0.047%
2.167%

100%

1.398% 100%

1.398% 100%

1.398% 100%

1.398% 100%

1.398% 100%

1.398% 100%

1.398% 100%

1.398% 100%

1.398% 100%

1.398% 100%

1.398%

100%

0.427% 100%

0.427% 100%

0.427% 100%

0.427% 100%

0.427% 100%

0.427% 100%

0.427% 100%

0.427% 100%

0.427% 100%

0.427% 100%

0.427%

100%

0.031% 100%

0.031% 100%

0.031% 100%

0.031% 100%

0.031% 100%

0.031% 100%

0.031% 100%

0.031% 100%

0.031% 100%

0.031% 100%

0.031%

100%

0.140% 100%

0.140% 100%

0.140% 100%

0.140% 100%

0.140% 100%

0.140% 100%

0.140% 100%

0.140% 100%

0.140% 100%

0.140% 100%

0.140%

0%

0.000%

0%

0.000%

0%

0.000%

0%

0.000%

0%

0.000%

0%

0.000%

0%

0.000%

0%

0.000%

0%

0.000%

0%

0.000%

0%

0.000%

100%

0.124% 100%

0.124% 100%

0.124% 100%

0.124% 100%

0.124% 100%

0.124% 100%

0.124% 100%

0.124% 100%

0.124% 100%

0.124% 100%

0.124%

100%

0.047% 100%

0.047% 100%

0.047% 100%

0.047% 100%

0.047% 100%

0.047% 100%

0.047% 100%

0.047% 100%

0.047% 100%

0.047% 100%

0.047%

0.699%
0.256%
0.093%
0.035%
1.083%

100%

0.699% 100%

0.699% 100%

0.699% 100%

0.699% 100%

0.699% 100%

0.699% 100%

0.699% 100%

0.699% 100%

0.699% 100%

0.699% 100%

0.699%

100%

0.256% 100%

0.256% 100%

0.256% 100%

0.256% 100%

0.256% 100%

0.256% 100%

0.256% 100%

0.256% 100%

0.256% 100%

0.256% 100%

0.256%

100%

0.093% 100%

0.093% 100%

0.093% 100%

0.093% 100%

0.093% 100%

0.093% 100%

0.093% 100%

0.093% 100%

0.093% 100%

0.093% 100%

0.093%

100%

0.035% 100%

0.035% 100%

0.035% 100%

0.035% 100%

0.035% 100%

0.035% 100%

0.035% 100%

0.035% 100%

0.035% 100%

0.035% 100%

0.035%

0.280%
0.085%
0.062%
0.427%
3.678%

100%

0.280% 100%

0.280% 100%

0.280% 100%

0.280% 100%

0.280% 100%

0.280% 100%

0.280% 100%

0.280% 100%

0.280% 100%

0.280% 100%

0.280%

100%

0.085% 100%

0.085% 100%

0.085% 100%

0.085% 100%

0.085% 100%

0.085% 100%

0.085% 100%

0.085% 100%

0.085% 100%

0.085% 100%

0.085%

100%

0.062% 100%

0.062% 100%

0.062% 100%

0.062% 100%

0.062% 100%

0.062% 100%

0.062% 100%

0.062% 100%

0.062% 100%

0.062% 100%

0.062%

PEKERJAAN SANITASI
LANTAI DASAR

\\vboxsrv\conversion_tmp\scratch_5\198289533.xlsx.ms_office

Halaman8Dari80

NO

URAIAN PEKERJAAN

Bobot
% Bobot

1
2
3
4
5
6
7
8
9

Pipa Air Hujan 3" PVC type D

Pipa Air Kotor 3" PVC type D
Pipa Air Bekas/Tinja 3" PVC type D
Pipa Air Bersih 1/2"PVC type D
Kitchen Zinc
Closed Duduk
Closed Jongkok
Washtafle
Floor Drain
Sub Total I.1 =

I.2

0.237%
0.179%
0.261%
0.162%
0.136%
0.466%
0.000%
0.000%
0.047%

%
Kemajuan

%
Bobot

%
Kemajuan

%
Bobot

%
Kemajuan

%
Bobot

%
Kemajuan

%
Bobot

11

%
Kemajuan

%
Bobot

15

%
Kemajuan

%
Bobot

17

%
Kemajuan

%
Bobot

19

%
Kemajuan

%
Bobot

21

%
Kemajuan

%
Bobot

23

%
Kemajuan

%
Bobot

%
Kemajuan

100%

0.237% 100%

0.237% 100%

0.237% 100%

0.237% 100%

0.237% 100%

0.237% 100%

0.237% 100%

0.237% 100%

0.237% 100%

0.237% 100%

0.237%

100%

0.179% 100%

0.179% 100%

0.179% 100%

0.179% 100%

0.179% 100%

0.179% 100%

0.179% 100%

0.179% 100%

0.179% 100%

0.179% 100%

0.179%

100%

0.261% 100%

0.261% 100%

0.261% 100%

0.261% 100%

0.261% 100%

0.261% 100%

0.261% 100%

0.261% 100%

0.261% 100%

0.261% 100%

0.261%

100%

0.162% 100%

0.162% 100%

0.162% 100%

0.162% 100%

0.162% 100%

0.162% 100%

0.162% 100%

0.162% 100%

0.162% 100%

0.162% 100%

0.162%

100%

0.136% 100%

0.136% 100%

0.136% 100%

0.136% 100%

0.136% 100%

0.136% 100%

0.136% 100%

0.136% 100%

0.136% 100%

0.136% 100%

0.136%

100%

0.466% 100%

0.466% 100%

0.466% 100%

0.466% 100%

0.466% 100%

0.466% 100%

0.466% 100%

0.466% 100%

0.466% 100%

0.466% 100%

0.466%

0%

0.000%

0%

0.000%

0%

0.000%

0%

0.000%

0%

0.000%

0%

0.000%

0%

0.000%

0%

0.000%

0%

0.000%

0%

0.000%

0%

0.000%

0%

0.000%

0%

0.000%

0%

0.000%

0%

0.000%

0%

0.000%

0%

0.000%

0%

0.000%

0%

0.000%

0%

0.000%

0%

0.000%

0%

0.000%

100%

0.047% 100%

0.047% 100%

0.047% 100%

0.047% 100%

0.047% 100%

0.047% 100%

0.047% 100%

0.047% 100%

0.047% 100%

0.047% 100%

0.047%

100%

0.176% 100%

0.176% 100%

0.176% 100%

0.176% 100%

0.176% 100%

0.176% 100%

0.176% 100%

0.176% 100%

0.176% 100%

0.176% 100%

0.176%

100%

0.075% 100%

0.075% 100%

0.075% 100%

0.075% 100%

0.075% 100%

0.075% 100%

0.075% 100%

0.075% 100%

0.075% 100%

0.075% 100%

0.075%

100%

0.067% 100%

0.067% 100%

0.067% 100%

0.067% 100%

0.067% 100%

0.067% 100%

0.067% 100%

0.067% 100%

0.067% 100%

0.067% 100%

0.067%

100%

0.057% 100%

0.057% 100%

0.057% 100%

0.057% 100%

0.057% 100%

0.057% 100%

0.057% 100%

0.057% 100%

0.057% 100%

0.057% 100%

0.057%

100%

0.466% 100%

0.466% 100%

0.466% 100%

0.466% 100%

0.466% 100%

0.466% 100%

0.466% 100%

0.466% 100%

0.466% 100%

0.466% 100%

0.466%

0.000%

0.000%

0.000%

0.000%

0.000% ####

0.000%

0.000% ####

0.000%

0.000%

0.000%

0.000%

0.047% 100%

0.047% 100%

0.047% 100%

0.047% 100%

0.047% 100%

0.047% 100%

0.047% 100%

0.047% 100%

0.047% 100%

0.047% 100%

0.047%

0.000%

0.000%

0.000%

0.000%

0.000%

0.000%

0.000%

0.000%

0.000%

0.000%

0.000%

0.191% 100%

0.191% 100%

0.191% 100%

0.191% 100%

0.191% 100%

0.191% 100%

0.191% 100%

0.191% 100%

0.191% 100%

0.191% 100%

0.191%

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%

0.000%

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%

0.000%

0.000%

0.000%

0.000%

0.000%

1.487%

LANTAI 2

1
2
3
4
5
6
7
I.3

Pipa Air Hujan 3" PVC type D

Pipa Air Kotor 3" PVC type D
Pipa Air Bekas/Tinja 3" PVC type D
Pipa Air Bersih 1/2"PVC type D
Closed Duduk
Washtafle
Floor Drain

0.176%
0.075%
0.067%
0.057%
0.466%

100%

0.047%

Sub Total I.2 =

0.887%

Pipa Air Hujan 3" PVC type D

Pipa Air Kotor 3" PVC type D
Pipa Air Bekas/Tinja 3" PVC type D
Pipa Air Bersih 1/2"PVC type D
Floor Drain
Sub Total I.3 =
Sub Total I =

0.191%

100%

LANTAI ATAP

1
2
3
4
5

J.

100%

0.140%
0.331%
2.705%

100%

0.140% 100%

0.140% 100%

0.140% 100%

0.140% 100%

0.140% 100%

0.140% 100%

0.140% 100%

0.140% 100%

0.140% 100%

0.140% 100%

0.140%

0.104%
0.395%
0.093%
0.213%

100%

0.104% 100%

0.104% 100%

0.104% 100%

0.104% 100%

0.104% 100%

0.104% 100%

0.104% 100%

0.104% 100%

0.104% 100%

0.104% 100%

0.104%

100%

0.395% 100%

0.395% 100%

0.395% 100%

0.395% 100%

0.395% 100%

0.395% 100%

0.395% 100%

0.395% 100%

0.395% 100%

0.395% 100%

0.395%

100%

0.093% 100%

0.093% 100%

0.093% 100%

0.093% 100%

0.093% 100%

0.093% 100%

0.093% 100%

0.093% 100%

0.093% 100%

0.093% 100%

0.093%

100%

0.213% 100%

0.213% 100%

0.213% 100%

0.213% 100%

0.213% 100%

0.213% 100%

0.213% 100%

0.213% 100%

0.213% 100%

0.213% 100%

0.213%

0.113%
0.000%

100%

0.113% 100%

0.113% 100%

0.113% 100%

0.113% 100%

0.113% 100%

0.113% 100%

0.113% 100%

0.113% 100%

0.113% 100%

0.113% 100%

0.113%

0.000%

0.000%

0.000%

0.000%

0.000%

0.000%

0.000%

0.000%

0.000%

0.000%

0.000%

0.135%
0.094%
0.143%
0.000%
0.000%
0.019%

100%

0.135% 100%

0.135% 100%

0.135% 100%

0.135% 100%

0.135% 100%

0.135% 100%

0.135% 100%

0.135% 100%

0.135% 100%

0.135% 100%

0.135%

100%

0.094% 100%

0.094% 100%

0.094% 100%

0.094% 100%

0.094% 100%

0.094% 100%

0.094% 100%

0.094% 100%

0.094% 100%

0.094% 100%

0.094%

100%

0.143% 100%

0.143% 100%

0.143% 100%

0.143% 100%

0.143% 100%

0.143% 100%

0.143% 100%

0.143% 100%

0.143% 100%

0.143% 100%

0.143%

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%

0.000%

0.000%

0.000%

0.000%

0.000%

0.000%

0.000%

0.000%

0.019% 100%

0.019% 100%

0.019% 100%

0.019% 100%

0.019% 100%

0.019% 100%

0.019% 100%

0.019% 100%

0.019% 100%

0.019% 100%

0.019%

PEKERJAAN SEPTIC TANK

1
2
3
4
5

7
8
9
10

Galian Tanah
Pasangan Bata
Pasangan Bata Bak Control
Plesteran dan Acian
Sloof dan Lantai
Beton
Besi
Dak Beton
Beton
Besi
Begisting
Besi Siku L 5/5 (u/ Tutup Bak Kontrol)
Las Besi Siku
Pipa Lubang Hawa

\\vboxsrv\conversion_tmp\scratch_5\198289533.xlsx.ms_office

100%

Halaman9Dari80

NO

URAIAN PEKERJAAN

Bobot
% Bobot

Sub Total J =
K
K.1

%
Bobot

%
Kemajuan

%
Bobot

%
Kemajuan

%
Bobot

%
Kemajuan

%
Bobot

11

%
Kemajuan

%
Bobot

15

%
Kemajuan

%
Bobot

17

%
Kemajuan

%
Bobot

19

%
Kemajuan

%
Bobot

21

%
Kemajuan

%
Bobot

23

%
Kemajuan

%
Bobot

%
Kemajuan

1.123% 100%

1.123%

1.310%

PEKERJAAN PENGECATAN
LANTAI DASAR

1
2
3
4
5

Cat dasar (Sealler)

Cat Tembok Exterior (Weather Shield)
Cat Tembok Interior
Cat Plafond
Cat Kayu

1.123%
0.812%
1.319%
0.285%
0.377%
3.917%

100%

Cat dasar (Sealler)

Cat Tembok Exterior (Weather Shield)
Cat Tembok Interior
Cat Plafond
Cat Kayu

1.351%
0.977%
1.587%
0.264%
0.365%

100%

Sub Total K2 =
LANTAI ATAP/KOTAK SABUN

4.544%

Cat dasar (Sealler)

Cat Tembok Exterior (Weather Shield)
Cat Tembok Interior
Cat Plafond
Cat Kayu

0.215%
0.310%
0.168%
0.053%
0.068%

Sub Total K1 =
K.2

1.123% 100%

1.123% 100%

1.123% 100%

1.123% 100%

1.123% 100%

1.123% 100%

1.123% 100%

1.123% 100%

1.123% 100%

90%

0.731%

90%

0.731%

90%

0.731%

90%

0.731%

90%

0.731%

90%

0.731%

90%

0.731%

90%

0.731%

90%

0.731%

90%

0.731%

90%

0.731%

90%

1.187%

90%

1.187%

90%

1.187%

90%

1.187%

90%

1.187%

90%

1.187%

90%

1.187%

90%

1.187%

90%

1.187%

90%

1.187%

90%

1.187%

90%

0.257%

90%

0.257%

90%

0.257%

90%

0.257%

90%

0.257%

90%

0.257%

90%

0.257%

90%

0.257%

90%

0.257%

90%

0.257%

90%

0.257%

90%

0.339%

90%

0.339%

90%

0.339%

90%

0.339%

90%

0.339%

90%

0.339%

90%

0.339%

90%

0.339%

90%

0.339%

90%

0.339%

90%

0.339%

1.351% 100%

1.351%

LANTAI 2

1
2
3
4
5
K.3

1
2
3
4
5

Sub Total K3 =
Sub Total K =
L
1
2
3
4

PEKERJAAN FAADE
Pagar Balkon
Kisi Kisi ukuran 45x45
Kisi Kisi ukuran 85x80
Teralis Plat Luiffel carport

M
1
2
3
4
5

PEKERJAAN MEJA DAPUR

Pasangan Bata
Cor Dak Beton
Pembesian
Begisting
Pasangan Keramik 20x20 cm
Sub Total N

1.351% 100%

1.351% 100%

1.351% 100%

1.351% 100%

1.351% 100%

1.351% 100%

1.351% 100%

1.351% 100%

0.879%

90%

0.879%

90%

0.879%

90%

0.879%

90%

0.879%

90%

0.879%

90%

0.879%

90%

0.879%

90%

0.879%

90%

0.879%

90%

0.879%

90%

1.428%

90%

1.428%

90%

1.428%

90%

1.428%

90%

1.428%

90%

1.428%

90%

1.428%

90%

1.428%

90%

1.428%

90%

1.428%

90%

1.428%

90%

0.237%

90%

0.237%

90%

0.237%

90%

0.237%

90%

0.237%

90%

0.237%

90%

0.237%

90%

0.237%

90%

0.237%

90%

0.237%

90%

0.237%

90%

0.329%

90%

0.329%

90%

0.329%

90%

0.329%

90%

0.329%

90%

0.329%

90%

0.329%

90%

0.329%

90%

0.329%

90%

0.329%

90%

0.329%

0.215% 100%

0.215%

100%

0.215% 100%

0.215% 100%

0.215% 100%

0.215% 100%

0.215% 100%

0.215% 100%

0.215% 100%

0.215% 100%

0.215% 100%

90%

0.279%

90%

0.279%

90%

0.279%

90%

0.279%

90%

0.279%

90%

0.279%

90%

0.279%

90%

0.279%

90%

0.279%

90%

0.279%

90%

0.279%

90%

0.151%

90%

0.151%

90%

0.151%

90%

0.151%

90%

0.151%

90%

0.151%

90%

0.151%

90%

0.151%

90%

0.151%

90%

0.151%

90%

0.151%

90%

0.048%

90%

0.048%

90%

0.048%

90%

0.048%

90%

0.048%

90%

0.048%

90%

0.048%

90%

0.048%

90%

0.048%

90%

0.048%

90%

0.048%

90%

0.061%

90%

0.061%

90%

0.061%

90%

0.061%

90%

0.061%

90%

0.061%

90%

0.061%

90%

0.061%

90%

0.061%

90%

0.061%

90%

0.061%

95%

0.526%

95%

0.526%

95%

0.526%

95%

0.526%

95%

0.526%

95%

0.526%

95%

0.526%

95%

0.526%

95%

0.526%

95%

0.526%

95%

0.526%

95%

0.133%

95%

0.133%

95%

0.133%

95%

0.133%

95%

0.133%

95%

0.133%

95%

0.133%

95%

0.133%

95%

0.133%

95%

0.133%

95%

0.133%

95%

0.498%

90%

0.472%

95%

0.498%

95%

0.498%

95%

0.498%

95%

0.498%

95%

0.498%

95%

0.498%

95%

0.498%

95%

0.498%

95%

0.498%

90%

0.350%

90%

0.350%

90%

0.350%

90%

0.350%

90%

0.350%

90%

0.350%

90%

0.350%

90%

0.350%

90%

0.350%

90%

0.350%

90%

0.350%

1.606%

0.025%
0.062%
0.049%
0.063%
0.216%
=

1.351% 100%

90%

0.813%
9.274%

0.553%
0.140%
0.524%
0.388%
Sub Total M

N
N.1

%
Kemajuan

100%

0.025% 100%

0.025% 100%

0.025% 100%

0.025% 100%

0.025% 100%

0.025% 100%

0.025% 100%

0.025% 100%

0.025% 100%

0.025% 100%

0.025%

100%

0.062% 100%

0.062% 100%

0.062% 100%

0.062% 100%

0.062% 100%

0.062% 100%

0.062% 100%

0.062% 100%

0.062% 100%

0.062% 100%

0.062%

100%

0.049% 100%

0.049% 100%

0.049% 100%

0.049% 100%

0.049% 100%

0.049% 100%

0.049% 100%

0.049% 100%

0.049% 100%

0.049% 100%

0.049%

100%

0.063% 100%

0.063% 100%

0.063% 100%

0.063% 100%

0.063% 100%

0.063% 100%

0.063% 100%

0.063% 100%

0.063% 100%

0.063% 100%

0.063%

100%

0.216% 100%

0.216% 100%

0.216% 100%

0.216% 100%

0.216% 100%

0.216% 100%

0.216% 100%

0.216% 100%

0.216% 100%

0.216% 100%

0.216%

0.416%

PEKERJAAN HALAMAN
HALAMAN DEPAN

\\vboxsrv\conversion_tmp\scratch_5\198289533.xlsx.ms_office

Halaman10Dari80

NO

URAIAN PEKERJAAN

Bobot
% Bobot

1 Pasang rabat Beton Carport (t=10 cm)

2 Balok Sloof 20x30
Beton - Site mix
Besi Beton
3 Pasangan Bata pagar pembatas (h = 0.5 m)
4 Plesteran dan Acian
5 Cat Tembok
Sub Total N.1 =
N.2

HALAMAN BELAKANG
1 Balok Sloof 20/30
Beton - Site mix
Besi Beton
Begisting
2 Pasangan Bata pagar pembatas (h = 2 m)
3 Plesteran dan Acian
4 Cat Tembok
5 Kolom Praktis 10/10
Beton - Site mix
Besi Beton
6 Ring Balk 10/15
Beton - Site mix
Begisting
Besi Beton
Sub Total N.2 =
Sub Total N =

%
Kemajuan

%
Bobot

%
Kemajuan

%
Bobot

%
Kemajuan

%
Bobot

%
Kemajuan

%
Bobot

11

%
Kemajuan

%
Bobot

15

%
Kemajuan

%
Bobot

17

%
Kemajuan

%
Bobot

19

%
Kemajuan

%
Bobot

21

%
Kemajuan

%
Bobot

23

%
Kemajuan

%
Bobot

%
Kemajuan

0.515%

100%

0.515% 100%

0.515% 100%

0.515% 100%

0.515% 100%

0.515% 100%

0.515% 100%

0.515% 100%

0.515% 100%

0.515% 100%

0.515% 100%

0.515%

0.083%

100%

0.083% 100%

0.083% 100%

0.083% 100%

0.083% 100%

0.083% 100%

0.083% 100%

0.083% 100%

0.083% 100%

0.083% 100%

0.083% 100%

0.083%

0.000%

0.000%

0.000%

0.000%

0.000%

0.000%

0.000%

0.000%

0.000%

0.000%

0.000%

100%

0.151% 100%

0.151% 100%

0.151% 100%

0.151% 100%

0.151% 100%

0.151% 100%

0.151% 100%

0.151% 100%

0.151% 100%

0.151% 100%

0.151%

100%

0.132% 100%

0.132% 100%

0.132% 100%

0.132% 100%

0.132% 100%

0.132% 100%

0.132% 100%

0.132% 100%

0.132% 100%

0.132% 100%

0.132%

0%

0.000%

0.151%
0.132%
0.105%

0%

0.000%

0%

0.000%

0%

0.000%

0%

0.000%

0%

0.000%

0%

0.000%

0%

0.000%

0%

0.000%

0%

0.000%

0%

0.000%

0.986%

0.299%
0.284%
0.084%
1.059%
0.926%
0.502%

100%

0.299% 100%

0.299% 100%

0.299% 100%

0.299% 100%

0.299% 100%

0.299% 100%

0.299% 100%

0.299% 100%

0.299% 100%

0.299% 100%

0.299%

100%

0.284% 100%

0.284% 100%

0.284% 100%

0.284% 100%

0.284% 100%

0.284% 100%

0.284% 100%

0.284% 100%

0.284% 100%

0.284% 100%

0.284%

100%

0.084% 100%

0.084% 100%

0.084% 100%

0.084% 100%

0.084% 100%

0.084% 100%

0.084% 100%

0.084% 100%

0.084% 100%

0.084% 100%

0.084%

100%

1.059% 100%

1.059% 100%

1.059% 100%

1.059% 100%

1.059% 100%

1.059% 100%

1.059% 100%

1.059% 100%

1.059% 100%

1.059% 100%

1.059%

100%

0.926% 100%

0.926% 100%

0.926% 100%

0.926% 100%

0.926% 100%

0.926% 100%

0.926% 100%

0.926% 100%

0.926% 100%

0.926% 100%

0.926%

0%

0.000%

0.020%
0.015%

100%

0.020% 100%

0.020% 100%

0.020% 100%

0.020% 100%

0.020% 100%

0.020% 100%

0.020% 100%

0.020% 100%

0.020% 100%

0.020% 100%

0.020%

100%

0.015% 100%

0.015% 100%

0.015% 100%

0.015% 100%

0.015% 100%

0.015% 100%

0.015% 100%

0.015% 100%

0.015% 100%

0.015% 100%

0.015%

0.031%
0.042%
0.154%
3.417%

100%

0.031% 100%

0.031% 100%

0.031% 100%

0.031% 100%

0.031% 100%

0.031% 100%

0.031% 100%

0.031% 100%

0.031% 100%

0.031% 100%

0.031%

100%

0.042% 100%

0.042% 100%

0.042% 100%

0.042% 100%

0.042% 100%

0.042% 100%

0.042% 100%

0.042% 100%

0.042% 100%

0.042% 100%

0.042%

100%

0.154% 100%

0.154% 100%

0.154% 100%

0.154% 100%

0.154% 100%

0.154% 100%

0.154% 100%

0.154% 100%

0.154% 100%

0.154% 100%

0.154%

0%

0.000%

0%

0.000%

0%

0.000%

0%

0.000%

0%

0.000%

0%

0.000%

0%

0.000%

0%

0.000%

0%

0.000%

0%

0.000%

4.403%

Grand Total 100.00%

\\vboxsrv\conversion_tmp\scratch_5\198289533.xlsx.ms_office

98.634%

98.608%

98.634%

98.634%

98.634%

98.634%

98.634%

98.430%

98.430%

98.430%

98.430%

Halaman11Dari80

Kontraktor
Cluster
Periode
NO

: CV. MICHENTO KONSTRUKSINDO

: J - ELITE I
:URAIAN PEKERJAAN

25

Bobot
%
Bobot

A
1
2
3
4
B
1
2
3
4
C
C.1
1

PEKERJAAN PENDAHULUAN
Pek. Persiapan lahan
Pek. Pembuatan Direksi Keet
Pemasangan Bouwplank
Penerangan dan Air kerja

29

%
Kemajuan

%
Bobot

31

%
Kemajuan

%
Bobot

33

%
Kemajuan

%
Bobot

35

%
Kemajuan

%
Bobot

37

%
Kemajuan

%
Bobot

39

%
Kemajuan

%
Bobot

41

%
Kemajuan

%
Bobot

43

%
Kemajuan

%
Bobot

45

%
Kemajuan

%
Bobot

%
Kemajuan

100%

0.163% 100%

0.163% 100%

0.163% 100%

0.163% 100%

0.163% 100%

0.163% 100%

0.163% 100%

0.163% 100%

0.163% 100%

0.163% 100%

0.163%

100%

0.117% 100%

0.117% 100%

0.117% 100%

0.117% 100%

0.117% 100%

0.117% 100%

0.117% 100%

0.117% 100%

0.117% 100%

0.117% 100%

0.117%

100%

0.149% 100%

0.149% 100%

0.149% 100%

0.149% 100%

0.149% 100%

0.149% 100%

0.149% 100%

0.149% 100%

0.149% 100%

0.149% 100%

0.149%

100%

0.155% 100%

0.155% 100%

0.155% 100%

0.155% 100%

0.155% 100%

0.155% 100%

0.155% 100%

0.155% 100%

0.155% 100%

0.155% 100%

0.155%

Sub Total A=

100%

0.296% 100%

0.296% 100%

0.296% 100%

0.296% 100%

0.296% 100%

0.296% 100%

0.296% 100%

0.296% 100%

0.296% 100%

0.296% 100%

0.296%

100%

0.049% 100%

0.049% 100%

0.049% 100%

0.049% 100%

0.049% 100%

0.049% 100%

0.049% 100%

0.049% 100%

0.049% 100%

0.049% 100%

0.049%

100%

0.081% 100%

0.081% 100%

0.081% 100%

0.081% 100%

0.081% 100%

0.081% 100%

0.081% 100%

0.081% 100%

0.081% 100%

0.081% 100%

0.081%

100%

0.038% 100%

0.038% 100%

0.038% 100%

0.038% 100%

0.038% 100%

0.038% 100%

0.038% 100%

0.038% 100%

0.038% 100%

0.038% 100%

0.038%

Sub Total B=

0.296%
0.049%
0.081%
0.038%
0.465%

1.318% 100%
0.789% 100%

1.318% 100%

1.318% 100%

1.318% 100%

1.318% 100%

1.318% 100%

1.318% 100%

1.318% 100%

1.318% 100%

1.318% 100%

1.318% 100%

1.318%

0.789% 100%

0.789% 100%

0.789% 100%

0.789% 100%

0.789% 100%

0.789% 100%

0.789% 100%

0.789% 100%

0.789% 100%

0.789% 100%

0.789%

0.192% 100%
0.126% 100%
0.720% 100%

0.192% 100%

0.192% 100%

0.192% 100%

0.192% 100%

0.192% 100%

0.192% 100%

0.192% 100%

0.192% 100%

0.192% 100%

0.192% 100%

0.192%

0.126% 100%

0.126% 100%

0.126% 100%

0.126% 100%

0.126% 100%

0.126% 100%

0.126% 100%

0.126% 100%

0.126% 100%

0.126% 100%

0.126%

0.720% 100%

0.720% 100%

0.720% 100%

0.720% 100%

0.720% 100%

0.720% 100%

0.720% 100%

0.720% 100%

0.720% 100%

0.720% 100%

0.720%

0.844% 100%
0.331% 100%
0.770% 100%

0.844% 100%

0.844% 100%

0.844% 100%

0.844% 100%

0.844% 100%

0.844% 100%

0.844% 100%

0.844% 100%

0.844% 100%

0.844% 100%

0.844%

0.331% 100%

0.331% 100%

0.331% 100%

0.331% 100%

0.331% 100%

0.331% 100%

0.331% 100%

0.331% 100%

0.331% 100%

0.331% 100%

0.331%

0.770% 100%

0.770% 100%

0.770% 100%

0.770% 100%

0.770% 100%

0.770% 100%

0.770% 100%

0.770% 100%

0.770% 100%

0.770% 100%

0.770%

0.550% 100%
0.279% 100%
0.162% 100%

0.550% 100%

0.550% 100%

0.550% 100%

0.550% 100%

0.550% 100%

0.550% 100%

0.550% 100%

0.550% 100%

0.550% 100%

0.550% 100%

0.550%

0.279% 100%

0.279% 100%

0.279% 100%

0.279% 100%

0.279% 100%

0.279% 100%

0.279% 100%

0.279% 100%

0.279% 100%

0.279% 100%

0.279%

0.162% 100%

0.162% 100%

0.162% 100%

0.162% 100%

0.162% 100%

0.162% 100%

0.162% 100%

0.162% 100%

0.162% 100%

0.162% 100%

0.162%

0.306% 100%
0.048% 100%
0.591% 100%
7.026%

0.306% 100%

0.306% 100%

0.306% 100%

0.306% 100%

0.306% 100%

0.306% 100%

0.306% 100%

0.306% 100%

0.306% 100%

0.306% 100%

0.306%

0.048% 100%

0.048% 100%

0.048% 100%

0.048% 100%

0.048% 100%

0.048% 100%

0.048% 100%

0.048% 100%

0.048% 100%

0.048% 100%

0.048%

0.591% 100%

0.591% 100%

0.591% 100%

0.591% 100%

0.591% 100%

0.591% 100%

0.591% 100%

0.591% 100%

0.591% 100%

0.591% 100%

0.591%

0.664% 100%
0.474% 100%
1.629% 100%

0.664% 100%

0.664% 100%

0.664% 100%

0.664% 100%

0.664% 100%

0.664% 100%

0.664% 100%

0.664% 100%

0.664% 100%

0.664% 100%

0.664%

0.474% 100%

0.474% 100%

0.474% 100%

0.474% 100%

0.474% 100%

0.474% 100%

0.474% 100%

0.474% 100%

0.474% 100%

0.474% 100%

0.474%

1.629% 100%

1.629% 100%

1.629% 100%

1.629% 100%

1.629% 100%

1.629% 100%

1.629% 100%

1.629% 100%

1.629% 100%

1.629% 100%

1.629%

PEKERJAAN TANAH
Galian Tanah Pondasi Plat
Galian Tanah Sloof
Urungan Tanah kembali (Back Fill)
Urungan TanahPeil 0.00
PEKERJAAN BETON
LANTAI DASAR
Pondasi plat (1X1)
Beton (Site Mix 1:2:3)
Besi beton
Sumbu pondasi plat 20/30
Beton (Site Mix 1:2:3)
Begisting
Besi Beton
Sloof 20/30
Beton(Site Mix 1:2:3)
Begisting
Besi Beton
Balok Konsol Plat Luiffel
Beton (Site Mix 1:2:3)
Begisting
Wiremesh M6A
Tangga
Beton (Ready Mix Concrete)
Begisting
Besi Beton

LANTAI 2
1 Kolom Struktur 15/40
Beton(Site Mix 1:2:3)
Begisting
Besi Beton
2 Kolom Praktis 15/15

%
Bobot

0.163%
0.117%
0.149%
0.155%
0.584%

Sub Total C1=

C.2

27

%
Kemajuan

\\vboxsrv\conversion_tmp\scratch_5\198289533.xlsx.ms_office

Halaman12Dari80

NO

URAIAN PEKERJAAN

25

Bobot
%
Bobot

Beton (Site Mix 1:2:3)

Begisting
Besi Beton
Balok Struktur
Beton (Ready Mix Concrete)
Begisting
Besi Beton
Plat Lantai (Termasuk Balkon)
Beton (Ready Mix Concrete)
Begisting
Wiremesh M6A
Balok Konsol Plat Luiffel
Beton(Site Mix 1:2:3)
Begisting
Wiremesh M6A
Tangga
Beton (Ready Mix Concrete)
Begisting
Besi Beton
Sub Total C2=

C.3

LANTAI ATAP
1 Kolom Struktur
Beton (Site Mix 1:2:3)
Begisting
Besi Beton
2 Kolom Praktis
Beton (Site Mix 1:2:3)
Begisting
Besi Beton
3 Balok Atap
Beton (Ready Mix Concrete)
Begisting
Besi Beton
4 Plat lantai (Finishing throwell)
Beton (Ready Mix Concrete)
Begisting
Wiremesh M6A
Sub Total C3=

C.4

LANTAI ATAP KOTAK SABUN

1 Kolom Praktis 15/15
Beton (Site Mix 1:2:3)
Begisting
Besi Beton

27

%
Kemajuan

%
Bobot

29

%
Kemajuan

%
Bobot

31

%
Kemajuan

%
Bobot

33

%
Kemajuan

%
Bobot

35

%
Kemajuan

%
Bobot

37

%
Kemajuan

%
Bobot

39

%
Kemajuan

%
Bobot

41

%
Kemajuan

%
Bobot

43

%
Kemajuan

%
Bobot

45

%
Kemajuan

%
Bobot

%
Kemajuan

0.136% 100%
0.089% 100%
0.190% 100%

0.136% 100%

0.136% 100%

0.136% 100%

0.136% 100%

0.136% 100%

0.136% 100%

0.136% 100%

0.136% 100%

0.136% 100%

0.136% 100%

0.136%

0.089% 100%

0.089% 100%

0.089% 100%

0.089% 100%

0.089% 100%

0.089% 100%

0.089% 100%

0.089% 100%

0.089% 100%

0.089% 100%

0.089%

0.190% 100%

0.190% 100%

0.190% 100%

0.190% 100%

0.190% 100%

0.190% 100%

0.190% 100%

0.190% 100%

0.190% 100%

0.190% 100%

0.190%

0.934% 100%
0.512% 100%
1.938% 100%

0.934% 100%

0.934% 100%

0.934% 100%

0.934% 100%

0.934% 100%

0.934% 100%

0.934% 100%

0.934% 100%

0.934% 100%

0.934% 100%

0.934%

0.512% 100%

0.512% 100%

0.512% 100%

0.512% 100%

0.512% 100%

0.512% 100%

0.512% 100%

0.512% 100%

0.512% 100%

0.512% 100%

0.512%

1.938% 100%

1.938% 100%

1.938% 100%

1.938% 100%

1.938% 100%

1.938% 100%

1.938% 100%

1.938% 100%

1.938% 100%

1.938% 100%

1.938%

1.592% 100%
0.641% 100%
0.490% 100%

1.592% 100%

1.592% 100%

1.592% 100%

1.592% 100%

1.592% 100%

1.592% 100%

1.592% 100%

1.592% 100%

1.592% 100%

1.592% 100%

1.592%

0.641% 100%

0.641% 100%

0.641% 100%

0.641% 100%

0.641% 100%

0.641% 100%

0.641% 100%

0.641% 100%

0.641% 100%

0.641% 100%

0.641%

0.490% 100%

0.490% 100%

0.490% 100%

0.490% 100%

0.490% 100%

0.490% 100%

0.490% 100%

0.490% 100%

0.490% 100%

0.490% 100%

0.490%

0.227% 100%
0.119% 100%
0.130% 100%

0.227% 100%

0.227% 100%

0.227% 100%

0.227% 100%

0.227% 100%

0.227% 100%

0.227% 100%

0.227% 100%

0.227% 100%

0.227% 100%

0.227%

0.119% 100%

0.119% 100%

0.119% 100%

0.119% 100%

0.119% 100%

0.119% 100%

0.119% 100%

0.119% 100%

0.119% 100%

0.119% 100%

0.119%

0.130% 100%

0.130% 100%

0.130% 100%

0.130% 100%

0.130% 100%

0.130% 100%

0.130% 100%

0.130% 100%

0.130% 100%

0.130% 100%

0.130%

0.297% 100%
0.141% 100%
0.514% 100%
10.717%

0.297% 100%

0.297% 100%

0.297% 100%

0.297% 100%

0.297% 100%

0.297% 100%

0.297% 100%

0.297% 100%

0.297% 100%

0.297% 100%

0.297%

0.141% 100%

0.141% 100%

0.141% 100%

0.141% 100%

0.141% 100%

0.141% 100%

0.141% 100%

0.141% 100%

0.141% 100%

0.141% 100%

0.141%

0.514% 100%

0.514% 100%

0.514% 100%

0.514% 100%

0.514% 100%

0.514% 100%

0.514% 100%

0.514% 100%

0.514% 100%

0.514% 100%

0.514%

0.622% 100%
0.447% 100%
1.403% 100%

0.622% 100%

0.622% 100%

0.622% 100%

0.622% 100%

0.622% 100%

0.622% 100%

0.622% 100%

0.622% 100%

0.622% 100%

0.622% 100%

0.622%

0.447% 100%

0.447% 100%

0.447% 100%

0.447% 100%

0.447% 100%

0.447% 100%

0.447% 100%

0.447% 100%

0.447% 100%

0.447% 100%

0.447%

1.403% 100%

1.403% 100%

1.403% 100%

1.403% 100%

1.403% 100%

1.403% 100%

1.403% 100%

1.403% 100%

1.403% 100%

1.403% 100%

1.403%

0.127% 100%
0.085% 100%
0.225% 100%

0.127% 100%

0.127% 100%

0.127% 100%

0.127% 100%

0.127% 100%

0.127% 100%

0.127% 100%

0.127% 100%

0.127% 100%

0.127% 100%

0.127%

0.085% 100%

0.085% 100%

0.085% 100%

0.085% 100%

0.085% 100%

0.085% 100%

0.085% 100%

0.085% 100%

0.085% 100%

0.085% 100%

0.085%

0.225% 100%

0.225% 100%

0.225% 100%

0.225% 100%

0.225% 100%

0.225% 100%

0.225% 100%

0.225% 100%

0.225% 100%

0.225% 100%

0.225%

0.880% 100%
0.483% 100%
1.816% 100%

0.880% 100%

0.880% 100%

0.880% 100%

0.880% 100%

0.880% 100%

0.880% 100%

0.880% 100%

0.880% 100%

0.880% 100%

0.880% 100%

0.880%

0.483% 100%

0.483% 100%

0.483% 100%

0.483% 100%

0.483% 100%

0.483% 100%

0.483% 100%

0.483% 100%

0.483% 100%

0.483% 100%

0.483%

1.816% 100%

1.816% 100%

1.816% 100%

1.816% 100%

1.816% 100%

1.816% 100%

1.816% 100%

1.816% 100%

1.816% 100%

1.816% 100%

1.816%

1.367% 100%
0.735% 100%
0.416% 100%
8.608%

1.367% 100%

1.367% 100%

1.367% 100%

1.367% 100%

1.367% 100%

1.367% 100%

1.367% 100%

1.367% 100%

1.367% 100%

1.367% 100%

1.367%

0.735% 100%

0.735% 100%

0.735% 100%

0.735% 100%

0.735% 100%

0.735% 100%

0.735% 100%

0.735% 100%

0.735% 100%

0.735% 100%

0.735%

0.416% 100%

0.416% 100%

0.416% 100%

0.416% 100%

0.416% 100%

0.416% 100%

0.416% 100%

0.416% 100%

0.416% 100%

0.416% 100%

0.416%

0.081% 100%
0.060% 100%
0.131% 100%

0.081% 100%

0.081% 100%

0.081% 100%

0.081% 100%

0.081% 100%

0.081% 100%

0.081% 100%

0.081% 100%

0.081% 100%

0.081% 100%

0.081%

0.060% 100%

0.060% 100%

0.060% 100%

0.060% 100%

0.060% 100%

0.060% 100%

0.060% 100%

0.060% 100%

0.060% 100%

0.060% 100%

0.060%

0.131% 100%

0.131% 100%

0.131% 100%

0.131% 100%

0.131% 100%

0.131% 100%

0.131% 100%

0.131% 100%

0.131% 100%

0.131% 100%

0.131%

\\vboxsrv\conversion_tmp\scratch_5\198289533.xlsx.ms_office

Halaman13Dari80

NO

URAIAN PEKERJAAN

25

Bobot
%
Bobot

2 Ring Balok 15/15

Beton(Site Mix 1:2:3)
Begisting
Besi Beton
3 Dak Beton
Beton(Site Mix 1:2:3)
Begisting
Wiremesh M6A

