Weekly Progress - Agrakaja Villa (w24) .XLSX - Google Spreadsheet
Weekly Progress - Agrakaja Villa (w24) .XLSX - Google Spreadsheet
PEKERJAAN STRUKTUR
I PEKERJAAN PERSIAPAN 0.90 0.00 0.90
II PEKERJAAN PONDASI 6.19 0.00 6.19
III PEKERJAAN STRUKTUR LANTAI DASAR 9.17 0.84 10.01
IV PEKERJAAN STRUKTUR LANTAI ATAP 1 15.59 0.39 16.25
V PEKERJAAN STRUKTUR LANTAI ATAP 2 2.02 0.00 2.02
VI PEKERJAAN STRUKTUR KOLAM RENANG 0.50 0.28 0.78
VII PEKERJAAN STRUKTUR PUMP ROOM 0.00 0.00 0.00
PEKERJAAN ARSITEKTUR
I PEKERJAAN DINDING 6.51 0.48 6.99
II PEKERJAAN KUSEN, PINTU & JENDELA 0.00 0.00 0.00
III PEKERJAAN PLAFOND 0.00 0.00 0.00
IV PEKERJAAN LANTAI 0.00 0.00 0.00
V PEKERJAAN PENGECATAN 0.00 0.00 0.00
VI PEKERJAAN SANITARY (BY OWNER) 0.00 0.00 0.00
VII PEKERJAAN LAIN - LAIN 0.00 0.00 0.00
I PEKERJAAN PERSIAPAN
1 Pengukuran & bouwplank papan borneo ( 226.30) m¹ ( 0.32) 100.00% 0.32 0.00% 0.00 100.00% 0.32
2 Pembersihan lahan (by owner) ( 5,339.86) m² ( - ) 0.00% 0.00 0.00% 0.00 0.00% 0.00
3 Direksi keet ( 12.00) m² ( 0.13) 100.00% 0.13 0.00% 0.00 100.00% 0.13
4 Gudang + Bedeng Pekerja ( 35.52) m² ( 0.44) 100.00% 0.44 0.00% 0.00 100.00% 0.44
5 Pagar proyek seng gelombang BJLS 20 (by owner) ( 308.34) m¹ ( - ) 0.00% 0.00 0.00% 0.00 0.00% 0.00
6 Listrik & air kerja (by owner) ( 1.00) ls ( - ) 0.00% 0.00 0.00% 0.00 0.00% 0.00
7 Keamanan (by owner) ( 12.00) bulan ( - ) 0.00% 0.00 0.00% 0.00 0.00% 0.00
Sub Total Pekerjaan Persiapan ( 0.90) 100.00% 0.90 0.00% 0.00 100.00% 0.90
II PEKERJAAN PONDASI
1 Mobilisasi / demobilisasi mesin bor strauss pile ( 1.00) unit ( 0.05) 100.00% 0.05 0.00% 0.00 100.00% 0.05
2 Pondasi strauss PC13 (21 buah) : asumsi kedalaman tanah keras 5,00 m
- galian pondasi strauss Æ 300 ( 105.00) m¹ ( 0.21) 100.00% 0.21 0.00% 0.00 100.00% 0.21
- besi beton ( 813.14) kg ( 0.20) 100.00% 0.20 0.00% 0.00 100.00% 0.20
- beton sitemix 1pc : 2ps : 3sp setara K-225 ( 7.43) m³ ( 0.12) 100.00% 0.12 0.00% 0.00 100.00% 0.12
3 Pondasi strauss type PC14 (45 buah) : asumsi kedalaman tanah keras 5,00 m
- galian pondasi strauss Æ 400 ( 225.00) m¹ ( 0.64) 100.00% 0.64 0.00% 0.00 100.00% 0.64
- besi beton ( 2,494.94) kg ( 0.61) 100.00% 0.61 0.00% 0.00 100.00% 0.61
- beton sitemix 1pc : 2ps : 3sp setara K-225 ( 15.91) m³ ( 0.26) 100.00% 0.26 0.00% 0.00 100.00% 0.26
