Lap MG Anyjtyty Jtyjytjyjytj

BACK UP OF QUANTITY (BOQ)
PEKERJAAN
LOKASI
T.A.
:
:
:
REHAB GEDUNG SD MUH. GAMPLONG

DESA SUMBERRAHAYU, KEC. MOYUDAN, KAB. SLEMAN
2012
No
Pekerjaan
Pasang Keramik 30x30

1 Lantai Ruang Kelas
Gambar Sketsa
Hitungan
P1
L1
A1
=
=
=
7.00 m
6.40 m
44.80 m2
P2
L2
A2
=
=
=
7.20 m
6.40 m
46.08 m2
P3
L3
A3
=
=
=
7.09 m
6.40 m
45.38 m2
P4
L4
A4
=
=
=
7.20 m
6.40 m
46.08 m2
A tot
182.34 m2
2 Lantai Teras
P
L
A
=
=
=
29.30 m
1.91 m
55.96 m2
3 Dinding Depan
P
T
=
=
29.30 m
1.20 m
BOQ SERVIS - 1
No
Pekerjaan
L pintu
=
Jml Pintu =
0.8 m
4 bh
Hitungan
A
31.32 m2
A
t
Vol
=
=
=
55.96 m2
0.10 m
5.60 m3
P1
L1
A1
=
=
=
7.00 m
6.40 m
44.80 m2
P2
L2
A2
=
=
=
7.20 m
6.40 m
46.08 m2
P3
L3
A3
=
=
=
7.09 m
6.40 m
45.38 m2
P4
L4
A4
=
=
=
7.20 m
6.40 m
46.08 m2
A tot
182.34 m2
2 Plafond Teras
P
L
A
=
=
=
29.30 m
2.50 m
73.25 m2
3 Plafond Belakang (Timur)
P
L
A
=
=
=
30.50 m
1.00 m
30.50 m2
4 Plafond Belakang (Utara dan Selatan)
P
L
A
=
=
=
21.60 m
1.00 m
21.60 m2
3 Urugan Pasir (Peninggian Teras)
Gambar Sketsa
Pasang Plafond Eternit t = 4 mm

1 Plafond R. Kelas
BOQ SERVIS - 2
No
Pekerjaan
Gambar Sketsa
Hitungan
5 Bongkar Plafond Lama
5 List Profil Kayu (Plafond)
lebar
a
b
c
panjang
L1
L2
L tot
Pengecatan
1 Dinding Luar
2 Dinding Dalam
Tinggi
=
=
=
=
A Depan
A Belakang
A Samping
3.2
182.34 m2
6.40
2.50
1.00
9.90 =
10
30.5 =
31
305.0
306.9
611.9 m
=
=
=
40.24 m2
47.27 m2
54.00 m2
A Tot
141.506 m2
P1
L1
A1
=
=
=
7.00 m
6.40 m
80.30 m2
P2
L2
A2
=
=
=
7.20 m
6.40 m
81.58 m2
P3
L3
A3
=
=
=
7.09 m
6.40 m
80.88 m2
P4
L4
A4
=
=
=
7.20 m
6.40 m
81.58 m2
BOQ SERVIS - 3
No
Pekerjaan
3 Kolom Teras
Ukuran
=
Juml Kolom =
0.15 x 0.15
10 bh
Gambar Sketsa
m2
4 Plafond
Mengganti Genteng Lama (4 R. Kelas-Timur)

1 Pasang Atap Genteng Tanah Liat
2 Ganti Rangka Atap (Reng)
Hitungan
A Tot
324.336 m2
KL
t
A
=
=
=
0.60 m
2.72 m
16.32 m2
307.69 m2
P
L1
L2
=
=
=
29.30 m
6.10 m
4.70 m
316.44 m2
47.466 m2
A
T
Vol
=
=
=
0.0225 m2
2.62 m
0.12 m3
Jmlh =
8.00 bh
Kayu =
6x
3 Ganti Bubungan
Mengganti Kolom Kayu ke Beton 15x15

1 Kolom Beton Bertulang
jmlh =
2 bh
Mengganti Jendela dan Bouvenleigh

1 Bongkar Jendela Lama
Kayu =
6x
12
12
BOQ SERVIS - 4
No
Pekerjaan
A
L
V
=
=
=
0.0072
9.30
0.06696
2 Pasang Jendela Baru (J-1)
Gambar Sketsa
Hitungan
m2
m2
m3
A=
L=
V=
Jmlh
Kusen :
Kayu
A
L
V
=
=
=
=
Daun Jendela :
A
=
3 Bongkar Bouvenleigh Lama
Papan Jalusi
Lb
P
A
Vol
:
=
=
=
=
Jmlh
Kayu
A
L
V
4 Pasang Bouvenleigh baru
Jmlh
=
=
=
=
Kayu =
0.0072 m2
10.85 m2
0.078 m3
8.00 bh
6
0.0072
11.23
0.081
x
m2
m2
m3
12
0.99 m2
12
0.120
0.610
0.073
0.009
t:
m
m
m2
m3
cm
7.00 bh
6
0.0072
4.30
0.031
x
m2
m2
m3
12
7.00 bh
6x
12
BOQ SERVIS - 5
No
Pekerjaan
Gambar Sketsa
Hitungan
A=
L=
V=
0.0072 m2
10.23 m2
0.074 m3
A=
1.053
Kaca
Pengecatan Kayu
1 Pintu
Juml =
8 bh
2 Jendela (J-1)
Juml =
16 bh
Papan Jalusi
Lb
P
A
Vol
:
=
=
=
=
9
0.120
0.610
0.073
0.007
Kusen
A1
A2
:
=
=
0.349 m2
0.349 m2
Daun Pintu
A1
A2
=
=
3.182 m2
0.107 m2
A Tot
3.987 m2
A1
A2
A3 sisi dlm
A4 jalusi
A5 daun jend
=
=
=
=
=
0.552
0.796
1.678
1.699
0.568
A Tot
3 Bouvenleigh
Juml =
16 bh
m2
A1
A2
A3 sisi dlm
A4 jalusi
t:
m
m
m2
m3
cm
m2
m2
m2
m2
m2
5.292 m2
=
=
=
=
0.432
0.796
1.238
1.274
m2
m2
m2
m2
BOQ SERVIS - 6
No
Pekerjaan
Gambar Sketsa
Hitungan
A Tot
4 Lisplank Lama
P
L
A1
=
=
=
3.740 m2
14.320 m2
(30.5*2)+(4.6+6)
71.60 m
0.2 m
a) R. Kelas Timur (4 Ruang)

Ptot
= 611.900 m
Lbr List
=
4 cm
A
Bongkar dan Pasang Dinding Bata

1 Bongkar Dinding Lama
2 Pasang Dinding Baru
0.04 m
0.04 m
24.48 m2
b) R. Kelas Barat (1 Ruang)

Ptot
=
93.800 m
Lbr List
=
4 cm
3.75 m2
A tot
28.228 m2
P
L
A
=
=
=
0.400 m
1.210 m
0.484 m2
P
L
A
=
=
=
0.400 m
1.610 m
0.644 m2
BOQ SERVIS - 7
No
Pekerjaan

Pasang Kolom Praktis, Sloof dan Ring Balk

1 Kolom Praktis 12x15
2 Sloof dan Ring Balk
Gambar Sketsa
Hitungan
P
L
A1
=
=
=
3.430 m
3.480 m
11.936 m2
A2 jendl
2.430 m2
Atot
=
=
A1-A2
9.506 m2
9.506 m2
Barat :
A
L
V
=
=
=
0.018 m
6.860 m
0.123 m3
Timur :
A
L
V
=
=
=
0.018 m
3.430 m
0.062 m3
Vtot
0.185 m3
Barat :
A
L
V
=
=
=
0.018 m
5.860 m
0.105 m3
Timur :
A
L
=
=
0.018 m
0.500 m
BOQ SERVIS - 8
No
Pekerjaan
Penggantian Rangka Atap (R. Kelas Utara)

1 Ganti Rangka Atap (Usuk dan Reng)
2 Nok 8/12
3 Gording 8/12
Gambar Sketsa
Hitungan
V
0.009 m3
Vtot
0.114 m3
P
L
=
=
8.150 m
10.800 m
88.020 m2
A
L
=
=
0.0096 m2
8.150 m
0.078 m3
A
L
=
=
0.0096 m2
8.150 m
0.078 m3
BOQ SERVIS - 9
No
Pekerjaan
4 Murplat 8/12
Hitungan
A
L
=
=
0.0096 m2
8.150 m
0.078 m3
Vtot
0.235 m3
8.15 m
P
L
A
=
=
=
23.70 m
0.8 m
18.96 m2
2 Plesteran t = 1,5 cm
P
L
A
=
=
=
23.70 m
0.55 m
13.04 m2
3 Plesteran t = 3 cm
P
L
A
=
=
=
23.70 m
0.80 m
18.96 m2
P
L
A
=
=
=
13.50 m
10.40 m
140.40 m2
P
L
T
=
=
=
13.50 m
10.40 m
0.10 m
14.040 m3
5 Papan Reuter (Papan 2/20)
Gambar Sketsa
Perapian Timur Gedung

1 Pasangan Bata Merah 1:5
Pasang Paving Block (Parkir Utara)

1 Pasang Paving Block (Parkir Utara)
2 Urugan Pasir
BOQ SERVIS - 10
No
Pekerjaan
Penggantian Rangka Atap (Parkir Selatan)

1 Bongkar Atap Genteng Lama
2 Bongkar Rangka Atap (Usuk dan Reng)
3 Pasang Rangka Atap (Usuk dan Reng)

Pakai Bahan dari Bongkaran R. Kelas (Utara)
4 Ganti Atap Genteng Tanah Liat
Gambar Sketsa
Hitungan
P
L
=
=
9.500 m
6.250 m
59.375 m2
P
L
=
=
9.500 m
6.250 m
59.375 m2
P
L
=
=
9.500 m
6.250 m
59.375 m2
P
L
=
=
9.500 m
6.250 m
59.375 m2
BOQ SERVIS - 11
No
Pekerjaan
Rehab Saluran Drainase

SAH Type I
Hitungan
P
A
V
=
=
=
25.40 m
0.08 m
2.06 m3
A pas
13.716 m2
P
L
A
=
=
=
25.40 m
0.90 m
22.86 m2
SAH Type II
3 Bongkar SAH Buis Beton Lama
6.25 m
4 Pasang Buis Beton dia. 30cm
6.25 m
5 Urugan Pasir
P
L
T
=
=
=
6.25 m
0.46 m
0.15 m2
0.431 m3
P
L
A
=
=
=
6.25 m
0.46 m
2.88 m2
30.500 m2
Gambar Sketsa
Pasang Lisplank Sisi Timur

1 Pasang Lisplank Sisi Timur (Papan 2/20)
BOQ SERVIS - 12
No
Pekerjaan
2 Pengecatan Lisplank Baru
Pasang Plafond Eternit t = 4mm (Satu R.Kelas Barat)

1 Plafond R. Kelas
Gambar Sketsa
Hitungan
P
L
A
=
=
=
30.50 m
0.200 m
6.100 m2
P1
L1
A1
=
=
=
7.00 m
6.40 m
44.80 m2
A tot
44.800 m2
44.80 m2
BOQ SERVIS - 13
Jumlah
182.34
m2
55.96
m2
BOQ SERVIS - 14
Jumlah
31.32
m2
5.60
m3
182.34
m2
73.25
m2
30.50
m2
21.60
m2
BOQ SERVIS - 15
Jumlah
182.34
611.90
141.51
m2
m2
BOQ SERVIS - 16
Jumlah
324.34
m2
16.32
m2
307.69
m2
316.44
m2
47.47
m2
30.50
m'
0.12
m3
BOQ SERVIS - 17
Jumlah
0.62
m3
0.65
m3
0.99
m2
0.009
m3
0.22
m3
BOQ SERVIS - 18
Jumlah
0.52
m3
0.007
m3
31.90
m2
84.68
m2
BOQ SERVIS - 19
Jumlah
59.85
m2
14.32
m2
28.23 m2
0.48 m2
0.64 m2
BOQ SERVIS - 20
Jumlah
9.51 m2
9.51 m2
0.19 m3
BOQ SERVIS - 21
Jumlah
0.11 m3
88.02 m2
BOQ SERVIS - 22
Jumlah
0.23 m3
8.15
18.96 m2
13.04 m2
18.96 m2
140.40 m2
14.04 m3
BOQ SERVIS - 23
Jumlah
59.38 m2
59.38 m2
59.38 m2
59.38 m2
BOQ SERVIS - 24
Jumlah
13.72 m2
22.86 m2
6.25
6.25
0.43 m3
2.88 m2
30.50 m2
BOQ SERVIS - 25
Jumlah
6.10 m2
44.80 m2
44.80 m2
BOQ SERVIS - 26
Rekapitulasi Perhitungan Volume (BoQ)

No.
Uraian Pekerjaan
A
1
2
3
4

Lantai Ruang Kelas
Lantai Teras
Dinding Depan
Urugan Pasir (Peninggian Teras)
Volume
Satuan
182.34
55.96
31.32
5.60
m2
m2
m2
m3
182.34
73.25
30.50
21.60
182.34
307.69
611.90
m2
m2
m2
m2
m2
m2
m2
44.80
44.80
44.80
93.80
m2
m2
m2
m2
141.51
324.34
16.32
307.69
m2
m2
m2
m2
316.44
47.47
316.44
m2
m2
m2

0.12
m3

2 Pasang Jendela Baru (J-1)
8.00
8.00
6.00
bh
bh
bh
R. Kelas Timur (4 Ruang)

1
2
3
4
5
6
7
Plafond R. Kelas
Plafond Teras
Plafond Belakang (Timur)
Plafond Belakang (Utara dan Selatan)
Bongkar Plafond Lama
Pasang Rangka Plafond
List Profil Kayu (Plafond)
R. Kelas Barat (1 Ruang)

1
2
3
4
Plafond R. Kelas
Pasang List Profil Kayu
1
2
3
4
Pengecatan
Dinding Luar
Dinding Dalam
Kolom Teras
Plafond

6.00
bh
Pengecatan Kayu
Pintu
Jendela (J-1)
Bouvenleigh
Lisplank Lama
31.90
84.68
59.85
14.32
28.23
m2
m2
m2
m2
m2
9.99
10.15
20.30
m2
m2
m2

0.19
0.11
m3
m3

2 Nok, Gording dan Murplat (Kayu 8/12)
88.02
0.23
8.15
m2
m3
m

18.96
13.04
18.96
m2
m2
m2
140.40
14.04
m2
m3
59.38
59.38
59.38
m2
m2
m2
59.38
m2
13.72
22.86
m2
m2
G
1
2
3
4
5
H

3 Plesteran 1:3

2 Urugan Pasir
N
1
2
3
4
O

Bongkar Atap Genteng Lama
Bongkar Rangka Atap (Usuk dan Reng)
Pasang Rangka Atap (Usuk dan Reng)
Ganti Atap Genteng Tanah Liat

SAH Type I
SAH Type II
3
4
5
6
P
Bongkar SAH Buis Beton Lama

Pasang Buis Beton dia. 30cm
Urugan Pasir
Plesteran t = 3 cm

6.25
6.25
0.43
2.88
m
m
m3
m2
30.50
6.10
m
m2
RENCANA ANGGARAN BIAYA (RAB)

PEKERJAAN
LOKASI
TAHUN ANGGARAN
: REHAB GEDUNG SD MUHAMMADIYAH GAMPLONG

: DESA SUMBERRAHAYU, KEC. MOYUDAN, KAB. SLEMAN
: 2012
No.
I
Uraian Pekerjaan
Persiapan
1 Pembersihan Ruang Kelas (Pindah Perabot)
2 Pembersihan Setelah Pelaksanaan Rehab dan Pengembalian Perabot
3 Pembuatan Papan Informasi
II
1
2
3
4

Ganti Rangka Atap (Reng)
Pasang Atap Genteng Tanah Liat
Bubungan
1
2
3
4

Bongkar Rangka Atap
Ganti Rangka Atap (Usuk dan Reng)
Nok, Gording dan Murplat (Kayu 8/12)
Papan Reuter (Papan 2/20)
III
IV Penggantian Rangka Atap (Parkir Selatan)

5 Bubungan
V

VI Pasang Plafond Eternit t = 4 mm

2 Pasang Rangka Plafond
3 Plafond R. Kelas
4 Plafond Teras
1
2
3
4

Plafond R. Kelas
VII
1
2
3
4

Bongkar Jendela Lama
Bongkar Bouvenleigh Lama
Pasang Jendela Baru (J-1)+Daun Jendela
Pasang Bouvenleigh baru
VIII
1
2
3
4

Lantai Ruang Kelas
Lantai Teras
Dinding Depan
IX Bongkar dan Pasang Dinding Bata

3 Plesteran 1:3
X

XI Mengganti Kolom Kayu ke Beton 15x15

Satuan
ls
ls
bh
m2
m2
m2
m
m2
m2
m3
m
Volume
1.00
1.00
1.00
316.44
47.47
316.44
30.500
88.02
88.02
0.23
8.15
Harga Satuan
(Rp)
Biaya
(Rp)
400,000.00
400,000.00
36,000.00
Jumlah I
400,000.00
400,000.00
36,000.00
2,390.55
113,402.90
40,468.50
59,723.78
Jumlah II
756,465.64
5,382,782.05
12,805,852.14
1,821,575.17
2,390.55
113,402.90
10,124,228.00
75,137.80
Jumlah III
210,416.21
9,981,723.26
2,376,358.80
612,373.07
836,000.00
20,766,675.00
13,180,871.34
m2
m2
m2
59.38
59.38
59.38
2,390.55
2,278.50
7,595.00
141,938.91
135,285.94
450,953.13
m2
m
59.38
9.50
40,468.50
59,723.78
Jumlah IV
2,402,817.19
1,824,442.17
46,486.16
Jumlah V
1,417,827.88
30.50
4,955,437.32
1,417,827.88
m2
m2
m2
m2
m2
m2
m2
182.34
307.69
182.34
73.25
37.50
21.60
611.90
4,796.25
89,166.10
23,336.36
23,336.36
23,336.36
23,336.36
15,537.36
874,529.04
27,435,160.64
4,255,058.54
1,709,388.37
875,113.50
504,065.38
9,507,310.58
m2
m2
m2
m2
44.80
44.80
44.80
93.80
4,796.25
89,166.10
23,336.36
15,537.36
Jumlah VI
214,872.00
3,994,641.28
1,045,468.93
1,457,404.37
60,000.00
30,000.00
855,328.10
491,226.67
Jumlah VII
480,000.00
180,000.00
6,842,624.76
2,947,360.00
102,037.00
102,037.00
86,218.45
115,532.40
Jumlah VIII
18,605,018.61
5,710,296.69
2,700,361.82
646,553.97
200,010.00
68,904.68
27,498.80
Jumlah IX
299,726.99
699,410.06
558,247.55
5,481,753.27
5,481,753.27
Jumlah X
1,015,330.34
627,551.11
5,481,753.27
Jumlah XI
646,298.71
bh
bh
bh
bh
m2
m2
m2
m3
m3
m2
m2
m3
m3
m3
8.00
6.00
8.00
6.00
182.34
55.96
31.32
5.60
1.50
10.15
20.30
0.19
0.11
0.12
Jumlah Biaya
(Rp)
51,873,012.63
10,449,984.76
27,662,231.09
1,557,384.60
1,642,881.45
646,298.71
XII
1
2
3
4
5
6
7
8
9
10
Pengecatan
Dinding Luar
Dinding Dalam
Kolom Teras
Plafond
Pintu
(termasuk gosok dan dempul)
Jendela (J-1)
Bouvenleigh
Lisplank Lama (termasuk gosok dan dempul)
Pengecatan Lisplank Baru
XIII
1
2
3

Pasangan Bata Merah 1:5
Plesteran t = 1,5 cm
Plesteran t = 3 cm
XIV
1
2
3

Pasang Paving Block (Lingkungan)
Urugan Pasir
XV Rehab Saluran Drainase

SAH Type I
3
4
5
6
SAH Type II
Urugan Pasir
Plesteran t = 3 cm
XVI
1
2
3
4
5
6
7
8
9
Pekerjaan Elektrikal
Pasang Instalasi Titik Lampu
Pasang Instalasi Stop Kontak
Fitting Lampu
Lampu SL 18 W
Sakelar Ganda
Stop Kontak
MCB 4A
Box MCB
Kabel NYM 2x1.5mm
XVII
1
2
3
4
5
6
Pekerjaan Lain-lain
Pasang Slot Pintu
Pasang Engsel Jendela
Pasang Grendel/Pengunci
Pasang Hak Angin Jendela
Tralis Jendela dan Bouvenleigh (Lab IPA)
Meubelair
XVIII Biaya Operasional

1 Biaya Operasional = 3% x Dana Rehab
Mengetahui,
Ka. Bid. Sarana dan Prasarana
Dinas Pendidikan Pemuda dan Olahraga
Kabupaten Sleman
Sungkana, S.ST, M.Eng

NIP. 19660108 198201 1005
m2
m2
m2
m2
m2
m2
m2
m2
m2
m2
m2
m2
m2
m2
m2
m3
141.51
324.34
16.32
307.69
31.90
84.68
59.85
14.32
6.10
28.23
18.96
13.04
18.96
155.40
30.00
15.54
15,632.25
15,632.25
15,632.25
15,632.25
39,574.88
39,574.88
39,574.88
33,532.69
39,574.88
39,574.88
Jumlah XII
2,212,052.48
5,070,101.44
255,118.32
4,809,824.47
1,262,407.01
3,351,137.52
2,368,414.10
480,188.12
241,406.77
1,117,119.71
68,904.68
27,498.80
35,536.71
Jumlah XIII
1,306,432.73
358,446.80
673,775.97
61,541.40
61,541.40
115,532.40
Jumlah XIV
9,563,533.56
1,846,242.00
1,795,373.50
21,167,769.94
2,338,655.51
13,205,149.06
m2
m2
13.72
22.86
68,904.68
27,498.80
945,096.59
628,622.47
m
m
m3
m2
6.25
6.25
0.43
2.88
6,039.15
92,040.02
115,532.40
35,536.71
Jumlah XV
37,744.69
575,250.14
49,823.35
102,168.03
125,000.00
125,000.00
8,000.00
55,000.00
15,000.00
15,000.00
38,000.00
30,000.00
4,580.00
Jumlah XVI
2,125,000.00
1,875,000.00
136,000.00
935,000.00
75,000.00
225,000.00
38,000.00
30,000.00
229,000.00
89,790.00
34,895.00
27,342.50
29,790.00
450,000.00
15,000,000.00
Jumlah XVII
718,320.00
279,160.00
218,740.00
238,320.00
3,600,000.00
15,000,000.00
5,714,250.00
Jumlah XVIII
Jumlah
Dibulatkan
5,714,250.00
ttk
ttk
bh
bh
bh
bh
bh
bh
m
bh
bh
bh
bh
bh
ls
ls
17.00
15.00
17.00
17.00
5.00
15.00
1.00
1.00
50.00
8.00
8.00
8.00
8.00
8.00
1.00
1.00
2,338,705.27
5,668,000.00
20,054,540.00
Rp.
Rp.
Sleman,
5,714,250.00
205,475,674.55
205,475,000.00
Maret 2012
Disetujui,
Kepala Sekolah
Disusun Oleh,
Perencana,
Eni Purwaningsih, SH., S.Pd.
Agus Santosa, S.T.
DAFTAR HARGA SATUAN BAHAN DAN TENAGA

REHAB GEDUNG SD MUH. GAMPLONG
TAHUN ANGGARAN 2012
NO.
JENIS TENAGA
I
1
2
3
4
5
6
7
8
9
10
NO.
UPAH
Pekerja
Mandor
Tukang Batu
Tukang Besi
Tukang Kayu
Tukang Cat
Kepala Tukang Batu
Kepala Tukang Besi/Pipa
Kepala Tukang Kayu
Kepala Tukang Cat
URAIAN BAHAN
II
A
1
2
3
4
5
6
MATERIAL/BAHAN
Kelompok Tanah dan Batuan
Batu Bata
Pasir Pasang
Pasir Urug
Semen / PC
Krikil beton cor
Pavingblock
1
2
3
4
5
6
7
8
Kelompok Kayu
Kayu Akasia
Kayu Kruing
KayuBengkirai
Kayu Merbau
Kayu Terentang
Plywood 9 mm
Dolken Kayu Galam 8 - 10 / 4m
List Profil Kayu 4 cm
SATUAN
HARGA SATUAN
Rp.
orang/hari
orang/hari
orang/hari
orang/hari
orang/hari
orang/hari
orang/hari
orang/hari
orang/hari
orang/hari
30,000.00
38,500.00
40,500.00
41,500.00
40,500.00
43,000.00
43,000.00
44,500.00
43,000.00
SATUAN
HARGA SATUAN
Rp.
biji
m3
m3
zak / 40 kg
m3
m2
542.00
112,868.00
88,777.00
49,610.00
155,833.00
40,898.00
m3
m3
m3
m3
m3
lbr
btg
m'
4,620,000.00
5,940,000.00
8,580,000.00
9,300,000.00
2,150,000.00
105,000.00
30,000.00
10,500.00
harga tenaga dan bahan - 32
NO.
URAIAN BAHAN
SATUAN
HARGA SATUAN
Rp.
1
2
3
4
Kelompok Logam
Tulangan Beton Polos
Kawat Beton/Bendrat
Paku Reng
Paku Usuk
kg
kg
kg
kg
14,080.00
19,030.00
18,986.00
18,535.00
1
2
3
4
Pengunci dan Pengkait

Slot Pintu
Engsel Jendela
Grendel/Pengunci
Hak Angin Jendela
bh
bh
bh
bh
80,000.00
30,000.00
20,000.00
20,000.00
m
bh
bh
bh
bh
bh
bh
bh
4,580.00
8,000.00
55,000.00
38,000.00
30,000.00
15,000.00
11,000.00
15,000.00
lbr
kg
kg
ltr
bh
bh
m2
m2
m2
m'
6,500.00
13,640.00
56,466.00
22,000.00
1,300.00
5,000.00
74,800.00
17,300.00
40,000.00
47,500.00
E
1
2
3
4
5
6
7
8
F
1
2
3
4
5
6
7
8
9
10
Elektrikal
Kabel NYM 2x1.5 mm2
Fitting Lampu (Tempel)
Lampu SL 18 W
MCB 2A
Box MCB
Stop Kontak
Sakelar Tunggal
Sakelar Double
Lain-lain
Amplas
Cat Tembok
Cat Kayu
Thiner
Genteng Tanah Liat
Bubungan
Kaca Bening t = 5mm
Plafond Eternit t=5mm
Keramik 30 x 30 cm
Buis Beton Dia. 30cm
harga tenaga dan bahan - 33
ANALISA HARGA SATUAN S.N.I
NO.
A
I
1
II
1
III
1
IV
1
V
1
VI
1
VII
1
VIII
1
IX
1
X
1
XI
1
XII
1
ANALISA HARGA SATUAN S.N.I
URAIAN
KOEF
SAT
6.667
0.033
Oh
Oh
0.045
0.075
0.008
0.023
Oh
Oh
Oh
Oh
0.045
0.023
0.002
0.002
Oh
Oh
Oh
Oh
0.030
0.030
0.003
0.002
Oh
Oh
Oh
Oh
1.200
m3
0.300
0.010
Oh
Oh
PEKERJAAN BONGKARAN
1 m Bongkaran Dinding Tembok Bata Merah
Tenaga
Perkerja
Mandor
1m Bongkar Rangka Langit - langit ( 1 x 1 ) m
Tenaga
Perkerja
Tukang Kayu
Kepala Tukang Kayu
Mandor
1m Bongkar Atap Genteng
Tenaga
Perkerja
Tukang Kayu
Kepala Tukang
Mandor
1m Bongkar Kaso + Reng
Bahan
Tenaga
Perkerja
Tukang Kayu
Kepala Tukang
Mandor
PEKERJAAN URUGAN
1 m3 Pek. Urugan Pasir
Bahan
Pasir Urug
Tenaga
Perkerja
Mandor
PEKERJAAN DINDING
1 m2 Pasangan Bata Merah 1Pc : 5Ps 1/2 Bata
Bahan
Bata merah
Semen Portland
Pasir Pasang
Tenaga
Perkerja
Tukang Batu
Kepala Tukang
Mandor
70.000
9.680
0.045
bh
Kg
m3
0.320
0.100
0.010
0.015
Oh
Oh
Oh
Oh
Bahan
Pavingblock
Pasir Pasang
1.000
0.050
m2
m3
Tenaga
Perkerja
Mandor
0.5000
0.025
Oh
Oh
7.070
0.021
Kg
m3
0.260
0.200
0.020
0.013
Oh
Oh
Oh
Oh
8.190
0.045
Kg
m3
0.320
0.250
0.025
0.015
Oh
Oh
Oh
Oh
1.200
m3
1 m Pasang Pavingblock
PEKERJAAN PELESTERAN
1 m2 Pelesteran Beton 1Pc : 3Ps, tebal 15 mm
Bahan
Semen Portland
Pasir Pasang
Tenaga
Perkerja
Tukang Batu
Kepala Tukang
Mandor
1 m2 Plesteran 1Pc : 5Ps, tebal 30 mm
Bahan
Semen Portland
Pasir Pasang
Tenaga
Perkerja
Tukang Batu
Kepala Tukang
Mandor
PEKERJAAN KAYU
1m Pasang Kusen Jendela Kayu Akasia
Bahan
Kayu Balok Akasia
Tenaga
Perkerja
Tukang Kayu
Kepala Tukang
Mandor
6.000
18.000
2.000
0.300
Oh
Oh
Oh
Oh
1 bh Pasang Kusen Jendela + Jalusi Kayu Akasia (J-1)

1 bh Pasang Bouvenleigh+Jalusi Kayu Akasia
0.081
0.074
m3
m3
0.035
0.640
m3
m2
0.800
2.000
0.200
0.040
Oh
Oh
Oh
Oh
0.988
m2
1.100
0.800
m3
Kg
4.000
12.000
1.200
0.200
Oh
Oh
Oh
Oh
0.012
0.150
m3
Kg
0.100
0.100
0.010
0.005
Oh
Oh
Oh
Oh
0.0072
0.050
m3
Kg
1m Pasang Jendela Kaca Kayu Akasia

Bahan
Papan Kayu Akasia
Kaca Bening 5 mm
Tenaga
Perkerja
Tukang Kayu
Kepala Tukang
Mandor
1 bh Pasang Jendela Kaca Kayu Akasia
1m3 Pasang Konstruksi Kuda - kuda/Gording/Nok Kayu Bengkirai
Bahan
Balok Kayu Bengkirai
Paku Biasa 2" - 5"
Tenaga
Perkerja
Tukang Kayu
Kepala Tukang
Mandor
1m Pasang Kaso + Reng
Bahan
Balok Kayu Bengkirai
Paku Biasa 2" - 5"
Tenaga
Perkerja
Tukang Kayu
Kepala Tukang
Mandor
1m' Pasang papan ruiter ( 2 x 20 )cm Kayu Bengkirai
Bahan
Kayu Papan 2 / 20 Bengkirai
Paku Biasa 2" - 5"
Tenaga
Perkerja
Tukang Kayu
Kepala Tukang
Mandor
1m' Pasang Lisplank 2 x 20 cm Kayu Bengkirai
Bahan
Papan Kayu Bengkirai
Paku Biasa 2" - 5"
Tenaga
Perkerja
Tukang Kayu
Kepala Tukang
Mandor
0.100
0.200
0.025
0.005
Oh
Oh
Oh
Oh
0.0044
0.060
m3
Kg
0.100
0.100
0.010
0.050
Oh
Oh
Oh
Oh
0.012
0.100
m3
Kg
0.150
0.250
0.025
0.075
Oh
Oh
Oh
Oh
1.050
m'
0.021
0.021
0.0020
0.0010
Oh
Oh
Oh
Oh
232.000
0.520
0.780
Kg
m3
m3
1.650
0.250
0.025
0.080
Oh
Oh
Oh
Oh
1m Pasang Rangka Langit - langit ( 1 x 1 ) m Kayu Kruing

Bahan
Balok Kayu Kruing
Paku Biasa 2" - 5"
Tenaga
Perkerja
Tukang Kayu
Kepala Tukang
Mandor
1m Pasang List Plafond Kayu Profil
Bahan
Kayu Profil
Tenaga
Perkerja
Tukang Kayu
Kepala Tukang
Mandor
PEKERJAAN BETON
1 m Membuat Beton 1 Pc : 2 Ps : 3 Kr
Bahan
Semen Portland
Pasir Beton
Koral Beton
Tenaga
Perkerja
Tukang Batu
Kepala Tukang
Mandor
1 m2 Pasang Bekisting untuk Kolom

Bahan
Kayu Terentang
Paku Biasa 2" - 5"
Minyak Bekisting
Balok Kayu Kruing
Plywood 9 mm
Dolken Kayu Galam 8 - 10 / 4m
Tenaga
Perkerja
Tukang Kayu
Kepala Tukang
Mandor
Dipakai 2x
0.040
0.400
0.200
0.015
0.350
2.000
m3
Kg
Lt
m3
lbr
btg
0.300
0.330
0.0330
0.0060
Oh
Oh
Oh
Oh
1 Kg Mengerjakan Tulangan Beton

