PROGRES KE : 4 (30-12-21)

PROYEK : GRAHA KANAAN

LOKASI : BANJARMASIN

PEKERJAAN DINDING

Vol Harga Sat Jumlah Progres Minggu Lalu Progres Minggu Ini Progres Minggu s.d Ini
No. Uraian Pekerjaan Sat
Upah Teguh Upah Teguh Vol % Jumlah Vol % Jumlah Vol % Jumlah Saldo %

I PEKERJAAN DINDING
LANTAI GROUND (t = 4 m')
Pasangan dinding bata 1:3 m2 15,6 27.500,0 428.561,0 10,22 66% 281.160 - 0% - 10,22 66% 281.160,0 147.401,0 34%
Pasangan dinding bata 1:5 m2 327,0 27.500,0 8.991.990,9 199,77 61% 5.493.565 - 0% - 199,77 61% 5.493.565,0 3.498.425,9 39%
Plesteran dinding 1: 3 m2 31,2 29.000,0 903.874,2 - 0% - - 0% - - 0% - 903.874,2 100%
Plesteran dinding dalam m2 327,0 29.000,0 9.482.463,2 251,05 77% 7.280.450 - 0% - 251,05 77% 7.280.450,0 2.202.013,2 23%
Plesteran dinding 1: 5 dinding luar m2 327,0 29.000,0 9.482.463,2 - 0% - - 0% - - 0% - 9.482.463,2 100%
Acian m2 327,0 21.500,0 7.030.102,0 - 0% - - 0% - - 0% - 7.030.102,0 100%
Pasang dan bongkar schafolding/andang (ddg dlm)m2 201,0 12.000,0 2.412.012,0 150,75 75% 1.809.001 20,10 10% 241.201,20 170,85 85% 2.050.201,8 361.810,2 15%
Pasang dan bongkar schafolding/andang m2 201,0 12.000,0 2.412.012,0 150,75 75% 1.809.001 20,10 10% 241.201,20 170,85 85% 2.050.201,8 361.810,2 15%
Kolom praktis m' 229,4 27.500,0 6.309.187,5 178,72 78% 4.914.759 16,06 7% 441.643,13 194,78 85% 5.356.401,9 952.785,6 15%
Ring balk m' 48,3 27.500,0 1.327.150,0 36,19 75% 995.308 4,83 10% 132.715,00 41,02 85% 1.128.022,5 199.127,5 15%
Bor stek kp, rb ttk 250,8 2.500,0 627.000,0 188,10 75% 470.250 25,08 10% 62.700,00 213,18 85% 532.950,0 94.050,0 15%
Benangan:
- Benangan sudut m' 15.000,0 - - 0% - - #DIV/0! - - #DIV/0! - - #DIV/0!
- Benangan opening m' 184,0 15.000,0 2.759.897,3 - 0% - - 0% - - 0% - 2.759.897,3 100%
- Benangan tampak m' 15.000,0 - - 0% - - #DIV/0! - - #DIV/0! - - #DIV/0!
-
Pekerjaan cat dinding eksterior Weatershield m2 -
52.166.713,2 23.053.492,5 1.119.460,5 24.172.953,0 27.993.760,2
II LANTAI 1 (t = 6 m')
Pasangan dinding bata 1:3 m2 46,8 28.875,0 1.351.805,1 - 0% - 27,50 59% 794.062,50 27,50 59% 794.062,5 557.742,6 41%
Pasangan dinding bata 1:5 m2 528,2 28.875,0 15.251.486,3 259,04 49% 7.479.780 95,34 18% 2.752.942,50 354,38 67% 10.232.722,5 5.018.763,8 33%
Plesteran dinding 1: 3 m2 44,2 30.450,0 1.344.672,0 2,78 6% 84.651 24,98 57% 760.641,00 27,76 63% 845.292,0 499.380,0 37%
Plesteran dinding dalam m2 546,2 30.450,0 16.630.572,0 66,95 12% 2.038.628 348,27 64% 10.604.821,50 415,22 76% 12.643.449,0 3.987.123,0 24%
Plesteran dinding 1: 5 dinding luar m2 546,2 30.450,0 16.630.572,0 86,07 16% 2.620.832 2,77 0,5% 84.346,50 88,84 16% 2.705.178,0 13.925.394,0 84%
Acian m2 630,8 22.575,0 14.239.632,8 68,85 11% 1.554.289 103,48 16% 2.336.061,00 172,33 27% 3.890.349,8 10.349.283,0 73%
Pasang dan bongkar schafolding/andang (ddg dlm)m2 401,2 12.000,0 4.813.906,5 200,41 50% 2.404.867 120,35 30% 1.444.171,95 320,75 80% 3.849.039,2 964.867,3 20%
Pasang dan bongkar schafolding/andang m2 678,0 12.000,0 8.136.180,0 297,31 44% 3.567.663 244,09 36% 2.929.024,80 541,39 80% 6.496.687,8 1.639.492,2 20%
Kolom praktis m' 295,5 28.875,0 8.531.118,8 144,72 49% 4.178.790 51,68 17% 1.492.260,00 196,40 66% 5.671.050,0 2.860.068,8 34%
Ring balk m' 91,8 28.875,0 2.649.858,8 58,66 64% 1.693.808 30,10 33% 869.137,50 88,76 97% 2.562.945,0 86.913,8 3%
Bor stek kp, rb ttk 250,8 2.625,0 658.350,0 125,40 50% 329.168 50,00 20% 131.250,00 175,40 70% 460.418,4 197.931,6 30%
Benangan: - - - - 0% - - #DIV/0!
- Benangan sudut m' 96,9 15.750,0 1.526.175,0 - 0% - - 0% - - 0% - 1.526.175,0 100%
- Benangan opening m' 147,5 15.750,0 2.322.928,1 - 0% - - 0% - - 0% - 2.322.928,1 100%
- Benangan tampak m' - 15.750,0 - - 0% - - #DIV/0! - - #DIV/0! - - #DIV/0!
- - 0% - - #DIV/0!
Pekerjaan cat dinding eksterior Weatershield m2 - - 0% - - #DIV/0! - - #DIV/0! - - #DIV/0!
Water proofing dan screeding dak atap m2 - - 0% - - #DIV/0! - - #DIV/0! - - #DIV/0!
94.087.257,3 25.952.474,9 24.198.719,3 50.151.194,2 43.936.063,1

