Sei sulla pagina 1di 11

OSZA CHURCH, Jl.

UPAJIWA, NGAGEL - SURABAYA


No.

TOTAL PRICE
(Rp)

TASK NAME

WEIGHT
(%)

PRELIMINARIES

197,250,000.00

4.44

SUB-STRUCTURE WORKS

476,805,440.00

10.74

SUPER STRUCTURE AND ROOFING WORKS

684,339,810.00

15.41

MASONRY WALL AND WALL FINISHES

401,466,000.00

9.04

FLOOR FINISHES

255,756,800.00

5.76

CEILING FINISHES

201,982,800.00

4.55

DOOR AND WINDOWS

230,137,950.48

5.18

PAINTING

71,295,000.00

1.61

MISCELLANOUS

360,086,000.00

8.11

10

EXTERNAL WORKS

426,641,575.00

9.61

11

MECHANICAL AND ELECTRICAL WORKS

870,381,354.00

19.60

12

PROVISIONAL AND DAY WORK ALLOWANCES

265,260,000.00

5.97

4,441,402,729.48

100.00

Total
Cummulative planned progress (%)
Actual progress (%)
Deviation (%)

:
:
:
:

March
4

100%

0.1433

April
1

0.1433

0.1433

0.1433

Commencement date
26th March 2002

50%

0%
0.1433

0.1433

0.1433

0.1433

0.1433

0.2865

0.4298

0.5731

Acknowledged by :
THE CHURCH OF JESUS CHRIST OF LATTER DAY SAINTS

SUBANDRIYO
Chairman
-

0.1295

0.2591

0.3886

0.5181

0.6477

1.6247

TIME SCHEDULE OF OSZA CHURCH - SURABAYA


May

June

July

0.1433

0.1433

0.1433

0.1433

0.1433

0.1433

0.1433

0.1433

0.1433

0.1433

0.1433

0.1433

0.1433

1.0735

1.0735

1.0735

1.0735

1.0735

1.0735

1.0735

1.0735

1.0735

1.0735

1.4007

1.4007

1.4007

1.4007

1.4007

1.4007

1.4007

0.6026

0.6026

0.6026

0.2520

0.2520

0.2520

0.2056

0.2056

0.2056

0.2056

0.5056

0.2520

0.2520

0.2520

0.2520

0.2520

0.1433

1.2168

1.2168

1.2168

1.2168

1.4688

2.8696

2.8696

3.0752

3.0752

3.6778

2.6042

2.9042

0.7163

1.9331

3.1499

4.3667

5.5836

7.0524

9.9219

12.7915

15.8666

18.9418

22.6196

25.2238

28.1280

Approved by :
PT. CAMERON CHISHOLM NICOL INDONESIA

JOSE EDWIN L. PUNZAL


Construction Manager
2.7431

3.8614

4.9797

6.2276

8.3648

11.0394

13.8936

16.8196

19.7456

23.1473

25.6395

28.1318

30.9889

AYA
1

August
3

September
2
3

0.1433

0.1433

0.1433

0.1433

0.1433

0.1433

0.1433

0.1433

0.1433

0.1433

0.1433

0.1433

0.1433

1.4007

1.4007

1.4007

1.4007

0.6026

0.6026

0.6026

0.6026

0.6026

0.6026

0.6026

0.6026

0.6026

0.6026

0.6026

0.6026

0.4799

0.4799

0.4799

0.4799

0.4799

0.4799

0.4799

0.4799

0.4799

0.4799

0.4799

0.4548

0.4548

0.4548

0.4548

0.4548

0.4548

0.4548

0.4548

0.4548

0.5757

0.7757

0.7757

0.7757

0.5757

0.1605

0.1605

0.1605

0.1605

0.1605

0.1605

0.1605

0.1605

0.1605

0.3757

0.3757

0.3757

0.5757

October

November

0.3791

0.3791

0.3791

0.5791

0.5791

0.5791

0.5791

0.5791

0.7791

0.7791

0.7791

0.5791

0.5056

0.5056

0.5056

0.5056