Bahan
Tulangan Beton Polos
Kawat Beton/Bendrat
Tenaga
Tukang Besi
Kepala Tukang Besi
Mandor
1.050
0.015
Kg
Kg
0.0070
0.0007
0.0080
Oh
Oh
Oh
1 m3 Kolom Praktis
Beton 1:2:3
Tulangan Beton
Bekisting
1.000
110.000
26.667
m3
kg
m2
25.000
bh
0.150
0.075
0.008
0.008
Oh
Oh
Oh
Oh
5.000
8.000
bh
Kg
PEKERJAAN PENTUP ATAP

1m Pasang Atap Genteng
Bahan
Genteng Tanah Liat
Tenaga
Perkerja
Tukang Kayu
Kepala Tukang
Mandor
1m' Pasang Genteng Bubung
Bahan
Genteng Bubung Palentong
Semen Portland
Pasir Pasang
Tenaga
Perkerja
Tukang Kayu
Kepala Tukang
Mandor
0.032
m3
0.400
0.200
0.020
0.002
Oh
Oh
Oh
Oh
1.100
0.010
lbr
Kg
0.030
0.070
0.007
0.0015
Oh
Oh
Oh
Oh
1.100
0.010
m'
Kg
0.050
0.050
0.005
0.0030
Oh
Oh
Oh
Oh
1.000
Bh
0.015
0.150
0.015
0.00075
Oh
Oh
Oh
Oh
1.000
Bh
0.010
0.100
0.010
Oh
Oh
Oh
PEKERJAAN LANGIT - LANGIT

1 m Langit - langit GRC ( 1.00 x 1.00 )m tebal 4 mm
Bahan
GRC 1x1 tebal 4 mm
Paku
Tenaga
Perkerja
Tukang Kayu
Kepala Tukang
Mandor
1 m' List Langit - langit Kayu Profil
Bahan
List Kayu Profil
Paku
Tenaga
Perkerja
Tukang Kayu
Kepala Tukang
Mandor
PEKERJAAN KUNCI DAN KACA
1 Buah Pasang Engsel Pintu
Bahan
Engsel Pintu
Tenaga
Perkerja
Tukang Kayu
Kepala Tukang
Mandor
1 Buah Pasang Engsel Jendela Kupu - kupu
Bahan
Engsel Jendela
Tenaga
Perkerja
Tukang Kayu
Kepala Tukang
Mandor
1 Buah Pasang Engsel Angin
Bahan
Engsel Angin
Tenaga
Perkerja
Tukang Kayu
Kepala Tukang
Mandor
1 Buah Pasang Kunci Selot
Bahan
Kunci Selot
Tenaga
Perkerja
Tukang Kayu
Kepala Tukang
Mandor
1 Buah Pasang Grendel Jendela
Bahan
Grendel Jendela
Tenaga
Perkerja
Tukang Kayu
Kepala Tukang
Mandor
1 Buah Pasang Kaca tebal 5 mm
Bahan
Kaca Polos
Tenaga
Perkerja
Tukang Kayu
Kepala Tukang
Mandor
0.00050
Oh
1.000
Bh
0.020
0.200
0.020
0.01000
Oh
Oh
Oh
Oh
1.000
Bh
0.020
0.200
0.020
0.001
Oh
Oh
Oh
Oh
1.000
Bh
0.015
0.150
0.015
0.00075
Oh
Oh
Oh
Oh
1.100
m2
0.015
0.150
0.015
0.00075
Oh
Oh
Oh
Oh
1.100
11.380
0.042
1.500
m2
Kg
m3
Kg
PEKERJAAN PENUTUP LANTAI DAN DINDING

1 m Pasang Lantai Keramik 30 x 30 cm
Bahan
Ubin Keramik 30 x 30 cm
Semen Portland
Pasir Pasang
Semen Warna
Tenaga
Perkerja
Tukang Batu
Kepala Tukang
Mandor
0.6200
0.350
0.0350
0.0300
Oh
Oh
Oh
Oh
1.100
9.300
0.018
1.500
m2
Kg
m3
Kg
0.6000
0.100
0.0450
0.0300
Oh
Oh
Oh
Oh
0.050
lt
0.1500
0.0025
Oh
Oh
Oh
Oh
0.080
0.020
0.010
Kg
ltr
Kg
0.0400
0.040
0.0040
0.0025
Oh
Oh
Oh
Oh
0.150
0.170
0.170
Kg
Kg
Kg
1 m Pasang Dinding Keramik 30 x 30 cm

Bahan
Keramik 30 x 30 cm
Semen Portland
Pasir Pasang
Semen Warna
Tenaga
Perkerja
Tukang Batu
Kepala Tukang
Mandor
PEKERJAAN PENGECATAN
1 m Mengikis / Mengerok Permukaan Cat Tembok Lama
Bahan
Soda Api
Tenaga
Perkerja
Tukang Cat
Kepala Tukang
Mandor
1 m Mendempul dan Menggosok Kayu
Bahan
Dempul Jadi
Minyak Cat
Batu Apung
Tenaga
Perkerja
Tukang Cat
Kepala Tukang
Mandor
1 m Mengecatan Bidang Kayu Lama
Bahan
Plamir
Cat Dasar
Cat Penutup
Tenaga
Perkerja
Tukang Cat
Kepala Tukang
Mandor
0.0700
0.075
0.0075
0.0025
Oh
Oh
Oh
Oh
1 m Mengecatan Bidang Kayu Baru ( 1 Lapis Plamir ), 1 Lapis Cat Dasar, 2 Lapis Cat Penutup
Bahan
Cat Meni
Plamir
Cat Dasar
Cat Kayu
0.200
0.150
0.170
0.260
Kg
Kg
Kg
Kg
Tenaga
Perkerja
Tukang Cat
Kepala Tukang
Mandor
0.0700
0.009
0.0060
0.0025
Oh
Oh
Oh
Oh
0.100
0.100
0.260
Kg
Kg
Kg
0.0200
0.063
0.0063
0.0025
Oh
Oh
Oh
Oh
1.100
10.300
0.061
bh
Kg
m3
0.380
0.190
0.019
0.0190
Oh
Oh
Oh
Oh
1 m Pengecatan Tembok ( 1 Plamir, 1 Lapis Cat Dasar, 2 Lapis Cat Penutup )

Bahan
Plamir
Cat Dasar
Cat Tembok
Tenaga
Perkerja
Tukang Cat
Kepala Tukang
Mandor
PEKERJAAN PIPA
Memasang 1 m' Pipa Beton 30 cm - 100 cm
Bahan
Pipa Beton
Semen Portland
Pasir Pasang
Tenaga
Perkerja
Tukang Batu
Kepala Tukang
Mandor
HARGA SAT
material
HARGA SAT upah
JUMLAH material
JUMLAH upah
TOTAL harga
G=(CXE)
H = (C X F )
I=(G+H)
200,010.00
30,000.00
-
200,010
200,010
-
4,796.25
30,000.00
41,500.00
44,500.00
-
4,796
1,350
3,113
334
-
2,391
1,350
934
107
-
2,390.55
30,000.00
41,500.00
44,500.00
-
2,278.50
2,278.50
0.00
30,000.00
41,500.00
44,500.00
-
900
1,245
134
-
106,532.40
106,532.40
88,777.00
30,000.00
-
9,000
9,000
-
115,532.40
55,024.68
37,940.00
12,005.62
5,079.06
542.00
1,240.25
112,868.00
30,000.00
38,500.00
43,000.00
-
30,000.00
-
30,000.00
38,500.00
43,000.00
-
30,000.00
38,500.00
43,000.00
-
4,620,000.00
61,541.40
16,360.00
27,498.80
7,800
7,700
860
-
15,236.71
10,157.65
5,079.06
1,240.25
112,868.00
15,000
15,000.00
-
11,138.80
8,768.57
2,370.23
1,240.25
112,868.00
68,904.68
9,600
3,850
430
-
46,541
40,898.00
5,643.40
40,898.00
112,868.00
13,880.00
20,300.00
35,536.71
9,600
9,625
1,075
-
5,544,000.00
5,544,000.00
1,016,000.00
6,560,000.00
30,000.00
41,500.00
44,500.00
-
180,000
747,000
89,000
-
6,600,582.08
6,669,200.96
533,696.66
491,226.67
209,572.00
161,700.00
47,872.00
4,620,000.00
74,800.00
30,000.00
41,500.00
44,500.00
-
115,900.00
24,000
83,000
8,900
-
325,472.00
321,631.43
9,452,828.00
8,580,000.00
18,535.00
671,400.00
10,124,228.00
9,438,000.00
14,828.00
30,000.00
41,500.00
44,500.00
0.00
120,000
498,000
53,400
-
105,807.90
102,960.00
2,847.90
8,580,000.00
18,986.00
30,000.00
41,500.00
44,500.00
-
7,595.00
113,402.90
3,000
4,150
445
62,725.30
8,580,000.00
18,986.00
325,472.00
61,776.00
949.30
12,412.50
75,137.80
30,000.00
41,500.00
44,500.00
0.00
3,000
8,300
1,113
38,891.16
8,580,000.00
18,986.00
7,595.00
46,486.16
37,752.00
1,139.16
30,000.00
41,500.00
44,500.00
0.00
3,000
4,150
445
-
73,178.60
71,280.00
1,898.60
5,940,000.00
18,986.00
30,000.00
41,500.00
44,500.00
-
30,000.00
41,500.00
44,500.00
-
30,000.00
38,500.00
43,000.00
-
1,590.50
9,990.50
630
872
89
-
467,979.10
287,738.00
58,691.36
121,549.74
1,240.25
112,868.00
155,833.00
89,166.10
4,500
10,375
1,113
-
8,400.00
8,400.00
8,000.00
15,987.50
60,200.00
49,500
9,625
1,075
-
528,179.10
220,444.40
86,000.00
7,594.40
1,000.00
89,100.00
36,750.00
2,150,000.00
18,986.00
5,000.00
5,940,000.00
105,000.00
30,000.00
30,000.00
41,500.00
44,500.00
-
24,163.50
244,607.90
9,000
13,695
1,469
122,303.95
15,069.45
14,784.00
285.45
14,080.00
19,030.00
40,500.00
43,000.00
-
32,500.00
32,500.00
30,000.00
41,500.00
44,500.00
-
5,481,753
528,179
1,692,136
3,261,439
5,481,753
7,968.50
40,468.50
4,500
3,113
356
38,533.78
5,000.00
1,240.25
15,383.05
284
30
-
528,179.10
15,383.05
122,303.95
1,300.00
313.60
25,000.00
9,922.00
21,190.00
59,723.78
112,868.00
3,611.78
30,000.00
41,500.00
44,500.00
0.00
12,000
8,300
890
-
19,219.86
19,030.00
189.86
17,300.00
18,986.00
30,000.00
41,500.00
44,500.00
-
30,000.00
41,500.00
44,500.00
-
30,000.00
41,500.00
44,500.00
-
30,000.00
41,500.00
44,500.00
15,537.36
7,342.50
37,342.50
450
6,225
668
-
30,000.00
30,000.00
30,000.00
3,797.50
1,500
2,075
223
-
30,000.00
30,000.00
30,000.00
23,336.36
900
2,905
312
-
11,739.86
11,550.00
189.86
10,500.00
18,986.00
4,116.50
4,895.00
300
4,150
445
34,895.00
20,000.00
20,000.00
20,000.00
30,000.00
41,500.00
44,500.00
-
30,000.00
41,500.00
44,500.00
-
30,000.00
41,500.00
44,500.00
-
30,000.00
41,500.00
44,500.00
-
40,000.00
1,240.25
112,868.00
3,000.00
89,790.00
7,342.50
27,342.50
450
6,225
668
-
82,280.00
82,280.00
74,800.00
9,790.00
600
8,300
890
-
20,000.00
20,000.00
20,000.00
29,790.00
600
8,300
890
-
80,000.00
80,000.00
80,000.00
9,790.00
7,342.50
89,622.50
450
6,225
668
-
67,354.50
44,000.00
14,114.05
4,740.46
4,500.00
34,682.50
102,037.00
30,000.00
41,500.00
44,500.00
-
18,600
14,525
1,558
-
62,065.95
44,000.00
11,534.33
2,031.62
4,500.00
40,000.00
1,240.25
112,868.00
3,000.00
30,000.00
41,500.00
44,500.00
-
4,500
43,000.00
108
2,350.00
1,760.00
440.00
150.00
30,000.00
40,500.00
44,500.00
43,000.00
22,000.00
56,466.00
56,466.00
4,607.50
30,000.00
22,000.00
22,000.00
15,000.00
86,218.45
18,000
4,150
2,003
-
375.00
375.00
7,500.00
24,152.50
3,105.50
4,982.50
5,455.50
1,200
1,620
178
108
22,498.44
3,300.00
9,599.22
9,599.22
5,578.75
28,077.19
30,000.00
40,500.00
44,500.00
43,000.00
2,100
3,038
334
108
31,280.38
3,700.00
3,300.00
9,599.22
14,681.16
18,500.00
22,000.00
56,466.00
56,466.00
30,000.00
40,500.00
44,500.00
43,000.00
30,000.00
40,500.00
44,500.00
43,000.00
3,539.35
20,130.50
52,250.00
12,774.58
6,884.95
30,000.00
41,500.00
44,500.00
0.00
10,649.75
600
2,552
280
108
71,909.52
47,500.00
1,240.25
112,868.00
34,119.38
2,100
365
267
108
7,110.40
2,200.00
1,364.00
3,546.40
22,000.00
13,640.00
13,640.00
2,839.00
11,400
7,885
846
-
92,040.02
P10
kg
kolom praktis
v
p
0.0225
2.468
44.44444 109.6889
0.617
JADWAL PELAKSANAAN (KURVA- S)

PEKERJAAN
LOKASI
TAHUN ANGGARAN
3,797,471.380
52,080.110
3,849,551.490
: REHAB GEDUNG SMP MUHAMMMADIYAH I MOYUDAN

: 2012
MULIA
Minggu Ke
No.
Uraian Pekerjaan
Satuan
Volume
(Rp)
Bobot (%)
1
07 Mei
13 Mei
2
14 Mei
20 Mei
3
21 Mei
27 Mei
4
28 Mei
27 Jumi
Persiapan
1 Papan nama proyek
ls
1.000
250,000.00
0.278
0.278
2 Pengukuran dan pas Bouwplank
ls
50.000
3,128,000.00
3.476
3.476
3 Pembersihan dan perataan lahan
m2
145.600
436,800.00
0.485
0.485
Pekerjaan Tanah
1 Gali tanah pondasi teras (0.50X0.60),L=16 m
m3
5.400
101,250.00
0.113
0.056
2 Urug pasis bawah pondasi, t=10 cm
m3
0.800
79,000.00
0.088
0.088
3 urug tanah kembali
m3
2.700
15,552.00
0.017
0.017
III Pekerjaan Pondasi

1 Pas Batu Kosongan
m3
2.000
430,800.00
0.479
0.479
m3
5.120
2,282,393.60
2.536
1.268
II
2 Pas Pondasi batu Kali
5
04 Juni
10 Juni
6
11 Juni
17 Juni
7
18 Juni
24 juni
8
25 Juni
01 Juli
9
02 Juli
08 Juli
10
09 Juli
15 Juli
12
23 juli
29 juli
0.056
0.017
1.268
0.000
m2
0.480
242,553.60
0.270
0.270
b. Bekeisting
m2
8.000
595,900.00
0.662
0.331
c. Pembersihan
kg
31.600
372,011.00
0.413
0.331
0.413
2 Pek Kolom Beton (15x20)cm,h=3.00m,8bh
0.000
a. beton
m3
0.720
363,830.40
0.404
0.404
b. Bekisting
m2
16.800
2,622,060.00
2.913
1.457
c. Pembersihan
kg
37.920
446,413.20
0.496
1.457
0.248
3 Pek balok ring.gewel&konsul teras (12x20)
0.248
0.000
a. Beton
m3
0.480
242,553.60
0.270
b. Bekisting
m2
10.400
1,680,900.00
1.868
c. Pembersihan
kg
31.600
372,011.00
0.413
0.000
0.000
0.270
1.868
0.413
Pekejaan Pasangan & Plesteran
0.000
a. Bongkar Pas Dinding
m2
18.000
262,800.00
0.292
0.292
1. Pas. Dinding 1/2 bata,1:6
m2
18.000
1,009,710.00
1.122
1.122
2. Plesteran 1: 3 , tebal 15 mm
m2
9.000
203,686.20
0.226
3. Plesteran 1 : 6, tebal 15 mm
m2
36.000
568,915.20
0.632
m'
51.200
832,000.00
0.924
2 Kusen pintu dan jendela
m3
0.317
2,087,712.00
2.320
3 Pasang jendela kaca
unit
12.000
3,798,000.00
4.220
4 Pasang kaca 5 mm
m2
4.440
499,278.00
0.555
m3
1.000
420,000.00
0.467
2 Pasang Lisplang 2x20
m'
67.200
3,564,960.00
3.961
3.961
3 Pekerjaan kerpus atap
m'
16.000
740,000.00
0.822
0.411
4 Gording kayu 8x12
m3
0.707
3,534,000.00
3.927
5 Usuk kayu 5x7, rebg 3x4
m2
76.704
6,469,982.40
7.189
VII Atap
1 Rehab Atap
14
06 Ags
12 Agustus
0.485
a. Beton
VI Pekerjaan Kusen, Daun jendela, dan pintu

1 Bongkar Kusen
13
30 Juli
04 Agustus
3.476
IV Pekerjaan Beton
1 Pekerjaan Balok Sloof (12x20)cm, L=18
11
16 juli
22 juli
0.226
0.632
2.110
2.110
0.277
0.277
0.233
0.233
3.927
7.189
0.411
6 Penutup atap genting

VIII
IX
m2
219.200
8,389,880.00
9.322
9.322
Pekerjaan Langit-langit
0.000
1 Borkar eternit
m2
163.200
2,774,400.00
3.083
3.083
2 Pasang rangka 60x120 kayu 4x6
m2
163.200
11,244,480.00
12.494
12.494
3 Pasang plavon
m2
163.200
5,408,448.00
6.009
4 Pasang list plavon
m'
102.400
1,235,968.00
1.373
6.009
Pekerjaan cat
0.687
0.687
0.000
0.000
1 Borkar cat lama
m2
352.760
1,322,850.00
1.470
1.470
2 Pengecatan dinding
m2
200.880
2,073,885.12
2.304
3 Pengecatan Dinding luar
m2
151.880
6,144,761.04
6.828
3.414
3.414
4 Pengecatan plafon
m2
163.200
2,107,238.40
2.341
1.171
1.171
5 Pengecatan kayu
m2
122.717
3,849,551.49
4.277
0.922
0.461
4.277
Pekerjaan Listrik
XI
0.922
0.000
1 Pas instalasi titik lampu
ttk
10.000
1,100,000.00
1.222
1.222
2 Pas instalasi stop kontak
ttk
2.000
50,000.00
0.056
3 Pas sakelar ganda
bh
3.000
105,000.00
0.117
0.117
4 Pasang lampu SL 18 w
bh
10.000
360,000.00
0.400
0.400
0.044
Pekerjaan Kunci dan Penggantung
0.000
1 Pas engsel jendela 3 "
bh
12.000
153,600.00
0.171
0.171
2 Pasang grendel jendela
bh
12.000
223,200.00
0.248
0.248
12.00
12.000
197,400.00
0.219
0.219
m2
37.600
2,986,417.60
3.318
ls
1.000
2,619,848.15
2.911
90,000,000.00
100.00
3 Pas Hak angin
0.011
XII Pekerjaan Penutup (Pasang keramik)

1 Pasang keramik lantai 30/30
XIII Biaya Operasional
Total
Rencana
Akumulasi Rencana
Realisasi
Akumulasi Realisasi
3.318
0.208
0.208
0.208
0.208
0.208
0.208
0.208
0.416
0.208
0.208
29.466
29.882
0.208
19.268
49.151
0.208
5.089
54.239
0.208
2.989
57.228
0.208
8.229
65.457
0.208
9.682
75.139
0.208
7.071
82.211
0.208
6.421
88.631
0.208
3.096
91.728
0.208
2.304
94.032
0.208
1.436
95.468
0.208
4.788
100.256
LAPORAN MINGGUAN
: Rehabilitasi Ruang Kelas
: SMP Muhammadiyah I Moyudan
: Moyudan
Pekerjaan
Nama Sekolah
Lokasi
Minggu ke: 1
Tanggal 07 Mei s/d 13Mei 2012
Bulan
Mei
Dana diterima tanggal
Besar Dana:
: Desa Sumberrahayu Kec. Moyudan

Kab. Sleman Prov.DIY
No
.
Jenis Pekerjaan
(1)
(2)
I
1
2
3
PEKERJAAN PERSIAPAN
Papan nama proyek
Pengukuran dan pas Bouwplank
Pembersihan dan peralatan bahan
II
1
2
3
PEKERJAAN TANAH
Galian tanak pondasi teras(0.50x0.60) L = 16 m
Urug pasir bawah pondasi t=10 cm
Urug tanah kemabali
III PEKERJAAN PONADASI

1 Pas Batu kasongan
2 Pas Pondasi Batu Kali
IV
1
a
b
c
PEKERJAAN BETON
Pekerjaan Balok sloof (12x20)cm, L=18
Beton
Bekisting
Pembersihan
Volume Satuan
(3)
90000000
250,000.00
3,128,000.00
436,800.00
1.00
50.00
145.60
101,250.00
79,200.00
15,552.00
(4)
: 07 Mei 2012
Rp 90,000,000.00
Bobot Prestasi pekerjaan

Prestasi
Prestasi pekerjaan
Pekerja
Minggu lalu (%)
pekerjaan Minggu
Komulatif (%)
Prestasi
Rerata Prestasi Rerata Prestasi
Rerata
an %
(6)
(6)/100x(5)
(8) (8)/100x(5) (6)+(8)
(7)+(9)
(5)
M'
0.278
0.000
0.000
0.000
0.000
0.000
0.000
ls
3.476
0.000
0.000
0.000
0.000
0.000
0.000
M2
0.485
0.000
0.000
0.000
0.000
0.000
0.000
5.40
0.80
2.70
m3
0.113
0.000
0.000
0.000
0.000
0.000
0.000
m3
0.088
0.000
0.000
0.000
0.000
0.000
0.000
m3
0.017
0.000
0.000
0.000
0.000
0.000
0.000
430,800.00
2,282,393.60
2.00
5.12
m3
0.479
0.000
0.000
0.000
0.000
0.000
0.000
m3
2.536
0.000
0.000
0.000
0.000
0.000
0.000
242,553.50
595,900.00
372,011.00
0.48
8.00
31.60
m3
0.270
0.000
0.000
0.000
0.000
0.000
0.000
m2
0.662
0.000
0.000
0.000
0.000
0.000
0.000
kg
0.413
0.000
0.000
0.000
0.000
0.000
0.000
2
a
b
c
Pek.Kolom beton (15x20)cm,h=3.00m,8bh

Beton
Bekisting
Pembersihan
363,830.40
2,622,060.00
446,413.20
0.72
16.80
37.92
m3
0.404
0.000
0.000
0.000
0.000
0.000
0.000
m2
2.913
0.000
0.000
0.000
0.000
0.000
0.000
kg
0.496
0.000
0.000
0.000
0.000
0.000
0.000
3
1
2
3
Pek kolom ring,gewel&konsol teras (12x20)

Beton
Bekisting
Pembersihan
242,553.60
1,680,900.00
372,011.00
0.48
10.40
31.60
m2
0.270
0.000
0.000
0.000
0.000
0.000
0.000
m2
1.868
0.000
0.000
0.000
0.000
0.000
0.000
kg
0.413
0.000
0.000
0.000
0.000
0.000
0.000
V
1
2
3
4
PEKERJAAN PASANGAN & PLESTERAN

Bongkas pas. Dinding
Pas.1/2 bata , 1:6
Plesteran 1:3, tebal 15 mm
Plesteran 1:6, tebal 15 mm
262,800.00
1,009,710.00
203,686.20
568,915.20
18.00
18.00
9.00
36.00
m2
0.292
0.000
0.000
0.000
0.000
0.000
0.000
m2
1.122
0.000
0.000
0.000
0.000
0.000
0.000
m2
0.226
0.000
0.000
0.000
0.000
0.000
0.000
m2
0.632
0.000
0.000
0.000
0.000
0.000
0.000
VI
1
2
3
4
PEK KUSEN, DAUN PINTU,& JENDELA

Bongkar kusen
kusen pintu dan jendela
Pas.Jendela kaca
Pas.kaca 5 mm
832,000.00
2,087,712.00
3,798,000.00
499,278.00
51.20
0.32
12.00
4.44
m'
0.924
0.000
0.000
0.000
0.000
0.000
0.000
VII
1
2
3
4
5
6
PEKERJAAN RANGKA ATAP & PENUTUP

Rehab atap
Pasanmg lisplang 2x20
Pekerjaan kerpus atap
Gording kayu 8x12
Usuk kayu 5x7, reng 3x4
Penutup atap genting
420,000.00
3,564,960.00
740,000.00
3,534,000.00
6,469,982.40
8,389,880.00
1.00
67.20
16.00
0.71
76.70
21.20
VIII PEKERJAAN LANGIT-LANGIT
m3
2.320
0.000
0.000
0.000
0.000
0.000
0.000
unit
4.220
0.000
0.000
0.000
0.000
0.000
0.000
m2
0.555
0.000
0.000
0.000
0.000
0.000
0.000
m3
0.467
0.000
0.000
0.000
0.000
0.000
0.000
3.961
0.000
0.000
0.000
0.000
0.000
0.000
m2
0.822
0.000
0.000
0.000
0.000
0.000
0.000
m3
3.927
0.000
0.000
0.000
0.000
0.000
0.000
m2
7.189
0.000
0.000
0.000
0.000
0.000
0.000
m2
9.322
0.000
0.000
0.000
0.000
0.000
0.000
1
2
3
4
2,774,400.00
11,244,480.00
5,408,448.00
1,235,968.00
163.20
163.20
163.20
102.40
m2
3.083
0.000
0.000
0.000
0.000
0.000
0.000
m2
12.494
0.000
0.000
0.000
0.000
0.000
0.000
m2
6.009
0.000
0.000
0.000
0.000
0.000
0.000
m2
1.373
0.000
0.000
0.000
0.000
0.000
0.000
1,322,850.00
2,073,885.12
6,144,761.04
2,107,238.40
3,797,471.38
352.76
200.88
151.88
163.20
122.72
m2
1.470
0.000
0.000
0.000
0.000
0.000
0.000
m2
2.304
0.000
0.000
0.000
0.000
0.000
0.000
m2
6.828
0.000
0.000
0.000
0.000
0.000
0.000
m2
2.341
0.000
0.000
0.000
0.000
0.000
0.000
m2
4.219
0.000
0.000
0.000
0.000
0.000
0.000
1,100,000.00
50,000.00
105,000.00
360,000.00
10.00
2.00
3.00
10.00
ttk
1.222
0.000
0.000
0.000
0.000
0.000
0.000
PEKERJAAN KUNCI & PENGGANTUNG

Pas. Engsel
Pasang Grendel
Pasang Hak Angin
153,600.00
223,200.00
197,400.00
XII PEKERJAAN PENUTUP (PAS.KERAMIK)

1 Pas.Keramik lantai 30x30
XVIIIBiaya Operasional
IX
1
2
3
4
5
Bongkar eternit
pas rangka 60x120
Pas. Plavon 60x120
pas. List plavon
PEKERJAAN CAT
Bongkar cat lama
pengecatan dinding
Pengecatan dinding luar
Pengecatan Plafon
Pengecatan Kayu
X PEKERJAAN LISTRIK
1 Pas.instalasi titik lampu
2 Pas. Instalasi stop
3 Pas. Sakelar Ganda
4 Pas. Lampu SL 18 w
XI
1
2
3
JUMLAH
ttk
0.056
0.000
0.000
0.000
0.000
0.000
0.000
bh
0.117
0.000
0.000
0.000
0.000
0.000
0.000
bh
0.400
0.000
0.000
0.000
0.000
0.000
0.000
12.00
12.00
12.00
bh
0.171
0.000
0.000
0.000
0.000
0.000
0.000
bh
0.248
0.000
0.000
0.000
0.000
0.000
0.000
bh
0.219
0.000
0.000
0.000
0.000
0.000
0.000
2,986,417.00
37.60
m2
3.318
0.000
0.000
0.000
0.000
0.000
0.000
2,671,728.96
1.00
ls
2.969
0.000
0.000
2.960
0.088
2.960
0.088
90,000,000.00
Jumlah dana yang digunakan sampai dengan minggu ini (minggu ke 1)
100.000
0.00
Rp
0.00
0.09
0.00 %
Mengetahui,
Kab. Sleman

NIP. 19660108 198201 1005
Sleman, 13 Mei 2013
Disetujui,
Kepala Sekolah
Muhammad Farkhan,S.Ag.
NIP
Disusun Oleh,
Ketua P2S
Drs. Bambang Zulianto

NIP. 19610714198303 1.018
LAPORAN MINGGUAN
: SMP Muhammadiyah I Moyudan
: Moyudan
: Desa Sumberrahayu Kec. Moyudan
Pekerjaan
Nama Sekolah
Lokasi
No
.
Jenis Pekerjaan
(1)
(2)
I PEKERJAAN PERSIAPAN
1 Papan nama proyek
Volume Satuan
(3)
90000000
250,000.00
0.00
(4)
M'
Minggu ke2
Tanggal 14 Mei s/d 20 Mei 2012
Bulan
Mei
: 07 Mei 2012
Besar Dana:
Rp 90,000,000.00
Bobot Prestasi pekerjaan

Prestasi
Prestasi pekerjaan
Pekerja
Minggu lalu (%)
pekerjaan Minggu
Komulatif (%)
Prestasi
Rerata Prestasi Rerata Prestasi
Rerata
an %
(6)
(6)/100x(5)
(8) (8)/100x(5) (6)+(8)
(7)+(9)
(5)
0.278
0.000
0.000
2 Pengukuran dan pas Bouwplank
3,128,000.00
50.00
3.476
0.000
0.000
0.000
0.000
3 Pembersihan dan peralatan bahan
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
436,800.00
145.60
M2
0.485
0.000
0.000
0.000
0.000
0.000
0.000
101,250.00
5.40
m3
0.113
0.000
0.000
0.000
0.000
0.000
0.000
2 Urug pasir bawah pondasi t=10 cm
79,200.00
0.80
m3
0.000
0.000
3 Urug tanah kemabali
15,552.00
2.70
m3
0.000
0.000
0.000
0.000
0.000
0.000
II PEKERJAAN TANAH
1 Galian tanak pondasi teras(0.50x0.60) L = 16 m
0.000
0.088
0.000
0.000
0.000
0.017
2 Pas Pondasi Batu Kali
430,800.00
2.00
m3
2,282,393.60
5.12
m3
0.000
0.000
0.000
0.000
0.000
0.000
2.536
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.479
0.000
0.000
0.000
0.000
0.000
0.000
III PEKERJAAN PONADASI

1 Pas Batu kasongan
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
IV PEKERJAAN BETON
1 Pekerjaan Balok sloof (12x20)cm, L=18
0.000
a Beton
242,553.50
0.48
m3
0.270
0.000
0.000
0.000
b Bekisting
c Pembersihan
595,900.00
372,011.00
0.00
31.60
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
m2
0.662
0.000
0.000
0.000
0.000
0.000
0.000
kg
0.413
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
2 Pek.Kolom beton (15x20)cm,h=3.00m,8bh

a Beton
363,830.40
0.72
m3
0.404
0.000
0.000
b Bekisting
2,622,060.00
16.80
m2
2.913
3 Pek kolom ring,gewel&konsol teras (12x20)

1 Beton
0.000
V PEKERJAAN PASANGAN & PLESTERAN

1 Bongkas pas. Dinding
0.000
0.000
37.92
kg
0.496
0.000
0.000
0.000
0.000
0.000
0.000
242,553.60
0.48
0.270
0.000
0.000
0.000
0.000
0.000
0.000
1,680,900.00
10.40
0.000
0.000
372,011.00
31.60
kg
0.413
0.000
0.000
0.000
0.000
0.000
0.000
262,800.00
18.00
m2
0.292
0.000
0.000
0.000
0.000
0.000
0.000
1,009,710.00
203,686.20
568,915.20
18.00
9.00
36.00
m2
1.122
0.000
0.000
0.000
0.000
0.000
0.000
m2
0.226
0.000
0.000
0.000
0.000
0.000
0.000
m2
0.632
0.000
0.000
0.000
0.000
0.000
0.000
1.868
0.000
0.000
0.000
0.000
0.000
0.000
0.000
2 Pas.1/2 bata , 1:6

3 Plesteran 1:3, tebal 15 mm
4 Plesteran 1:6, tebal 15 mm
0.000
446,413.20
0.000
3 Pembersihan
0.000
0.000
0.000
0.000
0.000
2 Bekisting
0.000
0.000
0.000
c Pembersihan
0.000
0.000
0.000
0.000
0.000
VI PEK KUSEN, DAUN PINTU,& JENDELA

1 Bongkar kusen
832,000.00
51.20
m'
0.924
0.000
0.000
2 kusen pintu dan jendela
2,087,712.00
0.32
m3
2.320
3,798,000.00
12.00
unit
4.220
0.000
499,278.00
4.44
m2
0.555
0.000
420,000.00
1.00
m3
0.467
0.000
3,564,960.00
67.20
3.961
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
2 Pasanmg lisplang 2x20
0.000
0.000
0.000
VII PEKERJAAN RANGKA ATAP & PENUTUP

1 Rehab atap
0.000
0.000
0.000
0.000
0.000
4 Pas.kaca 5 mm
0.000
0.000
0.000
3 Pas.Jendela kaca
0.000
0.000
0.000
0.000
0.000
0.000
0.000
3 Pekerjaan kerpus atap

