File Kontrak
Transcript of File Kontrak
CONTRACT
FOR
NON-CONSULTING SERVICES
TIME BASED
REGIONAL OVERSIGHT MANAGEMENT SERVICES (ROMS) - 3Under IBRD Loan No. 8259-ID
BETWEEN
Directorate of Water Supply DevelopmentDirectorate General of Human Settlements
Ministry of Public Works
AND
PT. PERENTJANA DJAJA
Contract Number: KU.08.08/Kontrak/Pamsimas/172/VIII/2013Dated: August 27th , 2013
Summary of Contract
SUMMARY OF CONTRACT
1. Loan No.
2. Name of Service Providers
3. Contract No. and Date :
4. Domicile/Address ofService Providers
5. Value of Contract
6. Brief Description of Services
7. Percentage Eligible forIBRD Financing
8. Percentage Eligible forAPBN-RM Financing
9. Amount Eligible forIBRD Financing
10. Amount Eligible forAPBN-RM Financing
.
11. Payment Terms
12. Completion Date of Contract
IBRD 8259-ID (Third Water Supply and Sanitationfor Low Income Communities-WSLIC3/PAMSIMAS II)PT.PERENTJANA DJAJA
KU.08.08/Kontrak/Pamsimas/172/VIII/2013Date: August 27th ,2013Wisma PEDE 3rd Floor, Jalan.Let.Jend.MT HaryonoKav. 17, Jakarta SelatanTelephone: 021.8290442,021.8312836,021.8303408IDR. 51.086.392.000 (Net of VAT)IDR 52.108.119.840 (Include VAT 10% APBNPortion)
Provision of advisory services for the ProvincialProject Management Unit and District ProjectManagement Unit in the daily operation,management and implementation of Community-Based Water Supply Project (PAMSIMAS II) in theProvinces of Banten, West Java, West Kalimantan,Central Kalimantan, South Kalimantan and EastKalimantan80% Net of Tax
20 % Including VAT
IDR 40.869.113.600 (Net of Tax)
IDR 10.217,278.400IDR 1.021.727.840IDR. 11.239.006.240
(VAT 10%)(Including VAT 10%)
- Advance Payment 10 %- Monthly
I hAugust 26m ,2016
Seen by^Nff^eadof
binaan Pamsimas
2031993011001
Pro jer/ PPK Kegiatan Wilayah II,'embinaan Pamsimas
INGTYAS,SIP.MM
Section I: Form of Contract
FORM OF CONTRACT
This CONTRACT (hereinafter called the "Contract") is made the 27th day of the month ofAugust, 2013, between, on the one hand, Directorate of Water Supply Development,Directorate General of Human Settlements, Ministry of Public Works, Government ofIndonesia, (hereinafter called the "Employer") and, on the other hand, PT. Perentjana Djaja(hereinafter called the "Service Provider").
WHEREAS
(a) the Employer has requested the Service Provider to provide certain consultingservices as defined in this Contract (hereinafter called the "Services");
(b) the Service Provider, having represented to the Employer that it has the requiredprofessional skills, expertise and technical resources, has agreed to provide theServices on the terms and conditions set forth in this Contract;
(c) the Employer has received a loan from the International Bank for Reconstructionand Development ( hereinafter called the "Bank") toward the cost of the Servicesand intends to apply a portion of the proceeds of this credit to eligible paymentsunder this Contract, it being understood that (i) payments by the Bank will be madeonly at the request of the Employer and upon approval by the Bank; (ii) suchpayments will be subject, in all respects, to the terms and conditions of the loanagreement, including prohibitions of withdrawal from the credit account for thepurpose of any payment to persons or entities, or for any import of goods, if suchpayment or import, to the knowledge of the Bank, is prohibited by the decision ofthe United Nations Security council taken under Chapter VII of the Charter of theUnited Nations; and (iii) no party other than the Employer shall derive any rightsfrom the loan agreement or have any claim to the credit proceeds;
NOW THEREFORE the parties hereto hereby agree as follows:
1. The following documents attached hereto shall be deemed to form an integral part ofthis Contract;(a) The General Conditions of Contract (including Attachment 1 "Bank Policy -
Corrupt and Fraudulent Practices);(b) The Special Conditions of Contract;(c) Appendices:
Appendix A : Description of ServicesAppendix B : Personnel, Staffing ScheduleAppendix C : Summary Cost EstimatesAppendix D : Remuneration and Reimbursable Cost EstimatesAppendix E : Advance Payments GuaranteeAppendix F : Performance Bank Guarantee
In the event of any inconsistency between the documents, the following order ofprecedence shall prevail: the Special Conditions of Contract; the General Conditionsof Contract, including Attachment 1; Appendix A; Appendix B; Appendix C andAppendix D; Appendix E; Appendix F. Any reference to this Contract shall include,where the context permits, a reference to its Appendices.
