Académique Documents
Professionnel Documents
Culture Documents
URAIAN
JUMLAH
A
B
421,012,500.00
126,896,000.00
JUMLAH I
II
A
B
C
D
E
547,908,500.00
10,000,000.00
40,000,000.00
31,680,000.00
5,000,000.00
51,625,000.00
JUMLAH II
138,305,000.00
TOTAL I & II
686,213,500.00
PPN 10%
68,621,350.00
754,834,850.00
Direktur
I.
NO.
BIDANG PENUGASAN
NAMA
PERSONIL
Kualifikasi
Bln
1
Bln
2
Bln
3
Bln
4
Jml
Mmo
Billing Rate
( Rp. )
JUMLAH
(RP.)
TENAGA AHLI
S2 - 12 thn
1.0
1.0
1.0
1.0
4.0
38,779,500.00
155,118,000.00
Ahli Struktur
S1 - 10 thn
2.0
2.0
2.0
2.0
8.0
24,874,500.00
198,996,000.00
Ahli Pondasi/Geoteknik
S1 - 10 thn
0.5
0.5
1.0
24,874,500.00
24,874,500.00
Ahli Transportasi
Ahli Quantity
S1 - 10 thn
0.5
0.5
1.0
24,874,500.00
24,874,500.00
1.0
17,149,500.00
S1 - 5 thn
0.5
0.5
NO.
BIDANG PENUGASAN
JUMLAH
PERSONIL
Kualifikasi
TENAGA PENDUKUNG
Drafter
2 orang
D3-5 Thn
2 orang
D3-5 Thn
17,149,500.00
421,012,500.00
Bln
Bln
Bln
Bln
Jml
Billing Rate
JUMLAH
Mmo
( Rp. )
(RP.)
1.0
1.0
1.0
3.0
7,828,000.00
2.0
2.0
2.0
8.0
4,995,500.00
2.0
46,968,000.00
79,928,000.00
126,896,000.00
II.
NO.
KETERANGAN
VOLUME &
SATUAN
HARGA SATUAN
Rp.
JUMLAH BIAYA
Rp.
A.
Ls
5,000,000.00
5,000,000.00
Ls
5,000,000.00
5,000,000.00
Sub Total A
B.
10,000,000.00
Ls
25,000,000.00
25,000,000.00
Ls
15,000,000.00
15,000,000.00
40,000,000.00
C.
LS x 4 bln
1,200,000.00
4,800,000.00
LS x 4 bln
5,700,000.00
22,800,000.00
1 Unit x 6 hr
680,000.00
Sub Total C
D.
Penggandaan materi
4,080,000.00
31,680,000.00
20 set x 5 kali
50,000.00
Sub Total D
5,000,000.00
5,000,000.00
E.
Produksi/Penggandaan Pelaporan
Set
200,000.00
1,000,000.00
Set
200,000.00
1,000,000.00
Set
200,000.00
1,000,000.00
Set
350,000.00
1,750,000.00
Dokumen Lelang :
a Gambar kerja (kalkir A1)
Set
5,000,000.00
25,000,000.00
Set
4,000,000.00
20,000,000.00
Set
150,000.00
750,000.00
Set
100,000.00
500,000.00
Set
100,000.00
500,000.00
Set
25,000.00
125,000.00
Sub Total E
51,625,000.00
138,305,000.00