4 Gording kayu 8x12
740,000.00
3,534,000.00
16.00
0.71
m2
0.822
0.000
0.000
0.000
0.000
0.000
0.000
m3
3.927
0.000
0.000
0.000
0.000
0.000
0.000
5 Usuk kayu 5x7, reng 3x4
6,469,982.40
76.70
m2
0.000
0.000
6 Penutup atap genting
8,389,880.00
21.20
m2
9.322
0.000
0.000
0.000
0.000
0.000
0.000
2,774,400.00
163.20
3.083
0.000
0.000
0.000
0.000
0.000
0.000
0.000 #DIV/0!
0.000
11,244,480.00
5,408,448.00
163.20
163.20
m2
12.494
0.000
0.000
0.000
0.000
0.000
0.000
m2
6.009
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
7.189
0.000
0.000
0.000
VIII PEKERJAAN LANGIT-LANGIT

1 Bongkar eternit
0.000
4 pas. List plavon
1,235,968.00
102.40
m2
1.373
0.000
0.000
0.000
0.000
0.000
2 pas rangka 60x120

3 Pas. Plavon 60x120
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
IX PEKERJAAN CAT
1 Bongkar cat lama
1,322,850.00
352.76
m2
1.470
0.000
0.000
2 pengecatan dinding
2,073,885.12
200.88
m2
2.304
6,144,761.04
151.88
m2
6.828
0.000
2,107,238.40
163.20
m2
2.341
0.000
0.000
122.72
m2
4.219
1,100,000.00
50,000.00
105,000.00
360,000.00
10.00
2.00
3.00
10.00
PEKERJAAN KUNCI & PENGGANTUNG

Pas. Engsel
Pasang Grendel
Pasang Hak Angin
153,600.00
223,200.00
197,400.00
XII PEKERJAAN PENUTUP (PAS.KERAMIK)

1 Pas.Keramik lantai 30x30
XVIIIBiaya Operasional
XI
1
2
3
JUMLAH
0.000
0.000
0.000
0.000
0.000
0.000
X PEKERJAAN LISTRIK
1 Pas.instalasi titik lampu
2 Pas. Instalasi stop
3 Pas. Sakelar Ganda
4 Pas. Lampu SL 18 w
0.000
0.000
0.000
3,797,471.38
0.000
0.000
0.000
5 Pengecatan Kayu
0.000
0.000
0.000
4 Pengecatan Plafon
0.000
0.000
0.000
3 Pengecatan dinding luar
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
ttk
1.222
0.000
0.000
0.000
0.000
0.000
0.000
ttk
0.056
0.000
0.000
0.000
0.000
0.000
0.000
bh
0.117
0.000
0.000
0.000
0.000
0.000
0.000
bh
0.400
0.000
0.000
0.000
0.000
0.000
0.000
12.00
12.00
12.00
bh
0.171
0.000
0.000
0.000
0.000
0.000
0.000
bh
0.248
0.000
0.000
0.000
0.000
0.000
0.000
bh
0.219
0.000
0.000
0.000
0.000
0.000
0.000
2,986,417.00
37.60
m2
3.318
0.000
0.000
0.000
0.000
0.000
0.000
2,671,728.96
0.00
2.969
0.000
0.000
2.960
0.088
2.960
0.088
90,000,000.00
100.000
0.00
0.00
0.09
Mengetahui,
Kab. Sleman

NIP. 19660108 198201 1005
Rp
0.00 %
Sleman, 13 Mei 2013
Disetujui,
Kepala Sekolah
Muhammad Farkhan,S.Ag.
NIP
Disusun Oleh,
Ketua P2S
Drs. Bambang Zulianto

NIP. 19610714198303 1.018
400000 0.444444
36000
0.04
0
756465.6 0.840517
5382782 5.980869
12805852 14.22872
0
210416.2 0.233796
2376359 2.640399
612373.1 0.680415
0
141938.9
0.15771
450953.1 0.501059
0
2402817 2.669797
0
1417828 1.575364
0
0
874529 0.971699
4255059 4.727843
875113.5 0.972348
9507311 10.56368
0
0
214872 0.238747
1045469 1.161632
0
0
480000 0.533333
180000
0.2
2947360 3.274844
0
0
18605019 20.67224
5710297 6.344774
2700362 3.000402
0
299727
0.33303
558247.5 0.620275
0
1015330 1.128145
627551.1 0.697279
0
0
0
5070101 5.633446
4809824 5.344249
1262407 1.402674
3351138 3.723486
2368414 2.631571
241406.8
0.26823
1117120 1.241244
0
358446.8 0.398274
673776
0.74864
0
9563534 10.62615
1795373 1.994859
0
628622.5 0.698469
0
37744.69 0.041939
575250.1 0.639167
49823.35 0.055359
102168
0.11352
0
0
2125000 2.361111
1875000 2.083333
136000 0.151111
935000 1.038889
75000 0.083333
225000
0.25
38000 0.042222
30000 0.033333
229000 0.254444
199.6743

PEKERJAAN
LOKASI
TAHUN ANGGARAN

: 2012
niki ?
ingkang progress fisikn keungn utk rekap 2 bulan, pak

Minggu Ke
No.
Uraian Pekerjaan
Satuan
Volume
(Rp)
Bobot (%)
Persiapan
ls
1.00
400,000.00
0.195
ls
1.00
400,000.00
0.195
bh
1.00
36,000.00
0.018

m2
316.44
756,465.64
0.368
1
27 Mar
2 Apr
2
3-Apr
9-Apr
3
10-Apr
16-Apr
4
17-Apr
23-Apr
5
24-Apr
30-Apr
2.077
2.077
6
1 Mei
7 Mei
7
8 Mei
14 Mei
8
15 Mei
21 Mei
9
22 Mei
28 Mei
10
29 Mei
5 Jun
11
6 Jun
12 Jun
12
13 Jun
19 Jun
0.195
0.195
0.018
II
0.368
0.368
2.620
m2
47.47
5,382,782.05
2.620
m2
316.44
12,805,852.14
6.232
4 Bubungan
30.50
1,821,575.17
0.887
m2
88.02
210,416.21
0.102
III Penggantian Rangka Atap (R. Kelas Utara)

1 Bongkar Rangka Atap
1.310
3.116
2.077
0.887
0.102
0.102
2.429
1.310
m2
88.02
9,981,723.26
2.429
4.858
2.429
2.429
1.157
m3
0.23
2,376,358.80
1.157
1.157
0.298
8.15
612,373.07
0.298

m2
59.38
141,938.91
0.069
0.069
m2
59.38
135,285.94
0.066
0.066

m2
59.38
450,953.13
0.219
0.110
m2
59.38
2,402,817.19
1.169
1.169
5 Bubungan
9.50
1,824,442.17
0.888
0.888

30.50
1,417,827.88
0.690
m2
182.34
874,529.04
0.426
m2
307.69
27,435,160.64
13.352
3 Plafond R. Kelas
m2
182.34
4,255,058.54
2.071
0.690
4 Plafond Teras
m2
73.25
1,709,388.37
0.832
0.832
m2
37.50
875,113.50
0.426
m2
21.60
504,065.38
0.245
m2
611.90
9,507,310.58
4.627

m2
44.80
214,872.00
0.105
0.105
m2
44.80
3,994,641.28
1.944
1.944
3 Plafond R. Kelas
m2
44.80
1,045,468.93
0.509
4 Pasang List Profil Kayu
m2
93.80
1,457,404.37
0.709
bh
8.00
480,000.00
0.234

VII Mengganti Jendela dan Bouvenleigh

0.298
0.690
0.426
0.213
bh
6.00
180,000.00
0.088
3 Pasang Jendela Baru (J-1)+Daun Jendela
bh
8.00
6,842,624.76
3.330
6.00
2,947,360.00
1.434
0.690
0.690
0.245
4.627
0.234
0.088
1.110
1.665
1.665
0.478
bh
6.676
0.426
0.234
0.213
6.676
0.088
0.110
0.717
0.717
VIII Pasang Keramik 30x30

m2
182.34
18,605,018.61
9.055
4.527
4.527
2 Lantai Teras
m2
55.96
5,710,296.69
2.779
2.779
3 Dinding Depan
m2
31.32
2,700,361.82
1.314
0.657
m3
5.60
646,553.97
0.315

m3
1.50
299,726.99
0.146
0.657
0.315
0.146
0.146
0.340
m2
10.15
699,410.06
0.340
0.340
0.272
3 Plesteran 1:3
m2
20.30
558,247.55
0.272

m3
0.19
1,015,330.34
0.494
0.272
0.494
0.494
0.305
m3
0.11
627,551.11
0.305
0.305

m3
0.12
646,298.71
0.315
XII Pengecatan
1 Dinding Luar
m2
141.51
2,212,052.48
1.077
0.538
0.538
2 Dinding Dalam
m2
324.34
5,070,101.44
2.468
1.234
1.234
3 Kolom Teras
m2
16.32
255,118.32
0.124
4 Plafond
m2
307.69
4,809,824.47
2.341
0.315
0.315
0.124
0.936
0.936
5 Pintu
m2
31.90
1,262,407.01
0.614
0.307
0.307
6 Jendela (J-1)
m2
84.68
3,351,137.52
1.631
0.815
0.815
7 Bouvenleigh
m2
59.85
2,368,414.10
1.153
1.153
8 Lisplank Lama
m2
14.32
480,188.12
0.234
0.234
m2
6.10
241,406.77
0.117
m2
28.23
1,117,119.71
0.544
XIII Perapian Timur Gedung

m2
18.96
1,306,432.73
0.636
m2
13.04
358,446.80
0.174
m2
18.96
673,775.97
0.328
XIV Pasang Paving Block (Parkir Utara)

m2
155.40
9,563,533.56
4.654
4.654
2 Pasang Paving Block (Lingkungan)
m2
30.00
1,846,242.00
0.899
0.899
3 Urugan Pasir
m3
15.54
1,795,373.50
0.874
0.874
m2
13.72
945,096.59
0.460
0.460
m2
22.86
628,622.47
0.306
0.306
SAH Type II
6.25
37,744.69
0.018
0.018
6.25
575,250.14
0.280
0.280
5 Urugan Pasir
m3
0.43
49,823.35
0.024
0.024
m2
2.88
102,168.03
0.050
0.050
XVI Pekerjaan Elektrikal

1 Pasang Instalasi Titik Lampu
ttk
17.00
2,125,000.00
1.034
0.517
0.517
2 Pasang Instalasi Stop Kontak
ttk
15.00
1,875,000.00
0.913
0.456
0.456
3 Fitting Lampu
bh
17.00
136,000.00
0.066
4 Lampu SL 18 W
bh
17.00
935,000.00
0.455
5 Sakelar Ganda
bh
5.00
75,000.00
0.037
0.037
6 Stop Kontak
bh
15.00
225,000.00
0.110
0.110

SAH Type I
0.117
0.435
0.066
0.455
7 MCB 4A
bh
1.00
38,000.00
0.018
0.018
8 Box MCB
bh
1.00
30,000.00
0.015
0.015
9 Kabel NYM 2x1.5mm
50.00
229,000.00
0.111
0.111
bh
8.00
718,320.00
0.350
0.350
2 Pasang Engsel Jendela
bh
8.00
279,160.00
0.136
0.136
3 Pasang Grendel/Pengunci
bh
8.00
218,740.00
0.106
0.106
4 Pasang Hak Angin Jendela
bh
8.00
238,320.00
0.116
0.116
5 Tralis Jendela dan Bouvenleigh (Lab IPA)
bh
8.00
3,600,000.00
1.752
1.752
6 Meubelair
ls
1.00
15,000,000.00
7.300
1.825
1.825
1.825
1.825
ls
1.00
5,714,250.00
2.781
0.199
0.199
0.199
0.199
205,475,000.00
100.00
XVII Pekerjaan Lain-lain

1 Pasang Slot Pintu

Total
Rencana
Akumulasi Rencana
Realisasi
Akumulasi Realisasi
0.199
0.199
0.199
0.199
0.393
0.393
7.390
7.390
2.198
2.591
16.945
24.335
0.199
0.199
6.299
8.890
9.170
18.060
0.199
6.486
24.547
0.199
9.368
33.914
18.376
52.290
15.820
68.110
5.210
73.321
5.527
78.847
0.199
8.502
87.349
0.199
9.109
96.458
13
20 Jun
26 Jun
14
27 Jun
2 Jul
0.195
0.018
0.509
0.709
0.468
0.109
0.636
0.174
0.328
0.199
1.863
98.321
0.199
1.680
100.000
LAPORAN MINGGUAN
No.
(1)
Pekerjaan
Nama Sekolah

: SD Muhammadiyah Gamplong
Minggu ke : 2
Tanggal
: 3 April s/d 9 April 2012
Lokasi
: Gamplong
Desa Sumberrahayu Kec. Moyudan
Bulan
: April
Besar Dana:
Jenis Pekerjaan
Volume
Satuan
(2)
(3)
(4)
Persiapan
1.00
ls
2 Pembersihan Setelah Pelaksanaan Rehab dan Pengembalian
50.00
Perabot
ls
145.60
m2
II
1
2
3
4

Bubungan
5.40
0.80
2.70
#REF!
1
2
3
4

Bongkar Rangka Atap
2.00
5.12
#REF!
#REF!
III
Bobot
Pekerjaa
n%
(5)
Prestasi pekerjaan
Minggu lalu (%)
Prestasi
Rerata
(6)
(6)/100x(5)
: 9 Maret 2012
Rp 205,475,000.00
Prestasi pekerjaan Prestasi pekerjaan

Minggu Ini (%)
Komulatif (%)
Prestasi
Rerata
Prestasi
Rerata
(8)
(8)/100x(5) (6)+(8)
(7)+(9)
0.278
0.000
0.000
0.000
0.000
0.000
0.000
3.476
0.000
0.000
0.000
0.000
0.000
0.000
0.485
0.000
0.000
3.610
0.018
3.610
0.018
m3
0.113
0.000
0.000
0.000
0.000
0.000
0.000
m3
0.088
0.000
0.000
0.000
0.000
0.000
0.000
m3
#REF!
0.017
#REF!
0.000
#REF!
0.000 ########
#REF!
#REF!
3.116 ########
0.000
#REF!
m3
0.479
0.000
0.000
0.000
0.000
0.000
m3
2.536
0.000
0.000
95.779
2.429
95.779
3.116
#REF!
0.000
2.429
#REF!
#REF!
#REF!
#REF!
#REF!
0.000
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
0.298
#REF!
#REF!
IV

5 Bubungan
0.48
8.00
0.000
0.000
0.000
m2
0.270
0.000
0.000
0.000
0.000
0.000
0.000
m2
0.662
0.000
0.000
0.000
0.000
0.000
0.000
31.60
-
kg
0.413
#REF!
#REF!
0.000
0.000
#REF!
#REF!
0.000
#REF!
#REF!
0.000
#REF!
#REF!

0.72
m3
0.404
#REF!
#REF!
0.000
0.000
#REF!
#REF!
1
2
3
4
5
6
7

Plafond R. Kelas
Plafond Teras
16.80
37.92
0.48
10.40
31.60
-
m2
2.913
#REF!
#REF!
14.609
0.426
#REF!
#REF!
kg
0.496
#REF!
#REF!
0.000
0.000
#REF!
#REF!
0.000
#REF!
#REF!
0.000
#REF!
#REF!
m3
0.270
#REF!
#REF!
0.000
0.000
#REF!
#REF!
m2
1.868
#REF!
#REF!
0.000
0.000
#REF!
#REF!
kg
0.413
#REF!
#REF!
0.000
0.000
#REF!
#REF!
0.000
#REF!
#REF!
0.000
#REF!
#REF!
1
2
3
4

Plafond R. Kelas
18.00
18.00
9.00
36.00
m2
0.292
#REF!
#REF!
0.000
0.000
#REF!
#REF!
m2
1.122
#REF!
#REF!
0.000
0.000
#REF!
#REF!
m2
0.226
#REF!
#REF!
0.000
0.000
#REF!
#REF!
m2
0.632
#REF!
#REF!
0.000
0.000
#REF!
#REF!
1
2
3
4

51.20
0.32
12.00
4.44
VI
VII
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
0.000
#DIV/0!
0.000
m'
0.924
#REF!
#REF!
0.000
0.000
#REF!
#REF!
m3
2.320
#REF!
#REF!
0.000
0.000
#REF!
#REF!
unit
4.220
#REF!
#REF!
26.304
1.110
#REF!
#REF!
m2
0.555
#REF!
#REF!
86.189
0.478
#REF!
#REF!
VIII
1
2
3
4
IX
XI
1.00
67.20
16.00
0.71
m3
0.467
0.000
0.000
0.000
0.000
0.000
0.000
m'
3.961
0.000
0.000
0.000
0.000
0.000
0.000
m'
0.822
0.000
0.000
0.000
0.000
0.000
0.000
m3
3.927
0.000
0.000
0.000
0.000
0.000
0.000

3 Plesteran 1:3
76.70
219.20
-
m2
7.189
0.000
0.000
2.029
0.146
2.029
0.146
m2
9.322
0.000
0.000
3.651
0.340
3.651
0.340
0.000
0.000
0.000

163.20
163.20
m2
3.083
0.000
0.000
16.030
0.494
16.030
0.494
m2
12.494
0.000
0.000
2.445
0.305
2.445
0.305

163.20
m2
6.009
0.000
0.000
5.234
0.315
5.234
0.315
Pengecatan
Dinding Luar
Dinding Dalam
Kolom Teras
Plafond
Pintu
Jendela (J-1)
Bouvenleigh
Lisplank Lama
102.40
352.76
200.88
151.88
163.20
122.72
10.00
2.00
m'
1.373
0.000
0.000
0.000
0.000
0.000
0.000

3.00
10.00
XII
1
2
3
4
5
6
7
8
9
10
XIII

Lantai Ruang Kelas
Lantai Teras
Dinding Depan
#DIV/0!
#DIV/0!
0.272
#DIV/0!
0.272
0.000
0.000
0.000
m2
1.470
0.000
0.000
0.000
0.000
0.000
m2
2.304
0.000
0.000
0.000
0.000
0.000
m2
6.828
#REF!
#REF!
0.000
0.000
#REF!
#REF!
m2
2.341
#REF!
#REF!
0.000
0.000
#REF!
#REF!
m2
4.277
#REF!
#REF!
0.000
0.000
#REF!
#REF!
0.000
#REF!
#REF!
0.000
#REF!
#REF!
ttk
1.222
#REF!
#REF!
0.000
0.000
#REF!
#REF!
ttk
0.056
#REF!
#REF!
0.000
0.000
#REF!
#REF!
bh
0.117
0.000
0.000
0.000
0.000
0.000
0.000
bh
0.400
0.000
0.000
0.000
0.000
0.000
0.000
#DIV/0!
0.000
#DIV/0!
0.000
0.000
0.000
XIV
XV

3 Urugan Pasir
SAH Type I
0.000
0.000
0.000
12.00
12.00
12.00
bh
0.171
0.000
0.000
0.000
0.000
0.000
0.000
bh
0.248
0.000
0.000
0.000
0.000
0.000
0.000
12
0.219
0.000
0.000
0.000
0.000
0.000
0.000
37.60
#REF!
m2
3.318
0.000
0.000
0.000
0.000
0.000
0.000
#DIV/0!
0.000
#DIV/0!
0.000
#REF!
#REF!
0.000
0.000
#REF!
0.000
#REF!
0.000
0.000
0.000
#REF!
0.000
#REF!
0.000
0.000
3
4
5
6
SAH Type II
Urugan Pasir
Plesteran t = 3 cm
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
0.000
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
0.000
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
0.000
#REF!
#REF!
1
2
3
4
5
6
7
8
9
Fitting Lampu
Lampu SL 18 W
Sakelar Ganda
Stop Kontak
MCB 4A
Box MCB
Kabel NYM 2x1.5mm
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
0.000
0.000
#REF!
0.000
#REF!
0.000
#REF!
#REF!
0.000
0.000
#REF!
0.000
#REF!
0.000
#REF!
#REF!
0.000
0.000
#REF!
0.000
#REF!
0.000
#REF!
#REF!
0.000
0.000
#REF!
0.000
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
0.000
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
0.000
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
0.000
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
0.000
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
0.000
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
0.000
#REF!
#REF!
#REF!
#REF!
#REF!
0.000
#REF!
#REF!
#REF!
#REF!
0.000
#REF!
XVI

1 Pasang Slot Pintu
0.000
0.000
#REF!
0.000
#REF!
0.000
0.000
0.000
#REF!

6 Meubelair
#REF!
#REF!
#REF!
1.00
#REF!
#REF!
#REF!
#REF!
#REF!
0.000
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
0.000
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
0.000
#REF!
#REF!
ls
JUMLAH
2.911
2.960
#REF!
0.088
6.824
#REF!
Rp
35,000,000.00
0.199
9.95
9.784
0.287
#REF!
17.03 %
INGKENG NIKI >>NOPO PUNDI ?

progres bulan 2,
#REF!

PEKERJAAN
LOKASI
TAHUN ANGGARAN

: 2012
Minggu Ke
No.
Uraian Pekerjaan
Satuan
Volume
(Rp)
Bobot (%)
Persiapan
ls
1.00
400,000.00
0.195
ls
1.00
400,000.00
0.195
bh
1.00
36,000.00
0.018

m2
316.44
756,465.64
0.368
1
27 Mar
2 Apr
2
3-Apr
9-Apr
3
10-Apr
16-Apr
4
17-Apr
23-Apr
5
24-Apr
30-Apr
1.310
1.558
2.077
2.077
2.077
6
1 Mei
7 Mei
7
8 Mei
14 Mei
8
15 Mei
21 Mei
9
22 Mei
28 Mei
10
29 Mei
5 Jun
11
6 Jun
12 Jun
12
13 Jun
19 Jun
0.195
0.195
0.018
II
0.368
0.368
2.620
m2
47.47
5,382,782.05
2.620
m2
316.44
12,805,852.14
6.232
4 Bubungan
30.50
1,821,575.17
0.887
m2
88.02
210,416.21
0.102

1.310
3.116
0.887
0.102
0.102
2.429
m2
88.02
9,981,723.26
2.429
4.858
2.429
2.429
1.157
m3
0.23
2,376,358.80
1.157
1.157
0.298
8.15
612,373.07
0.298

m2
59.38
141,938.91
0.069
0.069
m2
59.38
135,285.94
0.066
0.066

m2
59.38
450,953.13
0.219
0.110
m2
59.38
2,402,817.19
1.169
1.169
5 Bubungan
9.50
1,824,442.17
0.888
0.888

30.50
1,417,827.88
0.690
m2
182.34
874,529.04
0.426

0.298
0.110
0.690
0.426
0.213
0.213
6.676
m2
307.69
27,435,160.64
13.352
6.676
6.676
1.035
3 Plafond R. Kelas
m2
182.34
4,255,058.54
2.071
0.690
4 Plafond Teras
m2
73.25
1,709,388.37
0.832
0.832
m2
37.50
875,113.50
0.426
m2
21.60
504,065.38
0.245
m2
611.90
9,507,310.58
4.627

m2
44.80
214,872.00
0.105
0.105
m2
44.80
3,994,641.28
1.944
1.944
3 Plafond R. Kelas
m2
44.80
1,045,468.93
0.509
m2
93.80
1,457,404.37
0.709
bh
8.00
480,000.00
0.234

0.245
4.627
0.234
0.088
bh
6.00
180,000.00
0.088
bh
8.00
6,842,624.76
3.330
0.088
1.110
0.478
bh
6.00
2,947,360.00
1.434
0.690
0.426
0.234
0.690
1.110
1.665
0.478
1.665
0.717
0.717

m2
182.34
18,605,018.61
9.055
2 Lantai Teras
m2
55.96
5,710,296.69
2.779
3 Dinding Depan
m2
31.32
2,700,361.82
1.314
4.527
4.527
2.779
0.657
0.657
0.315
m3
5.60
646,553.97
0.315

m3
1.50
299,726.99
0.146
0.315
0.146
0.146
0.340
m2
10.15
699,410.06
0.340
0.340
0.272
3 Plesteran 1:3
m2
20.30
558,247.55
0.272

m3
0.19
1,015,330.34
0.494
0.272
0.494
0.494
0.305
m3
0.11
627,551.11
0.305
0.305

m3
0.12
646,298.71
0.315
XII Pengecatan
1 Dinding Luar
m2
141.51
2,212,052.48
1.077
0.538
0.538
2 Dinding Dalam
m2
324.34
5,070,101.44
2.468
1.234
1.234
3 Kolom Teras
m2
16.32
255,118.32
0.124
4 Plafond
m2
307.69
4,809,824.47
2.341
0.315
0.315
0.124
0.936
0.936
5 Pintu
m2
31.90
1,262,407.01
0.614
0.307
0.307
6 Jendela (J-1)
m2
84.68
3,351,137.52
1.631
0.815
0.815
7 Bouvenleigh
m2
59.85
2,368,414.10
1.153
1.153
8 Lisplank Lama
m2
14.32
480,188.12
0.234
0.234
m2
6.10
241,406.77
0.117
m2
28.23
1,117,119.71
0.544

m2
18.96
1,306,432.73
0.636
m2
13.04
358,446.80
0.174
m2
18.96
673,775.97
0.328

m2
155.40
9,563,533.56
4.654
4.654
m2
30.00
1,846,242.00
0.899
0.899
3 Urugan Pasir
m3
15.54
1,795,373.50
0.874
0.874
m2
13.72
945,096.59
0.460
0.117
0.435
0.636
0.174
0.328

SAH Type I
0.460
0.460
0.306
m2
22.86
628,622.47
0.306
SAH Type II
6.25
37,744.69
0.018
0.018
6.25
575,250.14
0.280
0.280
5 Urugan Pasir
m3
0.43
49,823.35
0.024
0.024
m2
2.88
102,168.03
0.050
0.050
ttk
17.00
2,125,000.00
1.034

0.306
0.608
0.517
0.517
0.456
0.456
0.487
ttk
15.00
1,875,000.00
0.913
3 Fitting Lampu
bh
17.00
136,000.00
0.066
4 Lampu SL 18 W
bh
17.00
935,000.00
0.455
5 Sakelar Ganda
bh
5.00
75,000.00
0.037
0.037
6 Stop Kontak
bh
15.00
225,000.00
0.110
0.110
0.066
0.455
7 MCB 4A
bh
1.00
38,000.00
0.018
0.018
8 Box MCB
bh
1.00
30,000.00
0.015
0.015
9 Kabel NYM 2x1.5mm
50.00
229,000.00
0.111
0.111
bh
8.00
718,320.00
0.350
0.350
bh
8.00
279,160.00
0.136
0.136
bh
8.00
218,740.00
0.106
0.106
bh
8.00
238,320.00
0.116
0.116
bh
8.00
3,600,000.00
1.752
1.752
6 Meubelair
ls
1.00
15,000,000.00
7.300
1.825
1.825
1.825
1.825
ls
1.00
5,714,250.00
2.781
0.199
0.199
0.199
0.199
205,475,000.00
100.00

1 Pasang Slot Pintu

Total
Rencana
Akumulasi Rencana
Realisasi
Akumulasi Realisasi
0.199
0.199
0.199
0.199
0.393
0.393
7.390
7.390
2.198
2.591
9.945
17.335
0.199
0.199
6.299
8.890
14.370
31.705
0.199
9.170
18.060
0.199
6.486
24.547
0.199
9.368
33.914
18.376
52.290
15.820
68.110
5.210
73.321
5.527
78.847
0.199
8.502
87.349
0.199
9.109
96.458
13
20 Jun
26 Jun
14
27 Jun
2 Jul
0.195
0.018
0.509
0.709
0.468
0.109
0.636
0.174
0.328
0.199
1.863
98.321
0.199
1.680
100.000
LAPORAN MINGGUAN
No.
(1)

Minggu ke : 3
Tanggal
Lokasi
: Gamplong
Bulan
: April
Besar Dana:
Volume
Satuan
(2)
(3)
(4)
Bobot
Pekerjaa
n%
(5)
ls
0.278
0.000
0.000
0.000
0.000
0.000
0.000
ls
3.476
0.000
0.000
0.000
0.000
0.000
0.000
m2
0.485
3.610
0.018
0.000
0.000
3.610
0.018
m3
0.113
0.000
0.000
0.000
0.000
0.000
0.000
m3
0.088
0.000
0.000
0.000
0.000
0.000
0.000
m3
0.017 ########
1.00
50.00
145.60
1
2
3
4

Bubungan
5.40
0.80
2.70
#REF!
1
2
3
4

Bongkar Rangka Atap
2.00
5.12
#REF!
#REF!
III
: 9 Maret 2012
Rp 205,475,000.00
Jenis Pekerjaan
Persiapan
II
IV
Pekerjaan
Nama Sekolah

5 Bubungan
0.48
8.00
31.60
-
#REF!
m3
m3
#REF!
0.479
2.536
Prestasi pekerjaan
Minggu lalu (%)
Prestasi
Rerata
(6)
(6)/100x(5)
#REF!
0.000
95.779
Prestasi pekerjaan
Prestasi pekerjaan
Minggu Ini (%)
Komulatif (%)
Prestasi
Rerata
Prestasi
Rerata
(8)
(8)/100x(5) (6)+(8)
(7)+(9)
3.116 9016.661
#REF!
0.000
2.429
#REF!
1.558 ########
0.000
0.000
0.000
0.000
0.000
#REF!
0.000
95.779
4.674
#REF!
0.000
2.429
#REF!
#REF!
#REF!
#REF!
#REF!
0.000
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
0.000
#REF!
#REF!
#DIV/0!
0.000
#DIV/0!
0.000
m2
0.270
#DIV/0!
0.000
0.000
0.000
0.000
0.000
0.000
0.000
m2
0.662
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
kg
0.413
#REF!
#REF!
0.000
#REF!
#REF!
0.000
0.000
0.000
#DIV/0!
0.000
#REF!
#REF!
0.000
#REF!
#REF!

0.72
m3
0.404
#REF!
#REF!
1
2
3
4
5
6
7

Plafond R. Kelas
Plafond Teras
16.80
37.92
0.48
10.40
31.60
-
m2
2.913
#REF!
kg
0.496
#REF!
0.000
m3
m2
1
2
3
4

Plafond R. Kelas
18.00
18.00
9.00
36.00
1
2
3
4

51.20
0.32
12.00
4.44
1
2
3
4

Lantai Ruang Kelas
Lantai Teras
Dinding Depan
VI
VII
VIII
IX

0.000
0.000
#REF!
#REF!
#REF!
0.000
0.000
#REF!
#REF!
#REF!
1345.935
6.676
#REF!
#REF!
#REF!
#REF!
#DIV/0!
1.035
#REF!
#REF!
0.270
#REF!
#REF!
0.000
0.000
#REF!
#REF!
1.868
#REF!
#REF!
0.000
0.000
#REF!
#REF!
kg
0.413
#REF!
#REF!
0.000
0.000
#REF!
#REF!
0.000
#REF!
#REF!
0.000
#REF!
#REF!
m2
0.292
#REF!
#REF!
0.000
0.000
#REF!
#REF!
m2
1.122
#REF!
#REF!
0.000
0.000
#REF!
#REF!
m2
0.226
#REF!
#REF!
0.000
0.000
#REF!
#REF!
m2
0.632
#REF!
#REF!
0.000
0.000
#REF!
#REF!
#DIV/0!
m'
0.924
#REF!
#REF!
0.000
0.000
#REF!
#REF!
m3
2.320
#REF!
#REF!
0.000
0.000
#REF!
#REF!
unit
4.220
#REF!
#REF!
26.304
1.110
#REF!
#REF!
m2
0.555
#REF!
#REF!
86.189
0.478
#REF!
#REF!
1.00
67.20
16.00
0.71
m3
0.467
0.000
0.000
0.000
0.000
0.000
0.000
m'
3.961
0.000
0.000
0.000
0.000
0.000
0.000
m'
0.822
0.000
0.000
0.000
0.000
0.000
0.000
m3
3.927
0.000
0.000
8.013
0.315
8.013
0.315
76.70
219.20
m2
7.189
2.029
0.146
0.000
0.000
2.029
0.146
m2
9.322
3.651
0.340
0.000
0.000
3.651
0.340
3 Plesteran 1:3
X

XI

XV
163.20
163.20
m2
3.083
16.030
0.494
0.000
0.000
16.030
0.494
m2
12.494
2.445
0.305
0.000
0.000
2.445
0.305
0.000
0.000
5.234
0.315
5.234
0.315
0.000
0.000
0.000
0.000
0.000
#DIV/0!
0.272
#DIV/0!
0.000
#DIV/0!
0.272
0.000
m2
6.009
Pengecatan
Dinding Luar
Dinding Dalam
Kolom Teras
Plafond
Pintu
Jendela (J-1)
Bouvenleigh
Lisplank Lama
102.40
352.76
200.88
151.88
163.20
122.72
10.00
2.00
m'
1.373
0.000
m2
1.470
0.000
0.000
0.000
0.000
0.000
m2
2.304
0.000
0.000
0.000
0.000
0.000
m2
6.828
#REF!
#REF!
0.000
0.000
#REF!
#REF!
m2
2.341
#REF!
#REF!
0.000
0.000
#REF!
#REF!
m2
4.277
#REF!
#REF!
0.000
0.000
#REF!
#REF!