Section I: Form of Contract
2. The mutual rights and obligations of the Employer and the Consultant shall be as setforth in the Contract, in particular:(a) the Service Provider shall carry out the Services in accordance with the
provisions of the Contract; and(b) the Employer shall make payments to the Service Provider in accordance with
the provisions of the Contract.
IN WITNESS WHEREOF, the Parties hereto have caused this Contract to be signed in theirrespective names as of the day and year first above written.
For and on behalf ofService Providers:PT. PERENTJANA DJAJA
For and on behalf ofDirectorate of Water Supply DevelopmentProject Manager (PPK) Kegiatan Wilayah IISatuan Kerja Pembinaan Pamsimas
General of Human Settlements,c Works
INGTYAS,SIP.MMIr. Bambang H \Vikanta,MMJVITPresident Director
Seen bydofbinaan Pamsimas
2031993011001
COST ESTIMATES IN LOCAL CURRENCY ( IDR )REGIONAL OVERSIGHT MANAGEMENT SERVICES (ROMS) - 3COMMUNITY BASED WATER SUPPLY PROJECT (PAMSIMAS II)
SUMMARY OF COST ESTIMATE
A REMUNERATION 28.994.250.0001 Regional Team 1.872.000.0002 Provincial Team 4.794.000.0003 District Team 22.328.250.000
B REIMBURSABLE 22.092.142.0001 Duty Travel 982.800.000
Management Fee of [1.1.1 + 1.1.2] 98.280.0002 Mobilization and Demobilization 179.260.000
Management Fee of [2.1] 17.926.0003 Office Space 2.484.600.0004 Utilities Expenses 744.000.0005 Office Equipment 804.000.0006 Vehicle Rental 6.900.000.0007 Communication 852.000.000
Management Fee of [7.1 + 7.2] 85.200.0008 Training
8.1 Pelatihan FM Ass. dan Data Entry Operator 77.140.0008.2 Expert Group Meeting - Central 86.400.0008.3 Expert Group Meeting - Regional 1.116.720.0008.4 OJT Fasilitator 283.500.000
DESCRIPTIONNOCOST EVALUATED/CLARIFICATION
AMOUNT ( IDR )
8.4 OJT Fasilitator 283.500.0008.5 Pelatihan Penguatan BPSPAM in District 2.231.600.0008.6 Pelatihan Kader AMPL in District 2.231.600.0008.7 Workshop RAD AMPL 1.050.000.0008.8 Workshop Forum/Asosiasi BPSPAM in Province 264.600.0008.9 Pelatihan Pengelolaan Program Kabupaten (DPMU+TKK+Satker) in Province 606.900.0008.10 Printing/ Media: 493.500.000Management Fee of [8.1 + 8.2 + 8.3.1 + 8.3.2 + 8.5 + 8.6 + 8.7 + 8.8 + 8.9] 373.116.000
9 Reporting 129.000.000
TOTAL COST OF SERVICES ( Exclude VAT ) 51.086.392.000
Amount Eligible for IBRD Funding & APBN RM 51.086.392.000
Amount Eligible for IBRD Funding 40.869.113.600
Amount Eligible for APBN RM 10.217.278.400
VAT/PPN : 10% on the APBN portion 1.021.727.840
Value Of Contract ( Including VAT 10% on the APBN portion ) 52.108.119.840
Jakarta, August 26, 2013PT. PERENTJANA DJAJA
Ir. Bambang H Wikanta,MM,MTPresident Director
APPENDIX - D
COST ESTIMATE FOR REMUNERATION
REGIONAL OVERSIGHT MANAGEMENT SERVICES (OMS) - 3
COMMUNITY BASED WATER SUPPLY PROJECT (PAMSIMAS II)
Minimum THP [IDR]
(THP to be paid to
staff, supported by
actual receipt)
A REMUNERATION
1 Regional Team
1.1 Project Manager 1 pers 36 month 11,000,000
