Millenial City

SUMMARY

PROYEK MILLENIUM CITY CIKARANG TOWER PINE

PAKET PEKERJAAN STRUKTUR, ARSITEKTUR DAN MEP (MECHANICAL, ELECTRICAL & PLUMBING

NO. BILL ITEM PEKERJAAN JUMLAH

REKAPITULASI AKHIR

A. ORIGINAL BOQ

1 PEKERJAAN STRUKTUR, ARSITEKTUR Rp 22,338,844,241

2 PEKERJAAN MEP (MECHANICAL, ELECTRICAL & PLUMBING) Rp 13,169,126,962

B. ADDITIONAL WORK

1 PEKERJAAN STRUKTUR, ARSITEKTUR Rp 3,548,367,367

2 PEKERJAAN MEP (MECHANICAL, ELECTRICAL & PLUMBING) Rp 361,912,400

Sub Total 1 39,418,250,970

DIBULATKAN 39,418,000,000

PPn 11% 4,335,980,000

TOTAL 43,753,980,000

Struktur, Arsitektur dan Mekanikal Elektrikal Plumbing

Millenial City

Item Harga TOWER PINE PUMP ROOM/MEP ROOM

REKAPITULASI AKHIR Qty Unit
No. Satuan Rupiah Rupiah

PAKET PEKERJAAN STRUKTUR, ARSITEKTUR DAN MEKANIKAL ELEKTRIKAL PLUMBING (MEP)

A ORIGINAL BOQ

1.00 BILL NO.1 - PEKERJAAN PERSIAPAN Rp. Err:509 -

2.00 BILL NO.2 - PREAMBUL Rp. PREAMBUL PREAMBUL
3.00 BILL NO.3 - PONDASI DAN STRUKTUR BAWAH Rp. Err:509 -
4.00 BILL NO.4 - STRUKTUR ATAS Rp. Err:509 -
5.00 BILL NO.5 - ARSITEKTUR Rp. Err:509 -
6.00 PEK. MEP Rp. Err:509 Err:509
SUM-1 Err:509 Err:509
PPh 2.65% Err:509 Err:509
SUM-2 Err:509 Err:509
OMP 20.00% Err:509 Err:509
TOTAL - A (EXCLUDE PPN 11%) Err:509 Err:509
PPN 11.00% Err:509 Err:509
TOTAL - A (INCLUDE PPN 11%) Err:509 Err:509

B PEK. TAMBAH KURANG

1.00 CIVIL Rp - -
2.00 ARSITEKTUR Rp Err:509 -
3.00 MEP Rp Err:509 Err:509

PROVISIONAL (TIDAK ADA GAMBAR DETAIL) :

4.00 BANGUNAN STP (SEWERAGE TREATMENT PLANT) : 2.500 X 11.500 M - PROVISIONAL Rp 100,625,000 -
5.00 BANGUNAN MEP 38.000 X 15.000 M (GENSET ROOM, PUMP ROOM, STORAGE WATER TANK) - PROVISIONAL Rp - 1,140,000,000

SUM-1 Err:509 Err:509

PPh 2.65% Err:509 Err:509
SUM-2 Err:509 Err:509
OMP 20.00% Err:509 Err:509
TOTAL - B (EXCLUDE PPN 11%) Err:509 Err:509
PPN 11.00% Err:509 Err:509
TOTAL - B (INCLUDE PPN 11%) Err:509 Err:509

TOTAL A + B, INCLUDE PPN 11% Rp. Err:509 Err:509

GRAND TOTAL Err:509

RESUME
EXCL. PPN 11% ,+ PPN 11%

A. ORIGINAL BOQ
TOWER PINE : Persiapan, Civil,Arsitektur,MEP Err:509 Err:509
MEP UTILITY ROOM Err:509 Err:509
SUMMARY - A Err:509 Err:509

B. PEKERJAAN TAMBAH & PROVISIONAL

TOWER PINE : Persiapan, Civil,Arsitektur,MEP Err:509 Err:509
MEP UTILITY ROOM Err:509 Err:509
SUMMARY - B Err:509 Err:509

TOTAL A + B Err:509 Err:509

Struktur, Arsitektur dan Mekanikal Elektrikal Plumbing