Distribusi - SPK - (Hanif) 1 - 8 September 2023

TYPE 40
REKAP BLOK A6 - A 14
JUMLAH A6 A7 A8 A9 A10 A11 A12 A14 AA22 AA15 AA20 AA21 AA23 AA16
NO URAIAN PEKERJAAN SAT. VOL.
Rp NO SPK NO SPK NO SPK NO SPK NO SPK NO SPK NO SPK NO SPK NO SPK NO SPK NO SPK NO SPK NO SPK NO SPK
PEKERJAAN PERSIAPAN HAMERI AHMAD AHMAD AHMAD AHMAD AHMAD

Pengukuran & Bouwplank m' 50.40 350,000 .021/21 .021/21 .011 .011 .029 .029 .029 .029 .015 .002.40 .002.40 .002.40 .002.40 .002A.40
PEKERJAAN TANAH DAN STRUKTUR

Galian Tanah pondasi m3 4.41 250,000 .021/21 .021/21 .011 .011 .029 .029 .029 .029 .015 .002.40 .002.40 .002.40 .002.40 .002A.40
Pondasi Setempat Beton Bertulang (40X40X20) unit 12.00 1,500,000 .021/21 .021/21 .011 .011 .029 .029 .029 .029 .015 .002.40 .002.40 .002.40 .002.40 .002A.40
Pondasi Batu Kumbung m3 4.41 675,000 .021/21 .021/21 .011 .011 .029 .029 .029 .029 .015 .002.40 .002.40 .002.40 .002.40 .002A.40
Sloof 15/40 K225 incl. Bekisting m3 3.02 2,050,000 .021/21 .021/21 .011 .011 .029 .029 .029 .029 .015 .002.40 .002.40 .002.40 .002.40 .002A.40
Urugan Tanah dalam rumah + 40 cm (incl. Teras) m3 6.25 300,000 .021/21 .021/21 .011 .011 .029 .029 .029 .029 .015 .002.40 .002.40 .002.40 .002.40 .002A.40
Rabat Beton Lantai 1:3:5 ( 5 cm ) m3 1.56 325,000 .021/21 .021/21 .011 .011 .029 .029 .029 .029 .015 .002.40 .002.40 .002.40 .002.40 .002A.40
Pasang Pipa Pembuangan m' 40.00 550,000 .021/21 .021/21 .011 .011 .029 .029 .029 .029 .015 .002.40 .002.40 .002.40 .002.40 .002A.40
7,000,000 7,000,000 6,000,000 6,000,000 6,000,000
14,000,000 12,000,000 6,000,000
PENGELUARAN ATAS SPK 12,970,000 11,830,000 5,990,000
SISA NILAI SESUAI SPK 1,030,000 170,000 10,000
PROGRESS 100% 100% 100%
PEKERJAAN PASANGAN DINDING BATA INTERLOCK 12,5 cm HAMERI

Pasangan Bata Interlock m2 181.00 8,000,000 .010BT .010BT .010BT .025 .029 .029 .029 .029 .021 .002.40 .002.40 .002.40 .002.40 .002A.40
Pembesian besi 10 kg
Pipa 1/2" PVC type D saluran air bersih m 20.00 150,000 .010BT .010BT .010BT .025 .029 .029 .029 .029 .021 .002.40 .002.40 .002.40 .002.40 .002A.40
Instalasi Kabel NYM 3 x 2,5 m

Instalasi Kabel NYM 2,5 x 1,5 (dalam bata) m
Pasang Roster m2 1.50 100,000 .010BT .010BT .010BT .025 .029 .029 .029 .029 .021 .002.40 .002.40 .002.40 .002.40 .002A.40
Kanopi Beton Teras bh 1.00 750,000 .010BT .010BT .010BT .025 .029 .029 .029 .029 .021 .002.40 .002.40 .002.40 .002.40 .002A.40
Talang incl Balok Gantung m' 12.50 850,000 .010BT .010BT .010BT .025 .029 .029 .029 .029 .021 .002.40 .002.40 .002.40 .002.40 .002A.40
Beton Kanopi Atap (incl pembesian dan Begisting) m3 1.00 1,000,000 .010BT .010BT .010BT .025 .029 .029 .029 .029 .021 .002.40 .002.40 .002.40 .002.40 .002A.40
10,850,000 10,850,000 10,850,000 10,850,000 16,850,000 16,850,000 16,850,000 16,850,000 11,850,000 19,205,000 18,990,000 18,950,000 17,950,000 19,050,000
32,550,000 10,850,000 67,400,000 11,850,000 75,095,000
PENGELUARAN ATAS SPK 39,660,000 11,175,000 67,392,500 11,850,000 89,557,500
SISA NILAI SESUAI SPK (7,110,000) (325,000) 7,500 - (14,462,500)
PROGRESS 100% 100% 100% 100%
JUMLAH A6 A7 A8 A9 A10 A11 A12 A14 AA22 AA15 AA20 AA21 AA23 AA16
Rp NO SPK NO SPK NO SPK NO SPK NO SPK NO SPK NO SPK NO SPK NO SPK NO SPK NO SPK NO SPK NO SPK NO SPK
PEKERJAAN TAMBAHAN
Nat dinding Bata m2 125.00 1,250,000 .044 .044 .044 .044 .065 .065 .065 .044 .052 .002.40.1 .002.40.1 .002.40.1 .002.40.1
Coating Dinding m2 125.00 625,000 .044 .044 .044 .044 .065 .065 .065 .044 .052 .002.40.1 .002.40.1 .002.40.1 .002.40.1
Pengecatan Plafond m2 54.50 545,000 .044 .044 .044 .044 .065 .065 .065 .044 .052 .002.40.1 .002.40.1 .002.40.1 .002.40.1
Pengecatan Dinding m2 39.20 411,600 .044 .044 .044 .044 .065 .065 .065 .044 .055 .002.40.1 .002.40.1 .002.40.1 .002.40.1
Pasang Woodplank m2 1.80 180,000 .044 .044 .044 .044 .065 .065 .065 .044 .055
2,420,000 2,420,000 2,420,000 2,420,000
9,680,000
PENGELUARAN ATAS SPK 11,830,000
SISA NILAI SESUAI SPK (2,150,000)
PROGRESS 100%
Plesteran Dinding m2 39.20 1,550,000 HARIAN HARIAN HARIAN .065 .065 .065 HARIAN .055 .002.40.1 .002.40.1 .002.40.1 .002.40.1
Acian Dinding m2 39.20 780,000 HARIAN HARIAN HARIAN .065 .065 .065 HARIAN .055 .002.40.1 .002.40.1 .002.40.1 .002.40.1
Pasang Keramik Lantai dan Teras m2 31.10 1,050,000 .041 .044B .041 .073 .065 .065 .065 .056 .055
Pasang List Keramik m' 29.13 150,000 .041 .044B .041 .073 .065 .065 .065 .056 .055
Pasang Keramik Dinding KM dan Lantai KM m2 18.30 625,000 .041 .044B .041 .073 .065 .065 .065 .056 .055
Pasang Closet dan Pintu km ls 1.00 150,000 .044B .073 .065 .065 .065 .056 .055
Pasang Zinc dan aksesoria ls 1.00 180,000 .044B .065 .065 .065
DAPUR DAN KAMAR

Pasang Rangka Atap Kamar Belakang m2 7.50 225,000 .025A .044B .025A .073 .065 .065 .065 .056 .052 .002.40.1 .002.40.1 .002.40.1 .002.40.1
Pasang Rangka Atap Dapur + Talang m2 7.50 300,000 .025A .044B .025A .073 .065 .065 .065 .056 .052 .002.40.1 .002.40.1 .002.40.1 .002.40.1
Meja Dapur unit 1.00 200,000 .025A .044B .025A .073 .065 .065 .065 .056 .052 .002.40.1 .002.40.1 .002.40.1 .002.40.1
Ban2an atap Kamar dan Dapur ls 1.00 200,000 .025A .044B .025A .073 .065 .065 .065 .056 .052 .002.40.1 .002.40.1 .002.40.1 .002.40.1
PEKERJAAN RABATAN CARPORT DAN TERAS

Pembersihan Lahan (incl. Buang tanah Tandon) m2 16.88 255,000 .025A HARIAN .025A .025A HARIAN HARIAN HARIAN .025A .043
Pasang Pipa Air Bersih m' 12.00 150,000 .043
Pasang Pipa Air Kotor m' 9.00 175,000 .025A .065A .025A .025A .065A .065A .065A .025A .043
Rabat Carport m2 14.88 375,000 .025A .065A .025A .025A .065A .065A .065A .025A .043
Pembuatan Bak Kontrol bh 1.00 100,000 .025A .065A .025A .025A .065A .065A .065A .025A .043
Finishing Tandon bh 1.00 85,000 .025A .065A .025A .025A .065A .065A .065A .025A .043
Pasang Taman Teras Depan Rumah ls 1.00 150,000 .025A .065A .025A .025A .065A .065A .065A .025A .043
26,561,600
TYPE 36
REKAP BLOK AA1-AA14A, AB2-AB27
JUMLAH AA1 AA2 AA3 AA4 AA5 AA6 AA7 AA8 AA9 AA10 AA11 AA12 AA14 AA14A AB2
Rp NO SPK NO SPK NO SPK NO SPK NO SPK NO SPK NO SPK NO SPK NO SPK NO SPK NO SPK NO SPK NO SPK NO SPK NO SPK
PEKERJAAN PERSIAPAN
Pengukuran & Bouwplank m' 48.13 170,000 .002 .003 .003 .009 .009 .010 .010 .010 .026 .026 .026 .010 .003

Galian Tanah pondasi m3 1.80 110,000 .002 .003 .003 .009 .009 .010 .010 .010 .026 .026 .026 .010 .003
Pondasi Setempat Beton Bertulang (40X40X20) unit 10.00 1,100,000 .002 .003 .003 .009 .009 .010 .010 .010 .026 .026 .026 .010 .003
Pondasi Batu Kumbung m3 4.35 570,000 .002 .003 .003 .009 .009 .010 .010 .010 .026 .026 .026 .010 .003
Sloof 15/40 K225 incl. Bekisting m3 2.89 1,900,000 .002 .003 .003 .009 .009 .010 .010 .010 .026 .026 .026 .010 .003
Urugan Tanah dalam rumah + 40 cm (incl. Teras) m3 13.00 425,000 .002 .003 .003 .009 .009 .010 .010 .010 .026 .026 .026 .010 .003
Rabat Beton Lantai 1:3:5 ( 5 cm ) m3 1.56 250,000 .002 .003 .003 .009 .009 .010 .010 .010 .026 .026 .026 .010 .003
Pasang Pipa Pembuangan m' 38.00 475,000 .002 .003 .003 .009 .009 .010 .010 .010 .026 .026 .026 .010 .003
PEKERJAAN PASANGAN DINDING BATA INTERLOCK 12,5 cm

Pasangan Bata Interlock m2 128.10 6,750,000 .009 .009 .017 .017 .018 .018 .018A .026 .026 .026 .016 .009
Pembesian besi 10 kg 258.60
Pipa 1/2" PVC type D saluran air bersih m 16.00
Instalasi Kabel NYM 3 x 2,5 m 2.50