0.5056

0.5056

0.5056

0.5056

0.8056

0.8056

0.8056

0.8056

0.5056

0.2520

0.2520

0.2520

0.2520

1.4520

1.4520

1.4520

1.4520

2.0520

2.0520

1.4520

1.4520

1.4520

0.8532

0.8532

0.8532

0.8532

0.8532

3.2799

3.6590

4.1389

4.3389

4.9534

5.1534

5.1534

5.1534

6.7066

6.3309

5.7309

5.7309

4.6283

31.4079

35.0669

39.2058

43.5447

48.4982

53.6516

58.8050

63.9585

70.6651

76.9961

82.7270

88.4580

93.0863

34.2795

37.9276

41.6995

45.275

49.2595

53.944

58.6285

63.313

68.8172

74.0295

79.5229

85.2163

91.0068

0.1433

Remark

100

November
2

0.1433

a.

Completion date
21st November 2002

b.
c.

Commencement date, 26th March 2002


Construction period = 240 calendar days
Practical Completion Date, 21st November 2002

0.4799

50

0.4548

0.1605
0.5791

0.5791

1.4520

0.7098

0.8532

0.8532

4.6283

2.2854

97.7147

100.0000

0.5056

100.0000

Jakarta, 26th March 2002


Proposed by :
PT. BUDI KREASI UTAMASEJATI

Ir. YEYE SUWANDI


Director
95.9595

99.5758 ###

OSZA CHURCH, Jl. UPAJIWA, NGAGEL - SURABAYA


MARCH

No.

TASK NAME

TOTAL PRICE (Rp)

WEIGHT
(%)

Date

APRIL

24 25 26 27 28 29 30 31 1 2 3

Working day

PRELIMINARIES

197,250,000.00

4.4412

SUB-STRUCTURE WORKS

476,805,440.00

10.7355

SUPER STRUCTURE AND ROOFING WORKS

684,339,810.00

15.4082

MASONRY WALL AND WALL FINISHES

401,466,000.00

9.0392

FLOOR FINISHES

255,756,800.00

5.7585

CEILING FINISHES

201,982,800.00

4.5477

100%

9 10 11 12 13 14 15 16 17

6 7 8 9 10 11 12 13 14 15 16 17 18 19 20 21 22 23

0.1295

0.1295

18 19 20 21 22 23 24 25 26 27 28 29 30

26

0.1295

0.1295

Commencement date
th

0.1295
0.8475

March 2002

50%
7

DOOR AND WINDOWS

230,137,950.48

5.1817

PAINTING

71,295,000.00

1.6052

MISCELLANOUS

360,086,000.00

8.1075

10

EXTERNAL WORKS

426,641,575.00

9.6060

11

MECHANICAL AND ELECTRICAL WORKS

870,381,354.00

19.5970

12

PROVISIONAL AND DAY WORK ALLOWANCES

265,260,000.00

5.9724

Total :
Cummulative planned progress (%) :
Actual progress (%) :
Deviation (%) :

Acknowledged by :
THE CHURCH OF JESUS CHRIST OF LATTER DAY SAINTS

SUBANDRIYO
Chairman

4,441,402,729.48

0%

100.00
0

24 25 26 27 28 29 30 31 32 33 34 35 36 37 38 39 40 41 42 43 44
4

0.1295

0.1295

0.1295

0.1295

0.1295

0.1295

0.9771

0.1295

0.2591

0.3886

0.5181

0.6477

1.6247

MAY

JUNE

9 10 11 12 13 14 15 16 17 18 19 20 21 22 23 24 25 26 27 28 29 30 31

JULY

9 10 11 12 13 14 15 16 17 18 19 20 21 22 23 24 25 26 27 28 29 30

45 46 47 48 49 50 51 52 53 54 55 56 57 58 59 60 61 62 63 64 65 66 67 68 69 70 71 72 73 74 75 76 77 78 79 80 81 82 83 84 85 86 87 88 89 90 91 92 93 94 95 96 97 98
7