3 Urugan Pasir
1
2
3
4
5
6
7
8
9
10
XIV
163.20
XII
XIII

SAH Type I
#DIV/0!
0.000
0.000
0.000
0.000
0.000
#DIV/0!
#DIV/0!
0.000
0.000
0.000
0.000
#REF!
#REF!
0.000
#REF!
#REF!
ttk
1.222
#REF!
#REF!
0.000
0.000
#REF!
#REF!
ttk
0.056
#REF!
#REF!
0.000
0.000
#REF!
#REF!
3.00
10.00
-
bh
0.117
0.000
0.000
544.981
0.636
544.981
0.636
bh
0.400
0.000
0.000
43.612
0.174
43.612
0.174
0.000
12.00
12.00
12.00
bh
0.171
0.000
0.000
0.000
0.000
0.000
0.000
bh
0.248
0.000
0.000
0.000
0.000
0.000
0.000
12
0.219
0.000
0.000
0.000
0.000
0.000
0.000
37.60
#REF!
m2
3.318
0.000
0.000
13.861
0.460
13.861
0.460
#REF!
#REF!
#DIV/0!
#REF!
0.000
0.000
#DIV/0!
0.000
#DIV/0!
#REF!
0.328
0.306
#DIV/0!
#REF!
0.328
0.306
3
4
5
6
SAH Type II
Urugan Pasir
Plesteran t = 3 cm
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
0.000
#REF!
0.000
#REF!
#REF!
#REF!
#REF!
0.000
#REF!
0.000
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
0.000
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
0.000
#REF!
#REF!
1
2
3
4
5
6
7
8
9
Fitting Lampu
Lampu SL 18 W
Sakelar Ganda
Stop Kontak
MCB 4A
Box MCB
Kabel NYM 2x1.5mm
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
0.000
#REF!
0.608
#REF!
0.608
#REF!
#REF!
#REF!
0.000
#REF!
0.487
#REF!
0.487
#REF!
#REF!
#REF!
0.000
#REF!
0.000
#REF!
0.000
#REF!
#REF!
#REF!
0.000
#REF!
0.000
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
0.000
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
0.000
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
0.000
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
0.000
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
0.000
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
0.000
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
0.000
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
0.000
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
0.000
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
0.000
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
0.000
#REF!
#REF!
XVI

1 Pasang Slot Pintu
6 Meubelair
1.00
ls
JUMLAH
2.911
9.784
#REF!
0.000
0.287
6.824
#REF!
Rp
65,000,000.00
0.199
14.37
0.000
0.000
0.000
0.000
16.608
0.485
#REF!
31.63 %
#REF!

PEKERJAAN
LOKASI
TAHUN ANGGARAN

: 2012
Minggu Ke
No.
Uraian Pekerjaan
Satuan
Volume
(Rp)
Bobot (%)
Persiapan
ls
1.00
400,000.00
0.195
ls
1.00
400,000.00
0.195
bh
1.00
36,000.00
0.018

m2
316.44
756,465.64
0.368
1
27 Mar
2 Apr
2
3-Apr
9-Apr
3
10-Apr
16-Apr
4
17-Apr
23-Apr
5
24-Apr
30-Apr
1.558
2.077
0.887
2.077
6
1 Mei
7 Mei
7
8 Mei
14 Mei
8
15 Mei
21 Mei
9
22 Mei
28 Mei
10
29 Mei
5 Jun
11
6 Jun
12 Jun
12
13 Jun
19 Jun
0.195
0.195
0.018
II
0.368
0.368
2.620
m2
47.47
5,382,782.05
2.620
m2
316.44
12,805,852.14
6.232
4 Bubungan
30.50
1,821,575.17
0.887
m2
88.02
210,416.21
0.102

1.310
3.116
0.887
0.102
0.102
2.429
1.310
1.558
2.077
m2
88.02
9,981,723.26
2.429
4.858
2.429
2.429
1.157
m3
0.23
2,376,358.80
1.157
1.157
0.298
8.15
612,373.07
0.298

m2
59.38
141,938.91
0.069
0.069
m2
59.38
135,285.94
0.066
0.066

m2
59.38
450,953.13
0.219
0.110
m2
59.38
2,402,817.19
1.169
1.169
5 Bubungan
9.50
1,824,442.17
0.888
0.888

30.50
1,417,827.88
0.690
m2
182.34
874,529.04
0.426

3 Plafond R. Kelas
0.298
0.110
0.690
0.690
0.426
m2
m2
307.69
182.34
27,435,160.64
4,255,058.54
0.213
6.676
6.676
1.035
1.035
13.352
0.213
6.676
2.071
6.676
0.690
0.690
0.690
0.832
4 Plafond Teras
m2
73.25
1,709,388.37
0.832
0.832
0.426
m2
37.50
875,113.50
0.426
m2
21.60
504,065.38
0.245
m2
611.90
9,507,310.58
4.627

m2
44.80
214,872.00
0.105
0.105
m2
44.80
3,994,641.28
1.944
1.944
3 Plafond R. Kelas
m2
44.80
1,045,468.93
0.509
m2
93.80
1,457,404.37
0.709
bh
8.00
480,000.00
0.234

0.426
0.245
4.627
0.234
0.234
0.088
bh
6.00
180,000.00
0.088
bh
8.00
6,842,624.76
3.330
bh
6.00
2,947,360.00
1.434
0.088
1.110
0.478
1.110
1.665
0.478
1.110
1.665
0.478
0.717
0.717

m2
182.34
18,605,018.61
9.055
2 Lantai Teras
m2
55.96
5,710,296.69
2.779
3 Dinding Depan
m2
31.32
2,700,361.82
1.314
4.527
4.527
2.779
0.657
0.657
0.315
m3
5.60
646,553.97
0.315

m3
1.50
299,726.99
0.146
0.315
0.146
0.146
0.340
m2
10.15
699,410.06
0.340
0.340
0.272
3 Plesteran 1:3
m2
20.30
558,247.55
0.272

m3
0.19
1,015,330.34
0.494
0.272
0.494
0.494
0.305
m3
0.11
627,551.11
0.305
0.305

m3
0.12
646,298.71
0.315
XII Pengecatan
1 Dinding Luar
m2
141.51
2,212,052.48
1.077
0.538
0.538
2 Dinding Dalam
m2
324.34
5,070,101.44
2.468
1.234
1.234
3 Kolom Teras
m2
16.32
255,118.32
0.124
4 Plafond
m2
307.69
4,809,824.47
2.341
0.315
0.315
0.124
0.936
0.936
5 Pintu
m2
31.90
1,262,407.01
0.614
0.307
0.307
6 Jendela (J-1)
m2
84.68
3,351,137.52
1.631
0.815
0.815
7 Bouvenleigh
m2
59.85
2,368,414.10
1.153
1.153
8 Lisplank Lama
m2
14.32
480,188.12
0.234
0.234
m2
6.10
241,406.77
0.117
m2
28.23
1,117,119.71
0.544

m2
18.96
1,306,432.73
0.636
m2
13.04
358,446.80
0.174
m2
18.96
673,775.97
0.328

m2
155.40
9,563,533.56
4.654
4.654
m2
30.00
1,846,242.00
0.899
0.899
3 Urugan Pasir
m3
15.54
1,795,373.50
0.874
0.874
m2
13.72
945,096.59
0.460
0.117
0.435
0.636
0.174
0.328

SAH Type I
0.460
0.460
0.306
m2
22.86
628,622.47
0.306
SAH Type II
6.25
37,744.69
0.018
0.018
6.25
575,250.14
0.280
0.280
5 Urugan Pasir
m3
0.43
49,823.35
0.024
0.024
m2
2.88
102,168.03
0.050
0.050
ttk
17.00
2,125,000.00
1.034

0.306
0.608
0.426
0.487
0.426
0.517
0.517
0.456
0.456
ttk
15.00
1,875,000.00
0.913
3 Fitting Lampu
bh
17.00
136,000.00
0.066
4 Lampu SL 18 W
bh
17.00
935,000.00
0.455
5 Sakelar Ganda
bh
5.00
75,000.00
0.037
0.037
6 Stop Kontak
bh
15.00
225,000.00
0.110
0.110
0.066
0.455
7 MCB 4A
bh
1.00
38,000.00
0.018
0.018
8 Box MCB
bh
1.00
30,000.00
0.015
0.015
9 Kabel NYM 2x1.5mm
50.00
229,000.00
0.111
0.111
bh
8.00
718,320.00
0.350

1 Pasang Slot Pintu
0.350
0.136
bh
8.00
279,160.00
0.136
0.136
0.106
bh
8.00
218,740.00
0.106
0.106
0.116
bh
8.00
238,320.00
0.116
bh
8.00
3,600,000.00
1.752
1.752
6 Meubelair
ls
1.00
15,000,000.00
7.300
1.825
1.825
1.825
1.825
ls
1.00
5,714,250.00
2.781
0.199
0.199
0.199
0.199
205,475,000.00
100.00

Total
Rencana
Akumulasi Rencana
Realisasi
Akumulasi Realisasi
0.116
0.199
0.199
0.199
0.199
0.393
0.393
7.390
7.390
2.198
2.591
9.945
17.335
0.199
0.199
6.299
8.890
14.370
31.705
0.199
0.199
9.170
18.060
15.101
46.806
0.199
6.486
24.547
0.199
9.368
33.914
18.376
52.290
15.820
68.110
5.210
73.321
5.527
78.847
0.199
8.502
87.349
0.199
9.109
96.458
13
20 Jun
26 Jun
14
27 Jun
2 Jul
0.195
0.018
0.509
0.709
0.468
0.109
0.636
0.174
0.328
0.199
1.863
98.321
0.199
1.680
100.000
LAPORAN MINGGUAN
No.
(1)

Minggu ke : 4
Tanggal
Lokasi
: Gamplong
Bulan
: April
Besar Dana:
Volume
Satuan
(2)
(3)
(4)
Bobot
Pekerjaa
n%
(5)
ls
0.278
0.000
0.000
0.000
0.000
0.000
0.000
ls
3.476
0.000
0.000
0.000
0.000
0.000
0.000
m2
0.485
3.610
0.018
0.000
0.000
3.610
0.018
m3
0.113
0.000
0.000
0.000
0.000
0.000
0.000
m3
0.088
0.000
0.000
0.000
0.000
0.000
0.000
1
2
3
4

Bubungan
5.40
0.80
2.70
#REF!
1
2
3
4

Bongkar Rangka Atap
2.00
5.12
#REF!
#REF!
III
: 9 Maret 2012
Rp 205,475,000.00
Jenis Pekerjaan
Persiapan
1.00
2 Pembersihan Setelah Pelaksanaan Rehab dan Pengembalian Perabot 50.00
145.60
II
IV
Pekerjaan
Nama Sekolah

0.48
8.00
m3
#REF!
Prestasi pekerjaan
Minggu lalu (%)
Prestasi
Rerata
(6)
(6)/100x(5)
0.017 ########
#REF!
#REF!
Prestasi pekerjaan Prestasi pekerjaan

Minggu Ini (%)
Komulatif (%)
Prestasi
Rerata
Prestasi
Rerata
(8)
(8)/100x(5) (6)+(8)
(7)+(9)
4.674 9016.661
#REF!
#REF!
1.558 ########
0.887
#REF!
6.232
#REF!
m3
0.479
0.000
0.000
0.000
0.000
0.000
0.000
m3
2.536
95.779
2.429
0.000
0.000
95.779
2.429
#REF!
#REF!
#REF!
#REF!
#REF!
0.000
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
0.000
#REF!
#REF!
#DIV/0!
0.000
#DIV/0!
0.000
m2
0.270
#DIV/0!
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
m2
0.662
0.000
0.000
0.000
0.000
0.000
0.000

5 Bubungan
V
31.60
-
kg
0.413
#REF!
#REF!
0.000
#REF!
#REF!
0.000
#REF!
#REF!
#DIV/0!
0.000
#REF!
#REF!

0.72
m3
0.404
#REF!
#REF!
170.690
0.690
#REF!
#REF!
1
2
3
4
5
6
7

Plafond R. Kelas
Plafond Teras
16.80
37.92
0.48
10.40
31.60
-
m2
2.913
#REF!
#REF!
0.000
0.000
#REF!
#REF!
kg
0.496
#REF!
#REF!
1345.935
6.676
#REF!
#REF!
1
2
3
4

Plafond R. Kelas
1
2
3
4
1
2
3
4
VI
VII
VIII
0.000
0.000
#REF!
#REF!
#DIV/0!
1.035
#REF!
#REF!
m3
0.270
#REF!
#REF!
308.686
0.832
#REF!
#REF!
m2
1.868
#REF!
#REF!
22.804
0.426
#REF!
#REF!
kg
0.413
#REF!
#REF!
0.000
0.000
#REF!
#REF!
0.000
#REF!
#REF!
0.000
#REF!
#REF!
18.00
18.00
9.00
36.00
m2
0.292
#REF!
#REF!
0.000
0.000
#REF!
#REF!
m2
1.122
#REF!
#REF!
0.000
0.000
#REF!
#REF!
m2
0.226
#REF!
#REF!
0.000
0.000
#REF!
#REF!
m2
0.632
#REF!
#REF!
0.000
0.000
#REF!
#REF!

51.20
0.32
12.00
4.44
m'
0.924
#REF!
#REF!
0.000
0.000
#REF!
#REF!

Lantai Ruang Kelas
Lantai Teras
Dinding Depan
1.00
67.20
16.00
0.71
#DIV/0!
m3
2.320
#REF!
#REF!
0.000
0.000
#REF!
#REF!
unit
4.220
#REF!
#REF!
26.304
1.110
#REF!
#REF!
m2
0.555
#REF!
#REF!
86.189
0.478
#REF!
#REF!
m3
0.467
0.000
0.000
0.000
0.000
0.000
0.000
m'
3.961
0.000
0.000
0.000
0.000
0.000
0.000
m'
0.822
0.000
0.000
0.000
0.000
0.000
0.000
m3
3.927
8.013
0.315
0.000
0.000
8.013
0.315
IX
XI

3 Plesteran 1:3
76.70
219.20
-
m2
7.189
2.029
0.146
0.000
0.000
2.029
0.146
m2
9.322
3.651
0.340
0.000
0.000
3.651
0.340
0.000

163.20
163.20
m2
3.083
16.030
0.494
0.000
0.000
16.030
0.494
m2
12.494
2.445
0.305
0.000
0.000
2.445
0.305

163.20
m2
6.009
5.234
0.315
0.000
0.000
5.234
0.315
Pengecatan
Dinding Luar
Dinding Dalam
Kolom Teras
Plafond
Pintu
Jendela (J-1)
Bouvenleigh
Lisplank Lama
102.40
352.76
200.88
151.88
163.20
122.72
10.00
2.00
m'
1.373
0.000
0.000
0.000
0.000
0.000
0.000
0.000
m2
1.470
m2
2.304
m2
6.828
#REF!
#REF!
m2
2.341
#REF!
#REF!
m2
4.277
#REF!
#REF!
0.000
#REF!
#REF!
ttk
1.222
#REF!
#REF!
ttk
0.056
#REF!
#REF!

3.00
10.00
-
bh
0.117
544.981
0.636
bh
0.400
43.612
0.174
0.000

12.00
12.00
bh
0.171
0.000
0.000
0.000
0.000
0.000
0.000
bh
0.248
0.000
0.000
0.000
0.000
0.000
0.000
XII
1
2
3
4
5
6
7
8
9
10
XIII
XIV
#DIV/0!
#DIV/0!
0.000
0.000
#DIV/0!
0.272
0.000
#DIV/0!
#DIV/0!
0.000
0.000
#DIV/0!
#DIV/0!
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
#REF!
#REF!
0.000
0.000
#REF!
#REF!
0.000
0.000
#REF!
#REF!
0.000
#REF!
#REF!
0.000
0.000
#REF!
#REF!
0.000
0.000
#REF!
#REF!
0.000
0.000
544.981
0.636
0.000
0.000
43.612
0.174
0.328
#DIV/0!
#DIV/0!
0.000
0.000
0.272
0.000
#DIV/0!
0.000
0.000
0.328
3 Urugan Pasir
XV

SAH Type I
12.00
37.60
#REF!
12
m2
0.219
3.318
0.000
0.000
13.861
0.460
0.000
0.000
0.000
0.000
0.000
0.000
13.861
0.460
#REF!
#REF!
#REF!
0.306
#REF!
0.000
#REF!
0.306
3
4
5
6
SAH Type II
Urugan Pasir
Plesteran t = 3 cm
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
0.000
#REF!
0.000
#REF!
0.000
#REF!
#REF!
#REF!
0.000
#REF!
0.000
#REF!
0.000
#REF!
#REF!
#REF!
#REF!
#REF!
0.000
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
0.000
#REF!
#REF!
1
2
3
4
5
6
7
8
9
Fitting Lampu
Lampu SL 18 W
Sakelar Ganda
Stop Kontak
MCB 4A
Box MCB
Kabel NYM 2x1.5mm
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
0.608
#REF!
0.426
#REF!
1.034
#REF!
#REF!
#REF!
0.487
#REF!
0.426
#REF!
0.913
#REF!
#REF!
#REF!
0.000
#REF!
0.000
#REF!
0.000
#REF!
#REF!
#REF!
0.000
#REF!
0.000
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
0.000
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
0.000
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
0.000
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
0.000
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
0.000
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
0.000
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
0.136
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
0.106
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
0.116
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
0.000
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
0.000
#REF!
#REF!
XVI

1 Pasang Slot Pintu
6 Meubelair
0.000
0.000
0.136
1.00
ls
JUMLAH
2.911
16.608
#REF!
0.485
6.824
#REF!
Rp
95,000,000.00
0.199
15.10
23.432
0.684
#REF!
46.23 %
#REF!
LAPORAN BULANA
Pekerjaan
Nama Sekolah
: Rehabilitasi Ruang Kela

: SD Muhammadiyah Gam
Lokasi
: Gamplong
Desa Sumberrahayu Ke
No.
Jenis Pekerjaan
Volume
(1)
(2)
(3)
Persiapan
II
1
2
3
4

Bubungan
5.40
0.80
2.70
#REF!
1
2
3
4

Bongkar Rangka Atap
2.00
5.12
#REF!
#REF!
III
IV
1
2
3
4
5
V
1.00
50.00
145.60

Bubungan

0.48
8.00
31.60
-
0.72
VI
1
2
3
4
5
6
7

Plafond R. Kelas
Plafond Teras
16.80
37.92
0.48
10.40
31.60
-
1
2
3
4

Plafond R. Kelas
18.00
18.00
9.00
36.00
1
2
3
4

51.20
0.32
12.00
4.44
1
2
3
4

Lantai Ruang Kelas
Lantai Teras
Dinding Depan
1.00
67.20
16.00
0.71
VII
VIII
IX
XI
XII

3 Plesteran 1:3
76.70
219.20
-

163.20
163.20

163.20
Pengecatan
1 Dinding Luar
2 Dinding Dalam
3 Kolom Teras
102.40
352.76
4
5
6
7
8
9
10
XIII
XIV
XV
Plafond
Pintu
Jendela (J-1)
Bouvenleigh
Lisplank Lama
200.88
151.88
163.20
122.72
10.00
2.00

3.00
10.00
-

3 Urugan Pasir
12.00
12.00
12.00

SAH Type I
37.60
#REF!
3
4
5
6
SAH Type II
Urugan Pasir
Plesteran t = 3 cm
#REF!
#REF!
#REF!
#REF!
1
2
3
4
5
6
7
8
9
Fitting Lampu
Lampu SL 18 W
Sakelar Ganda
Stop Kontak
MCB 4A
Box MCB
Kabel NYM 2x1.5mm
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
XVI

1 Pasang Slot Pintu
#REF!
#REF!
#REF!

6 Meubelair
#REF!
#REF!
#REF!
1.00
JUMLAH
Jumlah dana yang digunakan sampai dengan bulan ini (bulan ke 1)
RAN BULANAN
Bulan ke
Tanggal
: Gamplong
Bulan
: Maret - April
Besar Dana:
Satuan
(4)
Bobot
Prestasi pekerjaan
Pekerjaan
Bulan lalu (%)
Prestasi
Rerata
%
(6)
(6)/100x(5)
(5)
:1
: 27 Maret s/d 23 April 2012
: 9 Maret 2012
Rp 205,475,000.00
Prestasi pekerjaan
Prestasi pekerjaan
Bulan Ini (%)
Komulatif (%)
Prestasi
Rerata
Prestasi
Rerata
(8)
(8)/100x(5) (6)+(8)
(7)+(9)
ls
0.278
0.000
0.000
0.000
0.000
0.000
0.000
ls
3.476
0.000
0.000
0.000
0.000
0.000
0.000
m2
0.485
0.000
0.000
3.610
0.018
3.610
0.018
m3
0.113
0.000
0.000
0.000
0.000
0.000
0.000
m3
0.088
0.000
0.000
0.000
0.000
0.000
0.000
m3
0.017
0.000
0.000 36066.646
6.232 36066.646
6.232
0.000
0.000
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
m3
0.479
0.000
0.000
0.000
0.000
0.000
0.000
m3
2.536
0.000
0.000
95.779
2.429
95.779
2.429
#REF!
#REF!
0.000
0.000
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
0.000
0.000
#REF!
#REF!
#REF!
#REF!
0.000
#DIV/0!
0.000
#DIV/0!
0.000
#DIV/0!
0.000
m2
0.270
0.000
0.000
0.000
0.000
0.000
0.000
m2
0.662
0.000
0.000
0.000
0.000
0.000
0.000
kg
0.413
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
0.000
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
m3
0.404
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
m2
2.913
0.000
0.000
#REF!
#REF!
#REF!
#REF!
kg
0.496
0.000
0.000
#REF!
#REF!
#REF!
#REF!
0.000
0.000
0.000
#REF!
#REF!
#REF!
#REF!
m3
0.270
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
m2
1.868
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
kg
0.413
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
0.000
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
m2
0.292
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
m2
1.122
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
m2
0.226
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
m2
0.632
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
m'
0.924
0.000
0.000
#REF!
#REF!
#REF!
#REF!
m3
2.320
0.000
0.000
#REF!
#REF!
#REF!
#REF!
unit
4.220
0.000
0.000
#REF!
#REF!
#REF!
#REF!
m2
0.555
0.000
0.000
#REF!
#REF!
#REF!
#REF!
m3
0.467
0.000
0.000
0.000
0.000
0.000
0.000
m'
3.961
0.000
0.000
0.000
0.000
0.000
0.000
m'
0.822
0.000
0.000
0.000
0.000
0.000
0.000
m3
3.927
0.000
0.000
8.013
0.315
8.013
0.315
m2
7.189
0.000
0.000
2.029
0.146
2.029
0.146
m2
9.322
0.000
0.000
3.651
0.340
3.651
0.340
0.000
0.000
0.000
m2
3.083
0.000
0.000
16.030
0.494
16.030
0.494
m2
12.494
0.000
0.000
2.445
0.305
2.445
0.305
m2
6.009
0.000
0.000
5.234
0.315
5.234
0.315
m'
1.373
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
m2
1.470
0.000
0.000
#DIV/0!
#DIV/0!
0.000
0.272
0.000
0.000
#DIV/0!
#DIV/0!
0.000
0.272
0.000
0.000
m2
2.304
0.000
0.000
0.000
m2
6.828
0.000
0.000
#REF!
#REF!
#REF!
#REF!
m2
2.341
0.000
0.000
#REF!
#REF!
#REF!
#REF!
m2
4.277
0.000
0.000
#REF!
#REF!
#REF!
#REF!
0.000
0.000
0.000
#REF!
#REF!
#REF!
#REF!
ttk
1.222
0.000
0.000
#REF!
#REF!
#REF!
#REF!
ttk
0.056
0.000
0.000
#REF!
#REF!
#REF!
#REF!
bh
0.117
0.000
0.000
544.981
0.636
544.981
0.636
bh
0.400
0.000
0.000
43.612
0.174
43.612
0.174
0.000
0.000
0.000
bh
0.171
0.000
0.000
0.000
0.000
0.000
0.000
bh
0.248
0.000
0.000
0.000
0.000
0.000
0.000
12
0.219
0.000
0.000
0.000
0.000
0.000
0.000
m2
3.318
0.000
0.000
13.861
0.460
13.861
0.460
0.000
0.000
#REF!
0.306
#REF!
0.306
#DIV/0!
0.000
0.328
0.000
#DIV/0!
0.000
0.328
#REF!
#REF!
#REF!
#REF!
#REF!
0.000
#REF!
0.000
#REF!
0.000
#REF!
#REF!
#REF!
0.000
#REF!
0.000
#REF!
0.000
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
0.000
0.000
#REF!
1.034
#REF!
1.034
#REF!
#REF!
0.000
0.000
#REF!
0.913
#REF!
0.913
#REF!
#REF!
0.000
0.000
#REF!
0.000
#REF!
0.000
#REF!
#REF!
#REF!
0.000
#REF!
0.000
#REF!
0.000
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
0.000
#REF!
#REF!
#REF!
0.136
#REF!
#REF!
#REF!
0.136
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
ls
JUMLAH
2.911
0.000
#REF!
0.000
23.432
#REF!
Rp
95,000,000.00
0.684
#REF!
23.432
0.684
#REF!
46.23 %
#REF!

PEKERJAAN
LOKASI
TAHUN ANGGARAN
bentar nggh blm aman

: 2012
Minggu Ke
No.
Uraian Pekerjaan
Satuan
Volume
(Rp)
Bobot (%)
Persiapan
ls
1.00
400,000.00
0.195
ls
1.00
400,000.00
0.195
bh
1.00
36,000.00
0.018

m2
316.44
756,465.64
0.368
1
27 Mar
2 Apr
2
3-Apr
9-Apr
3
10-Apr
16-Apr
4
17-Apr
23-Apr
5
24-Apr
30-Apr
1.558
2.077
0.887
2.077
6
1 Mei
7 Mei
7
8 Mei
14 Mei
8
15 Mei
21 Mei
9
22 Mei
28 Mei
10
29 Mei
5 Jun
11
6 Jun
12 Jun
12
13 Jun
19 Jun
0.195
0.195
0.018
II
0.368
0.368
2.620
m2
47.47
5,382,782.05
2.620
m2
316.44
12,805,852.14
6.232
4 Bubungan
30.50
1,821,575.17
0.887
m2
88.02
210,416.21
0.102

1.310
3.116
0.887
0.102
0.102
2.429
1.310
1.558
2.077
m2
88.02
9,981,723.26
2.429
4.858
2.429
2.429
1.157
m3
0.23
2,376,358.80
1.157
1.157
0.298
8.15
612,373.07
0.298

m2
59.38
141,938.91
0.069
0.069
m2
59.38
135,285.94
0.066
0.066

m2
59.38
450,953.13
0.219
0.110
m2
59.38
2,402,817.19
1.169
1.169
5 Bubungan
9.50
1,824,442.17
0.888
0.888

30.50
1,417,827.88
0.690
m2
182.34
874,529.04
0.426

3 Plafond R. Kelas
0.298
0.110
0.690
0.690
0.426
m2
m2
307.69
182.34
27,435,160.64
4,255,058.54
0.213
6.676
6.676
1.035
1.035
13.352
0.213
6.676
2.071
6.676
0.690
0.690
0.690
0.832
4 Plafond Teras
m2
73.25
1,709,388.37
0.832
0.832
0.426
m2
37.50
875,113.50
0.426
0.426
0.245
m2
21.60
504,065.38
0.245
0.245
4.627
m2
611.90
9,507,310.58
4.627

m2
44.80
214,872.00
0.105
0.105
m2
44.80
3,994,641.28
1.944
1.944
3 Plafond R. Kelas
m2
44.80
1,045,468.93
0.509
m2
93.80
1,457,404.37
0.709
bh
8.00
480,000.00
0.234

4.627
0.234
0.234
0.088
bh
6.00
180,000.00
0.088
bh
8.00
6,842,624.76
3.330
bh
6.00
2,947,360.00
1.434
0.088
1.110
0.478
1.110
1.665
0.478
1.110
1.665
0.478
0.717
0.717

4.527
m2
182.34
18,605,018.61
9.055
2 Lantai Teras
m2
55.96
5,710,296.69
2.779
3 Dinding Depan
m2
31.32
2,700,361.82
1.314
4.527
4.527
2.779
0.657
0.657
0.315
m3
5.60
646,553.97
0.315

m3
1.50
299,726.99
0.146
0.315
0.146
0.146
0.340
m2
10.15
699,410.06
0.340
0.340
0.272
3 Plesteran 1:3
m2
20.30
558,247.55
0.272

m3
0.19
1,015,330.34
0.494
0.272
0.494
0.494
0.305
m3
0.11
627,551.11
0.305
0.305

m3
0.12
646,298.71
0.315
XII Pengecatan
1 Dinding Luar
m2
141.51
2,212,052.48
1.077
0.538
0.538
2 Dinding Dalam
m2
324.34
5,070,101.44
2.468
1.234
1.234
3 Kolom Teras
m2
16.32
255,118.32
0.124
4 Plafond
m2
307.69
4,809,824.47
2.341
0.315
0.315
0.124
0.936
0.936
5 Pintu
m2
31.90
1,262,407.01
0.614
0.307
0.307
6 Jendela (J-1)
m2
84.68
3,351,137.52
1.631
0.815
0.815
7 Bouvenleigh
m2
59.85
2,368,414.10
1.153
1.153
8 Lisplank Lama
m2
14.32
480,188.12
0.234
0.234
m2
6.10
241,406.77
0.117
m2
28.23
1,117,119.71
0.544

m2
18.96
1,306,432.73
0.636
m2
13.04
358,446.80
0.174
m2
18.96
673,775.97
0.328

m2
155.40
9,563,533.56
4.654
4.654
m2
30.00
1,846,242.00
0.899
0.899
3 Urugan Pasir
m3
15.54
1,795,373.50
0.874
0.874
m2
13.72
945,096.59
0.460
0.117
0.435
0.636
0.174
0.328

SAH Type I
0.460
0.460
0.306
m2
22.86
628,622.47
0.306
SAH Type II
6.25
37,744.69
0.018
0.018
6.25
575,250.14
0.280
0.280
5 Urugan Pasir
m3
0.43
49,823.35
0.024
0.024
m2
2.88
102,168.03
0.050
0.050
ttk
17.00
2,125,000.00
1.034

0.306
0.608
0.426
0.487
0.426
0.517
0.517
0.456
0.456
ttk
15.00
1,875,000.00
0.913
3 Fitting Lampu
bh
17.00
136,000.00
0.066
4 Lampu SL 18 W
bh
17.00
935,000.00
0.455
5 Sakelar Ganda
bh
5.00
75,000.00
0.037
0.037
6 Stop Kontak
bh
15.00
225,000.00
0.110
0.110
0.066
0.455
7 MCB 4A
bh
1.00
38,000.00
0.018
0.018
8 Box MCB
bh
1.00
30,000.00
0.015
0.015
9 Kabel NYM 2x1.5mm
50.00
229,000.00
0.111
0.111
bh
8.00
718,320.00
0.350

1 Pasang Slot Pintu
0.350
0.136
bh
8.00
279,160.00
0.136
0.136
0.106
bh
8.00
218,740.00
0.106
0.106
0.116
bh
8.00
238,320.00
0.116
bh
8.00
3,600,000.00
1.752
1.752
6 Meubelair
ls
1.00
15,000,000.00
7.300
1.825
1.825
1.825
1.825
ls
1.00
5,714,250.00
2.781
0.199
0.199
0.199
0.199
205,475,000.00
100.00

Total
Rencana
Akumulasi Rencana
Realisasi
Akumulasi Realisasi
0.116
0.199
0.199
0.199
0.199
0.393
0.393
7.390
7.390
2.198
2.591
9.945
17.335
0.199
0.199
6.299
8.890
14.370
31.705
0.199
0.199
9.170
18.060
15.101
46.806
0.199
0.199
6.486
24.547
9.598
56.404
0.199
9.368
33.914
18.376
52.290
15.820
68.110
5.210
73.321
5.527
78.847
0.199
8.502
87.349
0.199
9.109
96.458
13
20 Jun
26 Jun
14
27 Jun
2 Jul
0.195
0.018
0.509
0.709
0.468
0.109
0.636
0.174
0.328
0.199
1.863
98.321
0.199
1.680
100.000
LAPORAN MINGGUAN
No.
(1)

Minggu ke : 5
Tanggal
Lokasi
: Gamplong
Bulan
: April
Besar Dana:
Volume
Satuan
(2)
(3)
(4)
Bobot
Pekerjaa
n%
(5)
ls
0.278
0.000
0.000
0.000
0.000
0.000
0.000
ls
3.476
0.000
0.000
0.000
0.000
0.000
0.000
m2
0.485
3.610
0.018
0.000
0.000
3.610
0.018
0.000
0.000
1
2
3
4

Bubungan
1
2
3
4

Bongkar Rangka Atap
III
: 9 Maret 2012
Rp 205,475,000.00
Jenis Pekerjaan
Persiapan
II
IV
Pekerjaan
Nama Sekolah

5 Bubungan
1.00
50.00
145.60
5.40
0.80
2.70
#REF!
2.00
5.12
#REF!
#REF!
0.48
8.00
31.60
-
Prestasi pekerjaan
Minggu lalu (%)
Prestasi
Rerata
(6)
(6)/100x(5)
Prestasi pekerjaan
Prestasi pekerjaan
Minggu Ini (%)
Komulatif (%)
Prestasi
Rerata
Prestasi
Rerata
(8)
(8)/100x(5) (6)+(8)
(7)+(9)
0.000
0.000
0.000
m3
0.113
0.000
0.000
0.000
0.000
0.000
0.000
m3
0.088
0.000
0.000
0.000
0.000
0.000
0.000
m3
0.017 ########
6.232
0.000
0.000 ########
#REF!
m3
m3
#REF!
0.479
2.536
#REF!
#REF!
0.000
0.000
0.000
0.000
0.000
0.000
95.779
2.429
0.000
#REF!
0.000
#REF!
6.232
#REF!
0.000
0.000
0.000
0.000
0.000
0.000
0.000
95.779
0.000
2.429
#REF!
#REF!
#REF!
#REF!
#REF!
0.000
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
0.000
#REF!
#REF!
0.000
0.000
0.000
0.000
#DIV/0!
0.000
0.000
0.000
0.000
m2
0.270
0.000
0.000
0.000
0.000
0.000
0.000
m2
0.662
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
kg
0.413
#REF!
#REF!
0.000
#REF!
#REF!
#DIV/0!
0.000
#DIV/0!
0.000
0.000
0.000
#DIV/0!
0.000
#REF!
#REF!
0.000
#REF!
#REF!
0.000

VI
1
2
3
4
5
6
7

Plafond R. Kelas
Plafond Teras
0.000
0.72
16.80
37.92
0.48
10.40
31.60
-
m3
0.404
#REF!