Instalasi Kabel NYM 2,5 x 1,5 (dalam bata) m 25.00
Kanopi Beton Teras bh 1.00 500,000 .009 .009 .017 .017 .018 .018 .018A .026 .026 .026 .016 .009
Talang incl Balok Gantung m' 10.00 750,000 .009 .009 .017 .017 .018 .018 .018A .026 .026 .026 .016 .009
Plesteran Dinding R. Tamu dan Teras m2 14.85 400,000 .009A .009A .017A .017A .018B .018B .018B .026A .026A .026A .016A .009A
Acian Dinding R. Tamu dan Teras m2 14.85 300,000 .050 .050 .050 .036 .036 .036
Pembuatan Taman Depan ls 1.00 325,000 .009A .009A .017A .017A .018B .018B .018B .026A .026A .026A .016A .009A
Plesteran Dinding (tetangga) m2 10.46 275,000 .009A .009A .017A .017A .018B .018B .018B .026A .026A .026A .016A .009A
Acian Dinding m2 10.46 200,000 .050 .050 .050 .036 .036 .036
Plesteran Kanopi Beton Bagian Depan m2 12.00 300,000 .009A .009A .017A .017A .018B .018B .018B .026A .026A .026A .016A .009A
Finishing Kanopi Beton Bagian Depan m2 12.00 300,000 .050 .050 .050 .036 .036 .036
Acian Kanopi Beton Bagian Depan m2 12.00 240,000 .050 .050 .050 .036 .036 .036
Rabat Carport m2 14.00 250,000 .009A .009A .017A .017A .018B .018B .018B .026A .026A .026A .039 .009A
Pasang Pipa Air Bersih m 19.50 150,000 .009A .009A .017A .017A .018B .018B .018B .026A .026A .026A .039 .009A
Pasang Pipa Air Kotor dan Air Hujan + Bak Kontrol m 12.00 350,000 .009A .009A .017A .017A .018B .018B .018B .026A .026A .026A .039 .009A
Plester Aci Talang atas m2 9.50 400,000 .009A .009A .017A .017A .018B .018B .018B .026A .026A .026A .009A
Meja Dapur + Roster bh 1.00 200,000 .009A .009A .017A .017A .018B .018B .018B .026A .026A .026A .039 .009A
Nat dinding Bata m2 125.00 1,250,000 .009A .009A .017A .017A .018B .018B .018B .026A/.026B .026A/.026B .026A/.026B .009A
Coating Dinding m2 125.00 625,000 .009A .009A .017A .017A .018B .018B .018B .026A/.026B .026A/.026B .026A/.026B .039 .009A
Pasang Keramik Lantai m2 28.50 1,000,000 .045 .045 .066 .018C .066 .018C .018C .073 .056 .033 ADD .033
Pasang List Keramik m' 35.00 175,000 .045 .045 .066 .018C .066 .018C .018C .073 .056 .033 ADD .033
Pasang Keramik Dinding KM dan Lantai KM m2 13.97 450,000 .045 .045 .066 .018C .066 .018C .018C .073 .056 .033 ADD .033
Pengecatan Plafond m2 30.00 300,000 .045 .045 .066 .066 .073 .056 .039 .039
Pasang Atap Dapur ls 1.00 300,000 .045 ADD .045 ADD .066 .066 .073 .056 .039 .039
Pasang closet dan Pintu KM ls 1.00 150,000 .045 ADD .045 ADD .066 .066 .073 .056 .039 .039
Pasang Biofilter bh 1.00 150,000 .053 .053 .053 .053 .053 .053 .053 .053
Lapisan Semen MU bh 1.00 .036 .036 .036
Rangka Atap
Plafond
Kusen
21,090,000
AA17 AA18 AA19
NO SPK NO SPK NO SPK
AHMAD AHMAD AHMAD

.002A.40 .002A.40 .002A.40
.002A.40 .002A.40 .002A.40

.002A.40 .002A.40 .002A.40
.002A.40 .002A.40 .002A.40
.002A.40 .002A.40 .002A.40
.002A.40 .002A.40 .002A.40

.002A.40 .002A.40 .002A.40
.002A.40 .002A.40 .002A.40
.002A.40 .002A.40 .002A.40
.002A.40 .002A.40 .002A.40
.002A.40 .002A.40 .002A.40

.002A.40 .002A.40 .002A.40
.002A.40 .002A.40 .002A.40
.002A.40 .002A.40 .002A.40

19,340,000 19,585,000 19,705,000
77,680,000
89,572,500
(11,892,500)
AA17 AA18 AA19

NO SPK NO SPK NO SPK
AB3 AB4 AB5 AB6 AB7 AB8 AB9 AB10 AB11 AB12 AB14 AB15A AB15 AB16 AB17 AB18 AB19 AB20 AB21 AB22 AB23 AB24 AB25 AB26 AB27
NO SPK NO SPK NO SPK NO SPK NO SPK NO SPK NO SPK NO SPK NO SPK NO SPK NO SPK NO SPK NO SPK NO SPK NO SPK NO SPK NO SPK NO SPK NO SPK NO SPK NO SPK NO SPK NO SPK NO SPK NO SPK
.009 .027 .027 .027 .027 .003.36 .003.36 .003.36 .003.36 .003.36 .010 .026 .026 .026 .026 .010 .010 .009 .009 .003 .003 .002
.009 .027 .027 .027 .027 .003.36 .003.36 .003.36 .003.36 .003.36 .010 .026 .026 .026 .026 .010 .010 .009 .009 .003 .003 .002
.009 .027 .027 .027 .027 .003.36 .003.36 .003.36 .003.36 .003.36 .010 .026 .026 .026 .026 .010 .010 .009 .009 .003 .003 .002
.009 .027 .027 .027 .027 .003.36 .003.36 .003.36 .003.36 .003.36 .010 .026 .026 .026 .026 .010 .010 .009 .009 .003 .003 .002
.009 .027 .027 .027 .027 .003.36 .003.36 .003.36 .003.36 .003.36 .010 .026 .026 .026 .026 .010 .010 .009 .009 .003 .003 .002
.009 .027 .027 .027 .027 .003.36 .003.36 .003.36 .003.36 .003.36 .010 .026 .026 .026 .026 .010 .010 .009 .009 .003 .003 .002
.009 .027 .027 .027 .027 .003.36 .003.36 .003.36 .003.36 .003.36 .010 .026 .026 .026 .026 .010 .010 .009 .009 .003 .003 .002
.009 .027 .027 .027 .027 .003.36 .003.36 .003.36 .003.36 .003.36 .010 .026 .026 .026 .026 .010 .010 .009 .009 .003 .003 .002
.009 .027 .027 .027 .027 .003.36 .003.36 .003.36 .003.36 .003.36 .016 .016 .026 .026 .026 .026 .018 .018 .017 .017 .009 .009
.009 .059 .059 .059 .059 .003.36 .003.36 .003.36 .003.36 .003.36 .016 .016 .026 .026 .026 .026 .018 .018 .017 .017 .009 .009
.009 .059 .059 .059 .059 .003.36 .003.36 .003.36 .003.36 .003.36 .016 .016 .026 .026 .026 .026 .018 .018 .017 .017 .009 .009
.009A .059 .059 .059 .059 .003.36A .003.36A .003.36A .003.36A .003.36A .016A .016A .026A .026A .026A .026A .018B .018B .017A .017A
.036 .059 .059 .059 .059 .003.36A .003.36A .003.36A .003.36A .003.36A .050 .036 .036 .036 .036 .050 .050 .036 .036 .036 .036
.036 .059 .059 .059 .059 .003.36A .003.36A .003.36A .003.36A .003.36A .050 .036 .036 .036 .036 .050 .050 .036 .036 .036 .036
.036 .059 .059 .059 .059 .003.36A .003.36A .003.36A .003.36A .003.36A .050 .036 .036 .036 .036 .050 .050 .036 .036 .036 .036
.036 .059 .059 .059 .059 .003.36A .003.36A .003.36A .003.36A .003.36A .050 .036 .036 .036 .036 .050 .050 .036 .036 .036 .036
.009A .059 .059 .059 .059 .003.36A .003.36A .003.36A .003.36A .003.36A .016A .016A .026A .026A .026A .026A .018B .018B .017A .017A .031
.033 ADD .059A .059A .059A .059A .056 .073 .056 .056 .066 .066 .073 .073 .045 .056 .033 .031
.033 ADD .059A .059A .059A .059A .056 .073 .056 .056 .066 .066 .073 .073 .045 .056 .033 .031
.033 ADD .059A .059A .059A .059A .056 .073 .056 .056 .066 .066 .073 .073 .045 .056 .033 .031
.059B .059B .059B .059B .056 .073 .056 .056 .066 .066 .073 .073 .045 .056
.059B .059B .059B .059B .056 .073 .056 .056 .066 .066 .073 .073 .045 ADD .056
.059B .059B .059B .059B .056 .073 .056 .056 .066 .066 .073 .073 .045 ADD .056
.053 .053 .053 .053 .053 .053 .053 .053 .053