4 Pondasi strauss type PC24 (11 buah) : asumsi kedalaman tanah keras 5,00 m
- galian pondasi strauss Æ 400 ( 110.00) m¹ ( 0.31) 100.00% 0.31 0.00% 0.00 100.00% 0.31
- besi beton ( 1,219.75) kg ( 0.30) 100.00% 0.30 0.00% 0.00 100.00% 0.30
- beton sitemix 1pc : 2ps : 3sp setara K-225 ( 7.78) m³ ( 0.13) 100.00% 0.13 0.00% 0.00 100.00% 0.13
5 Pondasi strauss type PC34 (4 buah) : VE asumsi kedalaman tanah keras 5,00 m
- galian pondasi strauss Æ 400 ( - ) m¹ ( - ) 0.00% 0.00 0.00% 0.00 0.00% 0.00
- besi beton ( - ) kg ( - ) 0.00% 0.00 0.00% 0.00 0.00% 0.00
- beton sitemix 1pc : 2ps : 3sp setara K-225 ( - ) m³ ( - ) 0.00% 0.00 0.00% 0.00 0.00% 0.00
6 Pilecap type PC13 (21 buah) :
- galian tanah ( 3.78) m³ ( 0.01) 100.00% 0.01 0.00% 0.00 100.00% 0.01
- lantai kerja t = 5 cm ( 5.25) m² ( 0.00) 100.00% 0.00 0.00% 0.00 100.00% 0.00
- bekisting multipleks 9 mm ( 16.80) m² ( 0.05) 100.00% 0.05 0.00% 0.00 100.00% 0.05
- besi beton ( 258.70) kg ( 0.06) 100.00% 0.06 0.00% 0.00 100.00% 0.06
- beton sitemix 1pc : 2ps : 3sp setara K-225 ( 2.10) m³ ( 0.03) 100.00% 0.03 0.00% 0.00 100.00% 0.03
- urugan tanah kembali ( 1.16) m³ ( 0.00) 100.00% 0.00 0.00% 0.00 100.00% 0.00
7 Pilecap type PC14 (45 buah) :
- galian tanah ( 11.03) m³ ( 0.02) 100.00% 0.02 0.00% 0.00 100.00% 0.02
- lantai kerja t = 5 cm ( 16.20) m² ( 0.01) 100.00% 0.01 0.00% 0.00 100.00% 0.01
- bekisting multipleks 9 mm ( 43.20) m² ( 0.12) 100.00% 0.12 0.00% 0.00 100.00% 0.12
- besi beton ( 786.73) kg ( 0.19) 100.00% 0.19 0.00% 0.00 100.00% 0.19
- beton sitemix 1pc : 2ps : 3sp setara K-225 ( 6.48) m³ ( 0.11) 100.00% 0.11 0.00% 0.00 100.00% 0.11
- urugan tanah kembali ( 2.93) m³ ( 0.00) 100.00% 0.00 0.00% 0.00 100.00% 0.00
8 Pilecap type PC24 (11 buah) :
- galian tanah ( 5.01) m³ ( 0.01) 100.00% 0.01 0.00% 0.00 100.00% 0.01
- lantai kerja t = 5 cm ( 7.92) m² ( 0.01) 100.00% 0.01 0.00% 0.00 100.00% 0.01
- bekisting multipleks 9 mm ( 15.84) m² ( 0.04) 100.00% 0.04 0.00% 0.00 100.00% 0.04
- besi beton ( 338.00) kg ( 0.08) 100.00% 0.08 0.00% 0.00 100.00% 0.08
- beton sitemix 1pc : 2ps : 3sp setara K-225 ( 3.17) m³ ( 0.05) 100.00% 0.05 0.00% 0.00 100.00% 0.05
- urugan tanah kembali ( 1.05) m³ ( 0.00) 100.00% 0.00 0.00% 0.00 100.00% 0.00
9 Pilecap type PC34 (4 buah) : VE
- galian tanah ( - ) m³ ( - ) 0.00% 0.00 0.00% 0.00 0.00% 0.00