1.2 Data management 1 pers 36 month 8,000,000
1.3 LG Specialist 1 pers 36 month 8,000,000
1.4 Trainer Coordinator 1 pers 36 month 8,000,000
Supporting Staff :
1.5 Office Manager 1 pers 36 month 4,500,000
2 Provincial Team
2.1 Jawa Barat/Bandung
2.1.1 Provincial Coordinator/LG 1 pers 36 month 9,000,000
2.1.2 Financial Management Specialist 1 pers 36 month 7,500,000
2.1.3 Quality Assurance Specialist 1 pers 36 month 9,000,000
2.2 Banten/Serang; Kalteng/Palangkaraya
2.2.1 Provincial Coordinator/LG 1 pers 36 month 9,000,000
2.2.2 Financial Management Specialist 1 pers 36 month 7,500,000
2.2.3 Quality Assurance Specialist 1 pers 36 month 9,000,000
2.3 Kalbar/Pontianak
2.3.1 Provincial Coordinator/LG 1 pers 33 month 9,000,000
2.3.2 Financial Management Specialist 1 pers 33 month 7,500,000
2.3.3 Quality Assurance Specialist 1 pers 33 month 9,000,000
2.4 Kalsel/Banjarmasin ; Kaltim/Samarinda
2.4.1 Provincial Coordinator/LG 1 pers 36 month 9,000,000
2.4.2 Financial Management Specialist 1 pers 36 month 7,500,000
2.4.3 Quality Assurance Specialist 1 pers 36 month 9,000,000
3. DISTRICT TEAM
3.0 District Team - Jawa Barat
3.1 Sukabumi
3.1.1 District Coordinator 1 pers 33 month 7,000,000
3.1.2 Financial Management Assistant 1 pers 33 month 4,500,000
Supporting Staff :
3.1.3 Data Entry Operator/Administrator Officer 1 pers 33 month 2,750,000
3.2 Purwakarta
3.2.1 District Coordinator 1 pers 33 month 7,000,000
3.2.2 Financial Management Assistant 1 pers 33 month 4,500,000
Supporting Staff :
3.2.3 Data Entry Operator/Administrator Officer 1 pers 33 month 2,750,000
3.3 Cirebon
3.3.1 District Coordinator 1 pers 33 month 7,000,000
3.3.2 Financial Management Assistant 1 pers 33 month 4,500,000
Supporting Staff :
3.3.3 Data Entry Operator/Administrator Officer 1 pers 33 month 2,750,000
3.4 Tasikmalaya
3.4.1 District Coordinator 1 pers 36 month 7,000,000
3.4.2 Financial Management Assistant 1 pers 36 month 4,500,000
Supporting Staff :
3.4.3 Data Entry Operator/Administrator Officer 1 pers 36 month 2,750,000
MMPOSITIONNO VOL
Minimum THP [IDR]
(THP to be paid to
staff, supported by
actual receipt)
MMPOSITIONNO VOL
3.5 Garut
3.5.1 District Coordinator 1 pers 36 month 7,000,000
3.5.2 Financial Management Assistant 1 pers 36 month 4,500,000
Supporting Staff :
3.5.3 Data Entry Operator/Administrator Officer 1 pers 36 month 2,750,000
3.6 Kuningan
3.6.1 District Coordinator 1 pers 36 month 7,000,000
3.6.2 Financial Management Assistant 1 pers 36 month 4,500,000
Supporting Staff :
3.6.3 Data Entry Operator/Administrator Officer 1 pers 36 month 2,750,000
3.7 Subang
3.7.1 District Coordinator 1 pers 36 month 7,000,000
3.7.2 Financial Management Assistant 1 pers 36 month 4,500,000
Supporting Staff :
3.7.3 Data Entry Operator/Administrator Officer 1 pers 36 month 2,750,000
3.8 Sumedang
3.8.1 District Coordinator 1 pers 36 month 7,000,000
3.8.2 Financial Management Assistant 1 pers 36 month 4,500,000
Supporting Staff :