10

11

12

13

14

10

11

12

13

14

15

16

17

18

99 100 101 102 103 104 105 106 107 108 109 110 111 112 113 114 115
15

16

0.1295

0.1295

0.1295

0.1295

0.1295

0.1295

0.1295

0.1295

0.1295

0.1295

0.9888

0.9888

0.9888

0.9888

0.9888

0.9888

0.9888

0.9888

0.9888

0.9888

0.7167

1.2542

1.2542

1.2542

1.2542

1.2542
0.4757

0.1795

0.2513

0.2513

0.2513

0.1295

0.3022

0.3022

0.3022

0.3022

0.3022

0.3022

1.1183

1.1183

1.1183

1.2478

2.1372

2.6747

2.8542

2.9260

2.9260

3.4017

2.7431

3.8614

4.9797

6.2276

8.3648

11.0394

13.8936

16.8196

19.7456

23.1473

Approved by :
PT. CAMERON CHISHOLM NICOL INDONESIA

JOSE EDWIN L. PUNZAL


Construction Manager

TIME SCHEDULE OF OSZA CHURCH - SURABAYA


JULY

AUGUST
19

20

21

22

23

24

25

26

27

28

29

30

31

10

11

12

13

14

15

16

SEP
17

18

19

20

21

22

23

24

25

26

27

28

29

30

31

10

11

12

13

14

116 117 118 119 120 121 122 123 124 125 126 127 128 129 130 131 132 133 134 135 136 137 138 139 140 141 142 143 144 145 146 147 148 149 150 151 152 153 154 155 156 157 158 159 160 161 162 163 164 165 166 167 168 169 170 171 172 173
17

18

19

20

21

22

23

24

0.1295

0.1295

0.1295

0.1295

0.1295

0.1295

0.1295

1.2542

1.2542

1.2542

1.2542

1.2542

1.2542

0.8958

0.5550

0.5550

0.5550

0.5550

0.5550

0.5550

0.3096

0.4334

0.3649

0.5109

0.5109

0.5109

25

0.1295

0.5550

0.5550

0.4334

0.4334

0.1197

0.4189

0.5109

0.5109

0.0422

0.1479

0.2875

0.3354

0.3354

0.3354

0.5354

0.2513

0.2513

0.2513

0.2513

0.2513

0.2513

0.2513

0.4513

0.3022

0.3022

0.3022

0.3022

0.3022

0.3022

0.3022

0.8022

2.4922

2.4922

2.8571

3.2906

3.6481

3.7719

3.5755

3.9845

25.6395

28.1318

30.9889

34.2795

37.9276

41.6995

45.2750

49.2595

53

SEPTEMBER
15

16

OCTOBER
17

18

19

20

21

22

23

24

25

26

27

28

29

30

10

11

12

13

14

15

16

NOV
17

18

19

20

21

22

23

24

25

26

27

28

29

30

31

10

11

174 175 176 177 178 179 180 181 182 183 184 185 186 187 188 189 190 191 192 193 194 195 196 197 198 199 200 201 202 203 204 205 206 207 208 209 210 211 212 213 214 215 216 217 218 219 220 221 222 223 224 225 226 227 228 229 230 231
25