D.2

D.3

%
Bobot

33

%
Kemajuan

%
Bobot

35

%
Kemajuan

%
Bobot

37

%
Kemajuan

%
Bobot

39

%
Kemajuan

%
Bobot

41

%
Kemajuan

%
Bobot

43

%
Kemajuan

%
Bobot

45

%
Kemajuan

%
Bobot

%
Kemajuan

0.096% 100%

0.096% 100%

0.096% 100%

0.096% 100%

0.096% 100%

0.096% 100%

0.096% 100%

0.096% 100%

0.096%

0.036% 100%

0.036% 100%

0.036% 100%

0.036% 100%

0.036% 100%

0.036% 100%

0.036% 100%

0.036% 100%

0.036% 100%

0.036%

0.146% 100%

0.146% 100%

0.146% 100%

0.146% 100%

0.146% 100%

0.146% 100%

0.146% 100%

0.146% 100%

0.146% 100%

0.146% 100%

0.146%

3.464% 100%
0.139% 100%
0.102% 100%
4.254%

3.464% 100%

3.464% 100%

3.464% 100%

3.464% 100%

3.464% 100%

3.464% 100%

3.464% 100%

3.464% 100%

3.464% 100%

3.464% 100%

3.464%

0.139% 100%

0.139% 100%

0.139% 100%

0.139% 100%

0.139% 100%

0.139% 100%

0.139% 100%

0.139% 100%

0.139% 100%

0.139% 100%

0.139%

0.102% 100%

0.102% 100%

0.102% 100%

0.102% 100%

0.102% 100%

0.102% 100%

0.102% 100%

0.102% 100%

0.102% 100%

0.102% 100%

0.102%

0.044% 100%
0.046% 100%
0.075% 100%

0.044% 100%

0.044% 100%

0.044% 100%

0.044% 100%

0.044% 100%

0.044% 100%

0.044% 100%

0.044% 100%

0.044% 100%

0.044% 100%

0.044%

0.046% 100%

0.046% 100%

0.046% 100%

0.046% 100%

0.046% 100%

0.046% 100%

0.046% 100%

0.046% 100%

0.046% 100%

0.046% 100%

0.046%

0.075% 100%

0.075% 100%

0.075% 100%

0.075% 100%

0.075% 100%

0.075% 100%

0.075% 100%

0.075% 100%

0.075% 100%

0.075% 100%

0.075%

0.588% 100%
0.244% 100%
0.372% 100%
1.369%
31.975%

0.588% 100%

0.588% 100%

0.588% 100%

0.588% 100%

0.588% 100%

0.588% 100%

0.588% 100%

0.588% 100%

0.588% 100%

0.588% 100%

0.588%

0.244% 100%

0.244% 100%

0.244% 100%

0.244% 100%

0.244% 100%

0.244% 100%

0.244% 100%

0.244% 100%

0.244% 100%

0.244% 100%

0.244%

0.372% 100%

0.372% 100%

0.372% 100%

0.372% 100%

0.372% 100%

0.372% 100%

0.372% 100%

0.372% 100%

0.372% 100%

0.372% 100%

0.372%

100%

0.424% 100%

0.424% 100%

0.424% 100%

0.424% 100%

0.424% 100%

0.424% 100%

0.424% 100%

0.424% 100%

0.424% 100%

0.424% 100%

0.424%

100%

4.127% 100%

4.127% 100%

4.127% 100%

4.127% 100%

4.127% 100%

4.127% 100%

4.127% 100%

4.127% 100%

4.127% 100%

4.127% 100%

4.127%

100%

0.492% 100%

0.492% 100%

0.492% 100%

0.492% 100%

0.492% 100%

0.492% 100%

0.492% 100%

0.492% 100%

0.492% 100%

0.492% 100%

0.492%

100%

3.735% 100%

3.735% 100%

3.735% 100%

3.735% 100%

3.735% 100%

3.735% 100%

3.735% 100%

3.735% 100%

3.735% 100%

3.735% 100%

3.735%

Sub Total D1 =

0.424%
4.127%
0.492%
3.735%
8.779%

4.965% 100%

4.965% 100%

4.965% 100%

4.965% 100%

4.965% 100%

4.965% 100%

4.965% 100%

4.965% 100%

4.965% 100%

4.965% 100%

4.965%

4.493% 100%

4.493% 100%

4.493% 100%

4.493% 100%

4.493% 100%

4.493% 100%

4.493% 100%

4.493% 100%

4.493% 100%

4.493% 100%

4.493%

Sub Total D2=

4.965% 100%
4.493% 100%
9.458%

1.577% 100%

1.577% 100%

1.577% 100%

1.577% 100%

1.577% 100%

1.577% 100%

1.577% 100%

1.577% 100%

1.577% 100%

1.577% 100%

1.577%

1.427% 100%

1.427% 100%

1.427% 100%

1.427% 100%

1.427% 100%

1.427% 100%

1.427% 100%

1.427% 100%

1.427% 100%

1.427% 100%

1.427%

Sub Total D3 =
Sub Total D =

1.577% 100%
1.427% 100%
3.003%
21.240%

100%

0.291% 100%

0.291% 100%

0.291% 100%

0.291% 100%

0.291% 100%

0.291% 100%

0.291% 100%

0.291% 100%

0.291% 100%

0.291% 100%

0.291%

100%

0.396% 100%

0.396% 100%

0.396% 100%

0.396% 100%

0.396% 100%

0.396% 100%

0.396% 100%

0.396% 100%

0.396% 100%

0.396% 100%

0.396%

100%

0.757% 100%

0.757% 100%

0.757% 100%

0.757% 100%

0.757% 100%

0.757% 100%

0.757% 100%

0.757% 100%

0.757% 100%

0.757% 100%

0.757%

100%

0.726% 100%

0.726% 100%

0.726% 100%

0.726% 100%

0.726% 100%

0.726% 100%

0.726% 100%

0.726% 100%

0.726% 100%

0.726% 100%

0.726%

PEKERJAAN DINDING
LANTAI DASAR
Pasangan 1/2 bata 1:2
Pasangan 1/2 bata 1:4
Plesteran 1:2 + Acian
Plesteran 1:4 + Acian

LANTAI ATAP/PAGAR
1 Pasangan 1/2 bata 1:4
2 Plesteran 1:4 + Acian

1
2
3
4

31

%
Kemajuan

0.096% 100%

LANTAI 2
1 Pasangan 1/2 bata 1:4
2 Plesteran 1:4 + Acian

E
E.1

%
Bobot

0.036% 100%

Sub Total C5 =
Sub Total C =

1
2
3
4

29

%
Kemajuan

0.096% 100%

LANTAI ATAP TOPI

1 Kolom 15/15
Beton(Site Mix 1:2:3)
Begisting
Besi beton
2 Plat Dak
Beton (Site Mix 1:2:3)
Begisting
Wiremesh M6A

D
D.1

%
Bobot

0.096% 100%
0.036% 100%
0.146% 100%

Sub Total C4 =
C.5

27

%
Kemajuan

PEKERJAAN KUSEN PINTU DAN JENDELA

LANTAI DASAR
Pemasangan Kusen P1
Pemasangan Kusen J1
Pemasangan Kusen J2
Pemasangan Kusen P2

0.291%
0.396%
0.757%
0.726%

\\vboxsrv\conversion_tmp\scratch_5\198289533.xlsx.ms_office

Halaman14Dari80

NO

URAIAN PEKERJAAN

25

Bobot
%
Bobot

5
6
7
8
9
10
11
12
13
E.2
1
2
3
4
5
6
7
8
9
10
11
E.3
1
2

F
F.1
1
2
F.2
1
2
F.3
1
2

Pemasangan Kusen J5
Pemasangan Kusen V1
Pemasangan Daun Pintu P1
Pemasangan Daun Jendela J1
Pemasangan Daun Jendela J2
Pemasangan Daun Pintu P2
Pemasangan Daun Jendela J5
Pemasangan Daun Jendela V1
Pemasangan Daun Pintu PVC
Sub Total F.1
LANTAI 2
Pemasangan Kusen J1
Pemasangan Kusen P2
Pemasangan Kusen J3
Pemasangan Kusen J4
Pemasangan Kusen V1
Pemasangan Daun Jendela J1
Pemasangan Daun Pintu P2
Pemasangan Daun Jendela J3
Pemasangan Daun Jendela J4
Pemasangan Daun Jendela V1
Pemasangan Daun Pintu PVC
Sub Total F.2
LANTAI ATAP
Pemasangan Kusen P3
Pemasangan Daun Pintu P3
Sub Total F.3
Sub Total F

0.194% 100%
0.132% 100%
0.680% 98%
0.388% 98%
0.583% 98%
1.359% 98%
0.140% 98%
0.058% 98%
0.175% 98%
=

=
=

PEKERJAAN PLAFOND
LANTAI DASAR
Pasang Rangka dan Gypsum 9 mm
Pasang Profil Gypsum
Sub Total F.1 =
LANTAI 2
Pasang Rangka dan Gypsum 9 mm
Pasang Profil Gypsum
Sub Total F.2 =
LANTAI ATAP/KOTAK SABUN
Pasang Rangka dan Gypsum 9 mm
Pasang Profil Gypsum
Sub Total F.3 =
Sub Total F =

%
Bobot

29

%
Kemajuan

%
Bobot

31

%
Kemajuan

%
Bobot

33

%
Kemajuan

%
Bobot

35

%
Kemajuan

%
Bobot

37

%
Kemajuan

%
Bobot

39

%
Kemajuan

%
Bobot

41

%
Kemajuan

%
Bobot

43

%
Kemajuan

%
Bobot

45

%
Kemajuan

%
Bobot

%
Kemajuan

0.194% 100%

0.194% 100%

0.194% 100%

0.194% 100%

0.194% 100%

0.194% 100%

0.194% 100%

0.194% 100%

0.194% 100%

0.194% 100%

0.194%

0.132% 100%

0.132% 100%

0.132% 100%

0.132% 100%

0.132% 100%

0.132% 100%

0.132% 100%

0.132% 100%

0.132% 100%

0.132% 100%

0.132%

0.666% 100%

0.680% 100%

0.680% 100%

0.680% 100%

0.680% 100%

0.680% 100%

0.680% 100%

0.680% 100%

0.680% 100%

0.680% 100%

0.680%

0.381% 100%

0.388% 100%

0.388% 100%

0.388% 100%

0.388% 100%

0.388% 100%

0.388% 100%

0.388% 100%

0.388% 100%

0.388% 100%

0.388%

0.571% 100%

0.583% 100%

0.583% 100%

0.583% 100%

0.583% 100%

0.583% 100%

0.583% 100%

0.583% 100%

0.583% 100%

0.583% 100%

0.583%

1.332% 100%

1.359% 100%

1.359% 100%

1.359% 100%

1.359% 100%

1.359% 100%

1.359% 100%

1.359% 100%

1.359% 100%

1.359% 100%

1.359%

0.137% 100%

0.140% 100%

0.140% 100%

0.140% 100%

0.140% 100%

0.140% 100%

0.140% 100%

0.140% 100%

0.140% 100%

0.140% 100%

0.140%

0.057% 100%

0.058% 100%

0.058% 100%

0.058% 100%

0.058% 100%

0.058% 100%

0.058% 100%

0.058% 100%

0.058% 100%

0.058% 100%

0.058%

0.171% 100%

0.175% 100%

0.175% 100%

0.175% 100%

0.175% 100%

0.175% 100%

0.175% 100%

0.175% 100%

0.175% 100%

0.175% 100%

0.175%

100%

0.396% 100%

0.396% 100%

0.396% 100%

0.396% 100%

0.396% 100%

0.396% 100%

0.396% 100%

0.396% 100%

0.396% 100%

0.396% 100%

0.396%

100%

1.089% 100%

1.089% 100%

1.089% 100%

1.089% 100%

1.089% 100%

1.089% 100%

1.089% 100%

1.089% 100%

1.089% 100%

1.089% 100%

1.089%

100%

0.439% 100%

0.439% 100%

0.439% 100%

0.439% 100%

0.439% 100%

0.439% 100%

0.439% 100%

0.439% 100%

0.439% 100%

0.439% 100%

0.439%

100%

0.303% 100%

0.303% 100%

0.303% 100%

0.303% 100%

0.303% 100%

0.303% 100%

0.303% 100%

0.303% 100%

0.303% 100%

0.303% 100%

0.303%

100%

0.132% 100%

0.132% 100%

0.132% 100%

0.132% 100%

0.132% 100%

0.132% 100%

0.132% 100%

0.132% 100%

0.132% 100%

0.132% 100%

0.132%

100%

0.388% 100%

0.388% 100%

0.388% 100%

0.388% 100%

0.388% 100%

0.388% 100%

0.388% 100%

0.388% 100%

0.388% 100%

0.388% 100%

0.388%

100%

2.039% 100%

2.039% 100%

2.039% 100%

2.039% 100%

2.039% 100%

2.039% 100%

2.039% 100%

2.039% 100%

2.039% 100%

2.039% 100%

2.039%

100%

0.427% 100%

0.427% 100%

0.427% 100%

0.427% 100%

0.427% 100%

0.427% 100%

0.427% 100%

0.427% 100%

0.427% 100%

0.427% 100%

0.427%

100%

0.373% 100%

0.373% 100%

0.373% 100%

0.373% 100%

0.373% 100%

0.373% 100%

0.373% 100%

0.373% 100%

0.373% 100%

0.373% 100%

0.373%

100%

0.058% 100%

0.058% 100%

0.058% 100%

0.058% 100%

0.058% 100%

0.058% 100%

0.058% 100%

0.058% 100%

0.058% 100%

0.058% 100%

0.058%

100%

0.175% 100%

0.175% 100%

0.175% 100%

0.175% 100%

0.175% 100%

0.175% 100%

0.175% 100%

0.175% 100%

0.175% 100%

0.175% 100%

0.175%

0.272% 100%
0.621% 100%

0.272% 100%

0.272% 100%

0.272% 100%

0.272% 100%

0.272% 100%

0.272% 100%

0.272% 100%

0.272% 100%

0.272% 100%

0.272% 100%

0.272%

0.621% 100%

0.621% 100%

0.621% 100%

0.621% 100%

0.621% 100%

0.621% 100%

0.621% 100%

0.621% 100%

0.621% 100%

0.621% 100%

0.621%

1.208% 100%
0.000% 0%
1.208%

1.208% 100%

1.208% 100%

1.208% 100%

1.208% 100%

1.208% 100%

1.208% 100%

1.208% 100%

1.208% 100%

1.208% 100%

1.208% 100%

1.208%

0%

0%

0%

0%

0%

0%

0%

0%

0%

0%

1.116% 100%
0.000%
1.116%

1.116% 100%

1.116% 100%

1.116% 100%

1.116% 100%

1.116% 100%

1.116% 100%

1.116% 100%

1.116% 100%

1.116% 100%

1.116% 100%

1.116%

0.225% 100%
0.000%
0.225%
2.549%

0.225% 100%

0.225% 100%

0.225% 100%

0.225% 100%

0.225% 100%

0.225% 100%

0.225% 100%

0.225% 100%

0.225% 100%

0.225% 100%

0.225%

5.880%

0.396%
1.089%
0.439%
0.303%
0.132%
0.388%
2.039%
0.427%
0.373%
0.058%
0.175%
=

27

%
Kemajuan

5.819%

0.893%
12.592%

\\vboxsrv\conversion_tmp\scratch_5\198289533.xlsx.ms_office

Halaman15Dari80

NO

URAIAN PEKERJAAN

25

Bobot
%
Bobot

G
G.1
1
2
3
4
5
G.2
1
2
3
4
5

H
H.1
1
2
3
4
5
6
7
H.2
1
2
3
4
H.3
1
2
3

I.
I.1

PEKERJAAN LANTAI DAN DINDING

LANTAI DASAR
Pasang Keramik Lantai 40x40 cm
Pasang Plint Keramik 10x40 cm
Pasang Keramik Lantai KM/WC 20x20 cm
Pasang Keramik Dinding KM/WC
Pasang Keramik Tangga
Sub Total G1 =
LANTAI 2
Pasang Keramik Lantai 40x40 cm
Pasang Plint Keramik 10x40 cm
Pasang Keramik Lantai KM/WC 20x20 cm
Pasang Keramik Dinding KM/WC
Pasang Keramik Tangga
Sub Total G2 =
Sub Total G =
PEKERJAAN INSTALASI LISTRIK
LANTAI DASAR
Instalasi lampu
Stop Kontak
Saklar tunggal
Saklar Double
Saklar triple
Panel Box
Arde
Sub Total H.1 =
LANTAI 2
Instalasi lampu
Stop Kontak
Saklar tunggal
Saklar Double
Sub Total H.2 =
LANTAI ATAP
Instalasi lampu/Stop Kontak
Saklar tunggal
Saklar Double
Sub Total H.3 =
Sub Total H =

27

%
Kemajuan

%
Bobot

29

%
Kemajuan

%
Bobot

31

%
Kemajuan

%
Bobot

33

%
Kemajuan

%
Bobot

35

%
Kemajuan

%
Bobot

37

%
Kemajuan

%
Bobot

39

%
Kemajuan

%
Bobot

41

%
Kemajuan

%
Bobot

43

%
Kemajuan

%
Bobot

45

%
Kemajuan

%
Bobot

%
Kemajuan

2.357%
0.000%
0.133%
0.995%
0.591%
4.077%

100%

2.357% 100%

2.357% 100%

2.357% 100%

2.357% 100%

2.357% 100%

2.357% 100%

2.357% 100%

2.357% 100%

2.357% 100%

2.357% 100%

2.357%

100%

0.133% 100%

0.133% 100%

0.133% 100%

0.133% 100%

0.133% 100%

0.133% 100%

0.133% 100%

0.133% 100%

0.133% 100%

0.133% 100%

0.133%

100%

0.995% 100%

0.995% 100%

0.995% 100%

0.995% 100%

0.995% 100%

0.995% 100%

0.995% 100%

0.995% 100%

0.995% 100%

0.995% 100%

0.995%

100%

0.591% 100%

0.591% 100%

0.591% 100%

0.591% 100%

0.591% 100%

0.591% 100%

0.591% 100%

0.591% 100%

0.591% 100%

0.591% 100%

0.591%

1.749%
0.000%
0.206%
0.733%
0.439%
3.126%
7.204%

100%

1.749% 100%

1.749% 100%

1.749% 100%

1.749% 100%

1.749% 100%

1.749% 100%

1.749% 100%

1.749% 100%

1.749% 100%

1.749% 100%

1.749%

100%

0.206% 100%

0.206% 100%

0.206% 100%

0.206% 100%

0.206% 100%

0.206% 100%

0.206% 100%

0.206% 100%

0.206% 100%

0.206% 100%

0.206%

100%

0.733% 100%

0.733% 100%

0.733% 100%

0.733% 100%

0.733% 100%

0.733% 100%

0.733% 100%

0.733% 100%

0.733% 100%

0.733% 100%

0.733%

100%

0.439% 100%

0.439% 100%

0.439% 100%

0.439% 100%

0.439% 100%

0.439% 100%

0.439% 100%

0.439% 100%

0.439% 100%

0.439% 100%

0.439%

1.398%
0.427%
0.031%
0.140%
0.000%
0.124%
0.047%
2.167%

100%

1.398% 100%

1.398% 100%

1.398% 100%

1.398% 100%

1.398% 100%

1.398% 100%

1.398% 100%

1.398% 100%

1.398% 100%

1.398% 100%

1.398%

100%

0.427% 100%

0.427% 100%

0.427% 100%

0.427% 100%

0.427% 100%

0.427% 100%

0.427% 100%

0.427% 100%

0.427% 100%

0.427% 100%

0.427%

100%

0.031% 100%

0.031% 100%

0.031% 100%

0.031% 100%

0.031% 100%

0.031% 100%

0.031% 100%

0.031% 100%

0.031% 100%

0.031% 100%

0.031%

100%

0.140% 100%

0.140% 100%

0.140% 100%

0.140% 100%

0.140% 100%

0.140% 100%

0.140% 100%

0.140% 100%

0.140% 100%

0.140% 100%

0.140%

0%

0.000%

0.699%
0.256%
0.093%
0.035%
1.083%

0%

0.000%

0%

0.000%

0%

0.000%

0%

0.000%

0%

0.000%

0%

0.000%

0%

0.000%

0%

0.000%

0%

0.000%

0%

0.000%

100%

0.124% 100%

0.124% 100%

0.124% 100%

0.124% 100%

0.124% 100%

0.124% 100%

0.124% 100%

0.124% 100%

0.124% 100%

0.124% 100%

0.124%

100%

0.047% 100%

0.047% 100%

0.047% 100%

0.047% 100%

0.047% 100%

0.047% 100%

0.047% 100%

0.047% 100%

0.047% 100%

0.047% 100%

0.047%

100%

0.699% 100%

0.699% 100%

0.699% 100%

0.699% 100%

0.699% 100%

0.699% 100%

0.699% 100%

0.699% 100%

0.699% 100%

0.699% 100%

0.699%

100%

0.256% 100%

0.256% 100%

0.256% 100%

0.256% 100%

0.256% 100%

0.256% 100%

0.256% 100%

0.256% 100%

0.256% 100%

0.256% 100%

0.256%

100%

0.093% 100%

0.093% 100%

0.093% 100%

0.093% 100%

0.093% 100%

0.093% 100%

0.093% 100%

0.093% 100%

0.093% 100%

0.093% 100%

0.093%

100%

0.035% 100%

0.035% 100%

0.035% 100%

0.035% 100%

0.035% 100%

0.035% 100%

0.035% 100%

0.035% 100%

0.035% 100%

0.035% 100%

0.035%

0.280% 100%
0.085% 100%
0.062% 100%
0.427%
3.678%

0.280% 100%

0.280% 100%

0.280% 100%

0.280% 100%

0.280% 100%

0.280% 100%

0.280% 100%

0.280% 100%

0.280% 100%

0.280% 100%

0.280%

0.085% 100%

0.085% 100%

0.085% 100%

0.085% 100%

0.085% 100%

0.085% 100%

0.085% 100%

0.085% 100%

0.085% 100%

0.085% 100%

0.085%

0.062% 100%

0.062% 100%

0.062% 100%

0.062% 100%

0.062% 100%

0.062% 100%

0.062% 100%

0.062% 100%

0.062% 100%

0.062% 100%

0.062%

PEKERJAAN SANITASI
LANTAI DASAR

\\vboxsrv\conversion_tmp\scratch_5\198289533.xlsx.ms_office

Halaman16Dari80

NO

URAIAN PEKERJAAN

25

Bobot
%
Bobot

1
2
3
4
5
6
7
8
9

Pipa Air Hujan 3" PVC type D

Pipa Air Kotor 3" PVC type D
Pipa Air Bekas/Tinja 3" PVC type D
Pipa Air Bersih 1/2"PVC type D
Kitchen Zinc
Closed Duduk
Closed Jongkok
Washtafle
Floor Drain
Sub Total I.1 =

I.2

0.237%
0.179%
0.261%
0.162%
0.136%
0.466%
0.000%
0.000%
0.047%

27

%
Kemajuan

%
Bobot

29

%
Kemajuan

%
Bobot

31

%
Kemajuan

%
Bobot

33

%
Kemajuan

%
Bobot

35

%
Kemajuan

%
Bobot

37

%
Kemajuan

%
Bobot

39

%
Kemajuan

%
Bobot

41

%
Kemajuan

%
Bobot

43

%
Kemajuan

%
Bobot

45

%
Kemajuan

%
Bobot

%
Kemajuan

100%

0.237% 100%

0.237% 100%

0.237% 100%

0.237% 100%

0.237% 100%

0.237% 100%

0.237% 100%

0.237% 100%

0.237% 100%

0.237% 100%

0.237%

100%

0.179% 100%

0.179% 100%

0.179% 100%

0.179% 100%

0.179% 100%

0.179% 100%

0.179% 100%

0.179% 100%

0.179% 100%

0.179% 100%

0.179%

100%

0.261% 100%

0.261% 100%

0.261% 100%

0.261% 100%

0.261% 100%

0.261% 100%

0.261% 100%

0.261% 100%

0.261% 100%

0.261% 100%

0.261%

100%

0.162% 100%

0.162% 100%

0.162% 100%

0.162% 100%

0.162% 100%

0.162% 100%

0.162% 100%

0.162% 100%

0.162% 100%

0.162% 100%

0.162%

100%

0.136% 100%

0.136% 100%

0.136% 100%

0.136% 100%

0.136% 100%

0.136% 100%

0.136% 100%

0.136% 100%

0.136% 100%

0.136% 100%

0.136%

100%

0.466% 100%

0.466% 100%

0.466% 100%

0.466% 100%

0.466% 100%

0.466% 100%

0.466% 100%

0.466% 100%

0.466% 100%

0.466% 100%

0.466%

0%

0.000%

0%

0.000%

0%

0.000%

0%

0.000%

0%

0.000%

0%

0.000%

0%

0.000%

0%

0.000%

0%

0.000%

0%

0.000%

0%

0.000%

0%

0.000%

0%

0.000%

0%

0.000%

0%

0.000%

0%

0.000%

0%

0.000%

0%

0.000%

0%

0.000%

0%

0.000%

0%

0.000%

0%

0.000%

100%

0.047% 100%

0.047% 100%

0.047% 100%

0.047% 100%

0.047% 100%

0.047% 100%

0.047% 100%

0.047% 100%

0.047% 100%

0.047% 100%

0.047%

100%

0.176% 100%

0.176% 100%

0.176% 100%

0.176% 100%

0.176% 100%

0.176% 100%

0.176% 100%

0.176% 100%

0.176% 100%

0.176% 100%

0.176%

100%

0.075% 100%

0.075% 100%

0.075% 100%

0.075% 100%

0.075% 100%

0.075% 100%

0.075% 100%

0.075% 100%

0.075% 100%

0.075% 100%

0.075%

100%

0.067% 100%

0.067% 100%

0.067% 100%

0.067% 100%

0.067% 100%

0.067% 100%

0.067% 100%

0.067% 100%

0.067% 100%

0.067% 100%

0.067%

100%

0.057% 100%

0.057% 100%

0.057% 100%

0.057% 100%

0.057% 100%

0.057% 100%

0.057% 100%

0.057% 100%

0.057% 100%

0.057% 100%

0.057%

100%

0.466% 100%

0.466% 100%

0.466% 100%

0.466% 100%

0.466% 100%

0.466% 100%

0.466% 100%

0.466% 100%

0.466% 100%

0.466% 100%

0.466%

####

0.000%

0.000%

0.000%

0.000%

0.000%

0.000%

0.000% ####

0.000% ####

0.000% ####

0.000%

0.000%

0.047% 100%

0.047% 100%

0.047% 100%

0.047% 100%

0.047% 100%

0.047% 100%

0.047% 100%

0.047% 100%

0.047% 100%

0.047% 100%

0.047%

0.000%

0.000%

0.000%

0.000%

0.000%

0.000%

0.000%

0.000%

0.000%

0.000%

0.000%

0.191% 100%

0.191% 100%

0.191% 100%

0.191% 100%

0.191% 100%

0.191% 100%

0.191% 100%

0.191% 100%

0.191% 100%

0.191% 100%

0.191%

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%

0.000%

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%

0.000%

0.000%

0.000%

0.000%

0.000%

0.140% 100%
0.331%
2.705%

0.140% 100%

0.140% 100%

0.140% 100%

0.140% 100%

0.140% 100%

0.140% 100%

0.140% 100%

0.140% 100%

0.140% 100%

0.140% 100%

0.140%

0.104%
0.395%
0.093%
0.213%

100%

0.104% 100%

0.104% 100%

0.104% 100%

0.104% 100%

0.104% 100%

0.104% 100%

0.104% 100%

0.104% 100%

0.104%

80%

0.083%

80%

0.083%

100%

0.395% 100%

0.395% 100%

0.395% 100%

0.395% 100%

0.395% 100%

0.395% 100%

0.395% 100%

0.395% 100%

0.395%

80%

0.316%

80%

0.316%

100%

0.093% 100%

0.093% 100%

0.093% 100%

0.093% 100%

0.093% 100%

0.093% 100%

0.093% 100%

0.093% 100%

0.093% 100%

0.093% 100%

0.093%

100%

0.213% 100%

0.213% 100%

0.213% 100%

0.213% 100%

0.213% 100%

0.213% 100%

0.213% 100%

0.213% 100%

0.213% 100%

0.213% 100%

0.213%

0.113% 100%
0.000%

0.113% 100%

0.113% 100%

0.113% 100%

0.113% 100%

0.113% 100%

0.113% 100%

0.113% 100%

0.113% 100%

0.113%

80%

0.091%

0.000%

0.000%

0.000%

0.000%

0.000%

0.000%

0.000%

0.000%

0.000%

0.000%

0.000%

0.135%
0.094%
0.143%
0.000%
0.000%
0.019%

100%

0.135% 100%

0.135% 100%

0.135% 100%

0.135% 100%

0.135% 100%

0.135% 100%

0.135% 100%

0.135% 100%

0.135% 100%

0.135% 100%

0.135%

100%

0.094% 100%

0.094% 100%

0.094% 100%

0.094% 100%

0.094% 100%

0.094% 100%

0.094% 100%

0.094% 100%

0.094% 100%

0.094% 100%

0.094%

100%

0.143% 100%

0.143% 100%

0.143% 100%

0.143% 100%

0.143% 100%

0.143% 100%

0.143% 100%

0.143% 100%

0.143% 100%

0.143% 100%

0.143%

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%

0.000%

0.000%

0.000%

0.000%

0.000%

0.000%

0.000%

0.000%

0.019% 100%

0.019% 100%

0.019% 100%

0.019% 100%

0.019% 100%

0.019% 100%

0.019% 100%

0.019% 100%

0.019% 100%

0.019% 100%

0.019%

1.487%

LANTAI 2

1
2
3
4
5
6
7

Pipa Air Hujan 3" PVC type D

Pipa Air Kotor 3" PVC type D
Pipa Air Bekas/Tinja 3" PVC type D
Pipa Air Bersih 1/2"PVC type D
Closed Duduk
Washtafle
Floor Drain
Sub Total I.2 =

I.3

0.176%
0.075%
0.067%
0.057%
0.466%

0.047% 100%
0.887%

LANTAI ATAP

1
2
3
4
5

J.

