Professional Documents
Culture Documents
NO
Keahlian
Volume
Jml
A.
Waktu
1
1
1
1
1
1
1
10
9
10
9
9
9
9
1
1
1
9
8
8
Jumlah
1
1
10
10
Jumlah
Total I (A + B) :
NO
Keahlian
Volume
Jml
A.
Waktu
Paket
3 Ls
Jumlah
Biaya Kantor
1 ATK
1 Ls
10 Bulan
Jumlah
12
2 Ls
1 Ls
10
10 Bulan
10 Bulan
Jumlah
Biaya Pelaporan
1
2
3
4
Laporan Pendahuluan
Laporan Antara
Draft Laporan Akhir
Laporan Akhir
10 set
10 set
10 set
15 set
15 set
Jumlah
Total II (A + B + C + D) :
Rp 730,000,000
Rp 42,000,000
Rp 772,000,000
B. Biaya Kantor
C. Biaya Penunjang Administrasi
D. Biaya Pelaporan
Rp
Rp
Rp
Rp
25,630,000
15,000,000
79,500,000
15,250,000
Rp 135,380,000
TOTAL (I + II)
Rp 907,380,000
TOTAL BIAYA
Rp 907,380,000
AYA
-GOVERNMENT PENDIDIKAN
Harga Satuan
(Rp)
Jumlah Harga
(Rp)
Rp
Rp
Rp
Rp
Rp
Rp
Rp
9,000,000
8,000,000
8,000,000
8,000,000
8,000,000
8,000,000
8,000,000
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
8,000,000
8,000,000
8,000,000
Jumlah
Rp 72,000,000
Rp 64,000,000
Rp 64,000,000
Rp 730,000,000
Rp
Rp
1,700,000
2,500,000
Jumlah
Total I (A + B) :
Rp 17,000,000
Rp 25,000,000
Rp 42,000,000
Rp 772,000,000
Harga Satuan
(Rp)
Jumlah Harga
(Rp)
Rp
90,000,000
72,000,000
80,000,000
72,000,000
72,000,000
72,000,000
72,000,000
Rp
Rp
Jumlah Rp
25,000,000
630,000
25,630,000
Rp
Jumlah Rp
15,000,000
15,000,000
600,000
Rp
Rp
Rp
Jumlah Rp
72,000,000
5,000,000
2,500,000
79,500,000
Rp
Rp
Rp
Rp
1,750,000
2,500,000
3,500,000
4,500,000
Rp
3,000,000
Jumlah Rp 15,250,000
Total II (A + B + C + D) : Rp 135,380,000
NO
Keahlian
Volume
Jml
A.
Waktu
1
1
1
1
1
1
1
10
10
6
9
9
9
9
5
Jumlah
1
1
10
10
Jumlah
Total I (A + B) :
NO
Keahlian
Volume
Jml
A.
Biaya Pelatihan
2 Pelatihan SDM
3 Dokumentasi
Waktu
Paket
3 Ls
Jumlah
Biaya Kantor
1 ATK
1 Ls
10 Bulan
Jumlah
8
2 Ls
1 Ls
10
10 Bulan
10 Bulan
Jumlah
Biaya Pelaporan
1
2
3
4
5
Laporan Pendahuluan
Laporan Antara
Draft Laporan Akhir
Laporan Akhir
Laporan Ringkasan/Executive Summary
10 set
10 set
10 set
15 set
15 set
Jumlah
Total II (A + B + C + D) :
Rp 525,000,000
Rp 37,500,000
Rp 562,500,000
B. Biaya Kantor
C. Biaya Penunjang Administrasi
D. Biaya Pelaporan
Rp
Rp
Rp
Rp
20,605,000
15,000,000
47,350,000
12,250,000
Rp 95,205,000
TOTAL (I + II)
Rp 657,705,000
TOTAL BIAYA
Rp 657,705,000
AYA
PENDIDIKAN
Harga Satuan
(Rp)
Jumlah Harga
(Rp)
Rp
Rp
Rp
Rp
Rp
Rp
Rp
9,000,000
8,000,000
7,000,000
8,000,000
8,000,000
8,000,000
8,000,000
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
5,000,000 Rp 25,000,000
Jumlah Rp 525,000,000
Rp
Rp
Rp 17,500,000
Rp 20,000,000
Rp 37,500,000
Rp 562,500,000
Harga Satuan
(Rp)
Jumlah Harga
(Rp)
1,750,000
2,000,000
Jumlah
Total I (A + B) :
Rp
90,000,000
80,000,000
42,000,000
72,000,000
72,000,000
72,000,000
72,000,000
Rp
Rp
Jumlah Rp
20,000,000
605,000
20,605,000
Rp
Jumlah Rp
15,000,000
15,000,000
500,000
Rp
Rp
Rp
Jumlah Rp
40,000,000
5,000,000
2,350,000
47,350,000
Rp
Rp
Rp
Rp
Rp
Jumlah Rp
1,750,000
2,500,000
2,500,000
3,000,000
2,500,000
12,250,000
Total II (A + B + C + D) : Rp
95,205,000
NO
Keahlian
Volume
Jml
A.
