Factory F3 - Prog

CALCULATION

NO Line
a b UNIT TOTAL UNIT

I FACTORY-3

1 Wall Grid Y24

Batako/Hebel Y24 5.23 x 8.00 = M² 41.84 x 8
Y24 3.40 x 8.00 = M² 27.20 x 13

Sub Total =
Jendela Y24 3.35 x 1.20 = M² 4.02 x 40

Opening Jendela Y24 #REF! x #REF! = M² #REF! x #REF!

Opening Boven Y24 #REF! x #REF! M² #REF! x #REF!

Sub Total =

Colom practice Y24 #REF! x #REF! = M #REF! x #REF!

Y24 #REF! x #REF! = M #REF! x #REF!

Beam practice Y24 8.00 x 2.00 = M 16.00 x 20

Y24 8.00 x 1.00 = M 8.00 x 4
Y24 4.00 x 2.00 = M 8.00 x 4

1 Wall Sekat
Batako/Hebel 6.00 x 4.10 = M² 24.60 x 9
6.00 x 3.50 = M² 21.00 x 7

Sub Total =
tory F3 - Progress
VOLUME
Ttl Hebel-
Complete Coloum
(M²) opening Plester (M²) Aci (M²) Beam (M) Cat (M²)
Work (M)
(M²)

334.72
353.60

688.32
160.80

#REF!
#REF!

#REF! #REF! #REF! #REF! #REF!

#REF!
#REF!

#REF!

320.00
32.00
32.00

384.00

#REF!

221.40
147.00

368.40
 CALCULATION SHEET PROJEC
PROJECT DAEHAN GLOBAL BREBES

QUANTITY
JUMLAH
No. Description
Lenght (m') TITIK
TOTAL (m') Qt'y
A B C D E F

D GROUND BEAM

GB 10D b 35,000.00 35,000 6

Sloof f 35,000.00 35,000 6

c a e

BEGEL 0.025 0.15 0.25 0.15 0.15 0.025 0.60 176 -

TOTAL
SHEET PROJECT
AN GLOBAL BREBES

SATUAN
TOTAL(m') Weight (kg) D 16 D13 D 10 D 8 Remarks
BATANG

210,000 17,500 331,430 17,500

210,000 17,500 129,465 17,500

106 8.80 65 9

460,961 - 9 -

633.60 44.00 Request By :

Alifa Rahma
 FOUNDATION F1 & F2 CALCULATION
CALCULATION
NO DESCRIPTION
a b c UNIT TOTAL

A. FOUNDATION FAC 1

excavation 2.00 2.00 1.60 = M2 6.40

2.00 2.00 1.60 = M2 6.40
1.00 1.00 1.60 = M2 1.60
sand layer 2.00 2.00 0.10 = M2 0.40
2.00 2.00 0.10 = M2 0.40
1.00 1.00 0.10 = M2 0.10
lean concrete 2.00 2.00 0.05 = M2 0.20
2.00 2.00 0.05 = M2 0.20
1.00 1.00 0.05 = M2 0.05
formwork 4.80 0.55 = M2 5.35
4.80 0.40 = M2 5.20
2.40 0.49 = M2 2.89
concrete 2.40 1.12 = M3 3.52
2.40 0.26 = M3 2.66
0.60 0.31 = M3 0.91

TOTAL

CALCULATION
NO DESCRIPTION
a b c UNIT TOTAL

A. FOUNDATION FAC 2

excavation 2.00 2.00 1.60 = M2 6.40

2.00 2.00 1.60 = M2 6.40
1.00 1.00 1.60 = M2 1.60
sand layer 2.00 2.00 0.10 = M2 0.40
2.00 2.00 0.10 = M2 0.40
1.00 1.00 0.10 = M2 0.10
lean concrete 2.00 2.00 0.05 = M2 0.20
2.00 2.00 0.05 = M2 0.20
1.00 1.00 0.05 = M2 0.05
formwork 4.80 0.55 = M2 5.35
4.80 0.40 = M2 5.20
2.40 0.49 = M2 2.89
concrete 2.40 1.12 = M3 3.52
 2.40 0.26 = M3 2.66
0.60 0.31 = M3 0.91

TOTAL
CULATION

VOLUME VOL TOTAL (Kg)

UNIT

x 2 12.80
x 5 32.00
x 1 1.60 46.40
x 2 0.80
x 5 2.00
x 1 0.10 2.90
x 2 0.40
x 5 1.00
x 1 0.05 1.45
x 2 10.70
x 5 26.00
x 1 2.89 39.59
x 2 7.04
x 5 13.28
x 1 0.91 21.23

111.57

VOLUME VOL TOTAL (Kg)

UNIT

x 2 12.80
x 5 32.00
x 1 1.60 46.40
x 2 0.80
x 5 2.00
x 1 0.10 2.90
x 2 0.40
x 5 1.00
x 1 0.05 1.45
x 2 10.70
x 5 26.00
x 1 2.89 39.59
x 2 7.04
x 5 13.28
x 1 0.91 21.23