26

27

28

29

30

31

32

33

0.1295

0.1295

0.1295

0.1295

0.1295

0.1295

0.1295

0.1295

0.1295

0.5550

0.5550

0.5550

0.5550

0.5550

0.5550

0.5550

0.2379

0.4334

0.4334

0.4334

0.4334

0.4334

0.4334

0.4334

0.4334

0.4334

0.4189

0.4189

0.4189

0.4189

0.4189

0.4189

0.4189

0.4189

0.4189

0.5109

0.5109

0.5109

0.5109

0.2189

0.1479

0.1479

0.1479

0.1479

0.1479

0.1479

0.1479

0.1479

0.1479

0.5354

0.5354

0.5354

0.5354

0.5354

0.5354

0.7354

0.7354

0.9070

0.6513

0.6513

0.6513

0.6513

0.6513

0.6513

0.6513

0.8513

0.7941

1.3022

1.3022

1.3022

1.3022

1.3022

1.8022

1.8022

2.0165

1.3022

0.8197

0.8197

0.8197

0.8197

0.8197

0.8197

4.6845

4.6845

4.6845

5.5042

5.2123

5.4934

5.6934

5.7905

4.9527

53.9440

58.6285

63.3130

68.8172

74.0295

79.5229

85.2163

91.0068

95.9595

NOVEMBER
12

13

14

15

16

17

18

19

20 21 22 23 24 25

REMARK

232 233 234 235 236 237 238 239 240


34

0.1295

0.0370

Completion date

a. Commencement Date, 26th March 2002


b. Contruction Period = 240 Calender Days

21 November 2002
st

c. Practical Completion Date, 21st November 2002

0.2477
0.2394

0.0845
0.5354

0.1530

0.2579
1.3022
0.8197

0.2342

3.6163

0.4242

99.5758

100.0000

Jakarta, July 2, 2002


Proposed by :
PT. BUDI KREASI UTAMASEJATI

Ir. YEYE SUWANDI


Director

Engineer
Project

:
:

PT. Cameron Chisholm Nicol Indonesia


OSZA Church - Surabaya

Contractor
Work Package

:
:

PT. BUDI KREASI UT


MAIN CONTRACT

OSZA CHURCH - SURABAYA PROJECT


PT. BUDI KREASI UTAMASEJATI
100.00

90.00

80.00

Practical Completion Date


21 November 2002
70.00

PERCENTAGE

60.00

Plan Cumulative Progress


50.00

Actual Cumulative Progress


40.00

30.00

20.00

10.00

20/08/02

27/08/02

03/09/02

10/09/02

08/10/02

15/10/02

22/10/02

29/10/02

0.39

0.52

0.65

1.62

2.74

3.86

4.98

6.23

8.36

11.04

13.89

16.82

19.75

23.15

25.64

28.13

30.99

34.28

37.93

41.70

45.28

49.26

53.94

58.63

63.31

68.82

74.03

79.52

85.22

1.26

1.62

2.83

4.34

4.76

5.54

10.90

11.75

12.55

15.02

17.57

19.22

23.70

25.38

32.46

33.28

35.12

38.18

48.18

52.26

54.32

54.99

57.59

70.05

71.68

71.95

72.44

75.19

83.91

86.40

Deviation :

0,00

0.87

1.00

1.23

2.31

3.69

3.13

2.79

7.04

6.77

6.32

6.66

6.53

5.33

6.88

5.64

9.32

7.64

6.99

7.19

13.90

14.33

12.62

9.72

8.33

16.11

13.05

8.63

3.62

1.16

4.38

1.18

##

##

##

##

##

##

##

##

# ###

### ### ###

###

0,0

##

##

##

##

##

##

##

# ###

### ### ###

###

01/10/02

13/08/02

0.26

1.00

##

24/09/02

02/07/02

0.13

0,00

##

17/09/02

25/06/02

0,00

##

06/08/02

18/06/02

Plan Cumulative Progress :


Actual Cumulative Progress :

0,0

30/07/02

14/05/02

23/07/02

07/05/02

16/07/02

30/04/02

09/07/02

23/04/02

11/06/02

16/04/02

04/06/02

09/04/02

28/05/02

02/04/02

21/05/02

26/03/02

0,00

c:saviec\osza\schedule\scurve

PT. BUDI KREASI UTAMASEJATI


MAIN CONTRACT

CH - SURABAYA PROJECT

19/11/02

22/11/02

12/11/02

05/11/02

29/10/02

KREASI UTAMASEJATI

85.22

91.01

95.96

99.6

100.0

86.40

89.62

91.31

93.18

1.18

(1.39)

(4.65)

(6.40)

c:saviec\osza\schedule\scurve

Potrebbero piacerti anche