1 2 4 6 7 (5x6)
A. BIAYA LANGSUNG PERSONIL
I Tenaga Ahli
1. Site Engineer (Team Leader) 1 Org x 4 Bln OB 2,500,000.00 10,000,000.00
1 2 4 6 7 (5x6)
B. BIAYA LANGSUNG NON PERSONIL
I BIAYA OPERASIONAL DAN PEMELIHARAAN ALAT KANTOR
1 Komputer 1 Bh x 4 Bln SB 1,000,000.00 4,000,000.00
2 A3 2 Bh x 4 Bln SB 500,000.00 4,000,000.00
IV BIAYA LAPORAN
1 Laporan Hasil Pekerjaan 5 Rangkap 50,000.00 250,000.00
2 Gambar 5 Rangkap 100,000.00 500,000.00
3 Album Foto 5 Rangkap 100,000.00 500,000.00
4 Hard Disk External 500GB 1 Bh 715,000.00 715,000.00
REKAPITULASI
1 2 3
A. BIAYA LANGSUNG PERSONIL 46,400,000.00
B. BIAYA LANGSUNG NON PERSONIL 16,245,000.00
I JUMLAH I + JUMLAH II 62,645,000.00
II (PPN) = 10% x (A) 6,264,500.00
III TOTAL HARGA = (A) + (B) 68,909,500.00
IV DIBULATKAN 68,900,000.00