REKAPITULASI ADDENDUM I

PROYEK WARE HOUSE AMPLAS - MEDAN

BLOK B & C (57 UNIT)

NO
I
1
2
3
4
5

II
1
2
III
1
2
3
4
5
IV
1
2
3
4
5
V

URAIAN
PEKERJAAN SLOOF
Galian tanah
Beton lantai kerja, tb = 50mm, mutu K-100
Beton cor mutu K-225
Bekisting / acuan
Pembesian:
- D 13 mm
- 6 mm
PEKERJAAN PEMANCANGAN
Pengadaan, pemancangan tiang pancang mini pile 20 x 20, L = 3 m
Pekerjaan pengelasan/joint tiang
PEKERJAAN PONDASI PILE CAP
Galian tanah
Beton lantai kerja, tb = 50mm, mutu K-100
Beton cor mutu K-225
Bekisting / acuan
Pembesian:
- D 10mm
PONDASI TAPAK P3 & P4
Galian tanah
Beton lantai kerja, tb = 50mm, mutu K-100
Beton cor mutu K-225
Bekisting / acuan
Pembesian:
- D 13mm
PEKERJAAN FLOOR HARDENER 3 Kg.

SATUAN

VOLUME
BLOK B
BLOK C

JUMLAH
VOLUME

HARGA SATUAN
Upah
Bahan

JLH. HARGA
Rp.

M3
M3
M3
M2

51.32
9.50
50.68
506.83

49.6449
9.1935
49.032
490.32

100.96
18.70
99.72
997.15

35,000.00
65,000.00
65,000.00
35,000.00

525,000.00
661,500.00
45,000.00

3,533,657.40
11,030,994.00
72,443,092.80
79,772,160.00

Kg
Kg

3960.45
1083.37

3831.427899
1049.094

7,791.88
2,132.46

1,500.00
1,500.00

8,500.00
8,500.00

77,918,828.36
21,324,634.39

M'
Joint

666.00
222

672.000
224.000

1,338.00
446.00

195,000.00
45,000.00

260,910,000.00
20,070,000.00

35,000.00
65,000.00
65,000.00
35,000.00

525,000.00
661,500.00
45,000.00

4,495,680.00
8,420,480.00
46,658,736.00
34,252,800.00

M3
M3
M3
M2

128.45
14.27
64.22
428.16

Kg

5,823.63

1,500.00

8,500.00

58,236,316.20

M3
M3
M3
M2

233.10
8.04
33.98
129.60

35,000.00
65,000.00
65,000.00
35,000.00

525,000.00
661,500.00
45,000.00

8,158,570.00
4,742,420.00
24,689,376.00
10,368,000.00

Kg
M2

1,437.68
25,777.00

1,500.00

8,500.00
17,500.00

14,376,762.74
451,097,500.00

TOTAL
PROPIT & RESIKO KERJA 10%
GRAND TOTAL

PEMBULATAN

1,212,500,007.89
121,250,000.79

1,333,750,008.68
1,333,750,000.00

Medan, 25 Januari 2013

Diajukan Oleh,
KONTRAKTOR

Diperiksa Oleh,
BURSA PROPERTY

SARIPUDDIN
PROJECT MANAGER

RAHMAD S.
PIMPRO

KETERANGAN

Diperiksa Oleh,
BURSA PROPERTY

RAHMAD S.
PIMPRO