Plafond R. Kelas
1
2
3
4
VIII
1
2
3
4
IX

Lantai Ruang Kelas
Lantai Teras
Dinding Depan

1.00
67.20
16.00
0.71
76.70
219.20
0.000
0.000
0.000
0.000
0.000
0.000
#REF!
#REF!
0.000
m2
2.913
#REF!
#REF!
0.000
0.000
#REF!
#REF!
kg
0.496
#REF!
#REF!
0.000
0.000
#REF!
#REF!
0.000
#REF!
#REF!
0.000
#REF!
#REF!
m3
0.270
#REF!
#REF!
0.000
0.000
#REF!
#REF!
m2
1.868
#REF!
#REF!
0.000
0.000
#REF!
#REF!
kg
0.413
#REF!
#REF!
59.349
0.245
#REF!
#REF!
0.000
#REF!
#REF!
4.627
#REF!
#REF!
#DIV/0!
#DIV/0!
0.000
0.000
0.000
0.000
m2
0.292
#REF!
#REF!
0.000
0.000
#REF!
#REF!
m2
1.122
#REF!
#REF!
0.000
0.000
#REF!
#REF!
m2
0.226
#REF!
#REF!
0.000
0.000
#REF!
#REF!
m2
0.632
#REF!
#REF!
0.000
0.000
#REF!
#REF!
0.000
51.20
0.32
12.00
4.44
0.000
0.000
0.000
0.000
VII
0.000
#REF!
0.000
0.000
18.00
18.00
9.00
36.00
0.000
0.000
0.000
1
2
3
4
0.000
0.000
0.000
0.000
0.000
m'
0.924
#REF!
#REF!
0.000
0.000
#REF!
#REF!
m3
2.320
#REF!
#REF!
0.000
0.000
#REF!
#REF!
unit
4.220
#REF!
#REF!
0.000
0.000
#REF!
#REF!
m2
0.555
#REF!
#REF!
0.000
0.000
#REF!
#REF!
0.000
0.000
0.000
0.000
0.000
m3
0.467
0.000
0.000
970.140
0.000
4.527
970.140
4.527
m'
3.961
0.000
0.000
0.000
0.000
0.000
0.000
m'
0.822
0.000
0.000
0.000
0.000
0.000
0.000
m3
3.927
8.013
0.315
0.000
0.000
8.013
0.315
0.000
0.000
0.000
0.000
0.000
m2
7.189
2.029
0.146
0.000
0.000
0.000
2.029
0.146
m2
9.322
3.651
0.340
0.000
0.000
3.651
0.340
3 Plesteran 1:3
X

XI

XII
1
2
3
4
5
6
7
8
9
10
XIII
XIV
XV
Pengecatan
Dinding Luar
Dinding Dalam
Kolom Teras
Plafond
Pintu
Jendela (J-1)
Bouvenleigh
Lisplank Lama

3 Urugan Pasir
SAH Type I
163.20
163.20
#REF!
163.20
102.40
352.76
200.88
151.88
163.20
122.72
10.00
2.00
3.00
10.00
-
12.00
12.00
12.00
37.60
#REF!
0.000
#DIV/0!
0.272
0.000
0.000
0.000
0.000
#DIV/0!
0.000
#DIV/0!
0.272
0.000
0.000
m2
3.083
16.030
0.494
0.000
0.000
16.030
0.494
m2
12.494
2.445
0.305
0.000
0.000
2.445
0.305
0.000
0.000
0.000
0.000
5.234
0.315
0.000
0.000
0.000
0.000
0.000
0.000
#REF!
m2
#REF!
6.009
0.000
#REF!
0.000
0.000
0.000
#REF!
0.000
5.234
0.315
0.000
0.000
0.000
0.000
m'
1.373
0.000
m2
1.470
0.000
0.000
0.000
0.000
0.000
m2
2.304
0.000
0.000
0.000
0.000
0.000
m2
6.828
#REF!
#REF!
0.000
0.000
#REF!
#REF!
m2
2.341
#REF!
#REF!
0.000
0.000
#REF!
#REF!
m2
4.277
#REF!
#REF!
0.000
0.000
#REF!
#REF!
#DIV/0!
0.000
0.000
#DIV/0!
0.000
#DIV/0!
0.000
0.000
0.000
0.000
#REF!
#REF!
0.000
#REF!
#REF!
ttk
1.222
#REF!
#REF!
0.000
0.000
#REF!
#REF!
ttk
0.056
#REF!
#REF!
0.000
0.000
#REF!
#REF!
0.000
0.000
#DIV/0!
0.000
0.000
0.000
0.000
bh
0.117
544.981
0.636
0.000
0.000
544.981
0.636
bh
0.400
43.612
0.174
0.000
0.000
43.612
0.174
0.000
#DIV/0!
0.328
0.000
0.000
0.000
#DIV/0!
0.000
#DIV/0!
0.328
0.000
0.000
0.000
bh
0.171
0.000
0.000
0.000
0.000
0.000
0.000
bh
0.248
0.000
0.000
0.000
0.000
0.000
0.000
12
0.219
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
13.861
0.460
13.861
0.460
m2
#REF!
3.318
#REF!
#REF!
0.306
0.000
0.000
0.000
#REF!
0.000
0.000
#REF!
0.306
3
4
5
6
XVI
1
2
3
4
5
6
7
8
9
SAH Type II
Urugan Pasir
Plesteran t = 3 cm
Fitting Lampu
Lampu SL 18 W
Sakelar Ganda
Stop Kontak
MCB 4A
Box MCB
Kabel NYM 2x1.5mm

1 Pasang Slot Pintu
6 Meubelair
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
1.00
0.000
0.000
0.000
0.000
0.000
#REF!
#REF!
#REF!
0.000
#REF!
0.000
#REF!
#REF!
#REF!
#REF!
0.000
#REF!
0.000
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
0.000
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
0.000
#REF!
#REF!
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
#REF!
#REF!
#REF!
1.034
#REF!
0.000
#REF!
1.034
#REF!
#REF!
#REF!
0.913
#REF!
0.000
#REF!
0.913
#REF!
#REF!
#REF!
0.000
#REF!
0.000
#REF!
0.000
#REF!
#REF!
#REF!
0.000
#REF!
0.000
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
0.000
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
0.000
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
0.000
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
0.000
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
0.000
#REF!
#REF!
#REF!
0.000
0.000
0.000
0.000
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
ls
JUMLAH
0.000
2.911
#REF!
0.000
0.000
0.000
#REF!
0.000
#REF!
#REF!
0.000
#REF!
#REF!
#REF!
0.000
#REF!
#REF!
#REF!
#REF!
#REF!
0.000
#REF!
#REF!
#REF!
#REF!
#REF!
0.000
#REF!
#REF!
#REF!
#REF!
#REF!
0.000
#REF!
#REF!
0.136
0.000
0.000
0.000
0.000
23.432
0.684
#REF!
0.000
0.000
6.824
#REF!
Rp
0.136
115,000,000.00
0.199
9.60
30.256
0.882
#REF!
55.97 %
#REF!

PEKERJAAN
LOKASI
TAHUN ANGGARAN

: 2012
Minggu Ke
No.
Uraian Pekerjaan
Satuan
Volume
(Rp)
Bobot (%)
Persiapan
ls
1.00
400,000.00
0.195
ls
1.00
400,000.00
0.195
bh
1.00
36,000.00
0.018

m2
316.44
756,465.64
0.368
1
27 Mar
2 Apr
2
3-Apr
9-Apr
3
10-Apr
16-Apr
4
17-Apr
23-Apr
5
24-Apr
30-Apr
6
1 Mei
7 Mei
7
8 Mei
14 Mei
8
15 Mei
21 Mei
9
22 Mei
28 Mei
10
29 Mei
5 Jun
11
6 Jun
12 Jun
12
13 Jun
19 Jun
0.195
0.195
0.000
0.018
II
0.368
0.368
2.620
m2
47.47
5,382,782.05
2.620
m2
316.44
12,805,852.14
6.232
4 Bubungan
30.50
1,821,575.17
0.887
m2
88.02
210,416.21
0.102

1.310
3.116
1.558
2.077
0.887
2.077
0.887
0.102
0.102
2.429
1.310
1.558
2.077
m2
88.02
9,981,723.26
2.429
4.858
2.429
2.429
1.157
m3
0.23
2,376,358.80
1.157
1.157
0.298
8.15
612,373.07
0.298
0.298

m2
59.38
141,938.91
0.069
0.069
m2
59.38
135,285.94
0.066
0.066

m2
59.38
450,953.13
0.219
0.110
m2
59.38
2,402,817.19
1.169
1.169
5 Bubungan
9.50
1,824,442.17
0.888
0.888

30.50
1,417,827.88
0.690
m2
182.34
874,529.04
0.426
0.000
0.000
0.000
0.110
0.000
0.000

3 Plafond R. Kelas
0.690
0.690
0.426
m2
m2
307.69
182.34
27,435,160.64
4,255,058.54
0.213
6.676
6.676
1.035
1.035
13.352
0.213
6.676
2.071
6.676
0.690
0.690
0.690
0.832
4 Plafond Teras
m2
73.25
1,709,388.37
0.832
0.832
0.426
m2
37.50
875,113.50
0.426
0.426
0.245
m2
21.60
504,065.38
0.245
0.245
4.627
m2
611.90
9,507,310.58
4.627

m2
44.80
214,872.00
0.105
4.627
0.000
0.105
0.000
m2
44.80
3,994,641.28
1.944
1.944
0.000
3 Plafond R. Kelas
m2
44.80
1,045,468.93
0.509
m2
93.80
1,457,404.37
0.709
bh
8.00
480,000.00
0.234
0.000

0.234
0.234
0.088
bh
6.00
180,000.00
0.088
bh
8.00
6,842,624.76
3.330
bh
6.00
2,947,360.00
1.434
0.088
1.110
0.478
1.110
1.665
0.478
1.110
1.665
0.478
0.717
0.717

4.527
m2
182.34
18,605,018.61
9.055
2 Lantai Teras
m2
55.96
5,710,296.69
2.779
3 Dinding Depan
m2
31.32
2,700,361.82
1.314
4.527
4.527
4.527
0.000
2.779
0.000
0.657
0.657
0.315
m3
5.60
646,553.97
0.315

m3
1.50
299,726.99
0.146
0.315
0.146
0.146
0.340
m2
10.15
699,410.06
0.340
0.340
0.272
3 Plesteran 1:3
m2
20.30
558,247.55
0.272

m3
0.19
1,015,330.34
0.494
0.272
0.494
0.494
0.305
m3
0.11
627,551.11
0.305

m3
0.12
646,298.71
0.315
XII Pengecatan
1 Dinding Luar
m2
141.51
2,212,052.48
1.077
2 Dinding Dalam
m2
324.34
5,070,101.44
2.468
3 Kolom Teras
m2
16.32
255,118.32
0.124
4 Plafond
m2
307.69
4,809,824.47
2.341
0.305
0.315
0.315
0.538
1.234
1.234
0.124
0.000
0.538
0.000
1.234
0.000
0.124
0.000
0.000
5 Pintu
m2
31.90
1,262,407.01
0.614
0.000
6 Jendela (J-1)
m2
84.68
3,351,137.52
1.631
7 Bouvenleigh
m2
59.85
2,368,414.10
1.153
8 Lisplank Lama
m2
14.32
480,188.12
0.234
m2
6.10
241,406.77
0.117
m2
28.23
1,117,119.71
0.544

m2
18.96
1,306,432.73
0.636
m2
13.04
358,446.80
0.174
m2
18.96
673,775.97
0.328
m2
155.40
9,563,533.56
4.654
0.000
0.307
0.000
0.815
0.000
0.000
0.936
0.936
0.307
0.815
0.000
0.000
1.153
0.000
0.234
0.000
0.117
0.000
0.435
0.636
0.174
0.328

0.000
4.654
0.000
m2
30.00
1,846,242.00
0.899
0.899
0.000
3 Urugan Pasir
SAH Type I
m3
15.54
1,795,373.50
0.874
m2
13.72
945,096.59
0.460
0.874
0.460
0.460
0.306
m2
22.86
628,622.47
0.306
0.306
SAH Type II
6.25
37,744.69
0.018
0.018
6.25
575,250.14
0.280
0.280
5 Urugan Pasir
m3
0.43
49,823.35
0.024
0.024
m2
2.88
102,168.03
0.050
0.050
ttk
17.00
2,125,000.00
1.034
0.000
0.000
0.000
0.000

ttk
15.00
1,875,000.00
0.608
0.426
0.487
0.426
0.913
0.517
0.517
0.456
0.456
0.066
3 Fitting Lampu
bh
17.00
136,000.00
0.066
4 Lampu SL 18 W
bh
17.00
935,000.00
0.455
0.066
0.000
0.455
0.037
5 Sakelar Ganda
bh
5.00
75,000.00
0.037
0.037
0.110
6 Stop Kontak
bh
15.00
225,000.00
0.110
0.110
0.018
7 MCB 4A
bh
1.00
38,000.00
0.018
0.018
0.015
8 Box MCB
bh
1.00
30,000.00
0.015
0.015
0.111
9 Kabel NYM 2x1.5mm

1 Pasang Slot Pintu
50.00
229,000.00
0.111
bh
8.00
718,320.00
0.350
bh
8.00
279,160.00
0.136
0.111
0.000
0.350
0.136
0.136
0.106
bh
8.00
218,740.00
0.106
0.106
0.116
bh
8.00
238,320.00
0.116
bh
8.00
3,600,000.00
1.752
6 Meubelair
ls
1.00
15,000,000.00
7.300
ls
1.00
5,714,250.00
2.781
205,475,000.00
100.00
0.116
0.000

Total
Rencana
Akumulasi Rencana
Realisasi
Akumulasi Realisasi
0.199
0.199
0.199
0.199
0.393
0.393
7.390
7.390
2.198
2.591
9.945
17.335
0.199
0.199
6.299
8.890
14.370
31.705
0.199
0.199
9.170
18.060
15.101
46.806
0.199
0.199
6.486
24.547
9.598
56.404
0.199
0.199
9.368
33.914
11.952
68.356
1.752
0.000
1.825
0.000
1.825
0.000
1.825
0.000
1.825
0.000
0.199
0.000
0.199
0.000
0.199
0.000
0.199
18.376
52.290
15.820
68.110
5.210
73.321
5.527
78.847
0.000
0.199
8.502
87.349
0.000
0.199
9.109
96.458
13
20 Jun
26 Jun
14
27 Jun
2 Jul
0.195
0.018
0.509
0.709
0.468
0.109
0.636
0.174
0.328
0.199
1.863
98.321
0.199
1.680
100.000
LAPORAN MINGGUAN
No.
(1)

Minggu ke : 6
Tanggal
: 30 April s/d 7 Mei 2012
Lokasi
: Gamplong
Bulan
: April -Mei
Besar Dana:
Volume
Satuan
(2)
(3)
(4)
Bobot
Pekerjaa
n%
(5)
ls
0.278
0.000
0.000
0.000
0.000
0.000
0.000
ls
3.476
0.000
0.000
0.000
0.000
0.000
0.000
m2
0.485
3.610
0.018
0.000
0.000
3.610
0.018
0.000
0.000
1
2
3
4

Bubungan
1
2
3
4

Bongkar Rangka Atap
III
: 9 Maret 2012
Rp 205,475,000.00
Jenis Pekerjaan
Persiapan
II
IV
Pekerjaan
Nama Sekolah

5 Bubungan
1.00
50.00
145.60
5.40
0.80
2.70
#REF!
2.00
5.12
#REF!
#REF!
0.48
8.00
31.60
-
Prestasi pekerjaan
Minggu lalu (%)
Prestasi
Rerata
(6)
(6)/100x(5)
Prestasi pekerjaan
Prestasi pekerjaan
Minggu Ini (%)
Komulatif (%)
Prestasi
Rerata
Prestasi
Rerata
(8)
(8)/100x(5) (6)+(8)
(7)+(9)
0.000
0.000
0.000
m3
0.113
0.000
0.000
0.000
0.000
0.000
0.000
m3
0.088
0.000
0.000
0.000
0.000
0.000
0.000
m3
0.017 ########
6.232
0.000
0.000 ########
#REF!
m3
m3
#REF!
0.479
2.536
#REF!
#REF!
0.000
0.000
0.000
0.000
0.000
0.000
95.779
2.429
0.000
#REF!
0.000
#REF!
6.232
#REF!
0.000
0.000
0.000
0.000
0.000
0.000
0.000
95.779
0.000
2.429
#REF!
#REF!
#REF!
#REF!
#REF!
0.000
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
0.000
#REF!
#REF!
0.000
0.000
0.000
0.000
#DIV/0!
0.000
0.000
0.000
0.000
m2
0.270
0.000
0.000
0.000
0.000
0.000
0.000
m2
0.662
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
kg
0.413
#REF!
#REF!
0.000
#REF!
#REF!
#DIV/0!
0.000
#DIV/0!
0.000
0.000
0.000
#DIV/0!
0.000
#REF!
#REF!
0.000
#REF!
#REF!
0.000

VI
1
2
3
4
5
6
7

Plafond R. Kelas
Plafond Teras
0.000
0.72
16.80
37.92
0.48
10.40
31.60
-
m3
0.404
#REF!

Plafond R. Kelas
1
2
3
4
VIII
1
2
3
4
IX

Lantai Ruang Kelas
Lantai Teras
Dinding Depan

1.00
67.20
16.00
0.71
76.70
219.20
0.000
0.000
0.000
0.000
0.000
0.000
#REF!
#REF!
0.000
m2
2.913
#REF!
#REF!
0.000
0.000
#REF!
#REF!
kg
0.496
#REF!
#REF!
0.000
0.000
#REF!
#REF!
0.000
#REF!
#REF!
0.000
#REF!
#REF!
m3
0.270
#REF!
#REF!
0.000
0.000
#REF!
#REF!
m2
1.868
#REF!
#REF!
0.000
0.000
#REF!
#REF!
kg
0.413
#REF!
#REF!
0.000
0.000
#REF!
#REF!
0.000
#REF!
#REF!
0.000
#REF!
#REF!
#DIV/0!
#DIV/0!
0.000
0.000
0.000
0.000
m2
0.292
#REF!
#REF!
0.000
0.000
#REF!
#REF!
m2
1.122
#REF!
#REF!
0.000
0.000
#REF!
#REF!
m2
0.226
#REF!
#REF!
0.000
0.000
#REF!
#REF!
m2
0.632
#REF!
#REF!
0.000
0.000
#REF!
#REF!
0.000
51.20
0.32
12.00
4.44
0.000
0.000
0.000
0.000
VII
0.000
#REF!
0.000
0.000
18.00
18.00
9.00
36.00
0.000
0.000
0.000
1
2
3
4
0.000
0.000
0.000
0.000
0.000
m'
0.924
#REF!
#REF!
0.000
0.000
#REF!
#REF!
m3
2.320
#REF!
#REF!
0.000
0.000
#REF!
#REF!
unit
4.220
#REF!
#REF!
0.000
0.000
#REF!
#REF!
m2
0.555
#REF!
#REF!
0.000
0.000
#REF!
#REF!
0.000
0.000
0.000
0.000
0.000
m3
0.467
970.140
4.527
970.140
0.000
4.527 1940.280
9.055
m'
3.961
0.000
0.000
70.158
2.779
70.158
2.779
m'
0.822
0.000
0.000
160.784
1.322
160.784
1.322
m3
3.927
8.013
0.315
0.000
0.000
8.013
0.315
0.000
0.000
0.000
0.000
0.000
m2
7.189
2.029
0.146
0.000
0.000
0.000
2.029
0.146
m2
9.322
3.651
0.340
0.000
0.000
3.651
0.340
3 Plesteran 1:3
X

XI

XII
1
2
3
4
5
6
7
8
9
10
XIII
XIV
XV
Pengecatan
Dinding Luar
Dinding Dalam
Kolom Teras
Plafond
Pintu
Jendela (J-1)
Bouvenleigh
Lisplank Lama

3 Urugan Pasir
SAH Type I
163.20
163.20
#REF!
163.20
102.40
352.76
200.88
151.88
163.20
122.72
10.00
2.00
3.00
10.00
-
12.00
12.00
12.00
37.60
#REF!
0.000
#DIV/0!
0.272
0.000
0.000
0.000
0.000
#DIV/0!
0.000
#DIV/0!
0.272
0.000
0.000
m2
3.083
16.030
0.494
0.000
0.000
16.030
0.494
m2
12.494
2.445
0.305
0.000
0.000
2.445
0.305
0.000
0.000
#REF!
m2
#REF!
6.009
#REF!
0.000
5.234
0.315
0.000
0.000
0.000
0.000
0.000
0.000
0.000
#REF!
0.000
0.000
0.000
#REF!
0.000
5.234
0.315
0.000
0.000
0.000
0.000
m'
1.373
0.000
m2
1.470
0.000
0.000
8.447
0.124
8.447
m2
2.304
0.000
0.000
0.000
0.000
0.000
m2
6.828
#REF!
#REF!
0.000
0.000
#REF!
#REF!
m2
2.341
#REF!
#REF!
0.000
0.000
#REF!
#REF!
m2
4.277
#REF!
#REF!
0.000
0.000
#REF!
#REF!
#DIV/0!
0.000
0.000
#DIV/0!
1.234
#DIV/0!
1.234
0.124
0.000
0.000
#REF!
#REF!
0.000
#REF!
#REF!
ttk
1.222
#REF!
#REF!
0.000
0.000
#REF!
#REF!
ttk
0.056
#REF!
#REF!
0.000
0.000
#REF!
#REF!
0.000
0.000
#DIV/0!
0.000
0.000
0.000
0.000
bh
0.117
544.981
0.636
0.000
0.000
544.981
0.636
bh
0.400
43.612
0.174
0.000
0.000
43.612
0.174
0.000
#DIV/0!
0.328
0.000
0.000
0.000
#DIV/0!
0.000
#DIV/0!
0.328
0.000
0.000
0.000
bh
0.171
0.000
0.000
0.000
0.000
0.000
0.000
bh
0.248
0.000
0.000
0.000
0.000
0.000
0.000
12
0.219
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
13.861
0.460
13.861
0.460
m2
#REF!
3.318
#REF!
#REF!
0.306
0.000
0.000
0.000
#REF!
0.000
0.000
#REF!
0.306
3
4
5
6
XVI
1
2
3
4
5
6
7
8
9
SAH Type II
Urugan Pasir
Plesteran t = 3 cm
Fitting Lampu
Lampu SL 18 W
Sakelar Ganda
Stop Kontak
MCB 4A
Box MCB
Kabel NYM 2x1.5mm

1 Pasang Slot Pintu
6 Meubelair
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
1.00
0.000
0.000
0.000
0.000
0.000
#REF!
#REF!
#REF!
0.000
#REF!
0.000
#REF!
#REF!
#REF!
#REF!
0.000
#REF!
0.000
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
0.000
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
0.000
#REF!
#REF!
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
#REF!
#REF!
#REF!
1.034
#REF!
0.000
#REF!
1.034
#REF!
#REF!
#REF!
0.913
#REF!
0.000
#REF!
0.913
#REF!
#REF!
#REF!
0.000
#REF!
0.066
#REF!
0.066
#REF!
#REF!
#REF!
0.000
#REF!
0.000
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
0.037
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
0.110
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
0.018
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
0.015
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
0.111
#REF!
#REF!
#REF!
0.000
0.000
0.000
0.000
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
ls
JUMLAH
Jumlah dana yang digunakan sampai dengan minggu ini (minggu 6)
0.000
2.911
#REF!
0.000
0.000
0.000
#REF!
0.000
#REF!
#REF!
0.000
#REF!
#REF!
#REF!
0.000
#REF!
#REF!
#REF!
#REF!
#REF!
0.000
#REF!
#REF!
#REF!
#REF!
#REF!
0.000
#REF!
#REF!
#REF!
#REF!
#REF!
1.410
#REF!
#REF!
0.136
0.000
0.000
0.000
0.000
30.256
0.882
#REF!
0.000
0.000
6.824
#REF!
Rp
0.136
140,000,000.00
0.199
11.95
37.080
1.081
#REF!
68.13 %
PUN COCOK NGGEH

bawah pak

PEKERJAAN
LOKASI
TAHUN ANGGARAN

: 2012
Minggu Ke
No.
Uraian Pekerjaan
Satuan
Volume
(Rp)
Bobot (%)
Persiapan
ls
1.00
400,000.00
0.195
ls
1.00
400,000.00
0.195
bh
1.00
36,000.00
0.018

m2
316.44
756,465.64
0.368
1
27 Mar
2 Apr
2
3-Apr
9-Apr
3
10-Apr
16-Apr
4
17-Apr
23-Apr
5
24-Apr
30-Apr
6
1 Mei
7 Mei
7
8 Mei
14 Mei
8
15 Mei
21 Mei
9
22 Mei
28 Mei
10
29 Mei
5 Jun
11
6 Jun
12 Jun
12
13 Jun
19 Jun
0.195
0.195
0.000
0.018
II
0.368
0.368
2.620
m2
47.47
5,382,782.05
2.620
m2
316.44
12,805,852.14
6.232
4 Bubungan
30.50
1,821,575.17
0.887
m2
88.02
210,416.21
0.102

1.310
3.116
1.558
2.077
0.887
2.077
0.887
0.102
0.102
2.429
1.310
1.558
2.077
m2
88.02
9,981,723.26
2.429
4.858
2.429
2.429
1.157
m3
0.23
2,376,358.80
1.157
1.157
0.298
8.15
612,373.07
0.298
0.298

m2
59.38
141,938.91
0.069
0.069
m2
59.38
135,285.94
0.066
0.066

m2
59.38
450,953.13
0.219
0.110
m2
59.38
2,402,817.19
1.169
1.169
5 Bubungan
9.50
1,824,442.17
0.888
0.888

30.50
1,417,827.88
0.690
m2
182.34
874,529.04
0.426
0.000
0.000
0.000
0.110
0.000
0.000

3 Plafond R. Kelas
0.690
0.690
0.426
m2
m2
307.69
182.34
27,435,160.64
4,255,058.54
0.213
6.676
6.676
1.035
1.035
13.352
0.213
6.676
2.071
6.676
0.690
0.690
0.690
0.832
4 Plafond Teras
m2
73.25
1,709,388.37
0.832
0.832
0.426
m2
37.50
875,113.50
0.426
0.426
0.245
m2
21.60
504,065.38
0.245
0.245
4.627
m2
611.90
9,507,310.58
4.627

m2
44.80
214,872.00
0.105
4.627
0.000
0.105
0.000
m2
44.80
3,994,641.28
1.944
1.944
0.000
3 Plafond R. Kelas
m2
44.80
1,045,468.93
0.509
m2
93.80
1,457,404.37
0.709
bh
8.00
480,000.00
0.234
0.000

0.234
0.234
0.088
bh
6.00
180,000.00
0.088
bh
8.00
6,842,624.76
3.330
bh
6.00
2,947,360.00
1.434
0.088
1.110
0.478
1.110
1.665
0.478
1.110
1.665
0.478
0.717
0.717

4.527
m2
182.34
18,605,018.61
9.055
2 Lantai Teras
m2
55.96
5,710,296.69
2.779
3 Dinding Depan
m2
31.32
2,700,361.82
1.314
4.527
4.527
4.527
0.000
2.779
0.000
0.657
0.657
0.315
m3
5.60
646,553.97
0.315

m3
1.50
299,726.99
0.146
0.315
0.146
0.146
0.340
m2
10.15
699,410.06
0.340
0.340
0.272
3 Plesteran 1:3
m2
20.30
558,247.55
0.272

m3
0.19
1,015,330.34
0.494
0.272
0.494
0.494
0.305
m3
0.11
627,551.11
0.305

m3
0.12
646,298.71
0.315
XII Pengecatan
1 Dinding Luar
m2
141.51
2,212,052.48
1.077
2 Dinding Dalam
m2
324.34
5,070,101.44
2.468
3 Kolom Teras
m2
16.32
255,118.32
0.124
4 Plafond
m2
307.69
4,809,824.47
2.341
0.305
0.315
0.315
0.538
1.234
1.234
0.124
0.538
0.538
1.234
1.234
0.000
0.124
0.000
0.307
5 Pintu
m2
31.90
1,262,407.01
0.614
0.815
6 Jendela (J-1)
m2
84.68
3,351,137.52
1.631
7 Bouvenleigh
m2
59.85
2,368,414.10
1.153
8 Lisplank Lama
m2
14.32
480,188.12
0.234
m2
6.10
241,406.77
0.117
m2
28.23
1,117,119.71
0.544

m2
18.96
1,306,432.73
0.636
m2
13.04
358,446.80
0.174
m2
18.96
673,775.97
0.328
m2
155.40
9,563,533.56
4.654
0.000
0.307
0.000
0.815
0.000
0.000
0.936
0.936
0.307
0.815
0.000
0.000
1.153
0.000
0.234
0.000
0.117
0.000
0.435
0.636
0.174
0.328

0.000
4.654
0.000
m2
30.00
1,846,242.00
0.899
0.899
0.874
3 Urugan Pasir
SAH Type I
m3
15.54
1,795,373.50
0.874
m2
13.72
945,096.59
0.460
0.874
0.460
0.460
0.306
m2
22.86
628,622.47
0.306
0.306
SAH Type II
6.25
37,744.69
0.018
0.018
6.25
575,250.14
0.280
0.280
5 Urugan Pasir
m3
0.43
49,823.35
0.024
0.024
m2
2.88
102,168.03
0.050
0.050
ttk
17.00
2,125,000.00
1.034
0.000
0.000
0.000
0.000

ttk
15.00
1,875,000.00
0.608
0.426
0.487
0.426
0.913
0.517
0.517
0.456
0.456
0.066
3 Fitting Lampu
bh
17.00
136,000.00
0.066
4 Lampu SL 18 W
bh
17.00
935,000.00
0.455
0.066
0.000
0.455
0.037
5 Sakelar Ganda
bh
5.00
75,000.00
0.037
0.037
0.110
6 Stop Kontak
bh
15.00
225,000.00
0.110
0.110
0.018
7 MCB 4A
bh
1.00
38,000.00
0.018
0.018
0.015
8 Box MCB
bh
1.00
30,000.00
0.015
0.015
0.111
9 Kabel NYM 2x1.5mm

1 Pasang Slot Pintu
50.00
229,000.00
0.111
bh
8.00
718,320.00
0.350
bh
8.00
279,160.00
0.136
0.111
0.000
0.350
0.136
0.136
0.106
bh
8.00
218,740.00
0.106
0.106
0.116
bh
8.00
238,320.00
0.116
bh
8.00
3,600,000.00
1.752
6 Meubelair
ls
1.00
15,000,000.00
7.300
ls
1.00
5,714,250.00
2.781
205,475,000.00
100.00
0.116
0.000

Total
Rencana
Akumulasi Rencana
Realisasi
Akumulasi Realisasi
0.199
0.199
0.199
0.199
0.393
0.393
7.390
7.390
2.198
2.591
9.945
17.335
0.199
0.199
6.299
8.890
14.370
31.705
0.199
0.199
9.170
18.060
15.101
46.806
0.199
0.199
6.486
24.547
9.598
56.404
0.199
0.199
9.368
33.914
7.314
63.719
1.752
1.825
1.825
0.000
1.825
0.000
1.825
0.000
1.825
0.199
0.199
0.000
0.199
0.000
0.199
0.000
0.199
18.376
52.290
7.259
70.978
15.820
68.110
5.210
73.321
5.527
78.847
0.000
0.199
8.502
87.349
0.000
0.199
9.109
96.458
13
20 Jun
26 Jun
14
27 Jun
2 Jul
0.195
0.018
0.509
0.709
0.468
0.109
0.636
0.174
0.328
0.199
1.863
98.321
0.199
1.680
100.000
LAPORAN MINGGUAN
Pekerjaan
Nama Sekolah
Lokasi
No.
(1)
Satuan
(2)
(3)
(4)
Bobot
Pekerjaa
n%
(5)
ls
0.278
0.000
0.000
0.000
0.000
0.000
0.000
ls
3.476
0.000
0.000
0.000
0.000
0.000
0.000
m2
0.485
3.610
0.018
0.000
0.000
3.610
0.018
m3
0.113
0.000
0.000
0.000
0.000
0.000
0.000
m3
0.088
0.000
0.000
0.000
0.000
0.000
0.000
m3
0.017 ########
6.232
0.000
0.000 ########
1.00
50.00
145.60

Bubungan
5.40
0.80
2.70
#REF!
1
2
3
4

Bongkar Rangka Atap
2.00
5.12
#REF!
#REF!