Pipa Air Hujan 3" PVC type D

Pipa Air Kotor 3" PVC type D
Pipa Air Bekas/Tinja 3" PVC type D
Pipa Air Bersih 1/2"PVC type D
Floor Drain
Sub Total I.3 =
Sub Total I =

0.191% 100%

PEKERJAAN SEPTIC TANK

1
2
3
4
5

7
8
9
10

Galian Tanah
Pasangan Bata
Pasangan Bata Bak Control
Plesteran dan Acian
Sloof dan Lantai
Beton
Besi
Dak Beton
Beton
Besi
Begisting
Besi Siku L 5/5 (u/ Tutup Bak Kontrol)
Las Besi Siku
Pipa Lubang Hawa

100%

\\vboxsrv\conversion_tmp\scratch_5\198289533.xlsx.ms_office

80%

0.091%

Halaman17Dari80

NO

URAIAN PEKERJAAN

25

Bobot
%
Bobot

Sub Total J =
K
K.1

%
Bobot

29

%
Kemajuan

%
Bobot

31

%
Kemajuan

%
Bobot

33

%
Kemajuan

%
Bobot

35

%
Kemajuan

%
Bobot

37

%
Kemajuan

%
Bobot

39

%
Kemajuan

%
Bobot

41

%
Kemajuan

%
Bobot

43

%
Kemajuan

%
Bobot

45

%
Kemajuan

%
Bobot

%
Kemajuan

1.123% 100%

1.123%

1.310%

PEKERJAAN PENGECATAN
LANTAI DASAR

1
2
3
4
5

Cat dasar (Sealler)

Cat Tembok Exterior (Weather Shield)
Cat Tembok Interior
Cat Plafond
Cat Kayu
Sub Total K1 =

K.2

1.123%
0.812%
1.319%
0.285%
0.377%
3.917%

100%

1.123% 100%

1.123% 100%

1.123% 100%

1.123% 100%

1.123% 100%

1.123% 100%

1.123% 100%

1.123% 100%

1.123% 100%

90%

0.731%

90%

0.731%

90%

0.731%

90%

0.731%

90%

0.731%

90%

0.731%

90%

0.731%

90%

0.731%

90%

0.731%

90%

0.731%

90%

0.731%

90%

1.187%

90%

1.187%

90%

1.187%

90%

1.187%

90%

1.187%

90%

1.187%

90%

1.187%

90%

1.187%

90%

1.187%

90%

1.187%

90%

1.187%

90%

0.257%

90%

0.257%

90%

0.257%

90%

0.257%

90%

0.257%

90%

0.257%

90%

0.257%

90%

0.257%

90%

0.257%

90%

0.257%

90%

0.257%

90%

0.339%

90%

0.339%

90%

0.339%

90%

0.339%

90%

0.339%

90%

0.339%

90%

0.339%

90%

0.339%

90%

0.339%

90%

0.339%

90%

0.339%

1.351% 100%

1.351%

LANTAI 2

1
2
3
4
5
K.3

1
2
3
4
5

Cat dasar (Sealler)

Cat Tembok Exterior (Weather Shield)
Cat Tembok Interior
Cat Plafond
Cat Kayu

1.351% 100%
0.977% 90%
1.587% 90%
0.264% 90%
0.365% 90%

Sub Total K2 =
LANTAI ATAP/KOTAK SABUN

4.544%

Cat dasar (Sealler)

Cat Tembok Exterior (Weather Shield)
Cat Tembok Interior
Cat Plafond
Cat Kayu

0.215% 100%
0.310% 90%
0.168% 90%
0.053% 90%
0.068% 90%

Sub Total K3 =
Sub Total K =
L
1
2
3
4

PEKERJAAN FAADE
Pagar Balkon
Kisi Kisi ukuran 45x45
Kisi Kisi ukuran 85x80
Teralis Plat Luiffel carport

M
1
2
3
4
5

PEKERJAAN MEJA DAPUR

Pasangan Bata
Cor Dak Beton
Pembesian
Begisting
Pasangan Keramik 20x20 cm
Sub Total N

1.351% 100%

1.351% 100%

1.351% 100%

1.351% 100%

1.351% 100%

1.351% 100%

1.351% 100%

1.351% 100%

0.879%

90%

0.879%

90%

0.879%

90%

0.879%

90%

0.879%

90%

0.879%

90%

0.879%

90%

0.879%

90%

0.879%

90%

0.879%

90%

0.879%

1.428%

90%

1.428%

90%

1.428%

90%

1.428%

90%

1.428%

90%

1.428%

90%

1.428%

90%

1.428%

90%

1.428%

90%

1.428%

90%

1.428%

0.237%

90%

0.237%

90%

0.237%

90%

0.237%

90%

0.237%

90%

0.237%

90%

0.237%

90%

0.237%

90%

0.237%

90%

0.237%

90%

0.237%

0.329%

90%

0.329%

90%

0.329%

90%

0.329%

90%

0.329%

90%

0.329%

90%

0.329%

90%

0.329%

90%

0.329%

90%

0.329%

90%

0.329%

0.215% 100%

0.215%

0.215% 100%

0.215% 100%

0.215% 100%

0.215% 100%

0.215% 100%

0.215% 100%

0.215% 100%

0.215% 100%

0.215% 100%

0.279%

90%

0.279%

90%

0.279%

90%

0.279%

90%

0.279%

90%

0.279%

90%

0.279%

90%

0.279%

90%

0.279%

90%

0.279%

90%

0.279%

0.151%

90%

0.151%

90%

0.151%

90%

0.151%

90%

0.151%

90%

0.151%

90%

0.151%

90%

0.151%

90%

0.151%

90%

0.151%

90%

0.151%

0.048%

90%

0.048%

90%

0.048%

90%

0.048%

90%

0.048%

90%

0.048%

90%

0.048%

90%

0.048%

90%

0.048%

90%

0.048%

90%

0.048%

0.061%

90%

0.061%

90%

0.061%

90%

0.061%

90%

0.061%

90%

0.061%

90%

0.061%

90%

0.061%

90%

0.061%

90%

0.061%

90%

0.061%

90%

0.498%

90%

0.498%

90%

0.498%

90%

0.498%

90%

0.498%

90%

0.498%

90%

0.498%

95%

0.526%

90%

0.498%

95%

0.526%

95%

0.526%

95%

0.133%

95%

0.133%

95%

0.133%

95%

0.133%

95%

0.133%

95%

0.133%

95%

0.133%

95%

0.133%

95%

0.133%

95%

0.133%

95%

0.133%

95%

0.498%

95%

0.498%

95%

0.498%

95%

0.498%

95%

0.498%

95%

0.498%

95%

0.498%

95%

0.498%

95%

0.498%

95%

0.498%

95%

0.498%

90%

0.350%

90%

0.350%

90%

0.350%

90%

0.350%

90%

0.350%

90%

0.350%

90%

0.350%

95%

0.369%

90%

0.350%

95%

0.369%

95%

0.369%

1.606%

0.025%
0.062%
0.049%
0.063%
0.216%
=

1.351% 100%

0.813%
9.274%

0.553%
0.140%
0.524%
0.388%
Sub Total M

N
N.1

27

%
Kemajuan

100%

0.025% 100%

0.025% 100%

0.025% 100%

0.025% 100%

0.025% 100%

0.025% 100%

0.025% 100%

0.025% 100%

0.025% 100%

0.025% 100%

0.025%

100%

0.062% 100%

0.062% 100%

0.062% 100%

0.062% 100%

0.062% 100%

0.062% 100%

0.062% 100%

0.062% 100%

0.062% 100%

0.062% 100%

0.062%

100%

0.049% 100%

0.049% 100%

0.049% 100%

0.049% 100%

0.049% 100%

0.049% 100%

0.049% 100%

0.049% 100%

0.049% 100%

0.049% 100%

0.049%

100%

0.063% 100%

0.063% 100%

0.063% 100%

0.063% 100%

0.063% 100%

0.063% 100%

0.063% 100%

0.063% 100%

0.063% 100%

0.063% 100%

0.063%

100%

0.216% 100%

0.216% 100%

0.216% 100%

0.216% 100%

0.216% 100%

0.216% 100%

0.216% 100%

0.216% 100%

0.216% 100%

0.216% 100%

0.216%

0.416%

PEKERJAAN HALAMAN
HALAMAN DEPAN

\\vboxsrv\conversion_tmp\scratch_5\198289533.xlsx.ms_office

Halaman18Dari80

NO

URAIAN PEKERJAAN

25

Bobot
%
Bobot

1 Pasang rabat Beton Carport (t=10 cm)

2 Balok Sloof 20x30
Beton - Site mix
Besi Beton
3 Pasangan Bata pagar pembatas (h = 0.5 m)
4 Plesteran dan Acian
5 Cat Tembok
Sub Total N.1 =
N.2

HALAMAN BELAKANG
1 Balok Sloof 20/30
Beton - Site mix
Besi Beton
Begisting
2 Pasangan Bata pagar pembatas (h = 2 m)
3 Plesteran dan Acian
4 Cat Tembok
5 Kolom Praktis 10/10
Beton - Site mix
Besi Beton
6 Ring Balk 10/15
Beton - Site mix
Begisting
Besi Beton
Sub Total N.2 =
Sub Total N =

27

%
Kemajuan

%
Bobot

29

%
Kemajuan

%
Bobot

31

%
Kemajuan

%
Bobot

33

%
Kemajuan

%
Bobot

35

%
Kemajuan

%
Bobot

37

%
Kemajuan

%
Bobot

39

%
Kemajuan

%
Bobot

41

%
Kemajuan

%
Bobot

43

%
Kemajuan

%
Bobot

45

%
Kemajuan

%
Bobot

%
Kemajuan

0.515% 100%

0.515% 100%

0.515% 100%

0.515% 100%

0.515% 100%

0.515% 100%

0.515% 100%

0.515% 100%

0.515% 100%

0.515% 100%

0.515% 100%

0.515%

0.083% 100%

0.083% 100%

0.083% 100%

0.083% 100%

0.083% 100%

0.083% 100%

0.083% 100%

0.083% 100%

0.083% 100%

0.083% 100%

0.083% 100%

0.083%

0.000%

0.000%

0.000%

0.000%

0.000%

0.000%

0.000%

0.000%

0.000%

0.000%

0.000%

0.151% 100%

0.151% 100%

0.151% 100%

0.151% 100%

0.151% 100%

0.151% 100%

0.151% 100%

0.151% 100%

0.151% 100%

0.151% 100%

0.151%

0.132% 100%

0.132% 100%

0.132% 100%

0.132% 100%

0.132% 100%

0.132% 100%

0.132% 100%

0.132% 100%

0.132% 100%

0.132% 100%

0.132%

0%

0.000%

0.151% 100%
0.132% 100%
0.105% 0%

0.000%

0%

0.000%

0%

0.000%

0%

0.000%

0%

0.000%

0%

0.000%

0%

0.000%

0%

0.000%

0%

0.000%

0%

0.000%

0.986%

0.299%
0.284%
0.084%
1.059%
0.926%
0.502%

100%

0.299% 100%

0.299% 100%

0.299% 100%

0.299% 100%

0.299% 100%

0.299% 100%

0.299% 100%

0.299% 100%

0.299% 100%

0.299% 100%

0.299%

100%

0.284% 100%

0.284% 100%

0.284% 100%

0.284% 100%

0.284% 100%

0.284% 100%

0.284% 100%

0.284% 100%

0.284% 100%

0.284% 100%

0.284%

100%

0.084% 100%

0.084% 100%

0.084% 100%

0.084% 100%

0.084% 100%

0.084% 100%

0.084% 100%

0.084% 100%

0.084% 100%

0.084% 100%

0.084%

100%

1.059% 100%

1.059% 100%

1.059% 100%

1.059% 100%

1.059% 100%

1.059% 100%

1.059% 100%

1.059% 100%

1.059% 100%

1.059% 100%

1.059%

100%

0.926% 100%

0.926% 100%

0.926% 100%

0.926% 100%

0.926% 100%

0.926% 100%

0.926% 100%

0.926% 100%

0.926% 100%

0.926% 100%

0.926%

0%

0.000%

0%

0.000%

0%

0.000%

0%

0.000%

0%

0.000%

0%

0.000%

0%

0.000%

0%

0.000%

0%

0.000%

0%

0.000%

0%

0.000%

0.020% 100%
0.015% 100%

0.020% 100%

0.020% 100%

0.020% 100%

0.020% 100%

0.020% 100%

0.020% 100%

0.020% 100%

0.020% 100%

0.020% 100%

0.020% 100%

0.020%

0.015% 100%

0.015% 100%

0.015% 100%

0.015% 100%

0.015% 100%

0.015% 100%

0.015% 100%

0.015% 100%

0.015% 100%

0.015% 100%

0.015%

0.031% 100%
0.042% 100%
0.154% 100%
3.417%

0.031% 100%

0.031% 100%

0.031% 100%

0.031% 100%

0.031% 100%

0.031% 100%

0.031% 100%

0.031% 100%

0.031% 100%

0.031% 100%

0.031%

0.042% 100%

0.042% 100%

0.042% 100%

0.042% 100%

0.042% 100%

0.042% 100%

0.042% 100%

0.042% 100%

0.042% 100%

0.042% 100%

0.042%

0.154% 100%

0.154% 100%

0.154% 100%

0.154% 100%

0.154% 100%

0.154% 100%

0.154% 100%

0.154% 100%

0.154% 100%

0.154% 100%

0.154%

4.403%

Grand Total 100.00%

\\vboxsrv\conversion_tmp\scratch_5\198289533.xlsx.ms_office

98.539%

98.607%

98.607%

98.607%

98.607%

98.607%

98.607%

98.654%

98.607%

98.531%

98.531%

Halaman19Dari80

Kontraktor
Cluster
Periode
NO
A
1
2
3
4
B
1
2
3
4
C
C.1
1

: CV. MICHENTO KONSTRUKSINDO

: J - ELITE I
:URAIAN PEKERJAAN

PEKERJAAN PENDAHULUAN
Pek. Persiapan lahan
Pek. Pembuatan Direksi Keet
Pemasangan Bouwplank
Penerangan dan Air kerja

0.002%

Sub Total A=

0.163%
0.117%
0.149%
0.155%
0.584%

0.003%

Sub Total B=

0.296%
0.049%
0.081%
0.038%
0.465%

1.318%
0.789%

0.013%

0.192%
0.126%
0.720%

0.002%

0.844%
0.331%
0.770%

0.008%

0.550%
0.279%
0.162%

0.006%

0.306%
0.048%
0.591%
7.026%

0.003%

0.664%
0.474%
1.629%

0.007%

PEKERJAAN TANAH
Galian Tanah Pondasi Plat
Galian Tanah Sloof
Urungan Tanah kembali (Back Fill)
Urungan TanahPeil 0.00
PEKERJAAN BETON
LANTAI DASAR
Pondasi plat (1X1)
Beton (Site Mix 1:2:3)
Besi beton
Sumbu pondasi plat 20/30
Beton (Site Mix 1:2:3)
Begisting
Besi Beton
Sloof 20/30
Beton(Site Mix 1:2:3)
Begisting
Besi Beton
Balok Konsol Plat Luiffel
Beton (Site Mix 1:2:3)
Begisting
Wiremesh M6A
Tangga
Beton (Ready Mix Concrete)
Begisting
Besi Beton
Sub Total C1=

C.2

LANTAI 2
1 Kolom Struktur 15/40
Beton(Site Mix 1:2:3)
Begisting
Besi Beton
2 Kolom Praktis 15/15

Bobot

\\vboxsrv\conversion_tmp\scratch_5\198289533.xlsx.ms_office

0.001%
0.001%
0.002%
0.006%

0.000%
0.001%
0.000%
0.005%

0.008%

0.001%
0.007%

0.003%
0.008%

0.003%
0.002%

0.000%
0.006%

0.005%
0.016%

Halaman20Dari80

NO

URAIAN PEKERJAAN
Beton (Site Mix 1:2:3)
Begisting
Besi Beton
Balok Struktur
Beton (Ready Mix Concrete)
Begisting
Besi Beton
Plat Lantai (Termasuk Balkon)
Beton (Ready Mix Concrete)
Begisting
Wiremesh M6A
Balok Konsol Plat Luiffel
Beton(Site Mix 1:2:3)
Begisting
Wiremesh M6A
Tangga
Beton (Ready Mix Concrete)
Begisting
Besi Beton
Sub Total C2=

C.3

LANTAI ATAP
1 Kolom Struktur
Beton (Site Mix 1:2:3)
Begisting
Besi Beton
2 Kolom Praktis
Beton (Site Mix 1:2:3)
Begisting
Besi Beton
3 Balok Atap
Beton (Ready Mix Concrete)
Begisting
Besi Beton
4 Plat lantai (Finishing throwell)
Beton (Ready Mix Concrete)
Begisting
Wiremesh M6A
Sub Total C3=

C.4

LANTAI ATAP KOTAK SABUN

1 Kolom Praktis 15/15
Beton (Site Mix 1:2:3)
Begisting
Besi Beton

Bobot
0.136%
0.089%
0.190%

0.001%

0.934%
0.512%
1.938%

0.009%

1.592%
0.641%
0.490%

0.016%

0.227%
0.119%
0.130%

0.002%

0.297%
0.141%
0.514%
10.717%

0.003%

0.622%
0.447%
1.403%

0.006%

0.127%
0.085%
0.225%

0.001%

0.880%
0.483%
1.816%

0.009%

1.367%
0.735%
0.416%
8.608%

0.014%

0.081%
0.060%
0.131%

0.001%

\\vboxsrv\conversion_tmp\scratch_5\198289533.xlsx.ms_office

0.001%
0.002%

0.005%
0.019%

0.006%
0.005%

0.001%
0.001%

0.001%
0.005%

0.004%
0.014%

0.001%
0.002%

0.005%
0.018%

0.007%
0.004%

0.001%
0.001%

Halaman21Dari80

NO

URAIAN PEKERJAAN

2 Ring Balok 15/15

Beton(Site Mix 1:2:3)
Begisting
Besi Beton
3 Dak Beton
Beton(Site Mix 1:2:3)
Begisting
Wiremesh M6A

0.096%
0.036%
0.146%

0.001%

3.464%
0.139%
0.102%
4.254%

0.035%

0.044%
0.046%
0.075%

0.000%

0.006%

Sub Total C5 =
Sub Total C =

0.588%
0.244%
0.372%
1.369%
31.975%

0.004%

Sub Total D1 =

0.424%
4.127%
0.492%
3.735%
8.779%

0.050%

Sub Total D2=

4.965%
4.493%
9.458%

0.016%

Sub Total D3 =
Sub Total D =

1.577%
1.427%
3.003%
21.240%

0.291%
0.396%
0.757%
0.726%

0.003%

Sub Total C4 =
C.5

LANTAI ATAP TOPI

1 Kolom 15/15
Beton(Site Mix 1:2:3)
Begisting
Besi beton
2 Plat Dak
Beton (Site Mix 1:2:3)
Begisting
Wiremesh M6A

D
D.1
1
2
3
4
D.2

D.3

PEKERJAAN DINDING
LANTAI DASAR
Pasangan 1/2 bata 1:2
Pasangan 1/2 bata 1:4
Plesteran 1:2 + Acian
Plesteran 1:4 + Acian

LANTAI 2
1 Pasangan 1/2 bata 1:4
2 Plesteran 1:4 + Acian
LANTAI ATAP/PAGAR
1 Pasangan 1/2 bata 1:4
2 Plesteran 1:4 + Acian

E
E.1
1
2
3
4

Bobot

PEKERJAAN KUSEN PINTU DAN JENDELA

LANTAI DASAR
Pemasangan Kusen P1
Pemasangan Kusen J1
Pemasangan Kusen J2
Pemasangan Kusen P2

\\vboxsrv\conversion_tmp\scratch_5\198289533.xlsx.ms_office

0.000%
0.001%

0.001%
0.001%

0.000%
0.001%

0.002%
0.004%
0.320%

0.041%
0.005%
0.037%

0.045%

0.014%
0.212%

0.004%
0.008%
0.007%

Halaman22Dari80

NO
5
6
7
8
9
10
11
12
13
E.2
1
2
3
4
5
6
7
8
9
10
11
E.3
1
2

F
F.1
1
2
F.2
1
2
F.3
1
2

URAIAN PEKERJAAN
Pemasangan Kusen J5
Pemasangan Kusen V1
Pemasangan Daun Pintu P1
Pemasangan Daun Jendela J1
Pemasangan Daun Jendela J2
Pemasangan Daun Pintu P2
Pemasangan Daun Jendela J5
Pemasangan Daun Jendela V1
Pemasangan Daun Pintu PVC
Sub Total F.1
LANTAI 2
Pemasangan Kusen J1
Pemasangan Kusen P2
Pemasangan Kusen J3
Pemasangan Kusen J4
Pemasangan Kusen V1
Pemasangan Daun Jendela J1
Pemasangan Daun Pintu P2
Pemasangan Daun Jendela J3
Pemasangan Daun Jendela J4
Pemasangan Daun Jendela V1
Pemasangan Daun Pintu PVC
Sub Total F.2
LANTAI ATAP
Pemasangan Kusen P3
Pemasangan Daun Pintu P3
Sub Total F.3
Sub Total F

Bobot
0.194%
0.132%
0.680%
0.388%
0.583%
1.359%
0.140%
0.058%
0.175%
=

PEKERJAAN PLAFOND
LANTAI DASAR
Pasang Rangka dan Gypsum 9 mm
Pasang Profil Gypsum
Sub Total F.1 =
LANTAI 2
Pasang Rangka dan Gypsum 9 mm
Pasang Profil Gypsum
Sub Total F.2 =
LANTAI ATAP/KOTAK SABUN
Pasang Rangka dan Gypsum 9 mm
Pasang Profil Gypsum
Sub Total F.3 =
Sub Total F =

0.007%
0.004%
0.006%
0.014%
0.001%
0.001%
0.002%

0.004%
0.011%
0.004%
0.003%
0.001%
0.004%
0.020%
0.004%
0.004%
0.001%
0.002%

5.819%

0.272%
0.621%
=
=

0.001%

5.880%

0.396%
1.089%
0.439%
0.303%
0.132%
0.388%
2.039%
0.427%
0.373%
0.058%
0.175%
=

0.002%

0.893%
12.592%

0.003%
0.006%
0.126%

1.208%
0.000%
1.208%

0.012%

1.116%
0.000%
1.116%

0.011%

0.225%
0.000%
0.225%
2.549%

0.002%

\\vboxsrv\conversion_tmp\scratch_5\198289533.xlsx.ms_office

0.000%

0.000%

0.000%
0.025%

Halaman23Dari80

NO

G
G.1
1
2
3
4
5
G.2
1
2
3
4
5

H
H.1
1
2
3
4
5
6
7
H.2
1
2
3
4
H.3
1
2
3

I.
I.1

URAIAN PEKERJAAN

PEKERJAAN LANTAI DAN DINDING

LANTAI DASAR
Pasang Keramik Lantai 40x40 cm
Pasang Plint Keramik 10x40 cm
Pasang Keramik Lantai KM/WC 20x20 cm
Pasang Keramik Dinding KM/WC
Pasang Keramik Tangga
Sub Total G1 =
LANTAI 2
Pasang Keramik Lantai 40x40 cm
Pasang Plint Keramik 10x40 cm
Pasang Keramik Lantai KM/WC 20x20 cm
Pasang Keramik Dinding KM/WC
Pasang Keramik Tangga
Sub Total G2 =
Sub Total G =
PEKERJAAN INSTALASI LISTRIK
LANTAI DASAR
Instalasi lampu
Stop Kontak
Saklar tunggal
Saklar Double
Saklar triple
Panel Box
Arde
Sub Total H.1 =
LANTAI 2
Instalasi lampu
Stop Kontak
Saklar tunggal
Saklar Double
Sub Total H.2 =
LANTAI ATAP
Instalasi lampu/Stop Kontak
Saklar tunggal
Saklar Double
Sub Total H.3 =
Sub Total H =

Bobot

2.357%
0.000%
0.133%
0.995%
0.591%
4.077%

0.024%

1.749%
0.000%
0.206%
0.733%
0.439%
3.126%
7.204%

0.017%

1.398%
0.427%
0.031%
0.140%
0.000%
0.124%
0.047%
2.167%

0.014%

0.699%
0.256%
0.093%
0.035%
1.083%

0.007%

0.280%
0.085%
0.062%
0.427%
3.678%

0.003%

0.000%
0.001%
0.010%
0.006%

0.000%
0.002%
0.007%
0.004%
0.072%

0.004%
0.000%
0.001%
0.000%
0.001%
0.000%

0.003%
0.001%
0.000%

0.001%
0.001%
0.037%

PEKERJAAN SANITASI
LANTAI DASAR

\\vboxsrv\conversion_tmp\scratch_5\198289533.xlsx.ms_office

Halaman24Dari80

NO
1
2
3
4
5
6
7
8
9

URAIAN PEKERJAAN
Pipa Air Hujan 3" PVC type D
Pipa Air Kotor 3" PVC type D
Pipa Air Bekas/Tinja 3" PVC type D
Pipa Air Bersih 1/2"PVC type D
Kitchen Zinc
Closed Duduk
Closed Jongkok
Washtafle
Floor Drain
Sub Total I.1 =

I.2

Bobot
0.237%
0.179%
0.261%
0.162%
0.136%
0.466%
0.000%
0.000%
0.047%

0.002%
0.002%
0.003%
0.002%
0.001%
0.005%
0.000%
0.000%
0.000%

1.487%

LANTAI 2

1
2
3
4
5
6
7
I.3

Pipa Air Hujan 3" PVC type D

Pipa Air Kotor 3" PVC type D
Pipa Air Bekas/Tinja 3" PVC type D
Pipa Air Bersih 1/2"PVC type D
Closed Duduk
Washtafle
Floor Drain

0.176%
0.075%
0.067%
0.057%
0.466%

0.002%
0.001%
0.001%
0.001%
0.005%
0.000%

0.047%

0.000%

Sub Total I.2 =

0.887%

0.000%

Pipa Air Hujan 3" PVC type D

Pipa Air Kotor 3" PVC type D
Pipa Air Bekas/Tinja 3" PVC type D
Pipa Air Bersih 1/2"PVC type D
Floor Drain
Sub Total I.3 =
Sub Total I =

0.191%

0.002%

LANTAI ATAP

1
2
3
4
5

J.

0.000%
0.000%
0.000%

0.140%
0.331%
2.705%

0.001%

0.104%
0.395%
0.093%
0.213%

0.001%

0.113%
0.000%

0.001%

0.135%
0.094%
0.143%
0.000%
0.000%
0.019%

0.001%

0.027%

PEKERJAAN SEPTIC TANK

1
2
3
4
5

7
8
9
10

Galian Tanah
Pasangan Bata
Pasangan Bata Bak Control
Plesteran dan Acian
Sloof dan Lantai
Beton
Besi
Dak Beton
Beton
Besi
Begisting
Besi Siku L 5/5 (u/ Tutup Bak Kontrol)
Las Besi Siku
Pipa Lubang Hawa

\\vboxsrv\conversion_tmp\scratch_5\198289533.xlsx.ms_office

0.004%
0.001%
0.002%

0.000%

0.001%
0.001%
0.000%
0.000%
0.000%

Halaman25Dari80

NO

URAIAN PEKERJAAN

Bobot

Sub Total J =
K
K.1

1.310%

0.013%

1.123%
0.812%
1.319%
0.285%
0.377%
3.917%

0.011%

Cat dasar (Sealler)

Cat Tembok Exterior (Weather Shield)
Cat Tembok Interior
Cat Plafond
Cat Kayu

1.351%
0.977%
1.587%
0.264%
0.365%

0.014%

Sub Total K2 =
LANTAI ATAP/KOTAK SABUN

4.544%

Cat dasar (Sealler)

Cat Tembok Exterior (Weather Shield)
Cat Tembok Interior
Cat Plafond
Cat Kayu

0.215%
0.310%
0.168%
0.053%
0.068%

PEKERJAAN PENGECATAN
LANTAI DASAR

1
2
3
4
5

Cat dasar (Sealler)

Cat Tembok Exterior (Weather Shield)
Cat Tembok Interior
Cat Plafond
Cat Kayu
Sub Total K1 =

K.2

0.007%
0.012%
0.003%
0.003%

LANTAI 2

1
2
3
4
5
K.3

1
2
3
4
5

Sub Total K3 =
Sub Total K =
L
1
2
3
4

PEKERJAAN FAADE
Pagar Balkon
Kisi Kisi ukuran 45x45
Kisi Kisi ukuran 85x80
Teralis Plat Luiffel carport
Sub Total M

M
1
2
3
4
5

PEKERJAAN MEJA DAPUR

Pasangan Bata
Cor Dak Beton
Pembesian
Begisting
Pasangan Keramik 20x20 cm
Sub Total N

0.813%
9.274%

0.009%
0.014%
0.002%
0.003%

0.002%
0.003%
0.002%
0.000%
0.001%
0.086%

0.553%
0.140%
0.524%
0.388%

0.005%

1.606%

0.015%

0.025%
0.062%
0.049%
0.063%
0.216%

0.000%

0.001%
0.005%
0.004%

0.001%
0.000%
0.001%
0.002%

0.416%
0.004%

N
N.1

PEKERJAAN HALAMAN
HALAMAN DEPAN

\\vboxsrv\conversion_tmp\scratch_5\198289533.xlsx.ms_office

Halaman26Dari80

NO

URAIAN PEKERJAAN

Bobot

1 Pasang rabat Beton Carport (t=10 cm)

2 Balok Sloof 20x30
Beton - Site mix
Besi Beton
3 Pasangan Bata pagar pembatas (h = 0.5 m)
4 Plesteran dan Acian
5 Cat Tembok
Sub Total N.1 =
N.2

HALAMAN BELAKANG
1 Balok Sloof 20/30
Beton - Site mix
Besi Beton
Begisting
2 Pasangan Bata pagar pembatas (h = 2 m)
3 Plesteran dan Acian
4 Cat Tembok
5 Kolom Praktis 10/10
Beton - Site mix
Besi Beton
6 Ring Balk 10/15
Beton - Site mix
Begisting
Besi Beton
Sub Total N.2 =
Sub Total N =

0.515%

0.005%
0.000%

0.083%

0.001%
0.000%

0.151%
0.132%
0.105%

0.002%
0.001%
0.000%

0.986%

0.299%
0.284%
0.084%
1.059%
0.926%
0.502%

0.003%

0.020%
0.015%

0.000%

0.031%
0.042%
0.154%
3.417%

0.000%

0.003%
0.001%
0.011%
0.009%
0.000%

0.000%

0.000%
0.002%
0.038%

4.403%

Grand Total 100.00%

\\vboxsrv\conversion_tmp\scratch_5\198289533.xlsx.ms_office

0.986%

Halaman27Dari80

Kontraktor
Cluster
Periode
NO
A

: J - ELITE I
:-

PEKERJAAN PENDAHULUAN
Pek. Persiapan lahan
Pek. Pembuatan Direksi Keet
Pemasangan Bouwplank
Penerangan dan Air kerja

1
2
3
4

PEKERJAAN TANAH
Galian Tanah Pondasi Plat
Galian Tanah Sloof
Urungan Tanah kembali (Back Fill)
Urungan TanahPeil 0.00

C
C.1
1

98.574%

11

15

17

19

21

23

25

27

29

31

33

35

37

39

41

43

45

100%
100%
100%
100%

100%
100%
100%
100%

100%
100%
100%
100%

100%
100%
100%
100%

100%
100%
100%
100%

100%
100%
100%
100%

100%
100%
100%
100%

100%
100%
100%
100%

100%
100%
100%
100%

100%
100%
100%
100%

100%
100%
100%
100%

100%
100%
100%
100%

100%
100%
100%
100%

100%
100%
100%
100%

100%
100%
100%
100%

100%
100%
100%
100%

100%
100%
100%
100%

100%
100%
100%
100%

100%
100%
100%
100%

100%
100%
100%
100%

100%
100%
100%
100%

100%
100%
100%
100%

Sub Total A=

0.163%
0.117%
0.149%
0.155%
0.584%

100%
100%
100%
100%

100%
100%
100%
100%

100%
100%
100%
100%

100%
100%
100%
100%

100%
100%
100%
100%

100%
100%
100%
100%

100%
100%
100%
100%

100%
100%
100%
100%

100%
100%
100%
100%

100%
100%
100%
100%

100%
100%
100%
100%

100%
100%
100%
100%

100%
100%
100%
100%

100%
100%
100%
100%

100%
100%
100%
100%

100%
100%
100%
100%

100%
100%
100%
100%

100%
100%
100%
100%

100%
100%
100%
100%

100%
100%
100%
100%

100%
100%
100%
100%

100%
100%
100%
100%

Sub Total B=

0.296%
0.049%
0.081%
0.038%
0.465%

PEKERJAAN BETON
LANTAI DASAR
Pondasi plat (1X1)
Beton (Site Mix 1:2:3)
Besi beton
Sumbu pondasi plat 20/30
Beton (Site Mix 1:2:3)
Begisting
Besi Beton
Sloof 20/30
Beton(Site Mix 1:2:3)
Begisting
Besi Beton
Balok Konsol Plat Luiffel
Beton (Site Mix 1:2:3)
Begisting
Wiremesh M6A
Tangga
Beton (Ready Mix Concrete)
Begisting
Besi Beton

LANTAI 2
1 Kolom Struktur 15/40
Beton(Site Mix 1:2:3)
Begisting
Besi Beton
2 Kolom Praktis 15/15

22

Bobot

1.318% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100%
0.789% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100%
0.192% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100%
0.126% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100%
0.720% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100%
0.844% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100%
0.331% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100%
0.770% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100%
0.550% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100%
0.279% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100%
0.162% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100%

Sub Total C1=

C.2

:
:

URAIAN PEKERJAAN

1
2
3
4
B

Blok
Jumlah Unit
Progress blok ini samapi tgl 09 Juli 2013

: CV. MICHENTO KONSTRUKSINDO

0.306% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100%
0.048% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100%
0.591% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100%
7.026%

0.664% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100%
0.474% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100%
1.629% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100%

\\vboxsrv\conversion_tmp\scratch_5\198289533.xlsx.ms_office

Halaman28Dari80

NO

URAIAN PEKERJAAN
Beton (Site Mix 1:2:3)
Begisting
Besi Beton
Balok Struktur
Beton (Ready Mix Concrete)
Begisting
Besi Beton
Plat Lantai (Termasuk Balkon)
Beton (Ready Mix Concrete)
Begisting
Wiremesh M6A
Balok Konsol Plat Luiffel
Beton(Site Mix 1:2:3)
Begisting
Wiremesh M6A
Tangga
Beton (Ready Mix Concrete)
Begisting
Besi Beton

11

15

17

19

21

23

25

27

29

31

33

35

37

39

41

43

45

1.592% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100%
0.641% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100%
0.490% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100%
0.227% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100%
0.119% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100%
0.130% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100%

LANTAI ATAP
Kolom Struktur
Beton (Site Mix 1:2:3)
Begisting
Besi Beton
Kolom Praktis
Beton (Site Mix 1:2:3)
Begisting
Besi Beton
Balok Atap
Beton (Ready Mix Concrete)
Begisting
Besi Beton
Plat lantai (Finishing throwell)
Beton (Ready Mix Concrete)
Begisting
Wiremesh M6A

LANTAI ATAP KOTAK SABUN

1 Kolom Praktis 15/15
Beton (Site Mix 1:2:3)
Begisting
Besi Beton

0.934% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100%
0.512% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100%
1.938% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100%

0.297% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100%
0.141% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100%
0.514% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100%
10.717%

0.622% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100%
0.447% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100%
1.403% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100%
0.127% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100%
0.085% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100%
0.225% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100%
0.880% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100%
0.483% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100%
1.816% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100%

Sub Total C3=

C.4

0.136% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100%
0.089% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100%
0.190% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100%

Sub Total C2=

C.3

Bobot

1.367% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100%
0.735% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100%
0.416% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100%
8.608%

0.081% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100%
0.060% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100%
0.131% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100%

\\vboxsrv\conversion_tmp\scratch_5\198289533.xlsx.ms_office

Halaman29Dari80

NO

URAIAN PEKERJAAN

2 Ring Balok 15/15

Beton(Site Mix 1:2:3)
Begisting
Besi Beton
3 Dak Beton
Beton(Site Mix 1:2:3)
Begisting
Wiremesh M6A
LANTAI ATAP TOPI
1 Kolom 15/15
Beton(Site Mix 1:2:3)
Begisting
Besi beton
2 Plat Dak
Beton (Site Mix 1:2:3)
Begisting
Wiremesh M6A

1
2
3
4
D.2

D.3

PEKERJAAN DINDING
LANTAI DASAR
Pasangan 1/2 bata 1:2
Pasangan 1/2 bata 1:4
Plesteran 1:2 + Acian
Plesteran 1:4 + Acian

11

15

17

19

21

23

25

27

29

31

33

35

37

39

41

43

45

3.464% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100%
0.139% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100%
0.102% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100%
4.254%

0.588% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100%
0.244% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100%
0.372% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100%
1.369%
31.975%

Sub Total D1 =

Sub Total D2=

4.965% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100%
4.493% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100%
9.458%

Sub Total D3 =
Sub Total D =

1.577% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100%
1.427% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100%
3.003%
21.240%

LANTAI ATAP/PAGAR
1 Pasangan 1/2 bata 1:4
2 Plesteran 1:4 + Acian

1
2
3
4

0.424%
4.127%
0.492%
3.735%
8.779%

LANTAI 2
1 Pasangan 1/2 bata 1:4
2 Plesteran 1:4 + Acian

E
E.1

0.044% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100%
0.046% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100%
0.075% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100%

Sub Total C5 =
Sub Total C =
D
D.1

0.096% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100%
0.036% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100%
0.146% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100%

Sub Total C4 =
C.5

Bobot

PEKERJAAN KUSEN PINTU DAN JENDELA

LANTAI DASAR
Pemasangan Kusen P1
Pemasangan Kusen J1
Pemasangan Kusen J2
Pemasangan Kusen P2

0.291%
0.396%
0.757%
0.726%

100%
100%
100%
100%

100%
100%
100%
100%

\\vboxsrv\conversion_tmp\scratch_5\198289533.xlsx.ms_office

100%
100%
100%
100%

100%
100%
100%
100%

100%
100%
100%
100%

100%
100%
100%
100%

100%
100%
100%
100%

100%
100%
100%
100%

100%
100%
100%
100%

100%
100%
100%
100%

100%
100%
100%
100%

100%
100%
100%
100%

100%
100%
100%
100%

100%
100%
100%
100%

100%
100%
100%
100%

100%
100%
100%
100%

100%
100%
100%
100%

100%
100%
100%
100%

100%
100%
100%
100%

100%
100%
100%
100%

100%
100%
100%
100%

100%
100%
100%
100%

100%
100%
100%
100%

100%
100%
100%
100%

100%
100%
100%
100%

100%
100%
100%
100%

100%
100%
100%
100%

100%
100%
100%
100%

100%
100%
100%
100%

100%
100%
100%
100%

100%
100%
100%
100%

100%
100%
100%
100%

100%
100%
100%
100%

100%
100%
100%
100%

100%
100%
100%
100%

100%
100%
100%
100%

100%
100%
100%
100%

100%
100%
100%
100%

100%
100%
100%
100%

100%
100%
100%
100%

100%
100%
100%
100%

100%
100%
100%
100%

100%
100%
100%
100%

100%
100%
100%
100%

Halaman30Dari80

NO
5
6
7
8
9
10
11
12
13
E.2
1
2
3
4
5
6
7
8
9
10
11
E.3
1
2

F
F.1
1
2
F.2
1
2
F.3
1
2

URAIAN PEKERJAAN
Pemasangan Kusen J5
Pemasangan Kusen V1
Pemasangan Daun Pintu P1
Pemasangan Daun Jendela J1
Pemasangan Daun Jendela J2
Pemasangan Daun Pintu P2
Pemasangan Daun Jendela J5
Pemasangan Daun Jendela V1
Pemasangan Daun Pintu PVC
Sub Total F.1
LANTAI 2
Pemasangan Kusen J1
Pemasangan Kusen P2
Pemasangan Kusen J3
Pemasangan Kusen J4
Pemasangan Kusen V1
Pemasangan Daun Jendela J1
Pemasangan Daun Pintu P2
Pemasangan Daun Jendela J3
Pemasangan Daun Jendela J4
Pemasangan Daun Jendela V1
Pemasangan Daun Pintu PVC
Sub Total F.2
LANTAI ATAP
Pemasangan Kusen P3
Pemasangan Daun Pintu P3
Sub Total F.3
Sub Total F

11

15

17

19

21

100%
100%
100%
100%
100%
100%
100%
100%
100%

100%
100%
100%
100%
100%
100%
100%
100%
100%

100%
100%
100%
100%
100%
100%
100%
100%
100%

100%
100%
100%
100%
100%
100%
100%
100%
100%

100%
100%
100%
100%
100%
100%
100%
100%
100%

100%
100%
100%
100%
100%
100%
100%
100%
100%

100%
100%
100%
100%
100%
100%
100%
100%
100%

100%
100%
100%
100%
100%
100%
100%
100%
100%

100%
100%
100%
100%
100%
100%
100%
100%
100%

100%
100%
100%
100%
100%
100%
100%
100%
100%
100%
100%

100%
100%
100%
100%
100%
100%
100%
100%
100%
100%
100%

100%
100%
100%
100%
100%
100%
100%
100%
100%
100%
100%

100%
100%
100%
100%
100%
100%
100%
100%
100%
100%
100%

100%
100%
100%
100%
100%
100%
100%
100%
100%
100%
100%

100%
100%
100%
100%
100%
100%
100%
100%
100%
100%
100%

100%
100%
100%
100%
100%
100%
100%
100%
100%
100%
100%

100%
100%
100%
100%
100%
100%
90%
100%
100%
100%
100%

100%
100%
100%
100%
100%
100%
90%
100%
100%
100%
100%

Bobot
0.194%
0.132%
0.680%
0.388%
0.583%
1.359%
0.140%
0.058%
0.175%
=

25

27

29

31

33

35

37

39

41

43

45

100%
100%
100%
100%
100%
100%
100%
100%
100%

100% 100% 100% 100% 100% 100% 100% 100% 100% 100%
100% 100% 100% 100% 100% 100% 100% 100% 100% 100%
100% 98% 100% 100% 100% 100% 100% 100% 100% 100%
100% 98% 100% 100% 100% 100% 100% 100% 100% 100%
100% 98% 100% 100% 100% 100% 100% 100% 100% 100%
100% 98% 100% 100% 100% 100% 100% 100% 100% 100%
100% 98% 100% 100% 100% 100% 100% 100% 100% 100%
100% 98% 100% 100% 100% 100% 100% 100% 100% 100%
100% 98% 100% 100% 100% 100% 100% 100% 100% 100%