Waktu
1
1
1
1
1
4
4
4
4
4
Jumlah
1
1
4
4
Jumlah
Total I (A + B) :
NO
Keahlian
Volume
Jml
A.
Waktu
7
8
9
10
Perangkat Keras
Server
Personal Computer (PC) + Windows XP + Office
Router
WiFi Ethernet Card
Switch Wireless (access point)
Hard Drive SCSI 146 GB
Instalasi
Peralatan dan Jasa Instalasi Listrik Ruangan
Instalasi Ruang Server
Instalasi Ruang Server
Pelatihan
4
40
1
40
4
4
4
2
2
2
3
Unit
Unit
Unit
Unit
Unit
Unit
Unit
Paket
Paket
Paket
Paket
Jumlah
Biaya Kantor
1 ATK
2 Dokumentasi
1 Ls
3 Ls
4 Bulan
Jumlah
5
2 Ls
1 Ls
4
4 Bulan
4 Bulan
Jumlah
D
Biaya Pelaporan
1
2
3
4
5
Laporan Pendahuluan
Laporan Antara
Draft Laporan Akhir
Laporan Akhir
Laporan Ringkasan/Executive Summary
10 set
10 set
10 set
15 set
15 set
Jumlah
Total II (A + B + C + D) :
Rp
Rp
201,000,000
32,000,000
Rp
B. Biaya Kantor
C. Biaya Penunjang Administrasi
D. Biaya Pelaporan
233,000,000
Rp 1,081,500,000
Rp
21,300,000
Rp
56,500,000
Rp
20,500,000
Rp 1,179,800,000
TOTAL (I + II)
Rp 1,412,800,000
TOTAL BIAYA
Rp 1,412,800,000
BALITBANG DEPDIKNAS
Harga Satuan
(Rp)
Jumlah Harga
(Rp)
Rp
Rp
Rp
Rp
Rp
12,750,000
9,500,000
9,000,000
9,500,000
9,500,000
Jumlah
Rp 51,000,000
Rp 38,000,000
Rp 36,000,000
Rp 38,000,000
Rp 38,000,000
Rp 201,000,000
Rp
Rp
3,500,000
4,500,000
Jumlah
Total I (A + B) :
Rp 14,000,000
Rp 18,000,000
Rp 32,000,000
Rp 233,000,000
Harga Satuan
(Rp)
Jumlah Harga
(Rp)
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp 204,000,000
Rp 740,000,000
Rp
7,500,000
Rp 35,000,000
Rp 11,000,000
Rp 10,000,000
Rp 11,000,000
Rp 12,000,000
Rp 15,000,000
Rp 15,000,000
Rp 21,000,000
Rp1,081,500,000
51,000,000
18,500,000
7,500,000
875,000
2,750,000
2,500,000
2,750,000
6,000,000
7,500,000
7,500,000
7,000,000
Jumlah
Rp
Rp
Jumlah Rp
Rp
2,500,000
Rp
Rp
Rp
20,500,000
800,000
21,300,000
50,000,000
5,000,000
1,500,000
Jumlah Rp
56,500,000
Rp
3,000,000
Rp
3,500,000
Rp
4,500,000
Rp
5,250,000
Rp
4,250,000
Jumlah Rp 20,500,000
Total II (A + B + C + D) : Rp1,179,800,000
NO
Keahlian
Volume
Jml
A.
Waktu
8
9
10
11
12
1
1
1
1
1
1
2
4
4
4
4
4
4
4
1
2
2
1
1
4
4
4
4
4
Jumlah
1
1
4
4
Jumlah
Total I (A + B) :
NO
Keahlian
Volume
Jml
A.