5 Bubungan
: 9 Maret 2012
Rp 205,475,000.00
Volume
1
2
3
4
III
Minggu ke : 7
Tanggal
:7 - 13 Mei 2012
Bulan
: Mei
Besar Dana:
Jenis Pekerjaan
Persiapan
II
IV

: Gamplong
0.48
8.00
31.60
-
#REF!
#REF!
Prestasi pekerjaan
Minggu lalu (%)
Prestasi
Rerata
(6)
(6)/100x(5)
#REF!
#REF!
Prestasi pekerjaan
Prestasi pekerjaan
Minggu Ini (%)
Komulatif (%)
Prestasi
Rerata
Prestasi
Rerata
(8)
(8)/100x(5) (6)+(8)
(7)+(9)
#REF!
0.000
#REF!
m3
0.479
0.000
0.000
0.000
0.000
0.000
m3
2.536
95.779
2.429
0.000
0.000
95.779
6.232
#REF!
0.000
2.429
#REF!
#REF!
#REF!
#REF!
#REF!
0.000
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
0.000
#REF!
#REF!
#DIV/0!
0.000
#DIV/0!
0.000
m2
0.270
#DIV/0!
0.000
0.000
0.000
0.000
0.000
0.000
0.000
m2
0.662
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
kg
0.413
#REF!
#REF!
0.000
#REF!
#REF!
0.000
0.000
0.000
#DIV/0!
0.000
#REF!
#REF!
0.000
#REF!
#REF!
0.72
m3
0.404
#REF!
#REF!
0.000
0.000
#REF!
#REF!
1
2
3
4
5
6
7

Plafond R. Kelas
Plafond Teras
16.80
37.92
0.48
10.40
31.60
-
m2
2.913
#REF!
#REF!
0.000
0.000
#REF!
#REF!
kg
0.496
#REF!
#REF!
0.000
0.000
#REF!
#REF!
0.000
#REF!
#REF!
0.000
#REF!
#REF!
m3
0.270
#REF!
#REF!
0.000
0.000
#REF!
#REF!
m2
1.868
#REF!
#REF!
0.000
0.000
#REF!
#REF!
kg
0.413
#REF!
#REF!
0.000
0.000
#REF!
#REF!
0.000
#REF!
#REF!
0.000
#REF!
#REF!
1
2
3
4

Plafond R. Kelas
18.00
18.00
9.00
36.00
m2
0.292
#REF!
#REF!
0.000
0.000
#REF!
#REF!
m2
1.122
#REF!
#REF!
0.000
0.000
#REF!
#REF!
m2
0.226
#REF!
#REF!
0.000
0.000
#REF!
#REF!
m2
0.632
#REF!
#REF!
0.000
0.000
#REF!
#REF!
1
2
3
4

51.20
0.32
12.00
4.44
1
2
3
4

Lantai Ruang Kelas
Lantai Teras
Dinding Depan
VI
VII
#DIV/0!
m'
0.924
#REF!
#REF!
0.000
0.000
#REF!
#REF!
m3
2.320
#REF!
#REF!
0.000
0.000
#REF!
#REF!
unit
4.220
#REF!
#REF!
0.000
0.000
#REF!
#REF!
m2
0.555
#REF!
#REF!
0.000
0.000
#REF!
#REF!
1.00
67.20
16.00
0.71
m3
0.467 1940.280
9.055
0.000
0.000 1940.280
9.055
m'
3.961
70.158
2.779
0.000
0.000
70.158
2.779
m'
0.822
160.784
1.322
0.000
0.000
160.784
1.322
m3
3.927
8.013
0.315
0.000
0.000
8.013
0.315

3 Plesteran 1:3
76.70
219.20
-
m2
7.189
2.029
0.146
0.000
0.000
2.029
0.146
m2
9.322
3.651
0.340
0.000
0.000
3.651
0.340
0.000

163.20
m2
3.083
VIII
IX
#DIV/0!
#DIV/0!
16.030
0.272
0.494
#DIV/0!
0.000
0.000
0.000
#DIV/0!
16.030
0.272
0.494
XI
163.20
m2
12.494
2.445
0.305
0.000
0.000
2.445
0.305

163.20
m2
6.009
5.234
0.315
0.000
0.000
5.234
0.315
Pengecatan
Dinding Luar
Dinding Dalam
Kolom Teras
Plafond
Pintu
Jendela (J-1)
Bouvenleigh
Lisplank Lama
102.40
352.76
200.88
151.88
163.20
122.72
10.00
2.00
m'
1.373
0.000
0.000
39.196
0.538
39.196
0.538
0.000
m2
1.470
8.447
0.124
0.000
0.000
8.447
m2
2.304
0.000
0.000
101.585
2.341
101.585
m2
6.828
#REF!
#REF!
4.499
0.307
#REF!
#REF!
m2
2.341
#REF!
#REF!
34.828
0.815
#REF!
#REF!
m2
4.277
#REF!
#REF!
0.000
0.000
#REF!
#REF!
0.000
#REF!
#REF!
0.000
#REF!
#REF!
ttk
1.222
#REF!
#REF!
0.000
0.000
#REF!
#REF!
ttk
0.056
#REF!
#REF!
0.000
0.000
#REF!
#REF!

3.00
10.00
-
bh
0.117
544.981
0.636
0.000
0.000
544.981
0.636
bh
0.400
43.612
0.174
0.000
0.000
43.612
0.174
0.000
XII
1
2
3
4
5
6
7
8
9
10
XIII
XIV
XV

3 Urugan Pasir
SAH Type I
3
4
5
6
SAH Type II
Urugan Pasir
Plesteran t = 3 cm
12.00
12.00
12.00
37.60
#REF!
#REF!
#REF!
#REF!
#REF!
#DIV/0!
#DIV/0!
1.234
0.328
0.000
0.000
#DIV/0!
#DIV/0!
#DIV/0!
1.234
0.000
#DIV/0!
#DIV/0!
2.468
0.124
2.341
0.328
0.000
0.000
0.000
bh
0.171
0.000
0.000
0.000
0.000
0.000
0.000
bh
0.248
0.000
0.000
0.000
0.000
0.000
0.000
12
0.219
0.000
0.000
398.374
0.874
398.374
0.874
13.861
0.460
0.000
0.000
13.861
0.460
m2
3.318
0.000
#REF!
#REF!
#REF!
0.306
#REF!
0.000
#REF!
0.306
#REF!
#REF!
#REF!
0.000
#REF!
0.000
#REF!
0.000
#REF!
#REF!
#REF!
0.000
#REF!
0.000
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
0.000
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
0.000
#REF!
#REF!
0.000
XVI
1
2
3
4
5
6
7
8
9
Fitting Lampu
Lampu SL 18 W
Sakelar Ganda
Stop Kontak
MCB 4A
Box MCB
Kabel NYM 2x1.5mm

1 Pasang Slot Pintu
6 Meubelair
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
1.034
#REF!
0.000
#REF!
1.034
#REF!
#REF!
#REF!
0.913
#REF!
0.000
#REF!
0.913
#REF!
#REF!
#REF!
0.066
#REF!
0.000
#REF!
0.066
#REF!
#REF!
#REF!
0.000
#REF!
0.000
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
0.000
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
0.000
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
0.000
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
0.000
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
0.000
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
0.000
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
0.000
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
0.000
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
0.000
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
0.000
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
1.825
#REF!
#REF!
1.00
ls
JUMLAH
2.911
37.080
#REF!
0.136
1.081
6.824
#REF!
Rp
156,000,000.00
0.199
8.13
0.000
0.136
43.904
1.280
#REF!
75.92 %

PEKERJAAN
LOKASI
TAHUN ANGGARAN

: 2012
Minggu Ke
No.
Uraian Pekerjaan
Satuan
Volume
(Rp)
Bobot (%)
Persiapan
ls
1.00
400,000.00
0.195
ls
1.00
400,000.00
0.195
bh
1.00
36,000.00
0.018

m2
316.44
756,465.64
0.368
1
27 Mar
2 Apr
2
3-Apr
9-Apr
3
10-Apr
16-Apr
4
17-Apr
23-Apr
5
24-Apr
30-Apr
6
1 Mei
7 Mei
7
8 Mei
14 Mei
8
15 Mei
17-May
9
22 Mei
28 Mei
10
29 Mei
5 Jun
11
6 Jun
12 Jun
12
13 Jun
19 Jun
0.195
0.195
0.000
0.018
II
0.368
0.368
2.620
m2
47.47
5,382,782.05
2.620
m2
316.44
12,805,852.14
6.232
4 Bubungan
30.50
1,821,575.17
0.887
m2
88.02
210,416.21
0.102

1.310
3.116
1.558
2.077
0.887
2.077
0.887
0.102
0.102
2.429
1.310
1.558
2.077
m2
88.02
9,981,723.26
2.429
4.858
2.429
2.429
1.157
m3
0.23
2,376,358.80
1.157
1.157
0.298
8.15
612,373.07
0.298
0.298

m2
59.38
141,938.91
0.069
0.069
m2
59.38
135,285.94
0.066
0.066

m2
59.38
450,953.13
0.219
0.110
m2
59.38
2,402,817.19
1.169
1.169
5 Bubungan
9.50
1,824,442.17
0.888
0.888

30.50
1,417,827.88
0.690
m2
182.34
874,529.04
0.426
0.000
0.000
0.000
0.110
0.000
0.000

3 Plafond R. Kelas
0.690
0.690
0.426
m2
m2
307.69
182.34
27,435,160.64
4,255,058.54
0.213
6.676
6.676
1.035
1.035
13.352
0.213
6.676
2.071
6.676
0.690
0.690
0.690
0.832
4 Plafond Teras
m2
73.25
1,709,388.37
0.832
0.832
0.426
m2
37.50
875,113.50
0.426
0.426
0.245
m2
21.60
504,065.38
0.245
0.245
4.627
m2
611.90
9,507,310.58
4.627

m2
44.80
214,872.00
0.105
4.627
0.000
0.105
0.000
m2
44.80
3,994,641.28
1.944
1.944
0.000
3 Plafond R. Kelas
m2
44.80
1,045,468.93
0.509
m2
93.80
1,457,404.37
0.709
bh
8.00
480,000.00
0.234
0.000

0.234
0.234
0.088
bh
6.00
180,000.00
0.088
bh
8.00
6,842,624.76
3.330
bh
6.00
2,947,360.00
1.434
0.088
1.110
0.478
1.110
1.665
0.478
1.110
1.665
0.478
0.717
0.717

4.527
m2
182.34
18,605,018.61
9.055
2 Lantai Teras
m2
55.96
5,710,296.69
2.779
3 Dinding Depan
m2
31.32
2,700,361.82
1.314
4.527
4.527
4.527
2.779
2.779
0.000
0.657
0.657
0.315
m3
5.60
646,553.97
0.315

m3
1.50
299,726.99
0.146
0.315
0.146
0.146
0.340
m2
10.15
699,410.06
0.340
0.340
0.272
3 Plesteran 1:3
m2
20.30
558,247.55
0.272

m3
0.19
1,015,330.34
0.494
0.272
0.494
0.494
0.305
m3
0.11
627,551.11
0.305

m3
0.12
646,298.71
0.315
XII Pengecatan
1 Dinding Luar
m2
141.51
2,212,052.48
1.077
2 Dinding Dalam
m2
324.34
5,070,101.44
2.468
3 Kolom Teras
m2
16.32
255,118.32
0.124
4 Plafond
m2
307.69
4,809,824.47
2.341
0.305
0.315
0.315
0.538
1.234
1.234
0.124
0.538
0.538
1.234
1.234
0.538
0.124
0.000
0.307
5 Pintu
m2
31.90
1,262,407.01
0.614
0.815
6 Jendela (J-1)
m2
84.68
3,351,137.52
1.631
7 Bouvenleigh
m2
59.85
2,368,414.10
1.153
8 Lisplank Lama
m2
14.32
480,188.12
0.234
m2
6.10
241,406.77
0.117
m2
28.23
1,117,119.71
0.544

m2
18.96
1,306,432.73
0.636
m2
13.04
358,446.80
0.174
m2
18.96
673,775.97
0.328
m2
155.40
9,563,533.56
4.654
0.307
0.307
0.815
0.815
0.000
0.000
0.936
0.936
0.307
0.815
0.000
0.000
1.153
0.000
0.234
0.000
0.117
0.000
0.435
0.636
0.174
0.328

0.000
4.654
0.000
m2
30.00
1,846,242.00
0.899
0.899
0.000
3 Urugan Pasir
SAH Type I
m3
15.54
1,795,373.50
0.874
m2
13.72
945,096.59
0.460
0.874
0.460
0.460
0.306
m2
22.86
628,622.47
0.306
0.306
SAH Type II
6.25
37,744.69
0.018
0.018
6.25
575,250.14
0.280
0.280
5 Urugan Pasir
m3
0.43
49,823.35
0.024
0.024
m2
2.88
102,168.03
0.050
0.050
ttk
17.00
2,125,000.00
1.034
0.000
0.000
0.000
0.000

ttk
15.00
1,875,000.00
0.608
0.426
0.487
0.426
0.913
0.517
0.517
0.456
0.456
0.066
3 Fitting Lampu
bh
17.00
136,000.00
0.066
4 Lampu SL 18 W
bh
17.00
935,000.00
0.455
0.066
0.000
0.455
0.037
5 Sakelar Ganda
bh
5.00
75,000.00
0.037
0.037
0.110
6 Stop Kontak
bh
15.00
225,000.00
0.110
0.110
0.018
7 MCB 4A
bh
1.00
38,000.00
0.018
0.018
0.015
8 Box MCB
bh
1.00
30,000.00
0.015
0.015
0.111
9 Kabel NYM 2x1.5mm

1 Pasang Slot Pintu
50.00
229,000.00
0.111
bh
8.00
718,320.00
0.350
bh
8.00
279,160.00
0.136
0.111
0.350
0.350
0.136
0.136
0.106
bh
8.00
218,740.00
0.106
0.106
0.116
bh
8.00
238,320.00
0.116
bh
8.00
3,600,000.00
1.752
6 Meubelair
ls
1.00
15,000,000.00
7.300
ls
1.00
5,714,250.00
2.781
205,475,000.00
100.00
0.116
0.000

Total
Rencana
Akumulasi Rencana
Realisasi
Akumulasi Realisasi
0.199
0.199
0.199
0.199
0.393
0.393
7.390
7.390
2.198
2.591
9.945
17.335
0.199
0.199
6.299
8.890
14.370
31.705
0.199
0.199
9.170
18.060
15.101
46.806
0.199
0.199
6.486
24.547
9.598
56.404
0.199
0.199
9.368
33.914
6.441
62.845
1.752
0.000
1.825
3.200
1.825
0.000
1.825
0.000
1.825
0.199
0.199
0.199
0.199
0.000
0.199
0.000
0.199
18.376
52.290
6.327
69.172
15.820
68.110
5.409
74.582
5.210
73.321
5.527
78.847
0.000
0.199
8.502
87.349
0.000
0.199
9.109
96.458
13
20 Jun
26 Jun
14
27 Jun
2 Jul
0.195
0.018
0.509
0.709
0.468
0.109
0.636
0.174
0.328
0.199
1.863
98.321
0.199
1.680
100.000
LAPORAN MINGGUAN
Pekerjaan
Nama Sekolah
Lokasi
No.
(1)
Satuan
(2)
(3)
(4)
Bobot
Pekerjaa
n%
(5)
ls
0.278
0.000
0.000
0.000
0.000
0.000
0.000
ls
3.476
0.000
0.000
0.000
0.000
0.000
0.000
m2
0.485
3.610
0.018
0.000
0.000
3.610
0.018
m3
0.113
0.000
0.000
0.000
0.000
0.000
0.000
m3
0.088
0.000
0.000
0.000
0.000
0.000
0.000
m3
0.017 ########
6.232
0.000
0.000 ########
1.00
50.00
145.60

Bubungan
5.40
0.80
2.70
#REF!
1
2
3
4

Bongkar Rangka Atap
2.00
5.12
#REF!
#REF!

5 Bubungan
: 9 Maret 2012
Rp 205,475,000.00
Volume
1
2
3
4
III
Minggu ke : 8
Tanggal
: 14- 17 Mei 2012
Bulan
: Mei
Besar Dana:
Jenis Pekerjaan
Persiapan
II
IV

: Gamplong
0.48
8.00
31.60
-
#REF!
#REF!
Prestasi pekerjaan
Minggu lalu (%)
Prestasi
Rerata
(6)
(6)/100x(5)
#REF!
#REF!
Prestasi pekerjaan
Prestasi pekerjaan
Minggu Ini (%)
Komulatif (%)
Prestasi
Rerata
Prestasi
Rerata
(8)
(8)/100x(5) (6)+(8)
(7)+(9)
#REF!
0.000
#REF!
m3
0.479
0.000
0.000
0.000
0.000
0.000
m3
2.536
95.779
2.429
0.000
0.000
95.779
6.232
#REF!
0.000
2.429
#REF!
#REF!
#REF!
#REF!
#REF!
0.000
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
0.000
#REF!
#REF!
#DIV/0!
0.000
#DIV/0!
0.000
m2
0.270
#DIV/0!
0.000
0.000
0.000
0.000
0.000
0.000
0.000
m2
0.662
0.000
0.000
0.000
0.000
0.000
0.000
kg
0.413
#REF!
#REF!
0.000
0.000
#REF!
#REF!
0.000
#REF!
#REF!
0.000
#REF!
#REF!
#DIV/0!
0.000
0.72
m3
0.404
#REF!
#REF!
0.000
0.000
#REF!
#REF!
1
2
3
4
5
6
7

Plafond R. Kelas
Plafond Teras
16.80
37.92
0.48
10.40
31.60
-
m2
2.913
#REF!
#REF!
0.000
0.000
#REF!
#REF!
kg
0.496
#REF!
#REF!
0.000
0.000
#REF!
#REF!
0.000
#REF!
#REF!
0.000
#REF!
#REF!
m3
0.270
#REF!
#REF!
0.000
0.000
#REF!
#REF!
m2
1.868
#REF!
#REF!
0.000
0.000
#REF!
#REF!
kg
0.413
#REF!
#REF!
0.000
0.000
#REF!
#REF!
0.000
#REF!
#REF!
0.000
#REF!
#REF!
1
2
3
4

Plafond R. Kelas
18.00
18.00
9.00
36.00
m2
0.292
#REF!
#REF!
0.000
0.000
#REF!
#REF!
m2
1.122
#REF!
#REF!
0.000
0.000
#REF!
#REF!
m2
0.226
#REF!
#REF!
0.000
0.000
#REF!
#REF!
m2
0.632
#REF!
#REF!
0.000
0.000
#REF!
#REF!
1
2
3
4

51.20
0.32
12.00
4.44
1
2
3
4

Lantai Ruang Kelas
Lantai Teras
Dinding Depan
VI
VII
#DIV/0!
m'
0.924
#REF!
#REF!
0.000
0.000
#REF!
#REF!
m3
2.320
#REF!
#REF!
0.000
0.000
#REF!
#REF!
unit
4.220
#REF!
#REF!
0.000
0.000
#REF!
#REF!
m2
0.555
#REF!
#REF!
0.000
0.000
#REF!
#REF!
1.00
67.20
16.00
0.71
m3
0.467 1940.280
9.055
0.000
0.000 1940.280
9.055
m'
3.961
70.158
2.779
0.000
0.000
70.158
2.779
m'
0.822
160.784
1.322
0.000
0.000
160.784
1.322
m3
3.927
8.013
0.315
0.000
0.000
8.013
0.315

3 Plesteran 1:3
76.70
219.20
-
m2
7.189
2.029
0.146
0.000
0.000
2.029
0.146
m2
9.322
3.651
0.340
0.000
0.000
3.651
0.340
0.000

163.20
m2
3.083
VIII
IX
#DIV/0!
#DIV/0!
16.030
0.272
0.494
#DIV/0!
0.000
0.000
0.000
#DIV/0!
16.030
0.272
0.494
XI
163.20
m2
12.494
2.445
0.305
0.000
0.000
2.445
0.305

163.20
m2
6.009
5.234
0.315
0.000
0.000
5.234
0.315
Pengecatan
Dinding Luar
Dinding Dalam
Kolom Teras
Plafond
Pintu
Jendela (J-1)
Bouvenleigh
Lisplank Lama
102.40
352.76
200.88
151.88
163.20
122.72
10.00
2.00
m'
1.373
39.196
0.538
39.196
0.538
78.392
1.077
0.000
m2
1.470
8.447
0.124
0.000
0.000
8.447
m2
2.304
101.585
2.341
0.000
0.000
101.585
m2
6.828
#REF!
#REF!
4.499
0.307
#REF!
#REF!
m2
2.341
#REF!
#REF!
34.828
0.815
#REF!
#REF!
m2
4.277
#REF!
#REF!
0.000
0.000
#REF!
#REF!
0.000
#REF!
#REF!
0.000
#REF!
#REF!
ttk
1.222
#REF!
#REF!
0.000
0.000
#REF!
#REF!
ttk
0.056
#REF!
#REF!
0.000
0.000
#REF!
#REF!

3.00
10.00
-
bh
0.117
544.981
0.636
0.000
0.000
544.981
0.636
bh
0.400
43.612
0.174
0.000
0.000
43.612
0.174
0.000

3 Urugan Pasir
12.00
12.00
12.00
bh
0.171
0.000
0.000
0.000
0.000
0.000
0.000
bh
0.248
0.000
0.000
0.000
0.000
0.000
0.000
12
0.219
398.374
0.874
0.000
0.000
398.374
0.874
13.861
0.460
0.000
0.000
13.861
0.460
XII
1
2
3
4
5
6
7
8
9
10
XIII
XIV
XV

SAH Type I
3
4
5
6
SAH Type II
Urugan Pasir
Plesteran t = 3 cm
37.60
#REF!
#REF!
#REF!
#REF!
#REF!
m2
3.318
#DIV/0!
#DIV/0!
2.468
0.328
#DIV/0!
#DIV/0!
#DIV/0!
0.000
0.000
#DIV/0!
#DIV/0!
2.468
0.124
2.341
0.328
#REF!
#REF!
#REF!
0.306
#REF!
0.000
#REF!
0.306
#REF!
#REF!
#REF!
0.000
#REF!
0.000
#REF!
0.000
#REF!
#REF!
#REF!
0.000
#REF!
0.000
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
0.000
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
0.000
#REF!
#REF!
0.000
XVI
1
2
3
4
5
6
7
8
9
Fitting Lampu
Lampu SL 18 W
Sakelar Ganda
Stop Kontak
MCB 4A
Box MCB
Kabel NYM 2x1.5mm

1 Pasang Slot Pintu
6 Meubelair
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
1.034
#REF!
0.000
#REF!
1.034
#REF!
#REF!
#REF!
0.913
#REF!
0.000
#REF!
0.913
#REF!
#REF!
#REF!
0.066
#REF!
0.000
#REF!
0.066
#REF!
#REF!
#REF!
0.000
#REF!
0.000
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
0.000
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
0.000
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
0.000
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
0.000
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
0.000
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
0.350
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
0.000
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
0.000
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
0.000
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
0.000
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
3.200
#REF!
#REF!
1.00
ls
JUMLAH
Rp
156,000,000.00
168000000
Rp
12,000,000.00
179000000
11000000
2.911
43.904
#REF!
0.136
1.280
6.824
#REF!
Rp
168,000,000.00
0.199
5.41
0.000
0.136
50.728
1.478
#REF!
81.76 %
0.686649

PEKERJAAN
LOKASI
TAHUN ANGGARAN

: 2012
Minggu Ke
No.
Uraian Pekerjaan
Satuan
Volume
(Rp)
Bobot (%)
Persiapan
ls
1.00
400,000.00
0.195
ls
1.00
400,000.00
0.195
bh
1.00
36,000.00
0.018

m2
316.44
756,465.64
0.368
1
27 Mar
2 Apr
2
3-Apr
9-Apr
3
10-Apr
16-Apr
4
17-Apr
23-Apr
5
24-Apr
30-Apr
6
1 Mei
7 Mei
7
8 Mei
14 Mei
8
15 Mei
21 Mei
9
22 Mei
28 Mei
10
29 Mei
5 Jun
11
6 Jun
12 Jun
12
13 Jun
19 Jun
0.195
0.195
0.000
0.018
II
0.368
0.368
2.620
m2
47.47
5,382,782.05
2.620
m2
316.44
12,805,852.14
6.232
4 Bubungan
30.50
1,821,575.17
0.887
m2
88.02
210,416.21
0.102

1.310
3.116
1.558
2.077
0.887
2.077
0.887
0.102
0.102
2.429
1.310
1.558
2.077
m2
88.02
9,981,723.26
2.429
4.858
2.429
2.429
1.157
m3
0.23
2,376,358.80
1.157
1.157
0.298
8.15
612,373.07
0.298
0.298

m2
59.38
141,938.91
0.069
0.069
m2
59.38
135,285.94
0.066
0.066

m2
59.38
450,953.13
0.219
0.110
m2
59.38
2,402,817.19
1.169
1.169
5 Bubungan
9.50
1,824,442.17
0.888
0.888

30.50
1,417,827.88
0.690
m2
182.34
874,529.04
0.426
0.000
0.000
0.000
0.110
0.000
0.000

3 Plafond R. Kelas
0.690
0.690
0.426
m2
m2
307.69
182.34
27,435,160.64
4,255,058.54
0.213
6.676
6.676
1.035
1.035
13.352
0.213
6.676
2.071
6.676
0.690
0.690
0.690
0.832
4 Plafond Teras
m2
73.25
1,709,388.37
0.832
0.832
0.426
m2
37.50
875,113.50
0.426
0.426
0.245
m2
21.60
504,065.38
0.245
0.245
4.627
m2
611.90
9,507,310.58
4.627

m2
44.80
214,872.00
0.105
4.627
0.000
0.105
0.000
m2
44.80
3,994,641.28
1.944
1.944
0.000
3 Plafond R. Kelas
m2
44.80
1,045,468.93
0.509
m2
93.80
1,457,404.37
0.709
bh
8.00
480,000.00
0.234
0.000

0.234
0.234
0.088
bh
6.00
180,000.00
0.088
bh
8.00
6,842,624.76
3.330
bh
6.00
2,947,360.00
1.434
0.088
1.110
0.478
1.110
1.665
0.478
1.110
1.665
0.478
0.717
0.717

4.527
m2
182.34
18,605,018.61
9.055
2 Lantai Teras
m2
55.96
5,710,296.69
2.779
3 Dinding Depan
m2
31.32
2,700,361.82
1.314
4.527
4.527
4.527
2.779
2.779
1.314
0.657
0.657
0.315
m3
5.60
646,553.97
0.315

m3
1.50
299,726.99
0.146
0.315
0.146
0.146
0.340
m2
10.15
699,410.06
0.340
0.340
0.272
3 Plesteran 1:3
m2
20.30
558,247.55
0.272

m3
0.19
1,015,330.34
0.494
0.272
0.494
0.494
0.305
m3
0.11
627,551.11
0.305

m3
0.12
646,298.71
0.315
XII Pengecatan
1 Dinding Luar
m2
141.51
2,212,052.48
1.077
2 Dinding Dalam
m2
324.34
5,070,101.44
2.468
3 Kolom Teras
m2
16.32
255,118.32
0.124
4 Plafond
m2
307.69
4,809,824.47
2.341
0.305
0.315
0.315
0.538
1.234
1.234
0.124
0.538
0.538
1.234
1.234
0.538
0.124
0.468
0.307
5 Pintu
m2
31.90
1,262,407.01
0.614
0.815
6 Jendela (J-1)
m2
84.68
3,351,137.52
1.631
7 Bouvenleigh
m2
59.85
2,368,414.10
1.153
8 Lisplank Lama
m2
14.32
480,188.12
0.234
m2
6.10
241,406.77
0.117
m2
28.23
1,117,119.71
0.544

m2
18.96
1,306,432.73
0.636
m2
13.04
358,446.80
0.174
m2
18.96
673,775.97
0.328
m2
155.40
9,563,533.56
4.654
0.307
0.307
0.815
0.815
0.936
0.000
0.936
0.936
0.307
0.815
0.576
0.000
1.153
0.234
0.234
0.000
0.117
0.000
0.435
0.636
0.174
0.328

4.654
4.654
0.000
m2
30.00
1,846,242.00
0.899
0.899
0.874
3 Urugan Pasir
SAH Type I
m3
15.54
1,795,373.50
0.874
m2
13.72
945,096.59
0.460
0.874
0.460
0.460
0.306
m2
22.86
628,622.47
0.306
0.306
SAH Type II
6.25
37,744.69
0.018
0.018
6.25
575,250.14
0.280
0.280
5 Urugan Pasir
m3
0.43
49,823.35
0.024
0.024
m2
2.88
102,168.03
0.050
0.050
ttk
17.00
2,125,000.00
1.034
0.000
0.000
0.000
0.000

ttk
15.00
1,875,000.00
0.608
0.426
0.487
0.426
0.913
0.517
0.517
0.456
0.456
0.066
3 Fitting Lampu
bh
17.00
136,000.00
0.066
4 Lampu SL 18 W
bh
17.00
935,000.00
0.455
0.066
0.000
0.455
0.037
5 Sakelar Ganda
bh
5.00
75,000.00
0.037
0.037
0.110
6 Stop Kontak
bh
15.00
225,000.00
0.110
0.110
0.018
7 MCB 4A
bh
1.00
38,000.00
0.018
0.018
0.015
8 Box MCB
bh
1.00
30,000.00
0.015
0.015
0.111
9 Kabel NYM 2x1.5mm

1 Pasang Slot Pintu
50.00
229,000.00
0.111
bh
8.00
718,320.00
0.350
bh
8.00
279,160.00
0.136
0.111
0.350
0.350
0.136
0.136
0.106
bh
8.00
218,740.00
0.106
0.106
0.116
bh
8.00
238,320.00
0.116
bh
8.00
3,600,000.00
1.752
6 Meubelair
ls
1.00
15,000,000.00
7.300
ls
1.00
5,714,250.00
2.781
205,475,000.00
100.00
0.116
1.752

Total
Rencana
Akumulasi Rencana
Realisasi
Akumulasi Realisasi
0.199
0.199
0.199
0.199
0.393
0.393
7.390
7.390
2.198
2.591
9.945
17.335
0.199
0.199
6.299
8.890
14.370
31.705
0.199
0.199
9.170
18.060
15.101
46.806
0.199
0.199
6.486
24.547
9.598
56.404
0.199
0.199
9.368
33.914
11.969
68.373
1.752
1.825
1.825
1.825
1.825
1.825
1.825
0.000
1.825
0.199
0.199
0.199
0.199
0.199
0.199
0.000
0.199
18.376
52.290
7.697
76.071
15.820
68.110
5.817
81.887
5.210
73.321
5.522
87.409
5.527
78.847
0.000
0.199
8.502
87.349
0.000
0.199
9.109
96.458
13
20 Jun
26 Jun
14
27 Jun
2 Jul
0.195
0.018
0.509
0.709
0.468
0.109
0.636
0.174
0.328
0.199
1.863
98.321
0.199
1.680
100.000
LAPORAN MINGGUA
Pekerjaan
Nama Sekolah

Lokasi
: Gamplong
No.
Jenis Pekerjaan
Volume
(1)
(2)
(3)
Persiapan
II
1
2
3
4

Bubungan
5.40
0.80
2.70
#REF!
1
2
3
4

Bongkar Rangka Atap
2.00
5.12
#REF!
#REF!
III
IV
1
2
3
4
5
V
1.00
50.00
145.60

Bubungan

0.48
8.00
31.60
-
0.72
VI
1
2
3
4
5
6
7

Plafond R. Kelas
Plafond Teras
16.80
37.92
0.48
10.40
31.60
-
1
2
3
4

Plafond R. Kelas
18.00
18.00
9.00
36.00
1
2
3
4

51.20
0.32
12.00
4.44
1
2
3
4

Lantai Ruang Kelas
Lantai Teras
Dinding Depan
1.00
67.20
16.00
0.71
VII
VIII
IX

3 Plesteran 1:3
76.70
219.20
-

163.20
163.20
XI

#REF!
163.20
XII
Pengecatan
1 Dinding Luar
2 Dinding Dalam
3 Kolom Teras
102.40
352.76
4
5
6
7
8
9
10
XIII
XIV
XV
Plafond
Pintu
Jendela (J-1)
Bouvenleigh
Lisplank Lama
200.88
151.88
163.20
122.72
10.00
2.00

3.00
10.00
-

3 Urugan Pasir
12.00
12.00
12.00

SAH Type I
37.60
#REF!
3
4
5
6
SAH Type II
Urugan Pasir
Plesteran t = 3 cm
#REF!
#REF!
#REF!
#REF!
1
2
3
4
5
6
7
8
9
Fitting Lampu
Lampu SL 18 W
Sakelar Ganda
Stop Kontak
MCB 4A
Box MCB
Kabel NYM 2x1.5mm
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
XVI