.036 .036 .036 .036 .036 .036 .036 .036 .036
LIST SPK TYPE NILAI SPK ADD TOTAL KASBON SISA ANGGARAN PROGRESS
021/SPK/RV/PM/XII/2021 27-Dec-21 KODE P TYPE 40 PONDASI A6, A7 AHMAD 2 UNIT Rp 7,000,000 Rp 14,000,000 Rp 12,970,000 Rp 1,030,000 100%
002/SPK/RV/PM/I/2022 1-Feb-22 KODE P TYPE 36 PONDASI AA3, AB25 AHMAD 2 UNIT Rp 4,000,000 Rp 8,000,000 Rp 8,000,000 Rp - 100%
010/SPK/RV/PM/III/2022 21-Mar-22 KODE P TYPE 36 PONDASI AA8, AA9, AB19, AB20, AA14A, AB15A, AB14, AA10 AHMAD 8 UNIT Rp 5,000,000 Rp 40,000,000 Rp 39,932,500 Rp 67,500 100%
010BT/SPK/RV/PM/III/2022 31-Mar-22 KODE B TYPE 40 PASANGAN BATA A6 - A8 AHMAD 3 UNIT Rp 10,850,000 Rp 32,550,000 100%
Rp 44,345,000 Rp (945,000)
025/SPK/RV/PM/VI/2022 18-Jun-22 KODE B TYPE 40 PASANGAN BATA A9 AHMAD 1 UNIT Rp 10,850,000 Rp 10,850,000 100%
011/SPK/RV/PM/IV/2022 12-Apr-22 KODE P TYPE 40 PONDASI TYPE 40 A8, A9 AHMAD 2 UNIT Rp 6,000,000 Rp 12,000,000 Rp 11,830,000 Rp 170,000 100%
016/SPK/RV/PM/V/2022 16-May-22 KODE B TYPE 36 PASANGAN BATA AA14A,AB15A, AB14 AHMAD 3 UNIT Rp 8,000,000 Rp 24,000,000 Rp 26,480,000 Rp (2,480,000) 100%
016A/SPK/RV/PM/VII/2022 15-Jul-22 KODE F TYPE 36 FINISHING AA14A, AB14, AB15 AHMAD 3 UNIT Rp 5,100,000 Rp 15,300,000 Rp 2,675,000 Rp 17,825,000 Rp 150,000 100%
018/SPK/RV/PM/V/2022 30-May-22 KODE B TYPE 36 PASANGAN BATA AA8, AA9, AB19, AB20 AHMAD 4 UNIT Rp 8,000,000 Rp 32,000,000 100%
Rp 42,805,000 Rp (2,805,000)
018A/SPK/RV/PM/VI/2022 25-Jun-22 KODE B TYPE 36 PASANGAN BATA AA10 AHMAD 1 UNIT Rp 8,000,000 Rp 8,000,000 100%
018B/SPK/RV/PM/VII/2022 18-Jul-22 KODE F TYPE 36 FINISHING AA8, AA9, AA10, AB19, AB20 AHMAD 5 UNIT Rp 4,500,000 Rp 22,500,000 Rp 1,875,000 Rp 24,330,000 Rp 45,000 100%
020/SPK/RV/PM/V/2022 30-May-22 FINISHING AA3, AB25, AA2 AHMAD 3 UNIT Rp 2,000,000 Rp 6,000,000 Rp 3,400,000 Rp 2,600,000
025A/SPK/RV/PM/VII/2022 REV 18-Aug-22 CARPORT A6, A8, A9, A14 AHMAD 4 UNIT Rp 2,065,000 Rp 8,660,000 Rp 7,147,500 Rp 1,512,500
029/SPK/RV/PM/VI/2022 REV 30-Jun-22 PONDASI & PASANGAN BATA A10, A11, A12, A14 AHMAD 4 UNIT Rp 6,000,000 Rp 24,000,000 Rp 67,392,500 Rp 7,500
042/SPK/RV/PM/VIII/2022 REV 15-Aug-22 PASANG U DITCH AHMAD Rp 14,840,000 Rp 14,840,000 Rp 10,810,000 Rp 4,030,000
044/SPK/RV/PM/VIII/2022 29-Aug-22 FINISHING A6, A8, A9, A14 AHMAD 5 UNIT Rp 2,420,000 Rp 15,058,000 Rp 13,647,500 Rp 1,410,500
050/SPK/RV/PM/IX/2022 19-Sep-22 FINISHING ACIAN AA8, AA9, AA10, AB19, AB20, AB15A AHMAD 6 UNIT Rp 900,000 Rp 5,400,000 Rp 7,810,000 Rp 790,000
053/SPK/RV/PM/X/2022 2-Oct-22 PASANG BIOFILTER AHMAD 20 BH Rp 150,000 Rp 3,000,000 Rp 2,945,000 Rp 55,000
056/SPK/RV/PM/XI/2022 2-Nov-22 KERAMIK AB23, AB15A, AB17, AA14, A14 AHMAD 5 UNIT Rp 2,375,000 Rp 11,875,000 Rp 14,775,000 Rp -
059/SPK/RV/PM/XI/2022 8-Nov-22 BONGKAR AB4 - AB7 AHMAD 4 UNIT Rp 41,600,000 Rp 41,600,000 Rp 34,792,500 Rp 6,807,500
065/SPK/RV/PM/XII/2022 10-Dec-22 KERAMIK TYPE 40 A10,A11,A12 AHMAD 3 UNIT Rp 8,421,000 Rp 25,263,000 Rp 12,392,500 Rp 12,870,500
066/SPK/RV/PM/XII/2022 10-Dec-22 KERAMIK TYPE 36 AA7,AA9,AB18,AB19 AHMAD 4 UNIT Rp 2,375,000 Rp 9,500,000 Rp 9,500,000 Rp -
068/SPK/RV/PM/XII/2022 16-Dec-22 PONDASI PABRIK AHMAD 1 UNIT Rp 5,500,000 Rp 5,500,000 Rp 1,900,000 Rp 3,600,000
001.65/SPK/RV/PM/X/2022 22-Oct-22 PONDASI TYPE 46 (AC25) AHMAD 1 UNIT Rp 7,892,000 Rp 7,892,000 Rp 7,872,500 Rp 19,500
001A.65/SPK/RV/PM/XII/2022 19-Dec-22 PASANG BATA DAN KOLOM AC25 AHMAD 1 UNIT Rp 15,295,355 Rp 15,295,355 Rp 13,125,000 Rp 2,170,355
002.40/SPK/RV/PM/X/2022 28-Oct-22 PONDASI DAN DINDING AA23,AA21,AA20,AA15 AHMAD 4 UNIT Rp 75,095,000 Rp 75,095,000 Rp 64,157,500 Rp 10,937,500
002A.40/SPK/RV/PM/XII/2022 10-Dec-22 PONDASI DAN DINDING AA16, AA17, AA18, AA19 AHMAD 4 UNT Rp 77,680,000 Rp 28,850,000 Rp 48,830,000
002.46/SPK/RV/PM/XII/2022 25-Dec-22 PONDASI AC16, AC17, AC24 AHMAD 3 UNIT Rp 8,670,000 Rp 26,010,000 Rp 33,445,000 Rp 32,286,500
002A.46/SPK/RV/PM/I/2023 PASANGAN BATA AC16, AC17, AC24 AHMAD 3 UNIT Rp 13,240,500 Rp 39,721,500
003.36/SPK/RV/PM/X/2022 28-Oct-22 PONDASI DAN DINDING AB8 - AB12 AHMAD 5 UNIT Rp 13,000,000 Rp 65,000,000 Rp 61,905,000 Rp 3,095,000
003.46/SPK/RV/PM/XII/2022 30-Dec-22 PONDASI AC2, AC3 AHMAD 2 UNIT Rp 8,670,000 Rp 17,340,000 Rp 15,250,000 Rp 47,840,000 Rp (15,250,000)
073/SPK/RV/PM/I/2023 8-Jan-23 KERAMIK AB15, AA12, AB20, AB21, A9 AHMAD 5 UNIT Rp 12,400,000 Rp 12,400,000 Rp 12,325,000 Rp 75,000
075/SPK/RV/PM/II/2023 1-Feb-23 PAGAR PANEL AHMAD 1 UNIT Rp 1,950,000 Rp 1,950,000 Rp 1,615,000 Rp 335,000
078/SPK/RV/PM/III/2023 4-Mar-23 FINISHING A7 AHMAD 1 UNIT Rp 5,410,000 Rp - Rp 5,410,000
059A/SPK/RV/PM/IV/2023 KERAMIK AB4 AHMAD 4 UNIT Rp 12,400,000 Rp 12,400,000 Rp 4,280,000 Rp 8,120,000
PROGRESS S/D JUMAT TANGGAL 1 SEPTEMBER 2023
SPK NO 003B.36/SPK/RV/PM/VIII/2023
BLOK AB 8 BLOK AB 9 BLOK AB 10 BLOK AB 11 BLOK AB 12

JUMLAH BOBOT AB8 JUMLAH BOBOT AB9 JUMLAH BOBOT AB10 JUMLAH BOBOT AB11 JUMLAH BOBOT AB12
NO URAIAN PEKERJAAN SAT. VOL. VOL. VOL. VOL. VOL.
Rp (%) (%) Rp (%) (%) Rp (%) (%) Rp (%) (%) Rp (%) (%)
PEKERJAAN TAMBAHAN
Rabat Carport m2 14.00 250,000 5.56% 0.00% 14.00 250,000 5.56% 5.56% 14.00 250,000 5.49% 0.00% 14.00 250,000 5.49% 0.00% 14.00 250,000 5.64% 5.64%
Pasang Pipa Air Bersih m 19.50 150,000 3.34% 0.00% 19.50 150,000 3.34% 2.30% 19.50 150,000 3.29% 0.00% 19.50 150,000 3.29% 0.00% 19.50 150,000 3.39% 3.39%
Pasang Pipa Air Kotor dan Air Hujan + Bak Kontrol m 12.00 350,000 7.79% 0.00% 12.00 350,000 7.79% 7.79% 12.00 350,000 7.68% 0.00% 12.00 350,000 7.68% 0.00% 12.00 350,000 7.90% 7.90%
Meja Dapur + Roster bh 1.00 100,000 2.23% 1.11% 1.00 100,000 2.23% 2.23% 1.00 100,000 2.20% 1.10% 1.00 100,000 2.20% 1.10% 1.00 100,000 2.26% 2.26%
Nat dinding Bata m2 6.25 62,500 1.39% 0.00% 6.25 62,500 1.39% 1.39% 12.50 125,000 2.74% 0.00% 12.50 125,000 2.74% 0.00% 12.50 125,000 2.82% 1.41%
Coating Dinding m2 125.00 625,000 13.91% 0.00% 125.00 625,000 13.91% 13.91% 125.00 625,000 13.72% 0.00% 125.00 625,000 13.72% 0.00% 125.00 625,000 14.11% 0.00%
Ban banan Atap m 4.00 120,000 2.67% 2.67% 4.00 120,000 2.67% 2.67% 4.00 120,000 2.63% 2.63% 4.00 120,000 2.63% 2.63% 4.00 120,000 2.71% 2.71%
Rabat Beton Lantai 1:3:5 ( 5 cm ) m3 1.56 250,000 5.56% 0.00% 1.56 250,000 5.56% 5.56% 1.56 250,000 5.49% 0.00% 1.56 250,000 5.49% 0.00% 1.56 250,000 5.64% 4.51%
Pasang Keramik Lantai m2 28.50 1,000,000 22.26% 0.00% 28.50 1,000,000 22.26% 22.26% 28.50 1,000,000 21.95% 0.00% 28.50 1,000,000 21.95% 0.00% 28.50 1,000,000 22.57% 0.00%
Pasang List Keramik m' 35.00 175,000 3.90% 0.00% 35.00 175,000 3.90% 3.90% 35.00 175,000 3.84% 0.00% 35.00 175,000 3.84% 0.00% 35.00 175,000 3.95% 0.00%
Pasang Keramik Dinding KM dan Lantai KM m2 13.97 450,000 10.02% 0.00% 13.97 450,000 10.02% 10.02% 13.97 450,000 9.88% 0.00% 13.97 450,000 9.88% 0.00% 13.97 450,000 10.16% 10.16%
Pengecatan Plafond m2 30.00 300,000 6.68% 0.00% 30.00 300,000 6.68% 0.00% 30.00 300,000 6.59% 0.00% 30.00 300,000 6.59% 0.00% 30.00 300,000 6.77% 0.00%
Pasang Atap Dapur ls 1.00 300,000 6.68% 0.00% 1.00 300,000 6.68% 2.07% 1.00 300,000 6.59% 0.00% 1.00 300,000 6.59% 0.00% 1.00 300,000 6.77% 0.00%
Pasang closet dan Pintu KM ls 1.00 150,000 3.34% 0.00% 1.00 150,000 3.34% 0.00% 1.00 150,000 3.29% 0.00% 1.00 150,000 3.29% 0.00% 1.00 150,000 3.39% 0.00%
Finishing Cat MU m2 37.00 210,000 4.67% 0.00% 37.00 210,000 4.67% 0.00% 37.00 210,000 4.61% 0.00% 37.00 210,000 4.61% 0.00% 37.00 210,000 4.74% 0.00%
NILAI BORONGAN PER UNIT 4,492,500 100% 4% 4,492,500 100% 80% 4,555,000 100% 4% 4,555,000 100% 4% 4,555,000 103% 38%
TOTAL 22,650,000
Terbilang #NAME? 91%
PROGRESS MINGGU LALU 4% 80% 4% 4% 13%
PRESTASI PROGRESS MINGGUAN 0% 0.00% 0% 0% 25%
NOMINAL PROGRESS MINGGUAN / UNIT - - - - 1,133,609
TOTAL NOMINAL PROGRESS MINGGUAN 1,133,609
= Borongan
HANIF ANDY WIDIYANTO

