Uraian Satuan Harga Satuan Waktu

Team Leader OH 166,666.67 30

Quantity dan Cost Estimator OH 100,000.00 30
Juru Ukur OH 83,333.33 30
Drafman/Juru Gambar OH 83,333.33 30
Tenaga Pembantu OH - 30

Alat UkurTheodolit dan Perlengkapan Set/Hari 200,000.00 5

GPS Bh/Hari 150,000.00 5
Pita Meter Bh/Hari 20,000.00 5

Survey Lokasi Ls 1,000,000.00 1

Atk dan Inventaris Kantor Hari 50,000.00 30

Peralatan Leptop Bh/Hari - 30
Peralatan Printer A4 Bh/Hari 25,000.00 30
Peralatan Printer A3 Bh/Hari 35,000.00 30
Biaya Komunikasi & Internet Bulan 350,000.00 1

Shop Drawing Ls 1,250,000.00 1

Egineering Estimate Ls 900,000.00 1
Spesifikasi Teknis Bangunan Ls 750,000.00 1
 Jumlah
Harga Jumlah Harga
Pekerja/Alat/Bahan
1 5,000,000.00 5,000,000.00 5000000
1 3,000,000.00 3,000,000.00
1 2,500,000.00 2,500,000.00 2500000
1 2,500,000.00 2,500,000.00 2500000
1 - -
13,000,000.00
1 1,000,000.00 1,000,000.00
1 750,000.00 750,000.00
1 100,000.00 100,000.00
1,850,000.00
1 1,000,000.00 1,000,000.00
1,000,000.00
1 1,500,000.00 1,500,000.00
3 - -
1 750,000.00 750,000.00
1 1,050,000.00 1,050,000.00
1 350,000.00 350,000.00
3,650,000.00
1 1,250,000.00 1,250,000.00
1 900,000.00 900,000.00
1 750,000.00 750,000.00
2,900,000.00
Total 22,400,000.00
PPN 10% 2,240,000.00
Jumlah 24,640,000.00 672,000.00

9,400,000.00
 Uraian Satuan Harga Satuan Waktu

Team Leader OH 255,000.00 45

Quantity dan Cost Estimator OH 210,000.00 45
Juru Ukur OH 175,000.00 45
Drafman/Juru Gambar OH 170,000.00 45
Tenaga Pembantu OH 100,000.00 45

Alat UkurTheodolit dan Perlengkapan Set/Hari 350,000.00 15

GPS Bh/Hari 250,000.00 15
Pita Meter Bh/Hari 17,500.00 15

Survey Lokasi Ls 5,500,000.00 1

Atk dan Inventaris Kantor Hari 150,000.00 45

Peralatan Leptop Bh/Hari 100,000.00 45
Peralatan Printer A4 Bh/Hari 55,000.00 45
Peralatan Printer A3 Bh/Hari 80,000.00 45
Biaya Komunikasi & Internet Bulan 350,000.00 1.5

Shop Drawing Ls 2,000,000.00 1

Egineering Estimate Ls 1,655,000.00 1
Spesifikasi Teknis Bangunan Ls 1,000,000.00 1
 Jumlah
Harga Jumlah Harga
Pekerja/Alat/Bahan
1 11,475,000.00 11,475,000.00
1 9,450,000.00 9,450,000.00
1 7,875,000.00 7,875,000.00
1 7,650,000.00 7,650,000.00
1 4,500,000.00 4,500,000.00
40,950,000.00
1 5,250,000.00 5,250,000.00
1 3,750,000.00 3,750,000.00
1 262,500.00 262,500.00
9,262,500.00
1 5,500,000.00 5,500,000.00
5,500,000.00
1 6,750,000.00 6,750,000.00
3 4,500,000.00 13,500,000.00
1 2,475,000.00 2,475,000.00
1 3,600,000.00 3,600,000.00
1.5 525,000.00 787,500.00
27,112,500.00
1 2,000,000.00 2,000,000.00
1 1,655,000.00 1,655,000.00
1 1,000,000.00 1,000,000.00
4,655,000.00
Total 87,480,000.00
PPN 10% 8,748,000.00
Jumlah 96,228,000.00 - 8,748,000.00

46,530,000.00
 Penawaran Nilai Pajak PPN Nilai Pagu Sewa Perusahaan
Nilai Kontrak
Kontrak
Porsen Nilai Porsen
25,312,000.00 25,300,000.00 10.0% 2,530,000.00 22,770,000.00 5.0%
97,200,000.00 97,000,000.00 10.0% 9,700,000.00 87,300,000.00 5.0%
22,500,000.00 22,375,000.00 10.0% 2,237,500.00 20,137,500.00 5.0%
11,812,500.00 11,750,000.00 10.0% 1,175,000.00 10,575,000.00 5.0%
50,625,000.00 50,500,000.00 10.0% 5,050,000.00 45,450,000.00 5.0%

207,449,500.00 206,925,000.00 10.0% 20,692,500.00 186,232,500.00 5.0%

Sewa Perusahaan Fee 1 Biaya Akomodasi Gaji Karyawan
dll.
Nilai Porsen Nilai Hermawan Rian
1,138,500.00 40% 9,108,000.00
4,365,000.00 40% 34,920,000.00
1,006,875.00 40% 8,055,000.00
528,750.00 40% 4,230,000.00
2,272,500.00 40% 18,180,000.00

9,311,625.00 40% 74,493,000.00 15,000,000.00 12,500,000.00 12,500,000.00

 Sisah

71,739,500.00