111.57
 LANDSCAPE AREA CALCULATION

SISA
NO DESCRIPTION VOLUME PROGRESS REMARK
PEKERJAAN

1 AREA 1 364.60 364.60 -

2 AREA 2 185.84 185.84 -
3 AREA 3 268.40 268.40 -
4 AREA 4 1,333.40 1,333.40 -
5 AREA 5 9,161.20 4,563.00 4,598.20
6 AREA 6 909.25 909.25 -
7 AREA 7 336.27 336.27 -
8 AREA 8 165.35 165.35 -
TOTAL 12,724.31 8,126.11 4,598.20
 ROOFING F1 & F2 CALCULATION
CALCULATION
NO DESCRIPTION
a b c UNIT TOTAL

A. OVERSTEK FAC 1
Overstek (WF 150) 0.79 14.00 = Kg 11.07
1/2 Overstek (WF 150) 0.41 14.00 = Kg 5.74
Plat Overstek 0.01 0.30 7,850.00 = Kg 23.55
Purlin (CNP 200x75x20) 195.00 7.52 = Kg 1,465.75
Plat Purlin 0.006 0.20 7,850.00 = Kg 9.42
Listplank (CNP 100x50x20) 8.00 2.92 = Kg 23.33
9.50 2.92 = Kg 27.71
Flashing (WF 150) 8.00 0.29 = Kg 2.31
9.00 0.29 = Kg 2.60
Clading Listplank 0.60 195.00 = M2 117.00

TOTAL

CALCULATION
NO DESCRIPTION
a b c UNIT TOTAL

B. OVERSTEK FAC 2
Overstek (WF 150) 0.79 14.00 = Kg 11.07
1/2 Overstek (WF 150) 0.41 14.00 = Kg 5.74
Plat Overstek 0.01 0.30 7,850.00 = Kg 23.55
Purlin (CNP 200x75x20) 195.00 7.52 = Kg 1,465.75
Plat Purlin 0.006 0.20 7,850.00 = Kg 9.42
Listplank (CNP 100x50x20) 8.00 2.92 = Kg 23.33
9.50 2.92 = Kg 27.71
Flashing (WF 150) 8.00 0.29 = Kg 2.31
9.00 0.29 = Kg 2.60
Clading Listplank 0.60 195.00 = M2 117.00

TOTAL
LATION

VOLUME VOL TOTAL (Kg)

UNIT

x 25 276.85
x 25 143.50
x 25 588.75 1,009.10
x 1 1,465.75
x 25 235.50 1,701.25
x 22 513.33
x 2 55.42 568.75
x 22 50.86
x 2 5.20 56.07
x 1 117.00

3,335.17

VOLUME VOL TOTAL (Kg)

UNIT

x 25 276.85
x 25 143.50
x 25 588.75 2,018.20
x 1 1,465.75
x 25 235.50 3,402.50
x 22 513.33
x 2 55.42 1,137.50
x 22 50.86
x 2 5.20 112.13
x 1 117.00

6670.332
 ADDITIONAL WORK CALCULATION
Client : PT. DAEHAN GLOBAL
Location : BREBES , JAWA TENGAH
I. Additional Work
CONTRACT
NO. DESCRIPTION UNIT QT'Y CONTRACT SELISIH MATERIAL
PRICE

a. Add Work Other

1 Sumur bor pcs 4.00 8.00 4.00 115,000,000.00
2 Lean Concrete M2 17,410.7 13,757.0 3,653.7 13,237.00
3 Pengelupasan tanah Parking Area Moto M3 5,862.0 - 5,862.0 -

b. Add Work Mess Korea

sekat dinding kamar tidur & kamat man M2 32,103.00 1,567.82 30,535.18 65,000.00
bedroom door unit 26.00 18.00 8.00 3,450,000.00
bathroom door unit 28.00 20.00 8.00 1,512,000.00
windows bedroom unit 35.00 24.00 11.00 2,764,800.00
kloset unit 26.00 8.00 18.00 2,650,000.00
washtafel unit 26.00 8.00 18.00 1,600,000.00

c. Add Work Mosque

Pondasi Pile Cap (+4 point)
excavation M3 46.40 - 46.40 -
sand layer M3 0.40 - 0.40 160,000.00
lean concrete M3 0.20 - 0.20 720,000.00
formwork M3 4.80 - 4.80 77,600.00
round bar Kg 2,154.45 - 2,154.45 7,900.00
concrete M3 2.80 - 2.80 790,000.00
backfill M3 43.60 - 43.60 -
disposal M2 4.00 - 4.00 -
grouting point 32.00 - 32.00 80,300.00
anchor bolt Ea 16.00 - 16.00 85,000.00
Ground Beam
LC M3 1.55 - 1.55 720,000.00
formwork M2 39.00 - 39.00 77,600.00
round bar kg - - 7,900.00
concrete M3 - - 790,000.00