PENGAWAS PROJECT MANAJER
SPK NO 002.40.1/SPK/RV/PM/V/2023
BLOK AA15 BLOK AA20 BLOK AA21 BLOK AA23
JUMLAH BOBOT AA15 JUMLAH BOBOT AA20 JUMLAH BOBOT AA21 JUMLAH BOBOT AA23
NO URAIAN PEKERJAAN SAT. VOL. VOL. VOL. VOL.
Rp (%) (%) Rp (%) (%) Rp (%) (%) Rp (%) (%)
PEKERJAAN TAMBAHAN
Nat dinding Bata m2 54.65 546,500 5.79% 5.67% 139.30 1,393,000 13.57% 13.57% 141.00 1,410,000 13.68% 13.68% 51.75 517,500 5.55% 5.55%
Coating Dinding m2 142.15 710,750 7.52% 7.32% 139.30 696,500 6.79% 6.79% 141.00 705,000 6.84% 6.84% 133.00 665,000 7.13% 7.13%
Pengecatan Plafond m2 54.50 545,000 5.77% 0.00% 54.50 545,000 5.31% 5.31% 54.50 545,000 5.29% 5.29% 54.50 545,000 5.85% 5.85%
Pengecatan Dinding m2 39.20 411,600 4.36% 0.00% 39.20 411,600 4.01% 4.01% 39.20 411,600 3.99% 3.99% 39.20 411,600 4.41% 4.41%
Plesteran Dinding m2 39.20 1,550,000 16.41% 15.70% 39.20 1,550,000 15.10% 15.10% 39.20 1,550,000 15.04% 15.04% 39.20 1,550,000 16.63% 16.63%
Acian Dinding m2 39.20 780,000 8.26% 3.84% 39.20 780,000 7.60% 7.60% 39.20 780,000 7.57% 7.57% 39.20 780,000 8.37% 8.37%
DAPUR DAN KAMAR

Pasang Rangka Atap Kamar Belakang m2 7.50 225,000 2.38% 2.38% 7.50 225,000 2.19% 2.19% 7.50 225,000 2.18% 2.18% 7.50 225,000 2.41% 2.41%
Pasang Rangka Atap Dapur + Talang m2 7.50 300,000 3.18% 3.18% 7.50 300,000 2.92% 2.92% 7.50 300,000 2.91% 2.91% 7.50 300,000 3.22% 3.22%
Meja Dapur ls 1.00 200,000 2.12% 2.12% 1.00 200,000 1.95% 1.95% 1.00 200,000 1.94% 1.94% 1.00 200,000 2.15% 2.15%
Ban2an atap Kamar dan Dapur ls 1.00 200,000 2.12% 2.12% 1.00 200,000 1.95% 1.95% 1.00 200,000 1.94% 1.94% 1.00 200,000 2.15% 2.15%
Rabat Lantai m3 2.20 352,000 3.73% 3.73% 2.10 336,000 3.27% 3.27% 2.20 352,000 3.42% 3.42% 1.90 304,000 3.26% 3.26%
Pasang Woodplank m2 1.80 180,000 1.91% 1.91% 1.80 180,000 1.75% 1.75% 1.80 180,000 1.75% 1.75% 1.80 180,000 1.93% 1.93%
Pasang Keramik Lantai dan Teras m2 31.10 1,050,000 11.12% 11.12% 31.10 1,050,000 10.23% 10.23% 31.10 1,050,000 10.19% 10.19% 31.10 1,050,000 11.26% 11.26%
Pasang List Lantai m' 29.13 150,000 1.59% 1.59% 29.13 150,000 1.46% 1.46% 29.13 150,000 1.46% 1.46% 29.13 150,000 1.61% 1.61%
Pasang Keramik Dinding KM dan Lantai KM m2 18.30 625,000 6.62% 6.62% 18.30 625,000 6.09% 6.09% 18.30 625,000 6.07% 6.07% 18.30 625,000 6.70% 6.70%
Pasang Closet dan Pintu km ls 1.00 150,000 1.59% 1.27% 1.00 150,000 1.46% 1.46% 1.00 150,000 1.46% 1.46% 1.00 150,000 1.61% 1.61%
Pasang Zinc dan Aksesoris ls 1.00 180,000 1.91% 1.91% 1.00 180,000 1.75% 1.75% 1.00 180,000 1.75% 1.75% 1.00 180,000 1.93% 1.93%
Pembersihan Lahan (incl. Buang tanah Tandon) m2 16.88 255,000 2.70% 0.28% 16.88 255,000 2.48% 2.48% 16.88 255,000 2.47% 2.47% 16.88 255,000 2.74% 2.74%
Pasang Pipa Air Bersih m' 12.00 150,000 1.59% 1.59% 12.00 150,000 1.46% 1.46% 12.00 150,000 1.46% 1.46% 12.00 150,000 1.61% 1.61%
Pasang Pipa Air Kotor m' 9.00 175,000 1.85% 1.85% 9.00 175,000 1.71% 1.71% 9.00 175,000 1.70% 1.70% 9.00 175,000 1.88% 1.88%
Rabat Carport m2 14.88 375,000 3.97% 3.97% 14.88 375,000 3.65% 3.65% 14.88 375,000 3.64% 3.64% 14.88 375,000 4.02% 4.02%
Pembuatan Bak Kontrol bh 1.00 100,000 1.06% 1.06% 1.00 100,000 0.97% 0.97% 1.00 100,000 0.97% 0.97% 1.00 100,000 1.07% 1.07%
Finishing Tandon bh 1.00 85,000 0.90% 0.90% 1.00 85,000 0.83% 0.83% 1.00 85,000 0.82% 0.82% 1.00 85,000 0.91% 0.91%
Pasang Taman Teras Depan Rumah ls 1.00 150,000 1.59% 1.59% 1.00 150,000 1.46% 1.46% 1.00 150,000 1.46% 1.46% 1.00 150,000 1.61% 1.61%
NILAI BORONGAN PER UNIT 9,445,850 100% 82% 10,262,100 100% 100% 10,303,600 100% 100% 9,323,100 100% 100%
95%
Terbilang #NAME?
TOTAL KONTRAK UPAH 39,334,650
PROGRESS MINGGU LALU 68.4% 99.4% 100.0% 100.0%
PRESTASI PROGRESS MINGGUAN 13% 1% 0% 0%
NOMINAL PROGRESS MINGGUAN / UNIT 1,251,115 56,648 - -
ADDENDUM 1
Rabat Lantai Halaman Belakang m3 0.65 104,000 100% 100.00% 0.57 91,200 100% 100% 0.58 92,800 100% 100% 0.30 48,000 100% 100%
NILAI BORONGAN PER UNIT 104,000 100% 100% 91,200 100% 100% 92,800 100% 100% 48,000 100% 100%
100%
TOTAL KONTRAK UPAH 336,000
PRESTASI PROGRESS MINGGUAN 100% 0% 0% 0%
NOMINAL PROGRESS MINGGUAN / UNIT 104,000 - - -
TOTAL NOMINAL PROGRESS MINGGUAN 104,000

SPK NO 002B.40.1/SPK/RV/PM/V/2023
BLOK AA16 BLOK AA17 BLOK AA18 BLOK AA19
JUMLAH BOBOT AA16 JUMLAH BOBOT AA17 JUMLAH BOBOT AA18 JUMLAH BOBOT AA19
Rp (%) (%) Rp (%) (%) Rp (%) (%) Rp (%) (%)
PEKERJAAN TAMBAHAN
Nat dinding Bata m2 142.63 1,426,300 13.23% 13.22% 143.35 1,433,500 13.89% 13.89% 146.32 1,463,200 14.09% 14.09% 146.44 1,464,400 14.10% 14.10%
Coating Dinding m2 142.63 713,150 6.61% 5.86% 143.35 716,750 6.94% 6.94% 146.32 731,600 7.05% 7.05% 146.44 732,200 7.05% 7.05%
Pengecatan Plafond m2 61.25 612,500 5.68% 1.70% 54.50 545,000 5.28% 5.28% 54.50 545,000 5.25% 5.25% 54.50 545,000 5.25% 5.25%
Pengecatan Dinding m2 39.20 411,600 3.82% 3.07% 39.20 411,600 3.99% 3.99% 39.20 411,600 3.96% 3.96% 39.20 411,600 3.96% 3.18%
Plesteran Dinding m2 39.20 1,550,000 14.37% 14.37% 39.20 1,550,000 15.02% 15.02% 39.20 1,550,000 14.93% 14.71% 39.20 1,550,000 14.93% 14.93%
Acian Dinding m2 39.20 780,000 7.23% 7.23% 39.20 780,000 7.56% 7.56% 39.20 780,000 7.51% 7.51% 39.20 780,000 7.51% 7.51%
DAPUR DAN KAMAR

Pasang Rangka Atap Kamar Belakang m2 14.25 225,000 2.09% 2.09% 7.50 225,000 2.18% 2.18% 7.50 225,000 2.17% 2.17% 7.50 225,000 2.17% 2.17%
Pasang Rangka Atap Dapur + Talang m2 7.50 300,000 2.78% 2.78% 7.50 300,000 2.91% 2.91% 7.50 300,000 2.89% 2.89% 7.50 300,000 2.89% 2.89%
Meja Dapur ls 1.00 200,000 1.85% 1.85% 1.00 200,000 1.94% 1.94% 1.00 200,000 1.93% 1.93% 1.00 200,000 1.93% 1.93%
Ban2an atap Kamar dan Dapur ls 1.00 200,000 1.85% 1.85% 1.00 200,000 1.94% 1.94% 1.00 200,000 1.93% 1.93% 1.00 200,000 1.93% 1.93%
Rabat Lantai m3 2.20 352,000 3.26% 3.26% 2.10 336,000 3.25% 3.25% 2.20 352,000 3.39% 3.39% 1.90 304,000 2.93% 2.93%
Pasang Woodplank m2 1.80 180,000 1.67% 1.67% 1.80 180,000 1.74% 1.74% 1.80 180,000 1.73% 1.73% 1.80 180,000 1.73% 1.73%
Pasang Keramik Lantai dan Teras m2 41.10 1,438,500 13.34% 13.34% 31.10 1,050,000 10.17% 10.17% 31.10 1,050,000 10.11% 10.11% 31.10 1,050,000 10.11% 10.11%
Pasang List Lantai m' 34.53 150,000 1.39% 1.39% 29.13 150,000 1.45% 1.45% 29.13 150,000 1.44% 1.44% 29.13 150,000 1.44% 1.44%
Pasang Keramik Dinding KM dan Lantai KM m2 18.30 625,000 5.80% 5.80% 18.30 625,000 6.05% 6.05% 18.30 625,000 6.02% 6.02% 18.30 625,000 6.02% 6.02%
Pasang Closet dan Pintu km ls 1.00 150,000 1.39% 0.00% 1.00 150,000 1.45% 1.45% 1.00 150,000 1.44% 1.44% 1.00 150,000 1.44% 1.44%
Pasang Zinc dan Aksesoris ls 1.00 180,000 1.67% 0.00% 1.00 180,000 1.74% 1.74% 1.00 180,000 1.73% 1.73% 1.00 180,000 1.73% 1.73%
Pembersihan Lahan (incl. Buang tanah Tandon) m2 16.88 255,000 2.36% 0.00% 16.88 255,000 2.47% 2.47% 16.88 255,000 2.46% 1.47% 16.88 255,000 2.46% 2.04%
Pasang Pipa Air Bersih m' 24.00 150,000 1.39% 1.39% 12.00 150,000 1.45% 1.45% 12.00 150,000 1.44% 1.44% 12.00 150,000 1.44% 1.44%
Pasang Pipa Air Kotor m' 9.00 175,000 1.62% 1.62% 9.00 175,000 1.70% 1.70% 9.00 175,000 1.69% 1.69% 9.00 175,000 1.69% 1.69%
Rabat Carport m2 14.88 375,000 3.48% 3.48% 14.88 375,000 3.63% 3.63% 14.88 375,000 3.61% 3.61% 14.88 375,000 3.61% 3.61%
Pembuatan Bak Kontrol bh 1.00 100,000 0.93% 0.93% 1.00 100,000 0.97% 0.97% 1.00 100,000 0.96% 0.96% 1.00 100,000 0.96% 0.96%
Finishing Tandon bh 1.00 85,000 0.79% 0.79% 1.00 85,000 0.82% 0.82% 1.00 85,000 0.82% 0.82% 1.00 85,000 0.82% 0.82%
Pasang Taman Teras Depan Rumah ls 1.00 150,000 1.39% 1.39% 1.00 150,000 1.45% 1.45% 1.00 150,000 1.44% 1.44% 1.00 150,000 1.44% 1.44%
NILAI BORONGAN PER UNIT 10,784,050 100% 89.09% 10,322,850 100% 100% 10,383,400 100% 98.80% 10,337,200 100% 98.36%
96.57%
Terbilang #NAME?
PROGRESS MINGGU LALU 81.47% 100% 93.97% 96.63%
PRESTASI PROGRESS MINGGUAN 7.62% 0% 4.83% 1.73%
NOMINAL PROGRESS MINGGUAN / UNIT 821,575 - 501,632 179,199
addendum 1
Rabat Lantai Halaman Belakang m3 0.70 112,000 100% 100% 0.70 112,000 100% 100% 0.78 124,800 100% 100.00% 0.95 152,000 100% 100.00%
NILAI BORONGAN PER UNIT 112,000 100% 100% 112,000 100% 100% 124,800 100% 100.00% 152,000 100% 100.00%
100.00%
Terbilang #NAME?
PROGRESS MINGGU LALU 100% 100% 0% 0%
PRESTASI PROGRESS MINGGUAN 0.00% 0% 100.00% 100.00%
NOMINAL PROGRESS MINGGUAN / UNIT - - 124,800 152,000