III LANTAI 2 (t = 3,8 m')

Pasangan dinding bata 1:3 m2 29,89 30.250,0 904.172,5 - 0% - 21,09 71% 637.972,50 21,09 71% 637.972,5 266.200,0 29%
Pasangan dinding bata 1:5 m2 303,67 30.250,0 9.186.017,5 - 0% - 25,24 8% 763.510,00 25,24 8% 763.510,0 8.422.507,5 92%
Plesteran dinding 1: 3 m2 31,14 30.250,0 941.985,0 - 0% - - 0% - - 0% - 941.985,0 100%
Plesteran dinding dalam m2 328,40 31.900,0 10.475.960,0 - 0% - - 0% - - 0% - 10.475.960,0 100%
Plesteran dinding 1: 5 dinding luar m2 346,13 31.900,0 11.041.547,0 - 0% - - 0% - - 0% - 11.041.547,0 100%
 Vol Harga Sat Jumlah Progres Minggu Lalu Progres Minggu Ini Progres Minggu s.d Ini
No. Uraian Pekerjaan Sat
Upah Teguh Upah Teguh Vol % Jumlah Vol % Jumlah Vol % Jumlah Saldo %
Acian m2 724,84 31.900,0 23.122.396,0 - 0% - - 0% - - 0% - 23.122.396,0 100%
Pasang dan bongkar schafolding/andang (ddg dlm)m2 201,0 12.000,0 2.412.012,0 - 0% - 50,25 25% 603.003,00 50,25 25% 603.003,0 1.809.009,0 75%
Pasang dan bongkar schafolding/andang m2 201,0 12.000,0 2.412.012,0 - 0% - 50,25 25% 603.003,00 50,25 25% 603.003,0 1.809.009,0 75%
Kolom praktis m' 281,40 13.200,0 3.714.480,0 - 0% - 64,32 23% 849.024,00 64,32 23% 849.024,0 2.865.456,0 77%
Ring balk m' 65,49 30.250,0 1.981.072,5 - 0% - 21,60 33% 653.400,00 21,60 33% 653.400,0 1.327.672,5 67%
Bor stek kp, rb ttk 250,8 30.250,0 7.586.700,0 - 0% - 62,70 25% 1.896.675,00 62,70 25% 1.896.675,0 5.690.025,0 75%
Benangan: - 2.750,0 - - #DIV/0! - - #DIV/0! - - #DIV/0! - - #DIV/0!
- Benangan sudut m' - - - - #DIV/0! - - #DIV/0! - - #DIV/0! - - #DIV/0!
- Benangan opening m' - 16.500,0 - - #DIV/0! - - #DIV/0! - - #DIV/0! - - #DIV/0!
- Benangan tampak m' - 16.500,0 - - #DIV/0! - - #DIV/0! - - #DIV/0! - - #DIV/0!
-
Pekerjaan cat dinding eksterior Weatershield m2 - - - #DIV/0! - - #DIV/0! - - #DIV/0! - - #DIV/0!
Water proofing dan scrreding dak atap m2 - - - #DIV/0! - - #DIV/0! - - #DIV/0! - - #DIV/0!
73.778.354,5 - 6.006.587,5 6.006.587,5 67.771.767,0
220.032.324,9 49.005.967,4 31.324.767,3 80.330.734,6 139.701.590,3
Retensi 5% 29.758.528,9
Temporary
Progres Minggu ini 29.758.529

Potong Kasbon (pinjaman) 5.000.000

Potong Kasbon uang makan 23/12/21 2.700.000
Penerimaan minggu ini==> 22.058.529

Banjarmasin, 30 Desember 2021

Dibuat, Menyetujui, Mengetahui, Dibayarkan Penerima,

Panji Prapti Hadi Santoso,ST. Andry K Ir. Herman Oslan Teguh

(Pelaksana) (Cost Control) (Koord. Proyek) (Acct.) (Kasir)