PERHITUNGAN ESTIMASI BIAYA

PEKERJAAN CLEANING SERVICE GEDUNG DAI'I PERKANTORAN

AREA PC VI
A. Tenag. K€ri.'
Ferftihngon
NO U.ahn Pakeriaall Jumhh
Vol H.tga Satl.|t
Penga{6 1 ordno x Rp 7.051.025 Rp 7.051.025
2 Pelaksana 1'l orend x Ro 6.300.055 Ro 69.300.m5
Sublotel Rp 76351.6311
B. P.ralrirn Lltama
Pertibrgan
l{o Juftlah
Vol Harge Safuai
1 Mesin Polish 1f 154 ry! 1 unit x Rp 22.500.000 Rp 937.500
24 bulan

2 W€l And Dry Vao.rum Cleaner 60 L 2 unit r Rp 7.250.000 Rp 604.167

24 bulan

3 Double Bud€t Mopping Tolley 13 unit x Ro 2.800.000 Rp 1.516.667

24 bulan

4 Fiberglass Sbp Ladders 3,6 m 1 unil r Ro 4.m0-000 Rp 175.000

24 bulan

5 FibeQlas6 Sl6p Ladd€rE 1,8 m 3 unit x Rp 2.450.000 Rp 306.250

24 bulan
S0btotd RD 3.530583
t Ch€ftical
PtrhihrIgaI
No Uraiar Pekadran Junilah
Vol thBa Sabar
1 Pedenokaoan & Chemical I paket x Rp 11.992.967 Rp 11.932.367
Suhobl Ro 11392967
D.
Ped$bnq.n
No Ur.l.n Pe*rd..n Jumhh
Vol Harle S*lan
1 Palajan Se€gam 24 s&l x Rt 380.000 Rp 760.000
12 bulan

2 Sepatu Keda 12 pasang r RD 350.000 Rp 350.000

12 bulen

Sub@l Ro t.'1,l0.000
Totrl RD 9299{.t81}
E. Akti.
PshihruEn
tlo Unhn P€lcrF n Jumhh
% ld.l
1 \ranao€enent Fee 9,684% x Rp 92.991.180 RD 9.005.820
Nilai Tendor 1 Bulan Ro 102.000.000
ilai Tender I lahm Rp l.ZLG$.000

JERRY SIiIAI{JUI{IAK
DireKur
 KEBUTUHAI{ PERAI-ATAN, PERLEI{GKAPAN, CHEIIICAL, DAN CONSUiIABLE
AREA PC VI

L K.6utihm Per.hbn E P.rl.*!lap.n (l hnun)

t ldn Vol S'a' Elffit TdlHtrf, Ptr

At&in
Telesmfic Pole 6 m RD 835.0m Ro &15.0m 12 bulan Rp 63.583
2 Sell Plalm Raclldl + Tde...nic Pole 3 n RD 3m.000 Rp 1.140.0s 12 hi4 Rt 120.m0
3 Acdic Dusl Mo9 Biru 60 dlr + Taukai 150 cm t0 set RD 280.ofl) RD 28m.0m 12 hlan Rp 2333
4 @ic Dusr Mop Blru 60 cn l€fill m Rp 1m.000 Rp 2.000.000 12 bular RO 166.667
wet [iop ftmpl€le Bitu {w€t Mc, Bitu 400 g + H0ld6r +
5
Tangkai 150 cn)
't0 sal Rp 162.000 R0 1.6m.000 l2bdm Rp 135.C100

6 Wef i4op Biru 1{)0 s R€dll 10 Rp 08.000 RO 880.000 12 hjar Ro 73.333

lvel [&p Cornplqte lilerd' (Wel Llop Ll€llh r
7
Iangkai 150 cm)
1l{)0 g + Hold€r
t0 sot Rp 162.0m Rp 1.620.000 12 hrlrn R9 1i!5.0m

