PT.

SHIN BANGUN INDORAYA

PROYEK : Laska Eco Park Ciletuh MANDOR Riyan
SUBJECT : Pekerjaan Struktur OPNAME : 3
PEKERJAAN : Pekerjaan Pembesian dan Cor Beton PERIODE : 6 Maret -19 Maret 23
SPK No : 001/SBI/ERC/I/22

Progres Akumulatif Progres minggu ini Progres Akumulatif

No. Jenis Pekerjaan Sat Vol Harga sat. Harga s/d minggu lalu minggu ini

Rp. % Volume Harga (Rp.) % Volume Harga (Rp.) % Volume Harga (Rp.)

Pekerjaan Fabrikasi Besi & Cor Beton

LANTAI SATU
Besi Beton pada :
- Plat Lantai + Kolam Renang Kg 6,543.60 1,000 6,543,600 0.00% - - 50.00% 3271.80 3,271,800 50.00% 3271.80 3,271,800
- Pondasi Tapak Kg 2,058.65 1,000 2,058,650 80.00% 1,646.92 2,635,072 10.00% 205.87 205,865 90.00% 1852.79 2,840,937
- Tie Beam Kg 10,998.15 1,000 10,998,150 80.00% 8,798.52 14,077,632 10.00% 1099.82 1,099,815 90.00% 9898.34 15,177,447
- Dinding Kolam Renang unit Kg 2,170.75 1,000 2,170,750 0.00% - - 0.00% 0.00 - 0.00% 0.00 -
- Kolom Kg 5,599.30 1,000 5,599,300 80.00% 4,479.44 7,167,104 10.00% 559.93 559,930 90.00% 5039.37 7,727,034
- Ramp Kg 1,380.35 1,000 1,380,350 0.00% - - 0.00% 0.00 - 0.00% 0.00 -
- Balok Ramp Kg 3,307.90 1,000 3,307,900 0.00% - - 0.00% 0.00 - 0.00% 0.00 -

Pekerjaan Beton
Beton Mutu K 300 pada :
- Plat Lantai + Kolam Renang m³ 80.31 60,000 4,818,780 0.00% - - 0.00 - 0.00% 0.00 -
- Pondasi Tapak m³ 12.54 60,000 752,400 0.00% - - 90.00% 11.29 677,160 90.00% 11.29 677,160
- Tie Beam m³ 50.64 60,000 3,038,100 0.00% - - 80.00% 40.51 2,430,480 80.00% 40.51 2,430,480
- Dinding Kolam Renang unit m³ 10.45 60,000 627,000 0.00% - - 0.00 - 0.00% 0.00 -
- Kolom m³ 20.52 60,000 1,231,200 0.00% - - 0.00 - 0.00% 0.00 -
- Ramp m³ 10.93 60,000 655,500 0.00% - - 0.00 - 0.00% 0.00 -
- Balok Ramp m³ 11.88 60,000 712,500 0.00% - - 0.00 - 0.00% 0.00 -

Waterproofing Integral
- Plat Lantai + Kolam Renang m³ 80.31 10,000 803,130 0.00% - - 0.00 - 0.00% 0.00 -
- Dinding Kolam Renang unit m³ 10.45 10,000 104,500 0.00% - - 0.00 - 0.00% 0.00 -

LANTAI DUA + BOH

Besi Beton pada :
- Plat Lantai Kg 10,796.75 1,000 10,796,750 0.00% - - 30.00% 3239.03 3,239,025 30.00% 3239.03 3,239,025
- Tie Beam Kg 12,363.30 1,000 12,363,300 70.00% 8,654.31 13,846,896 20.00% 2472.66 2,472,660 90.00% 11126.97 16,319,556
- Pile cap Kg 4,607.50 1,000 4,607,500 70.00% 3,225.25 5,160,400 20.00% 921.50 921,500 90.00% 4146.75 6,081,900
- Balok Kg 8,467.35 1,000 8,467,350 0.00% - - 0.00 - 0.00% 0.00 -
- Kolom Kg 8,410.35 1,000 8,410,350 45.00% 3,784.66 6,055,452 35.00% 2943.62 2,943,623 80.00% 6728.28 8,999,075
- Ramp Kg 880.65 1,000 880,650 0.00% - - 0.00 - 0.00% 0.00 -
- Balok Ramp Kg 1,733.75 1,000 1,733,750 0.00% - - 0.00 - 0.00% 0.00 -
- Tangga Kg 2,669.50 1,000 2,669,500 0.00% - - 0.00 - 0.00% 0.00 -
- Balok Tangga Kg 2,349.92 1,000 2,349,920 0.00% - - 0.00 - 0.00% 0.00 -
- pondasi pump room (provisional) Kg 38.00 1,000 38,000 0.00% - - 0.00 - 0.00% 0.00 -
- Dinding GWT, Pump room, Balance Tank, DPT Kg 10,473.75 1,000 10,473,750 0.00% - - 50.00% 5236.88 5,236,875 50.00% 5236.88 5,236,875