3.8.3 Data Entry Operator/Administrator Officer 1 pers 36 month 2,750,000
3.9 Bandung
3.9.1 District Coordinator 1 pers 33 month 7,000,000
3.9.2 Financial Management Assistant 1 pers 33 month 4,500,000
Supporting Staff :
3.9.3 Data Entry Operator/Administrator Officer 1 pers 33 month 2,750,000
3.10 Bandung Barat
3.10.1 District Coordinator 1 pers 33 month 7,000,000
3.10.2 Financial Management Assistant 1 pers 33 month 4,500,000
Supporting Staff :
3.10.3 Data Entry Operator/Administrator Officer 1 pers 33 month 2,750,000
4. District Team - Banten, Kalimantan Tengah
4.1 Padeglang
4.1.1 District Coordinator 1 pers 33 month 7,000,000
4.1.2 Financial Management Assistant 1 pers 33 month 4,500,000
Supporting Staff :
4.1.3 Data Entry Operator/Administrator Officer 1 pers 33 month 2,750,000
4.2 Serang
4.2.1 District Coordinator 1 pers 36 month 7,000,000
4.2.2 Financial Management Assistant 1 pers 36 month 4,500,000
Supporting Staff :
4.2.3 Data Entry Operator/Administrator Officer 1 pers 36 month 2,750,000
4.3 Lebak
4.3.1 District Coordinator 1 pers 36 month 7,000,000
4.3.2 Financial Management Assistant 1 pers 36 month 4,500,000
Supporting Staff :
4.3.3 Data Entry Operator/Administrator Officer 1 pers 36 month 2,750,000
4.4 Kapuas
4.4.1 District Coordinator 1 pers 33 month 7,000,000
4.4.2 Financial Management Assistant 1 pers 33 month 4,500,000
Supporting Staff :
4.4.3 Data Entry Operator/Administrator Officer 1 pers 33 month 2,750,000
4.5 Seruyan
4.5.1 District Coordinator 1 pers 33 month 7,000,000
4.5.2 Financial Management Assistant 1 pers 33 month 4,500,000
Supporting Staff :
4.5.3 Data Entry Operator/Administrator Officer 1 pers 33 month 2,750,000
Minimum THP [IDR]
(THP to be paid to
staff, supported by
actual receipt)
MMPOSITIONNO VOL
5. District Team - South Kalimantan & East Kalimantan
5.1 South Kalimantan - Tanah Bumbu
5.1.1 District Coordinator 1 pers 36 month 7,000,000
5.1.2 Financial Management Assistant 1 pers 36 month 4,500,000
Supporting Staff :
5.1.3 Data Entry Operator/Administrator Officer 1 pers 36 month 2,750,000
5.2 South Kalimantan - Kotabaru
5.2.1 District Coordinator 1 pers 36 month 7,000,000
5.2.2 Financial Management Assistant 1 pers 36 month 4,500,000
Supporting Staff :
5.2.3 Data Entry Operator/Administrator Officer 1 pers 36 month 2,750,000
5.3 South Kalimantan - Barito Kuala
5.3.1 District Coordinator 1 pers 36 month 7,000,000
5.3.2 Financial Management Assistant 1 pers 36 month 4,500,000
Supporting Staff :
5.3.3 Data Entry Operator/Administrator Officer 1 pers 36 month 2,750,000
5.4 South Kalimantan - Tabalong
5.4.1 District Coordinator 1 pers 33 month 7,000,000
5.4.2 Financial Management Assistant 1 pers 33 month 4,500,000
Supporting Staff :
5.4.3 Data Entry Operator/Administrator Officer 1 pers 33 month 2,750,000
5.5 South Kalimantan - Tanah Laut
5.5.1 District Coordinator 1 pers 36 month 7,000,000
5.5.2 Financial Management Assistant 1 pers 36 month 4,500,000