SPK NO 001.65.B/SPK/RV/PM/V/2023
BLOK AC 25
JUMLAH BOBOT AC25
Rp (%) (%)
Pasangan bata Interlock m2 3.13 156,250 1.80% 1.80%

Pasang Woodplank Kolam m2 7.20 720,000 8.30% 8.30%
Pengecatan Plafond m2 40.00 400,000 4.61% 4.61%
Pengecatan Dinding m2 39.20 411,600 4.75% 4.75%
DAPUR DAN KAMAR

Pasang Rangka Atap Dapur + Talang m2 9.00 360,000 4.15% 4.15%
Meja Dapur ls 1.00 200,000 2.31% 2.31%
Ban2an atap Dapur ls 1.00 100,000 1.15% 1.15%
Rabat Lantai m3 2.20 352,000 4.06% 4.06%

Pasang Woodplank m2 1.80 180,000 2.08% 2.08%
Pasang Keramik Lantai dan Teras m2 52.00 1,820,000 20.98% 20.98%

Pasang List Lantai m' 36.00 180,000 2.08% 2.08%
Pasang Keramik Dinding KM dan Lantai KM m2 35.00 1,400,000 16.14% 16.14%
Pasang Closet dan Pintu km ls 2.00 300,000 3.46% 3.46%
Pasang Zinc dan Aksesoris ls 1.00 180,000 2.08% 2.08%
Pasang Woodplank Trap Tangga m2 5.60 280,000 3.23% 3.23%

Finishing Cat Trap Tangga m2 5.60 56,000 0.65% 0.65%
Pembersihan Lahan (incl. Buang tanah Tandon) m2 1.00 255,000 2.94% 2.94%
Pasang Pipa Air Bersih m' 1.00 150,000 1.73% 1.73%
Pasang Pipa Air Kotor m' 1.00 175,000 2.02% 2.02%
Rabat Carport m2 22.50 562,500 6.49% 6.49%
Pembuatan Bak Kontrol bh 2.00 200,000 2.31% 2.31%
Finishing Tandon bh 1.00 85,000 0.98% 0.98%
Pasang Taman Teras Depan Rumah ls 1.00 150,000 1.73% 1.73%
NILAI BORONGAN PER UNIT 8,673,350 100% 100.00%

100%
Terbilang #NAME?
PROGRESS MINGGU LALU 100.0% 0%
PRESTASI PROGRESS MINGGUAN 0% 0%
NOMINAL PROGRESS MINGGUAN / UNIT - -
TOTAL NOMINAL PROGRESS MINGGUAN -
ADDENDUM 1
Pasang Pipa Kran Taman m 10.00 100,000 10.99% 10.99%
Pasang Keramik Carport m2 20.25 810,000 89.01% 89.01%
NILAI BORONGAN PER UNIT 910,000 100% 100.00%

100%
Terbilang #NAME?
ADDENDUM 2
Perubahan Cat Tangga m2 5.60 100,000 100% 100.00%
NILAI BORONGAN PER UNIT 100,000 100% 100.00%

100%
Terbilang #NAME?
NOMINAL PROGRESS MINGGUAN / UNIT 100,000 -

PROGRESS S/D JUMAT TANGGAL 25 AGUSTUS 23
SPK NO 003C-2.3.46/SPK/RV/PM/VII/2023
BLOK AC 2 BLOK AC 3
JUMLAH BOBOT AC2 JUMLAH BOBOT AC3
NO URAIAN PEKERJAAN SAT. VOL. VOL.
Rp (%) (%) Rp (%) (%)
Pembuatan Balok Struktur m3 3.50 3,850,000 12.0% 12.0% 3.50 3,850,000 12.0% 12.0%
Rabat Lantai (5 cm) (Tambahan Luas Type 65) m3 0.90 144,000 0.4% 0.0% 0.90 144,000 0.4% 0.0%
Pasangan bata Interlock (Tambahan Luas ke Type 65) m2 59.50 2,975,000 9.3% 0.0% 59.50 2,975,000 9.3% 0.0%
Pembuatan Minimalis Depan m3 1.26 1,512,000 4.7% 0.0% 1.26 1,512,000 4.7% 0.0%
Pembuatan Tangga Beton m2 4.50 2,250,000 7.0% 0.0% 4.50 2,250,000 7.0% 0.0%
Kolom Struktur Lantai 2 m3 1.20 777,563 2.4% 0.0% 1.20 777,563 2.4% 0.0%
Cor Duck Atap m2 15.06 3,765,625 11.8% 0.0% 15.06 3,765,625 11.8% 0.0%
Pasang Roster m2 2.24 145,600 0.5% 0.0% 2.24 145,600 0.5% 0.0%
Plesteran dan Acian dinding m2 37.50 1,875,000 5.9% 0.0% 37.50 1,875,000 5.9% 0.0%
Finishing Kolom Beton m2 18.21 910,313 2.8% 0.0% 18.21 910,313 2.8% 0.0%
Nat Dinding m2 274.50 2,745,000 8.6% 0.0% 274.50 2,745,000 8.6% 0.0%
Coating Bata Interlock m2 274.50 1,372,500 4.3% 0.0% 274.50 1,372,500 4.3% 0.0%
Pengecatan Dinding m2 46.05 460,500 1.4% 0.0% 46.05 460,500 1.4% 0.0%
Pasang Pipa Air Bersih m' 18.00 225,000 0.7% 0.0% 18.00 225,000 0.7% 0.0%
Pasang Pipa Air Kotor m 30.00 225,000 0.7% 0.0% 30.00 225,000 0.7% 0.0%
Pengecatan Plafond m2 58.00 580,000 1.8% 0.0% 58.00 580,000 1.8% 0.0%
Pasang Rangka Atap Dapur + Talang m2 9.00 360,000 1.1% 0.0% 9.00 360,000 1.1% 0.0%
Meja Dapur ls 1.00 200,000 0.6% 0.0% 1.00 200,000 0.6% 0.0%
Ban2an atap Dapur ls 1.00 100,000 0.3% 0.0% 1.00 100,000 0.3% 0.0%
Pasang Keramik Lantai dan Teras m2 66.22 2,317,656 7.2% 0.0% 66.22 2,317,656 7.2% 0.0%
Pasang List Lantai m' 49.67 360,000 1.1% 0.0% 49.67 360,000 1.1% 0.0%
Pasang Keramik Dinding KM dan Lantai KM m2 62.75 2,510,000 7.8% 0.0% 62.75 2,510,000 7.8% 0.0%
Pasang Closet dan Pintu km ls 2.00 300,000 0.9% 0.0% 2.00 300,000 0.9% 0.0%
Pasang Zinc dan Aksesoris ls 1.00 180,000 0.6% 0.0% 1.00 180,000 0.6% 0.0%
Pasang Woodplank Trap Tangga m2 5.60 280,000 0.9% 0.0% 5.60 280,000 0.9% 0.0%
Finishing Cat Trap Tangga m2 5.60 56,000 0.2% 0.0% 5.60 56,000 0.2% 0.0%
Pembersihan Lahan (incl. Buang tanah Tandon) m2 1.00 255,000 0.8% 0.0% 1.00 255,000 0.8% 0.0%
Pasang Pipa Air Bersih ls 1.00 150,000 0.5% 0.0% 1.00 150,000 0.5% 0.0%
Pasang Pipa Air Kotor ls 1.00 175,000 0.5% 0.0% 1.00 175,000 0.5% 0.0%
Rabat Carport m2 13.50 337,500 1.1% 0.0% 13.50 337,500 1.1% 0.0%
Pembuatan Bak Kontrol bh 2.00 200,000 0.6% 0.0% 2.00 200,000 0.6% 0.0%
Finishing Tandon bh 1.00 85,000 0.3% 0.0% 1.00 85,000 0.3% 0.0%
Pasang Biofil bh 1.00 200,000 0.6% 0.0% 1.00 200,000 0.6% 0.0%
Pasang Taman Teras Depan Rumah ls 1.00 150,000 0.5% 0.0% 1.00 150,000 0.5% 0.0%
NILAI BORONGAN PER UNIT 32,029,256 100% 12.02% 32,029,256 100% 12.02%
32,000,000 12%
Terbilang #NAME?
PROGRESS MINGGU LALU 12.02% 8.70%
PRESTASI PROGRESS MINGGUAN 0.00% 3.32%
NOMINAL PROGRESS MINGGUAN / UNIT - 1,063,930

SPK NO 044B/SPK/RV/PM/VI/2023
BLOK A 7
JUMLAH BOBOT A7
Rp (%) (%)
PEKERJAAN TAMBAHAN
Coating Dinding m2 100.00 500,000 10.79% 5.39%

Pasang Woodplank m2 1.80 180,000 3.88% 1.94%

Pasang List Keramik m' 29.13 150,000 3.24% 3.24%
Pasang Keramik Dinding KM dan Lantai KM m2 18.30 625,000 13.48% 13.48%
DAPUR DAN KAMAR

Pasang Rangka Atap Kamar Belakang m2 7.50 225,000 4.85% 4.85%
Meja Dapur ls 1.00 200,000 4.31% 4.31%
Ban2an atap Kamar dan Dapur ls 1.00 200,000 4.31% 3.88%