Beton
Beton Mutu K 300 pada :
- Plat Lantai m³ 141.65 60,000 8,498,700 0.00% - - 0.00 - 0.00% 0.00 -
- Tie Beam m³ 39.90 60,000 2,394,000 0.00% - - 60.00% 23.94 1,436,400 60.00% 23.94 1,436,400
- Pile cap m³ 49.40 60,000 2,964,000 0.00% - - 60.00% 29.64 1,778,400 60.00% 29.64 1,778,400
- Balok m³ 29.93 60,000 1,795,500 0.00% - - 0.00 - 0.00% 0.00 -
- Kolom m³ 30.40 60,000 1,824,000 0.00% - - 0.00 - 0.00% 0.00 -
- Ramp m³ 6.94 60,000 416,100 0.00% - - 0.00 - 0.00% 0.00 -
- Balok Ramp m³ 5.70 60,000 342,000 0.00% - - 0.00 - 0.00% 0.00 -
- Tangga m³ 22.80 60,000 1,368,000 0.00% - - 0.00 - 0.00% 0.00 -
- Balok Tangga m³ 8.42 60,000 505,020 0.00% - - 0.00 - 0.00% 0.00 -
- pondasi pump room (provisional) m³ 0.19 60,000 11,400 0.00% - - 0.00 - 0.00% 0.00 -
- Dinding GWT, Pump room, Balance Tank, DPT m³ 48.45 60,000 2,907,000 0.00% - - 0.00 - 0.00% 0.00 -

Waterproofing Integral
- Plat Lantai m³ 60.93 10,000 609,330 0.00% - - 0.00 - 0.00% 0.00 -
- Dinding GWT, Pump room, Balance Tank, DPT m³ 48.45 10,000 484,500 0.00% - - 0.00 - 0.00% 0.00 -

LANTAI ATAP 1
Besi Beton pada :
- Plat Lantai Kg 2,725.55 1,000 2,725,550 0.00% - - 0.00 - 0.00% 0.00 -
- Balok Kg 7,167.75 1,000 7,167,750 0.00% - - 0.00 - 0.00% 0.00 -

Beton
Beton Mutu K 300 pada :
- Plat Lantai m³ 34.58 60,000 2,074,800 0.00% - - 0.00 - 0.00% 0.00 -
- Balok m³ 23.28 60,000 1,396,500 0.00% - - 0.00 - 0.00% 0.00 -

LANTAI GROUND + RECEPTIONIS

Besi Beton pada :
- Plat Lantai + Kolam Public Kg 15,560.05 1,000 15,560,050 0.00% - - 0.00 - 0.00% 0.00 -
- Pile cap Kg 4,351.95 1,000 4,351,950 0.00% - - 0.00 - 0.00% 0.00 -
- Tie Beam Kg 3,277.98 1,000 3,277,975 0.00% - - 0.00 - 0.00% 0.00 -
- Kolom Kg 10,018.70 1,000 10,018,700 0.00% - - 0.00 - 0.00% 0.00 -
- Balok Kg 21,499.45 1,000 21,499,450 0.00% - - 0.00 - 0.00% 0.00 -
- Ramp Kg 1,303.40 1,000 1,303,400 0.00% - - 0.00 - 0.00% 0.00 -
- Balok Ramp Kg 934.33 1,000 934,325 0.00% - - 0.00 - 0.00% 0.00 -
- Tangga Kg 965.20 1,000 965,200 0.00% - - 0.00 - 0.00% 0.00 -
- Balok Tangga Kg 114.48 1,000 114,475 0.00% - - 0.00 - 0.00% 0.00 -
- pondasi genset (provisional) Kg 152.00 1,000 152,000 0.00% - - 0.00 - 0.00% 0.00 -
- Kolom Pedestal Main Gate Kg 102.13 1,000 102,125 0.00% - - 0.00 - 0.00% 0.00 -
- Caping Beam Kg 1,691.95 1,000 1,691,950 0.00% - - 0.00 - 0.00% 0.00 -
- Dinding Kolam renang Public Kg 2,609.65 1,000 2,609,650 0.00% - - 0.00 - 0.00% 0.00 -