Supporting Staff :
5.5.3 Data Entry Operator/Administrator Officer 1 pers 36 month 2,750,000
5.6 South Kalimantan - Banjar
5.6.1 District Coordinator 1 pers 36 month 7,000,000
5.6.2 Financial Management Assistant 1 pers 36 month 4,500,000
Supporting Staff :
5.6.3 Data Entry Operator/Administrator Officer 1 pers 36 month 2,750,000
5.7 South Kalimantan - Tapin
5.7.1 District Coordinator 1 pers 33 month 7,000,000
5.7.2 Financial Management Assistant 1 pers 33 month 4,500,000
Supporting Staff :
5.7.3 Data Entry Operator/Administrator Officer 1 pers 33 month 2,750,000
5.8 South Kalimantan - Hulu Sungai Utara
5.8.1 District Coordinator 1 pers 36 month 7,000,000
5.8.2 Financial Management Assistant 1 pers 36 month 4,500,000
Supporting Staff :
5.8.3 Data Entry Operator/Administrator Officer 1 pers 36 month 2,750,000
5.9 South Kalimantan - Hulu Sungai Selatan
5.9.1 District Coordinator 1 pers 36 month 7,000,000
5.9.2 Financial Management Assistant 1 pers 36 month 4,500,000
Supporting Staff :
5.9.3 Data Entry Operator/Administrator Officer 1 pers 36 month 2,750,000
Minimum THP [IDR]
(THP to be paid to
staff, supported by
actual receipt)
MMPOSITIONNO VOL
5.10 South Kalimantan - Balangan
5.10.1 District Coordinator 1 pers 36 month 7,000,000
5.10.2 Financial Management Assistant 1 pers 36 month 4,500,000
Supporting Staff :
5.10.3 Data Entry Operator/Administrator Officer 1 pers 36 month 2,750,000
5.11 East Kalimantan - Kutai Barat
5.11.1 District Coordinator 1 pers 33 month 7,000,000
5.11.2 Financial Management Assistant 1 pers 33 month 4,500,000
Supporting Staff :
5.11.3 Data Entry Operator/Administrator Officer 1 pers 33 month 2,750,000
6 District Team - West Kalimantan
6.1 West Kalimantan - Sintang
6.1.1 District Coordinator 1 pers 33 month 7,000,000
6.1.2 Financial Management Assistant 1 pers 33 month 4,500,000
Supporting Staff :
6.1.3 Data Entry Operator/Administrator Officer 1 pers 33 month 2,750,000
6.2 West Kalimantan - Landak
6.2.1 District Coordinator 1 pers 33 month 7,000,000
6.2.2 Financial Management Assistant 1 pers 33 month 4,500,000
Supporting Staff :
6.2.3 Data Entry Operator/Administrator Officer 1 pers 33 month 2,750,000
6.3 West Kalimantan - Melawi
6.3.1 District Coordinator 1 pers 33 month 7,000,000
6.3.2 Financial Management Assistant 1 pers 33 month 4,500,000
Supporting Staff :
6.3.3 Data Entry Operator/Administrator Officer 1 pers 33 month 2,750,000
6.4 West Kalimantan - Sanggau
6.4.1 District Coordinator 1 pers 33 month 7,000,000
6.4.2 Financial Management Assistant 1 pers 33 month 4,500,000
Supporting Staff :
6.4.3 Data Entry Operator/Administrator Officer 1 pers 33 month 2,750,000
6.5 West Kalimantan - Ketapang
6.5.1 District Coordinator 1 pers 33 month 7,000,000
6.5.2 Financial Management Assistant 1 pers 33 month 4,500,000
Supporting Staff :
6.5.3 Data Entry Operator/Administrator Officer 1 pers 33 month 2,750,000
6.6 West Kalimantan - Bengkayang