d. Add Work security,EPTE,clinic

sekat pada waiting room M2 24.00 - 24 93,000.00
pintu mushola dan kitchen pada waitin pcs 2.00 - 2 3,450,000.00
tirai kliinik M' 10,546.00 - 10,546.00 16,897,003.00

e. Add Work fac 1

cladding lisplank kg 1,801.94 - 1,801.94 224,700.00
1/2 overstek kg 14,179.20 - 14,179.20 154,000.00
overstek kg 28,358.60 4,946.00 23,412.60 9,600.00
canal C kg 4,300.80 74,213.00 (69,912.20) 9,600.00
 timbunan limestone M3 3,280.00 - 3,280.00 176,600.00
pasang dinding f 1 M2 224.27 - 224.27 80,300.00
plester,aci M2 448.54 - 448.54 32,500.00
cat M2 448.54 - 448.54 19,300.00
Pile Work
supply pile M' 56.00 - 56.00 180,000.00
driving pile M' 56.00 - 56.00 -
pile head treatment point 56.00 - 56.00 -
Foundation Work
excavation M3 46.40 - 46.40 -
sand layer M3 2.90 - 2.90 160,000.00
lean concrete M3 1.45 - 1.45 720,000.00
formwork M2 18.00 - 18.00 77,600.00
round bar Kg 1,174.21 - 1,174.21 7,900.00
concrete M3 19.86 - 19.86 790,000.00
backfill M3 26.54 - 26.54 -
disposal M2 29.00 - 29.00 -
grouting point 56.00 - 56.00 80,300.00
anchor bolt Ea 36.00 - 36.00 85,000.00
Ground Beam
LC M3 0.84 - 0.84 720,000.00
formwork M2 61.60 - 61.60 77,600.00
round bar kg 37.42 - 37.42 7,900.00
concrete M3 4.48 - 4.48 790,000.00
line mark floor factory M' 4,633.76 - 4,633.76
panah jalur darurat (panah besar) M' 280.00 - 280.00
panah jalur darurat (panah kecil) M' 403.20 - 403.20
Sekat utility room M2 55.40 - 55.40
Door check room (2100x900) pcs 1.00
Washtafel (check room) pcs 1.00
Bivamesh M2 207.60

f. Add Work fac 2

cladding lisplank kg 1,801.94 - 1,801.94 224,700.00
1/2 overstek kg 14,179.20 - 14,179.20 154,000.00
overstek kg 28,358.60 4,946.00 23,412.60 9,600.00
canal C kg 4,300.80 74,213.00 (69,912.20) 9,600.00
pasang dinding f 1 M2 224.27 - 224.27 80,300.00
plester,aci M2 448.54 - 448.54 32,500.00
cat M2 448.54 - 448.54 19,300.00
Pile Work
supply pile M' 56.00 - 56.00 180,000.00
driving pile M' 56.00 - 56.00 -
pile head treatment point 56.00 - 56.00 -
Foundation Work
excavation M3 46.40 - 46.40 -
sand layer M3 2.90 - 2.90 160,000.00
lean concrete M3 1.45 - 1.45 720,000.00
formwork M3 18.00 - 18.00 77,600.00
round bar Kg 1,174.21 - 1,174.21 7,900.00
concrete M3 19.86 - 19.86 790,000.00
 backfill M3 26.54 - 26.54 -
disposal M3 29.00 - 29.00 -
grouting point 56.00 - 56.00 80,300.00
anchor bolt Ea 36.00 - 36.00 85,000.00
Ground Beam
LC M3 0.84 - 0.84 720,000.00
formwork M2 61.60 - 61.60 77,600.00
round bar kg 37.42 - 37.42 7,900.00
concrete M3 4.48 - 4.48 790,000.00
sekat utility room M2 63.90 - 63.90
single door (2100x900) pcs 3.00 - 3.00
window (1600x1200) pcs 1.00 - 1.00
Bivamesh M' 207.60
line mark floor factory M' 4,633.76 - 4,633.76
panah jalur darurat (panah besar) M' 280.00 - 280.00
panah jalur darurat (panah kecil) M' 403.20 - 403.20

g. Add Work warehouse

panah jalur darurat (panah besar) M' 52.05 - 52.05
panah jalur darurat (panah kecil) M' 20.23 - 20.23

h. Add Work Washing

timbunan batu limestone M3 1,354.29 - 1,354.29 176,600.00

Sub Total

Prepared By : Checked By :