Beton
Beton Mutu K 300 pada :
- Plat Lantai + Kolam Public m³ 184.30 60,000 11,058,000 0.00% - - 0.00 - 0.00% 0.00 -
- Pile cap m³ 45.13 60,000 2,707,500 0.00% - - 0.00 - 0.00% 0.00 -
- Tie Beam m³ 13.49 60,000 809,400 0.00% - - 0.00 - 0.00% 0.00 -
- Kolom m³ 35.15 60,000 2,109,000 0.00% - - 0.00 - 0.00% 0.00 -
- Balok m³ 81.70 60,000 4,902,000 0.00% - - 0.00 - 0.00% 0.00 -
- Ramp m³ 10.26 60,000 615,600 0.00% - - 0.00 - 0.00% 0.00 -
- Balok Ramp m³ 3.23 60,000 193,800 0.00% - - 0.00 - 0.00% 0.00 -
- Tangga m³ 6.18 60,000 370,500 0.00% - - 0.00 - 0.00% 0.00 -
- Balok Tangga m³ 0.24 60,000 14,250 0.00% - - 0.00 - 0.00% 0.00 -
- pondasi genset (provisional) m³ 0.76 60,000 45,600 0.00% - - 0.00 - 0.00% 0.00 -
- Kolom Pedestal Main Gate m³ 0.51 60,000 30,780 0.00% - - 0.00 - 0.00% 0.00 -
- Caping Beam m³ 8.08 60,000 484,500 0.00% - - 0.00 - 0.00% 0.00 -
- Dinding Kolam renang Public m³ 14.54 60,000 872,100 0.00% - - 0.00 - 0.00% 0.00 -
 Waterproofing Integral
- lantai, Dinding Kolam Renang public m³ 37.81 10,000 378,100 0.00% - - 0.00 - 0.00% 0.00 -

LANTAI ATAP RECEPTIONIS

Besi Beton pada :
- Plat Lantai Kg 1,741.83 1,000 1,741,825 0.00% - - 0.00 - 0.00% 0.00 -
- Balok Kg 3,471.30 1,000 3,471,300 0.00% - - 0.00 - 0.00% 0.00 -

Beton
Beton Mutu K 300 pada :
- Plat Lantai m³ 20.52 60,000 1,231,200 0.00% - - 0.00 - 0.00% 0.00 -
- Balok m³ 12.73 60,000 763,800 0.00% - - 0.00 - 0.00% 0.00 -

LANTAI 3
Besi Beton pada :
- Plat Lantai Kg 5,731.64 1,000 5,731,635 0.00% - - 0.00 - 0.00% 0.00 -
- Balok Kg 20,792.08 1,000 20,792,080 0.00% - - 0.00 - 0.00% 0.00 -
- Kolom Kg 4,751.90 1,000 4,751,900

Beton
Beton Mutu K 300 pada :
- Plat Lantai m³ 104.03 60,000 6,241,500 0.00% - - 0.00 - 0.00% 0.00 -
- Balok m³ 78.00 60,000 4,679,700 0.00% - - 0.00 - 0.00% 0.00 -
- Kolom m³ 16.15 60,000 969,000 0.00% - - 0.00 - 0.00% 0.00 -

LANTAI ATAP UTAMA

Besi Beton pada :
- Plat Lantai Kg 5,593.13 1,000 5,593,125 0.00% - - 0.00 - 0.00% 0.00 -
- Balok Kg 14,866.65 1,000 14,866,645 0.00% - - 0.00 - 0.00% 0.00 -
- Pondasi Equipment Plumbing (provisional) Kg 228.00 1,000 228,000 0.00% - - 0.00 - 0.00% 0.00 -

Beton
Beton Mutu K 300 pada :
- Plat Lantai m³ 60.80 60,000 3,648,000 0.00% - - 0.00 - 0.00% 0.00 -
- Balok m³ 52.54 60,000 3,152,100 0.00% - - 0.00 - 0.00% 0.00 -
- Pondasi Equipment Plumbing (provisional) m³ 1.14 60,000 68,400 0.00% - - 0.00 - 0.00% 0.00 -

Total 310,179,370 15.78% 48,942,556 8.47% 26,273,533 24.25% 75,216,089

Retensi 5 % (15,508,969) (2,447,128) (1,313,677) (3,760,804)
Pembayaran retensi 5%
Total setelah dipotong retensi 5 % 294,670,402 46,495,428 24,959,856 71,455,284
Kasbon

Jakarta 19 Maret 2023

Diterima oleh, Di Buat Oleh Diperiksa Oleh Disetujui oleh,

PT. Shin Bangun Indoraya

Pak Riyan Endang Sukadi Unggul Dwi Jaya Ridwan Arifin

Mandor Site Manager Str & Ars Project Manager Direktur