Juni

NO URAIAN PEKERJAAN SAT UPAH VOL. JUMLAH

2
12-Jun
1 Galian Tanah m3 100,000 14.25 1,425,000 1,170,000
2 Beton (Pilecap & Sloof) m3 160,000 7.55 1,208,640 400,000
3 Rabatan lantai m2 10,000 84.22 842,200 50,000
4 Kolom Praktis m 10,000 79.20 792,000 80,000
5 Ring Balok m 15,000 80.75 1,211,250
6 Pasangan Hebel m2 23,000 171.23 3,938,184
7 Plester + Acian m2 28,000 321.55 9,003,532
8 Benangan m 10,000 160.52 1,605,200
9 Keramik Lantai m2 30,000 56.54 1,696,200
10 Keramik Dinding m2 40,000 77.33 3,093,200
11 Listrik ls 200,000 1.00 200,000
12 Pipa 4" & 3" m 5,000 25.00 125,000
13 Pipa 3/4" m 3,000 26.00 78,000
14 Bongkaran ls 400,000 1.00 400,000 300,000
15 Lansir ls 500,000 1.00 500,000
16 Cat Dinding + P;afomd m2 6,000 338.70 2,032,188
17 Pasang Kuda-kuda ls 100,000 1.00 100,000

TAGIHAN LAPANGAN 28,250,594 2,000,000

BOBOT PERMINGGU 7.08%
REAL TERBAYAR 2,000,000
SISA TAGIHAN
 PROGRESS / MINGGU
Juni Juli
3 4 1 2 3 4 5 1
13 - 19 20 - 26 27 - 3
130,000 125,000
500,000 100,000 100,000 108,640
255,000 400,000 100,000 37200
100,000 300,000 312,000
605,625 500,000 50,000 55625
1,417,120 1,600,000 400,000 121,258 399806
3,388,000 3,010,000 900,000 1050000 470000
80,000 100,000 500,000 500000 300000

100,000 100000
30,000 95,000
30,000
100,000
500,000
500000
100000

3,032,120 6,013,000 4,507,625 1,500,000 1,004,898 2,005,431 1,007,200 500,000

10.73% 21.28% 15.96% 5.31% 3.56% 7.10% 3.57% 1.77%
3,000,000 6,000,000 4,500,000 1,500,000 1,000,000 2000000 1000000 500000

455,000
 %
TOTAL PROGRESS
2

100%
100%
100%
100%
100% -
100% -
98% 185,532
92% 125,200
0%
0%
100%
100%
48000 100%
100%
100%
1252000 86% 280,188
100%

1,300,000 22,870,274 590,920

4.60% 74.58%
1300000 22,800,000
5,450,594
Kontrak Mandor

No ITEM PEKERJAAN SAT Volume HARGA JUMLAH

1 Galian Tanah m3 13.062 100000 1306200
2 Beton (Pilecap & Sloof) m3 6.28 160000 1004800
3 Rabatan lantai m2 55.66 10000 556600
4 Kolom Praktis m 55.25 10000 552500
5 Ring Balok m 52.90 15000 793500
6 Pasangan Hebel m2 139.83 23000 3215975
7 Plester + Acian m2 287.59 28000 8052380
8 Benangan m 153.90 10000 1539000
9 Keramik Lantai m2 47.24 30000 1417125
10 Keramik Dinding m2 12.67 40000 506800
11 Listrik titik 40000 0
12 Pipa 4" & 3" m 5000 0
13 Pipa 3/4" m 3000 0

18944880
Minggu ini
 material jumlah harga total
kanal C.80 platinum 11 84,000 924,000
Hollow 4x4 0.35 Mulcindo 16 41,000 656,000
Hollow 4x2 0.35 Mulcindo 23 32,500 747,500
Wall angle 35 6,500 227,500
Gypsumboard 120x40 aplus 32 42,000 1,344,000
Kalsiboard 120x40 8mm aplus 7 110,000 770,000

Cornice aplus 5kg 1 zak

Kasa plafond 1 roll
Sekrup hitam 500bh 1 dos
Sekrup kalsi 100bh 1 dos
Paku beton 1" 2 dos
total 4,669,000

material jumlah harga total

40x40 angelo brown 21 54,000 1,134,000
25x40 nino cream 59 58,000 3,422,000
25x40 nino cream décor 9 58,000 522,000
60x60 sydney cream rec 32 112,320 3,594,240
60x60 sydney white rec 7 112,320 786,240
25x40 nino basic 2 58,000 116,000

total 9,574,480

material jumlah harga total

Cat Dasar 2 552,500 1,072,678
Cat interior catylac 44555 paperlace 3 650,000 2,068,529
Cat eksterior catylac delight crème 45493 2 188,000 376,000
Cat finish putih plafond 1 640,000 640,000
-
-

total 4,157,207
ok
ok

ok

Cat Dinding Interior (Cat Emulsin), ex. Catylac Dulux 318.24

Cat Tembok Eksterior (Cat Decorsield), ex. Catylac Dulu 30.92
Cat Plafond, ex. Catylac Dulux 58.56
galon
407.71