100%
100%
100%
100%
100%
100%
100%
100%
100%

100%
100%
100%
100%
100%
100%
100%
100%
100%

100%
100%
100%
100%
100%
100%
90%
100%
100%
100%
100%

100%
100%
100%
100%
100%
100%
90%
100%
100%
100%
100%

100%
100%
100%
100%
100%
100%
100%
100%
100%
100%
100%

100%
100%
100%
100%
100%
100%
100%
100%
100%
100%
100%

5.880%

0.396%
1.089%
0.439%
0.303%
0.132%
0.388%
2.039%
0.427%
0.373%
0.058%
0.175%
=

23

100%
100%
100%
100%
100%
100%
100%
100%
100%
100%
100%

100%
100%
100%
100%
100%
100%
100%
100%
100%
100%
100%

100%
100%
100%
100%
100%
100%
100%
100%
100%
100%
100%

100%
100%
100%
100%
100%
100%
100%
100%
100%
100%
100%

100%
100%
100%
100%
100%
100%
100%
100%
100%
100%
100%

100%
100%
100%
100%
100%
100%
100%
100%
100%
100%
100%

100%
100%
100%
100%
100%
100%
100%
100%
100%
100%
100%

100%
100%
100%
100%
100%
100%
100%
100%
100%
100%
100%

100%
100%
100%
100%
100%
100%
100%
100%
100%
100%
100%

5.819%

0.272% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100%
0.621% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100%
=
=

PEKERJAAN PLAFOND
LANTAI DASAR
Pasang Rangka dan Gypsum 9 mm
Pasang Profil Gypsum
Sub Total F.1 =
LANTAI 2
Pasang Rangka dan Gypsum 9 mm
Pasang Profil Gypsum
Sub Total F.2 =
LANTAI ATAP/KOTAK SABUN
Pasang Rangka dan Gypsum 9 mm
Pasang Profil Gypsum
Sub Total F.3 =
Sub Total F =

0.893%
12.592%

1.208% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100%
0.000%
1.208%
1.116% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100%
0.000%
1.116%
0.225% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100%
0.000%
0.225%
2.549%

\\vboxsrv\conversion_tmp\scratch_5\198289533.xlsx.ms_office

Halaman31Dari80

NO

G
G.1
1
2
3
4
5
G.2
1
2
3
4
5

H
H.1
1
2
3
4
5
6
7
H.2
1
2
3
4
H.3
1
2
3

I.
I.1

URAIAN PEKERJAAN

PEKERJAAN LANTAI DAN DINDING

LANTAI DASAR
Pasang Keramik Lantai 40x40 cm
Pasang Plint Keramik 10x40 cm
Pasang Keramik Lantai KM/WC 20x20 cm
Pasang Keramik Dinding KM/WC
Pasang Keramik Tangga
Sub Total G1 =
LANTAI 2
Pasang Keramik Lantai 40x40 cm
Pasang Plint Keramik 10x40 cm
Pasang Keramik Lantai KM/WC 20x20 cm
Pasang Keramik Dinding KM/WC
Pasang Keramik Tangga
Sub Total G2 =
Sub Total G =
PEKERJAAN INSTALASI LISTRIK
LANTAI DASAR
Instalasi lampu
Stop Kontak
Saklar tunggal
Saklar Double
Saklar triple
Panel Box
Arde
Sub Total H.1 =
LANTAI 2
Instalasi lampu
Stop Kontak
Saklar tunggal
Saklar Double
Sub Total H.2 =
LANTAI ATAP
Instalasi lampu/Stop Kontak
Saklar tunggal
Saklar Double
Sub Total H.3 =
Sub Total H =

Bobot

11

15

17

19

21

23

25

27

29

31

33

35

37

39

41

43

45

2.357%
0.000%
0.133%
0.995%
0.591%
4.077%

100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100%

1.749%
0.000%
0.206%
0.733%
0.439%
3.126%
7.204%

100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100%

1.398%
0.427%
0.031%
0.140%
0.000%
0.124%
0.047%
2.167%

100%
100%
100%
100%

0.699%
0.256%
0.093%
0.035%
1.083%

100%
100%
100%
100%

100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100%
100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100%
100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100%

100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100%
100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100%
100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100%

100%
100%
100%
100%

100%
100%
100%
100%

100%
100%
100%
100%

100%
100%
100%
100%

100%
100%
100%
100%

100%
100%
100%
100%

100%
100%
100%
100%

100%
100%
100%
100%

100%
100%
100%
100%

100%
100%
100%
100%

100%
100%
100%
100%

100%
100%
100%
100%

100%
100%
100%
100%

100%
100%
100%
100%

100%
100%
100%
100%

100%
100%
100%
100%

100%
100%
100%
100%

100%
100%
100%
100%

100%
100%
100%
100%

100%
100%
100%
100%

100%
100%
100%
100%

100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100%
100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100%

100%
100%
100%
100%

100%
100%
100%
100%

100%
100%
100%
100%

100%
100%
100%
100%

100%
100%
100%
100%

100%
100%
100%
100%

100%
100%
100%
100%

100%
100%
100%
100%

100%
100%
100%
100%

100%
100%
100%
100%

100%
100%
100%
100%

100%
100%
100%
100%

100%
100%
100%
100%

100%
100%
100%
100%

100%
100%
100%
100%

100%
100%
100%
100%

100%
100%
100%
100%

100%
100%
100%
100%

100%
100%
100%
100%

100%
100%
100%
100%

100%
100%
100%
100%

0.280% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100%
0.085% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100%
0.062% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100%
0.427%
3.678%

PEKERJAAN SANITASI
LANTAI DASAR

\\vboxsrv\conversion_tmp\scratch_5\198289533.xlsx.ms_office

Halaman32Dari80

NO
1
2
3
4
5
6
7
8
9

URAIAN PEKERJAAN
Pipa Air Hujan 3" PVC type D
Pipa Air Kotor 3" PVC type D
Pipa Air Bekas/Tinja 3" PVC type D
Pipa Air Bersih 1/2"PVC type D
Kitchen Zinc
Closed Duduk
Closed Jongkok
Washtafle
Floor Drain
Sub Total I.1 =

I.2

11

15

17

19

21

23

25

27

29

31

33

35

37

39

41

43

45

100%
100%
100%
100%
100%
100%

100%
100%
100%
100%
100%
100%

100%
100%
100%
100%
100%
100%

100%
100%
100%
100%
100%
100%

100%
100%
100%
100%
100%
100%

100%
100%
100%
100%
100%
100%

100%
100%
100%
100%
100%
100%

100%
100%
100%
100%
100%
100%

100%
100%
100%
100%
100%
100%

100%
100%
100%
100%
100%
100%

100%
100%
100%
100%
100%
100%

100%
100%
100%
100%
100%
100%

100%
100%
100%
100%
100%
100%

100%
100%
100%
100%
100%
100%

100%
100%
100%
100%
100%
100%

100%
100%
100%
100%
100%
100%

100%
100%
100%
100%
100%
100%

100%
100%
100%
100%
100%
100%

100%
100%
100%
100%
100%
100%

100%
100%
100%
100%
100%
100%

100%
100%
100%
100%
100%
100%

100%
100%
100%
100%
100%
100%

Bobot
0.237%
0.179%
0.261%
0.162%
0.136%
0.466%
0.000%
0.000%
0.047%

100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100%

1.487%

LANTAI 2

1
2
3
4
5
6
7

Pipa Air Hujan 3" PVC type D

Pipa Air Kotor 3" PVC type D
Pipa Air Bekas/Tinja 3" PVC type D
Pipa Air Bersih 1/2"PVC type D
Closed Duduk
Washtafle
Floor Drain
Sub Total I.2 =

I.3

0.176%
0.075%
0.067%
0.057%
0.466%

100%
100%
100%
100%
100%
100%
0.047% 100%

100%
100%
100%
100%
100%
100%
100%

100%
100%
100%
100%
100%
100%
100%

100%
100%
100%
100%
100%
100%
100%

100%
100%
100%
100%
100%
100%
100%

100%
100%
100%
100%
100%
100%
100%

100%
100%
100%
100%
100%
100%
100%

100%
100%
100%
100%
100%
100%
100%

100%
100%
100%
100%
100%
100%
100%

100%
100%
100%
100%
100%
100%
100%

100%
100%
100%
100%
100%
100%
100%

100%
100%
100%
100%
100%
100%
100%

100%
100%
100%
100%
100%
100%
100%

100%
100%
100%
100%
100%
100%
100%

100%
100%
100%
100%
100%
100%
100%

100%
100%
100%
100%
100%
100%
100%

100%
100%
100%
100%
100%
100%
100%

100%
100%
100%
100%
100%
100%
100%

100%
100%
100%
100%
100%
100%
100%

100%
100%
100%
100%
100%
100%
100%

100%
100%
100%
100%
100%
100%
100%

100%
100%
100%
100%
100%
100%
100%

0.887%

LANTAI ATAP

1
2
3
4
5

J.

Pipa Air Hujan 3" PVC type D

Pipa Air Kotor 3" PVC type D
Pipa Air Bekas/Tinja 3" PVC type D
Pipa Air Bersih 1/2"PVC type D
Floor Drain
Sub Total I.3 =
Sub Total I =

0.191% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100%

0.140% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100%
0.331%
2.705%

PEKERJAAN SEPTIC TANK

1
2
3
4
5

7
8
9
10

Galian Tanah
Pasangan Bata
Pasangan Bata Bak Control
Plesteran dan Acian
Sloof dan Lantai
Beton
Besi
Dak Beton
Beton
Besi
Begisting
Besi Siku L 5/5 (u/ Tutup Bak Kontrol)
Las Besi Siku
Pipa Lubang Hawa

0.104%
0.395%
0.093%
0.213%

100%
100%
100%
100%

100%
100%
100%
100%

100%
100%
100%
100%

100%
100%
100%
100%

100%
100%
100%
100%

100%
100%
100%
100%

100%
100%
100%
100%

100%
100%
100%
100%

100%
100%
100%
100%

100%
100%
100%
100%

100%
100%
100%
100%

100%
100%
100%
100%

100%
100%
100%
100%

100%
100%
100%
100%

100%
100%
100%
100%

100%
100%
100%
100%

100%
100%
100%
100%

100%
100%
100%
100%

100%
100%
100%
100%

100% 80% 80%

100% 80% 80%
100% 100% 100%
100% 100% 100%

0.113% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100%
0.000%
0.135%
0.094%
0.143%
0.000%
0.000%
0.019%

80%

80%

100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100%
100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100%
100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100%

100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100%

\\vboxsrv\conversion_tmp\scratch_5\198289533.xlsx.ms_office

Halaman33Dari80

NO

URAIAN PEKERJAAN
Sub Total J =

K
K.1

11

15

17

19

21

23

25

27

29

31

33

35

37

39

41

43

45

1.310%

PEKERJAAN PENGECATAN
LANTAI DASAR

1
2
3
4
5

Cat dasar (Sealler)

Cat Tembok Exterior (Weather Shield)
Cat Tembok Interior
Cat Plafond
Cat Kayu
Sub Total K1 =

K.2

1.123% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100%
0.812% 90% 90% 90% 90% 90% 90% 90% 90% 90% 90% 90% 90% 90% 90% 90% 90% 90% 90% 90% 90% 90% 90%
1.319% 90% 90% 90% 90% 90% 90% 90% 90% 90% 90% 90% 90% 90% 90% 90% 90% 90% 90% 90% 90% 90% 90%
0.285% 90% 90% 90% 90% 90% 90% 90% 90% 90% 90% 90% 90% 90% 90% 90% 90% 90% 90% 90% 90% 90% 90%
0.377% 90% 90% 90% 90% 90% 90% 90% 90% 90% 90% 90% 90% 90% 90% 90% 90% 90% 90% 90% 90% 90% 90%
3.917%

LANTAI 2

1
2
3
4
5
K.3

1
2
3
4
5

Cat dasar (Sealler)

Cat Tembok Exterior (Weather Shield)
Cat Tembok Interior
Cat Plafond
Cat Kayu

1.351% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100%
0.977% 90% 90% 90% 90% 90% 90% 90% 90% 90% 90% 90% 90% 90% 90% 90% 90% 90% 90% 90% 90% 90% 90%
1.587% 90% 90% 90% 90% 90% 90% 90% 90% 90% 90% 90% 90% 90% 90% 90% 90% 90% 90% 90% 90% 90% 90%
0.264% 90% 90% 90% 90% 90% 90% 90% 90% 90% 90% 90% 90% 90% 90% 90% 90% 90% 90% 90% 90% 90% 90%
0.365% 90% 90% 90% 90% 90% 90% 90% 90% 90% 90% 90% 90% 90% 90% 90% 90% 90% 90% 90% 90% 90% 90%

Sub Total K2 =
LANTAI ATAP/KOTAK SABUN

4.544%

Cat dasar (Sealler)

Cat Tembok Exterior (Weather Shield)
Cat Tembok Interior
Cat Plafond
Cat Kayu

0.215% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100%
0.310% 90% 90% 90% 90% 90% 90% 90% 90% 90% 90% 90% 90% 90% 90% 90% 90% 90% 90% 90% 90% 90% 90%
0.168% 90% 90% 90% 90% 90% 90% 90% 90% 90% 90% 90% 90% 90% 90% 90% 90% 90% 90% 90% 90% 90% 90%
0.053% 90% 90% 90% 90% 90% 90% 90% 90% 90% 90% 90% 90% 90% 90% 90% 90% 90% 90% 90% 90% 90% 90%
0.068% 90% 90% 90% 90% 90% 90% 90% 90% 90% 90% 90% 90% 90% 90% 90% 90% 90% 90% 90% 90% 90% 90%

Sub Total K3 =
Sub Total K =
L
1
2
3
4

PEKERJAAN FAADE
Pagar Balkon
Kisi Kisi ukuran 45x45
Kisi Kisi ukuran 85x80
Teralis Plat Luiffel carport

M
1
2
3
4
5

0.813%
9.274%

0.553%
0.140%
0.524%
0.388%
Sub Total M

N
N.1

Bobot

PEKERJAAN MEJA DAPUR

Pasangan Bata
Cor Dak Beton
Pembesian
Begisting
Pasangan Keramik 20x20 cm
Sub Total N

95%
95%
90%
90%

95%
95%
95%
90%

95%
95%
95%
90%

95%
95%
95%
90%

95%
95%
95%
90%

95%
95%
95%
90%

95%
95%
95%
90%

95%
95%
95%
90%

95%
95%
95%
90%

95%
95%
95%
90%

90%
95%
95%
90%

90%
95%
95%
90%

90%
95%
95%
90%

90%
95%
95%
90%

90%
95%
95%
90%

90%
95%
95%
90%

90%
95%
95%
90%

95%
95%
95%
95%

90%
95%
95%
90%

95%
95%
95%
95%

95%
95%
95%
95%

100%
100%
100%
100%
100%

100%
100%
100%
100%
100%

100%
100%
100%
100%
100%

100%
100%
100%
100%
100%

100%
100%
100%
100%
100%

100%
100%
100%
100%
100%

100%
100%
100%
100%
100%

100%
100%
100%
100%
100%

100%
100%
100%
100%
100%

100%
100%
100%
100%
100%

100%
100%
100%
100%
100%

100%
100%
100%
100%
100%

100%
100%
100%
100%
100%

100%
100%
100%
100%
100%

100%
100%
100%
100%
100%

100%
100%
100%
100%
100%

100%
100%
100%
100%
100%

100%
100%
100%
100%
100%

100%
100%
100%
100%
100%

100%
100%
100%
100%
100%

100%
100%
100%
100%
100%

100%
100%
100%
100%
100%

1.606%

0.025%
0.062%
0.049%
0.063%
0.216%
=

95%
95%
95%
90%

0.416%

PEKERJAAN HALAMAN
HALAMAN DEPAN

\\vboxsrv\conversion_tmp\scratch_5\198289533.xlsx.ms_office

Halaman34Dari80

NO

URAIAN PEKERJAAN

1 Pasang rabat Beton Carport (t=10 cm)

2 Balok Sloof 20x30
Beton - Site mix
Besi Beton
3 Pasangan Bata pagar pembatas (h = 0.5 m)
4 Plesteran dan Acian
5 Cat Tembok
Sub Total N.1 =
N.2

Bobot

HALAMAN BELAKANG
1 Balok Sloof 20/30
Beton - Site mix
Besi Beton
Begisting
2 Pasangan Bata pagar pembatas (h = 2 m)
3 Plesteran dan Acian
4 Cat Tembok
5 Kolom Praktis 10/10
Beton - Site mix
Besi Beton
6 Ring Balk 10/15
Beton - Site mix
Begisting
Besi Beton
Sub Total N.2 =
Sub Total N =

11

15

17

19

21

23

25

27

29

31

33

35

37

39

41

43

45

0.515% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100%
0.083% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100%
0.151% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100%
0.132% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100%
0.105%
0.986%

0.299%
0.284%
0.084%
1.059%
0.926%
0.502%

100%
100%
100%
100%
100%

100%
100%
100%
100%
100%

100%
100%
100%
100%
100%

100%
100%
100%
100%
100%

100%
100%
100%
100%
100%

100%
100%
100%
100%
100%

100%
100%
100%
100%
100%

100%
100%
100%
100%
100%

100%
100%
100%
100%
100%

100%
100%
100%
100%
100%

100%
100%
100%
100%
100%

100%
100%
100%
100%
100%

100%
100%
100%
100%
100%

100%
100%
100%
100%
100%

100%
100%
100%
100%
100%

100%
100%
100%
100%
100%

100%
100%
100%
100%
100%

100%
100%
100%
100%
100%

100%
100%
100%
100%
100%

100%
100%
100%
100%
100%

100%
100%
100%
100%
100%

100%
100%
100%
100%
100%

0.020% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100%
0.015% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100%
0.031% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100%
0.042% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100%
0.154% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100%
3.417%
4.403%

Grand Total 100.00%

\\vboxsrv\conversion_tmp\scratch_5\198289533.xlsx.ms_office

Halaman35Dari80

Kontraktor
Cluster
Periode
NO

bkok
Jumlah Unit
Progress bkok ini

: PT
: J- ELITE I
:URAIAN PEKERJAAN

Bobot
%
Bobot

A
1
2
3
4
B
1
2
3
4
C
C.1
1

LANTAI 2
1 Kolom Struktur 15/40
Beton(Site Mix 1:2:3)

12
%
Bobot

%
Kemajuan

%
Bobot

18

%
Kemajuan

%
Bobot

20

%
Kemajuan

%
Bobot

100%

0.163%

100%

0.163% 100%

0.163% 100%

0.163% 100%

0.163% 100%

100%

0.117%

100%

0.117% 100%

0.117% 100%

0.117% 100%

0.117% 100%

100%

0.149%

100%

0.149% 100%

0.149% 100%

0.149% 100%

100%

0.155%

100%

0.155% 100%

0.155% 100%

Sub Total A=

100%

0.296%

100%

0.296% 100%

100%

0.049%

100%

0.049% 100%

100%

0.081%

100%

100%

0.038%

Sub Total B=

0.296%
0.049%
0.081%
0.038%
0.465%

1.318%
0.789%

100%
100%

0.192%
0.126%
0.720%

19

98.235%

22

%
Kemajuan

%
Bobot

26

%
Kemajuan

28

%
Bobot

%
Kemajuan

0.163% 100%

0.163% 100%

0.163%

100%

0.117% 100%

0.117% 100%

0.117%

100%

0.149% 100%

0.149% 100%

0.149% 100%

0.149%

100%

0.155% 100%

0.155% 100%

0.155% 100%

0.155% 100%

0.155%

100%

0.296% 100%

0.296% 100%

0.296% 100%

0.296% 100%

0.296% 100%

0.296%

100%

0.049% 100%

0.049% 100%

0.049% 100%

0.049% 100%

0.049% 100%

0.049%

100%

0.081% 100%

0.081% 100%

0.081% 100%

0.081% 100%

0.081% 100%

0.081% 100%

0.081%

100%

100%

0.038% 100%

0.038% 100%

0.038% 100%

0.038% 100%

0.038% 100%

0.038% 100%

0.038%

100%

1.318%

100%

1.318% 100%

1.318% 100%

1.318% 100%

1.318% 100%

1.318% 100%

1.318% 100%

1.318%

100%

0.789%

100%

0.789% 100%

0.789% 100%

0.789% 100%

0.789% 100%

0.789% 100%

0.789% 100%

0.789%

100%

100%

0.192%

100%

0.192% 100%

0.192% 100%

0.192% 100%

0.192% 100%

0.192% 100%

0.192% 100%

0.192%

100%

100%

0.126%

100%

0.126% 100%

0.126% 100%

0.126% 100%

0.126% 100%

0.126% 100%

0.126% 100%

0.126%

100%

100%

0.720%

100%

0.720% 100%

0.720% 100%

0.720% 100%

0.720% 100%

0.720% 100%

0.720% 100%

0.720%

100%

0.844%
0.331%
0.770%

100%

0.844%

100%

0.844% 100%

0.844% 100%

0.844% 100%

0.844% 100%

0.844% 100%

0.844% 100%

0.844%

100%

100%

0.331%

100%

0.331% 100%

0.331% 100%

0.331% 100%

0.331% 100%

0.331% 100%

0.331% 100%

0.331%

100%

100%

0.770%

100%

0.770% 100%

0.770% 100%

0.770% 100%

0.770% 100%

0.770% 100%

0.770% 100%

0.770%

100%

0.550%
0.279%
0.162%

100%

0.550%

100%

0.550% 100%

0.550% 100%

0.550% 100%

0.550% 100%

0.550% 100%

0.550% 100%

0.550%

100%

100%

0.279%

100%

0.279% 100%

0.279% 100%

0.279% 100%

0.279% 100%

0.279% 100%

0.279% 100%

0.279%

100%

100%

0.162%

100%

0.162% 100%

0.162% 100%

0.162% 100%

0.162% 100%

0.162% 100%

0.162% 100%

0.162%

100%

0.306%
0.048%
0.591%
7.026%

100%

0.306%

100%

0.306% 100%

0.306% 100%

0.306% 100%

0.306% 100%

0.306% 100%

0.306% 100%

0.306%

100%

100%

0.048%

100%

0.048% 100%

0.048% 100%

0.048% 100%

0.048% 100%

0.048% 100%

0.048% 100%

0.048%

100%

100%

0.591%

100%

0.591% 100%

0.591% 100%

0.591% 100%

0.591% 100%

0.591% 100%

0.591% 100%

0.591%

100%

0.664%

100%

0.664%

100%

0.664% 100%

0.664% 100%

0.664% 100%

0.664% 100%

0.664% 100%

0.664% 100%

0.664%

100%

\\vboxsrv\conversion_tmp\scratch_5\198289533.xlsx.ms_office

%
Kemajuan

16

0.163%
0.117%
0.149%
0.155%
0.584%

PEKERJAAN BETON
LANTAI DASAR
Pondasi plat (1X1)
Beton (Site Mix 1:2:3)
Besi beton
Sumbu pondasi plat 20/30
Beton (Site Mix 1:2:3)
Begisting
Besi Beton
Sloof 20/30
Beton(Site Mix 1:2:3)
Begisting
Besi Beton
Balok Konsol Plat Luiffel
Beton (Site Mix 1:2:3)
Begisting
Wiremesh M6A
Tangga
Beton (Ready Mix Concrete)
Begisting
Besi Beton

%
Kemajuan

10
% Bobot

PEKERJAAN TANAH
Galian Tanah Pondasi Plat
Galian Tanah Sloof
Urungan Tanah kembali (Back Fill)
Urungan TanahPeil 0.00

%
Bobot

8
%
Kemajuan

Sub Total C1=

C.2

6
%
Bobot

PEKERJAAN PENDAHULUAN
Pek. Persiapan lahan
Pek. Pembuatan Direksi Keet
Pemasangan Bouwplank
Penerangan dan Air kerja

%
Kemajuan

:
:

%
Bobot

Halaman36Dari80

NO

URAIAN PEKERJAAN

Bobot
%
Bobot

Begisting
Besi Beton
Kolom Praktis 15/15
Beton (Site Mix 1:2:3)
Begisting
Besi Beton
Balok Struktur
Beton (Ready Mix Concrete)
Begisting
Besi Beton
Plat Lantai (Termasuk Balkon)
Beton (Ready Mix Concrete)
Begisting
Wiremesh M6A
Balok Konsol Plat Luiffel
Beton(Site Mix 1:2:3)
Begisting
Wiremesh M6A
Tangga
Beton (Ready Mix Concrete)
Begisting
Besi Beton
Sub Total C2=

C.3

LANTAI ATAP
1 Kolom Struktur
Beton (Site Mix 1:2:3)
Begisting
Besi Beton
2 Kolom Praktis
Beton (Site Mix 1:2:3)
Begisting
Besi Beton
3 Balok Atap
Beton (Ready Mix Concrete)
Begisting
Besi Beton
4 Plat lantai (Finishing throwell)
Beton (Ready Mix Concrete)
Begisting
Wiremesh M6A

6
%
Bobot

%
Kemajuan

10

12

%
% Bobot
Kemajuan

%
Bobot

16

%
Kemajuan

%
Bobot

18

%
Kemajuan

%
Bobot

20

%
Bobot

%
Kemajuan

%
Kemajuan

%
Bobot

0.474%
1.629%

100%

0.474%

100%

0.474% 100%

0.474% 100%

0.474% 100%

0.474% 100%

100%

1.629%

100%

1.629% 100%

1.629% 100%

1.629% 100%

1.629% 100%

0.136%
0.089%
0.190%

100%

0.136%

100%

0.136% 100%

0.136% 100%

0.136% 100%

100%

0.089%

100%

0.089% 100%

0.089% 100%

0.089% 100%

100%

0.190%

100%

0.190% 100%

0.190% 100%

0.934%
0.512%
1.938%

100%

0.934%

100%

0.934% 100%

100%

0.512%

100%

0.512% 100%

100%

1.938%

100%

1.592%
0.641%
0.490%

100%

1.592%

100%

0.641%

100%

0.227%
0.119%
0.130%

22

%
Kemajuan

%
Bobot

26

%
Kemajuan

28

%
Bobot

%
Kemajuan

0.474% 100%

0.474% 100%

0.474%

100%

1.629% 100%

1.629% 100%

1.629%

100%

0.136% 100%

0.136% 100%

0.136% 100%

0.136%

100%

0.089% 100%

0.089% 100%

0.089% 100%

0.089%

100%

0.190% 100%

0.190% 100%

0.190% 100%

0.190% 100%

0.190%

100%

0.934% 100%

0.934% 100%

0.934% 100%

0.934% 100%

0.934% 100%

0.934%

100%

0.512% 100%

0.512% 100%

0.512% 100%

0.512% 100%

0.512% 100%

0.512%

100%

1.938% 100%

1.938% 100%

1.938% 100%

1.938% 100%

1.938% 100%

1.938% 100%

1.938%

100%

100%

1.592% 100%

1.592% 100%

1.592% 100%

1.592% 100%

1.592% 100%

1.592% 100%

1.592%

100%

100%

0.641% 100%

0.641% 100%

0.641% 100%

0.641% 100%

0.641% 100%

0.641% 100%

0.641%

100%

0.490%

100%

0.490% 100%

0.490% 100%

0.490% 100%

0.490% 100%

0.490% 100%

0.490% 100%

0.490%

100%

100%

0.227%

100%

0.227% 100%

0.227% 100%

0.227% 100%

0.227% 100%

0.227% 100%

0.227% 100%

0.227%

100%

100%

0.119%

100%

0.119% 100%

0.119% 100%

0.119% 100%

0.119% 100%

0.119% 100%

0.119% 100%

0.119%

100%

100%

0.130%

100%

0.130% 100%

0.130% 100%

0.130% 100%

0.130% 100%

0.130% 100%

0.130% 100%

0.130%

100%

0.297%
0.141%
0.514%
10.717%

100%

0.297%

100%

0.297% 100%

0.297% 100%

0.297% 100%

0.297% 100%

0.297% 100%

0.297% 100%

0.297%

100%

100%

0.141%

100%

0.141% 100%

0.141% 100%

0.141% 100%

0.141% 100%

0.141% 100%

0.141% 100%

0.141%

100%

100%

0.514%

100%

0.514% 100%

0.514% 100%

0.514% 100%

0.514% 100%

0.514% 100%

0.514% 100%

0.514%

100%

0.622%
0.447%
1.403%

100%

0.622%

100%

0.622% 100%

0.622% 100%

0.622% 100%

0.622% 100%

0.622% 100%

0.622% 100%

0.622%

100%

100%

0.447%

100%

0.447% 100%

0.447% 100%

0.447% 100%

0.447% 100%

0.447% 100%

0.447% 100%

0.447%

100%

100%

1.403%

100%

1.403% 100%

1.403% 100%

1.403% 100%

1.403% 100%

1.403% 100%

1.403% 100%

1.403%

100%

0.127%
0.085%
0.225%

100%

0.127%

100%

0.127% 100%

0.127% 100%

0.127% 100%

0.127% 100%

0.127% 100%

0.127% 100%

0.127%

100%

100%

0.085%

100%

0.085% 100%

0.085% 100%

0.085% 100%

0.085% 100%

0.085% 100%

0.085% 100%

0.085%

100%

100%

0.225%

100%

0.225% 100%

0.225% 100%

0.225% 100%

0.225% 100%

0.225% 100%

0.225% 100%

0.225%

100%

0.880%
0.483%
1.816%

100%

0.880%

100%

0.880% 100%

0.880% 100%

0.880% 100%

0.880% 100%

0.880% 100%

0.880% 100%

0.880%

100%

100%

0.483%

100%

0.483% 100%

0.483% 100%

0.483% 100%

0.483% 100%

0.483% 100%

0.483% 100%

0.483%

100%

100%

1.816%

100%

1.816% 100%

1.816% 100%

1.816% 100%

1.816% 100%

1.816% 100%

1.816% 100%

1.816%

100%

1.367%
0.735%
0.416%

100%

1.367%

100%

1.367% 100%

1.367% 100%

1.367% 100%

1.367% 100%

1.367% 100%

1.367% 100%

1.367%

100%

100%

0.735%

100%

0.735% 100%

0.735% 100%

0.735% 100%

0.735% 100%

0.735% 100%

0.735% 100%

0.735%

100%

100%

0.416%

100%

0.416% 100%

0.416% 100%

0.416% 100%

0.416% 100%

0.416% 100%

0.416% 100%

0.416%

100%

\\vboxsrv\conversion_tmp\scratch_5\198289533.xlsx.ms_office

%
Kemajuan

%
Bobot

Halaman37Dari80

NO

URAIAN PEKERJAAN

Bobot
%
Bobot

D
D.1
1
2
3
4
D.2

D.3

%
Bobot

%
Kemajuan

%
Bobot

18

%
Bobot

%
Kemajuan

%
Kemajuan

%
Bobot

0.081%
0.060%
0.131%

100%

0.081%

100%

0.081% 100%

0.081% 100%

0.081% 100%

100%

0.060%

100%

0.060% 100%

0.060% 100%

0.060% 100%

100%

0.131%

100%

0.131% 100%

0.131% 100%

0.096%
0.036%
0.146%

100%

0.096%

100%

0.096% 100%

100%

0.036%

100%

0.036% 100%

100%

0.146%

100%

3.464%
0.139%
0.102%
4.254%

100%

3.464%

100%

0.139%

100%

0.044%
0.046%
0.075%

20

%
Kemajuan

%
Bobot

22

%
Kemajuan

26

28

0.081% 100%

0.081%

10%

0.008%

100%

0.060% 100%

0.060% 100%

0.060% 100%

0.060%

100%

0.131% 100%

0.131% 100%

0.131% 100%

0.131% 100%

0.131%

100%

0.096% 100%

0.096% 100%

0.096% 100%

0.096% 100%

0.096% 100%

0.096%

100%

0.036% 100%

0.036% 100%

0.036% 100%

0.036% 100%

0.036% 100%

0.036%

100%

0.146% 100%

0.146% 100%

0.146% 100%

0.146% 100%

0.146% 100%

0.146% 100%

0.146%

100%

100%

3.464% 100%

3.464% 100%

3.464% 100%

3.464% 100%

3.464% 100%

3.464% 100%

3.464%

100%

100%

0.139% 100%

0.139% 100%

0.139% 100%

0.139% 100%

0.139% 100%

0.139% 100%

0.139%

100%

0.102%

100%

0.102% 100%

0.102% 100%

0.102% 100%

0.102% 100%

0.102% 100%

0.102% 100%

0.102%

100%

100%

0.044%

100%

0.044% 100%

0.044% 100%

0.044% 100%

0.044% 100%

0.044% 100%

0.044% 100%

0.044%

100%

100%

0.046%

100%

0.046% 100%

0.046% 100%

0.046% 100%

0.046% 100%

0.046% 100%

0.046% 100%

0.046%

100%

100%

0.075%

100%

0.075% 100%

0.075% 100%

0.075% 100%

0.075% 100%

0.075% 100%

0.075% 100%

0.075%

100%

100%

0.588%

100%

0.588% 100%

0.588% 100%

0.588% 100%

0.588% 100%

0.588% 100%

0.588% 100%

0.588%

100%

100%

0.244%

100%

0.244% 100%

0.244% 100%

0.244% 100%

0.244% 100%

0.244% 100%

0.244% 100%

0.244%

100%

100%

0.372%

100%

0.372% 100%

0.372% 100%

0.372% 100%

0.372% 100%

0.372% 100%

0.372% 100%

0.372%

100%

Sub Total C5 =
Sub Total C =

0.588%
0.244%
0.372%
1.369%
31.975%

100%

0.424%

100%

0.424% 100%

0.424% 100%

0.424% 100%

0.424% 100%

0.424% 100%

0.424% 100%

0.424%

100%

100%

4.127%

100%

4.127% 100%

4.127% 100%

4.127% 100%

4.127% 100%

4.127% 100%

4.127% 100%

4.127%

100%

100%

0.492%

100%

0.492% 100%

0.492% 100%

0.492% 100%

0.492% 100%

0.492% 100%

0.492% 100%

0.492%

100%

100%

3.735%

100%

3.735% 100%

3.735% 100%

3.735% 100%

3.735% 100%

3.735% 100%

3.735% 100%

3.735%

100%

Sub Total D1 =

0.424%
4.127%
0.492%
3.735%
8.779%

100%

4.965%

100%

4.965% 100%

4.965% 100%

4.965% 100%

4.965% 100%

4.965% 100%

4.965% 100%

4.965%

100%

100%

4.493%

100%

4.493% 100%

4.493% 100%

4.493% 100%

4.493% 100%

4.493% 100%

4.493% 100%

4.493%

100%

Sub Total D2=

4.965%
4.493%
9.458%
1.577%
1.427%

100%

1.577%

100%

1.577% 100%

1.577% 100%

1.577% 100%

1.577% 100%

1.577% 100%

1.577% 100%

1.577%

100%

100%

1.427%

100%

1.427% 100%

1.427% 100%

1.427% 100%

1.427% 100%

1.427% 100%

1.427% 100%

1.427%

100%

LANTAI 2
1 Pasangan 1/2 bata 1:4
2 Plesteran 1:4 + Acian

%
% Bobot
Kemajuan

16

0.081% 100%

PEKERJAAN DINDING
LANTAI DASAR
Pasangan 1/2 bata 1:2
Pasangan 1/2 bata 1:4
Plesteran 1:2 + Acian
Plesteran 1:4 + Acian

LANTAI ATAP/PAGAR
1 Pasangan 1/2 bata 1:4
2 Plesteran 1:4 + Acian

12

%
Kemajuan

LANTAI ATAP TOPI

1 Kolom 15/15
Beton(Site Mix 1:2:3)
Begisting
Besi beton
2 Plat Dak
Beton (Site Mix 1:2:3)
Begisting
Wiremesh M6A

%
Kemajuan

10

%
Bobot

LANTAI ATAP KOTAK SABUN

1 Kolom Praktis 15/15
Beton (Site Mix 1:2:3)
Begisting
Besi Beton
2 Ring Balok 15/15
Beton(Site Mix 1:2:3)
Begisting
Besi Beton
3 Dak Beton
Beton(Site Mix 1:2:3)
Begisting
Wiremesh M6A

%
Bobot

%
Kemajuan

Sub Total C4 =
C.5

%
Bobot

Sub Total C3=

C.4

%
Kemajuan

%
Bobot

8.608%

\\vboxsrv\conversion_tmp\scratch_5\198289533.xlsx.ms_office

Halaman38Dari80

NO

URAIAN PEKERJAAN

Bobot
%
Bobot

Sub Total D3 =
Sub Total D =
E
E.1
1
2
3
4
5
6
7
8
9
10
11
12
13
E.2
1
2
3
4
5
6
7
8
9
10
11
E.3
1
2