1 Pasang Slot Pintu
#REF!
#REF!
#REF!

6 Meubelair
#REF!
#REF!
#REF!
1.00
JUMLAH
RAN MINGGUAN
Minggu ke : 9
Tanggal
18/24 Mei 12
: Gamplong
Bulan
: Mei
Besar Dana:
Satuan
(4)
Bobot
Prestasi pekerjaan
Pekerjaan
Minggu lalu (%)
Prestasi
Rerata
%
(6)
(6)/100x(5)
(5)
: 9 Maret 2012
Rp 205,475,000.00
Prestasi pekerjaan
Prestasi pekerjaan
Minggu Ini (%)
Komulatif (%)
Prestasi
Rerata
Prestasi
Rerata
(8)
(8)/100x(5) (6)+(8)
(7)+(9)
ls
0.278
0.000
0.000
0.000
0.000
0.000
0.000
ls
3.476
0.000
0.000
0.000
0.000
0.000
0.000
m2
0.485
3.610
0.018
0.000
0.000
3.610
0.018
0.000
0.000
0.000
0.000
0.000
0.000
m3
0.113
0.000
0.000
0.000
0.000
0.000
0.000
m3
0.088
0.000
0.000
0.000
0.000
0.000
0.000
m3
0.017 36066.646
6.232
0.000
0.000 36066.646
6.232
#REF!
#REF!
#REF!
#REF!
0.000
0.000
#REF!
0.000
#REF!
#REF!
0.000
0.000
0.000
m3
0.479
0.000
0.000
0.000
0.000
0.000
0.000
0.000
m3
2.536
95.779
2.429
0.000
0.000
95.779
2.429
#REF!
#REF!
#REF!
#REF!
#REF!
0.000
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
0.000
#REF!
#REF!
0.000
0.000
0.000
0.000
0.000
0.000
0.000
#DIV/0!
m2
0.270
0.000
0.000
0.000
0.000
0.000
0.000
m2
0.662
0.000
0.000
0.000
0.000
0.000
0.000
kg
0.413
#REF!
#REF!
0.000
#REF!
#REF!
0.000
m3
0.404
0.000
#DIV/0!
0.000
0.000
#DIV/0!
0.000
#REF!
#REF!
0.000
#REF!
#REF!
#REF!
#REF!
0.000
0.000
0.000
0.000
0.000
0.000
#REF!
0.000
0.000
0.000
0.000
0.000
#REF!
#DIV/0!
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
m2
2.913
#REF!
#REF!
0.000
0.000
#REF!
#REF!
kg
0.496
#REF!
#REF!
0.000
0.000
#REF!
#REF!
0.000
#REF!
#REF!
0.000
#REF!
#REF!
m3
0.270
#REF!
#REF!
0.000
0.000
#REF!
#REF!
m2
1.868
#REF!
#REF!
0.000
0.000
#REF!
#REF!
kg
0.413
#REF!
#REF!
0.000
0.000
#REF!
#REF!
0.000
#REF!
#REF!
0.000
#REF!
#REF!
#DIV/0!
#DIV/0!
0.000
0.000
0.000
0.000
0.000
0.000
m2
0.292
#REF!
#REF!
0.000
0.000
#REF!
#REF!
m2
1.122
#REF!
#REF!
0.000
0.000
#REF!
#REF!
m2
0.226
#REF!
#REF!
0.000
0.000
#REF!
#REF!
m2
0.632
#REF!
#REF!
0.000
0.000
#REF!
#REF!
0.000
0.000
0.000
0.000
0.000
0.000
m'
0.924
#REF!
#REF!
0.000
0.000
#REF!
#REF!
m3
2.320
#REF!
#REF!
0.000
0.000
#REF!
#REF!
unit
4.220
#REF!
#REF!
0.000
0.000
#REF!
#REF!
m2
0.555
#REF!
#REF!
0.000
0.000
#REF!
#REF!
0.000
0.000
0.000
0.000
0.000
0.000
m3
0.467 1940.280
9.055
0.000
0.000 1940.280
9.055
m'
3.961
70.158
2.779
0.000
0.000
70.158
2.779
m'
0.822
160.784
1.322
0.000
0.000
160.784
1.322
m3
3.927
8.013
0.315
0.000
0.000
8.013
0.315
0.000
0.000
0.000
0.000
0.000
0.000
m2
7.189
2.029
0.146
0.000
0.000
2.029
0.146
m2
9.322
3.651
0.340
0.000
0.000
3.651
0.340
0.000
#DIV/0!
0.272
#DIV/0!
0.000
0.000
0.000
0.000
0.000
0.000
0.000
#DIV/0!
0.272
m2
3.083
16.030
0.494
0.000
0.000
16.030
0.494
m2
12.494
2.445
0.305
0.000
0.000
2.445
0.305
0.000
0.000
0.000
0.000
5.234
0.315
0.000
0.000
0.000
0.000
0.000
0.000
78.392
1.077
#REF!
m2
#REF!
6.009
m'
1.373
0.000
m2
1.470
#DIV/0!
8.447
2.468
0.124
0.000
#REF!
0.000
0.000
#DIV/0!
0.000
0.000
0.000
0.000
0.000
0.000
#REF!
0.000
5.234
0.315
78.392
1.077
#DIV/0!
8.447
2.468
0.124
m2
2.304
101.585
2.341
40.634
0.936
142.218
m2
6.828
#REF!
#REF!
m2
2.341
#REF!
m2
4.277
#REF!
0.000
#REF!
#REF!
0.000
0.000
#REF!
#REF!
#REF!
0.000
0.000
#REF!
#REF!
#REF!
13.474
0.576
#REF!
#REF!
0.234
#REF!
#REF!
ttk
1.222
#REF!
#REF!
0.000
0.000
#REF!
#REF!
ttk
0.056
#REF!
#REF!
0.000
0.000
#REF!
#REF!
0.000
0.000
#DIV/0!
3.277
0.000
0.000
0.000
bh
0.117
544.981
0.636
0.000
0.000
544.981
0.636
bh
0.400
43.612
0.174
0.000
0.000
43.612
0.174
0.000
#DIV/0!
0.328
0.000
0.000
0.000
#DIV/0!
0.000
#DIV/0!
0.328
0.000
0.000
0.000
bh
0.171
0.000
0.000
0.000
0.000
0.000
0.000
bh
0.248
0.000
0.000
0.000
0.000
0.000
0.000
12
0.219
398.374
0.874
0.000
0.000
398.374
0.874
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
13.861
0.460
13.861
0.460
m2
#REF!
3.318
#REF!
#REF!
0.306
0.000
0.000
0.000
0.000
0.000
0.000
#REF!
0.000
0.000
#REF!
0.306
0.000
0.000
#REF!
#REF!
#REF!
0.000
#REF!
0.000
#REF!
0.000
#REF!
#REF!
#REF!
0.000
#REF!
0.000
#REF!
0.000
#REF!
#REF!
#REF!
#REF!
#REF!
0.000
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
0.000
#REF!
#REF!
0.000
0.000
0.000
0.000
0.000
0.000
#REF!
#REF!
#REF!
1.034
#REF!
0.000
#REF!
1.034
#REF!
#REF!
#REF!
0.913
#REF!
0.000
#REF!
0.913
#REF!
#REF!
#REF!
0.066
#REF!
0.000
#REF!
0.066
#REF!
#REF!
#REF!
0.000
#REF!
0.000
#REF!
0.000
#REF!
#REF!
#REF!
#REF!
#REF!
0.000
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
0.000
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
0.000
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
0.000
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
0.000
#REF!
#REF!
#REF!
0.000
0.000
0.000
0.000
0.000
0.000
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
0.136
#REF!
#REF!
0.000
#REF!
#REF!
0.000
#REF!
#REF!
0.000
#REF!
0.136
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
0.000
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
1.752
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
1.825
#REF!
#REF!
ls
JUMLAH
2.911
0.000
0.000
0.000
0.000
0.000
0.000
50.728
1.478
#REF!
6.824
#REF!
Rp
0.199
5.52
179,000,000.00
168000000.000
11000000.000
168000000.000
11000000.000
57.552
1.677
#REF!
87.12 %
#REF!

PEKERJAAN
LOKASI
TAHUN ANGGARAN

: 2012
Minggu Ke
No.
Uraian Pekerjaan
Satuan
Volume
(Rp)
Bobot (%)
Persiapan
ls
1.00
400,000.00
0.195
ls
1.00
400,000.00
0.195
bh
1.00
36,000.00
0.018

m2
316.44
756,465.64
0.368
1
27 Mar
2 Apr
2
3-Apr
9-Apr
3
10-Apr
16-Apr
4
17-Apr
23-Apr
5
24-Apr
30-Apr
6
1 Mei
7 Mei
7
8 Mei
14 Mei
8
15 Mei
21 Mei
9
22 Mei
28 Mei
10
29 Mei
5 Jun
11
6 Jun
12 Jun
12
13 Jun
19 Jun
0.195
0.195
0.000
0.018
II
0.368
0.368
2.620
m2
47.47
5,382,782.05
2.620
m2
316.44
12,805,852.14
6.232
4 Bubungan
30.50
1,821,575.17
0.887
m2
88.02
210,416.21
0.102

1.310
3.116
1.558
2.077
0.887
2.077
0.887
0.102
0.102
2.429
1.310
1.558
2.077
m2
88.02
9,981,723.26
2.429
4.858
2.429
2.429
1.157
m3
0.23
2,376,358.80
1.157
1.157
0.298
8.15
612,373.07
0.298
0.298

m2
59.38
141,938.91
0.069
0.069
m2
59.38
135,285.94
0.066
0.066

m2
59.38
450,953.13
0.219
0.110
m2
59.38
2,402,817.19
1.169
1.169
5 Bubungan
9.50
1,824,442.17
0.888
0.888

30.50
1,417,827.88
0.690
m2
182.34
874,529.04
0.426
0.000
0.000
0.000
0.110
0.000
0.000

3 Plafond R. Kelas
0.690
0.690
0.426
m2
m2
307.69
182.34
27,435,160.64
4,255,058.54
0.213
6.676
6.676
1.035
1.035
13.352
0.213
6.676
2.071
6.676
0.690
0.690
0.690
0.832
4 Plafond Teras
m2
73.25
1,709,388.37
0.832
0.832
0.426
m2
37.50
875,113.50
0.426
0.426
0.245
m2
21.60
504,065.38
0.245
0.245
4.627
m2
611.90
9,507,310.58
4.627

m2
44.80
214,872.00
0.105
4.627
0.105
0.105
1.944
m2
44.80
3,994,641.28
1.944
1.944
0.000
3 Plafond R. Kelas
m2
44.80
1,045,468.93
0.509
m2
93.80
1,457,404.37
0.709
bh
8.00
480,000.00
0.234
0.000

0.234
0.234
0.088
bh
6.00
180,000.00
0.088
bh
8.00
6,842,624.76
3.330
bh
6.00
2,947,360.00
1.434
0.088
1.110
0.478
1.110
1.665
0.478
1.110
1.665
0.478
0.717
0.717

4.527
m2
182.34
18,605,018.61
9.055
2 Lantai Teras
m2
55.96
5,710,296.69
2.779
3 Dinding Depan
m2
31.32
2,700,361.82
1.314
4.527
4.527
4.527
2.779
2.779
1.314
0.657
0.657
0.315
m3
5.60
646,553.97
0.315

m3
1.50
299,726.99
0.146
0.315
0.146
0.146
0.340
m2
10.15
699,410.06
0.340
0.340
0.272
3 Plesteran 1:3
m2
20.30
558,247.55
0.272

m3
0.19
1,015,330.34
0.494
0.272
0.494
0.494
0.305
m3
0.11
627,551.11
0.305

m3
0.12
646,298.71
0.315
XII Pengecatan
1 Dinding Luar
m2
141.51
2,212,052.48
1.077
2 Dinding Dalam
m2
324.34
5,070,101.44
2.468
3 Kolom Teras
m2
16.32
255,118.32
0.124
4 Plafond
m2
307.69
4,809,824.47
2.341
0.305
0.315
0.315
0.538
1.234
1.234
0.124
0.538
0.538
1.234
1.234
0.538
0.124
0.468
0.307
5 Pintu
m2
31.90
1,262,407.01
0.614
0.815
6 Jendela (J-1)
m2
84.68
3,351,137.52
1.631
7 Bouvenleigh
m2
59.85
2,368,414.10
1.153
8 Lisplank Lama
m2
14.32
480,188.12
0.234
m2
6.10
241,406.77
0.117
m2
28.23
1,117,119.71
0.544

m2
18.96
1,306,432.73
0.636
m2
13.04
358,446.80
0.174
m2
18.96
673,775.97
0.328
m2
155.40
9,563,533.56
4.654
0.307
0.307
0.815
0.815
0.936
0.936
0.936
0.936
0.307
0.815
0.576
0.576
1.153
0.234
0.234
0.117
0.117
0.000
0.435
0.636
0.174
0.328

4.654
4.654
0.000
m2
30.00
1,846,242.00
0.899
0.899
0.874
3 Urugan Pasir
SAH Type I
m3
15.54
1,795,373.50
0.874
m2
13.72
945,096.59
0.460
0.874
0.460
0.460
0.306
m2
22.86
628,622.47
0.306
0.306
SAH Type II
6.25
37,744.69
0.018
0.018
6.25
575,250.14
0.280
0.280
5 Urugan Pasir
m3
0.43
49,823.35
0.024
0.024
m2
2.88
102,168.03
0.050
0.050
ttk
17.00
2,125,000.00
1.034
0.018
0.280
0.024
0.050

ttk
15.00
1,875,000.00
0.608
0.426
0.487
0.426
0.913
0.517
0.517
0.456
0.456
0.066
3 Fitting Lampu
bh
17.00
136,000.00
0.066
4 Lampu SL 18 W
bh
17.00
935,000.00
0.455
0.066
0.455
0.455
0.037
5 Sakelar Ganda
bh
5.00
75,000.00
0.037
0.037
0.110
6 Stop Kontak
bh
15.00
225,000.00
0.110
0.110
0.018
7 MCB 4A
bh
1.00
38,000.00
0.018
0.018
0.015
8 Box MCB
bh
1.00
30,000.00
0.015
0.015
0.111
9 Kabel NYM 2x1.5mm

1 Pasang Slot Pintu
50.00
229,000.00
0.111
bh
8.00
718,320.00
0.350
bh
8.00
279,160.00
0.136
0.111
0.350
0.350
0.136
0.136
0.106
bh
8.00
218,740.00
0.106
0.106
0.116
bh
8.00
238,320.00
0.116
bh
8.00
3,600,000.00
1.752
6 Meubelair
ls
1.00
15,000,000.00
7.300
ls
1.00
5,714,250.00
2.781
205,475,000.00
100.00
0.116
1.752

Total
Rencana
Akumulasi Rencana
Realisasi
Akumulasi Realisasi
0.199
0.199
0.199
0.199
0.393
0.393
7.390
7.390
2.198
2.591
9.945
17.335
0.199
0.199
6.299
8.890
14.370
31.705
0.199
0.199
9.170
18.060
15.101
46.806
0.199
0.199
6.486
24.547
9.598
56.404
0.199
0.199
9.368
33.914
11.969
68.373
1.752
1.825
1.825
1.825
1.825
1.825
1.825
1.825
1.825
0.199
0.199
0.199
0.199
0.199
0.199
0.199
0.199
18.376
52.290
7.697
76.071
15.820
68.110
5.817
81.887
5.210
73.321
5.522
87.409
5.527
78.847
6.530
93.939
0.000
0.199
8.502
87.349
0.000
0.199
9.109
96.458
13
20 Jun
26 Jun
14
27 Jun
2 Jul
0.195
0.018
0.509
0.709
0.468
0.109
0.636
0.174
0.328
0.199
1.863
98.321
0.199
1.680
100.000
LAPORAN MINGGUA
Pekerjaan
Nama Sekolah

Lokasi
: Gamplong
No.
Jenis Pekerjaan
Volume
(1)
(2)
(3)
Persiapan
II
1
2
3
4

Bubungan
5.40
0.80
2.70
#REF!
1
2
3
4

Bongkar Rangka Atap
2.00
5.12
#REF!
#REF!
III
IV
1
2
3
4
5
V
1.00
50.00
145.60

Bubungan

0.48
8.00
31.60
-
0.72
VI
1
2
3
4
5
6
7

Plafond R. Kelas
Plafond Teras
16.80
37.92
0.48
10.40
31.60
-
1
2
3
4

Plafond R. Kelas
18.00
18.00
9.00
36.00
1
2
3
4

51.20
0.32
12.00
4.44
1
2
3
4

Lantai Ruang Kelas
Lantai Teras
Dinding Depan
1.00
67.20
16.00
0.71
VII
VIII
IX

3 Plesteran 1:3
76.70
219.20
-

163.20
163.20
XI

#REF!
163.20
XII
Pengecatan
1 Dinding Luar
2 Dinding Dalam
3 Kolom Teras
102.40
352.76
4
5
6
7
8
9
10
XIII
XIV
XV
Plafond
Pintu
Jendela (J-1)
Bouvenleigh
Lisplank Lama
200.88
151.88
163.20
122.72
10.00
2.00

3.00
10.00
-

3 Urugan Pasir
12.00
12.00
12.00

SAH Type I
37.60
#REF!
3
4
5
6
SAH Type II
Urugan Pasir
Plesteran t = 3 cm
#REF!
#REF!
#REF!
#REF!
1
2
3
4
5
6
7
8
9
Fitting Lampu
Lampu SL 18 W
Sakelar Ganda
Stop Kontak
MCB 4A
Box MCB
Kabel NYM 2x1.5mm
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
XVI

1 Pasang Slot Pintu
#REF!
#REF!
#REF!

6 Meubelair
#REF!
#REF!
#REF!

1.00
JUMLAH
Rp
13,500,000.00
RAN MINGGUAN
Minggu ke : 1
Tanggal
25 s.d. 31 Mei 2012
: Gamplong
Bulan
: April/Mei
Besar Dana:
Satuan
(4)
Bobot
Prestasi pekerjaan
Pekerjaan
Minggu lalu (%)
Prestasi
Rerata
%
(6)
(6)/100x(5)
(5)
: 9 Maret 2012
Rp 205,475,000.00
Prestasi pekerjaan
Prestasi pekerjaan
Minggu Ini (%)
Komulatif (%)
Prestasi
Rerata
Prestasi
Rerata
(8)
(8)/100x(5) (6)+(8)
(7)+(9)
ls
0.278
0.000
0.000
0.000
0.000
0.000
0.000
ls
3.476
0.000
0.000
0.000
0.000
0.000
0.000
m2
0.485
3.610
0.018
0.000
0.000
3.610
0.018
0.000
0.000
0.000
0.000
0.000
0.000
m3
0.113
0.000
0.000
0.000
0.000
0.000
0.000
m3
0.088
0.000
0.000
0.000
0.000
0.000
0.000
m3
0.017 36066.646
6.232
0.000
0.000 36066.646
6.232
#REF!
#REF!
#REF!
#REF!
0.000
0.000
#REF!
0.000
#REF!
#REF!
0.000
0.000
0.000
m3
0.479
0.000
0.000
0.000
0.000
0.000
0.000
0.000
m3
2.536
95.779
2.429
0.000
0.000
95.779
2.429
#REF!
#REF!
#REF!
#REF!
#REF!
0.000
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
0.000
#REF!
#REF!
0.000
0.000
0.000
0.000
0.000
0.000
0.000
#DIV/0!
m2
0.270
0.000
0.000
0.000
0.000
0.000
0.000
m2
0.662
0.000
0.000
0.000
0.000
0.000
0.000
kg
0.413
#REF!
#REF!
0.000
#REF!
#REF!
0.000
m3
0.404
0.000
#DIV/0!
0.000
0.000
#DIV/0!
0.000
#REF!
#REF!
0.000
#REF!
#REF!
#REF!
#REF!
0.000
0.000
0.000
0.000
0.000
0.000
#REF!
0.000
0.000
0.000
0.000
0.000
#REF!
#DIV/0!
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
m2
2.913
#REF!
#REF!
0.000
0.000
#REF!
#REF!
kg
0.496
#REF!
#REF!
0.000
0.000
#REF!
#REF!
0.000
#REF!
#REF!
0.000
#REF!
#REF!
m3
0.270
#REF!
#REF!
0.000
0.000
#REF!
#REF!
m2
1.868
#REF!
#REF!
0.000
0.000
#REF!
#REF!
kg
0.413
#REF!
#REF!
0.000
0.000
#REF!
#REF!
0.000
#REF!
#REF!
0.000
#REF!
#REF!
#DIV/0!
#DIV/0!
0.000
0.000
0.000
0.000
0.000
0.000
m2
0.292
#REF!
#REF!
35.813
0.105
#REF!
#REF!
m2
1.122
#REF!
#REF!
173.286
1.944
#REF!
#REF!
m2
0.226
#REF!
#REF!
0.000
0.000
#REF!
#REF!
m2
0.632
#REF!
#REF!
0.000
0.000
#REF!
#REF!
0.000
0.000
0.000
0.000
0.000
0.000
m'
0.924
#REF!
#REF!
0.000
0.000
#REF!
#REF!
m3
2.320
#REF!
#REF!
0.000
0.000
#REF!
#REF!
unit
4.220
#REF!
#REF!
0.000
0.000
#REF!
#REF!
m2
0.555
#REF!
#REF!
0.000
0.000
#REF!
#REF!
0.000
0.000
0.000
0.000
0.000
0.000
m3
0.467 1940.280
9.055
0.000
0.000 1940.280
9.055
m'
3.961
70.158
2.779
0.000
0.000
70.158
2.779
m'
0.822
160.784
1.322
0.000
0.000
160.784
1.322
m3
3.927
8.013
0.315
0.000
0.000
8.013
0.315
0.000
0.000
0.000
0.000
0.000
0.000
m2
7.189
2.029
0.146
0.000
0.000
2.029
0.146
m2
9.322
3.651
0.340
0.000
0.000
3.651
0.340
0.000
#DIV/0!
0.272
#DIV/0!
0.000
0.000
0.000
0.000
0.000
0.000
0.000
#DIV/0!
0.272
m2
3.083
16.030
0.494
0.000
0.000
16.030
0.494
m2
12.494
2.445
0.305
0.000
0.000
2.445
0.305
0.000
0.000
#REF!
m2
#REF!
6.009
m'
1.373
0.000
m2
1.470
#REF!
0.000
0.000
#REF!
5.234
0.315
0.000
0.000
0.000
0.000
0.000
0.000
78.392
1.077
#DIV/0!
8.447
2.468
0.124
0.000
0.000
0.000
#DIV/0!
0.000
0.000
0.000
0.000
0.000
#REF!
0.000
5.234
0.315
78.392
1.077
#DIV/0!
8.447
2.468
0.124
m2
2.304
142.218
3.277
40.634
0.936
182.852
m2
6.828
#REF!
#REF!
m2
2.341
#REF!
m2
4.277
#REF!
0.000
#REF!
#REF!
0.000
0.000
#REF!
#REF!
#REF!
0.000
0.000
#REF!
#REF!
#REF!
13.474
0.576
#REF!
#REF!
0.000
#REF!
#REF!
ttk
1.222
#REF!
#REF!
9.613
0.117
#REF!
#REF!
ttk
0.056
#REF!
#REF!
0.000
0.000
#REF!
#REF!
0.000
0.000
#DIV/0!
4.213
0.000
0.000
0.000
bh
0.117
544.981
0.636
0.000
0.000
544.981
0.636
bh
0.400
43.612
0.174
0.000
0.000
43.612
0.174
0.000
#DIV/0!
0.328
0.000
0.000
0.000
#DIV/0!
0.000
#DIV/0!
0.328
0.000
0.000
0.000
bh
0.171
0.000
0.000
0.000
0.000
0.000
0.000
bh
0.248
0.000
0.000
0.000
0.000
0.000
0.000
12
0.219
398.374
0.874
0.000
0.000
398.374
0.874
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
13.861
0.460
13.861
0.460
m2
#REF!
3.318
#REF!
#REF!
0.306
0.000
0.000
0.000
0.000
0.000
0.000
#REF!
0.000
0.000
#REF!
0.306
0.000
0.000
#REF!
#REF!
#REF!
0.000
#REF!
0.018
#REF!
0.018
#REF!
#REF!
#REF!
0.000
#REF!
0.280
#REF!
0.280
#REF!
#REF!
#REF!
#REF!
#REF!
0.024
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
0.050
#REF!
#REF!
0.000
0.000
0.000
0.000
0.000
0.000
#REF!
#REF!
#REF!
1.034
#REF!
0.000
#REF!
1.034
#REF!
#REF!
#REF!
0.913
#REF!
0.000
#REF!
0.913
#REF!
#REF!
#REF!
0.066
#REF!
0.000
#REF!
0.066
#REF!
#REF!
#REF!
0.000
#REF!
0.455
#REF!
0.455
#REF!
#REF!
#REF!
#REF!
#REF!
0.000
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
0.000
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
0.000
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
0.000
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
0.000
#REF!
#REF!
#REF!
0.000
0.000
0.000
0.000
0.000
0.000
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
0.136
#REF!
#REF!
0.000
#REF!
#REF!
0.000
#REF!
#REF!
0.000
#REF!
0.136
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
0.000
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
0.000
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
1.825
#REF!
#REF!
ls
JUMLAH
2.911
0.000
0.000
0.000
0.000
0.000
0.000
57.552
1.677
#REF!
6.824
#REF!
Rp
192,500,000.00
179000000.000
13500000.000
0.199
6.53
64.376
1.876
#REF!
93.69 %
#REF!

PEKERJAAN
LOKASI
TAHUN ANGGARAN

: 2012
Minggu Ke
No.
Uraian Pekerjaan
Satuan
Volume
(Rp)
Bobot (%)
Persiapan
ls
1.00
400,000.00
0.195
ls
1.00
400,000.00
0.195
bh
1.00
36,000.00
0.018

m2
316.44
756,465.64
0.368
1
27 Mar
2 Apr
2
3-Apr
9-Apr
3
10-Apr
16-Apr
4
17-Apr
23-Apr
5
24-Apr
30-Apr
6
1 Mei
7 Mei
7
8 Mei
14 Mei
8
15 Mei
21 Mei
9
22 Mei
28 Mei
10
29 Mei
5 Jun
11
6 Jun
12 Jun
12
13 Jun
19 Jun
0.195
0.195
0.000
0.018
II
0.368
0.368
2.620
m2
47.47
5,382,782.05
2.620
m2
316.44
12,805,852.14
6.232
4 Bubungan
30.50
1,821,575.17
0.887
m2
88.02
210,416.21
0.102

1.310
3.116
1.558
2.077
0.887
2.077
0.887
0.102
0.102
2.429
1.310
1.558
2.077
m2
88.02
9,981,723.26
2.429
4.858
2.429
2.429
1.157
m3
0.23
2,376,358.80
1.157
1.157
0.298
8.15
612,373.07
0.298
0.298

m2
59.38
141,938.91
0.069
0.069
m2
59.38
135,285.94
0.066
0.066

m2
59.38
450,953.13
0.219
0.110
m2
59.38
2,402,817.19
1.169
1.169
5 Bubungan
9.50
1,824,442.17
0.888
0.888

30.50
1,417,827.88
0.690
m2
182.34
874,529.04
0.426
0.069
0.066
0.219
0.110
0.000
0.000

3 Plafond R. Kelas
0.690
0.690
0.426
m2
m2
307.69
182.34
27,435,160.64
4,255,058.54
0.213
6.676
6.676
1.035
1.035
13.352
0.213
6.676
2.071
6.676
0.690
0.690
0.690
0.832
4 Plafond Teras
m2
73.25
1,709,388.37
0.832
0.832
0.426
m2
37.50
875,113.50
0.426
0.426
0.245
m2
21.60
504,065.38
0.245
0.245
4.627
m2
611.90
9,507,310.58
4.627

m2
44.80
214,872.00
0.105
4.627
0.105
0.105
1.944
m2
44.80
3,994,641.28
1.944
1.944
0.509
3 Plafond R. Kelas
m2
44.80
1,045,468.93
0.509
m2
93.80
1,457,404.37
0.709
bh
8.00
480,000.00
0.234
0.709

0.234
0.234
0.088
bh
6.00
180,000.00
0.088
bh
8.00
6,842,624.76
3.330
bh
6.00
2,947,360.00
1.434
0.088
1.110
0.478
1.110
1.665
0.478
1.110
1.665
0.478
0.717
0.717

4.527
m2
182.34
18,605,018.61
9.055
2 Lantai Teras
m2
55.96
5,710,296.69
2.779
3 Dinding Depan
m2
31.32
2,700,361.82
1.314
4.527
4.527
4.527
2.779
2.779
1.314
0.657
0.657
0.315
m3
5.60
646,553.97
0.315

m3
1.50
299,726.99
0.146
0.315
0.146
0.146
0.340
m2
10.15
699,410.06
0.340
0.340
0.272
3 Plesteran 1:3
m2
20.30
558,247.55
0.272

m3
0.19
1,015,330.34
0.494
0.272
0.494
0.494
0.305
m3
0.11
627,551.11
0.305

m3
0.12
646,298.71
0.315
XII Pengecatan
1 Dinding Luar
m2
141.51
2,212,052.48
1.077
2 Dinding Dalam
m2
324.34
5,070,101.44
2.468
3 Kolom Teras
m2
16.32
255,118.32
0.124
4 Plafond
m2
307.69
4,809,824.47
2.341
0.305
0.315
0.315
0.538
1.234
1.234
0.124
0.538
0.538
1.234
1.234
0.538
0.124
0.468
0.307
5 Pintu
m2
31.90
1,262,407.01
0.614
0.815
6 Jendela (J-1)
m2
84.68
3,351,137.52
1.631
7 Bouvenleigh
m2
59.85
2,368,414.10
1.153
8 Lisplank Lama
m2
14.32
480,188.12
0.234
m2
6.10
241,406.77
0.117
m2
28.23
1,117,119.71
0.544

m2
18.96
1,306,432.73
0.636
m2
13.04
358,446.80
0.174
m2
18.96
673,775.97
0.328
m2
155.40
9,563,533.56
4.654
0.307
0.307
0.815
0.815
0.936
0.936
0.936
0.936
0.307
0.815
0.576
0.576
1.153
0.234
0.234
0.117
0.117
0.544
0.435
0.636
0.174
0.328

4.654
4.654
0.899
m2
30.00
1,846,242.00
0.899
0.899
0.874
3 Urugan Pasir
SAH Type I
m3
15.54
1,795,373.50
0.874
m2
13.72
945,096.59
0.460
0.874
0.460
0.460
0.306
m2
22.86
628,622.47
0.306
0.306
SAH Type II
6.25
37,744.69
0.018
0.018
6.25
575,250.14
0.280
0.280
5 Urugan Pasir
m3
0.43
49,823.35
0.024
0.024
m2
2.88
102,168.03
0.050
0.050
ttk
17.00
2,125,000.00
1.034
0.018
0.280
0.024
0.050

ttk
15.00
1,875,000.00
0.608
0.426
0.487
0.426
0.913
0.517
0.517
0.456
0.456
0.066
3 Fitting Lampu
bh
17.00
136,000.00
0.066
4 Lampu SL 18 W
bh
17.00
935,000.00
0.455
0.066
0.455
0.455
0.037
5 Sakelar Ganda
bh
5.00
75,000.00
0.037
0.037
0.110
6 Stop Kontak
bh
15.00
225,000.00
0.110
0.110
0.018
7 MCB 4A
bh
1.00
38,000.00
0.018
0.018
0.015
8 Box MCB
bh
1.00
30,000.00
0.015
0.015
0.111
9 Kabel NYM 2x1.5mm

1 Pasang Slot Pintu
50.00
229,000.00
0.111
bh
8.00
718,320.00
0.350
bh
8.00
279,160.00
0.136
0.111
0.350
0.350
0.136
0.136
0.106
bh
8.00
218,740.00
0.106
0.106
0.116
bh
8.00
238,320.00
0.116
bh
8.00
3,600,000.00
1.752
6 Meubelair
ls
1.00
15,000,000.00
7.300
ls
1.00
5,714,250.00
2.781
205,475,000.00
100.00
0.116
1.752

Total
Rencana
Akumulasi Rencana
Realisasi
Akumulasi Realisasi
0.199
0.199
0.199
0.199
0.393
0.393
7.390
7.390
2.198
2.591
9.945
17.335
0.199
0.199
6.299
8.890
14.370
31.705
0.199
0.199
9.170
18.060
15.101
46.806
0.199
0.199
6.486
24.547
9.598
56.404
0.199
0.199
9.368
33.914
11.969
68.373
1.752
1.825
1.825
1.825
1.825
1.825
1.825
1.825
1.825
0.199
0.199
0.199
0.199
0.199
0.199
0.199
0.199
18.376
52.290
7.697
76.071
15.820
68.110
5.817
81.887
5.210
73.321
5.522
87.409
5.527
78.847
6.530
93.939
0.199
0.199
8.502
87.349
3.213
97.152
0.000
0.199
9.109
96.458
97.152
13
20 Jun
26 Jun
14
27 Jun
2 Jul
0.195
0.018
0.509
0.709
0.468
0.109
0.636
0.174
0.328
0.199
1.863
98.321
0.199
1.680
100.000
LAPORAN MINGGUAN
No.
Pekerjaan
Nama Sekolah

: SD Muhammadiyah Gamplo
Lokasi
: Gamplong
Desa Sumberrahayu Kec. M
Jenis Pekerjaan
Volume
(2)
(3)
(1)
Persiapan
II
1
2
3
4

Bubungan
5.40
0.80
2.70
#REF!
1
2
3
4

Bongkar Rangka Atap
2.00
5.12
#REF!
#REF!
III
IV
1
2
3
4
5
V
VI
1.00
50.00
145.60

Bubungan

0.48
8.00
31.60
-
0.72
16.80
2
3
4
5
6
7

Plafond R. Kelas
Plafond Teras
37.92
0.48
10.40
31.60
-
1
2
3
4

Plafond R. Kelas
18.00
18.00
9.00
36.00
1
2
3
4

51.20
0.32
12.00
4.44
1
2
3
4

Lantai Ruang Kelas
Lantai Teras
Dinding Depan
1.00
67.20
16.00
0.71
VII
VIII
IX
XI

3 Plesteran 1:3
76.70
219.20
-

163.20
163.20

#REF!
163.20
XII
1
2
3
4
5
6
7
8
9
10
Pengecatan
Dinding Luar
Dinding Dalam
Kolom Teras
Plafond
Pintu
Jendela (J-1)
Bouvenleigh
Lisplank Lama
102.40
352.76
200.88
151.88
163.20
122.72
10.00
2.00
XIII
XIV
XV

