NO URAIAN
TOTAL BIAYA I + II
PPN 10 %
GRAND BIAYA
PEMBULATAN
Terbilang :
Balikpapan
BIAYA
365,400,000.00
248,400,000.00
158,986,800.00
772,786,800.00 1,139,900,000.00
1,025,910,000.00 10%
18,000,000.00 1,082,905,000.00 5%
136,000,035.00
8,100,000.00
162,100,035.00
934,886,835.00
93,488,683.50
1,028,375,518.50
1,028,375,000.00
RINCIAN PENAWARAN BIA
NO URAIAN
3 6 18 2,453,500.00 44,163,000.00
3 6 18 4,486,400.00 80,755,200.00
3 2 6 2,944,200.00 17,665,200.00
1 6 6 2,733,900.00 16,403,400.00
SUB TOTAL BIAYA I. C 158,986,800.00
1,025,910,000.00 10%
1,082,905,000.00 5%
RINCIAN PENAWARAN BIAYA
WAKTU
NO URAIAN JUMLAH SATUAN
(OB)
an
1,500,000.00 9,000,000.00
3,000,000.00 9,000,000.00
5,000,000.00 5,000,000.00
2.00 20.00
2.00 8.00
2.00 2.00
2,500,000.00 90,000,000.00
2.00 5.00 1,139,900,000.00
5,000,000.00 5,000,000.00
1,000,000.00 24,000,000.00 1,025,910,000.00 10%
2,000,000.00 12,000,000.00 1,082,905,000.00 5%
85,000.00 850,000.00
125,000.00 1,250,000.00
250,000.00 2,500,000.00
300,000.00 1,500,000.00
85,000.00 425,000.00
75,000.00 375,000.00
75,000.00 375,000.00
150,000.00 750,000.00
15,000.00 75,000.00