F
F.1

PEKERJAAN KUSEN PINTU DAN JENDELA

LANTAI DASAR
Pemasangan Kusen P1
Pemasangan Kusen J1
Pemasangan Kusen J2
Pemasangan Kusen P2
Pemasangan Kusen J5
Pemasangan Kusen V1
Pemasangan Daun Pintu P1
Pemasangan Daun Jendela J1
Pemasangan Daun Jendela J2
Pemasangan Daun Pintu P2
Pemasangan Daun Jendela J5
Pemasangan Daun Jendela V1
Pemasangan Daun Pintu PVC
Sub Total F.1 =
LANTAI 2
Pemasangan Kusen J1
Pemasangan Kusen P2
Pemasangan Kusen J3
Pemasangan Kusen J4
Pemasangan Kusen V1
Pemasangan Daun Jendela J1
Pemasangan Daun Pintu P2
Pemasangan Daun Jendela J3
Pemasangan Daun Jendela J4
Pemasangan Daun Jendela V1
Pemasangan Daun Pintu PVC
Sub Total F.2 =
LANTAI ATAP
Pemasangan Kusen P3
Pemasangan Daun Pintu P3
Sub Total F.3 =
Sub Total F
=

%
Kemajuan

6
%
Bobot

%
Kemajuan

10

12

%
% Bobot
Kemajuan

%
Bobot

16

%
Kemajuan

%
Bobot

18

%
Kemajuan

%
Bobot

20

%
Bobot

%
Kemajuan

%
Kemajuan

%
Bobot

100%

0.291%

100%

0.291% 100%

0.291% 100%

0.291% 100%

0.291% 100%

100%

0.396%

100%

0.396% 100%

0.396% 100%

0.396% 100%

0.396% 100%

100%

0.757%

100%

0.757% 100%

0.757% 100%

0.757% 100%

100%

0.726%

100%

0.726% 100%

0.726% 100%

100%

0.194%

100%

0.194% 100%

100%

0.132%

100%

100%

0.680%

100%

22

%
Kemajuan

%
Bobot

26

%
Kemajuan

28

%
Bobot

%
Kemajuan

%
Bobot

0.291% 100%

0.291% 100%

0.291%

100%

0.396% 100%

0.396% 100%

0.396%

100%

0.757% 100%

0.757% 100%

0.757% 100%

0.757%

100%

0.726% 100%

0.726% 100%

0.726% 100%

0.726% 100%

0.726%

100%

0.194% 100%

0.194% 100%

0.194% 100%

0.194% 100%

0.194% 100%

0.194%

100%

0.132% 100%

0.132% 100%

0.132% 100%

0.132% 100%

0.132% 100%

0.132% 100%

0.132%

100%

100%

0.680% 100%

0.680% 100%

0.680% 100%

0.680% 100%

0.680% 100%

0.680% 100%

0.680%

100%

0.388%

100%

0.388% 100%

0.388% 100%

0.388% 100%

0.388% 100%

0.388% 100%

0.388% 100%

0.388%

100%

100%

0.583%

100%

0.583% 100%

0.583% 100%

0.583% 100%

0.583% 100%

0.583% 100%

0.583% 100%

0.583%

100%

100%

1.359%

100%

1.359% 100%

1.359% 100%

1.359% 100%

1.359% 100%

1.359% 100%

1.359% 100%

1.359%

100%

100%

0.140%

100%

0.140% 100%

0.140% 100%

0.140% 100%

0.140% 100%

0.140% 100%

0.140% 100%

0.140%

100%

100%

0.058%

100%

0.058% 100%

0.058% 100%

0.058% 100%

0.058% 100%

0.058% 100%

0.058% 100%

0.058%

100%

100%

0.175%

100%

0.175% 100%

0.175% 100%

0.175% 100%

0.175% 100%

0.175% 100%

0.175% 100%

0.175%

100%

100%

0.396%

100%

0.396% 100%

0.396% 100%

0.396% 100%

0.396% 100%

0.396% 100%

0.396% 100%

0.396%

100%

100%

1.089%

100%

1.089% 100%

1.089% 100%

1.089% 100%

1.089% 100%

1.089% 100%

1.089% 100%

1.089%

100%

100%

0.439%

100%

0.439% 100%

0.439% 100%

0.439% 100%

0.439% 100%

0.439% 100%

0.439% 100%

0.439%

100%

100%

0.303%

100%

0.303% 100%

0.303% 100%

0.303% 100%

0.303% 100%

0.303% 100%

0.303% 100%

0.303%

100%

100%

0.132%

100%

0.132% 100%

0.132% 100%

0.132% 100%

0.132% 100%

0.132% 100%

0.132% 100%

0.132%

100%

100%

0.388%

90%

0.350% 100%

0.388%

90%

0.350% 100%

0.388% 100%

0.388% 100%

0.388% 100%

0.388%

100%

90%

1.835%

90%

1.835%

90%

1.835%

90%

1.835%

100%

0.427%

90%

0.384% 100%

0.427%

90%

100%

0.373%

100%

0.373% 100%

100%

0.058%

100%

0.058% 100%

100%

0.175%

95%

0.166% 100%

0.175%

100%

0.272%

100%

100%

0.621%

100%

3.003%
21.240%

0.291%
0.396%
0.757%
0.726%
0.194%
0.132%
0.680%
0.388%
0.583%
1.359%
0.140%
0.058%
0.175%
5.880%

0.396%
1.089%
0.439%
0.303%
0.132%
0.388%
2.039%
0.427%
0.373%
0.058%
0.175%

90%

90%

1.835%

90%

1.835%

90%

1.835%

90%

0.384% 100%

0.427% 100%

0.427%

95%

0.406% 100%

0.427%

100%

0.373% 100%

0.373% 100%

0.373% 100%

0.373% 100%

0.373% 100%

0.373%

100%

0.058% 100%

0.058% 100%

0.058% 100%

0.058% 100%

0.058% 100%

0.058%

100%

95%

0.166% 100%

0.175% 100%

0.175% 100%

0.175% 100%

0.175%

100%

0.272% 100%

0.272% 100%

0.272% 100%

0.272% 100%

0.272% 100%

0.272% 100%

0.272%

100%

0.621% 100%

0.621% 100%

0.621% 100%

0.621% 100%

0.621% 100%

0.621% 100%

0.621%

100%

1.835%

5.819%

0.272%
0.621%
0.893%
12.592%

PEKERJAAN PLAFOND
LANTAI DASAR

\\vboxsrv\conversion_tmp\scratch_5\198289533.xlsx.ms_office

Halaman39Dari80

NO

URAIAN PEKERJAAN

Bobot
%
Bobot

1 Pasang Rangka dan Gypsum 9 mm

2 Pasang Profil Gypsum
Sub Total F.1 =
F.2 LANTAI 2
1 Pasang Rangka dan Gypsum 9 mm
2 Pasang Profil Gypsum
Sub Total F.2 =
F.3 LANTAI ATAP/KOTAK SABUN
1 Pasang Rangka dan Gypsum 9 mm
2 Pasang Profil Gypsum
Sub Total F.3 =
Sub Total F =
G
G.1
1
2
3
4
5
G.2
1
2
3
4
5

H
H.1
1
2
3
4
5
6
7

PEKERJAAN LANTAI DAN DINDING

LANTAI DASAR
Pasang Keramik Lantai 40x40 cm
Pasang Plint Keramik 10x40 cm
Pasang Keramik Lantai KM/WC 20x20 cm
Pasang Keramik Dinding KM/WC
Pasang Keramik Tangga
Sub Total G1 =
LANTAI 2
Pasang Keramik Lantai 40x40 cm
Pasang Plint Keramik 10x40 cm
Pasang Keramik Lantai KM/WC 20x20 cm
Pasang Keramik Dinding KM/WC
Pasang Keramik Tangga
Sub Total G2 =
Sub Total G =
PEKERJAAN INSTALASI LISTRIK
LANTAI DASAR
Instalasi lampu
Stop Kontak
Saklar tunggal
Saklar Double
Saklar triple
Panel Box
Arde
Sub Total H.1 =

%
Kemajuan

6
%
Bobot

%
Kemajuan

10

%
Bobot

%
Kemajuan

1.208%
0.000%
1.208%

100%

1.208%

1.116%
0.000%
1.116%

100%

0.225%
0.000%
0.225%
2.549%

12

%
% Bobot
Kemajuan

%
Bobot

16

%
Kemajuan

%
Bobot

18

%
Kemajuan

%
Bobot

20

%
Kemajuan

%
Bobot

22

%
Kemajuan

%
Bobot

26

%
Kemajuan

28

%
Bobot

%
Kemajuan
1.208%

%
Bobot

100%

1.208% 100%

1.208% 100%

1.208% 100%

1.208% 100%

1.208% 100%

1.208% 100%

0%

0%

0%

0%

0%

0%

0%

1.116%

100%

1.116% 100%

1.116% 100%

1.116% 100%

1.116% 100%

1.116% 100%

1.116% 100%

1.116%

100%

100%

0.225%

100%

0.225% 100%

0.225% 100%

0.225% 100%

0.225% 100%

0.225% 100%

0.225% 100%

0.225%

100%

2.357%
0.000%
0.133%
0.995%
0.591%
4.077%

100%

2.357%

100%

2.357% 100%

2.357% 100%

2.357% 100%

2.357% 100%

2.357% 100%

2.357% 100%

2.357%

100%

100%

0.133%

100%

0.133% 100%

0.133% 100%

0.133% 100%

0.133% 100%

0.133% 100%

0.133% 100%

0.133%

100%

100%

0.995%

100%

0.995% 100%

0.995% 100%

0.995% 100%

0.995% 100%

0.995% 100%

0.995% 100%

0.995%

100%

100%

0.591%

100%

0.591% 100%

0.591% 100%

0.591% 100%

0.591% 100%

0.591% 100%

0.591% 100%

0.591%

100%

1.749%
0.000%
0.206%
0.733%
0.439%
3.126%
7.204%

100%

1.749%

100%

1.749% 100%

1.749% 100%

1.749% 100%

1.749% 100%

1.749% 100%

1.749% 100%

1.749%

100%

100%

0.206%

100%

0.206% 100%

0.206% 100%

0.206% 100%

0.206% 100%

0.206% 100%

0.206% 100%

0.206%

100%

100%

0.733%

100%

0.733% 100%

0.733% 100%

0.733% 100%

0.733% 100%

0.733% 100%

0.733% 100%

0.733%

100%

100%

0.439%

100%

0.439% 100%

0.439% 100%

0.439% 100%

0.439% 100%

0.439% 100%

0.439% 100%

0.439%

100%

1.398%
0.427%
0.031%
0.140%
0.000%
0.124%
0.047%
2.167%

100%

1.398%

100%

1.398% 100%

1.398% 100%

1.398% 100%

1.398% 100%

1.398% 100%

1.398% 100%

1.398%

100%

100%

0.427%

100%

0.427% 100%

0.427% 100%

0.427% 100%

0.427% 100%

0.427% 100%

0.427% 100%

0.427%

100%

100%

0.031%

100%

0.031% 100%

0.031% 100%

0.031% 100%

0.031% 100%

0.031% 100%

0.031% 100%

0.031%

100%

100%

0.140%

100%

0.140% 100%

0.140% 100%

0.140% 100%

0.140% 100%

0.140% 100%

0.140% 100%

0.140%

100%

100%

0.000%

100%

0.000% 100%

0.000% 100%

0.000% 100%

0.000% 100%

0.000% 100%

0.000% 100%

0.000%

100%

100%

0.124%

100%

0.124% 100%

0.124% 100%

0.124% 100%

0.124% 100%

0.124% 100%

0.124% 100%

0.124%

100%

100%

0.047%

100%

0.047% 100%

0.047% 100%

0.047% 100%

0.047% 100%

0.047% 100%

0.047% 100%

0.047%

100%

\\vboxsrv\conversion_tmp\scratch_5\198289533.xlsx.ms_office

0%

100%
0%

Halaman40Dari80

NO

URAIAN PEKERJAAN

Bobot
%
Bobot

H.2
1
2
3
4
H.3

%
Bobot

%
Kemajuan

10

12

%
% Bobot
Kemajuan

%
Bobot

16

%
Kemajuan

%
Bobot

18

%
Kemajuan

%
Bobot

20

%
Kemajuan

100%

0.699%

100%

0.699% 100%

0.699% 100%

0.699% 100%

0.699% 100%

100%

0.256%

100%

0.256% 100%

0.256% 100%

0.256% 100%

0.256% 100%

100%

0.093%

100%

0.093% 100%

0.093% 100%

0.093% 100%

100%

0.035%

100%

0.035% 100%

0.035% 100%

Sub Total H.2 =

0.699%
0.256%
0.093%
0.035%
1.083%

100%

0.280%

100%

0.280% 100%

100%

0.085%

100%

0.085% 100%

100%

0.062%

100%

Sub Total H.3 =

Sub Total H =

0.280%
0.085%
0.062%
0.427%
3.678%

0.237%
0.179%
0.261%
0.162%
0.136%
0.466%
0.000%
0.000%
0.047%

100%

0.237%

100%

0.179%

100%

LANTAI ATAP
1 Instalasi lampu/Stop Kontak
2 Saklar tunggal
3 Saklar Double

I.
I.1

6
%
Bobot

LANTAI 2
Instalasi lampu
Stop Kontak
Saklar tunggal
Saklar Double

%
Kemajuan

%
Kemajuan

%
Bobot

22

%
Kemajuan

%
Bobot

26

%
Kemajuan

28

%
Bobot

%
Kemajuan

%
Bobot

0.699% 100%

0.699% 100%

0.699%

100%

0.256% 100%

0.256% 100%

0.256%

100%

0.093% 100%

0.093% 100%

0.093% 100%

0.093%

100%

0.035% 100%

0.035% 100%

0.035% 100%

0.035% 100%

0.035%

100%

0.280% 100%

0.280% 100%

0.280% 100%

0.280% 100%

0.280% 100%

0.280%

100%

0.085% 100%

0.085% 100%

0.085% 100%

0.085% 100%

0.085% 100%

0.085%

100%

0.062% 100%

0.062% 100%

0.062% 100%

0.062% 100%

0.062% 100%

0.062% 100%

0.062%

100%

100%

0.237% 100%

0.237% 100%

0.237% 100%

0.237% 100%

0.237% 100%

0.237% 100%

0.237%

100%

100%

0.179% 100%

0.179% 100%

0.179% 100%

0.179% 100%

0.179% 100%

0.179% 100%

0.179%

100%

0.261%

100%

0.261% 100%

0.261% 100%

0.261% 100%

0.261% 100%

0.261% 100%

0.261% 100%

0.261%

100%

100%

0.162%

100%

0.162% 100%

0.162% 100%

0.162% 100%

0.162% 100%

0.162% 100%

0.162% 100%

0.162%

100%

100%

0.136%

100%

0.136% 100%

0.136% 100%

0.136% 100%

0.136% 100%

0.136% 100%

0.136% 100%

0.136%

100%

100%

0.466%

100%

0.466% 100%

0.466% 100%

0.466% 100%

0.466% 100%

0.466% 100%

0.466% 100%

0.466%

100%

0%

0.000%

0%

0.000%

0%

0.000%

0%

0.000%

0%

0.000%

0%

0.000%

0%

0.000%

0%

0.000%

0%

0%

0.000%

0%

0.000%

0%

0.000%

0%

0.000%

0%

0.000%

0%

0.000%

0%

0.000%

0%

0.000%

0%

100%

0.047%

100%

0.047% 100%

0.047% 100%

0.047% 100%

0.047% 100%

0.047% 100%

0.047% 100%

0.047%

100%

100%

0.176%

100%

0.176% 100%

0.176% 100%

0.176% 100%

0.176% 100%

0.176% 100%

0.176% 100%

0.176%

100%

100%

0.075%

100%

0.075% 100%

0.075% 100%

0.075% 100%

0.075% 100%

0.075% 100%

0.075% 100%

0.075%

100%

100%

0.067%

100%

0.067% 100%

0.067% 100%

0.067% 100%

0.067% 100%

0.067% 100%

0.067% 100%

0.067%

100%

100%

0.057%

100%

0.057% 100%

0.057% 100%

0.057% 100%

0.057% 100%

0.057% 100%

0.057% 100%

0.057%

100%

100%

0.466%

100%

0.466% 100%

0.466% 100%

0.466% 100%

0.466% 100%

0.466% 100%

0.466% 100%

0.466%

100%

0.000%

0.000%

0.000%

0.000%

0.000%

0.000%

0.000%

PEKERJAAN SANITASI
LANTAI DASAR

1
2
3
4
5
6
7
8
9

Pipa Air Hujan 3" PVC type D

Pipa Air Kotor 3" PVC type D
Pipa Air Bekas/Tinja 3" PVC type D
Pipa Air Bersih 1/2"PVC type D
Kitchen Zinc
Closed Duduk
Closed Jongkok
Washtafle
Floor Drain
Sub Total I.1 =

I.2

1.487%

LANTAI 2

1
2
3
4
5
6
7

Pipa Air Hujan 3" PVC type D

Pipa Air Kotor 3" PVC type D
Pipa Air Bekas/Tinja 3" PVC type D
Pipa Air Bersih 1/2"PVC type D
Closed Duduk
Washtafle
Floor Drain
Sub Total I.2 =

I.3

0.176%
0.075%
0.067%
0.057%
0.466%

0.000%

0.047%

100%

0.047%

100%

0.047% 100%

0.047% 100%

0.047% 100%

0.047% 100%

0.047% 100%

0.047% 100%

0.047%

100%

100%

0.191%

100%

100%

0.887%

LANTAI ATAP

1
2
3
4
5

Pipa Air Hujan 3" PVC type D

Pipa Air Kotor 3" PVC type D
Pipa Air Bekas/Tinja 3" PVC type D
Pipa Air Bersih 1/2"PVC type D
Floor Drain

0.191%

0.140%

\\vboxsrv\conversion_tmp\scratch_5\198289533.xlsx.ms_office

100%

0.191% 100%

0.191% 100%

0.191% 100%

0.191% 100%

0.191% 100%

0.191% 100%

0.191%

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%

0.000%

0.000%

0.000%

0.000%

0.000%

0.000%

0.000%

0.000%

0.000%

0.000%

0.140% 100%

0.140% 100%

0.140% 100%

0.140% 100%

0.140% 100%

0.140% 100%

0.140%

0.140%

100%

100%

Halaman41Dari80

NO

URAIAN PEKERJAAN

Bobot
%
Bobot

J.

%
Kemajuan

6
%
Bobot

%
Kemajuan

10

%
Bobot

%
Kemajuan

12

%
% Bobot
Kemajuan

%
Bobot

16

%
Kemajuan

%
Bobot

18

%
Kemajuan

%
Bobot

20

%
Kemajuan

%
Bobot

22

%
Kemajuan

%
Bobot

26

%
Kemajuan

28

%
Bobot

%
Kemajuan

%
Bobot

Sub Total I.3 =

Sub Total I =

0.331%
2.705%

Galian Tanah
Pasangan Bata
Pasangan Bata Bak Control
Plesteran dan Acian
Sloof dan Lantai
Beton
Besi
Dak Beton
Beton
Besi
Begisting
Besi Siku L 5/5 (u/ Tutup Bak Kontrol)
Las Besi Siku
Pipa Lubang Hawa
Sub Total J =

0.104%
0.395%
0.093%
0.213%

100%

0.104%

100%

0.104% 100%

0.104% 100%

0.104% 100%

0.104% 100%

0.104% 100%

0.104% 100%

0.104%

100%

100%

0.395%

100%

0.395% 100%

0.395% 100%

0.395% 100%

0.395% 100%

0.395% 100%

0.395% 100%

0.395%

100%

100%

0.093%

100%

0.093% 100%

0.093% 100%

0.093% 100%

0.093% 100%

0.093% 100%

0.093% 100%

0.093%

100%

100%

0.213%

100%

0.213% 100%

0.213% 100%

0.213% 100%

0.213% 100%

0.213% 100%

0.213% 100%

0.213%

100%

0.113%
0.000%

100%

0.113%

100%

0.113% 100%

0.113% 100%

0.113% 100%

0.113% 100%

0.113% 100%

0.113% 100%

0.113%

100%

0.000%

0.000%

0.000%

0.000%

0.000%

0.000%

0.000%

0.135%
0.094%
0.143%
0.000%
0.000%
0.019%
1.310%

100%

0.135%

100%

0.135% 100%

0.135% 100%

0.135% 100%

0.135% 100%

0.135% 100%

0.135% 100%

0.135%

100%

100%

0.094%

100%

0.094% 100%

0.094% 100%

0.094% 100%

0.094% 100%

0.094% 100%

0.094% 100%

0.094%

100%

100%

0.143%

100%

0.143% 100%

0.143% 100%

0.143% 100%

0.143% 100%

0.143% 100%

0.143% 100%

0.143%

100%

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%

100%

0.019%

100%

0.019% 100%

0.019% 100%

0.019% 100%

0.019% 100%

0.019% 100%

0.019% 100%

0.019%

100%

1.123%
0.812%
1.319%
0.285%
0.377%
3.917%

100%

1.123%

100%

1.123% 100%

1.123% 100%

1.123% 100%

1.123% 100%

1.123% 100%

1.123% 100%

1.123%

100%

90%

0.731%

90%

0.731%

90%

0.731%

90%

0.731%

90%

0.731%

90%

0.731%

90%

0.731%

90%

0.731%

90%

90%

1.187%

90%

1.187%

90%

1.187%

90%

1.187%

90%

1.187%

90%

1.187%

90%

1.187%

90%

1.187%

90%

90%

0.257%

90%

0.257%

90%

0.257%

90%

0.257%

90%

0.257%

90%

0.257%

90%

0.257%

90%

0.257%

90%

90%

0.339%

90%

0.339%

90%

0.339%

90%

0.339%

90%

0.339%

90%

0.339%

90%

0.339%

90%

0.339%

90%

Cat dasar (Sealler)

Cat Tembok Exterior (Weather Shield)
Cat Tembok Interior
Cat Plafond
Cat Kayu

1.351%
0.977%
1.587%
0.264%
0.365%

100%

1.351%

100%

1.351% 100%

1.351%

100%

90%

0.879%

90%

0.879%

90%

0.879%

90%

0.879%

90%

0.879%

90%

0.879%

90%

0.879%

90%

0.879%

90%

90%

1.428%

90%

1.428%

90%

1.428%

90%

1.428%

90%

1.428%

90%

1.428%

90%

1.428%

90%

1.428%

90%

90%

0.237%

90%

0.237%

90%

0.237%

90%

0.237%

90%

0.237%

90%

0.237%

90%

0.237%

90%

0.237%

90%

90%

0.329%

90%

0.329%

90%

0.329%

90%

0.329%

90%

0.329%

90%

0.329%

90%

0.329%

90%

0.329%

90%

Sub Total K2 =
LANTAI ATAP/KOTAK SABUN

4.544%

Cat dasar (Sealler)

Cat Tembok Exterior (Weather Shield)
Cat Tembok Interior
Cat Plafond

0.215%
0.310%
0.168%
0.053%

100%

0.215%

100%

0.215% 100%

0.215%

100%

90%

0.279%

90%

0.279%

90%

0.279%

90%

0.279%

90%

0.279%

90%

0.279%

90%

0.279%

90%

0.279%

90%

90%

0.151%

90%

0.151%

90%

0.151%

90%

0.151%

90%

0.151%

90%

0.151%

90%

0.151%

90%

0.151%

90%

90%

0.048%

90%

0.048%

90%

0.048%

90%

0.048%

90%

0.048%

90%

0.048%

90%

0.048%

90%

0.048%

90%

PEKERJAAN SEPTIC TANK

1
2
3
4
5

7
8
9
10

K
K.1

0.000%

0.000%
0.000%

PEKERJAAN PENGECATAN
LANTAI DASAR

1
2
3
4
5

Cat dasar (Sealler)

Cat Tembok Exterior (Weather Shield)
Cat Tembok Interior
Cat Plafond
Cat Kayu
Sub Total K1 =

K.2

LANTAI 2

1
2
3
4
5
K.3

1
2
3
4

\\vboxsrv\conversion_tmp\scratch_5\198289533.xlsx.ms_office

1.351% 100%

0.215% 100%

1.351% 100%

0.215% 100%

1.351% 100%

0.215% 100%

1.351% 100%

0.215% 100%

1.351% 100%

0.215% 100%

Halaman42Dari80

NO

URAIAN PEKERJAAN

Bobot
%
Bobot

5 Cat Kayu

L
1
2
3
4

PEKERJAAN FAADE
Pagar Balkon
Kisi Kisi ukuran 45x45
Kisi Kisi ukuran 85x80
Teralis Plat Luiffel carport

M
1
2
3
4
5

PEKERJAAN MEJA DAPUR

Pasangan Bata
Cor Dak Beton
Pembesian
Begisting
Pasangan Keramik 20x20 cm

1
2

3
4
5

N.2

PEKERJAAN HALAMAN
HALAMAN DEPAN
Pasang rabat Beton Carport (t=10 cm)
Balok Sloof 20x30
Beton - Site mix
Besi Beton
Pasangan Bata pagar pembatas (h = 0.5 m)
Plesteran dan Acian
Cat Tembok
Sub Total N.1 =

HALAMAN BELAKANG
1 Balok Sloof 20/30
Beton - Site mix
Besi Beton
Begisting
2 Pasangan Bata pagar pembatas (h = 2 m)
3 Plesteran dan Acian
4 Cat Tembok
5 Kolom Praktis 10/10
Beton - Site mix

%
Kemajuan

10

12

%
% Bobot
Kemajuan

16

%
Kemajuan

%
Bobot

90%

0.061%

90%

18

%
Kemajuan

20

90%

0.061%

90%

100%

0.553%

100%

0.553% 100%

0.553% 100%

0.553% 100%

0.553% 100%

100%

0.140%

100%

0.140% 100%

0.140% 100%

0.140% 100%

0.140% 100%

100%

0.524%

100%

0.524% 100%

0.524% 100%

0.524% 100%

100%

0.388%

100%

0.388% 100%

0.388% 100%

100%

0.025%

100%

0.025% 100%

100%

0.062%

100%

0.062% 100%

100%

0.049%

100%

100%

0.063%

100%

0.515%
0.083%

22

26

28

%
Bobot

%
Kemajuan

%
Bobot

%
Kemajuan

%
Bobot

%
Kemajuan

%
Bobot

%
Kemajuan

90%

0.061%

90%

0.061%

90%

0.061%

90%

0.061%

90%

0.553% 100%

0.553% 100%

0.553%

100%

0.140% 100%

0.140% 100%

0.140%

100%

0.524% 100%

0.524% 100%

0.524% 100%

0.524%

100%

0.388% 100%

0.388% 100%

0.388% 100%

0.388% 100%

0.388%

100%

0.025% 100%

0.025% 100%

0.025% 100%

0.025% 100%

0.025% 100%

0.025%

100%

0.062% 100%

0.062% 100%

0.062% 100%

0.062% 100%

0.062% 100%

0.062%

100%

0.049% 100%

0.049% 100%

0.049% 100%

0.049% 100%

0.049% 100%

0.049% 100%

0.049%

100%

100%

0.063% 100%

0.063% 100%

0.063% 100%

0.063% 100%

0.063% 100%

0.063% 100%

0.063%

100%

0.216%

100%

0.216% 100%

0.216% 100%

0.216% 100%

0.216% 100%

0.216% 100%

0.216% 100%

0.216%

100%

100%

0.515%

100%

0.515% 100%

0.515%

80%

0.412% 100%

0.515% 100%

0.515% 100%

0.515% 100%

0.515%

100%

100%

0.083%

100%

0.083% 100%

0.083% 100%

0.083% 100%

0.083% 100%

0.083% 100%

0.083% 100%

0.083%

100%

0.000%

0.000%

0.000%

0.000%

0.000%

0.000%

0.000%

0.061%

%
Bobot

0.061%

%
Bobot

0.813%
9.274%

1.606%

0.025%
0.062%
0.049%
0.063%
0.216%
Sub Total N

N
N.1

%
Bobot

8
%
Kemajuan

0.553%
0.140%
0.524%
0.388%
Sub Total M

6
%
Bobot

0.068%
Sub Total K3 =
Sub Total K =

%
Kemajuan

0.416%

0.000%

0.151%
0.132%
0.105%

100%

0.151%

100%

0.151% 100%

0.151% 100%

0.151% 100%

0.151% 100%

0.151% 100%

0.151% 100%

0.151%

100%

100%

0.132%

100%

0.132% 100%

0.132%

90%

0.119% 100%

0.132% 100%

0.132% 100%

0.132% 100%

0.132%

100%

0%

0.000%

0%

0%

0.000%

0%

0%

0.000%

0%

0.299%
0.284%
0.084%
1.059%
0.926%
0.502%

100%

0.299%

100%

0.299% 100%

0.299% 100%

0.299% 100%

0.299% 100%

0.299% 100%

0.299% 100%

0.299%

100%

100%

0.284%

100%

0.284% 100%

0.284% 100%

0.284% 100%

0.284% 100%

0.284% 100%

0.284% 100%

0.284%

100%

100%

0.084%

100%

0.084% 100%

0.084% 100%

0.084% 100%

0.084% 100%

0.084% 100%

0.084% 100%

0.084%

100%

100%

1.059%

100%

1.059% 100%

1.059% 100%

1.059% 100%

1.059% 100%

1.059% 100%

1.059% 100%

1.059%

100%

100%

0.926%

100%

0.926% 100%

0.926% 100%

0.926% 100%

0.926% 100%

0.926% 100%

0.926% 100%

0.926%

100%

0%

0.000%

0%

0%

0.000%

0%

0.020%

100%

0.020%

100%

0.020% 100%

0.020%

100%

0.000%

0.000%

0%

0.000%

0%

0.000%

0%

0.000%

0.986%

\\vboxsrv\conversion_tmp\scratch_5\198289533.xlsx.ms_office

0.000%

0%

0.020% 100%

0.000%

0%

0.020% 100%

0.000%

0%

0.020% 100%

0.000%

0%

0.020% 100%

0.000%

0%

0.020% 100%

0.000%

Halaman43Dari80

NO

URAIAN PEKERJAAN

Bobot
%
Bobot

Besi Beton
6 Ring Balk 10/15
Beton - Site mix
Begisting
Besi Beton
Sub Total N.2 =
Sub Total N =

%
Kemajuan

6
%
Bobot

%
Kemajuan

10

12

%
% Bobot
Kemajuan

%
Bobot

16

%
Kemajuan

%
Bobot

18

%
Kemajuan

%
Bobot

20

%
Bobot

%
Kemajuan

%
Kemajuan

%
Bobot

0.015%

100%

0.015%

100%

0.015% 100%

0.015% 100%

0.015% 100%

0.015% 100%

0.031%
0.042%
0.154%
3.417%

100%

0.031%

100%

0.031% 100%

0.031% 100%

0.031% 100%

100%

0.042%

100%

0.042% 100%

0.042% 100%

0.042% 100%

100%

0.154%

100%

0.154% 100%

0.154% 100%

0.154% 100%

22

%
Kemajuan

%
Bobot

26

%
Kemajuan

28

%
Bobot

%
Kemajuan

%
Bobot

0.015% 100%

0.015% 100%

0.015%

100%

0.031% 100%

0.031% 100%

0.031% 100%

0.031%

100%

0.042% 100%

0.042% 100%

0.042% 100%

0.042%

100%

0.154% 100%

0.154% 100%

0.154% 100%

0.154%

100%

4.403%

Grand Total 100.00%

\\vboxsrv\conversion_tmp\scratch_5\198289533.xlsx.ms_office

98.530%

98.440%

98.530%

98.324%

98.530%

98.530%

98.509%

98.458%

Halaman44Dari80

Kontraktor
Cluster
Periode
NO

: PT
: J- ELITE I
:-

98.235%

URAIAN PEKERJAAN

Bobot

28

30

% Kemajuan

A
1
2
3
4
B
1
2
3
4
C
C.1
1

PEKERJAAN PENDAHULUAN
Pek. Persiapan lahan
Pek. Pembuatan Direksi Keet
Pemasangan Bouwplank
Penerangan dan Air kerja

%
Bobot

36

%
Kemajuan

%
Bobot

38

%
Kemajuan

%
Bobot

40

%
Kemajuan

%
Bobot

42

%
Kemajuan

%
Bobot

46

%
Kemajuan

%
Bobot

48

%
Kemajuan

%
Bobot

50

%
Kemajuan

%
Bobot

52

%
Kemajuan

%
Bobot

%
Kemajuan

0.163% 100%

0.163% 100%

0.163% 100%

0.163% 100%

0.163% 100%

0.163% 100%

0.163% 100%

0.163% 100%

0.163% 100%

0.163% 100%

0.163%

0.117% 100%

0.117% 100%

0.117% 100%

0.117% 100%

0.117% 100%

0.117% 100%

0.117% 100%

0.117% 100%

0.117% 100%

0.117% 100%

0.117%

0.149% 100%

0.149% 100%

0.149% 100%

0.149% 100%

0.149% 100%

0.149% 100%

0.149% 100%

0.149% 100%

0.149% 100%

0.149% 100%

0.149%

0.155% 100%

0.155% 100%

0.155% 100%

0.155% 100%

0.155% 100%

0.155% 100%

0.155% 100%

0.155% 100%

0.155% 100%

0.155% 100%

0.155%

Sub Total A=

0.296% 100%

0.296% 100%

0.296% 100%

0.296% 100%

0.296% 100%

0.296% 100%

0.296% 100%

0.296% 100%

0.296% 100%

0.296% 100%

0.296%

0.049% 100%

0.049% 100%

0.049% 100%

0.049% 100%

0.049% 100%

0.049% 100%

0.049% 100%

0.049% 100%

0.049% 100%

0.049% 100%

0.049%

0.081% 100%

0.081% 100%

0.081% 100%

0.081% 100%

0.081% 100%

0.081% 100%

0.081% 100%

0.081% 100%

0.081% 100%

0.081% 100%

0.081%

0.038% 100%

0.038% 100%

0.038% 100%

0.038% 100%

0.038% 100%

0.038% 100%

0.038% 100%

0.038% 100%

0.038% 100%

0.038% 100%

0.038%

Sub Total B=

0.296%
0.049%
0.081%
0.038%
0.465%

1.318%
0.789%

1.318% 100%

1.318% 100%

1.318% 100%

1.318% 100%

1.318% 100%

1.318% 100%

1.318% 100%

1.318% 100%

1.318% 100%

1.318% 100%

1.318%

0.789% 100%

0.789% 100%

0.789% 100%

0.789% 100%

0.789% 100%

0.789% 100%

0.789% 100%

0.789% 100%

0.789% 100%

0.789% 100%

0.789%

0.192%
0.126%
0.720%

0.192% 100%

0.192% 100%

0.192% 100%

0.192% 100%

0.192% 100%

0.192% 100%

0.192% 100%

0.192% 100%

0.192% 100%

0.192% 100%

0.192%

0.126% 100%

0.126% 100%

0.126% 100%

0.126% 100%

0.126% 100%

0.126% 100%

0.126% 100%

0.126% 100%

0.126% 100%

0.126% 100%

0.126%

0.720% 100%

0.720% 100%

0.720% 100%

0.720% 100%

0.720% 100%

0.720% 100%

0.720% 100%

0.720% 100%

0.720% 100%

0.720% 100%

0.720%

0.844%
0.331%
0.770%

0.844% 100%

0.844% 100%

0.844% 100%

0.844% 100%

0.844% 100%

0.844% 100%

0.844% 100%

0.844% 100%

0.844% 100%

0.844% 100%

0.844%

0.331% 100%

0.331% 100%

0.331% 100%

0.331% 100%

0.331% 100%

0.331% 100%

0.331% 100%

0.331% 100%

0.331% 100%

0.331% 100%

0.331%

0.331% 100%

0.770% 100%

0.770% 100%

0.770% 100%

0.770% 100%

0.770% 100%

0.770% 100%

0.770% 100%

0.770% 100%

0.770% 100%

0.770%

0.550%
0.279%
0.162%

0.550% 100%

0.550% 100%

0.550% 100%

0.550% 100%

0.550% 100%

0.550% 100%

0.550% 100%

0.550% 100%

0.550% 100%

0.550% 100%

0.550%

0.279% 100%

0.279% 100%

0.279% 100%

0.279% 100%

0.279% 100%

0.279% 100%

0.279% 100%

0.279% 100%

0.279% 100%

0.279% 100%

0.279%

0.162% 100%

0.162% 100%

0.162% 100%

0.162% 100%

0.162% 100%

0.162% 100%

0.162% 100%

0.162% 100%

0.162% 100%

0.162% 100%

0.162%

0.306%
0.048%
0.591%
7.026%

0.306% 100%

0.306% 100%

0.306% 100%

0.306% 100%

0.306% 100%

0.306% 100%

0.306% 100%

0.306% 100%

0.306% 100%

0.306% 100%

0.306%

0.048% 100%

0.048% 100%

0.048% 100%

0.048% 100%

0.048% 100%

0.048% 100%

0.048% 100%

0.048% 100%

0.048% 100%

0.048% 100%

0.048%

0.591% 100%

0.591% 100%

0.591% 100%

0.591% 100%

0.591% 100%

0.591% 100%

0.591% 100%

0.591% 100%

0.591% 100%

0.591% 100%

0.591%

0.664%

0.664% 100%

0.664% 100%

0.664% 100%

0.664% 100%

0.664% 100%

0.664% 100%

0.664% 100%

0.664% 100%

0.664% 100%

0.664% 100%

0.664%

PEKERJAAN TANAH
Galian Tanah Pondasi Plat
Galian Tanah Sloof
Urungan Tanah kembali (Back Fill)
Urungan TanahPeil 0.00
PEKERJAAN BETON
LANTAI DASAR
Pondasi plat (1X1)
Beton (Site Mix 1:2:3)
Besi beton
Sumbu pondasi plat 20/30
Beton (Site Mix 1:2:3)
Begisting
Besi Beton
Sloof 20/30
Beton(Site Mix 1:2:3)
Begisting
Besi Beton
Balok Konsol Plat Luiffel
Beton (Site Mix 1:2:3)
Begisting
Wiremesh M6A
Tangga
Beton (Ready Mix Concrete)
Begisting
Besi Beton

LANTAI 2
1 Kolom Struktur 15/40
Beton(Site Mix 1:2:3)