Waktu
Pelatihan SDM
Aplikasi e-Government untuk Kesekretariatan
Aplikasi e-Government untuk Statistik Pendidikan
Aplikasi e-Government untuk Penelitian Pendidikan
Aplikasi e-Government untuk Kurikulum Pendidikan
Aplikasi e-Government untuk Penilaian Pendidikan
Sistem Operasi Windows XP
Dokumentasi
Paket
Paket
Paket
Paket
Paket
1 Paket
3 Ls
5 Jumlah
Biaya Kantor
1 ATK
1 Ls
4 Bulan
Jumlah
15
2 Ls
1 Ls
4 Bulan
4 Bulan
Jumlah
Biaya Pelaporan
1
2
3
4
5
Laporan Pendahuluan
Laporan Antara
Draft Laporan Akhir
Laporan Akhir
Laporan Ringkasan/Executive Summary
10 set
10 set
10 set
15 set
15 set
Jumlah
Total II (A + B + C + D) :
B. Biaya Kantor
C. Biaya Penunjang Administrasi
D. Biaya Pelaporan
Rp 586,000,000
Rp 24,000,000
Rp
610,000,000
Rp
790,000,000
Rp 618,250,000
Rp 16,000,000
Rp 135,500,000
Rp 20,250,000
TOTAL (I + II)
Rp 1,400,000,000
TOTAL BIAYA
Rp 1,400,000,000
A
BALITBANG DEPDIKNAS
Harga Satuan
(Rp)
Jumlah Harga
(Rp)
Rp
Rp
Rp
Rp
Rp
Rp
Rp
12,500,000
9,000,000
9,000,000
10,500,000
10,500,000
10,500,000
9,500,000
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
9,500,000
9,500,000
9,500,000
9,000,000
9,000,000
Jumlah
Rp 38,000,000
Rp 76,000,000
Rp 76,000,000
Rp 36,000,000
Rp 36,000,000
Rp 586,000,000
Rp
Rp
2,500,000
3,500,000
Jumlah
Total I (A + B) :
Rp 10,000,000
Rp 14,000,000
Rp 24,000,000
Rp 610,000,000
Harga Satuan
(Rp)
Jumlah Harga
(Rp)
Rp 27,500,000
Rp 85,000,000
Rp 105,000,000
Rp 95,000,000
Rp 85,000,000
Rp 105,000,000
Rp
4,800,000
Rp
950,000
Jumlah
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
137,500,000
85,000,000
105,000,000
95,000,000
85,000,000
105,000,000
4,800,000
950,000
618,250,000
Rp
Jumlah Rp
16,000,000
16,000,000
Rp
2,150,000
50,000,000
36,000,000
36,000,000
42,000,000
42,000,000
42,000,000
76,000,000
Rp 129,000,000
Rp
4,000,000
Rp
2,500,000
Jumlah Rp 135,500,000
Rp
3,000,000
Rp
3,500,000
Rp
4,500,000
Rp
5,250,000
Rp
4,000,000
Jumlah Rp 20,250,000
Total II (A + B + C + D) : Rp 790,000,000
NO
Keahlian
Volume
Jml
A.
Waktu
1
1
1
1
1
1
4
4
4
4
4
4
Jumlah
1
1
4
4
Jumlah
Total I (A + B) :
NO
Keahlian
Volume
Jml
A.
Waktu
6
2 Paket
2 Paket
12
Jumlah
B
Biaya Kantor
1 ATK
2 Dokumentasi
1 Ls
3 Ls
4 Bulan
Jumlah
5
2 Ls
1 Ls
4
4 Bulan
4 Bulan
Jumlah
Biaya Pelaporan
1
2
3
4
5
Laporan Pendahuluan
Laporan Antara
Draft Laporan Akhir
Laporan Akhir
Laporan Ringkasan/Executive Summary
10 set
10 set
10 set
15 set
15 set
Jumlah
Total II (A + B + C + D) :
B. Biaya Kantor
C. Biaya Penunjang Administrasi
D. Biaya Pelaporan
Rp
Rp
Rp
Rp
Rp
Rp
231,000,000
24,000,000
Rp
255,000,000
Rp
825,000,000
748,000,000
21,300,000
35,500,000
20,200,000
TOTAL (I + II)
Rp 1,080,000,000
TOTAL BIAYA
Rp 1,080,000,000
T BALITBANG DEPDIKNAS
Harga Satuan
(Rp)
Jumlah Harga
(Rp)
Rp
Rp
Rp
Rp
Rp
Rp
10,750,000
9,500,000
9,500,000
9,000,000
9,500,000
9,500,000
Jumlah
Rp 43,000,000
Rp 38,000,000
Rp 38,000,000
Rp 36,000,000
Rp 38,000,000
Rp 38,000,000
Rp 231,000,000
Rp
Rp
2,500,000
3,500,000
Jumlah
Total I (A + B) :
Rp 10,000,000
Rp 14,000,000
Rp 24,000,000
Rp 255,000,000
Harga Satuan
(Rp)
Jumlah Harga
(Rp)
Rp
Rp
Rp
Rp 720,000,000
Rp 14,000,000
Rp 14,000,000
Rp 748,000,000
10,000,000
7,000,000
7,000,000
Jumlah
Rp
Rp
Jumlah Rp
Rp
1,500,000
20,500,000
800,000
21,300,000
Rp
Rp
Rp
Jumlah Rp
30,000,000
4,000,000
1,500,000
35,500,000
Rp
Rp
Rp
Rp
Rp
Jumlah Rp
3,000,000
3,500,000
4,500,000
5,150,000
4,050,000
20,200,000
Total II (A + B + C + D) : Rp 825,000,000
NO
Keahlian
Volume
Jml
A.