80%
Terbilang #NAME?
PROGRESS MINGGU LALU 74%
PRESTASI PROGRESS MINGGUAN 6%

SPK NO 002B.46/SPK/RV/PM/VI/2023
BLOK AC 16 BLOK AC 17
NO URAIAN PEKERJAAN SAT. VOL. VOL.
Rp (%) (%) Rp (%) (%)
Rabat Lantai (5 cm) m3 2.85 456,000 1.97% 0.81% 2.85 456,000 1.97% 0.00%
Pasangan bata Interlock m2 78.00 3,900,000 16.86% 16.86% 78.00 3,900,000 16.86% 13.57%
Pembuatan Minimalis Depan m3 1.26 1,512,000 6.53% 6.53% 1.26 1,512,000 6.53% 0.00%
Pembuatan Tangga Beton m2 4.50 2,250,000 9.72% 9.72% 4.50 2,250,000 9.72% 0.00%
Kolom Struktur Lantai 2 m3 0.54 351,000 1.52% 1.52% 0.54 351,000 1.52% 0.00%
Cor Duck Atap m2 4.63 1,156,250 5.00% 5.00% 4.63 1,156,250 5.00% 0.00%
Pasang Roster m2 2.24 145,600 0.63% 0.00% 2.24 145,600 0.63% 0.00%
Plesteran dan Acian dinding m2 28.50 1,425,000 6.16% 5.92% 28.50 1,425,000 6.16% 0.00%
Finsihing Kolom Beton m2 17.55 877,500 3.79% 3.79% 17.55 877,500 3.79% 0.00%
Nat Dinding m2 215.70 2,157,000 9.32% 5.78% 215.70 2,157,000 9.32% 0.00%
Coating Bata Interlock m2 215.70 1,078,500 4.66% 1.41% 215.70 1,078,500 4.66% 0.00%
Pengecatan Dinding m2 46.05 460,500 1.99% 0.00% 46.05 460,500 1.99% 0.00%
Pasang Pipa Air Bersih m' 18.00 225,000 0.97% 0.76% 18.00 225,000 0.97% 0.00%
Pasang Pipa Air Kotor m 18.00 135,000 0.58% 0.33% 18.00 135,000 0.58% 0.00%
Pengecatan Plafond m2 40.00 400,000 1.73% 0.00% 40.00 400,000 1.73% 0.00%
Pasang Rangka Atap Dapur + Talang m2 9.00 360,000 1.56% 0.78% 9.00 360,000 1.56% 0.00%
Meja Dapur ls 1.00 200,000 0.86% 0.00% 1.00 200,000 0.86% 0.00%
Ban2an atap Dapur ls 1.00 100,000 0.43% 0.14% 1.00 100,000 0.43% 0.00%
Pasang Keramik Lantai dan Teras m2 52.00 1,820,000 7.87% 3.18% 52.00 1,820,000 7.87% 0.00%
Pasang List Lantai m' 36.00 360,000 1.56% 0.64% 36.00 360,000 1.56% 0.00%
Pasang Keramik Dinding KM dan Lantai KM m2 35.00 1,400,000 6.05% 2.80% 35.00 1,400,000 6.05% 0.00%
Pasang Closet dan Pintu km ls 2.00 300,000 1.30% 0.00% 2.00 300,000 1.30% 0.00%
Pasang Zinc dan Aksesoris ls 1.00 180,000 0.78% 0.00% 1.00 180,000 0.78% 0.00%
Pasang Woodplank Trap Tangga m2 5.60 280,000 1.21% 0.00% 5.60 280,000 1.21% 0.00%
Finishing Cat Trap Tangga m2 5.60 56,000 0.24% 0.00% 5.60 56,000 0.24% 0.00%
Pembersihan Lahan (incl. Buang tanah Tandon) m2 1.00 255,000 1.10% 0.00% 1.00 255,000 1.10% 0.00%
Pasang Pipa Air Bersih ls 1.00 150,000 0.65% 0.26% 1.00 150,000 0.65% 0.00%
Pasang Pipa Air Kotor ls 1.00 175,000 0.76% 0.46% 1.00 175,000 0.76% 0.00%
Rabat Carport m2 13.50 337,500 1.46% 0.00% 13.50 337,500 1.46% 0.00%
Pembuatan Bak Kontrol bh 2.00 200,000 0.86% 0.00% 2.00 200,000 0.86% 0.00%
Finishing Tandon bh 1.00 85,000 0.37% 0.00% 1.00 85,000 0.37% 0.00%
Pasang Biofil bh 1.00 200,000 0.86% 0.00% 1.00 200,000 0.86% 0.00%
Pasang Taman Teras Depan Rumah ls 1.00 150,000 0.65% 0.00% 1.00 150,000 0.65% 0.00%
NILAI BORONGAN PER UNIT 23,137,850 100% 66.7% 23,137,850 100% 13.57%
40%
Terbilang #NAME?

TAMBAHAN ITEM PEKERJAAN
Taman Basket
Kupas Tanah Sisi Selatan m2 22.00 440,000 19.82% 19.82%
Urug tanah Sisi Utara rit 1.00 200,000 9.01% 9.01%
Blok AA (Depan Musholla)
Bongkar pasang Paving m2 21.25 467,500 21.06% 21.06%
Pasang Kansteen Kecil m' 12.50 187,500 8.45% 8.45%
Pasang Bata dan Finishing Bata Taman Ujung m' 7.00 925,000 41.67% 41.67%
NILAI BORONGAN PER UNIT 2,220,000 100% 100%

100%
Terbilang #NAME?

UKURAN LAPANGAN BASKET 85.8 m2
SPK NO 01 LPB/SPK/RV/PM/VII/2023
LAPANGAN BASKET
JUMLAH BOBOT
NO URAIAN PEKERJAAN SAT. VOL. (%)
Rp (%)
AREA LAPANGAN BASKET

Perataan Tanah dan buang tanah m2 85.80 429,000 5.18% 5.18%
Pembesian Sloof 8/10 kg 90.00 315,000 3.80% 3.80%
Pasang Bekisting m2 4.06 300,000 3.62% 3.62%
Gelar Plastik Cor dan Wiremesh m2 85.80 643,500 7.77% 7.77%
Gelar Cor Beton (Ready Mix) m2 85.80 1,029,600 12.44% 12.44%
AREA TAMAN SISI UTARA

Bouwplank dan Galian Tanah Pondasi m 42.00 350,000 4.23% 0.00%
Rollag Bata m 42.00 420,000 5.07% 0.00%
Rabat Lantai m2 28.00 700,000 8.45% 0.00%
Bangku Taman Cor Beton m3 0.35 227,500 2.75% 0.00%
Pasangan Bata Pot dan Pembatas m2 13.90 695,000 8.39% 0.00%
Coating Plesteran m2 33.40 167,000 2.02% 0.00%
Isian tanah untuk Pot m3 2.85 114,000 1.38% 0.00%
Finishing Bangku dan dinding m2 10.00 499,750 6.04% 0.00%
AREA TAMAN SISI SELATAN

Bouwplank dan Galian Tanah Pondasi m 27.50 350,000 4.23% 1.27%
Rollag Bata m 27.50 275,000 3.32% 0.00%
Rabat Lantai m2 20.00 500,000 6.04% 0.00%
Bangku Taman Cor Beton m3 0.20 130,000 1.57% 0.00%
Pasangan Bata Pot dan Pembatas m2 12.90 645,000 7.79% 0.00%
Coating Plesteran m2 27.60 138,000 1.67% 0.00%
Isian tanah untuk Pot m3 2.70 108,000 1.30% 0.00%
Finishing Bangku dan dinding m2 4.87 243,500 2.94% 0.00%

34%
Terbilang #REF!
PROGRESS MINGGU LALU 34.1%
PRESTASI PROGRESS MINGGUAN 0.00%

SPK NO 003D.46/SPK/RV/PM/VII/2023
BLOK AC 24
JUMLAH BOBOT AC24
Rp (%) (%)
Pembesian Balok Struktur kg 277.19 692,980 2.56% 2.56%

Pasang Bekisting Balok m2 27.90 1,395,000 5.16% 5.16%
Cor Balok Struktur m3 2.42 543,375 2.01% 2.01%
Rabat Lantai (5 cm) m3 5.05 808,000 2.99% 0.00%

Pasangan bata Interlock m2 78.00 3,900,000 14.44% 5.82%
Pembuatan Minimalis Depan m3 1.26 1,512,000 5.60% 0.00%
Pembuatan Tangga Beton m2 4.50 2,250,000 8.33% 0.00%
Kolom Struktur Lantai 2 m3 0.54 351,000 1.30% 0.00%
Cor Duck Atap m2 4.63 1,156,250 4.28% 0.00%
Pasang Roster m2 2.24 145,600 0.54% 0.00%
Plesteran dan Acian dinding m2 28.50 1,425,000 5.27% 0.00%
Finsihing Kolom Beton m2 17.55 877,500 3.25% 0.00%
Nat Dinding m2 215.70 2,157,000 7.98% 0.00%
Coating Bata Interlock m2 215.70 1,078,500 3.99% 0.00%
Pasang Pipa Air Bersih m' 18.00 225,000 0.83% 0.00%

Pasang Pipa Air Kotor m 18.00 135,000 0.50% 0.00%

Meja Dapur ls 1.00 200,000 0.74% 0.00%
Ban2an atap Dapur ls 1.00 100,000 0.37% 0.00%

Pasang List Lantai m' 36.00 360,000 1.33% 0.00%
Pasang Keramik Dinding KM dan Lantai KM m2 35.00 1,400,000 5.18% 0.00%
Pasang Woodplank Trap Tangga m2 5.60 280,000 1.04% 0.00%

Finishing Cat Trap Tangga m2 5.60 56,000 0.21% 0.00%
Pasang Woodplank Kolam m2 7.20 720,000 2.66% 0.00%
Pembersihan Lahan (incl. Buang tanah Tandon) m2 1.00 255,000 0.94% 0.00%
Pasang Pipa Air Bersih ls 1.00 150,000 0.56% 0.00%
Pasang Pipa Air Kotor ls 1.00 175,000 0.65% 0.00%
Rabat Carport m2 22.50 562,500 2.08% 0.00%
Pembuatan Bak Kontrol bh 2.00 200,000 0.74% 0.00%
Finishing Tandon bh 1.00 85,000 0.31% 0.00%
Pasang Biofil bh 1.00 200,000 0.74% 0.00%
Pasang Taman Teras Depan Rumah ls 1.00 150,000 0.56% 0.00%

16%
Terbilang #NAME?
PRESTASI PROGRESS MINGGUAN 5.82% 0%
NOMINAL PROGRESS MINGGUAN / UNIT 1,572,671 -

SPK NO 005.46/SPK/RV/PM/V/2023
AC 8
PEKERJAAN PERSIAPAN
Pengukuran & Bouwplank m3 78.88

Galian Tanah pondasi m3 6.90
Galian Tanah Pondasi Setempat unit 9.00
Pondasi Setempat Beton Bertulang (100X100X25) unit 9.00
Pondasi Batu Kumbung m3 5.92
Sloof 15/40 K225 incl. Bekisting m3 4.25
Urugan Tanah dalam rumah + 40 cm (incl. Teras) m3 15.30

Rabat Beton Lantai 1:3:5 ( 5 cm ) m3 2.55
Pasang Pipa Pembuangan m3 27.00
PEKERJAAN PASANGAN BATA LT 1

Pasangan Bata Interlock m2 140.00
incl. Pembesian besi 10
Pembuatan Kolom Struktur m3 1.80
Pembuatan Balok Struktur kg 277.19
Pasang Bekisting Balok m2 27.90
Cor Balok Struktur m3 2.42
Pasang Pipa Air bersih m 35.00
NILAI BORONGAN PER UNIT

PEMBULATAN NLAI BORONGAN
JUMLAH UNIT 2 UNIT
Terbilang #NAME?
PROGRESS MINGGU LALU
PRESTASI PROGRESS MINGGUAN
NOMINAL PROGRESS MINGGUAN / UNIT
TOTAL NOMINAL PROGRESS MINGGUAN
TOTAL KASBON PER TANGGAL 26 MEI 2023

SISA KASBON TERHADAP PROGRESS

AC 8
PEKERJAAN PERSIAPAN




JUMLAH UNIT 2 UNIT
Terbilang #NAME?