32

%
Kemajuan

0.163%
0.117%
0.149%
0.155%
0.584%

Sub Total C1=

C.2

%
Bobot

\\vboxsrv\conversion_tmp\scratch_5\198289533.xlsx.ms_office

Halaman45Dari80

NO

URAIAN PEKERJAAN

Bobot

28

30

%
% Kemajuan
Bobot

Begisting
Besi Beton
Kolom Praktis 15/15
Beton (Site Mix 1:2:3)
Begisting
Besi Beton
Balok Struktur
Beton (Ready Mix Concrete)
Begisting
Besi Beton
Plat Lantai (Termasuk Balkon)
Beton (Ready Mix Concrete)
Begisting
Wiremesh M6A
Balok Konsol Plat Luiffel
Beton(Site Mix 1:2:3)
Begisting
Wiremesh M6A
Tangga
Beton (Ready Mix Concrete)
Begisting
Besi Beton
Sub Total C2=

C.3

LANTAI ATAP
1 Kolom Struktur
Beton (Site Mix 1:2:3)
Begisting
Besi Beton
2 Kolom Praktis
Beton (Site Mix 1:2:3)
Begisting
Besi Beton
3 Balok Atap
Beton (Ready Mix Concrete)
Begisting
Besi Beton
4 Plat lantai (Finishing throwell)
Beton (Ready Mix Concrete)
Begisting
Wiremesh M6A

32

%
Kemajuan

%
Bobot

36

%
Kemajuan

%
Bobot

38

%
Kemajuan

%
Bobot

40

%
Kemajuan

%
Bobot

42

%
Kemajuan

%
Bobot

46

%
Kemajuan

%
Bobot

48

%
Kemajuan

%
Bobot

50

%
Kemajuan

%
Bobot

52

%
Kemajuan

%
Bobot

%
Kemajuan

0.474%
1.629%

0.474% 100%

0.474% 100%

0.474% 100%

0.474% 100%

0.474% 100%

0.474% 100%

0.474% 100%

0.474% 100%

0.474% 100%

0.474% 100%

0.474%

1.629% 100%

1.629% 100%

1.629% 100%

1.629% 100%

1.629% 100%

1.629% 100%

1.629% 100%

1.629% 100%

1.629% 100%

1.629% 100%

1.629%

0.136%
0.089%
0.190%

0.136% 100%

0.136% 100%

0.136% 100%

0.136% 100%

0.136% 100%

0.136% 100%

0.136% 100%

0.136% 100%

0.136% 100%

0.136% 100%

0.136%

0.089% 100%

0.089% 100%

0.089% 100%

0.089% 100%

0.089% 100%

0.089% 100%

0.089% 100%

0.089% 100%

0.089% 100%

0.089% 100%

0.089%

0.190% 100%

0.190% 100%

0.190% 100%

0.190% 100%

0.190% 100%

0.190% 100%

0.190% 100%

0.190% 100%

0.190% 100%

0.190% 100%

0.190%

0.934%
0.512%
1.938%

0.934% 100%

0.934% 100%

0.934% 100%

0.934% 100%

0.934% 100%

0.934% 100%

0.934% 100%

0.934% 100%

0.934% 100%

0.934% 100%

0.934%

0.512% 100%

0.512% 100%

0.512% 100%

0.512% 100%

0.512% 100%

0.512% 100%

0.512% 100%

0.512% 100%

0.512% 100%

0.512% 100%

0.512%

1.938% 100%

1.938% 100%

1.938% 100%

1.938% 100%

1.938% 100%

1.938% 100%

1.938% 100%

1.938% 100%

1.938% 100%

1.938% 100%

1.938%

1.592%
0.641%
0.490%

1.592% 100%

1.592% 100%

1.592% 100%

1.592% 100%

1.592% 100%

1.592% 100%

1.592% 100%

1.592% 100%

1.592% 100%

1.592% 100%

1.592%

0.641% 100%

0.641% 100%

0.641% 100%

0.641% 100%

0.641% 100%

0.641% 100%

0.641% 100%

0.641% 100%

0.641% 100%

0.641% 100%

0.641%

0.490% 100%

0.490% 100%

0.490% 100%

0.490% 100%

0.490% 100%

0.490% 100%

0.490% 100%

0.490% 100%

0.490% 100%

0.490% 100%

0.490%

0.227%
0.119%
0.130%

0.227% 100%

0.227% 100%

0.227% 100%

0.227% 100%

0.227% 100%

0.227% 100%

0.227% 100%

0.227% 100%

0.227% 100%

0.227% 100%

0.227%

0.119% 100%

0.119% 100%

0.119% 100%

0.119% 100%

0.119% 100%

0.119% 100%

0.119% 100%

0.119% 100%

0.119% 100%

0.119% 100%

0.119%

0.130% 100%

0.130% 100%

0.130% 100%

0.130% 100%

0.130% 100%

0.130% 100%

0.130% 100%

0.130% 100%

0.130% 100%

0.130% 100%

0.130%

0.297%
0.141%
0.514%
10.717%

0.297% 100%

0.297% 100%

0.297% 100%

0.297% 100%

0.297% 100%

0.297% 100%

0.297% 100%

0.297% 100%

0.297% 100%

0.297% 100%

0.297%

0.141% 100%

0.141% 100%

0.141% 100%

0.141% 100%

0.141% 100%

0.141% 100%

0.141% 100%

0.141% 100%

0.141% 100%

0.141% 100%

0.141%

0.514% 100%

0.514% 100%

0.514% 100%

0.514% 100%

0.514% 100%

0.514% 100%

0.514% 100%

0.514% 100%

0.514% 100%

0.514% 100%

0.514%

0.622%
0.447%
1.403%

0.622% 100%

0.622% 100%

0.622% 100%

0.622% 100%

0.622% 100%

0.622% 100%

0.622% 100%

0.622% 100%

0.622% 100%

0.622% 100%

0.622%

0.447% 100%

0.447% 100%

0.447% 100%

0.447% 100%

0.447% 100%

0.447% 100%

0.447% 100%

0.447% 100%

0.447% 100%

0.447% 100%

0.447%

1.403% 100%

1.403% 100%

1.403% 100%

1.403% 100%

1.403% 100%

1.403% 100%

1.403% 100%

1.403% 100%

1.403% 100%

1.403% 100%

1.403%

0.127%
0.085%
0.225%

0.127% 100%

0.127% 100%

0.127% 100%

0.127% 100%

0.127% 100%

0.127% 100%

0.127% 100%

0.127% 100%

0.127% 100%

0.127% 100%

0.127%

0.085% 100%

0.085% 100%

0.085% 100%

0.085% 100%

0.085% 100%

0.085% 100%

0.085% 100%

0.085% 100%

0.085% 100%

0.085% 100%

0.085%

0.225% 100%

0.225% 100%

0.225% 100%

0.225% 100%

0.225% 100%

0.225% 100%

0.225% 100%

0.225% 100%

0.225% 100%

0.225% 100%

0.225%

0.880%
0.483%
1.816%

0.880% 100%

0.880% 100%

0.880% 100%

0.880% 100%

0.880% 100%

0.880% 100%

0.880% 100%

0.880% 100%

0.880% 100%

0.880% 100%

0.880%

0.483% 100%

0.483% 100%

0.483% 100%

0.483% 100%

0.483% 100%

0.483% 100%

0.483% 100%

0.483% 100%

0.483% 100%

0.483% 100%

0.483%

1.816% 100%

1.816% 100%

1.816% 100%

1.816% 100%

1.816% 100%

1.816% 100%

1.816% 100%

1.816% 100%

1.816% 100%

1.816% 100%

1.816%

1.367%
0.735%
0.416%

1.367% 100%

1.367% 100%

1.367% 100%

1.367% 100%

1.367% 100%

1.367% 100%

1.367% 100%

1.367% 100%

1.367% 100%

1.367% 100%

1.367%

0.735% 100%

0.735% 100%

0.735% 100%

0.735% 100%

0.735% 100%

0.735% 100%

0.735% 100%

0.735% 100%

0.735% 100%

0.735% 100%

0.735%

0.416% 100%

0.416% 100%

0.416% 100%

0.416% 100%

0.416% 100%

0.416% 100%

0.416% 100%

0.416% 100%

0.416% 100%

0.416% 100%

0.416%

\\vboxsrv\conversion_tmp\scratch_5\198289533.xlsx.ms_office

Halaman46Dari80

NO

URAIAN PEKERJAAN

Bobot

28

30

%
% Kemajuan
Bobot

Sub Total C3=

C.4

LANTAI ATAP KOTAK SABUN

1 Kolom Praktis 15/15
Beton (Site Mix 1:2:3)
Begisting
Besi Beton
2 Ring Balok 15/15
Beton(Site Mix 1:2:3)
Begisting
Besi Beton
3 Dak Beton
Beton(Site Mix 1:2:3)
Begisting
Wiremesh M6A

1
2
3
4
D.2

D.3

%
Bobot

38

%
Kemajuan

%
Bobot

40

%
Kemajuan

%
Bobot

42

%
Kemajuan

%
Bobot

46

%
Kemajuan

%
Bobot

48

%
Kemajuan

%
Bobot

50

%
Kemajuan

%
Bobot

52

%
Kemajuan

%
Bobot

%
Kemajuan

8.608%

0.081% 100%

0.081% 100%

0.081% 100%

0.081% 100%

0.081% 100%

0.081% 100%

0.081% 100%

0.081% 100%

0.081% 100%

0.081%

0.060% 100%

0.060% 100%

0.060% 100%

0.060% 100%

0.060% 100%

0.060% 100%

0.060% 100%

0.060% 100%

0.060% 100%

0.060% 100%

0.060%

0.131% 100%

0.131% 100%

0.131% 100%

0.131% 100%

0.131% 100%

0.131% 100%

0.131% 100%

0.131% 100%

0.131% 100%

0.131% 100%

0.131%

0.096%
0.036%
0.146%

0.096% 100%

0.096% 100%

0.096% 100%

0.096% 100%

0.096% 100%

0.096% 100%

0.096% 100%

0.096% 100%

0.096% 100%

0.096% 100%

0.096%

0.036% 100%

0.036% 100%

0.036% 100%

0.036% 100%

0.036% 100%

0.036% 100%

0.036% 100%

0.036% 100%

0.036% 100%

0.036% 100%

0.036%

0.146% 100%

0.146% 100%

0.146% 100%

0.146% 100%

0.146% 100%

0.146% 100%

0.146% 100%

0.146% 100%

0.146% 100%

0.146% 100%

0.146%

3.464%
0.139%
0.102%
4.254%

3.464% 100%

3.464% 100%

3.464% 100%

3.464% 100%

3.464% 100%

3.464% 100%

3.464% 100%

3.464% 100%

3.464% 100%

3.464% 100%

3.464%

0.139% 100%

0.139% 100%

0.139% 100%

0.139% 100%

0.139% 100%

0.139% 100%

0.139% 100%

0.139% 100%

0.139% 100%

0.139% 100%

0.139%

0.102% 100%

0.102% 100%

0.102% 100%

0.102% 100%

0.102% 100%

0.102% 100%

0.102% 100%

0.102% 100%

0.102% 100%

0.102% 100%

0.102%

0.044%
0.046%
0.075%

0.044% 100%

0.044% 100%

0.044% 100%

0.044% 100%

0.044% 100%

0.044% 100%

0.044% 100%

0.044% 100%

0.044% 100%

0.044% 100%

0.044%

0.046% 100%

0.046% 100%

0.046% 100%

0.046% 100%

0.046% 100%

0.046% 100%

0.046% 100%

0.046% 100%

0.046% 100%

0.046% 100%

0.046%

0.075% 100%

0.075% 100%

0.075% 100%

0.075% 100%

0.075% 100%

0.075% 100%

0.075% 100%

0.075% 100%

0.075% 100%

0.075% 100%

0.075%

0.588% 100%

0.588% 100%

0.588% 100%

0.588% 100%

0.588% 100%

0.588% 100%

0.588% 100%

0.588% 100%

0.588% 100%

0.588% 100%

0.588%

0.244% 100%

0.244% 100%

0.244% 100%

0.244% 100%

0.244% 100%

0.244% 100%

0.244% 100%

0.244% 100%

0.244% 100%

0.244% 100%

0.244%

0.372% 100%

0.372% 100%

0.372% 100%

0.372% 100%

0.372% 100%

0.372% 100%

0.372% 100%

0.372% 100%

0.372% 100%

0.372% 100%

0.372%

Sub Total C5 =
Sub Total C =

0.588%
0.244%
0.372%
1.369%
31.975%

0.424% 100%

0.424% 100%

0.424% 100%

0.424% 100%

0.424% 100%

0.424% 100%

0.424% 100%

0.424% 100%

0.424% 100%

0.424% 100%

0.424%

4.127% 100%

4.127% 100%

4.127% 100%

4.127% 100%

4.127% 100%

4.127% 100%

4.127% 100%

4.127% 100%

4.127% 100%

4.127% 100%

4.127%

0.492% 100%

0.492% 100%

0.492% 100%

0.492% 100%

0.492% 100%

0.492% 100%

0.492% 100%

0.492% 100%

0.492% 100%

0.492% 100%

0.492%

3.735% 100%

3.735% 100%

3.735% 100%

3.735% 100%

3.735% 100%

3.735% 100%

3.735% 100%

3.735% 100%

3.735% 100%

3.735% 100%

3.735%

Sub Total D1 =

0.424%
4.127%
0.492%
3.735%
8.779%

4.965% 100%

4.965% 100%

4.965% 100%

4.965% 100%

4.965% 100%

4.965% 100%

4.965% 100%

4.965% 100%

4.965% 100%

4.965% 100%

4.965%

4.493% 100%

4.493% 100%

4.493% 100%

4.493% 100%

4.493% 100%

4.493% 100%

4.493% 100%

4.493% 100%

4.493% 100%

4.493% 100%

4.493%

Sub Total D2=

4.965%
4.493%
9.458%
1.577%
1.427%

1.577% 100%

1.577% 100%

1.577% 100%

1.577% 100%

1.577% 100%

1.577% 100%

1.577% 100%

1.577% 100%

1.577% 100%

1.577% 100%

1.577%

1.427% 100%

1.427% 100%

1.427% 100%

1.427% 100%

1.427% 100%

1.427% 100%

1.427% 100%

1.427% 100%

1.427% 100%

1.427% 100%

1.427%

PEKERJAAN DINDING
LANTAI DASAR
Pasangan 1/2 bata 1:2
Pasangan 1/2 bata 1:4
Plesteran 1:2 + Acian
Plesteran 1:4 + Acian

LANTAI 2
1 Pasangan 1/2 bata 1:4
2 Plesteran 1:4 + Acian
LANTAI ATAP/PAGAR
1 Pasangan 1/2 bata 1:4
2 Plesteran 1:4 + Acian

36

%
Kemajuan

0.081% 100%

LANTAI ATAP TOPI

1 Kolom 15/15
Beton(Site Mix 1:2:3)
Begisting
Besi beton
2 Plat Dak
Beton (Site Mix 1:2:3)
Begisting
Wiremesh M6A

D
D.1

%
Bobot

0.081%
0.060%
0.131%

Sub Total C4 =
C.5

32

%
Kemajuan

\\vboxsrv\conversion_tmp\scratch_5\198289533.xlsx.ms_office

Halaman47Dari80

NO

URAIAN PEKERJAAN

Bobot

28

30

%
% Kemajuan
Bobot

Sub Total D3 =
Sub Total D =
E
E.1
1
2
3
4
5
6
7
8
9
10
11
12
13
E.2
1
2
3
4
5
6
7
8
9
10
11
E.3
1
2

F
F.1

PEKERJAAN KUSEN PINTU DAN JENDELA

LANTAI DASAR
Pemasangan Kusen P1
Pemasangan Kusen J1
Pemasangan Kusen J2
Pemasangan Kusen P2
Pemasangan Kusen J5
Pemasangan Kusen V1
Pemasangan Daun Pintu P1
Pemasangan Daun Jendela J1
Pemasangan Daun Jendela J2
Pemasangan Daun Pintu P2
Pemasangan Daun Jendela J5
Pemasangan Daun Jendela V1
Pemasangan Daun Pintu PVC
Sub Total F.1 =
LANTAI 2
Pemasangan Kusen J1
Pemasangan Kusen P2
Pemasangan Kusen J3
Pemasangan Kusen J4
Pemasangan Kusen V1
Pemasangan Daun Jendela J1
Pemasangan Daun Pintu P2
Pemasangan Daun Jendela J3
Pemasangan Daun Jendela J4
Pemasangan Daun Jendela V1
Pemasangan Daun Pintu PVC
Sub Total F.2 =
LANTAI ATAP
Pemasangan Kusen P3
Pemasangan Daun Pintu P3
Sub Total F.3 =
Sub Total F
=

32

%
Kemajuan

%
Bobot

36

%
Kemajuan

%
Bobot

38

%
Kemajuan

%
Bobot

40

%
Kemajuan

%
Bobot

42

%
Kemajuan

%
Bobot

46

%
Kemajuan

%
Bobot

48

%
Kemajuan

%
Bobot

50

%
Kemajuan

%
Bobot

52

%
Kemajuan

%
Bobot

%
Kemajuan

3.003%
21.240%

0.291%
0.396%
0.757%
0.726%
0.194%
0.132%
0.680%
0.388%
0.583%
1.359%
0.140%
0.058%
0.175%

0.291% 100%

0.291% 100%

0.291% 100%

0.291% 100%

0.291% 100%

0.291% 100%

0.291% 100%

0.291% 100%

0.291% 100%

0.291% 100%

0.291%

0.396% 100%

0.396% 100%

0.396% 100%

0.396% 100%

0.396% 100%

0.396% 100%

0.396% 100%

0.396% 100%

0.396% 100%

0.396% 100%

0.396%

0.757% 100%

0.757% 100%

0.757% 100%

0.757% 100%

0.757% 100%

0.757% 100%

0.757% 100%

0.757% 100%

0.757% 100%

0.757% 100%

0.757%

0.726% 100%

0.726% 100%

0.726% 100%

0.726% 100%

0.726% 100%

0.726% 100%

0.726% 100%

0.726% 100%

0.726% 100%

0.726% 100%

0.726%

0.194% 100%

0.194% 100%

0.194% 100%

0.194% 100%

0.194% 100%

0.194% 100%

0.194% 100%

0.194% 100%

0.194% 100%

0.194% 100%

0.194%

0.132% 100%

0.132% 100%

0.132% 100%

0.132% 100%

0.132% 100%

0.132% 100%

0.132% 100%

0.132% 100%

0.132% 100%

0.132% 100%

0.132%

0.680% 100%

0.680% 100%

0.680% 100%

0.680% 100%

0.680% 100%

0.680% 100%

0.680% 100%

0.680% 100%

0.680% 100%

0.680% 100%

0.680%

0.388% 100%

0.388% 100%

0.388% 100%

0.388% 100%

0.388% 100%

0.388% 100%

0.388% 100%

0.388% 100%

0.388% 100%

0.388% 100%

0.388%

0.583% 100%

0.583% 100%

0.583% 100%

0.583% 100%

0.583% 100%

0.583% 100%

0.583% 100%

0.583% 100%

0.583% 100%

0.583% 100%

0.583%

1.359% 100%

1.359% 100%

1.359% 100%

1.359% 100%

1.359% 100%

1.359% 100%

1.359% 100%

1.359% 100%

1.359% 100%

1.359% 100%

1.359%

0.140% 100%

0.140% 100%

0.140% 100%

0.140% 100%

0.140% 100%

0.140% 100%

0.140% 100%

0.140% 100%

0.140% 100%

0.140% 100%

0.140%

0.058% 100%

0.058% 100%

0.058% 100%

0.058% 100%

0.058% 100%

0.058% 100%

0.058% 100%

0.058% 100%

0.058% 100%

0.058% 100%

0.058%

0.175% 100%

0.175% 100%

0.175% 100%

0.175% 100%

0.175% 100%

0.175% 100%

0.175% 100%

0.175% 100%

0.175% 100%

0.175% 100%

0.175%

0.396% 100%

0.396% 100%

0.396% 100%

0.396% 100%

0.396% 100%

0.396% 100%

0.396% 100%

0.396% 100%

0.396% 100%

0.396% 100%

0.396%

1.089% 100%

1.089% 100%

1.089% 100%

1.089% 100%

1.089% 100%

1.089% 100%

1.089% 100%

1.089% 100%

1.089% 100%

1.089% 100%

1.089%

0.439% 100%

0.439% 100%

0.439% 100%

0.439% 100%

0.439% 100%

0.439% 100%

0.439% 100%

0.439% 100%

0.439% 100%

0.439% 100%

0.439%

0.303% 100%

0.303% 100%

0.303% 100%

0.303% 100%

0.303% 100%

0.303% 100%

0.303% 100%

0.303% 100%

0.303% 100%

0.303% 100%

0.303%

0.132% 100%

0.132% 100%

0.132% 100%

0.132% 100%

0.132% 100%

0.132% 100%

0.132% 100%

0.132% 100%

0.132% 100%

0.132% 100%

0.132%

5.880%

0.396%
1.089%
0.439%
0.303%
0.132%
0.388%
2.039%
0.427%
0.373%
0.058%
0.175%

0.388%

90%

0.350%

90%

0.350%

90%

0.350%

90%

0.350%

90%

0.350%

90%

0.350%

90%

0.350%

90%

0.350%

90%

0.350%

90%

0.350%

1.835%

90%

1.835%

90%

1.835%

90%

1.835%

90%

1.835%

90%

1.835%

90%

1.835%

90%

1.835%

90%

1.835%

90%

1.835%

90%

1.835%

0.427%

90%

0.384%

90%

0.384%

90%

0.384%

90%

0.384%

90%

0.384%

95%

0.406%

90%

0.384%

90%

0.384%

90%

0.384%

95%

0.406%

0.373% 100%

0.373% 100%

0.373% 100%

0.373% 100%

0.373% 100%

0.373% 100%

0.373% 100%

0.373% 100%

0.373% 100%

0.373% 100%

0.373%

0.058% 100%

0.058% 100%

0.058% 100%

0.058% 100%

0.058% 100%

0.058% 100%

0.058% 100%

0.058% 100%

0.058% 100%

0.058% 100%

0.058%

0.175% 100%

0.175% 100%

0.175% 100%

0.175% 100%

0.175% 100%

0.175% 100%

0.175% 100%

0.175% 100%

0.175% 100%

0.175% 100%

0.175%

0.272% 100%

0.272% 100%

0.272% 100%

0.272% 100%

0.272% 100%

0.272% 100%

0.272% 100%

0.272% 100%

0.272% 100%

0.272% 100%

0.272%

0.621% 100%

0.621% 100%

0.621% 100%

0.621% 100%

0.621% 100%

0.621% 100%

0.621% 100%

0.621% 100%

0.621% 100%

0.621% 100%

0.621%

5.819%

0.272%
0.621%
0.893%
12.592%

PEKERJAAN PLAFOND
LANTAI DASAR

\\vboxsrv\conversion_tmp\scratch_5\198289533.xlsx.ms_office

Halaman48Dari80

NO

URAIAN PEKERJAAN

Bobot

28

30

%
% Kemajuan
Bobot

1 Pasang Rangka dan Gypsum 9 mm

2 Pasang Profil Gypsum
Sub Total F.1 =
F.2 LANTAI 2
1 Pasang Rangka dan Gypsum 9 mm
2 Pasang Profil Gypsum
Sub Total F.2 =
F.3 LANTAI ATAP/KOTAK SABUN
1 Pasang Rangka dan Gypsum 9 mm
2 Pasang Profil Gypsum
Sub Total F.3 =
Sub Total F =
G
G.1
1
2
3
4
5
G.2
1
2
3
4
5

H
H.1
1
2
3
4
5
6
7

PEKERJAAN LANTAI DAN DINDING

LANTAI DASAR
Pasang Keramik Lantai 40x40 cm
Pasang Plint Keramik 10x40 cm
Pasang Keramik Lantai KM/WC 20x20 cm
Pasang Keramik Dinding KM/WC
Pasang Keramik Tangga
Sub Total G1 =
LANTAI 2
Pasang Keramik Lantai 40x40 cm
Pasang Plint Keramik 10x40 cm
Pasang Keramik Lantai KM/WC 20x20 cm
Pasang Keramik Dinding KM/WC
Pasang Keramik Tangga
Sub Total G2 =
Sub Total G =
PEKERJAAN INSTALASI LISTRIK
LANTAI DASAR
Instalasi lampu
Stop Kontak
Saklar tunggal
Saklar Double
Saklar triple
Panel Box
Arde
Sub Total H.1 =

32

%
Kemajuan

%
Bobot

36

%
Kemajuan

%
Bobot

38

%
Kemajuan

%
Bobot

40

%
Kemajuan

%
Bobot

42

%
Kemajuan

%
Bobot

46

%
Kemajuan

%
Bobot

48

%
Kemajuan

%
Bobot

50

%
Kemajuan

%
Bobot

52

%
Kemajuan

%
Bobot

%
Kemajuan
1.208%

1.208%
0.000%
1.208%

1.208% 100%

1.208% 100%

1.208% 100%

1.208% 100%

1.208% 100%

1.208% 100%

1.208% 100%

1.208% 100%

1.208% 100%

1.208% 100%

0%

0%

0%

0%

0%

0%

0%

0%

0%

0%

1.116%
0.000%
1.116%

1.116% 100%

1.116% 100%

1.116% 100%

1.116% 100%

1.116% 100%

1.116% 100%

1.116% 100%

1.116% 100%

1.116% 100%

1.116% 100%

1.116%

0.225%
0.000%
0.225%
2.549%

0.225% 100%

0.225% 100%

0.225% 100%

0.225% 100%

0.225% 100%

0.225% 100%

0.225% 100%

0.225% 100%

0.225% 100%

0.225% 100%

0.225%

2.357%
0.000%
0.133%
0.995%
0.591%
4.077%

2.357% 100%

2.357% 100%

2.357% 100%

2.357% 100%

2.357% 100%

2.357% 100%

2.357% 100%

2.357% 100%

2.357% 100%

2.357% 100%

2.357%

0.133% 100%

0.133% 100%

0.133% 100%

0.133% 100%

0.133% 100%

0.133% 100%

0.133% 100%

0.133% 100%

0.133% 100%

0.133% 100%

0.133%

0.995% 100%

0.995% 100%

0.995% 100%

0.995% 100%

0.995% 100%

0.995% 100%

0.995% 100%

0.995% 100%

0.995% 100%

0.995% 100%

0.995%

0.591% 100%

0.591% 100%

0.591% 100%

0.591% 100%

0.591% 100%

0.591% 100%

0.591% 100%

0.591% 100%

0.591% 100%

0.591% 100%

0.591%

1.749%
0.000%
0.206%
0.733%
0.439%
3.126%
7.204%

1.749% 100%

1.749% 100%

1.749% 100%

1.749% 100%

1.749% 100%

1.749% 100%

1.749% 100%

1.749% 100%

1.749% 100%

1.749% 100%

1.749%

0.206% 100%

0.206% 100%

0.206% 100%

0.206% 100%

0.206% 100%

0.206% 100%

0.206% 100%

0.206% 100%

0.206% 100%

0.206% 100%

0.206%

0.733% 100%

0.733% 100%

0.733% 100%

0.733% 100%

0.733% 100%

0.733% 100%

0.733% 100%

0.733% 100%

0.733% 100%

0.733% 100%

0.733%

0.439% 100%

0.439% 100%

0.439% 100%

0.439% 100%

0.439% 100%

0.439% 100%

0.439% 100%

0.439% 100%

0.439% 100%

0.439% 100%

0.439%

1.398%
0.427%
0.031%
0.140%
0.000%
0.124%
0.047%
2.167%

1.398% 100%

1.398% 100%

1.398% 100%

1.398% 100%

1.398% 100%

1.398% 100%

1.398% 100%

1.398% 100%

1.398% 100%

1.398% 100%

1.398%

0.427% 100%

0.427% 100%

0.427% 100%

0.427% 100%

0.427% 100%

0.427% 100%

0.427% 100%

0.427% 100%

0.427% 100%

0.427% 100%

0.427%

0.031% 100%

0.031% 100%

0.031% 100%

0.031% 100%

0.031% 100%

0.031% 100%

0.031% 100%

0.031% 100%

0.031% 100%

0.031% 100%

0.031%

0.140% 100%

0.140% 100%

0.140% 100%

0.140% 100%

0.140% 100%

0.140% 100%

0.140% 100%

0.140% 100%

0.140% 100%

0.140% 100%

0.140%

0.000% 100%

0.000% 100%

0.000% 100%

0.000% 100%

0.000% 100%

0.000% 100%

0.000% 100%

0.000% 100%

0.000% 100%

0.000% 100%

0.000%

0.124% 100%

0.124% 100%

0.124% 100%

0.124% 100%

0.124% 100%

0.124% 100%

0.124% 100%

0.124% 100%

0.124% 100%

0.124% 100%

0.124%

0.047% 100%

0.047% 100%

0.047% 100%

0.047% 100%

0.047% 100%

0.047% 100%

0.047% 100%

0.047% 100%

0.047% 100%

0.047% 100%

0.047%

\\vboxsrv\conversion_tmp\scratch_5\198289533.xlsx.ms_office

Halaman49Dari80

NO

URAIAN PEKERJAAN

Bobot

28

30

%
% Kemajuan
Bobot

H.2
1
2
3
4
H.3

LANTAI 2
Instalasi lampu
Stop Kontak
Saklar tunggal
Saklar Double

%
Bobot

36

%
Kemajuan

%
Bobot

38

%
Kemajuan

%
Bobot

40

%
Kemajuan

%
Bobot

42

%
Kemajuan

%
Bobot

46

%
Kemajuan

%
Bobot

48

%
Kemajuan

%
Bobot

50

%
Kemajuan

%
Bobot

52

%
Kemajuan

%
Bobot

%
Kemajuan

0.699% 100%

0.699% 100%

0.699% 100%

0.699% 100%

0.699% 100%

0.699% 100%

0.699% 100%

0.699% 100%

0.699% 100%

0.699% 100%

0.699%

0.256% 100%

0.256% 100%

0.256% 100%

0.256% 100%

0.256% 100%

0.256% 100%

0.256% 100%

0.256% 100%

0.256% 100%

0.256% 100%

0.256%

0.093% 100%

0.093% 100%

0.093% 100%

0.093% 100%

0.093% 100%

0.093% 100%

0.093% 100%

0.093% 100%

0.093% 100%

0.093% 100%

0.093%

0.035% 100%

0.035% 100%

0.035% 100%

0.035% 100%

0.035% 100%

0.035% 100%

0.035% 100%

0.035% 100%

0.035% 100%

0.035% 100%

0.035%

Sub Total H.2 =

0.699%
0.256%
0.093%
0.035%
1.083%

0.280% 100%

0.280% 100%

0.280% 100%

0.280% 100%

0.280% 100%

0.280% 100%

0.280% 100%

0.280% 100%

0.280% 100%

0.280% 100%

0.280%

0.085% 100%

0.085% 100%

0.085% 100%

0.085% 100%

0.085% 100%

0.085% 100%

0.085% 100%

0.085% 100%

0.085% 100%

0.085% 100%

0.085%

0.062% 100%

0.062% 100%

0.062% 100%

0.062% 100%

0.062% 100%

0.062% 100%

0.062% 100%

0.062% 100%

0.062% 100%

0.062% 100%

0.062%

Sub Total H.3 =

Sub Total H =

0.280%
0.085%
0.062%
0.427%
3.678%

0.237%
0.179%
0.261%
0.162%
0.136%
0.466%
0.000%
0.000%
0.047%

0.237% 100%

0.237% 100%

0.237% 100%

0.237% 100%

0.237% 100%

0.237% 100%

0.237% 100%

0.237% 100%

0.237% 100%

0.237% 100%

0.237%

0.179% 100%

0.179% 100%

0.179% 100%

0.179% 100%

0.179% 100%

0.179% 100%

0.179% 100%

0.179% 100%

0.179% 100%

0.179% 100%

0.179%

0.261% 100%

0.261% 100%

0.261% 100%

0.261% 100%

0.261% 100%

0.261% 100%

0.261% 100%

0.261% 100%

0.261% 100%

0.261% 100%

0.261%

0.162% 100%

0.162% 100%

0.162% 100%

0.162% 100%

0.162% 100%

0.162% 100%

0.162% 100%

0.162% 100%

0.162% 100%

0.162% 100%

0.162%

0.136% 100%

0.136% 100%

0.136% 100%

0.136% 100%

0.136% 100%

0.136% 100%

0.136% 100%

0.136% 100%

0.136% 100%

0.136% 100%

0.136%

0.466% 100%

0.466% 100%

0.466% 100%

0.466% 100%

0.466% 100%

0.466% 100%

0.466% 100%

0.466% 100%

0.466% 100%

0.466% 100%

0.466%

LANTAI ATAP
1 Instalasi lampu/Stop Kontak
2 Saklar tunggal
3 Saklar Double

I.
I.1

32

%
Kemajuan

PEKERJAAN SANITASI
LANTAI DASAR

1
2
3
4
5
6
7
8
9

Pipa Air Hujan 3" PVC type D

Pipa Air Kotor 3" PVC type D
Pipa Air Bekas/Tinja 3" PVC type D
Pipa Air Bersih 1/2"PVC type D
Kitchen Zinc
Closed Duduk
Closed Jongkok
Washtafle
Floor Drain
Sub Total I.1 =

I.2

0.000%

0%

0.000%

0%

0.000%

0%

0.000%

0%

0.000%

0%

0.000%

0%

0.000%

0%

0.000%

0%

0.000%

0%

0.000%

0%

0.000%

0.000%

0%

0.000%

0%

0.000%

0%

0.000%

0%

0.000%

0%

0.000%

0%

0.000%

0%

0.000%

0%

0.000%

0%

0.000%

0%

0.000%

90%

0.042%

90%

0.042%

90%

0.042% 100%

0.047%

0.047% 100%

0.047% 100%

0.047% 100%

0.047% 100%

0.047% 100%

0.047% 100%

0.047%

0.176% 100%

0.176% 100%

0.176% 100%

0.176% 100%

0.176% 100%

0.176% 100%

0.176% 100%

0.176% 100%

0.176% 100%

0.176% 100%

0.176%

0.075% 100%

0.075% 100%

0.075% 100%

0.075% 100%

0.075% 100%

0.075% 100%

0.075% 100%

0.075% 100%

0.075% 100%

0.075% 100%

0.075%

0.067% 100%

0.067% 100%

0.067% 100%

0.067% 100%

0.067% 100%

0.067% 100%

0.067% 100%

0.067% 100%

0.067% 100%

0.067% 100%

0.067%

0.057% 100%

0.057% 100%

0.057% 100%

0.057% 100%

0.057% 100%

0.057% 100%

0.057% 100%

0.057% 100%

0.057% 100%

0.057% 100%

0.057%

0.466% 100%

0.466% 100%

0.466% 100%

0.466% 100%

0.466% 100%

0.466% 100%

0.466% 100%

0.466% 100%

0.466% 100%

0.466% 100%

0.466%

0.000%

0.000%

0.000%

0.000%

0.000%

0.000%

0.000%

0.000%

0.000%

0.000%

0.000%

0.047% 100%

0.047% 100%

0.047% 100%

0.047% 100%

0.047% 100%

0.047% 100%

0.047% 100%

0.047% 100%

0.047% 100%

0.047% 100%

0.047%

0.191% 100%

0.191% 100%

0.191% 100%

0.191% 100%

0.191% 100%

0.191% 100%

0.191% 100%

0.191% 100%

0.191% 100%

0.191% 100%

0.191%

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%

0.000%

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%

0.000%

0.000%

0.000%

0.000%

0.000%

0.140% 100%

0.140% 100%

0.140% 100%

0.140% 100%

0.140% 100%

0.140% 100%

0.140% 100%

0.140% 100%

0.140% 100%

0.140% 100%

0.140%

1.487%

LANTAI 2

1
2
3
4
5
6
7

Pipa Air Hujan 3" PVC type D

Pipa Air Kotor 3" PVC type D
Pipa Air Bekas/Tinja 3" PVC type D
Pipa Air Bersih 1/2"PVC type D
Closed Duduk
Washtafle
Floor Drain
Sub Total I.2 =

I.3

0.176%
0.075%
0.067%
0.057%
0.466%
0.047%
0.887%

LANTAI ATAP

1
2
3
4
5

Pipa Air Hujan 3" PVC type D

Pipa Air Kotor 3" PVC type D
Pipa Air Bekas/Tinja 3" PVC type D
Pipa Air Bersih 1/2"PVC type D
Floor Drain

0.191%

0.140%

\\vboxsrv\conversion_tmp\scratch_5\198289533.xlsx.ms_office

Halaman50Dari80

NO

URAIAN PEKERJAAN

Bobot

28

30

%
% Kemajuan
Bobot

J.