Alifa Rahmmadhant Eko Prasetyo

AL WORK CALCULATION

CONTRACT CONTRACT
MATERIAL LABOR REMARKS
AMOUNT PRICE AMOUNT

460,000,000 78,000,000 312,000,000

48,364,556 25,000 91,343,500
- -

1,984,786,700 35,000 1,068,731,300

27,600,000 350,000 2,800,000
12,096,000 181,500 1,452,000
30,412,800 414,720 4,561,920
47,700,000 650,000 11,700,000
28,800,000 350,000 6,300,000

- 48,200 2,236,480
64,000 58,900 23,560
144,000 96,300 19,260
372,480 55,000 264,000
17,020,155 1,600 3,447,120
2,212,000 96,300 269,640
- 37,500 1,635,000
- 32,100 128,400
2,569,600 13,400 428,800
1,360,000 18,700 299,200

1,116,000 96,300 149,265

3,026,400 55,000 2,145,000
- 1,600 -
- 96,300 -

2,232,000 32,100 770,400

6,900,000 3,450,000 6,900,000
16,897,003 - -

404,895,918 85,600 154,246,064

2,183,596,800 12,800 181,493,760
224,760,960 12,800 299,681,280
- 671,157,120 12,800 - 894,876,160
 579,248,000 58,900 193,192,000
18,008,881 32,100 7,199,067
14,577,550 40,000 17,941,600
8,656,822 8,500 3,812,590

10,080,000 - -
- 60,000 3,360,000
- 80,300 4,496,800

- 48,200 2,236,480
464,000 58,900 170,810
1,044,000 96,300 139,635
1,396,800 55,000 990,000
9,276,259 1,600 1,878,736
15,689,400 96,300 1,912,518
- 37,500 995,250
- 32,100 930,900
4,496,800 13,400 750,400
3,060,000 18,700 673,200

604,800 96,300 80,892

4,780,160 55,000 3,388,000
295,586 1,600 59,866
3,539,200 96,300 431,424

404,895,918 85,600 154,246,064

2,183,596,800 12,800 181,493,760
224,760,960 12,800 299,681,280
- 671,157,120 12,800 - 894,876,160
18,008,881 32,100 7,199,067
14,577,550 40,000 17,941,600
8,656,822 8,500 3,812,590

10,080,000 - -
- 60,000 3,360,000
- 80,300 4,496,800

- 48,200 2,236,480
464,000 58,900 170,810
1,044,000 96,300 139,635
1,396,800 55,000 990,000
9,276,259 1,600 1,878,736
15,689,400 96,300 1,912,518
 - 37,500 995,250
- 32,100 930,900
4,496,800 13,400 750,400
18,700 673,200

604,800 96,300 80,892

4,780,160 55,000 3,388,000
295,586 1,600 59,866
3,539,200 96,300 431,424

239,167,614 58,900 79,767,681

7,985,162,941 1,374,550,749

Approved By :

Choi Won Tai

 REBAR GROUND BEAM MOSQUE CALCULAT
PROJECT DAEHAN GLOBAL BREBES

QUANTITY
No. Description Drawing TOTAL(m')
Lenght (m')
TOTAL (m') Qt'y
A B C D E F

A. Ground Beam

1 Ground beam 0.40 33.70 0.40 34.50 207.00 28,566.00

0.40 35.00 0.40 35.80 214.80 30,759.36

2 Sengkang b

0.025 0.15 0.25 0.15 0.25 0.025 0.85 173.50 589.90

f
c a e

0.025 0.15 0.25 0.15 0.25 0.025 0.85 180.00 612.00

f
c a e

TOTAL
 QUANTITY
No. Description Drawing TOTAL(m')
Lenght (m')
TOTAL (m') Qt'y
A B C D E F
 MOSQUE CALCULATION
AN GLOBAL BREBES

SATUAN Weight (kg) D 13 D 10 Remarks

BATANG

2,380.50 29,762.49 2,380.50

2,563.28 32,047.72 2,563.28

49.16 363.67 49.16

51.00 377.30 51.00

5,043.94 62,551.17 4,943.78 100.16

 SATUAN Weight (kg) D 13 D 10 Remarks
BATANG

Request By :

Alifa Rahmadhanti
 REBAR SHEET WORK CALCULAT

QUANTITY
No. Description Drawing
Lenght (m')
TOTAL (m') Qt'y
A B C D E F

A. FOUNDATION
b
1 F1 a c 0.45 0.85 0.45 1.75 19.50

a c 0.45 0.85 0.45 1.75 19.50

b

Kolom pondasi F1

0.60 2.00 0.30 2.90 23.20

Sengkang F1
f
c a e 0.025 0.35 0.20 0.35 0.20 0.025 1.15 15.50

TOTAL
 QUANTITY
No. Description Drawing
Lenght (m')
TOTAL (m') Qt'y
A B C D E F
ORK CALCULATION