AC 8
PEKERJAAN PERSIAPAN




JUMLAH UNIT 2 UNIT
Terbilang #NAME?



AC 8
PEKERJAAN PERSIAPAN



JUMLAH UNIT 2 UNIT
Terbilang #NAME?



AC 8
PEKERJAAN PERSIAPAN



JUMLAH UNIT 2 UNIT
Terbilang #NAME?


AC 8 AC 9
VOL.
Rp (%) (%) Rp (%) (%)
315,500 1.60% 1.60% 78.88 315,500 1.60% 1.60%
483,109 2.45% 2.45% 6.90 483,109 2.45% 2.45%

630,000 3.20% 3.20% 9.00 630,000 3.20% 3.20%
2,250,000 11.41% 0.00% 9.00 2,250,000 11.41% 0.00%
330,000 1.67% 0.00% 3.00 330,000 1.67% 0.00%
739,453 3.75% 2.63% 5.92 739,453 3.75% 2.63%
2,718,720 13.79% 0.00% 4.25 2,718,720 13.79% 0.00%
535,500 2.72% 1.09% 15.30 535,500 2.72% 1.09%

331,370 1.68% 0.00% 2.55 331,370 1.68% 0.00%
337,500 1.71% 0.00% 27.00 337,500 1.71% 0.00%
7,000,000 35.50% 0.0% 140.00 7,000,000 35.50% 0.0%
1,152,000 5.84% 0.0% 1.80 1,152,000 5.84% 0.0%

692,975 3.51% 0.0% 277.19 692,975 3.51% 0.0%
1,395,000 7.07% 0.0% 27.90 1,395,000 7.07% 0.0%
544,500 2.76% 0.0% 2.42 544,500 2.76% 0.0%
262,500 1.33% 0.0% 35.00 262,500 1.33% 0.0%
19,718,127 100.0% 11.0% 19,718,127 100.0% 11.0%

19,718,000
39,436,000 11.0%
#NAME?
11.0% 11.0%
0.0% 0.0%
- -
-
5,480,000
(5,480,000)
AC 8 AC 9
VOL.
Rp (%) (%) Rp (%) (%)
315,500 1.60% 1.60% 78.88 315,500 1.60% 1.60%
483,109 2.45% 2.45% 6.90 483,109 2.45% 2.45%

630,000 3.20% 3.20% 9.00 630,000 3.20% 3.20%
2,250,000 11.41% 0.00% 9.00 2,250,000 11.41% 0.00%
330,000 1.67% 0.00% 3.00 330,000 1.67% 0.00%
739,453 3.75% 2.63% 5.92 739,453 3.75% 2.63%
2,718,720 13.79% 0.00% 4.25 2,718,720 13.79% 0.00%
535,500 2.72% 1.09% 15.30 535,500 2.72% 1.09%

331,370 1.68% 0.00% 2.55 331,370 1.68% 0.00%
337,500 1.71% 0.00% 27.00 337,500 1.71% 0.00%
7,000,000 35.50% 0.0% 140.00 7,000,000 35.50% 0.0%
1,152,000 5.84% 0.0% 1.80 1,152,000 5.84% 0.0%

692,975 3.51% 0.0% 277.19 692,975 3.51% 0.0%
1,395,000 7.07% 0.0% 27.90 1,395,000 7.07% 0.0%
544,500 2.76% 0.0% 2.42 544,500 2.76% 0.0%
262,500 1.33% 0.0% 35.00 262,500 1.33% 0.0%
19,718,127 100.0% 11.0% 19,718,127 100.0% 11.0%

19,718,000
39,436,000 11.0%
#NAME?
11.0% 11.0%
0.0% 0.0%
- -
-
5,480,000
(5,480,000)
AC 8 AC 9
VOL.
Rp (%) (%) Rp (%) (%)
315,500 1.60% 1.60% 78.88 315,500 1.60% 1.60%
483,109 2.45% 2.45% 6.90 483,109 2.45% 2.45%

630,000 3.20% 3.20% 9.00 630,000 3.20% 3.20%
2,250,000 11.41% 0.00% 9.00 2,250,000 11.41% 0.00%
330,000 1.67% 0.00% 3.00 330,000 1.67% 0.00%
739,453 3.75% 2.63% 5.92 739,453 3.75% 2.63%
2,718,720 13.79% 0.00% 4.25 2,718,720 13.79% 0.00%
535,500 2.72% 1.09% 15.30 535,500 2.72% 1.09%

331,370 1.68% 0.00% 2.55 331,370 1.68% 0.00%
337,500 1.71% 0.00% 27.00 337,500 1.71% 0.00%
7,000,000 35.50% 0.0% 140.00 7,000,000 35.50% 0.0%
1,152,000 5.84% 0.0% 1.80 1,152,000 5.84% 0.0%

692,975 3.51% 0.0% 277.19 692,975 3.51% 0.0%
1,395,000 7.07% 0.0% 27.90 1,395,000 7.07% 0.0%
544,500 2.76% 0.0% 2.42 544,500 2.76% 0.0%
262,500 1.33% 0.0% 35.00 262,500 1.33% 0.0%
19,718,127 100.0% 11.0% 19,718,127 100.0% 11.0%

19,718,000
39,436,000 11.0%
#NAME?
11.0% 11.0%
0.0% 0.0%
- -
-
5,480,000
(5,480,000)
AC 8 AC 9
VOL.
Rp (%) (%) Rp (%) (%)
315,500 1.60% 1.60% 78.88 315,500 1.60% 1.60%
483,109 2.45% 2.45% 6.90 483,109 2.45% 2.45%

630,000 3.20% 3.20% 9.00 630,000 3.20% 3.20%
2,250,000 11.41% 0.00% 9.00 2,250,000 11.41% 0.00%
330,000 1.67% 0.00% 3.00 330,000 1.67% 0.00%
739,453 3.75% 2.63% 5.92 739,453 3.75% 2.63%
2,718,720 13.79% 0.00% 4.25 2,718,720 13.79% 0.00%
535,500 2.72% 1.09% 15.30 535,500 2.72% 1.09%
331,370 1.68% 0.00% 2.55 331,370 1.68% 0.00%
337,500 1.71% 0.00% 27.00 337,500 1.71% 0.00%
7,000,000 35.50% 0.0% 140.00 7,000,000 35.50% 0.0%
1,152,000 5.84% 0.0% 1.80 1,152,000 5.84% 0.0%

692,975 3.51% 0.0% 277.19 692,975 3.51% 0.0%
1,395,000 7.07% 0.0% 27.90 1,395,000 7.07% 0.0%
544,500 2.76% 0.0% 2.42 544,500 2.76% 0.0%
262,500 1.33% 0.0% 35.00 262,500 1.33% 0.0%
19,718,127 100.0% 11.0% 19,718,127 100.0% 11.0%

19,718,000
39,436,000 11.0%
#NAME?
11.0% 11.0%
0.0% 0.0%
- -
-
5,480,000
(5,480,000)
AC 8 AC 9
VOL.
Rp (%) (%) Rp (%) (%)
315,500 1.60% 1.60% 78.88 315,500 1.60% 1.60%

483,109 2.45% 2.45% 6.90 483,109 2.45% 2.45%
630,000 3.20% 3.20% 9.00 630,000 3.20% 3.20%
2,250,000 11.41% 0.00% 9.00 2,250,000 11.41% 0.00%
330,000 1.67% 0.00% 3.00 330,000 1.67% 0.00%
739,453 3.75% 2.63% 5.92 739,453 3.75% 2.63%
2,718,720 13.79% 0.00% 4.25 2,718,720 13.79% 0.00%
535,500 2.72% 1.09% 15.30 535,500 2.72% 1.09%

331,370 1.68% 0.00% 2.55 331,370 1.68% 0.00%
337,500 1.71% 0.00% 27.00 337,500 1.71% 0.00%
7,000,000 35.50% 0.0% 140.00 7,000,000 35.50% 0.0%
1,152,000 5.84% 0.0% 1.80 1,152,000 5.84% 0.0%

692,975 3.51% 0.0% 277.19 692,975 3.51% 0.0%
1,395,000 7.07% 0.0% 27.90 1,395,000 7.07% 0.0%
544,500 2.76% 0.0% 2.42 544,500 2.76% 0.0%
262,500 1.33% 0.0% 35.00 262,500 1.33% 0.0%
19,718,127 100.0% 11.0% 19,718,127 100.0% 11.0%

19,718,000
39,436,000 11.0%
#NAME?
11.0% 11.0%
0.0% 0.0%
- -
-
5,480,000
(5,480,000)
1,428,609 anggaran galian
2,580,000 pondasi
6.2
2,580,000 pondasi
6.2

2,580,000 pondasi
6.2

2,580,000 pondasi
6.2
2,580,000 pondasi
6.2
SPK NO 004.46/SPK/RV/PM/V/2023 rev
AC 4 AC 5 AC 6 AC 7
JUMLAH BOBOT AC4 JUMLAH BOBOT AC5 JUMLAH BOBOT AC6 JUMLAH BOBOT AC7
Rp (%) (%) Rp (%) (%) Rp (%) (%) Rp (%) (%)
PEKERJAAN PERSIAPAN
Pengukuran & Bouwplank m3 78.88 315,500 1.58% 1.58% 78.88 315,500 1.59% 1.59% 78.88 315,500 1.60% 1.60% 78.88 315,500 1.60% 1.44%

Galian Tanah pondasi m3 9.86 690,156 3.46% 3.46% 7.89 552,125 2.79% 2.79% 5.92 483,109 2.45% 2.45% 4.93 483,109 2.45% 2.45%
Galian Tanah Pondasi Setempat unit 9.00 630,000 3.16% 3.16% 9.00 630,000 3.18% 3.18% 9.00 630,000 3.20% 3.20% 9.00 630,000 3.20% 3.20%
Pondasi Setempat Beton Bertulang (100X100X25) unit 9.00 2,250,000 11.29% 11.29% 9.00 2,250,000 11.37% 7.09% 9.00 2,250,000 11.41% 0.00% 9.00 2,250,000 11.41% 0.00%
Pondasi Setempat Beton Bertulang (40X40X20) unit 3.00 330,000 1.66% 1.66% 3.00 330,000 1.67% 1.04% 3.00 330,000 1.67% 0.00% 3.00 330,000 1.67% 0.00%
Pondasi Batu Kumbung m3 5.92 739,453 3.71% 3.71% 5.92 739,453 3.74% 3.74% 5.92 739,453 3.75% 2.27% 5.92 739,453 3.75% 1.16%
Sloof 15/40 K225 incl. Bekisting m3 4.25 2,718,720 13.64% 2.80% 4.25 2,718,720 13.74% 0.00% 4.25 2,718,720 13.79% 0.00% 4.25 2,718,720 13.79% 0.00%
Urugan Tanah dalam rumah + 40 cm (incl. Teras) m3 15.30 535,500 2.69% 1.61% 15.30 535,500 2.71% 1.08% 15.30 535,500 2.72% 1.09% 15.30 535,500 2.72% 1.09%
Rabat Beton Lantai 1:3:5 ( 5 cm ) m3 2.55 331,370 1.66% 0.00% 2.55 331,370 1.67% 0.00% 2.55 331,370 1.68% 0.00% 2.55 331,370 1.68% 0.00%
Pasang Pipa Pembuangan m3 27.00 337,500 1.69% 0.00% 27.00 337,500 1.71% 0.00% 27.00 337,500 1.71% 0.00% 27.00 337,500 1.71% 0.00%