- lantai kerja t = 5 cm ( - ) m² ( - ) 0.00% 0.00 0.00% 0.00 0.00% 0.00
- bekisting multipleks 9 mm ( - ) m² ( - ) 0.00% 0.00 0.00% 0.00 0.00% 0.00
- besi beton ( - ) kg ( - ) 0.00% 0.00 0.00% 0.00 0.00% 0.00
- beton sitemix 1pc : 2ps : 3sp setara K-225 ( - ) m³ ( - ) 0.00% 0.00 0.00% 0.00 0.00% 0.00
- urugan tanah kembali ( - ) m³ ( - ) 0.00% 0.00 0.00% 0.00 0.00% 0.00
10 Pondasi batu belah 1pc : 5ps type P1 :
- galian tanah ( 4.87) m³ ( 0.01) 100.00% 0.01 0.00% 0.00 100.00% 0.01
- urugan pasir bawah pondasi t = 10 cm ( 6.09) m² ( 0.00) 100.00% 0.00 0.00% 0.00 100.00% 0.00
- pondasi batu belah 1pc : 5ps ( 3.05) m³ ( 0.04) 100.00% 0.04 0.00% 0.00 100.00% 0.04
- urugan tanah kembali ( 1.83) m³ ( 0.00) 100.00% 0.00 0.00% 0.00 100.00% 0.00
11 Pondasi batu belah 1pc : 5ps type P2 :
- galian tanah ( 206.06) m³ ( 0.43) 100.00% 0.43 0.00% 0.00 100.00% 0.43
- urugan pasir bawah pondasi t = 10 cm ( 257.58) m² ( 0.21) 100.00% 0.21 0.00% 0.00 100.00% 0.21
- pondasi batu belah 1pc : 5ps ( 128.79) m³ ( 1.81) 100.00% 1.81 0.00% 0.00 100.00% 1.81
- urugan tanah kembali ( 77.27) m³ ( 0.06) 100.00% 0.06 0.00% 0.00 100.00% 0.06
Sub Total Pekerjaan Pondasi ( 6.19) 100.00% 6.19 0.00% 0.00 100.00% 6.19
Sub Total Pekerjaan Struktur Lantai Dasar ( 13.13) 69.86% 9.17 6.40% 0.84 76.26% 10.01
Sub Total Pekerjaan Struktur Lantai Atap 1 ( 18.84) 82.72% 15.59 2.06% 0.39 86.22% 16.25
Sub Total Pekerjaan Struktur Lantai Atap 2 ( 10.90) 18.54% 2.02 0.00% 0.00 18.54% 2.02
Sub Total Pekerjaan Struktur Kolam Renang ( 4.31) 11.64% 0.50 6.53% 0.28 18.16% 0.78
I PEKERJAAN DINDING
Lantai Dasar
1 Pasangan bata 1/2 batu 1pc : 5ps ( 1,204.40) m² ( 3.60) 100.00% 3.60 0.00% 0.00 100.00% 3.60
2 Plesteran 1pc : 5ps & acian ( 3,609.63) m² ( 4.77) 30.00% 1.43 10.00% 0.48 40.00% 1.91
3 Kolom praktis 12 x 12 ( 471.25) m¹ ( 1.06) 100.00% 1.06 0.00% 0.00 100.00% 1.06
4 Ring balk praktis 12 x 15 ( 185.70) m¹ ( 0.42) 100.00% 0.42 0.00% 0.00 100.00% 0.42
5 Finishing master bathroom :
- homogenous tile 300 x 600 ex. Granito (Install Only) ( 52.46) m² ( 0.11) 0.00% 0.00 0.00% 0.00 0.00% 0.00
6 Finishing guest bathroom :
- homogenous tile 300 x 600 ex. Granito (Install Only) ( 86.24) m² ( 0.19) 0.00% 0.00 0.00% 0.00 0.00% 0.00
7 Finishing kids villa bathroom 1 :