JUMLAH SATUAN
TOTAL(m') Weight (kg) D 16 D 10 Remarks
TITIK BATANG

4 78.00 6.50 123.10 6.50

4 78.00 6.50 123.10 6.50

4 92.80 7.73 146.46 7.73

4 62.00 5.17 38.22 5.17

25.90 430.89 20.73 5.17

Request By :
JUMLAH SATUAN
TOTAL(m') Weight (kg) D 16 D 10 Remarks
TITIK BATANG

Alifa Rahmadhanti
 Factory F1 & F2 - W
CALCULATION

NO Line
a b UNIT TOTAL UNIT

1. Wall Grid X1
Batako/Hebel X1 5.23 x 8.00 = M² 41.84 x 4
X1 5.23 x 5.28 = M² 27.61 x 1
X1 5.23 x 3.71 = M² 19.40 x 1
X1 5.23 x 9.00 = M² 47.07 x 1
X1 4.50 x 6.00 = M² 27.00 x 1

Sub Total =
Jendela X1 3.35 x 1.20 = M² 4.02 x 9
Pintu X1 3.50 x 4.00 = M² 14.00 x 2

Opening Jendela X1 3.35 x 1.20 = M 9.10 x 9

Opening Pintu X1 3.50 x 4.00 = M 11.50 x 2

Sub Total =

Colom practice X1 5.23 x 1.00 = M 5.23 x 4

X1 4.50 x 1.00 = M 4.50 x 1

Sub Total =

Beam practice X1 8.00 x 2.00 = M 16.00 x 4

X1 9.00 x 1.00 = M 9.00 x 2
X1 4.00 x 2.00 = M 8.00 x 2

Sub Total =
ory F1 & F2 - Work
VOLUME
Ttl Hebel-
Complete Coloum
(M²) opening Plester (M²) Aci (M²) Beam (M) Cat (M²)
Work (M)
(M²)

167.36
27.61
19.40
47.07
27.00

288.45
36.18
28.00
64.18
81.90
23.00

104.90 224.27 367.10 367.10 367.10

20.9 20.92
4.5 4.50

25.42 25.42

64.0 64.00
18.0 18.00
16.0 16.00

98.0 98.00
 REBAR SHEET WORK CALCULA

QUANTITY
No. Description Drawing
Lenght (m')
TOTAL (m') Qt'y
A B C D E F

A. FOUNDATION
b
1 F1 a c 0.45 1.85 0.45 2.75 29.50

a c 0.45 1.85 0.45 2.75 29.50

b

Kolom pondasi F1

0.60 1.60 0.30 2.50 35.00

Sengkang F1
f
c a e 0.025 0.65 0.35 0.65 0.35 0.025 2.05 26.00

b
2 F2 a c 0.45 1.85 0.45 2.75 29.50
 QUANTITY
No. Description Drawing
Lenght (m')
TOTAL (m') Qt'y
A B C D E F
a c 0.45 1.85 0.45 2.75 29.50
b

Kolom pondasi F2

0.60 1.60 0.30 2.50 30.00

Sengkang F2
f
c a e 0.025 0.35 0.35 0.35 0.35 0.025 1.45 26.00

b
3 F3 a c 0.45 0.85 0.45 1.75 19.50

a c 0.45 0.85 0.45 1.75 19.50

b

Kolom pondasi F3

0.60 1.60 0.30 2.50 20.00

b
 QUANTITY
No. Description Drawing
Lenght (m')
TOTAL (m') Qt'y
A B C D E F
Sengkang F3
f
c a e 0.025 0.35 0.23 0.35 0.23 0.025 1.20 26.00

TOTAL
ORK CALCULATION

JUMLAH SATUAN
TOTAL(m') Weight (kg) D 16 D 8 Remarks
TITIK BATANG

2 59.00 4.92 93.12 4.92

2 59.00 4.92 93.12 4.92

2 70.00 5.83 110.48 5.83

2 52.00 4.33 20.52 4.33

5 147.50 12.29 232.79 12.29

JUMLAH SATUAN
TOTAL(m') Weight (kg) D 16 D 8 Remarks
TITIK BATANG

5 147.50 12.29 232.79 12.29

5 150.00 12.50 236.74 12.50

5 130.00 10.83 51.29 10.83

1 19.50 1.63 30.78 1.63

1 19.50 1.63 30.78 1.63

1 20.00 1.67 31.56 1.67

JUMLAH SATUAN
TOTAL(m') Weight (kg) D 16 D 8 Remarks
TITIK BATANG

1 26.00 2.17 10.26 2.17

75.00 1,174.21 57.67 17.33

Request By :