I livel Mop Melan 100 g R!fill 10 ea Rp 88.000 RD 880.00{) 12bl'l€n Rp 73.333

I Fl6r Soa€o€e fti/b€r Laniai) 10 R! 150.0m Rp 1.500.m0 12bulrn Rp 125.000
t0 Wndor Squ€oge (Wp$ Kaca) 35 dn I Rp 150.m0 Ro 1.3$.m0 12 bulsr Rp 112.ffi
,1 Windor Wash€r lBusa P€mbslih Kaca) 35 cn 2 Ro 83.000 tu 166.000 12 bular Rp 13.&X?
12 :hor &ush (Sikat Lanlai + Ten0lci) t0 Rp 110.000 RD 1.100.000 12 hlrr Rp 91.667
13 loilEl 80' l8tush lsikal Klo6d) t6 Rp 60.m0 Rp 960.000 '12 hien Ro 80.0m
11 Floor Pad 1r (6 €a) R0 12m.0m RD 1.2m.000 12 hulrn Rp 100.000
15 8uffno Ped 16' lii€rah (Sikd Udnoir, Klcd, W6d6l) 6 Rp 115.000 Rp 680.000 12 buldl Rp 57.500
16 Wbl Floor SiOn Cone ffeda Psdngatan Ld ei Licin) 4 Rp 260.000 Ro 1.M).m0 l2bulm Rp
17 Xaln Mlcronber Blr! 30 x 30 dn 5 Ro 40_[t0 Rp 200.0m 12 hrar Rp 16.667
18 (ein iricrolib6r oleh30x3l nr Rp 40.m0 RD 2m.0m 12 hiar to 16.667
19 rD KaEbo I Rp !6.0m Rp 280.000 12brk,n RD 23.3itiJ
m Sarulo Tanqal Ka€l Ni[ile 11 pasanq Rp 20.000 Ro 220.m0 12 bulan Rp 18.333
21 Malor 3 rlv l$ ocs) 1 Rp 80.0m Rp 80.000 12 bular RO 6.667
D Kepi/Scrapp€r 11 RD 22.m Rt %2.m 12 b'idi tu 20.167
Dust Pen T€rbtrp (S€roUP6ndi) 14 Rp 320.0fi) Rp 4.480.000 12 hien RD 373.33il
24 lou Lanhi Nvlon 11 ea RD tm.0d) RD t.1m.0m 12brtu1 Rp 01.667
Sagl tiri8€ agrai 8 Rp 40.0m Rp 320.0q) 12 buhn R!
a Kenoceflq Miq!fib€r 2 Rp 148.000 RO 296.0m 12 hi'l Rp 24.67
z Bolt Srey{ 10 Rp 45.m0 Rp 1$.000 12 buldl R, 37.500
8 Gawnq Pl8tt 45 RO 26.000 Rp 1:170.000 12ttiat Rp 97.5[0
n Embe. Haslik 5 L 45 R, 130.@ Rp
5.&50.000 12 buLn Rp 487.5m
30 T€mDal SenDdl Tutur 15 L 68 RD 280.0m Rp 19 M).m0 12 bular RD 1586667
31 Teltpal Sampdr Tut4 120 L + Roda 1 Rp 1.750.m0 & 12250.000 12 bulal Rp 1.0m.$3
lGset K*j Midofiber 60 x 10 cln {UntrtToild) N Rp 95.m0 RD 1.Sm0m t2 bUls tu 158.330
33 K663t l.€ld Nomad 120 x 100 dn 16 tu ru.0q) Rp 11.648.0m 12 bvlan R! 970.667
14 Selano At Serat Benanq Y4'50 n 2 mll RD 8:i5.0m fu 1.670.m0 12 Rphilar 139.16/
$bic Rp 6.789.750
1 K€butuhan Chemic.l (l bhlllll

, ItEn Vol toa.l Hl.[. Totd lbnr P.r

Bulan
S. Jolrnson tls," C€tnplele 4 L 1 qalon RD 635.0m Rp 695.000 12 bde Rp t.917
subrofl lRc 5t.9t?

Page I
 KEBUTUHAN PERALATAN, PERLEI{GKAPAI{, CHEIIICAL, DAII CONSUilIABLE
AREA PCVI

:. K.lutun n Chfi{cd t Col!.(lmrbl. ('l bul.n)

, . .lrlll
1 Ioild fuper Rol Embo$ed m tdl RO 8.500 Rp 170.0m I h&r & 170.m0
2 ( r Beus Bala ParS{d0bsn:$s {5 ocsl m bxroka RD 12.m Rr 240.000 l bdar RO 24().000
3 )enoharum R$noan Aemsol :}20 ml 8 kd€iS Rp 48,000 tu 38t.0q) Ihi Ro 384_m0
4 -enon Pledoa A€ro6ol 350 g I fdeng RO 52.m0 to 416.0m I tular Rp 416.000
5 P€lEheun fuarofl Ge&no {l o 3l) Fb 41.50 Ro 1.245.0m I hrler Rp 1215.0m
6 Suo€r P€l 1dl0 ml 11 humklls tu 625m Rp 687.500 I buler RD 687.5m
7 Gl6 Cl€d1s (Cdra tumb€rslh K€ca) a L 3 s*n Rp 112.0m RD 426.m0 l buler Rp 4 .000
s Hdrd So€p (Sahn C{i T{rsci I L 3 Ealon R! 141)0m RD 4$.000 R! 1m000
I ladc 150 ml bd RO 34.8m tu 566.8q) thlr R, 556.m0
10 liv-Dol 750 nl t5 bod tu 40.&0 Rp 600.0m I hiar RO 600.000

- 8q o{il l b 5,11$m
ffiffitRp rl&x67-

8dlt g,29 Ju[ m20

cv.BtT
B
C eo. rrlea-il{s
s!irtlic

Dilektur

Pag32
aiE
ESF
t9
EE
+*
r<
Ed

91
q9
gi
'=
t
E

t
H
-
F a
F
p E
at

E-
-t !
.61
=.r=
=<o
BgE
EEE
o:-
B+
2
!tn
at
2
-a
<t