- homogenous tile 300 x 600 ex. Granito (Install Only) ( 37.36) m² ( 0.08) 0.00% 0.00 0.00% 0.00 0.00% 0.00
8 Finishing kids villa bathroom 2 :
- homogenous tile 300 x 600 ex. Granito (Install Only) ( 37.36) m² ( 0.08) 0.00% 0.00 0.00% 0.00 0.00% 0.00
9 Finishing kids villa bathroom 3 :
- homogenous tile 300 x 600 ex. Granito (Install Only) ( 41.41) m² ( 0.09) 0.00% 0.00 0.00% 0.00 0.00% 0.00
10 Finishing service building bathroom :
- ceramic tile 200 x 200 ex. Asia Tile (Install Only) ( 14.65) m² ( 0.02) 0.00% 0.00 0.00% 0.00 0.00% 0.00
11 Pekerjaan waterproofing ex Sika 107
- swimming pool ( 90.21) m² ( 0.09) 0.00% 0.00 0.00% 0.00 0.00% 0.00
- pump room ( 23.40) m² ( 0.02) 0.00% 0.00 0.00% 0.00 0.00% 0.00
- master bathroom ( 52.46) m² ( 0.05) 0.00% 0.00 0.00% 0.00 0.00% 0.00
- guest bathroom ( 86.24) m² ( 0.08) 0.00% 0.00 0.00% 0.00 0.00% 0.00
- kids villa bathroom 1 ( 37.36) m² ( 0.04) 0.00% 0.00 0.00% 0.00 0.00% 0.00
- kids villa bathroom 2 ( 37.36) m² ( 0.04) 0.00% 0.00 0.00% 0.00 0.00% 0.00
- kids villa bathroom 3 ( 41.41) m² ( 0.04) 0.00% 0.00 0.00% 0.00 0.00% 0.00
- service building bathroom ( 14.65) m² ( 0.01) 0.00% 0.00 0.00% 0.00 0.00% 0.00
Sub Total Pekerjaan Dinding ( 10.78) 60.38% 6.51 4.42% 0.48 64.80% 6.99
Sub Total Pekerjaan Kusen, Pintu & Jendela ( 18.02) 0.00% 0.00 0.00% 0.00 0.00% 0.00
Sub Total Pekerjaan Plafond ( 2.66) 0.00% 0.00 0.00% 0.00 0.00% 0.00
IV PEKERJAAN LANTAI
Lantai Dasar
1 Homogenous tile 600 x 600 ex. Travertino (01) (Install Only) ( 724.62) m² ( 1.51) 0.00% 0.00 0.00% 0.00 0.00% 0.00
2 Homogenous tile 600 x 600 ex. Granito (02) (Install Only) ( 69.87) m² ( 0.15) 0.00% 0.00 0.00% 0.00 0.00% 0.00
3 Iron wood decking wide 200 mm (03) ( 249.23) m² ( 3.89) 0.00% 0.00 0.00% 0.00 0.00% 0.00
4 Grass Block 200x200x80 mm (04) ( 332.24) m² ( 1.14) 0.00% 0.00 0.00% 0.00 0.00% 0.00
5 Ceramic tile 200 x 200 ex. Asia Tile (05) (Install Only) ( 83.90) m² ( 0.11) 0.00% 0.00 0.00% 0.00 0.00% 0.00
6 Andesit stone 300 x 300 natural finish (06) ( - ) m² ( - ) 0.00% 0.00 0.00% 0.00 0.00% 0.00
7 Plint canal U aluminium high 15 mm ( 446.15) m¹ ( 0.18) 0.00% 0.00 0.00% 0.00 0.00% 0.00
8 Pekerjaan waterproofing ex Sika 107
- swimming pool ( 132.40) m² ( 0.13) 0.00% 0.00 0.00% 0.00 0.00% 0.00
- pump room ( 8.38) m² ( 0.01) 0.00% 0.00 0.00% 0.00 0.00% 0.00
