NO
TOTAL BIAYA
URAIAN
(Rp)
76,902,875.00
II
78,918,000.00
155,820,875.00
JUMLAH
15,582,087.50
PPN 10 %
TOTAL
171,402,962.50
DIBULATKAN
171,400,000.00
TERBILANG :
Manado,
PT.
2012
PEKERJAAN
TAHUN ANGGARAN
2012
Uraian
PROFESIONAL STAF
a. Team Leader / Ahli Jembatan
e. Ahli Survey dan Pengukuran
f. Ahli Estimasi Kuantitas Biaya
Sub Jumlah
Satuan
Biaya Satuan
(Rp)
Vol
OB
OB
OB
1
1
1
x 2.00
x 0.50
x 1.00
OB
OB
OB
OB
1
1
2
1
x
x
x
x
2.00
1.00
0.50
2.00
Jumlah Biaya
(Rp)
13,425,000.00
11,948,250.00
11,948,250.00
26,850,000.00
5,974,125.00
11,948,250.00
44,772,375.00
6,175,500.00
6,444,000.00
5,996,500.00
3,669,500.00
12,351,000.00
6,444,000.00
5,996,500.00
7,339,000.00
32,130,500.00
76,902,875.00
Uraian
Satuan
Volume
OPERASIONAL KANTOR
ANALISA DATA, DRAWING, COST & QUANTITY
1. Komputer + Printer (Sewa)
Set/Bln
2. ATK dan Bahan Habis Pakai
Bln
Sub Jumlah
x 2.00
2.00
3
2
x
x
BIAYA LAPORAN
Kontrak Perencanaan
Laporan Perencanaan
Gambar Rencana Uk. A3
Dokumen Tender (RKS, EE, BOQ)
Disket / CD
Sub Jumlah
Org/Trip
Org/Trip
Set
Set
Set
Set
Buah
1
1
Harga Satuan
(Rp)
Jumlah Harga
(Rp)
1,611,000.00
2,148,000.00
3,222,000.00
4,296,000.00
7,518,000.00
4
4
150,000.00
150,000.00
1,800,000.00
1,200,000.00
3,000,000.00
5
5
5
5
10
1,250,000.00
300,000.00
250,000.00
250,000.00
50,000.00
6,250,000.00
1,500,000.00
1,250,000.00
1,250,000.00
500,000.00
10,750,000.00
7,500,000.00
1,450,000.00
7,500,000.00
2,900,000.00
10,400,000.00
7,500,000.00
3,500,000.00
750,000.00
5,000,000.00
2,500,000.00
500,000.00
500,000.00
1,000,000.00
7,500,000.00
3,500,000.00
750,000.00
30,000,000.00
2,500,000.00
3,000,000.00
x 1.00
x 2.00
1
1
1
6
1
6
1
1
47,250,000.00
78,918,000.00