RECAPITULATION COST ESTIMATE

( RECAPITULATION CE)
PROJECT TITLE DOC. NO :
PT. MUNGYO GROUP INDONESIA No . Proyek

PT. MUNGYO GROUP INDONESIA DATE

Tanggal

REVISION
Revisi

NO DESCRIPTION AMOUNT
no Uraian Jumlah Harga
(Rp.)

I PUMPHOUSE
- GENERAL Rp 49.728.000,00
- STRUCTURAL WORK Rp 150.189.925,06
- ARCHITECTURE WORKS Rp 77.662.873,76
II WAREHOUSE
- GENERAL Rp 339.993.225,52
- STRUCTURAL WORK Rp 2.324.282.665,77
- ARCHITECTURE WORKS Rp 749.963.873,21
III STOCKIST
- GENERAL Rp 303.212.025,52
- STRUCTURAL WORK Rp 2.499.073.761,46
- ARCHITECTURE WORKS Rp 416.541.009,90
IV PRODUCE BUILDING
- GENERAL Rp 411.644.626,57
- STRUCTURAL WORK Rp 9.391.127.695,39
- ARCHITECTURE WORKS Rp 2.514.265.665,41
V MECHANICAL WORKS
- SITE PLAN Rp 1.243.698.398,64
- PUMPHOUSE Rp 2.806.067.951,16
- WAREHOUSE Rp 98.293.408,73
- STOCKIST Rp 66.289.904,57
- PRODUCE BUILDING Rp 551.512.717,53
V ELECTRICAL WORKS
- WAREHOUSE Rp 566.432.370,00
- PRODUCTION AREA Rp 14.477.948.680,00
- STOCKIST Rp 382.244.530,00
- PUMP ROOM Rp 285.666.600,00
- TRANSFORMER ROOM Rp 13.157.867.130,00
- GENERAL Rp 307.195.670,00
- TESTING & COMMISIONING Rp 305.354.750,00

A TOTAL Rp 53.476.257.458,20
B ROUNDED Rp 53.476.260.000,00
C VAT 11% Rp 5.882.388.600,00
D GRAND TOTAL Rp 59.358.648.600,00