- master bathroom ( 16.71) m² ( 0.02) 0.00% 0.00 0.00% 0.00 0.00% 0.00
- guest bathroom ( 19.88) m² ( 0.02) 0.00% 0.00 0.00% 0.00 0.00% 0.00
- kids villa bathroom 1 ( 9.48) m² ( 0.01) 0.00% 0.00 0.00% 0.00 0.00% 0.00
- kids villa bathroom 2 ( 9.48) m² ( 0.01) 0.00% 0.00 0.00% 0.00 0.00% 0.00
- kids villa bathroom 3 ( 14.32) m² ( 0.01) 0.00% 0.00 0.00% 0.00 0.00% 0.00
- service building bathroom ( 4.21) m² ( 0.00) 0.00% 0.00 0.00% 0.00 0.00% 0.00
Lantai Atap
1 Waterproofing Sikatop + Secreed ( 1,179.12) m² ( 2.17) 0.00% 0.00 0.00% 0.00 0.00% 0.00
Sub Total Pekerjaan Lantai ( 9.35) 0.00% 0.00 0.00% 0.00 0.00% 0.00
V PEKERJAAN PENGECATAN
Lantai Dasar
1 Cat dinding luar ICI Dulux Weathershields ( 2,324.82) m² ( 2.28) 0.00% 0.00 0.00% 0.00 0.00% 0.00
2 Cat dinding dalam ICI Dulux Pentalite ( 1,206.58) m² ( 1.06) 0.00% 0.00 0.00% 0.00 0.00% 0.00
3 Cat plafond ICI Dulux Pentalite ( 614.02) m² ( 0.54) 0.00% 0.00 0.00% 0.00 0.00% 0.00
4 Cat plafond ICI Dulux Weathershields ( 345.09) m² ( 0.34) 0.00% 0.00 0.00% 0.00 0.00% 0.00
Sub Total Pekerjaan Pengecatan ( 4.22) 0.00% 0.00 0.00% 0.00 0.00% 0.00
Master Bathroom :
1 Closet TOTO CW840J ( 1.00) unit ( - ) 0.00% 0.00 0.00% 0.00 0.00% 0.00
2 Jet washer TOTO TX403SMCRB ( 1.00) unit ( - ) 0.00% 0.00 0.00% 0.00 0.00% 0.00
3 Tissue holder TOTO TX703AES ( 1.00) unit ( - ) 0.00% 0.00 0.00% 0.00 0.00% 0.00
4 Towel holder TOTO TX704AES ( 2.00) unit ( - ) 0.00% 0.00 0.00% 0.00 0.00% 0.00
5 Lavatory TOTO L548 ( 2.00) unit ( - ) 0.00% 0.00 0.00% 0.00 0.00% 0.00
6 Lavatory faucet TOTO TX119LEBR ( 2.00) unit ( - ) 0.00% 0.00 0.00% 0.00 0.00% 0.00
7 Hand towel holder TOTO TX702AE ( 2.00) unit ( - ) 0.00% 0.00 0.00% 0.00 0.00% 0.00
8 Head shower TOTO TX465SEN ( 1.00) unit ( - ) 0.00% 0.00 0.00% 0.00 0.00% 0.00
9 Hand shower TOTO TX721AEV1N ( 1.00) unit ( - ) 0.00% 0.00 0.00% 0.00 0.00% 0.00
10 Mixing shower TOTO TX442SU ( 2.00) unit ( - ) 0.00% 0.00 0.00% 0.00 0.00% 0.00
11 Towel hanger TOTO TX724AES ( 1.00) unit ( - ) 0.00% 0.00 0.00% 0.00 0.00% 0.00
12 Meja lavatory + top table ( 2.20) m¹ ( - ) 0.00% 0.00 0.00% 0.00 0.00% 0.00
13 Floor drain TOTO smart drain Eco ( 2.00) unit ( - ) 0.00% 0.00 0.00% 0.00 0.00% 0.00
Sub Total Pekerjaan Sanitary ( - ) 0.00% 0.00 0.00% 0.00 0.00% 0.00
Sub Total Pekerjaan Lain - Lain ( 0.27) 0.00% 0.00 0.00% 0.00 0.00% 0.00