WAKTU

NO JABATAN VOLUME SATUAN

LAYANAN
1 2 5 6 7
1.1 BIAYA LANGSUNG PERSONIL
A. TENAGA AHLI
1 Team Leader (Arsitektur) 1 1.40 MM
B. TENAGA PENDUKUNG
1 Draftman CAD 2 1.50 MM
2 Sueveyor/Estimator 1 1.50 MM
3 Staf Administrasi dan Keuangan 1 1.50 MM
Sub Total B
JUMLAH I (A+B)
1.2 BIAYA LANGSUNG NON PERSONIL

A. BIAYA PERALATAN KANTOR DAN TRANSPORTASI

1 Sewa Komputer + Printer (Drafter) 2 1.50 Unit/Bln
2 Sewa Komputer + Printer (Adm) 1 1.50 Unit/Bln
3 Biaya Komunikasi 1 1.50 Unit/Bln
4 ATK 1 Ls
5 Sewa Kendaraa Roda 2 1 1.50 Unit/Bln

Sub Total A
B. BIAYA DOKUMENTASI DAN PELAPORAN
1 Biaya Dokumentasi. 1 Ls
2 Biaya Pembuatan Laporan
RAB 3 Buku
Spesifikasi Teknis 3 Buku
BQ 3 Buku
Gambar 3 Buku
3 Soft Copy dokumen pdf dalam bentuk CD 1 Eks

Sub Total B
Sub Total C

BIAYA LANGSUNG PERSONIL

BIAYA NON LANGSUNG PERSONIL
JUMLAH
PPN 10%
TOTAL
DIBULATKAN
 CV.PURI ASRI DESIGN CV. INDOCONS CV. ARSA WINANGUN
HARGA SATUAN JUMLAH HARGA HARGA SATUAN JUMLAH HARGA HARGA SATUAN
8

5,900,000.00 8,260,000.00 5,940,000.00 8,316,000.00 5,900,000.00

3,700,000.00 11,100,000.00 3,700,000.00 11,100,000.00 3,700,000.00

3,200,000.00 4,800,000.00 3,240,000.00 4,860,000.00 3,240,000.00
2,450,000.00 3,675,000.00 2,400,000.00 3,600,000.00 2,450,000.00
27,835,000.00 27,876,000.00
27,835,000.00 27,876,000.00

735,000.00 2,205,000.00 750,000.00 2,250,000.00 750,000.00

735,000.00 1,102,500.00 750,000.00 1,125,000.00 750,000.00
500,000.00 750,000.00 500,000.00 750,000.00 500,000.00
250,000.00 250,000.00 250,000.00 250,000.00 250,000.00
500,000.00 750,000.00 450,000.00 675,000.00 500,000.00

5,057,500.00 5,050,000.00

150,000.00 150,000.00 150,000.00 150,000.00 150,000.00

50,000.00 150,000.00 50,000.00 150,000.00 50,000.00

50,000.00 150,000.00 50,000.00 150,000.00 50,000.00
50,000.00 150,000.00 50,000.00 150,000.00 50,000.00
100,000.00 300,000.00 100,000.00 300,000.00 100,000.00
10,000.00 10,000.00 10,000.00 10,000.00 10,000.00

910,000.00 910,000.00
5,967,500.00 5,960,000.00

27,835,000.00 27,876,000.00
 5,967,500.00 5,960,000.00
33,802,500.00 33,836,000.00
3,380,250.00 3,383,600.00
37,182,750.00 37,219,600.00
37,182,000.00 37,219,000.00
CV. ARSA WINANGUN HPS
JUMLAH HARGA HARGA SATUAN JUMLAH HARGA
9

8,260,000.00 5,900,000.00 8,260,000.00

11,100,000.00 3,700,000.00 11,100,000.00

4,860,000.00 3,200,000.00 4,800,000.00
3,675,000.00 2,450,000.00 3,675,000.00
27,895,000.00 27,835,000.00
27,895,000.00 27,835,000.00

2,250,000.00 735,000.00 2,205,000.00

1,125,000.00 735,000.00 1,102,500.00
750,000.00 500,000.00 750,000.00
250,000.00 250,000.00 250,000.00
750,000.00 500,000.00 750,000.00

5,125,000.00 5,057,500.00

150,000.00 150,000.00 150,000.00

150,000.00 50,000.00 150,000.00

150,000.00 50,000.00 150,000.00
150,000.00 50,000.00 150,000.00
300,000.00 100,000.00 300,000.00
10,000.00 10,000.00 10,000.00

910,000.00 910,000.00
6,035,000.00 5,967,500.00

27,895,000.00 27,835,000.00
 6,035,000.00 5,967,500.00
33,930,000.00 33,802,500.00
3,393,000.00 3,380,250.00
37,323,000.00 37,182,750.00
37,323,000.00 37,182,000.00