Alifa Rahmadhanti
 REBAR GROUND BEAM FACTORY CALC
PROJECT DAEHAN GLOBAL BREBES

QUANTITY
No. Description Drawing
Lenght (m')
TOTAL (m') Qt'y
A B C D E F

A. Ground Beam

1 Ground beam 0.40 58.20 0.40 59.00 354.00

0.40 58.20 0.40 59.00 118.00

2 Sengkang b

0.025 0.15 0.35 0.15 0.35 0.025 1.05 389.00

f
c a e

TOTAL

CALCULATION
NO DESCRIPTION
a b c UNIT TOTAL

A. G . BEAM
LC 2.00 2.00 1.60 = M2 6.40
Formwork 2.00 2.00 1.60 = M2 6.40
Concrete 1.00 1.00 1.60 = M2 1.60
TOTAL
 QUANTITY
No. Description Drawing
Lenght (m')
TOTAL (m') Qt'y
A B C D E F
M FACTORY CALCULATION
EHAN GLOBAL BREBES

SATUAN
TOTAL(m') Weight (kg) D 16 D 10 D 8 Remarks
BATANG

20,886.00 1,741 32,963.12 1,741

6,962.00 580 4,292.07 580

408.45 34 161 34

2,355 37,416 1,741 580 34

CALCULATION
UNIT

2 12.80
5 32.00
1 1.60 46.40
#NAME?
 SATUAN
TOTAL(m') Weight (kg) D 16 D 10 D 8 Remarks
BATANG

Request By :

Alifa Rahmadhanti
 PT . DAEHAN GLOBAL , BREBES

I. Aditonal Work Invoice

NO ITEM COST REMARKS
1 Period-1 -

Total -

III. Total Invoice(I + II)

NO ITEM COST REMARKS
1 I. Monthly Progress + II. Additonal Progress

Total

IV. Previous Payment Excluding Contract

NO ITEM COST REMARKS
1

Total

Approved By
 ADDWORK PROGRESS
Client : PT. DAEHAN GLOBAL
Location : BREBES , JAWA TENGAH
ADDWORK PROGRESS
COMPLETED WORK
CONTRACT
Up To Previous This Period
DIRECT COST AMOUNT (%) AMOUNT
a. OTHER

ADDITIONAL
GRAND TOTAL

Prepared By : Checked By
DWORK PROGRESS

Month :

COMPLETED WORK
This Period Accumulatve Up to This Period Progress Out Of Contract
(%) AMOUNT (%)

Approved By :

Choi Won Tai

 ADDITIONAL WORK CALCULA
Client : PT. DAEHAN GLOBAL
Location : BREBES , JAWA TENGAH
I. Additional Work

NO. DESCRIPTION UNIT QT'Y CONTRACT SELISIH

a. Add Work Other

1 Sumur bor pcs 10.00 4.00 6.00
2 Paving All Area M2 17,410.7 13,757.0 3,653.7
3 Striping tanah MotorcycleParking Area M3 5,862.0 - 5,862.0
4 RCP 600 M' 449.0 - 449.0
5 Gutter(Taman) M' 161.0 - 161.0
6 Gutter (Motorcycle Parking) M' 309.0 - 309.0
7 Gudang Obat
8 Pembuangan Sementara

b. Add Work Mess Korea

1 Pasangan dinding Bedroom & Bathroom M2 32,103.00 1,567.82 30,535.18
2 Wood Door unit 26.00 18.00 8.00
3 UPVC Swing Door unit 28.00 20.00 8.00
4 UPVC Sliding Window unit 35.00 24.00 11.00
5 Closet Body unit 26.00 8.00 18.00
6 Washtafel unit 26.00 8.00 18.00
7 Sekat dinding kamar mandi M2 52.00 - 52.00
8 Cermin unit 26.00 - 26.00
9 Tempat Sabun unit 26.00 - 26.00

c. Add Work security,EPTE,clinic

1 partisi gypsum (EPTE room) M2 24.00 - 24
2 pintu mushola dan kitchen pcs 2.00 - 2
3 tirai kliinik M' 44.00 - 44.00

d. Add Work fac 1

1 Overstek kg 1,009.10 - 1,009.10
2 Purlin kg 1,701.25 - 1,701.25
3 Listplank kg 568.75 - 568.75
4 Clading Listplank M2 117.00 - 117.00
5 Flashing kg 56.07 - 56.07
6 pasang dinding f 1 M2 224.27 - 224.27
7 plester M2 367.10 - 367.10
8 aci M2 367.10 - 367.10
9 cat M2 367.10 - 367.10
10 timbunan limestone M3 3,280.00 - 3,280.00
Pile Work
1 supply pile M' 56.00 - 56.00
NO. DESCRIPTION UNIT QT'Y CONTRACT SELISIH