32

%
Kemajuan

%
Bobot

36

%
Kemajuan

%
Bobot

38

%
Kemajuan

%
Bobot

40

%
Kemajuan

%
Bobot

42

%
Kemajuan

%
Bobot

46

%
Kemajuan

%
Bobot

48

%
Kemajuan

%
Bobot

50

%
Kemajuan

%
Bobot

52

%
Kemajuan

%
Bobot

%
Kemajuan

Sub Total I.3 =

Sub Total I =

0.331%
2.705%

Galian Tanah
Pasangan Bata
Pasangan Bata Bak Control
Plesteran dan Acian
Sloof dan Lantai
Beton
Besi
Dak Beton
Beton
Besi
Begisting
Besi Siku L 5/5 (u/ Tutup Bak Kontrol)
Las Besi Siku
Pipa Lubang Hawa
Sub Total J =

0.104%
0.395%
0.093%
0.213%

0.104% 100%

0.104% 100%

0.104% 100%

0.104% 100%

0.104% 100%

0.104% 100%

0.104% 100%

0.104% 100%

0.104% 100%

0.104% 100%

0.104%

0.395% 100%

0.395% 100%

0.395% 100%

0.395% 100%

0.395% 100%

0.395% 100%

0.395% 100%

0.395% 100%

0.395% 100%

0.395% 100%

0.395%

0.093% 100%

0.093% 100%

0.093% 100%

0.093% 100%

0.093% 100%

0.093% 100%

0.093% 100%

0.093% 100%

0.093% 100%

0.093% 100%

0.093%

0.213% 100%

0.213% 100%

0.213% 100%

0.213% 100%

0.213% 100%

0.213% 100%

0.213% 100%

0.213% 100%

0.213% 100%

0.213% 100%

0.213%

0.113%
0.000%

0.113% 100%

0.113% 100%

0.113% 100%

0.113% 100%

0.113% 100%

0.113% 100%

0.113% 100%

0.113% 100%

0.113% 100%

0.113% 100%

0.113%

0.000%

0.000%

0.000%

0.000%

0.000% 100%

0.000%

0.000%

0.000%

0.000%

0.000%

0.000%

0.135%
0.094%
0.143%
0.000%
0.000%
0.019%
1.310%

0.135% 100%

0.135% 100%

0.135% 100%

0.135% 100%

0.135% 100%

0.135% 100%

0.135% 100%

0.135% 100%

0.135% 100%

0.135% 100%

0.135%

0.094% 100%

0.094% 100%

0.094% 100%

0.094% 100%

0.094% 100%

0.094% 100%

0.094% 100%

0.094% 100%

0.094% 100%

0.094% 100%

0.094%

0.143% 100%

0.143% 100%

0.143% 100%

0.143% 100%

0.143% 100%

0.143% 100%

0.143% 100%

0.143% 100%

0.143% 100%

0.143% 100%

0.143%

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%

0.000%

0.000%

0.000%

0.000%

0.000%

0.000%

0.000%

0.000%

0.019% 100%

0.019% 100%

0.019% 100%

0.019% 100%

0.019% 100%

0.019% 100%

0.019% 100%

0.019% 100%

0.019% 100%

0.019% 100%

0.019%

1.123%
0.812%
1.319%
0.285%
0.377%
3.917%

1.123% 100%

1.123% 100%

1.123% 100%

1.123% 100%

1.123% 100%

1.123% 100%

1.123% 100%

1.123% 100%

1.123% 100%

1.123% 100%

1.123%

Cat dasar (Sealler)

Cat Tembok Exterior (Weather Shield)
Cat Tembok Interior
Cat Plafond
Cat Kayu

1.351%
0.977%
1.587%
0.264%
0.365%

1.351% 100%

Sub Total K2 =
LANTAI ATAP/KOTAK SABUN

4.544%

Cat dasar (Sealler)

Cat Tembok Exterior (Weather Shield)
Cat Tembok Interior
Cat Plafond

0.215%
0.310%
0.168%
0.053%

PEKERJAAN SEPTIC TANK

1
2
3
4
5

7
8
9
10

K
K.1

PEKERJAAN PENGECATAN
LANTAI DASAR

1
2
3
4
5

Cat dasar (Sealler)

Cat Tembok Exterior (Weather Shield)
Cat Tembok Interior
Cat Plafond
Cat Kayu
Sub Total K1 =

K.2

0.731%

90%

0.731%

90%

0.731%

90%

0.731%

90%

0.731%

90%

0.731%

90%

0.731%

90%

0.731%

90%

0.731%

90%

0.731%

90%

0.731%

1.187%

90%

1.187%

90%

1.187%

90%

1.187%

90%

1.187%

90%

1.187%

90%

1.187%

90%

1.187%

90%

1.187%

90%

1.187%

90%

1.187%

0.257%

90%

0.257%

90%

0.257%

90%

0.257%

90%

0.257%

90%

0.257%

90%

0.257%

90%

0.257%

90%

0.257%

90%

0.257%

90%

0.257%

0.339%

90%

0.339%

90%

0.339%

90%

0.339%

90%

0.339%

90%

0.339%

90%

0.339%

90%

0.339%

90%

0.339%

90%

0.339%

90%

0.339%

1.351% 100%

1.351%

LANTAI 2

1
2
3
4
5
K.3

1
2
3
4

\\vboxsrv\conversion_tmp\scratch_5\198289533.xlsx.ms_office

1.351% 100%

1.351% 100%

1.351% 100%

1.351% 100%

1.351% 100%

1.351% 100%

1.351% 100%

1.351% 100%

0.879%

90%

0.879%

90%

0.879%

90%

0.879%

90%

0.879%

90%

0.879%

90%

0.879%

90%

0.879%

90%

0.879%

90%

0.879%

90%

0.879%

1.428%

90%

1.428%

90%

1.428%

90%

1.428%

90%

1.428%

90%

1.428%

90%

1.428%

90%

1.428%

90%

1.428%

90%

1.428%

90%

1.428%

0.237%

90%

0.237%

90%

0.237%

90%

0.237%

90%

0.237%

90%

0.237%

90%

0.237%

90%

0.237%

90%

0.237%

90%

0.237%

90%

0.237%

0.329%

90%

0.329%

90%

0.329%

90%

0.329%

90%

0.329%

90%

0.329%

90%

0.329%

90%

0.329%

90%

0.329%

90%

0.329%

90%

0.329%

0.215% 100%

0.215%

0.215% 100%

0.215% 100%

0.215% 100%

0.215% 100%

0.215% 100%

0.215% 100%

0.215% 100%

0.215% 100%

0.215% 100%

0.279%

90%

0.279%

90%

0.279%

90%

0.279%

90%

0.279%

90%

0.279%

90%

0.279%

90%

0.279%

90%

0.279%

90%

0.279%

90%

0.279%

0.151%

90%

0.151%

90%

0.151%

90%

0.151%

90%

0.151%

90%

0.151%

90%

0.151%

90%

0.151%

90%

0.151%

90%

0.151%

90%

0.151%

0.048%

90%

0.048%

90%

0.048%

90%

0.048%

90%

0.048%

90%

0.048%

90%

0.048%

90%

0.048%

90%

0.048%

90%

0.048%

90%

0.048%

Halaman51Dari80

NO

URAIAN PEKERJAAN

Bobot

5 Cat Kayu

0.068%
Sub Total K3 =
Sub Total K =

L
1
2
3
4

PEKERJAAN FAADE
Pagar Balkon
Kisi Kisi ukuran 45x45
Kisi Kisi ukuran 85x80
Teralis Plat Luiffel carport

M
1
2
3
4
5

PEKERJAAN MEJA DAPUR

Pasangan Bata
Cor Dak Beton
Pembesian
Begisting
Pasangan Keramik 20x20 cm

1
2

3
4
5

N.2

PEKERJAAN HALAMAN
HALAMAN DEPAN
Pasang rabat Beton Carport (t=10 cm)
Balok Sloof 20x30
Beton - Site mix
Besi Beton
Pasangan Bata pagar pembatas (h = 0.5 m)
Plesteran dan Acian
Cat Tembok
Sub Total N.1 =

HALAMAN BELAKANG
1 Balok Sloof 20/30
Beton - Site mix
Besi Beton
Begisting
2 Pasangan Bata pagar pembatas (h = 2 m)
3 Plesteran dan Acian
4 Cat Tembok
5 Kolom Praktis 10/10
Beton - Site mix

32

36

38

40

42

46

48

50

52

%
Kemajuan

%
Bobot

%
Kemajuan

%
Bobot

%
Kemajuan

%
Bobot

%
Kemajuan

%
Bobot

%
Kemajuan

%
Bobot

%
Kemajuan

%
Bobot

%
Kemajuan

%
Bobot

%
Kemajuan

%
Bobot

%
Kemajuan

%
Bobot

%
Kemajuan

90%

0.061%

90%

0.061%

90%

0.061%

90%

0.061%

90%

0.061%

90%

0.061%

90%

0.061%

90%

0.061%

90%

0.061%

90%

0.061%

0.553% 100%

0.061%

0.005533903 100%

0.553% 100%

0.140%

0%

0.000%

0%

0.524%

0%

0.000%

0%

0.553% 100%

0.553% 100%

0.553% 100%

0.553% 100%

0.553% 100%

0.553% 100%

0.553% 100%

0.553%

0.000%

0%

0.000% 100%

0.140%

0%

0.000% 100%

0.140% 100%

0.140%

0%

0.000%

0%

0.000% 100%

0.140%

0.000%

0%

0.000% 100%

0.524%

0%

0.000% 100%

0.524% 100%

0.524%

0%

0.000%

0%

0.000% 100%

0.524%

0.388% 100%

0.388% 100%

0.388% 100%

0.388% 100%

0.388% 100%

0.388% 100%

0.388% 100%

0.388% 100%

0.388% 100%

0.388% 100%

0.388%

0.025% 100%

0.025% 100%

0.025% 100%

0.025% 100%

0.025% 100%

0.025% 100%

0.025% 100%

0.025% 100%

0.025% 100%

0.025% 100%

0.025%

0.062% 100%

0.062% 100%

0.062% 100%

0.062% 100%

0.062% 100%

0.062% 100%

0.062% 100%

0.062% 100%

0.062% 100%

0.062% 100%

0.062%

0.049% 100%

0.049% 100%

0.049% 100%

0.049% 100%

0.049% 100%

0.049% 100%

0.049% 100%

0.049% 100%

0.049% 100%

0.049% 100%

0.049%

0.063% 100%

0.063% 100%

0.063% 100%

0.063% 100%

0.063% 100%

0.063% 100%

0.063% 100%

0.063% 100%

0.063% 100%

0.063% 100%

0.063%

0.216% 100%

0.216% 100%

0.216% 100%

0.216% 100%

0.216% 100%

0.216% 100%

0.216% 100%

0.216% 100%

0.216% 100%

0.216% 100%

0.216%

0.515%

0.515% 100%

0.515% 100%

0.515% 100%

0.515% 100%

0.515% 100%

0.515% 100%

0.515% 100%

0.515% 100%

0.515% 100%

0.515% 100%

0.515%

0.083%

0.083% 100%

0.083% 100%

0.083% 100%

0.083% 100%

0.083% 100%

0.083% 100%

0.083% 100%

0.083% 100%

0.083% 100%

0.083% 100%

0.083%

0.000%

0.000%

0.000%

0.000%

0.000%

0.000%

0.000%

0.000%

0.000%

0.000%

0.000%

0.151% 100%

0.151% 100%

0.151% 100%

0.151% 100%

0.151% 100%

0.151% 100%

0.151% 100%

0.151% 100%

0.151% 100%

0.151% 100%

0.151%

0.132% 100%

0.132% 100%

0.132% 100%

0.132% 100%

0.132% 100%

0.132% 100%

0.132% 100%

0.132% 100%

0.132% 100%

0.132% 100%

0.132%

0%

0.000%

1.606%

0.025%
0.062%
0.049%
0.063%
0.216%
Sub Total N

N
N.1

30

%
% Kemajuan
Bobot

0.813%
9.274%

0.553%
0.140%
0.524%
0.388%
Sub Total M

28

0.416%

0.151%
0.132%
0.105%

0.000%

0%

0.000%

0%

0.000%

0%

0.000%

0%

0.000%

0%

0.000%

0%

0.000%

0%

0.000%

0%

0.000%

0%

0.000%

0.986%

0.299%
0.284%
0.084%
1.059%
0.926%
0.502%

0.299% 100%

0.299% 100%

0.299% 100%

0.299% 100%

0.299% 100%

0.299% 100%

0.299% 100%

0.299% 100%

0.299% 100%

0.299% 100%

0.299%

0.284% 100%

0.284% 100%

0.284% 100%

0.284% 100%

0.284% 100%

0.284% 100%

0.284% 100%

0.284% 100%

0.284% 100%

0.284% 100%

0.284%

0.084% 100%

0.084% 100%

0.084% 100%

0.084% 100%

0.084% 100%

0.084% 100%

0.084% 100%

0.084% 100%

0.084% 100%

0.084% 100%

0.084%

1.059% 100%

1.059% 100%

1.059% 100%

1.059% 100%

1.059% 100%

1.059% 100%

1.059% 100%

1.059% 100%

1.059% 100%

1.059% 100%

1.059%

0.926% 100%

0.926% 100%

0.926% 100%

0.926% 100%

0.926% 100%

0.926% 100%

0.926% 100%

0.926% 100%

0.926% 100%

0.926% 100%

0.926%

0%

0.000%

0.020%

0.020% 100%

0.020% 100%

0.020%

\\vboxsrv\conversion_tmp\scratch_5\198289533.xlsx.ms_office

0.000%

0%

0.000%

0%

0.020% 100%

0.000%

0%

0.020% 100%

0.000%

0%

0.020% 100%

0.000%

0%

0.020% 100%

0.000%

0%

0.020% 100%

0.000%

0%

0.020% 100%

0.000%

0%

0.020% 100%

0.000%

0%

0.020% 100%

0.000%

Halaman52Dari80

NO

URAIAN PEKERJAAN

Bobot

28

30

%
% Kemajuan
Bobot

Besi Beton
6 Ring Balk 10/15
Beton - Site mix
Begisting
Besi Beton
Sub Total N.2 =
Sub Total N =

32

%
Kemajuan

%
Bobot

36

%
Kemajuan

%
Bobot

38

%
Kemajuan

%
Bobot

40

%
Kemajuan

%
Bobot

42

%
Kemajuan

%
Bobot

46

%
Kemajuan

%
Bobot

48

%
Kemajuan

%
Bobot

50

%
Kemajuan

%
Bobot

52

%
Kemajuan

%
Bobot

%
Kemajuan

0.015%

0.015% 100%

0.015% 100%

0.015% 100%

0.015% 100%

0.015% 100%

0.015% 100%

0.015% 100%

0.015% 100%

0.015% 100%

0.015% 100%

0.015%

0.031%
0.042%
0.154%
3.417%

0.031% 100%

0.031% 100%

0.031% 100%

0.031% 100%

0.031% 100%

0.031% 100%

0.031% 100%

0.031% 100%

0.031% 100%

0.031% 100%

0.031%

0.042% 100%

0.042% 100%

0.042% 100%

0.042% 100%

0.042% 100%

0.042% 100%

0.042% 100%

0.042% 100%

0.042% 100%

0.042% 100%

0.042%

0.154% 100%

0.154% 100%

0.154% 100%

0.154% 100%

0.154% 100%

0.154% 100%

0.154% 100%

0.154% 100%

0.154% 100%

0.154% 100%

0.154%

4.403%

Grand Total 100.00%

\\vboxsrv\conversion_tmp\scratch_5\198289533.xlsx.ms_office

98.090%

97.784%

97.784%

97.784%

98.449%

97.784%

98.470%

98.444%

97.780%

97.780%

98.470%

Halaman53Dari80

Kontraktor
Cluster
Periode
NO
A
1
2
3
4
B
1
2
3
4
C
C.1
1

: PT
: J- ELITE I
:URAIAN PEKERJAAN

Bobot

PEKERJAAN PENDAHULUAN
Pek. Persiapan lahan
Pek. Pembuatan Direksi Keet
Pemasangan Bouwplank
Penerangan dan Air kerja

0.002%

Sub Total A=

0.163%
0.117%
0.149%
0.155%
0.584%

0.003%

Sub Total B=

0.296%
0.049%
0.081%
0.038%
0.465%

1.318%
0.789%

0.013%

0.192%
0.126%
0.720%

0.002%

0.844%
0.331%
0.770%

0.008%

0.550%
0.279%
0.162%

0.006%

0.306%
0.048%
0.591%
7.026%

0.003%

0.664%

0.007%

PEKERJAAN TANAH
Galian Tanah Pondasi Plat
Galian Tanah Sloof
Urungan Tanah kembali (Back Fill)
Urungan TanahPeil 0.00
PEKERJAAN BETON
LANTAI DASAR
Pondasi plat (1X1)
Beton (Site Mix 1:2:3)
Besi beton
Sumbu pondasi plat 20/30
Beton (Site Mix 1:2:3)
Begisting
Besi Beton
Sloof 20/30
Beton(Site Mix 1:2:3)
Begisting
Besi Beton
Balok Konsol Plat Luiffel
Beton (Site Mix 1:2:3)
Begisting
Wiremesh M6A
Tangga
Beton (Ready Mix Concrete)
Begisting
Besi Beton
Sub Total C1=

C.2

LANTAI 2
1 Kolom Struktur 15/40
Beton(Site Mix 1:2:3)

\\vboxsrv\conversion_tmp\scratch_5\198289533.xlsx.ms_office

0.001%
0.001%
0.002%
0.006%

0.000%
0.001%
0.000%
0.005%

0.008%

0.001%
0.007%

0.003%
0.007%

0.003%
0.002%

0.000%
0.006%

Halaman54Dari80

NO

URAIAN PEKERJAAN
Begisting
Besi Beton
Kolom Praktis 15/15
Beton (Site Mix 1:2:3)
Begisting
Besi Beton
Balok Struktur
Beton (Ready Mix Concrete)
Begisting
Besi Beton
Plat Lantai (Termasuk Balkon)
Beton (Ready Mix Concrete)
Begisting
Wiremesh M6A
Balok Konsol Plat Luiffel
Beton(Site Mix 1:2:3)
Begisting
Wiremesh M6A
Tangga
Beton (Ready Mix Concrete)
Begisting
Besi Beton
Sub Total C2=

C.3

LANTAI ATAP
1 Kolom Struktur
Beton (Site Mix 1:2:3)
Begisting
Besi Beton
2 Kolom Praktis
Beton (Site Mix 1:2:3)
Begisting
Besi Beton
3 Balok Atap
Beton (Ready Mix Concrete)
Begisting
Besi Beton
4 Plat lantai (Finishing throwell)
Beton (Ready Mix Concrete)
Begisting
Wiremesh M6A

Bobot
0.474%
1.629%

0.005%

0.136%
0.089%
0.190%

0.001%

0.934%
0.512%
1.938%

0.009%

1.592%
0.641%
0.490%

0.016%

0.227%
0.119%
0.130%

0.002%

0.297%
0.141%
0.514%
10.717%

0.003%

0.622%
0.447%
1.403%

0.006%

0.127%
0.085%
0.225%

0.001%

0.880%
0.483%
1.816%

0.009%

1.367%
0.735%
0.416%

0.014%

\\vboxsrv\conversion_tmp\scratch_5\198289533.xlsx.ms_office

0.016%

0.001%
0.002%

0.005%
0.019%

0.006%
0.005%

0.001%
0.001%

0.001%
0.005%

0.004%
0.014%

0.001%
0.002%

0.005%
0.018%

0.007%
0.004%

Halaman55Dari80

NO

URAIAN PEKERJAAN
Sub Total C3=

C.4

LANTAI ATAP KOTAK SABUN

1 Kolom Praktis 15/15
Beton (Site Mix 1:2:3)
Begisting
Besi Beton
2 Ring Balok 15/15
Beton(Site Mix 1:2:3)
Begisting
Besi Beton
3 Dak Beton
Beton(Site Mix 1:2:3)
Begisting
Wiremesh M6A

0.001%

0.096%
0.036%
0.146%

0.001%

3.464%
0.139%
0.102%
4.254%

0.035%

0.044%
0.046%
0.075%

0.000%

0.006%

Sub Total C5 =
Sub Total C =

0.588%
0.244%
0.372%
1.369%
31.975%

0.004%

Sub Total D1 =

0.424%
4.127%
0.492%
3.735%
8.779%

0.050%

Sub Total D2=

4.965%
4.493%
9.458%
1.577%
1.427%

0.016%

LANTAI ATAP TOPI

1 Kolom 15/15
Beton(Site Mix 1:2:3)
Begisting
Besi beton
2 Plat Dak
Beton (Site Mix 1:2:3)
Begisting
Wiremesh M6A

D
D.1
1
2
3
4
D.2

D.3

PEKERJAAN DINDING
LANTAI DASAR
Pasangan 1/2 bata 1:2
Pasangan 1/2 bata 1:4
Plesteran 1:2 + Acian
Plesteran 1:4 + Acian

LANTAI 2
1 Pasangan 1/2 bata 1:4
2 Plesteran 1:4 + Acian
LANTAI ATAP/PAGAR
1 Pasangan 1/2 bata 1:4
2 Plesteran 1:4 + Acian

8.608%

0.081%
0.060%
0.131%

Sub Total C4 =
C.5

Bobot

\\vboxsrv\conversion_tmp\scratch_5\198289533.xlsx.ms_office

0.001%
0.001%

0.000%
0.001%

0.001%
0.001%

0.000%
0.001%

0.002%
0.004%
0.319%

0.041%
0.005%
0.037%

0.045%

0.014%

Halaman56Dari80

NO

URAIAN PEKERJAAN
Sub Total D3 =
Sub Total D =

E
E.1
1
2
3
4
5
6
7
8
9
10
11
12
13
E.2
1
2
3
4
5
6
7
8
9
10
11
E.3
1
2

F
F.1

PEKERJAAN KUSEN PINTU DAN JENDELA

LANTAI DASAR
Pemasangan Kusen P1
Pemasangan Kusen J1
Pemasangan Kusen J2
Pemasangan Kusen P2
Pemasangan Kusen J5
Pemasangan Kusen V1
Pemasangan Daun Pintu P1
Pemasangan Daun Jendela J1
Pemasangan Daun Jendela J2
Pemasangan Daun Pintu P2
Pemasangan Daun Jendela J5
Pemasangan Daun Jendela V1
Pemasangan Daun Pintu PVC
Sub Total F.1 =
LANTAI 2
Pemasangan Kusen J1
Pemasangan Kusen P2
Pemasangan Kusen J3
Pemasangan Kusen J4
Pemasangan Kusen V1
Pemasangan Daun Jendela J1
Pemasangan Daun Pintu P2
Pemasangan Daun Jendela J3
Pemasangan Daun Jendela J4
Pemasangan Daun Jendela V1
Pemasangan Daun Pintu PVC
Sub Total F.2 =
LANTAI ATAP
Pemasangan Kusen P3
Pemasangan Daun Pintu P3
Sub Total F.3 =
Sub Total F
=

Bobot
3.003%
21.240%

0.291%
0.396%
0.757%
0.726%
0.194%
0.132%
0.680%
0.388%
0.583%
1.359%
0.140%
0.058%
0.175%

0.212%

0.003%
0.004%
0.008%
0.007%
0.002%
0.001%
0.007%
0.004%
0.006%
0.014%
0.001%
0.001%
0.002%

5.880%

0.396%
1.089%
0.439%
0.303%
0.132%
0.388%
2.039%
0.427%
0.373%
0.058%
0.175%

0.004%
0.011%
0.004%
0.003%
0.001%
0.004%
0.018%
0.004%
0.004%
0.001%
0.002%

5.819%

0.272%
0.621%
0.893%
12.592%

0.003%
0.006%
0.123%

PEKERJAAN PLAFOND
LANTAI DASAR

\\vboxsrv\conversion_tmp\scratch_5\198289533.xlsx.ms_office

Halaman57Dari80

NO

URAIAN PEKERJAAN

1 Pasang Rangka dan Gypsum 9 mm

2 Pasang Profil Gypsum
Sub Total F.1 =
F.2 LANTAI 2
1 Pasang Rangka dan Gypsum 9 mm
2 Pasang Profil Gypsum
Sub Total F.2 =
F.3 LANTAI ATAP/KOTAK SABUN
1 Pasang Rangka dan Gypsum 9 mm
2 Pasang Profil Gypsum
Sub Total F.3 =
Sub Total F =
G
G.1
1
2
3
4
5
G.2
1
2
3
4
5

H
H.1
1
2
3
4
5
6
7

PEKERJAAN LANTAI DAN DINDING

LANTAI DASAR
Pasang Keramik Lantai 40x40 cm
Pasang Plint Keramik 10x40 cm
Pasang Keramik Lantai KM/WC 20x20 cm
Pasang Keramik Dinding KM/WC
Pasang Keramik Tangga
Sub Total G1 =
LANTAI 2
Pasang Keramik Lantai 40x40 cm
Pasang Plint Keramik 10x40 cm
Pasang Keramik Lantai KM/WC 20x20 cm
Pasang Keramik Dinding KM/WC
Pasang Keramik Tangga
Sub Total G2 =
Sub Total G =
PEKERJAAN INSTALASI LISTRIK
LANTAI DASAR
Instalasi lampu
Stop Kontak
Saklar tunggal
Saklar Double
Saklar triple
Panel Box
Arde
Sub Total H.1 =

Bobot
1.208%
0.000%
1.208%

0.012%

1.116%
0.000%
1.116%

0.011%

0.225%
0.000%
0.225%
2.549%

0.002%

2.357%
0.000%
0.133%
0.995%
0.591%
4.077%

0.024%

1.749%
0.000%
0.206%
0.733%
0.439%
3.126%
7.204%

0.017%

1.398%
0.427%
0.031%
0.140%
0.000%
0.124%
0.047%
2.167%

0.014%

\\vboxsrv\conversion_tmp\scratch_5\198289533.xlsx.ms_office

0.000%

0.025%

0.000%
0.001%
0.010%
0.006%

0.000%
0.002%
0.007%
0.004%
0.072%

0.004%
0.000%
0.001%
0.000%
0.001%
0.000%

Halaman58Dari80

NO
H.2
1
2
3
4
H.3

URAIAN PEKERJAAN
LANTAI 2
Instalasi lampu
Stop Kontak
Saklar tunggal
Saklar Double

0.007%

Sub Total H.2 =

0.699%
0.256%
0.093%
0.035%
1.083%

0.003%

Sub Total H.3 =

Sub Total H =

0.280%
0.085%
0.062%
0.427%
3.678%

0.237%
0.179%
0.261%
0.162%
0.136%
0.466%
0.000%
0.000%
0.047%

0.002%

LANTAI ATAP
1 Instalasi lampu/Stop Kontak
2 Saklar tunggal
3 Saklar Double

I.
I.1

Bobot

0.003%
0.001%
0.000%

0.001%
0.001%
0.037%

PEKERJAAN SANITASI
LANTAI DASAR

1
2
3
4
5
6
7
8
9

Pipa Air Hujan 3" PVC type D

Pipa Air Kotor 3" PVC type D
Pipa Air Bekas/Tinja 3" PVC type D
Pipa Air Bersih 1/2"PVC type D
Kitchen Zinc
Closed Duduk
Closed Jongkok
Washtafle
Floor Drain
Sub Total I.1 =

I.2

0.002%
0.003%
0.002%
0.001%
0.005%
0.000%
0.000%
0.000%

1.487%

LANTAI 2

1
2
3
4
5
6
7

Pipa Air Hujan 3" PVC type D

Pipa Air Kotor 3" PVC type D
Pipa Air Bekas/Tinja 3" PVC type D
Pipa Air Bersih 1/2"PVC type D
Closed Duduk
Washtafle
Floor Drain
Sub Total I.2 =

I.3

0.176%
0.075%
0.067%
0.057%
0.466%

0.002%
0.001%
0.001%
0.001%
0.005%
0.000%

0.047%

0.000%

0.887%

LANTAI ATAP

1
2
3
4
5

Pipa Air Hujan 3" PVC type D

Pipa Air Kotor 3" PVC type D
Pipa Air Bekas/Tinja 3" PVC type D
Pipa Air Bersih 1/2"PVC type D
Floor Drain

0.191%

0.002%
0.000%
0.000%
0.000%

0.140%

\\vboxsrv\conversion_tmp\scratch_5\198289533.xlsx.ms_office

0.001%

Halaman59Dari80

NO

J.

URAIAN PEKERJAAN

Bobot

Sub Total I.3 =

Sub Total I =

0.331%
2.705%

Galian Tanah
Pasangan Bata
Pasangan Bata Bak Control
Plesteran dan Acian
Sloof dan Lantai
Beton
Besi
Dak Beton
Beton
Besi
Begisting
Besi Siku L 5/5 (u/ Tutup Bak Kontrol)
Las Besi Siku
Pipa Lubang Hawa
Sub Total J =

0.104%
0.395%
0.093%
0.213%

0.001%

0.113%
0.000%

0.001%

0.135%
0.094%
0.143%
0.000%
0.000%
0.019%
1.310%

0.001%

1.123%
0.812%
1.319%
0.285%
0.377%
3.917%

0.011%

Cat dasar (Sealler)

Cat Tembok Exterior (Weather Shield)
Cat Tembok Interior
Cat Plafond
Cat Kayu

1.351%
0.977%
1.587%
0.264%
0.365%

0.014%

Sub Total K2 =
LANTAI ATAP/KOTAK SABUN

4.544%

Cat dasar (Sealler)

Cat Tembok Exterior (Weather Shield)
Cat Tembok Interior
Cat Plafond

0.215%
0.310%
0.168%
0.053%

0.027%

PEKERJAAN SEPTIC TANK

1
2
3
4
5

7
8
9
10

K
K.1

0.004%
0.001%
0.002%

0.000%

0.001%
0.001%
0.000%
0.000%
0.000%
0.013%

PEKERJAAN PENGECATAN
LANTAI DASAR

1
2
3
4
5

Cat dasar (Sealler)

Cat Tembok Exterior (Weather Shield)
Cat Tembok Interior
Cat Plafond
Cat Kayu
Sub Total K1 =

K.2

0.007%
0.012%
0.003%
0.003%

LANTAI 2

1
2
3
4
5
K.3

1
2
3
4

\\vboxsrv\conversion_tmp\scratch_5\198289533.xlsx.ms_office

0.009%
0.014%
0.002%
0.003%

0.002%
0.003%
0.002%
0.000%

Halaman60Dari80

NO

URAIAN PEKERJAAN

Bobot

5 Cat Kayu
Sub Total K3 =
Sub Total K =
L
1
2
3
4

PEKERJAAN FAADE
Pagar Balkon
Kisi Kisi ukuran 45x45
Kisi Kisi ukuran 85x80
Teralis Plat Luiffel carport
Sub Total M

M
1
2
3
4
5

PEKERJAAN MEJA DAPUR

Pasangan Bata
Cor Dak Beton
Pembesian
Begisting
Pasangan Keramik 20x20 cm
Sub Total N

N
N.1
1
2

3
4
5

N.2

PEKERJAAN HALAMAN
HALAMAN DEPAN
Pasang rabat Beton Carport (t=10 cm)
Balok Sloof 20x30
Beton - Site mix
Besi Beton
Pasangan Bata pagar pembatas (h = 0.5 m)
Plesteran dan Acian
Cat Tembok
Sub Total N.1 =

HALAMAN BELAKANG
1 Balok Sloof 20/30
Beton - Site mix
Besi Beton
Begisting
2 Pasangan Bata pagar pembatas (h = 2 m)
3 Plesteran dan Acian
4 Cat Tembok
5 Kolom Praktis 10/10
Beton - Site mix

0.068%

0.001%

0.813%
9.274%

0.086%

0.553%
0.140%
0.524%
0.388%

0.006%

1.606%

0.014%

0.025%
0.062%
0.049%
0.063%
0.216%

0.000%

0.416%

0.004%

0.515%

0.005%

0.083%

0.001%

0.001%
0.004%
0.004%

0.001%
0.000%
0.001%
0.002%

0.000%

0.151%
0.132%
0.105%

0.002%
0.001%
0.000%

0.986%

0.299%
0.284%
0.084%
1.059%
0.926%
0.502%

0.003%

0.020%

0.000%

\\vboxsrv\conversion_tmp\scratch_5\198289533.xlsx.ms_office

0.003%
0.001%
0.011%
0.009%
0.000%

Halaman61Dari80

NO

URAIAN PEKERJAAN

Bobot

Besi Beton
6 Ring Balk 10/15
Beton - Site mix
Begisting
Besi Beton
Sub Total N.2 =
Sub Total N =

0.015%

0.000%

0.031%
0.042%
0.154%
3.417%

0.000%

4.403%

0.038%

Grand Total 100.00%

\\vboxsrv\conversion_tmp\scratch_5\198289533.xlsx.ms_office

0.000%
0.002%

0.982%

Halaman62Dari80

Kontraktor
Cluster
Periode
NO
A

PEKERJAAN PENDAHULUAN
Pek. Persiapan lahan
Pek. Pembuatan Direksi Keet
Pemasangan Bouwplank
Penerangan dan Air kerja

1
2
3
4

PEKERJAAN TANAH
Galian Tanah Pondasi Plat
Galian Tanah Sloof
Urungan Tanah kembali (Back Fill)
Urungan TanahPeil 0.00

C
C.1
1

98.235%

12

16

18

20

22

26

28

30

32

36

38

40

42

46

48

50

52

100%
100%
100%
100%

100%
100%
100%
100%

100%
100%
100%
100%

100%
100%
100%
100%

100%
100%
100%
100%

100%
100%
100%
100%

100%
100%
100%
100%

100%
100%
100%
100%

100%
100%
100%
100%

100%
100%
100%
100%

100%
100%
100%
100%

100%
100%
100%
100%

100%
100%
100%
100%

100%
100%
100%
100%

100%
100%
100%
100%

100%
100%
100%
100%

100%
100%
100%
100%

100%
100%
100%
100%

100%
100%
100%
100%

Sub Total A=

0.163%
0.117%
0.149%
0.155%
0.584%

100%
100%
100%
100%

100%
100%
100%
100%

100%
100%
100%
100%

100%
100%
100%
100%

100%
100%
100%
100%

100%
100%
100%
100%

100%
100%
100%
100%

100%
100%
100%
100%

100%
100%
100%
100%

100%
100%
100%
100%

100%
100%
100%
100%

100%
100%
100%
100%

100%
100%
100%
100%

100%
100%
100%
100%

100%
100%
100%
100%

100%
100%
100%
100%

100%
100%
100%
100%

100%
100%
100%
100%

100%
100%
100%
100%

Sub Total B=

0.296%
0.049%
0.081%
0.038%
0.465%

1.318%
0.789%

100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100%
100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100%

0.192%
0.126%
0.720%

100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100%
100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100%
100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100%

0.844%
0.331%
0.770%

100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100%
100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100%
100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100%

0.550%
0.279%
0.162%

100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100%
100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100%
100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100%

0.306%
0.048%
0.591%
7.026%

100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100%
100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100%
100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100%

0.664%

100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100%

PEKERJAAN BETON
LANTAI DASAR
Pondasi plat (1X1)
Beton (Site Mix 1:2:3)
Besi beton
Sumbu pondasi plat 20/30
Beton (Site Mix 1:2:3)
Begisting
Besi Beton
Sloof 20/30
Beton(Site Mix 1:2:3)
Begisting
Besi Beton
Balok Konsol Plat Luiffel
Beton (Site Mix 1:2:3)
Begisting
Wiremesh M6A
Tangga
Beton (Ready Mix Concrete)
Begisting
Besi Beton

LANTAI 2
1 Kolom Struktur 15/40
Beton(Site Mix 1:2:3)

19

10

Bobot

Sub Total C1=

C.2

:
:

URAIAN PEKERJAAN

1
2
3
4
B

Blok
Jumlah Unit
Progress blok ini samapi tgl 09 Juli 2013

: PT
: J- ELITE I
:-

\\vboxsrv\conversion_tmp\scratch_5\198289533.xlsx.ms_office

Halaman63Dari80

NO

URAIAN PEKERJAAN
Begisting
Besi Beton
Kolom Praktis 15/15
Beton (Site Mix 1:2:3)
Begisting
Besi Beton
Balok Struktur
Beton (Ready Mix Concrete)
Begisting
Besi Beton
Plat Lantai (Termasuk Balkon)
Beton (Ready Mix Concrete)
Begisting
Wiremesh M6A
Balok Konsol Plat Luiffel
Beton(Site Mix 1:2:3)
Begisting
Wiremesh M6A
Tangga
Beton (Ready Mix Concrete)
Begisting
Besi Beton
Sub Total C2=

C.3
1

LANTAI ATAP
Kolom Struktur
Beton (Site Mix 1:2:3)
Begisting
Besi Beton
Kolom Praktis
Beton (Site Mix 1:2:3)
Begisting
Besi Beton
Balok Atap
Beton (Ready Mix Concrete)
Begisting
Besi Beton
Plat lantai (Finishing throwell)
Beton (Ready Mix Concrete)
Begisting
Wiremesh M6A

Bobot

10

12

16

18

20

22

26

28

30

32

36

38

40

42

46

48

50

52

0.474%
1.629%

100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100%
100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100%

0.136%
0.089%
0.190%

100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100%
100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100%
100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100%

0.934%
0.512%
1.938%

100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100%
100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100%
100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100%

1.592%
0.641%
0.490%

100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100%
100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100%
100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100%

0.227%
0.119%
0.130%

100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100%
100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100%
100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100%

0.297%
0.141%
0.514%
10.717%

100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100%
100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100%
100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100%

0.622%
0.447%
1.403%

100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100%
100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100%
100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100%

0.127%
0.085%
0.225%

100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100%
100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100%
100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100%

0.880%
0.483%
1.816%

100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100%
100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100%
100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100%

1.367%
0.735%
0.416%

100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100%
100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100%
100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100%

\\vboxsrv\conversion_tmp\scratch_5\198289533.xlsx.ms_office

Halaman64Dari80

NO

URAIAN PEKERJAAN
Sub Total C3=

C.4

LANTAI ATAP KOTAK SABUN

1 Kolom Praktis 15/15
Beton (Site Mix 1:2:3)
Begisting
Besi Beton
2 Ring Balok 15/15
Beton(Site Mix 1:2:3)
Begisting
Besi Beton
3 Dak Beton
Beton(Site Mix 1:2:3)
Begisting
Wiremesh M6A

1
2
3
4
D.2

D.3

12

16

18

20

22

26

28

30

32

36

38

40

42

46

48

50

52

8.608%

0.096%
0.036%
0.146%

100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100%
100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100%
100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100%

3.464%
0.139%
0.102%
4.254%

100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100%
100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100%
100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100%

0.044%
0.046%
0.075%

100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100%
100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100%
100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100%
100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100%
100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100%
100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100%

