Tam Leader 1.00 4.00 4.

00 ### ###
Geoteknik Engineer 1.00 3.00 3.00 ### 72,000,000.00
Geodesi Engineer 1.00 2.00 2.00 ### 48,000,000.00
Hidrologi Engineer 1.00 2.00 2.00 ### 48,000,000.00

Estimator Engineer 1.00 3.00 3.00 8,000,000.00 24,000,000.00

Surveyor 1.00 2.00 2.00 8,000,000.00 16,000,000.00
Operator CAD 1.00 3.00 3.00 8,000,000.00 24,000,000.00
Tenaga Administrasi 1.00 4.00 4.00 5,000,000.00 20,000,000.00
Operator Komputer 1.00 4.00 4.00 4,000,000.00 16,000,000.00

Baya ATK 1.00 4.00 4.00 500,000.00 2,000,000.00

Boaya Komunikasi 1.00 4.00 4.00 500,000.00 2,000,000.00
Sewa Laptop 2.00 4.00 8.00 1,000,000.00 8,000,000.00
Printer A3 1.00 4.00 4.00 600,000.00 2,400,000.00
Printer A4 1.00 4.00 4.00 300,000.00 1,200,000.00
Sewa Kendaraan Roda 4 1.00 4.00 4.00 9,000,000.00 36,000,000.00
Sewa Kendaraan Roda 2 2.00 4.00 8.00 1,500,000.00 12,000,000.00

JUMLAH SUB TOTAL B. 1. ###

BIAYA SURVEY & LABORATORIUM

Survey Pendahuluan & Hid 1.00 1 1.00 8,000,000.00 8,000,000.00
Survey Pengukuran 1.00 1 1.00 ### 10,000,000.00
Survey Penyelidikan Tana 1.00 1 1.00 ### 58,000,000.00
Biaya Penyelidikan Labor 1.00 1 1.00 7,000,000.00 7,000,000.00

JUMLAH SUB TOTAL B. 2. ###

LAPORAN
Penggadaan Formulir 1.00 1.00 1.00 200,000.00 200,000.00
Laporan Pendahuluan 1.00 5.00 5.00 150,000.00 750,000.00
Laporan Bulanan 3.00 6.00 18.00 100,000.00 1,800,000.00
Laporan Teknik 1.00 5.00 5.00 300,000.00 1,500,000.00
Laporan Antara 1.00 5.00 5.00 250,000.00 1,250,000.00
Draft Laporan Akhir 1.00 5.00 5.00 200,000.00 1,000,000.00
Laporan Akhir + Dokumen 1.00 5.00 5.00 1,500,000.00 7,500,000.00
Eksekutif Sumary 2.00 5.00 10.00 100,000.00 1,000,000.00
Softcopy 1.00 1.00 1.00 1,000,000.00 1,000,000.00

JUMLAH SUB TOTAL B.3. ###

TOTAL B ###
 28000000 28000000 28000000 28000000 112000000
24000000 24000000 24000000 72000000
24000000 24000000 48000000
24000000 24000000 48000000

8,000,000.00 8,000,000.00 8,000,000.00 24000000

8000000 8000000 16000000
8,000,000.00 8,000,000.00 8,000,000.00 24000000
5000000 5000000 5000000 5000000 20000000
4000000 4000000 4000000 4000000 16000000

500000 500000 500000 500000 2000000

500000 500000 500000 500000 2000000
2,000,000.00 2000000 2000000 2000000 8000000
600000 600000 600000 600000 2400000
300000 300000 300000 300000 1200000
9000000 9000000 9000000 9000000 36000000
3,000,000.00 3000000 3000000 3000000 12000000

8,000,000.00 8000000
10,000,000.00 10000000
58,000,000.00 58000000
7,000,000.00 7000000

200,000.00 200000
750,000.00 750000
450,000.00 450,000.00 450,000.00 450,000.00 1800000
1,500,000.00 1500000
1,250,000.00 1250000
1,000,000.00 1000000
7,500,000.00 7500000
1,000,000.00 1000000
1,000,000.00 1000000

542600000
542600000 20.64136 5.160339 5.160339 5.160339 5.160339
542600000 13.26944 4.423148 4.423148 4.423148
542600000 8.846296 4.423148 4.423148
542600000 8.846296 4.423148 4.423148

542600000 4.423148 1.474383 1.474383 1.474383

542600000 2.948765 1.474383 1.474383
542600000 4.423148 1.474383 1.474383 1.474383
542600000 3.685957 0.921489 0.921489 0.921489 0.921489
542600000 2.948765 0.737191 0.737191 0.737191 0.737191

542600000 0.368596 0.092149 0.092149 0.092149 0.092149

542600000 0.368596 0.092149 0.092149 0.092149 0.092149
542600000 1.474383 0.368596 0.368596 0.368596 0.368596
542600000 0.442315 0.110579 0.110579 0.110579 0.110579
542600000 0.221157 0.055289 0.055289 0.055289 0.055289
542600000 6.634722 1.65868 1.65868 1.65868 1.65868
542600000 2.211574 0.552893 0.552893 0.552893 0.552893

542600000 1.474383 1.474383

542600000 1.842978 1.842978
542600000 10.68927 10.68927
542600000 1.290085 1.290085

542600000 0.03686 0.03686

542600000 0.138223 0.138223
542600000 0.331736 0.082934 0.082934 0.082934 0.082934
542600000 0.276447 0.276447
542600000 0.230372 0.230372
542600000 0.184298 0.184298
542600000 1.382234 1.382234
120
542600000 0.184298 0.184298
100

80
 120

542600000 0.184298 0.184298 100

28.06856 38.21415 18.72466 14.99263 80

28.06856 66.28271 85.00737 100
28.06856 38.21415 84.69407 60
0.313306
40

20

0
1
120

100

80
120

100

80

60
Row 45
40

20

0
1 2 3 4