Waktu
7
8
9
10
11
12
1
1
1
1
1
3
3
4
4
4
4
4
4
4
3
2
4
4
2
1
4
4
4
4
4
4
Jumla
B
1
1
5
4
4
2
Jumla
Total I (A + B)
II. BIAYA LANGSUNG NON PERSONIL
NO
Keahlian
Volume
Jml
A.
Waktu
5
7
8
9
10
Pelatihan
Instalasi
Kustomisasi (Pemngadministrasian)
Pengoperasian
Pemeliharaan Sistem
Aktivitas pengembangan
Biaya Pengembangan
Analisa Proses Bisnis
Analisa Kondisi saat ini
Analisa kebutuhan user dan sistem
Pengolahan Data
1 Paket
1 Paket
1 Paket
1 Paket
1 Paket
1 Paket
1 Paket
1 Paket
1 Paket
11 Entri Data
11 Pemeliharaan
12 Dokumentasi
1 Paket
5 Ls
6
-
Jumla
B
Biaya Kantor
1 ATK
1 Ls
4 Bulan
Jumla
C
Transportasi + Lumpsum
Transportasi Luar Kota + Lumpsum
Telepon dan Faksimile
Surat Menyurat
27
27
2 Ls
1 Ls
4
4
4 Bulan
4 Bulan
Jumla
D
Biaya Pelaporan
1
2
3
4
5
5
Laporan Pendahuluan
Laporan Antara
Draft Laporan Akhir
Laporan Akhir
Laporan Ringkasan/Executive Summary
CD Master Aplikasi
10 set
10 set
10 set
10 set
10 set
15 set
Jumla
Total II (A + B + C + D)
Rp 1,060,000,000
Rp 109,000,000
Rp 1,169,000,000
B. Biaya Kantor
C. Biaya Penunjang Administrasi
D. Biaya Pelaporan
Rp 1,032,250,000
Rp
26,000,000
Rp 1,670,879,000
Rp
21,750,000
Rp 2,750,879,000
TOTAL (I + II)
Rp 3,919,879,000
TOTAL BIAYA
Rp 3,919,879,000
Jumlah Harga
(Rp)
Rp
Rp
Rp
Rp
Rp
Rp
Rp
12,500,000
9,000,000
9,000,000
10,500,000
10,500,000
10,500,000
10,500,000
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
9,500,000
9,500,000
9,500,000
9,500,000
9,000,000
9,000,000
Jumlah
Rp 114,000,000
Rp
76,000,000
Rp 152,000,000
Rp 152,000,000
Rp
72,000,000
Rp
36,000,000
Rp 1,060,000,000
3,500,000
5,000,000
7,500,000
Jumlah
Total I (A + B) :
Rp
14,000,000
Rp
20,000,000
Rp
75,000,000
Rp 109,000,000
Rp 1,169,000,000
Rp
Rp
Rp
50,000,000
36,000,000
36,000,000
42,000,000
42,000,000
126,000,000
126,000,000
Harga Satuan
(Rp)
Jumlah Harga
(Rp)
Rp
Rp
Rp
Rp
23,000,000
57,500,000
45,000,000
45,000,000
Rp
Rp
Rp
Rp
23,000,000
57,500,000
45,000,000
45,000,000
Rp
Rp
Rp
Rp
Rp
175,000,000
155,000,000
25,000,000
120,000,000
105,000,000
Rp
Rp
Rp
Rp
Rp
175,000,000
155,000,000
25,000,000
120,000,000
105,000,000
Rp 125,000,000
Rp
8,500,000
Rp
3,750,000
Jumlah
Rp 125,000,000
Rp 153,000,000
Rp
3,750,000
Rp 1,032,250,000
Rp
Jumlah Rp
Rp
Rp
26,000,000
26,000,000
2,650,000
12,750,000
Rp 286,200,000
Rp 1,377,000,000
Rp
5,000,000
Rp
2,679,000
Jumlah Rp 1,670,879,000
Rp
3,000,000
Rp
3,500,000
Rp
4,500,000
Rp
5,250,000
Rp
4,000,000
Rp
1,500,000
Jumlah Rp
21,750,000
Total II (A + B + C + D) : Rp 2,750,879,000
NO
A.