Sub Total C5 =
Sub Total C =

0.588%
0.244%
0.372%
1.369%
31.975%

100%
100%
100%
100%

Sub Total D1 =

0.424%
4.127%
0.492%
3.735%
8.779%

100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100%
100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100%

Sub Total D2=

4.965%
4.493%
9.458%
1.577%
1.427%

100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100%
100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100%

PEKERJAAN DINDING
LANTAI DASAR
Pasangan 1/2 bata 1:2
Pasangan 1/2 bata 1:4
Plesteran 1:2 + Acian
Plesteran 1:4 + Acian

LANTAI 2
1 Pasangan 1/2 bata 1:4
2 Plesteran 1:4 + Acian
LANTAI ATAP/PAGAR
1 Pasangan 1/2 bata 1:4
2 Plesteran 1:4 + Acian

10

100% 100% 100% 100% 100% 100% 100% 10% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100%
100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100%
100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100%

LANTAI ATAP TOPI

1 Kolom 15/15
Beton(Site Mix 1:2:3)
Begisting
Besi beton
2 Plat Dak
Beton (Site Mix 1:2:3)
Begisting
Wiremesh M6A

D
D.1

0.081%
0.060%
0.131%

Sub Total C4 =
C.5

Bobot

\\vboxsrv\conversion_tmp\scratch_5\198289533.xlsx.ms_office

100%
100%
100%
100%

100%
100%
100%
100%

100%
100%
100%
100%

100%
100%
100%
100%

100%
100%
100%
100%

100%
100%
100%
100%

100%
100%
100%
100%

100%
100%
100%
100%

100%
100%
100%
100%

100%
100%
100%
100%

100%
100%
100%
100%

100%
100%
100%
100%

100%
100%
100%
100%

100%
100%
100%
100%

100%
100%
100%
100%

100%
100%
100%
100%

100%
100%
100%
100%

100%
100%
100%
100%

Halaman65Dari80

NO

URAIAN PEKERJAAN
Sub Total D3 =
Sub Total D =

E
E.1
1
2
3
4
5
6
7
8
9
10
11
12
13
E.2
1
2
3
4
5
6
7
8
9
10
11
E.3
1
2

F
F.1

PEKERJAAN KUSEN PINTU DAN JENDELA

LANTAI DASAR
Pemasangan Kusen P1
Pemasangan Kusen J1
Pemasangan Kusen J2
Pemasangan Kusen P2
Pemasangan Kusen J5
Pemasangan Kusen V1
Pemasangan Daun Pintu P1
Pemasangan Daun Jendela J1
Pemasangan Daun Jendela J2
Pemasangan Daun Pintu P2
Pemasangan Daun Jendela J5
Pemasangan Daun Jendela V1
Pemasangan Daun Pintu PVC
Sub Total F.1 =
LANTAI 2
Pemasangan Kusen J1
Pemasangan Kusen P2
Pemasangan Kusen J3
Pemasangan Kusen J4
Pemasangan Kusen V1
Pemasangan Daun Jendela J1
Pemasangan Daun Pintu P2
Pemasangan Daun Jendela J3
Pemasangan Daun Jendela J4
Pemasangan Daun Jendela V1
Pemasangan Daun Pintu PVC
Sub Total F.2 =
LANTAI ATAP
Pemasangan Kusen P3
Pemasangan Daun Pintu P3
Sub Total F.3 =
Sub Total F
=

Bobot

10

12

16

18

20

22

26

28

30

32

36

38

40

42

46

48

50

52

100%
100%
100%
100%
100%
100%
100%
100%
100%
100%
100%
100%
100%

100%
100%
100%
100%
100%
100%
100%
100%
100%
100%
100%
100%
100%

100%
100%
100%
100%
100%
100%
100%
100%
100%
100%
100%
100%
100%

100%
100%
100%
100%
100%
100%
100%
100%
100%
100%
100%
100%
100%

100%
100%
100%
100%
100%
100%
100%
100%
100%
100%
100%
100%
100%

100%
100%
100%
100%
100%
100%
100%
100%
100%
100%
100%
100%
100%

100%
100%
100%
100%
100%
100%
100%
100%
100%
100%
100%
100%
100%

100%
100%
100%
100%
100%
100%
100%
100%
100%
100%
100%
100%
100%

100%
100%
100%
100%
100%
100%
100%
100%
100%
100%
100%
100%
100%

100%
100%
100%
100%
100%
100%
100%
100%
100%
100%
100%
100%
100%

100%
100%
100%
100%
100%
100%
100%
100%
100%
100%
100%
100%
100%

100%
100%
100%
100%
100%
100%
100%
100%
100%
100%
100%
100%
100%

100%
100%
100%
100%
100%
100%
100%
100%
100%
100%
100%
100%
100%

100%
100%
100%
100%
100%
100%
100%
100%
100%
100%
100%
100%
100%

100%
100%
100%
100%
100%
100%
100%
100%
100%
100%
100%
100%
100%

100%
100%
100%
100%
100%
100%
100%
100%
100%
100%
100%
100%
100%

100%
100%
100%
100%
100%
100%
100%
100%
100%
100%
100%
100%
100%

100%
100%
100%
100%
100%
100%
100%
100%
100%
100%
100%
100%
100%

100%
100%
100%
100%
100%
100%
100%
100%
100%
100%
100%
100%
100%

100%
100%
100%
100%
100%
100%
90%
100%
100%
100%
100%

100%
100%
100%
100%
100%
90%
90%
90%
100%
100%
95%

100%
100%
100%
100%
100%
100%
90%
100%
100%
100%
100%

100%
100%
100%
100%
100%
90%
90%
90%
100%
100%
95%

100%
100%
100%
100%
100%
100%
90%
100%
100%
100%
100%

100%
100%
100%
100%
100%
100%
90%
100%
100%
100%
100%

100%
100%
100%
100%
100%
100%
90%
95%
100%
100%
100%

100%
100%
100%
100%
100%
100%
90%
100%
100%
100%
100%

100%
100%
100%
100%
100%
100%
90%
100%
100%
100%
100%

100%
100%
100%
100%
100%
90%
90%
90%
100%
100%
100%

100%
100%
100%
100%
100%
90%
90%
90%
100%
100%
100%

100%
100%
100%
100%
100%
90%
90%
90%
100%
100%
100%

100%
100%
100%
100%
100%
90%
90%
90%
100%
100%
100%

100%
100%
100%
100%
100%
90%
90%
90%
100%
100%
100%

100%
100%
100%
100%
100%
90%
90%
95%
100%
100%
100%

100%
100%
100%
100%
100%
90%
90%
90%
100%
100%
100%

100%
100%
100%
100%
100%
90%
90%
90%
100%
100%
100%

100%
100%
100%
100%
100%
90%
90%
90%
100%
100%
100%

100%
100%
100%
100%
100%
90%
90%
95%
100%
100%
100%

3.003%
21.240%

0.291%
0.396%
0.757%
0.726%
0.194%
0.132%
0.680%
0.388%
0.583%
1.359%
0.140%
0.058%
0.175%
5.880%

0.396%
1.089%
0.439%
0.303%
0.132%
0.388%
2.039%
0.427%
0.373%
0.058%
0.175%
5.819%

0.272%
0.621%

100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100%
100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100%

0.893%
12.592%

PEKERJAAN PLAFOND
LANTAI DASAR

\\vboxsrv\conversion_tmp\scratch_5\198289533.xlsx.ms_office

Halaman66Dari80

NO

URAIAN PEKERJAAN

1 Pasang Rangka dan Gypsum 9 mm

2 Pasang Profil Gypsum
Sub Total F.1 =
F.2 LANTAI 2
1 Pasang Rangka dan Gypsum 9 mm
2 Pasang Profil Gypsum
Sub Total F.2 =
F.3 LANTAI ATAP/KOTAK SABUN
1 Pasang Rangka dan Gypsum 9 mm
2 Pasang Profil Gypsum
Sub Total F.3 =
Sub Total F =
G
G.1
1
2
3
4
5
G.2
1
2
3
4
5

H
H.1
1
2
3
4
5
6
7

PEKERJAAN LANTAI DAN DINDING

LANTAI DASAR
Pasang Keramik Lantai 40x40 cm
Pasang Plint Keramik 10x40 cm
Pasang Keramik Lantai KM/WC 20x20 cm
Pasang Keramik Dinding KM/WC
Pasang Keramik Tangga
Sub Total G1 =
LANTAI 2
Pasang Keramik Lantai 40x40 cm
Pasang Plint Keramik 10x40 cm
Pasang Keramik Lantai KM/WC 20x20 cm
Pasang Keramik Dinding KM/WC
Pasang Keramik Tangga
Sub Total G2 =
Sub Total G =
PEKERJAAN INSTALASI LISTRIK
LANTAI DASAR
Instalasi lampu
Stop Kontak
Saklar tunggal
Saklar Double
Saklar triple
Panel Box
Arde
Sub Total H.1 =

Bobot

10

12

16

18

20

22

26

28

30

32

36

38

40

42

46

48

50

52

1.208%
0.000%
1.208%

100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100%

1.116%
0.000%
1.116%

100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100%

0.225%
0.000%
0.225%
2.549%

100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100%

2.357%
0.000%
0.133%
0.995%
0.591%
4.077%

100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100%

1.749%
0.000%
0.206%
0.733%
0.439%
3.126%
7.204%

100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100%

1.398%
0.427%
0.031%
0.140%
0.000%
0.124%
0.047%
2.167%

100%
100%
100%
100%
100%
100%
100%

\\vboxsrv\conversion_tmp\scratch_5\198289533.xlsx.ms_office

100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100%
100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100%
100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100%

100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100%
100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100%
100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100%

100%
100%
100%
100%
100%
100%
100%

100%
100%
100%
100%
100%
100%
100%

100%
100%
100%
100%
100%
100%
100%

100%
100%
100%
100%
100%
100%
100%

100%
100%
100%
100%
100%
100%
100%

100%
100%
100%
100%
100%
100%
100%

100%
100%
100%
100%
100%
100%
100%

100%
100%
100%
100%
100%
100%
100%

100%
100%
100%
100%
100%
100%
100%

100%
100%
100%
100%
100%
100%
100%

100%
100%
100%
100%
100%
100%
100%

100%
100%
100%
100%
100%
100%
100%

100%
100%
100%
100%
100%
100%
100%

100%
100%
100%
100%
100%
100%
100%

100%
100%
100%
100%
100%
100%
100%

100%
100%
100%
100%
100%
100%
100%

100%
100%
100%
100%
100%
100%
100%

100%
100%
100%
100%
100%
100%
100%

Halaman67Dari80

NO
H.2
1
2
3
4
H.3

10

12

16

18

20

22

26

28

30

32

36

38

40

42

46

48

50

52

100%
100%
100%
100%

100%
100%
100%
100%

100%
100%
100%
100%

100%
100%
100%
100%

100%
100%
100%
100%

100%
100%
100%
100%

100%
100%
100%
100%

100%
100%
100%
100%

100%
100%
100%
100%

100%
100%
100%
100%

100%
100%
100%
100%

100%
100%
100%
100%

100%
100%
100%
100%

100%
100%
100%
100%

100%
100%
100%
100%

100%
100%
100%
100%

100%
100%
100%
100%

100%
100%
100%
100%

100%
100%
100%
100%

Sub Total H.2 =

0.699%
0.256%
0.093%
0.035%
1.083%

100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100%
100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100%
100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100%

Sub Total H.3 =

Sub Total H =

0.280%
0.085%
0.062%
0.427%
3.678%

0.237%
0.179%
0.261%
0.162%
0.136%
0.466%
0.000%
0.000%
0.047%

100%
100%
100%
100%
100%
100%

URAIAN PEKERJAAN
LANTAI 2
Instalasi lampu
Stop Kontak
Saklar tunggal
Saklar Double

LANTAI ATAP
1 Instalasi lampu/Stop Kontak
2 Saklar tunggal
3 Saklar Double

I.
I.1

Bobot

PEKERJAAN SANITASI
LANTAI DASAR

1
2
3
4
5
6
7
8
9

Pipa Air Hujan 3" PVC type D

Pipa Air Kotor 3" PVC type D
Pipa Air Bekas/Tinja 3" PVC type D
Pipa Air Bersih 1/2"PVC type D
Kitchen Zinc
Closed Duduk
Closed Jongkok
Washtafle
Floor Drain
Sub Total I.1 =

I.2

100%
100%
100%
100%
100%
100%

100%
100%
100%
100%
100%
100%

100%
100%
100%
100%
100%
100%

100%
100%
100%
100%
100%
100%

100%
100%
100%
100%
100%
100%

100%
100%
100%
100%
100%
100%

100%
100%
100%
100%
100%
100%

100%
100%
100%
100%
100%
100%

100%
100%
100%
100%
100%
100%

100%
100%
100%
100%
100%
100%

100%
100%
100%
100%
100%
100%

100%
100%
100%
100%
100%
100%

100%
100%
100%
100%
100%
100%

100%
100%
100%
100%
100%
100%

100%
100%
100%
100%
100%
100%

100%
100%
100%
100%
100%
100%

100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100%

90%

90%

100%
100%
100%
100%
100%
100%
100%

100%
100%
100%
100%
100%
100%
100%

100%
100%
100%
100%
100%
100%

100%
100%
100%
100%
100%
100%

90% 100%

1.487%

LANTAI 2

1
2
3
4
5
6
7

Pipa Air Hujan 3" PVC type D

Pipa Air Kotor 3" PVC type D
Pipa Air Bekas/Tinja 3" PVC type D
Pipa Air Bersih 1/2"PVC type D
Closed Duduk
Washtafle
Floor Drain
Sub Total I.2 =

I.3

0.176%
0.075%
0.067%
0.057%
0.466%
0.047%

100%
100%
100%
100%
100%
100%
100%

100%
100%
100%
100%
100%
100%
100%

100%
100%
100%
100%
100%
100%
100%

100%
100%
100%
100%
100%
100%
100%

100%
100%
100%
100%
100%
100%
100%

100%
100%
100%
100%
100%
100%
100%

100%
100%
100%
100%
100%
100%
100%

100%
100%
100%
100%
100%
100%
100%

100%
100%
100%
100%
100%
100%
100%

100%
100%
100%
100%
100%
100%
100%

100%
100%
100%
100%
100%
100%
100%

100%
100%
100%
100%
100%
100%
100%

100%
100%
100%
100%
100%
100%
100%

100%
100%
100%
100%
100%
100%
100%

100%
100%
100%
100%
100%
100%
100%

100%
100%
100%
100%
100%
100%
100%

100%
100%
100%
100%
100%
100%
100%

0.887%

LANTAI ATAP

1
2
3
4
5

Pipa Air Hujan 3" PVC type D

Pipa Air Kotor 3" PVC type D
Pipa Air Bekas/Tinja 3" PVC type D
Pipa Air Bersih 1/2"PVC type D
Floor Drain

0.191%

100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100%

0.140%

100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100%

\\vboxsrv\conversion_tmp\scratch_5\198289533.xlsx.ms_office

Halaman68Dari80

NO

J.

URAIAN PEKERJAAN

Bobot

10

12

16

18

20

22

26

28

30

32

36

38

40

42

46

48

50

52

100%
100%
100%
100%

100%
100%
100%
100%

100%
100%
100%
100%

100%
100%
100%
100%

100%
100%
100%
100%

100%
100%
100%
100%

100%
100%
100%
100%

100%
100%
100%
100%

100%
100%
100%
100%

100%
100%
100%
100%

100%
100%
100%
100%

100%
100%
100%
100%

100%
100%
100%
100%

100%
100%
100%
100%

100%
100%
100%
100%

100%
100%
100%
100%

100%
100%
100%
100%

100%
100%
100%
100%

Sub Total I.3 =

Sub Total I =

0.331%
2.705%

Galian Tanah
Pasangan Bata
Pasangan Bata Bak Control
Plesteran dan Acian
Sloof dan Lantai
Beton
Besi
Dak Beton
Beton
Besi
Begisting
Besi Siku L 5/5 (u/ Tutup Bak Kontrol)
Las Besi Siku
Pipa Lubang Hawa
Sub Total J =

0.104%
0.395%
0.093%
0.213%

100%
100%
100%
100%

0.113%
0.000%

100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100%
100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100%

0.135%
0.094%
0.143%
0.000%
0.000%
0.019%
1.310%

100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100%
100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100%
100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100%

1.123%
0.812%
1.319%
0.285%
0.377%
3.917%

100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100%
90% 90% 90% 90% 90% 90% 90% 90% 90% 90% 90% 90% 90% 90% 90% 90% 90% 90% 90%
90% 90% 90% 90% 90% 90% 90% 90% 90% 90% 90% 90% 90% 90% 90% 90% 90% 90% 90%
90% 90% 90% 90% 90% 90% 90% 90% 90% 90% 90% 90% 90% 90% 90% 90% 90% 90% 90%
90% 90% 90% 90% 90% 90% 90% 90% 90% 90% 90% 90% 90% 90% 90% 90% 90% 90% 90%

Cat dasar (Sealler)

Cat Tembok Exterior (Weather Shield)
Cat Tembok Interior
Cat Plafond
Cat Kayu

1.351%
0.977%
1.587%
0.264%
0.365%

100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100%
90% 90% 90% 90% 90% 90% 90% 90% 90% 90% 90% 90% 90% 90% 90% 90% 90% 90% 90%
90% 90% 90% 90% 90% 90% 90% 90% 90% 90% 90% 90% 90% 90% 90% 90% 90% 90% 90%
90% 90% 90% 90% 90% 90% 90% 90% 90% 90% 90% 90% 90% 90% 90% 90% 90% 90% 90%
90% 90% 90% 90% 90% 90% 90% 90% 90% 90% 90% 90% 90% 90% 90% 90% 90% 90% 90%

Sub Total K2 =
LANTAI ATAP/KOTAK SABUN

4.544%

Cat dasar (Sealler)

Cat Tembok Exterior (Weather Shield)
Cat Tembok Interior
Cat Plafond

0.215%
0.310%
0.168%
0.053%

PEKERJAAN SEPTIC TANK

1
2
3
4
5

7
8
9
10

K
K.1

100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100%

PEKERJAAN PENGECATAN
LANTAI DASAR

1
2
3
4
5

Cat dasar (Sealler)

Cat Tembok Exterior (Weather Shield)
Cat Tembok Interior
Cat Plafond
Cat Kayu
Sub Total K1 =

K.2

LANTAI 2

1
2
3
4
5
K.3

1
2
3
4

\\vboxsrv\conversion_tmp\scratch_5\198289533.xlsx.ms_office

100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100%
90% 90% 90% 90% 90% 90% 90% 90% 90% 90% 90% 90% 90% 90% 90% 90% 90% 90% 90%
90% 90% 90% 90% 90% 90% 90% 90% 90% 90% 90% 90% 90% 90% 90% 90% 90% 90% 90%
90% 90% 90% 90% 90% 90% 90% 90% 90% 90% 90% 90% 90% 90% 90% 90% 90% 90% 90%

Halaman69Dari80

NO

URAIAN PEKERJAAN

Bobot

5 Cat Kayu

0.068%
Sub Total K3 =
Sub Total K =

L
1
2
3
4

PEKERJAAN FAADE
Pagar Balkon
Kisi Kisi ukuran 45x45
Kisi Kisi ukuran 85x80
Teralis Plat Luiffel carport

M
1
2
3
4
5

PEKERJAAN MEJA DAPUR

Pasangan Bata
Cor Dak Beton
Pembesian
Begisting
Pasangan Keramik 20x20 cm

1
2

3
4
5

N.2

PEKERJAAN HALAMAN
HALAMAN DEPAN
Pasang rabat Beton Carport (t=10 cm)
Balok Sloof 20x30
Beton - Site mix
Besi Beton
Pasangan Bata pagar pembatas (h = 0.5 m)
Plesteran dan Acian
Cat Tembok
Sub Total N.1 =

HALAMAN BELAKANG
1 Balok Sloof 20/30
Beton - Site mix
Besi Beton
Begisting
2 Pasangan Bata pagar pembatas (h = 2 m)
3 Plesteran dan Acian
4 Cat Tembok
5 Kolom Praktis 10/10
Beton - Site mix

12

16

18

20

22

26

28

30

32

36

38

40

42

46

48

50

52

90%

90%

90%

90%

90%

90%

90%

90%

90%

90%

90%

90%

90%

90%

90%

90%

90%

90%

90%

100%
100%
100%
100%

100%
100%
100%
100%

100%
100%
100%
100%

100%
100%
100%
100%

100%
100%
100%
100%

100%
100%
100%
100%

100%
100%
100%
100%

100%
100%
100%
100%

100% 100% 100% 100% 100% 100%

100%
100%
100%
100%
100% 100% 100% 100% 100% 100%

100%
100%
100%
100%

100% 100% 100%

100%
100%
100% 100% 100%

100%
100%
100%
100%

100%
100%
100%
100%
100%

100%
100%
100%
100%
100%

100%
100%
100%
100%
100%

100%
100%
100%
100%
100%

100%
100%
100%
100%
100%

100%
100%
100%
100%
100%

100%
100%
100%
100%
100%

100%
100%
100%
100%
100%

100%
100%
100%
100%
100%

100%
100%
100%
100%
100%

100%
100%
100%
100%
100%

100%
100%
100%
100%
100%

1.606%

0.025%
0.062%
0.049%
0.063%
0.216%
Sub Total N

N
N.1

10

0.813%
9.274%

0.553%
0.140%
0.524%
0.388%
Sub Total M

100%
100%
100%
100%
100%

100%
100%
100%
100%
100%

100%
100%
100%
100%
100%

100%
100%
100%
100%
100%

100%
100%
100%
100%
100%

100%
100%
100%
100%
100%

100%
100%
100%
100%
100%

0.416%

0.515%

100% 100% 100%

80% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100%

0.083%

100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100%

0.151%
0.132%
0.105%

100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100%
100% 100% 100% 90% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100%

0.986%

0.299%
0.284%
0.084%
1.059%
0.926%
0.502%

100%
100%
100%
100%
100%

0.020%

100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100%

\\vboxsrv\conversion_tmp\scratch_5\198289533.xlsx.ms_office

100%
100%
100%
100%
100%

100%
100%
100%
100%
100%

100%
100%
100%
100%
100%

100%
100%
100%
100%
100%

100%
100%
100%
100%
100%

100%
100%
100%
100%
100%

100%
100%
100%
100%
100%

100%
100%
100%
100%
100%

100%
100%
100%
100%
100%

100%
100%
100%
100%
100%

100%
100%
100%
100%
100%

100%
100%
100%
100%
100%

100%
100%
100%
100%
100%

100%
100%
100%
100%
100%

100%
100%
100%
100%
100%

100%
100%
100%
100%
100%

100%
100%
100%
100%
100%

100%
100%
100%
100%
100%

Halaman70Dari80

NO

URAIAN PEKERJAAN

Bobot

Besi Beton
6 Ring Balk 10/15
Beton - Site mix
Begisting
Besi Beton
Sub Total N.2 =
Sub Total N =

10

12

16

18

20

22

26

28

30

32

36

38

40

42

46

48

50

52

0.015%

100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100%

0.031%
0.042%
0.154%
3.417%

100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100%
100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100%
100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100%

4.403%

Grand Total 100.00%

\\vboxsrv\conversion_tmp\scratch_5\198289533.xlsx.ms_office

Halaman71Dari80

Kontraktor
Cluster
Periode
NO
A

: PT
: J- ELITE I
:URAIAN PEKERJAAN

1
2
3
4

PEKERJAAN PENDAHULUAN
Pek. Persiapan lahan
Pek. Pembuatan Direksi Keet
Pemasangan Bouwplank
Penerangan dan Air kerja

1
2
3
4

PEKERJAAN TANAH
Galian Tanah Pondasi Plat
Galian Tanah Sloof
Urungan Tanah kembali (Back Fill)
Urungan TanahPeil 0.00

C
C.1
1

Bobot

Sub Total A=

0.163%
0.117%
0.149%
0.155%
0.584%

Sub Total B=

0.296%
0.049%
0.081%
0.038%
0.465%

PEKERJAAN BETON
LANTAI DASAR
Pondasi plat (1X1)
Beton (Site Mix 1:2:3)
Besi beton
Sumbu pondasi plat 20/30
Beton (Site Mix 1:2:3)
Begisting
Besi Beton
Sloof 20/30
Beton(Site Mix 1:2:3)
Begisting
Besi Beton
Balok Konsol Plat Luiffel
Beton (Site Mix 1:2:3)
Begisting
Wiremesh M6A
Tangga
Beton (Ready Mix Concrete)
Begisting
Besi Beton

1.318%
0.789%
0.192%
0.126%
0.720%
0.844%
0.331%
0.770%
0.550%
0.279%
0.162%

Sub Total C1=

C.2

LANTAI 2
1 Kolom Struktur 15/40
Beton(Site Mix 1:2:3)

0.306%
0.048%
0.591%
7.026%

0.664%

\\vboxsrv\conversion_tmp\scratch_5\198289533.xlsx.ms_office

Halaman72Dari80

NO

URAIAN PEKERJAAN
Begisting
Besi Beton
Kolom Praktis 15/15
Beton (Site Mix 1:2:3)
Begisting
Besi Beton
Balok Struktur
Beton (Ready Mix Concrete)
Begisting
Besi Beton
Plat Lantai (Termasuk Balkon)
Beton (Ready Mix Concrete)
Begisting
Wiremesh M6A
Balok Konsol Plat Luiffel
Beton(Site Mix 1:2:3)
Begisting
Wiremesh M6A
Tangga
Beton (Ready Mix Concrete)
Begisting
Besi Beton

0.474%
1.629%
0.136%
0.089%
0.190%
0.934%
0.512%
1.938%
1.592%
0.641%
0.490%
0.227%
0.119%
0.130%

Sub Total C2=

C.3
1

LANTAI ATAP
Kolom Struktur
Beton (Site Mix 1:2:3)
Begisting
Besi Beton
Kolom Praktis
Beton (Site Mix 1:2:3)
Begisting
Besi Beton
Balok Atap
Beton (Ready Mix Concrete)
Begisting
Besi Beton
Plat lantai (Finishing throwell)
Beton (Ready Mix Concrete)
Begisting
Wiremesh M6A

Bobot

0.297%
0.141%
0.514%
10.717%

0.622%
0.447%
1.403%
0.127%
0.085%
0.225%
0.880%
0.483%
1.816%
1.367%
0.735%
0.416%

\\vboxsrv\conversion_tmp\scratch_5\198289533.xlsx.ms_office

Halaman73Dari80

NO

URAIAN PEKERJAAN
Sub Total C3=

C.4

LANTAI ATAP KOTAK SABUN

1 Kolom Praktis 15/15
Beton (Site Mix 1:2:3)
Begisting
Besi Beton
2 Ring Balok 15/15
Beton(Site Mix 1:2:3)
Begisting
Besi Beton
3 Dak Beton
Beton(Site Mix 1:2:3)
Begisting
Wiremesh M6A

0.096%
0.036%
0.146%

LANTAI ATAP TOPI

1 Kolom 15/15
Beton(Site Mix 1:2:3)
Begisting
Besi beton
2 Plat Dak
Beton (Site Mix 1:2:3)
Begisting
Wiremesh M6A

D
D.1
1
2
3
4
D.2

D.3

3.464%
0.139%
0.102%
4.254%

0.044%
0.046%
0.075%

Sub Total C5 =
Sub Total C =

0.588%
0.244%
0.372%
1.369%
31.975%

Sub Total D1 =

0.424%
4.127%
0.492%
3.735%
8.779%

Sub Total D2=

4.965%
4.493%
9.458%

PEKERJAAN DINDING
LANTAI DASAR
Pasangan 1/2 bata 1:2
Pasangan 1/2 bata 1:4
Plesteran 1:2 + Acian
Plesteran 1:4 + Acian

LANTAI 2
1 Pasangan 1/2 bata 1:4
2 Plesteran 1:4 + Acian
LANTAI ATAP/PAGAR
1 Pasangan 1/2 bata 1:4
2 Plesteran 1:4 + Acian

8.608%

0.081%
0.060%
0.131%

Sub Total C4 =
C.5

Bobot

1.577%
1.427%

\\vboxsrv\conversion_tmp\scratch_5\198289533.xlsx.ms_office

Halaman74Dari80

NO

URAIAN PEKERJAAN
Sub Total D3 =
Sub Total D =

E
E.1
1
2
3
4
5
6
7
8
9
10
11
12
13
E.2
1
2
3
4
5
6
7
8
9
10
11
E.3
1
2

F
F.1

PEKERJAAN KUSEN PINTU DAN JENDELA

LANTAI DASAR
Pemasangan Kusen P1
Pemasangan Kusen J1
Pemasangan Kusen J2
Pemasangan Kusen P2
Pemasangan Kusen J5
Pemasangan Kusen V1
Pemasangan Daun Pintu P1
Pemasangan Daun Jendela J1
Pemasangan Daun Jendela J2
Pemasangan Daun Pintu P2
Pemasangan Daun Jendela J5
Pemasangan Daun Jendela V1
Pemasangan Daun Pintu PVC
Sub Total F.1 =
LANTAI 2
Pemasangan Kusen J1
Pemasangan Kusen P2
Pemasangan Kusen J3
Pemasangan Kusen J4
Pemasangan Kusen V1
Pemasangan Daun Jendela J1
Pemasangan Daun Pintu P2
Pemasangan Daun Jendela J3
Pemasangan Daun Jendela J4
Pemasangan Daun Jendela V1
Pemasangan Daun Pintu PVC
Sub Total F.2 =
LANTAI ATAP
Pemasangan Kusen P3
Pemasangan Daun Pintu P3
Sub Total F.3 =
Sub Total F
=

Bobot
3.003%
21.240%

0.291%
0.396%
0.757%
0.726%
0.194%
0.132%
0.680%
0.388%
0.583%
1.359%
0.140%
0.058%
0.175%
5.880%

0.396%
1.089%
0.439%
0.303%
0.132%
0.388%
2.039%
0.427%
0.373%
0.058%
0.175%
5.819%

0.272%
0.621%
0.893%
12.592%

PEKERJAAN PLAFOND
LANTAI DASAR

\\vboxsrv\conversion_tmp\scratch_5\198289533.xlsx.ms_office

Halaman75Dari80

NO

URAIAN PEKERJAAN

1 Pasang Rangka dan Gypsum 9 mm

2 Pasang Profil Gypsum
Sub Total F.1 =
F.2 LANTAI 2
1 Pasang Rangka dan Gypsum 9 mm
2 Pasang Profil Gypsum
Sub Total F.2 =
F.3 LANTAI ATAP/KOTAK SABUN
1 Pasang Rangka dan Gypsum 9 mm
2 Pasang Profil Gypsum
Sub Total F.3 =
Sub Total F =
G
G.1
1
2
3
4
5
G.2
1
2
3
4
5

H
H.1
1
2
3
4
5
6
7

PEKERJAAN LANTAI DAN DINDING

LANTAI DASAR
Pasang Keramik Lantai 40x40 cm
Pasang Plint Keramik 10x40 cm
Pasang Keramik Lantai KM/WC 20x20 cm
Pasang Keramik Dinding KM/WC
Pasang Keramik Tangga
Sub Total G1 =
LANTAI 2
Pasang Keramik Lantai 40x40 cm
Pasang Plint Keramik 10x40 cm
Pasang Keramik Lantai KM/WC 20x20 cm
Pasang Keramik Dinding KM/WC
Pasang Keramik Tangga
Sub Total G2 =
Sub Total G =
PEKERJAAN INSTALASI LISTRIK
LANTAI DASAR
Instalasi lampu
Stop Kontak
Saklar tunggal
Saklar Double
Saklar triple
Panel Box
Arde
Sub Total H.1 =

Bobot
1.208%
0.000%
1.208%
1.116%
0.000%
1.116%
0.225%
0.000%
0.225%
2.549%

2.357%
0.000%
0.133%
0.995%
0.591%
4.077%
1.749%
0.000%
0.206%
0.733%
0.439%
3.126%
7.204%

1.398%
0.427%
0.031%
0.140%
0.000%
0.124%
0.047%
2.167%

\\vboxsrv\conversion_tmp\scratch_5\198289533.xlsx.ms_office

Halaman76Dari80

NO
H.2
1
2
3
4
H.3

URAIAN PEKERJAAN
LANTAI 2
Instalasi lampu
Stop Kontak
Saklar tunggal
Saklar Double
Sub Total H.2 =

0.699%
0.256%
0.093%
0.035%
1.083%

Sub Total H.3 =

Sub Total H =

0.280%
0.085%
0.062%
0.427%
3.678%

LANTAI ATAP
1 Instalasi lampu/Stop Kontak
2 Saklar tunggal
3 Saklar Double

I.
I.1

Bobot

PEKERJAAN SANITASI
LANTAI DASAR

1
2
3
4
5
6
7
8
9

Pipa Air Hujan 3" PVC type D

Pipa Air Kotor 3" PVC type D
Pipa Air Bekas/Tinja 3" PVC type D
Pipa Air Bersih 1/2"PVC type D
Kitchen Zinc
Closed Duduk
Closed Jongkok
Washtafle
Floor Drain
Sub Total I.1 =

I.2

0.237%
0.179%
0.261%
0.162%
0.136%
0.466%
0.000%
0.000%
0.047%
1.487%

LANTAI 2

1
2
3
4
5
6
7

Pipa Air Hujan 3" PVC type D

Pipa Air Kotor 3" PVC type D
Pipa Air Bekas/Tinja 3" PVC type D
Pipa Air Bersih 1/2"PVC type D
Closed Duduk
Washtafle
Floor Drain
Sub Total I.2 =

I.3

0.176%
0.075%
0.067%
0.057%
0.466%
0.047%
0.887%

LANTAI ATAP

1
2
3
4
5

Pipa Air Hujan 3" PVC type D

Pipa Air Kotor 3" PVC type D
Pipa Air Bekas/Tinja 3" PVC type D
Pipa Air Bersih 1/2"PVC type D
Floor Drain

0.191%

0.140%

\\vboxsrv\conversion_tmp\scratch_5\198289533.xlsx.ms_office

Halaman77Dari80

NO

J.

URAIAN PEKERJAAN

Bobot

Sub Total I.3 =

Sub Total I =

0.331%
2.705%

Galian Tanah
Pasangan Bata
Pasangan Bata Bak Control
Plesteran dan Acian
Sloof dan Lantai
Beton
Besi
Dak Beton
Beton
Besi
Begisting
Besi Siku L 5/5 (u/ Tutup Bak Kontrol)
Las Besi Siku
Pipa Lubang Hawa
Sub Total J =

0.104%
0.395%
0.093%
0.213%

PEKERJAAN SEPTIC TANK

1
2
3
4
5

7
8
9
10

K
K.1

0.113%
0.000%
0.135%
0.094%
0.143%
0.000%
0.000%
0.019%
1.310%

PEKERJAAN PENGECATAN
LANTAI DASAR

1
2
3
4
5

Cat dasar (Sealler)

Cat Tembok Exterior (Weather Shield)
Cat Tembok Interior
Cat Plafond
Cat Kayu
Sub Total K1 =

K.2

1.123%
0.812%
1.319%
0.285%
0.377%
3.917%

LANTAI 2

1
2
3
4
5
K.3

1
2
3
4

Cat dasar (Sealler)

Cat Tembok Exterior (Weather Shield)
Cat Tembok Interior
Cat Plafond
Cat Kayu

1.351%
0.977%
1.587%
0.264%
0.365%

Sub Total K2 =
LANTAI ATAP/KOTAK SABUN

4.544%

Cat dasar (Sealler)

Cat Tembok Exterior (Weather Shield)
Cat Tembok Interior
Cat Plafond

0.215%
0.310%
0.168%
0.053%

\\vboxsrv\conversion_tmp\scratch_5\198289533.xlsx.ms_office

Halaman78Dari80

NO

URAIAN PEKERJAAN

Bobot

5 Cat Kayu

0.068%
Sub Total K3 =
Sub Total K =

L
1
2
3
4

PEKERJAAN FAADE
Pagar Balkon
Kisi Kisi ukuran 45x45
Kisi Kisi ukuran 85x80
Teralis Plat Luiffel carport

0.553%
0.140%
0.524%
0.388%
Sub Total M

M
1
2
3
4
5

1
2

3
4
5

N.2

PEKERJAAN MEJA DAPUR

Pasangan Bata
Cor Dak Beton
Pembesian
Begisting
Pasangan Keramik 20x20 cm

1.606%

0.025%
0.062%
0.049%
0.063%
0.216%
Sub Total N

N
N.1

0.813%
9.274%

PEKERJAAN HALAMAN
HALAMAN DEPAN
Pasang rabat Beton Carport (t=10 cm)
Balok Sloof 20x30
Beton - Site mix
Besi Beton
Pasangan Bata pagar pembatas (h = 0.5 m)
Plesteran dan Acian
Cat Tembok
Sub Total N.1 =

HALAMAN BELAKANG
1 Balok Sloof 20/30
Beton - Site mix
Besi Beton
Begisting
2 Pasangan Bata pagar pembatas (h = 2 m)
3 Plesteran dan Acian
4 Cat Tembok
5 Kolom Praktis 10/10
Beton - Site mix

0.416%

0.515%
0.083%
0.151%
0.132%
0.105%
0.986%

0.299%
0.284%
0.084%
1.059%
0.926%
0.502%
0.020%

\\vboxsrv\conversion_tmp\scratch_5\198289533.xlsx.ms_office

Halaman79Dari80

NO

URAIAN PEKERJAAN

Bobot
0.015%

Besi Beton
6 Ring Balk 10/15
Beton - Site mix
Begisting
Besi Beton
Sub Total N.2 =
Sub Total N =

0.031%
0.042%
0.154%
3.417%
4.403%

Grand Total 100.00%

\\vboxsrv\conversion_tmp\scratch_5\198289533.xlsx.ms_office

Halaman80Dari80