Pasangan Bata Interlock m2 140.00 7,000,000 35.13% 0.0% 140.00 7,000,000 35.38% 0.0% 140.00 7,000,000 35.50% 0.0% 140.00 7,000,000 35.50% 0.0%
Pembuatan Kolom Struktur m3 1.80 1,152,000 5.78% 0.0% 1.80 1,152,000 5.82% 0.0% 1.80 1,152,000 5.84% 0.0% 1.80 1,152,000 5.84% 0.0%
Pembuatan Balok Struktur kg 277.19 692,975 3.48% 0.0% 277.19 692,975 3.50% 0.0% 277.19 692,975 3.51% 0.0% 277.19 692,975 3.51% 0.0%
Pasang Bekisting Balok m2 27.90 1,395,000 7.00% 0.0% 27.90 1,395,000 7.05% 0.0% 27.90 1,395,000 7.07% 0.0% 27.90 1,395,000 7.07% 0.0%
Cor Balok Struktur m3 2.42 544,500 2.73% 0.0% 2.42 544,500 2.75% 0.0% 2.42 544,500 2.76% 0.0% 2.42 544,500 2.76% 0.0%
Pasang Pipa Air bersih m 35.00 262,500 1.32% 0.0% 35.00 262,500 1.33% 0.0% 35.00 262,500 1.33% 0.0% 35.00 262,500 1.33% 0.0%
NILAI BORONGAN PER UNIT 19,925,174 100.0% 29.3% 19,787,143 100.0% 20.5% 19,718,127 100.0% 10.6% 19,718,127 100.0% 9.3%
PEMBULATAN NLAI BORONGAN 19,925,000 19,787,000 19,718,000 19,718,000
JUMLAH UNIT 4 UNIT 79,148,000 17.4%
Terbilang #NAME?
PRESTASI PROGRESS MINGGUAN 0.0% 0.0% 2.3% 1.4%
NOMINAL PROGRESS MINGGUAN / UNIT - - 447,059 277,729

SPK NO 02 U DITCH/SPK/RV/PM/VIII/2023
U DITCH
JUMLAH BOBOT
NO URAIAN PEKERJAAN SAT. VOL. (%)
Rp (%)
PEMASANGAN U DITCH
Galian Tanah m3 36.00 3,204,000 42.50% 42.03%
Pasang U Ditch bh 165.00 3,960,000 52.53% 40.71%
Langsir U Dicth bh 50.00 375,000 4.97% 2.62%
NILAI BORONGAN 7,539,000 100% 85%

85%
Terbilang #NAME?
PROGRESS MINGGU LALU 50.52%
PRESTASI PROGRESS MINGGUAN 34.84%
NOMINAL PROGRESS MINGGUAN / UNIT 2,626,655

TYPE KOST
SPK NO 006 KOST 1/SPK/RV/PM/VIII/2023
SPK NO 006 KOST 1/SPK/RV/PM/VIII/2023
TYPE KOST
JUMLAH BOBOT KOST
Rp (%) (%)
Rabat Beton Lantai 1:3:5 ( 5 cm ) m3 2.55 331,370 1.74% 0.00%

Pasang Pipa Pembuangan m3 27.00 337,500 1.77% 0.00%

Pasangan Bata Interlock m2 180.00 9,000,000 47.30% 9.5%
Pembuatan Kolom Struktur m3 4.68 2,995,200 15.74% 2.4%
Pembuatan Balok Struktur 15/35 kg 730.00 1,825,000 9.59% 0.0%
Pasang Bekisting Balok m2 71.00 3,550,000 18.66% 0.0%
Cor Balok Struktur m3 4.40 990,000 5.20% 0.0%
NILAI BORONGAN PER UNIT 19,029,070 100.0% 11.9%

PEMBULATAN NLAI BORONGAN 19,029,000
19,000,000
Terbilang #NAME?

BEDENG PEKERJA
SPK NO 001 BEDENG/SPK T3/RV/PM/VIII/2023
BEDENG
JUMLAH BOBOT
Rp (%) (%)
Pembuatan Bedeng Tahap 3 m3 60.00 6,000,000 100.00% 12.50%
NILAI BORONGAN PER UNIT 6,000,000 100.0% 12.5%

PEMBULATAN NLAI BORONGAN 6,000,000
6,000,000
Terbilang #NAME?

BLOK AB 8 BLOK AB 10 BLOK AB 11
JUMLAH BOBOT JUMLAH BOBOT JUMLAH BOBOT
NO URAIAN PEKERJAAN SAT. VOL. VOL. VOL.
Rp (%) Rp (%) Rp (%)
PEKERJAAN TAMBAHAN
Rabat Carport m2 14.00 250,000 9.42% 14.00 250,000 9.42% 470,810 14.00 250,000 9.42% 470,810
Pasang Pipa Air Bersih m 19.50 150,000 5.65% 19.50 150,000 5.65% 282,486 19.50 150,000 5.65% 282,486
Pasang Pipa Air Kotor dan Air Hujan + Bak Kontrol m 12.00 350,000 13.18% 12.00 350,000 13.18% 197,740 12.00 350,000 13.18% 197,740
Meja Dapur + Roster bh 1.00 100,000 3.77% 1.00 100,000 3.77% 1.00 100,000 3.77%
Nat dinding Bata / Finishing Kusen m2 6.25 100,000 3.77% 12.50 100,000 3.77% 12.50 100,000 3.77%
Coating Dinding m2 125.00 625,000 23.54% 125.00 625,000 23.54% 125.00 625,000 23.54%
Ban banan Atap m 4.00 120,000 4.52% 4.00 120,000 4.52% 4.00 120,000 4.52%
Pengecatan Plafond m2 30.00 300,000 11.30% 30.00 300,000 11.30% 30.00 300,000 11.30%
Pasang Atap Dapur ls 1.00 300,000 11.30% 1.00 300,000 11.30% 1.00 300,000 11.30%
Pasang closet dan Pintu KM ls 1.00 150,000 5.65% 1.00 150,000 5.65% 1.00 150,000 5.65%
Finishing Cat MU m2 37.00 210,000 7.91% 37.00 210,000 7.91% 37.00 210,000 7.91%
NILAI BORONGAN PER UNIT 5,000,000 100% - 5,000,000 100% 951,036 5,000,000 100% 951,036
Rabat Beton Lantai 1:3:5 ( 5 cm ) m3 1.56 125,000 7.14% 125,000
Pasang Keramik Lantai m2 28.50 1,000,000 57.14%
Pasang List Keramik m' 35.00 175,000 10.00%
Pasang Keramik Dinding KM dan Lantai KM m2 13.97 450,000 25.71% 135,000
NILAI BORONGAN PER UNIT 1,750,000 100% 260,000
TOTAL 16,750,000
TOTAL 2,655,000 2,655,000 2,655,000
Terbilang #NAME?
PRESTASI PROGRESS MINGGUAN 1,211,036 951,036

Distribusi - SPK - (Hanif) 1 - 8 September 2023

Diunggah oleh

Informasi Dokumen

Judul Asli

Hak Cipta

Format Tersedia

Bagikan dokumen Ini

Bagikan atau Tanam Dokumen

Opsi Berbagi

Apakah menurut Anda dokumen ini bermanfaat?

Apakah konten ini tidak pantas?

Hak Cipta:

Format Tersedia

Distribusi - SPK - (Hanif) 1 - 8 September 2023

Diunggah oleh

Hak Cipta:

Format Tersedia

TYPE 40

PEKERJAAN PERSIAPAN HAMERI AHMAD AHMAD AHMAD AHMAD AHMAD

PEKERJAAN TANAH DAN STRUKTUR

PEKERJAAN PASANGAN DINDING BATA INTERLOCK 12,5 cm HAMERI

Instalasi Kabel NYM 3 x 2,5 m

DAPUR DAN KAMAR

PEKERJAAN RABATAN CARPORT DAN TERAS

PEKERJAAN TANAH DAN STRUKTUR

PEKERJAAN PASANGAN DINDING BATA INTERLOCK 12,5 cm

Instalasi Kabel NYM 3 x 2,5 m 2.50

AHMAD AHMAD AHMAD

.002A.40 .002A.40 .002A.40

.002A.40 .002A.40 .002A.40

.002A.40 .002A.40 .002A.40

.002A.40 .002A.40 .002A.40

.002A.40 .002A.40 .002A.40

.002A.40 .002A.40 .002A.40

AA17 AA18 AA19

.053 .053 .053 .053 .053 .053 .053 .053 .053

BLOK AB 8 BLOK AB 9 BLOK AB 10 BLOK AB 11 BLOK AB 12

HANIF ANDY WIDIYANTO

DAPUR DAN KAMAR

HANIF ANDY WIDIYANTO

DAPUR DAN KAMAR

HANIF ANDY WIDIYANTO

Pasangan bata Interlock m2 3.13 156,250 1.80% 1.80%

DAPUR DAN KAMAR

Rabat Lantai m3 2.20 352,000 4.06% 4.06%

Pasang Keramik Lantai dan Teras m2 52.00 1,820,000 20.98% 20.98%

Pasang Woodplank Trap Tangga m2 5.60 280,000 3.23% 3.23%

NILAI BORONGAN PER UNIT 8,673,350 100% 100.00%

NILAI BORONGAN PER UNIT 910,000 100% 100.00%

NILAI BORONGAN PER UNIT 100,000 100% 100.00%

HANIF ANDY WIDIYANTO

HANIF ANDY WIDIYANTO

Coating Dinding m2 100.00 500,000 10.79% 5.39%

Pasang Keramik Lantai dan Teras m2 31.10 1,050,000 22.65% 22.65%

DAPUR DAN KAMAR

NILAI BORONGAN PER UNIT 4,635,000 100% 79.79%

HANIF ANDY WIDIYANTO

HANIF ANDY WIDIYANTO

NILAI BORONGAN PER UNIT 2,220,000 100% 100%

HANIF ANDY WIDIYANTO

AREA LAPANGAN BASKET

AREA TAMAN SISI UTARA

AREA TAMAN SISI SELATAN

NILAI BORONGAN PER UNIT 8,279,850 100% 34.08%

HANIF ANDY WIDIYANTO

Pembesian Balok Struktur kg 277.19 692,980 2.56% 2.56%

Rabat Lantai (5 cm) m3 5.05 808,000 2.99% 0.00%

Pasang Pipa Air Bersih m' 18.00 225,000 0.83% 0.00%

Pengecatan Plafond m2 40.00 400,000 1.48% 0.00%

Pasang Rangka Atap Dapur + Talang m2 9.00 360,000 1.33% 0.00%

Pasang Keramik Lantai dan Teras m2 52.00 1,820,000 6.74% 0.00%

Pasang Woodplank Trap Tangga m2 5.60 280,000 1.04% 0.00%

Pasang Woodplank Kolam m2 7.20 720,000 2.66% 0.00%

NILAI BORONGAN PER UNIT 27,017,305 100% 15.6%

HANIF ANDY WIDIYANTO

PEKERJAAN TANAH DAN STRUKTUR

Urugan Tanah dalam rumah + 40 cm (incl. Teras) m3 15.30

PEKERJAAN PASANGAN BATA LT 1

NILAI BORONGAN PER UNIT

TOTAL KASBON PER TANGGAL 26 MEI 2023