2 driving pile M' 56.00 - 56.00

3 pile head treatment point 56.00 - 56.00
Foundation Work
1 excavation M3 46.40 - 46.40
2 sand layer M3 2.90 - 2.90
3 lean concrete M3 1.45 - 1.45
4 formwork M2 39.59 - 39.59
5 round bar Kg 1,174.21 - 1,174.21
6 concrete M3 21.23 - 21.23
7 backfill M3 25.17 - 25.17
8 disposal M2 29.00 - 29.00
9 grouting point 56.00 - 56.00
10 anchor bolt Ea 36.00 - 36.00
Ground Beam
1 LC M3 0.84 - 0.84
2 formwork M2 61.60 - 61.60
3 round bar kg 37.42 - 37.42
4 concrete M3 4.48 - 4.48
Factory
1 line mark floor factory M' 4,633.76 - 4,633.76
2 line mark floor mezanine M' 1,131.00 - 1,131.00
3 panah jalur darurat pcs 460.00 - 460.00
4 panah jalur darurat mezanine pcs 110.00 - 110.00
5 Sekat utility room M2 93.24 - 93.24
6 Body Closet pcs 4.00 - 4.00
7 Door check room (2100x900) pcs 1.00 - 1.00
8 Washtafel (check room) pcs 1.00 - 1.00
9 Bivamesh bawah mezanine M2 207.60 - 207.60
10 Bivamesh dinding check room M2 10.80 - 10.80
11 Bivamesh panel listrik M2 9.00 - 9.00
12 Kunci Pintu Bivamesh pcs 3.00 - 3.00

e. Add Work fac 2

1 Overstek kg 2,018.20 - 2,018.20
2 Purlin kg 3,402.50 - 3,402.50
3 Listplank kg 1,137.50 - 1,137.50
4 Clading Listplank M2 234.00 - 234.00
5 Flashing kg 112.13 - 112.13
6 pasang dinding f 2 M2 224.27 - 224.27
7 plester,aci M2 448.54 - 448.54
8 cat M2 448.54 - 448.54
Pile Work
1 supply pile M' 56.00 - 56.00
2 driving pile M' 56.00 - 56.00
3 pile head treatment point 56.00 - 56.00
Foundation Work
1 excavation M3 46.40 - 46.40
2 sand layer M3 2.90 - 2.90
NO. DESCRIPTION UNIT QT'Y CONTRACT SELISIH

3 lean concrete M3 1.45 - 1.45

4 formwork M3 39.59 - 39.59
5 round bar Kg 1,174.21 - 1,174.21
6 concrete M3 21.23 - 21.23
7 backfill M3 25.17 - 25.17
8 disposal M3 29.00 - 29.00
9 grouting point 56.00 - 56.00
10 anchor bolt Ea 36.00 - 36.00
Ground Beam
1 LC M3 0.84 - 0.84
2 formwork M2 61.60 - 61.60
3 round bar kg 37.42 - 37.42
4 concrete M3 4.48 - 4.48
Factory
1 sekat utility room M2 63.90 - 63.90
2 single door (2100x900) pcs 3.00 - 3.00
3 window (1600x1200) pcs 1.00 - 1.00
4 line mark floor factory M' 4,633.76 - 4,633.76
5 panah jalur darurat pcs 280.00 - 280.00
6 Sekat utility room M2 187.38 - 187.38
7 Body Closet pcs 8.00 - 8.00
8 Bivamesh bawah mezanine M2 207.60 - 207.60
9 Bivamesh dinding check room M2 10.80 - 10.80
10 Bivamesh panel listrik M2 9.00 - 9.00
11 Kunci Pintu Bivamesh pcs 3.00 - 3.00

f. Add Work warehouse

1 Panah jalur darurat pcs 25.00 - 25.00
2 Partisi Gypsum Board M2 90.00 - 90.00
3 Plafon Gypsum Board M2 144.00 - 144.00
4 Plafon lapis triplek M2 144.00 - 144.00
5 Sliding Door pcs 3.00 - 3.00
6 Window office pcs 8.00 - 8.00
7 Bivamesh M2 51.90 - 51.90

g. Add Work Washing

1 timbunan batu limestone M3 1,354.29 - 1,354.29

Sub Total

Prepared By : Checked By :

Alifa Rahmmadhant Eko Prasetyo

AL WORK CALCULATION

CONTRACT CONTRACT
MATERIAL LABOR REMARKS
PRICE AMOUNT PRICE AMOUNT

115,000,000.00 690,000,000 78,000,000 468,000,000

105,000.00 383,642,700 25,000 91,343,500
80,000.00 468,960,000 - -
133,000.00 59,717,000 120,000.00 53,880,000
330,000.00 53,130,000 100,000.00 16,100,000
330,000.00 101,970,000 100,000.00 30,900,000

1,757,419,700 660,223,500

65,000.00 1,984,786,700 35,000 1,068,731,300

3,450,000.00 27,600,000 350,000 2,800,000
1,512,000.00 12,096,000 181,500 1,452,000
2,764,800.00 30,412,800 414,720 4,561,920
2,650,000.00 47,700,000 650,000 11,700,000
1,600,000.00 28,800,000 350,000 6,300,000
1,751,000.00 91,052,000 250,000 13,000,000
380,000.00 9,880,000 100,000 2,600,000
200,000.00 5,200,000 50,000 1,300,000
2,237,527,500 1,112,445,220