Keahlian
Volume
Bulan / Satuan
1
2
3
4
5
6
B
1
1
1
1
1
2
3
3
3
3
3
3
1
1
3
3
OB
OB
OB
OB
OB
OB
NO
Keahlian
Volume
A.
Bulan / Satuan
7
7
8
1
Hari
OK
7
7
8
1
Hari
OK
7
7
8
1
Hari
OK
7
7
8
1
Hari
OK
7
7
8
1
Hari
OK
7
7
8
1
Hari
OK
7
7
8
1
Hari
OK
7
7
8
1
Hari
OK
7
7
8
1
Hari
OK
7
7
8
1
Hari
OK
7
7
8
1
Hari
OK
7
7
8
1
Hari
OK
7
7
7
190
Hari
190
Hari
5 Ls
Biaya Kantor
1 ATK
1 Ls
2 Ls
1 Ls
Biaya Pelaporan
1
2
3
4
5
5
Laporan Pendahuluan
Laporan Antara
Draft Laporan Akhir
Laporan Akhir
Laporan Ringkasan/Executive Summary
CD Master Aplikasi
B. Biaya Kantor
C. Biaya Penunjang Administrasi
10 set
10 set
10 set
10 set
10 set
15 set
Rp
Rp
226,500,000
24,000,000
Rp11,946,450,000
Rp
26,000,000
Rp
5,680,000
D. Biaya Pelaporan
Rp
21,750,000
TOTAL (I + II)
TOTAL BIAYA
Kab / Kota
-
Harga Satuan
(Rp)
Rp
Rp
Rp
Rp
Rp
Rp
12,500,000
10,500,000
10,500,000
10,500,000
10,500,000
10,500,000
Jumlah
Rp
Rp
Rp
Rp
Rp
Rp
Rp
37,500,000
31,500,000
31,500,000
31,500,000
31,500,000
63,000,000
226,500,000
3,500,000
4,500,000
Jumlah
Total I (A + B) :
Rp
Rp
Rp
Rp
10,500,000
13,500,000
24,000,000
250,500,000
Rp
Rp
Kab / Kota
Jumlah Harga
(Rp)
Harga Satuan
(Rp)
Jumlah Harga
(Rp)
14
16
Rp
Rp
350,000
6,000,000
Rp
Rp
274,400,000
672,000,000
14
16
Rp
Rp
300,000
6,000,000
Rp
Rp
235,200,000
672,000,000
14
16
Rp
Rp
350,000
6,000,000
Rp
Rp
274,400,000
672,000,000
14
16
Rp
Rp
350,000
6,000,000
Rp
Rp
274,400,000
672,000,000
14
16
Rp
Rp
300,000
6,000,000
Rp
Rp
235,200,000
672,000,000
14
16
Rp
Rp
350,000
6,000,000
Rp
Rp
274,400,000
672,000,000
14
16
Rp
Rp
350,000
6,000,000
Rp
Rp
274,400,000
672,000,000
Rp
14
16
Rp
Rp
350,000
6,000,000
Rp
Rp
274,400,000
672,000,000
14
16
Rp
Rp
500,000
6,000,000
Rp
Rp
392,000,000
672,000,000
14
16
Rp
Rp
500,000
6,000,000
Rp
Rp
392,000,000
672,000,000
14
16
Rp
Rp
500,000
6,000,000
Rp
Rp
392,000,000
672,000,000
14
16
Rp
Rp
200,000
250,000
Rp
Rp
156,800,000
28,000,000
470
14
Rp
Rp
Rp
Rp
350,000
500,000
420,000
3,750,000
Jumlah
Rp
465,500,000
Rp
49,000,000
Rp
558,600,000
Rp
3,750,000
Rp 11,946,450,000
3 Bulan
Rp
Jumlah Rp
26,000,000
26,000,000
3 Bulan
3 Bulan
Rp
Rp
Jumlah Rp
4,000,000
1,680,000
5,680,000
Rp
3,000,000
Rp
3,500,000
Rp
4,500,000
Rp
5,250,000
Rp
4,000,000
Rp
1,500,000
Jumlah Rp
21,750,000
Total II (A + B + C + D) : Rp 11,999,880,000
250,500,000
Rp 11,999,880,000
Rp 12,250,380,000
Rp 12,250,380,000
NO
Keahlian
Volume
Jml
A.