3.00
10.00
-

3 Urugan Pasir
12.00
12.00
12.00

SAH Type I
37.60
#REF!
3
4
5
6
SAH Type II
Urugan Pasir
Plesteran t = 3 cm
#REF!
#REF!
#REF!
#REF!
1
2
3
4
5
6
7
8
9
Fitting Lampu
Lampu SL 18 W
Sakelar Ganda
Stop Kontak
MCB 4A
Box MCB
Kabel NYM 2x1.5mm
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
XVI

1 Pasang Slot Pintu
6 Meubelair
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
1.00
JUMLAH
Rp
192500000
7,000,000.00
PORAN MINGGUAN
Minggu ke : 11
Tanggal
1 s.d. 7 Juni 2012
: Gamplong
Bulan
: Juni
Besar Dana:
: 9 Maret 2012
Rp 205,475,000.00
(4)
Bobot
Pekerjaa
n%
(5)
ls
0.278
0.000
0.000
0.000
0.000
0.000
0.000
ls
3.476
0.000
0.000
0.000
0.000
0.000
0.000
m2
0.485
3.610
0.018
0.000
0.000
3.610
0.018
0.000
0.000
0.000
0.000
0.000
0.000
Satuan
Prestasi pekerjaan
Minggu lalu (%)
Prestasi
Rerata
(6)
(6)/100x(5)
Prestasi pekerjaan
Prestasi pekerjaan
Minggu Ini (%)
Komulatif (%)
Prestasi
Rerata
Prestasi
Rerata
(8)
(8)/100x(5) (6)+(8)
(7)+(9)
m3
0.113
0.000
0.000
0.000
0.000
0.000
0.000
m3
0.088
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000 ########
m3
#REF!
0.017 ########
#REF!
#REF!
6.232
#REF!
#REF!
0.000
0.000
0.000
0.000
0.000
0.000
0.000
#REF!
6.232
#REF!
m3
0.479
0.000
0.000
0.000
0.000
0.000
0.000
m3
2.536
95.779
2.429
0.000
0.000
95.779
2.429
#REF!
#REF!
#REF!
#REF!
#REF!
0.000
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
0.000
#REF!
#REF!
0.000
0.000
0.000
0.000
0.000
0.000
0.000
m2
0.270
#DIV/0!
0.000
0.000
0.000
24.430
0.066
24.430
0.066
m2
0.662
0.000
0.000
33.147
0.219
33.147
0.219
0.000
0.000
kg
0.413
#REF!
#REF!
0.000
#REF!
#REF!
m3
m2
0.404
2.913
#DIV/0!
0.069
0.000
#DIV/0!
0.000
#REF!
#REF!
0.000
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
0.000
0.000
0.000
0.000
0.000
#REF!
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
#REF!
#REF!
0.069
0.000
0.000
#REF!
#DIV/0!
0.000
0.000
kg
0.496
#REF!
#REF!
0.000
#REF!
#REF!
m3
0.270
#REF!
#REF!
m2
1.868
#REF!
#REF!
kg
0.413
#REF!
#REF!
0.000
#REF!
#REF!
0.000
0.000
#REF!
#REF!
0.000
#REF!
#REF!
0.000
0.000
#REF!
#REF!
0.000
0.000
#REF!
#REF!
0.000
0.000
#REF!
#REF!
0.000
#REF!
#REF!
#DIV/0!
#DIV/0!
0.000
0.000
0.000
0.000
0.000
0.000
m2
0.292
#REF!
#REF!
0.000
0.000
#REF!
#REF!
m2
1.122
#REF!
#REF!
0.000
0.000
#REF!
#REF!
m2
0.226
#REF!
#REF!
224.819
0.509
#REF!
#REF!
m2
0.632
#REF!
#REF!
112.206
0.709
#REF!
#REF!
0.000
0.000
0.000
0.000
0.000
0.000
m'
0.924
#REF!
#REF!
0.000
0.000
#REF!
#REF!
m3
2.320
#REF!
#REF!
0.000
0.000
#REF!
#REF!
unit
4.220
#REF!
#REF!
0.000
0.000
#REF!
#REF!
m2
0.555
#REF!
#REF!
0.000
0.000
#REF!
#REF!
0.000
0.000
0.000
0.000
0.000
m3
0.467 1940.280
9.055
0.000
0.000 1940.280
9.055
m'
3.961
70.158
2.779
0.000
0.000
70.158
2.779
m'
0.822
160.784
1.322
0.000
0.000
160.784
1.322
m3
3.927
8.013
0.315
0.000
0.000
8.013
0.315
0.000
0.000
0.000
0.000
2.029
0.146
2.029
0.146
3.651
0.340
3.651
0.340
m2
7.189
m2
9.322
0.000
#DIV/0!
0.272
0.000
0.000
0.000
0.000
0.000
0.000
0.000
#DIV/0!
0.000
0.000
0.000
0.000
0.000
0.000
0.000
#DIV/0!
0.272
m2
3.083
16.030
0.494
0.000
0.000
16.030
0.494
m2
12.494
2.445
0.305
0.000
0.000
2.445
0.305
0.000
0.000
#REF!
m2
#REF!
6.009
m'
1.373
#REF!
0.000
5.234
0.315
0.000
0.000
0.000
0.000
78.392
1.077
0.000
m2
1.470
#DIV/0!
m2
2.304
182.852
m2
6.828
#REF!
#REF!
m2
2.341
#REF!
m2
4.277
#REF!
8.447
2.468
0.000
#REF!
0.000
0.000
0.000
#REF!
0.000
5.234
0.315
78.392
1.077
0.000
0.000
0.000
#DIV/0!
0.000
0.000
#DIV/0!
0.000
0.000
4.213
0.000
0.000
182.852
0.000
0.000
#REF!
#REF!
#REF!
0.000
0.000
#REF!
#REF!
#REF!
0.000
0.000
#REF!
#REF!
#DIV/0!
8.447
2.468
0.124
0.124
4.213
0.000
#REF!
#REF!
0.000
#REF!
#REF!
ttk
1.222
#REF!
#REF!
0.000
0.000
#REF!
#REF!
ttk
0.056
#REF!
#REF!
978.618
0.544
#REF!
#REF!
1)
0.000
0.000
0.000
0.000
0.000
0.000
bh
0.117
544.981
0.636
0.000
0.000
544.981
0.636
bh
0.400
43.612
0.174
0.000
0.000
43.612
0.174
0.000
#DIV/0!
0.328
#DIV/0!
0.000
#DIV/0!
0.328
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
bh
0.171
bh
0.248
0.000
0.000
362.308
0.899
362.308
0.899
12
0.219
398.374
0.874
0.000
0.000
398.374
0.874
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
13.861
0.460
13.861
0.460
m2
#REF!
3.318
#REF!
#REF!
0.306
0.000
0.000
#REF!
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
#REF!
0.306
#REF!
#REF!
#REF!
0.018
#REF!
0.000
#REF!
0.018
#REF!
#REF!
#REF!
0.280
#REF!
0.000
#REF!
0.280
#REF!
#REF!
#REF!
#REF!
#REF!
0.000
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
0.000
#REF!
#REF!
0.000
0.000
0.000
0.000
0.000
0.000
#REF!
#REF!
#REF!
1.034
#REF!
0.000
#REF!
1.034
#REF!
#REF!
#REF!
0.913
#REF!
0.000
#REF!
0.913
#REF!
#REF!
#REF!
0.066
#REF!
0.000
#REF!
0.066
#REF!
#REF!
#REF!
0.455
#REF!
0.000
#REF!
0.455
#REF!
#REF!
#REF!
#REF!
#REF!
0.000
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
0.000
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
0.000
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
0.000
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
0.000
#REF!
#REF!
#REF!
0.000
0.000
0.000
0.000
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
ls
JUMLAH
2.911
#REF!
0.000
#REF!
0.000
#REF!
#REF!
0.000
#REF!
#REF!
0.000
#REF!
#REF!
#REF!
#REF!
0.000
#REF!
#REF!
#REF!
#REF!
0.000
#REF!
#REF!
#REF!
#REF!
0.000
#REF!
#REF!
0.136
0.000
0.000
0.000
0.000
64.376
1.876
#REF!
0.000
0.000
0.000
6.824
#REF!
Rp
0.136
199,500,000.00
0.199
3.21
71.200
2.074
#REF!
97.09 %
#REF!
5,975,000
Rp205,475,000.00

PEKERJAAN
LOKASI
TAHUN ANGGARAN

: 2012
Minggu Ke
No.
Uraian Pekerjaan
Satuan
Volume
(Rp)
Bobot (%)
Persiapan
ls
1.00
400,000.00
0.195
ls
1.00
400,000.00
0.195
bh
1.00
36,000.00
0.018

m2
316.44
756,465.64
0.368
1
27 Mar
2 Apr
2
3-Apr
9-Apr
3
10-Apr
16-Apr
4
17-Apr
23-Apr
5
24-Apr
30-Apr
6
1 Mei
7 Mei
7
8 Mei
14 Mei
8
15 Mei
21 Mei
9
22 Mei
28 Mei
10
29 Mei
5 Jun
11
6 Jun
12 Jun
12
13 Jun
19 Jun
0.195
0.195
0.195
0.018
II
0.368
0.368
2.620
m2
47.47
5,382,782.05
2.620
m2
316.44
12,805,852.14
6.232
4 Bubungan
30.50
1,821,575.17
0.887
m2
88.02
210,416.21
0.102

1.310
3.116
1.558
2.077
0.887
2.077
0.887
0.102
0.102
2.429
1.310
1.558
2.077
m2
88.02
9,981,723.26
2.429
4.858
2.429
2.429
1.157
m3
0.23
2,376,358.80
1.157
1.157
0.298
8.15
612,373.07
0.298
0.298

m2
59.38
141,938.91
0.069
0.069
m2
59.38
135,285.94
0.066
0.066

m2
59.38
450,953.13
0.219
0.110
m2
59.38
2,402,817.19
1.169
1.169
5 Bubungan
9.50
1,824,442.17
0.888
0.888

30.50
1,417,827.88
0.690
m2
182.34
874,529.04
0.426
0.069
0.066
0.219
0.110
1.169
0.888

3 Plafond R. Kelas
0.690
0.690
0.426
m2
m2
307.69
182.34
27,435,160.64
4,255,058.54
0.213
6.676
6.676
1.035
1.035
13.352
0.213
6.676
2.071
6.676
0.690
0.690
0.690
0.832
4 Plafond Teras
m2
73.25
1,709,388.37
0.832
0.832
0.426
m2
37.50
875,113.50
0.426
0.426
0.245
m2
21.60
504,065.38
0.245
0.245
4.627
m2
611.90
9,507,310.58
4.627

m2
44.80
214,872.00
0.105
4.627
0.105
0.105
1.944
m2
44.80
3,994,641.28
1.944
1.944
0.509
3 Plafond R. Kelas
m2
44.80
1,045,468.93
0.509
m2
93.80
1,457,404.37
0.709
bh
8.00
480,000.00
0.234
0.709

0.234
0.234
0.088
bh
6.00
180,000.00
0.088
bh
8.00
6,842,624.76
3.330
bh
6.00
2,947,360.00
1.434
0.088
1.110
0.478
1.110
1.665
0.478
1.110
1.665
0.478
0.717
0.717

4.527
m2
182.34
18,605,018.61
9.055
2 Lantai Teras
m2
55.96
5,710,296.69
2.779
3 Dinding Depan
m2
31.32
2,700,361.82
1.314
4.527
4.527
4.527
2.779
2.779
1.314
0.657
0.657
0.315
m3
5.60
646,553.97
0.315

m3
1.50
299,726.99
0.146
0.315
0.146
0.146
0.340
m2
10.15
699,410.06
0.340
0.340
0.272
3 Plesteran 1:3
m2
20.30
558,247.55
0.272

m3
0.19
1,015,330.34
0.494
0.272
0.494
0.494
0.305
m3
0.11
627,551.11
0.305

m3
0.12
646,298.71
0.315
XII Pengecatan
1 Dinding Luar
m2
141.51
2,212,052.48
1.077
2 Dinding Dalam
m2
324.34
5,070,101.44
2.468
3 Kolom Teras
m2
16.32
255,118.32
0.124
4 Plafond
m2
307.69
4,809,824.47
2.341
0.305
0.315
0.315
0.538
1.234
1.234
0.124
0.538
0.538
1.234
1.234
0.538
0.124
0.468
0.307
5 Pintu
m2
31.90
1,262,407.01
0.614
0.815
6 Jendela (J-1)
m2
84.68
3,351,137.52
1.631
7 Bouvenleigh
m2
59.85
2,368,414.10
1.153
8 Lisplank Lama
m2
14.32
480,188.12
0.234
m2
6.10
241,406.77
0.117
m2
28.23
1,117,119.71
0.544

m2
18.96
1,306,432.73
0.636
m2
13.04
358,446.80
0.174
m2
18.96
673,775.97
0.328
m2
155.40
9,563,533.56
4.654
0.307
0.307
0.815
0.815
0.936
0.936
0.936
0.936
0.307
0.815
0.576
0.576
1.153
0.234
0.234
0.117
0.117
0.544
0.435
0.636
0.174
0.328

4.654
4.654
0.899
m2
30.00
1,846,242.00
0.899
0.899
0.874
3 Urugan Pasir
SAH Type I
m3
15.54
1,795,373.50
0.874
m2
13.72
945,096.59
0.460
0.874
0.460
0.460
0.306
m2
22.86
628,622.47
0.306
0.306
SAH Type II
6.25
37,744.69
0.018
0.018
6.25
575,250.14
0.280
0.280
5 Urugan Pasir
m3
0.43
49,823.35
0.024
0.024
m2
2.88
102,168.03
0.050
0.050
ttk
17.00
2,125,000.00
1.034
0.018
0.280
0.024
0.050

ttk
15.00
1,875,000.00
0.608
0.426
0.487
0.426
0.913
0.517
0.517
0.456
0.456
0.066
3 Fitting Lampu
bh
17.00
136,000.00
0.066
4 Lampu SL 18 W
bh
17.00
935,000.00
0.455
0.066
0.455
0.455
0.037
5 Sakelar Ganda
bh
5.00
75,000.00
0.037
0.037
0.110
6 Stop Kontak
bh
15.00
225,000.00
0.110
0.110
0.018
7 MCB 4A
bh
1.00
38,000.00
0.018
0.018
0.015
8 Box MCB
bh
1.00
30,000.00
0.015
0.015
0.111
9 Kabel NYM 2x1.5mm

1 Pasang Slot Pintu
50.00
229,000.00
0.111
bh
8.00
718,320.00
0.350
bh
8.00
279,160.00
0.136
0.111
0.350
0.350
0.136
0.136
0.106
bh
8.00
218,740.00
0.106
0.106
0.116
bh
8.00
238,320.00
0.116
bh
8.00
3,600,000.00
1.752
6 Meubelair
ls
1.00
15,000,000.00
7.300
ls
1.00
5,714,250.00
2.781
205,475,000.00
100.00
0.116
1.752

Total
Rencana
Akumulasi Rencana
Realisasi
Akumulasi Realisasi
0.199
0.199
0.199
0.199
0.393
0.393
7.390
7.390
2.198
2.591
9.945
17.335
0.199
0.199
6.299
8.890
14.370
31.705
0.199
0.199
9.170
18.060
15.101
46.806
0.199
0.199
6.486
24.547
9.598
56.404
0.199
0.199
9.368
33.914
11.969
68.373
1.752
1.825
1.825
1.825
1.825
1.825
1.825
1.825
1.825
0.199
0.199
0.199
0.199
0.199
0.199
0.199
0.199
18.376
52.290
7.697
76.071
15.820
68.110
5.817
81.887
5.210
73.321
5.522
87.409
5.527
78.847
6.530
93.939
0.199
0.199
8.502
87.349
3.213
97.152
0.596
0.199
9.109
96.458
2.848
100.000
13
20 Jun
26 Jun
14
27 Jun
2 Jul
0.195
0.018
0.509
0.709
0.468
0.109
0.636
0.174
0.328
0.199
1.863
98.321
0.199
1.680
100.000
LAPORAN MINGGUA
Pekerjaan
Nama Sekolah

Lokasi
: Gamplong
No.
Jenis Pekerjaan
Volume
(1)
(2)
(3)
Persiapan
II
1
2
3
4

Bubungan
5.40
0.80
2.70
#REF!
1
2
3
4

Bongkar Rangka Atap
2.00
5.12
#REF!
#REF!
III
IV
1
2
3
4
5
V
1.00
50.00
145.60

Bubungan

0.48
8.00
31.60
-
0.72
VI
1
2
3
4
5
6
7

Plafond R. Kelas
Plafond Teras
16.80
37.92
0.48
10.40
31.60
-
1
2
3
4

Plafond R. Kelas
18.00
18.00
9.00
36.00
1
2
3
4

51.20
0.32
12.00
4.44
1
2
3
4

Lantai Ruang Kelas
Lantai Teras
Dinding Depan
1.00
67.20
16.00
0.71
VII
VIII
IX

3 Plesteran 1:3
76.70
219.20
-

163.20
163.20
XI

#REF!
163.20
XII
Pengecatan
1 Dinding Luar
2 Dinding Dalam
3 Kolom Teras
102.40
352.76
4
5
6
7
8
9
10
XIII
XIV
XV
Plafond
Pintu
Jendela (J-1)
Bouvenleigh
Lisplank Lama
200.88
151.88
163.20
122.72
10.00
2.00

3.00
10.00
-

3 Urugan Pasir
12.00
12.00
12.00

SAH Type I
37.60
#REF!
3
4
5
6
SAH Type II
Urugan Pasir
Plesteran t = 3 cm
#REF!
#REF!
#REF!
#REF!
1
2
3
4
5
6
7
8
9
Fitting Lampu
Lampu SL 18 W
Sakelar Ganda
Stop Kontak
MCB 4A
Box MCB
Kabel NYM 2x1.5mm
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
XVI

1 Pasang Slot Pintu
#REF!
#REF!
#REF!

6 Meubelair
#REF!
#REF!
#REF!

1.00
JUMLAH
Rp
199500000
5,975,000.00
RAN MINGGUAN
Minggu ke 12
Tanggal
: 8 s.d.14 Juni 2012
: Gamplong
Bulan
: Juni
Besar Dana:
Satuan
(4)
Bobot
Prestasi pekerjaan
Pekerjaan
Minggu lalu (%)
Prestasi
Rerata
%
(6)
(6)/100x(5)
(5)
: 9 Maret 2012
Rp 205,475,000.00
Prestasi pekerjaan
Prestasi pekerjaan
Minggu Ini (%)
Komulatif (%)
Prestasi
Rerata
Prestasi
Rerata
(8)
(8)/100x(5) (6)+(8)
(7)+(9)
ls
0.278
0.000
0.000
0.000
0.000
0.000
0.000
ls
3.476
0.000
0.000
5.601
0.195
5.601
0.195
m2
0.485
3.610
0.018
0.000
0.000
3.610
0.018
0.000
0.000
0.000
0.000
0.000
0.000
m3
0.113
0.000
0.000
0.000
0.000
0.000
0.000
m3
0.088
0.000
0.000
0.000
0.000
0.000
0.000
m3
0.017 36066.646
6.232
0.000
0.000 36066.646
6.232
#REF!
#REF!
#REF!
#REF!
0.000
0.000
#REF!
0.000
#REF!
#REF!
0.000
0.000
0.000
m3
0.479
0.000
0.000
0.000
0.000
0.000
0.000
0.000
m3
2.536
95.779
2.429
0.000
0.000
95.779
2.429
#REF!
#REF!
#REF!
#REF!
#REF!
0.000
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
0.000
#REF!
#REF!
0.000
0.000
0.000
0.000
0.000
0.000
0.000
#DIV/0!
m2
0.270
24.430
0.066
0.000
0.000
24.430
0.066
m2
0.662
33.147
0.219
0.000
0.000
33.147
0.219
kg
0.413
#REF!
#REF!
0.000
#REF!
#REF!
0.000
m3
0.404
0.069
#DIV/0!
0.000
0.000
#DIV/0!
1.169
#REF!
#REF!
0.888
#REF!
#REF!
#REF!
#REF!
0.000
0.000
0.000
0.000
0.000
0.000
#REF!
0.000
0.069
0.000
282.910
0.000
#REF!
#DIV/0!
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
m2
2.913
#REF!
#REF!
0.000
0.000
#REF!
#REF!
kg
0.496
#REF!
#REF!
0.000
0.000
#REF!
#REF!
0.000
#REF!
#REF!
0.000
#REF!
#REF!
m3
0.270
#REF!
#REF!
0.000
0.000
#REF!
#REF!
m2
1.868
#REF!
#REF!
0.000
0.000
#REF!
#REF!
kg
0.413
#REF!
#REF!
0.000
0.000
#REF!
#REF!
0.000
#REF!
#REF!
0.000
#REF!
#REF!
#DIV/0!
#DIV/0!
0.000
0.000
0.000
0.000
0.000
0.000
m2
0.292
#REF!
#REF!
0.000
0.000
#REF!
#REF!
m2
1.122
#REF!
#REF!
0.000
0.000
#REF!
#REF!
m2
0.226
#REF!
#REF!
0.000
0.000
#REF!
#REF!
m2
0.632
#REF!
#REF!
0.000
0.000
#REF!
#REF!
0.000
0.000
0.000
0.000
0.000
0.000
m'
0.924
#REF!
#REF!
0.000
0.000
#REF!
#REF!
m3
2.320
#REF!
#REF!
0.000
0.000
#REF!
#REF!
unit
4.220
#REF!
#REF!
0.000
0.000
#REF!
#REF!
m2
0.555
#REF!
#REF!
0.000
0.000
#REF!
#REF!
0.000
0.000
0.000
0.000
0.000
0.000
m3
0.467 1940.280
9.055
0.000
0.000 1940.280
9.055
m'
3.961
70.158
2.779
0.000
0.000
70.158
2.779
m'
0.822
160.784
1.322
0.000
0.000
160.784
1.322
m3
3.927
8.013
0.315
0.000
0.000
8.013
0.315
0.000
0.000
0.000
0.000
0.000
0.000
m2
7.189
2.029
0.146
0.000
0.000
2.029
0.146
m2
9.322
3.651
0.340
0.000
0.000
3.651
0.340
0.000
#DIV/0!
0.272
#DIV/0!
0.000
0.000
0.000
0.000
0.000
0.000
0.000
#DIV/0!
0.272
m2
3.083
16.030
0.494
0.000
0.000
16.030
0.494
m2
12.494
2.445
0.305
0.000
0.000
2.445
0.305
0.000
0.000
#REF!
m2
#REF!
6.009
m'
1.373
0.000
m2
1.470
#REF!
0.000
0.000
#REF!
5.234
0.315
0.000
0.000
0.000
0.000
0.000
0.000
78.392
1.077
#DIV/0!
8.447
2.468
0.124
0.000
0.000
0.000
#DIV/0!
0.000
0.000
0.000
0.000
0.000
#REF!
0.000
5.234
0.315
78.392
1.077
#DIV/0!
8.447
2.468
0.124
m2
2.304
182.852
m2
6.828
#REF!
m2
2.341
m2
4.277
4.213
0.000
0.000
182.852
#REF!
0.000
0.000
#REF!
#REF!
#REF!
#REF!
0.000
0.000
#REF!
#REF!
#REF!
#REF!
0.000
0.000
#REF!
#REF!
0.000
#REF!
#REF!
0.000
#REF!
#REF!
ttk
1.222
#REF!
#REF!
0.000
0.000
#REF!
#REF!
ttk
0.056
#REF!
#REF!
0.000
0.000
#REF!
#REF!
0.000
0.000
#DIV/0!
4.213
0.000
0.000
0.000
bh
0.117
544.981
0.636
0.000
0.000
544.981
0.636
bh
0.400
43.612
0.174
0.000
0.000
43.612
0.174
0.000
#DIV/0!
0.328
0.000
0.000
0.000
#DIV/0!
0.000
#DIV/0!
0.328
0.000
0.000
0.000
bh
0.171
0.000
0.000
0.000
0.000
0.000
0.000
bh
0.248
362.308
0.899
0.000
0.000
362.308
0.899
12
0.219
398.374
0.874
0.000
0.000
398.374
0.874
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
13.861
0.460
13.861
0.460
m2
#REF!
3.318
#REF!
#REF!
0.306
0.000
0.000
0.000
0.000
0.000
0.000
#REF!
0.000
0.000
#REF!
0.306
0.000
0.000
#REF!
#REF!
#REF!
0.018
#REF!
0.000
#REF!
0.018
#REF!
#REF!
#REF!
0.280
#REF!
0.000
#REF!
0.280
#REF!
#REF!
#REF!
#REF!
#REF!
0.000
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
0.000
#REF!
#REF!
0.000
0.000
0.000
0.000
0.000
0.000
#REF!
#REF!
#REF!
1.034
#REF!
0.000
#REF!
1.034
#REF!
#REF!
#REF!
0.913
#REF!
0.000
#REF!
0.913
#REF!
#REF!
#REF!
0.066
#REF!
0.000
#REF!
0.066
#REF!
#REF!
#REF!
0.455
#REF!
0.000
#REF!
0.455
#REF!
#REF!
#REF!
#REF!
#REF!
0.000
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
0.000
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
0.000
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
0.000
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
0.000
#REF!
#REF!
#REF!
0.000
0.000
0.000
0.000
0.000
0.000
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
0.136
#REF!
#REF!
0.000
#REF!
#REF!
0.000
#REF!
#REF!
0.000
#REF!
0.136
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
0.000
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
0.000
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
0.000
#REF!
#REF!
ls
JUMLAH
2.911
0.000
0.000
0.000
0.000
0.000
0.000
71.200
2.074
#REF!
20.472
#REF!
Rp
0.596
2.85
205,475,000.00
199500000.000
5975000.000
91.672
2.670
#REF!
100.00 %
#REF!
Volume
Volume
Biaya
(Rp)
1.00
400,000.00
1.00
1.00
400,000.00
1.00
1.00
0.00
0.00
316.44
36,000.00
0.00
0.00
756,465.64
1.00
316.44
47.47
5,382,782.05
47.47
316.44
12,805,852.14
316.44
30.50
0.00
0.00
88.02
1,821,575.17
0.00
0.00
210,416.21
30.50
88.02
9,981,723.26
88.02
0.23
2,376,358.80
0.23
8.15
0.00
0.00
59.38
612,373.07
0.00
0.00
141,938.91
8.15
59.38
59.38
135,285.94
59.38
59.38
450,953.13
59.38
0.00
59.38
0.00
2,402,817.19
59.38
9.50
1,824,442.17
9.50
88.02
0.00
0.00
30.50
0.00
0.00
0.00
182.34
0.00
0.00
1,417,827.88
0.00
0.00
0.00
874,529.04
182.34
307.69
27,435,160.64
307.69
182.34
4,255,058.54
182.34
73.25
1,709,388.37
73.25
37.50
875,113.50
30.50
21.60
504,065.38
21.60
611.90
0.00
0.00
44.80
9,507,310.58
0.00
0.00
214,872.00
611.90
44.80
3,994,641.28
44.80
44.80
1,045,468.93
44.80
93.80
0.00
0.00
8.00
1,457,404.37
0.00
0.00
480,000.00
93.80
6.00
180,000.00
6.00
8.00
6,842,624.76
8.00
6.00
0.00
0.00
182.34
2,947,360.00
0.00
0.00
18,605,018.61
6.00
182.34
55.96
5,710,296.69
55.96
31.32
2,700,361.82
31.32
5.60
0.00
0.00
646,553.97
0.00
0.00
5.60
30.50
44.80
8.00
1.50
299,726.99
1.50
10.15
699,410.06
10.15
20.30
0.00
0.00
0.19
558,247.55
0.00
0.00
1,015,330.34
20.30
0.11
0.00
0.00
0.12
0.00
0.00
141.51
627,551.11
0.00
0.00
646,298.71
0.00
0.00
2,212,052.48
0.11
141.51
324.34
5,070,101.44
324.34
16.32
255,118.32
16.32
307.69
4,809,824.47
307.69
31.90
1,262,407.01
31.90
84.68
3,351,137.52
84.68
59.85
2,368,414.10
59.85
14.32
480,188.12
14.32
6.10
241,406.77
6.10
28.23
0.00
0.00
18.96
1,117,119.71
0.00
0.00
1,306,432.73
28.23
13.04
358,446.80
13.04
18.96
0.00
0.00
155.40
673,775.97
0.00
0.00
9,563,533.56
18.96
30.00
1,846,242.00
15.54
1,795,373.50
0.19
0.12
18.96
140.40
14.04
0.00
0.00
0.00
13.72
0.00
0.00
0.00
945,096.59
22.86
0.00
0.00
6.25
628,622.47
0.00
0.00
37,744.69
22.86
6.25
575,250.14
6.25
0.43
49,823.35
0.43
2.88
0.00
0.00
17.00
102,168.03
0.00
0.00
2,125,000.00
2.88
17.00
15.00
1,875,000.00
15.00
17.00
136,000.00
17.00
17.00
935,000.00
17.00
5.00
75,000.00
5.00
15.00
225,000.00
15.00
1.00
38,000.00
1.00
1.00
30,000.00
1.00
50.00
0.00
0.00
8.00
229,000.00
0.00
0.00
718,320.00
50.00
8.00
27 maret
3 april
8.00
279,160.00
8.00
10 april
16
17 april
23
8.00
218,740.00
8.00
24 april
30
8.00
238,320.00
8.00
8.00
3,600,000.00
8.00
1.00
0.00
15,000,000.00
0.00
1.00
13.72
6.25
1 may
8 may
14
15 may
21
22 may
28
29 may
6 june
12
13 june
19
0.00
1.00
0.00
5,714,250.00
205,475,674.55
205,475,000.00
0.00
1.00
20 june
26
27 june
3 july
mei
27
27
10
17
april
april
16
23
10
16
april
17
23
april
24
30
may
may
14
may
15
21
may
22
28
june
29
june
12
june
13
19
june
20
26
july
27
july
105
210
15
24
15
22
29
13
20
30
14
21
28
12
19
26

Lap MG Anyjtyty Jtyjytjyjytj

Uploaded by

Document Information

Original Title

Copyright

Available Formats

Share this document

Share or Embed Document

Sharing Options

Did you find this document useful?

Is this content inappropriate?

Copyright:

Available Formats

Lap MG Anyjtyty Jtyjytjyjytj

Uploaded by

Copyright:

Available Formats

BACK UP OF QUANTITY (BOQ)

REHAB GEDUNG SD MUH. GAMPLONG

Pasang Keramik 30x30

3 Plafond Belakang (Timur)

4 Plafond Belakang (Utara dan Selatan)

3 Urugan Pasir (Peninggian Teras)

Pasang Plafond Eternit t = 4 mm

5 Bongkar Plafond Lama

5 List Profil Kayu (Plafond)

Mengganti Genteng Lama (4 R. Kelas-Timur)

2 Ganti Rangka Atap (Reng)

Mengganti Kolom Kayu ke Beton 15x15

Mengganti Jendela dan Bouvenleigh

2 Pasang Jendela Baru (J-1)

3 Bongkar Bouvenleigh Lama

4 Pasang Bouvenleigh baru

5 List Profil Kayu (Plafond)

a) R. Kelas Timur (4 Ruang)

Bongkar dan Pasang Dinding Bata

2 Pasang Dinding Baru

b) R. Kelas Barat (1 Ruang)

Bongkar dan Pasang Dinding Bata

2 Pasang Dinding Baru

Pasang Kolom Praktis, Sloof dan Ring Balk

2 Sloof dan Ring Balk

Penggantian Rangka Atap (R. Kelas Utara)

5 Papan Reuter (Papan 2/20)

Perapian Timur Gedung

Pasang Paving Block (Parkir Utara)

Penggantian Rangka Atap (Parkir Selatan)

2 Bongkar Rangka Atap (Usuk dan Reng)

3 Pasang Rangka Atap (Usuk dan Reng)

4 Ganti Atap Genteng Tanah Liat

Rehab Saluran Drainase

4 Pasang Buis Beton dia. 30cm

Pasang Lisplank Sisi Timur

2 Pengecatan Lisplank Baru

Pasang Plafond Eternit t = 4mm (Satu R.Kelas Barat)

2 Bongkar Plafond Lama

Rekapitulasi Perhitungan Volume (BoQ)

Pasang Keramik 30x30

Mengganti Kolom Kayu ke Beton 15x15

Mengganti Jendela dan Bouvenleigh

Pasang Plafond Eternit t = 4 mm

R. Kelas Timur (4 Ruang)

R. Kelas Barat (1 Ruang)

Mengganti Genteng Lama (4 R. Kelas-Timur)

4 Pasang Bouvenleigh baru

Pasang Kolom Praktis, Sloof dan Ring Balk

Penggantian Rangka Atap (R. Kelas Utara)

Perapian Timur Gedung

Bongkar dan Pasang Dinding Bata

Pasang Paving Block (Parkir Utara)

Penggantian Rangka Atap (Parkir Selatan)

Rehab Saluran Drainase

Bongkar SAH Buis Beton Lama

Pasang Lisplank Sisi Timur

RENCANA ANGGARAN BIAYA (RAB)

: REHAB GEDUNG SD MUHAMMADIYAH GAMPLONG

Mengganti Genteng Lama (4 R. Kelas-Timur)

Penggantian Rangka Atap (R. Kelas Utara)

IV Penggantian Rangka Atap (Parkir Selatan)

Pasang Lisplank Sisi Timur