170,000.00 4,080,000 35,000 840,000

3,450,000.00 6,900,000 3,450,000 6,900,000
454,545.45 20,000,000 50,000 2,200,000
30,980,000 9,940,000

9,600.00 9,687,360 4,100 4,137,310

9,600.00 16,332,000 4,100 6,975,125
9,600.00 5,460,000 4,100 2,331,875
180,000.00 21,060,000 80,000 9,360,000
9,600.00 538,234 4,100 229,871
80,300.00 18,008,696 32,100 7,198,993
32,500.00 11,930,601 40,000 14,683,816
32,500.00 11,930,601 40,000 14,683,816
19,300.00 7,084,941 8,500 3,120,311
176,600.00 579,248,000 58,900 193,192,000

180,000.00 10,080,000 - -
 CONTRACT CONTRACT
MATERIAL LABOR REMARKS
PRICE AMOUNT PRICE AMOUNT
- - 60,000 3,360,000
- - 80,300 4,496,800

- - 48,200 2,236,480
160,000.00 464,000 58,900 170,810
720,000.00 1,044,000 96,300 139,635
77,600.00 3,071,990 55,000 2,177,313
7,900.00 9,276,263 1,600 1,878,737
790,000.00 16,770,120 96,300 2,044,256
- - 37,500 943,950
- - 32,100 930,900
80,300.00 4,496,800 13,400 750,400
85,000.00 3,060,000 18,700 673,200

720,000.00 604,800 96,300 80,892

77,600.00 4,780,160 55,000 3,388,000
7,900.00 295,586 1,600 59,866
790,000.00 3,539,200 96,300 431,424

12,000.00 55,605,120 7,000 32,436,320

12,000.00 13,572,000 7,000 7,917,000
12,000.00 5,520,000 7,000 3,220,000
12,000.00 1,320,000 7,000 770,000
170,000.00 15,850,800 35,000 3,263,400
2,650,000.00 10,600,000 650,000 2,600,000
3,450,000.00 3,450,000 350,000 350,000
1,600,000.00 1,600,000 350,000 350,000
250,000.00 51,900,000 75,000 15,570,000
250,000.00 2,700,000 75,000 810,000
250,000.00 2,250,000 75,000 675,000
3,700,000.00 11,100,000 250,000 750,000
914,231,272 348,387,499

9,600.00 19,374,720 4,100 8,274,620

9,600.00 32,664,000 4,100 13,950,250
9,600.00 10,920,000 4,100 4,663,750
180,000.00 42,120,000 80,000 18,720,000
9,600.00 1,076,467 4,100 459,741
80,300.00 18,008,881 32,100 7,199,067
32,500.00 14,577,550 40,000 17,941,600
19,300.00 8,656,822 8,500 3,812,590

180,000.00 10,080,000 - -
- - 60,000 3,360,000
- - 80,300 4,496,800

- - 48,200 2,236,480
160,000.00 464,000 58,900 170,810
 CONTRACT CONTRACT
MATERIAL LABOR REMARKS
PRICE AMOUNT PRICE AMOUNT
720,000.00 1,044,000 96,300 139,635
77,600.00 3,071,990 55,000 2,177,313
7,900.00 9,276,263 1,600 1,878,737
790,000.00 16,770,120 96,300 2,044,256
- - 37,500 943,950
- - 32,100 930,900
80,300.00 4,496,800 13,400 750,400
85,000.00 18,700 673,200

720,000.00 604,800 96,300 80,892

77,600.00 4,780,160 55,000 3,388,000
7,900.00 295,586 1,600 59,866
790,000.00 3,539,200 96,300 431,424

170,000.00 10,863,000 35,000 2,236,500

3,450,000.00 10,350,000 350,000 1,050,000
1,600,000.00 1,600,000 350,000 350,000
12,000.00 55,605,120 7,000 32,436,320
12,000.00 3,360,000 7,000 1,960,000
170,000.00 31,854,600 35,000 6,558,300
2,650,000.00 21,200,000 650,000 5,200,000
250,000.00 51,900,000 75,000 15,570,000
250,000.00 2,700,000 75,000 810,000
250,000.00 2,250,000 75,000 675,000
3,700,000.00 11,100,000 250,000 750,000
404,604,080 166,380,401

12,000.00 300,000 7,000 175,000

170,000.00 15,300,000 35,000 3,150,000
170,000.00 24,480,000 35,000 5,040,000
17,000.00 2,448,000 35,000 5,040,000
17,100.00 51,300 2,565,000 7,695,000
4,824,000.00 38,592,000 723,600 5,788,800
250,000.00 12,975,000 75,000 3,892,500
94,146,300 30,781,300

176,600.00 239,167,614 58,900 79,767,681

239,167,614 79,767,681

5,678,076,466 2,407,925,601

Approved By :

Choi Won Tai