Waktu
7
8
9
10
11
12
1
1
1
1
1
2
2
6
5
5
5
5
6
6
2
2
4
4
2
1
6
6
6
6
6
5
Jumla
B
1
1
5
6
6
2
Jumla
Total I (A + B)
II. BIAYA LANGSUNG NON PERSONIL
NO
Keahlian
Volume
Jml
A.
Waktu
5
7
8
9
10
Pelatihan
Instalasi
Kustomisasi (Pemngadministrasian)
Pengoperasian
Pemeliharaan Sistem
Aktivitas pengembangan
Biaya Pengembangan
Analisa Proses Bisnis
Analisa Kondisi saat ini
Analisa kebutuhan user dan sistem
Pengolahan Data
1 Paket
1 Paket
1 Paket
1 Paket
1 Paket
1 Paket
1 Paket
1 Paket
1 Paket
11 Entri Data
11 Pemeliharaan
12 Dokumentasi
1 Paket
5 Ls
6
-
Jumla
B
Biaya Kantor
1 ATK
1 Ls
6 Bulan
Jumla
C
24
2 Ls
1 Ls
6
6 Bulan
6 Bulan
Jumla
D
Biaya Pelaporan
1
2
3
4
5
5
Laporan Pendahuluan
Laporan Antara
Draft Laporan Akhir
Laporan Akhir
Laporan Ringkasan/Executive Summary
CD Master Aplikasi
10 set
10 set
10 set
10 set
10 set
15 set
Jumla
Total II (A + B + C + D)
Rp 1,319,000,000
Rp 126,000,000
Rp 1,445,000,000
B. Biaya Kantor
C. Biaya Penunjang Administrasi
D. Biaya Pelaporan
Rp
Rp
Rp
Rp
667,250,000
26,000,000
318,397,000
21,500,000
Rp 1,033,147,000
TOTAL (I + II)
Rp 2,478,147,000
TOTAL BIAYA
Rp 2,478,147,000
Jumlah Harga
(Rp)
Rp
Rp
Rp
Rp
Rp
Rp
Rp
12,500,000
9,000,000
9,000,000
9,500,000
9,500,000
9,500,000
9,500,000
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
9,500,000
9,500,000
9,500,000
9,500,000
8,500,000
9,000,000
Jumlah
Rp 114,000,000
Rp 114,000,000
Rp 228,000,000
Rp 228,000,000
Rp 102,000,000
Rp
45,000,000
Rp 1,319,000,000
3,500,000
5,000,000
7,500,000
Jumlah
Total I (A + B) :
Rp
21,000,000
Rp
30,000,000
Rp
75,000,000
Rp 126,000,000
Rp 1,445,000,000
Rp
Rp
Rp
75,000,000
45,000,000
45,000,000
47,500,000
47,500,000
114,000,000
114,000,000
Harga Satuan
(Rp)
Jumlah Harga
(Rp)
Rp
Rp
Rp
Rp
23,000,000
57,500,000
45,000,000
45,000,000
Rp
Rp
Rp
Rp
23,000,000
57,500,000
45,000,000
45,000,000
Rp 175,000,000
Rp 55,000,000
Rp 25,000,000
Rp 35,000,000
Rp 55,000,000
Rp
Rp
Rp
Rp
Rp
175,000,000
55,000,000
25,000,000
35,000,000
55,000,000
24
Rp
Rp
Rp
Rp
45,000,000
8,500,000
4,750,000
Jumlah
Rp
Rp
Rp
Rp
45,000,000
102,000,000
4,750,000
667,250,000
Rp
Jumlah Rp
26,000,000
26,000,000
2,150,000
Rp
Rp
Rp
Jumlah Rp
309,600,000
6,000,000
2,797,000
318,397,000
Rp
3,000,000
Rp
3,500,000
Rp
4,500,000
Rp
5,000,000
Rp
4,000,000
Rp
1,500,000
Jumlah Rp
21,500,000
Total II (A + B + C + D) : Rp 1,033,147,000