6.6.1 District Coordinator 1 pers 33 month 7,000,000
6.6.2 Financial Management Assistant 1 pers 33 month 4,500,000
Supporting Staff :
6.6.3 Data Entry Operator/Administrator Officer 1 pers 33 month 2,750,000
6.7 West Kalimantan - Kayong Utara
6.7.1 District Coordinator 1 pers 33 month 7,000,000
6.7.2 Financial Management Assistant 1 pers 33 month 4,500,000
Supporting Staff :
6.7.3 Data Entry Operator/Administrator Officer 1 pers 33 month 2,750,000
6.8 West Kalimantan - Pontianak
6.8.1 District Coordinator 1 pers 33 month 7,000,000
6.8.2 Financial Management Assistant 1 pers 33 month 4,500,000
Supporting Staff :
6.8.3 Data Entry Operator/Administrator Officer 1 pers 33 month 2,750,000
6.9 West Kalimantan - Sambas
6.9.1 District Coordinator 1 pers 33 month 7,000,000
6.9.2 Financial Management Assistant 1 pers 33 month 4,500,000
Supporting Staff :
6.9.3 Data Entry Operator/Administrator Officer 1 pers 33 month 2,750,000
APPENDIX - D
COST ESTIMATE FOR REMUNERATION
REGIONAL OVERSIGHT MANAGEMENT SERVICES (OMS) - 3
UNIT RATE [
IDR ] AMOUNT [ IDR ]
B REIMBURSABLE COST
1 DUTY TRAVEL 982,800,000
1.1 Spot Checking
1.1.1 Provincial Team : Province to Distric to Village
Banten - Central Kalimantan
Inland Transport 3 person 40 Village 10% 3 years 2 time 72 200,000 14,400,000
Accomodation 3 person 40 Village 10% 3 years 2 time 2 day 144 200,000 28,800,000
OSA ( fixed ) 3 person 40 Village 10% 3 years 2 time 3 day 216 200,000 43,200,000
West Java
Inland Transport 3 person 80 Village 10% 3 years 2 time 144 200,000 28,800,000
Accomodation 3 person 80 Village 10% 3 years 2 time 2 day 288 200,000 57,600,000
OSA ( fixed ) 3 person 80 Village 10% 3 years 2 time 3 day 432 200,000 86,400,000
West Kalimantan
Inland Transport 3 person 72 Village 10% 3 years 2 time 130 200,000 25,920,000
Accomodation 3 person 72 Village 10% 3 years 2 time 2 day 259 200,000 51,840,000
OSA ( fixed ) 3 person 72 Village 10% 3 years 2 time 3 day 389 200,000 77,760,000
South Kalimantan & East Kalimantan
Inland Transport 3 person 88 Village 10% 3 years 2 time 158 200,000 31,680,000
Accomodation 3 person 88 Village 10% 3 years 2 time 2 day 317 200,000 63,360,000
OSA ( fixed ) 3 person 88 Village 10% 3 years 2 time 3 day 475 200,000 95,040,000
1.1.2 District Team : District to Village
District Coordinator Banten 3 district 24 Village 50% 3 years 10 time 360 50,000 18,000,000
District Coordinator West Java 10 district 80 Village 50% 3 years 10 time 1,200 50,000 60,000,000
District Coordinator West Kalimantan 9 district 72 Village 50% 3 years 10 time 1,080 50,000 54,000,000
District Coordinator Central Kalimantan 2 district 16 Village 50% 3 years 10 time 240 50,000 12,000,000
District Coordinator South Kalimantan 10 district 80 Village 50% 3 years 10 time 1,200 50,000 60,000,000
District Coordinator East Kalimantan 1 district 8 Village 50% 3 years 10 time 120 50,000 6,000,000
Financial Management Ass Banten 3 district 24 Village 50% 3 years 8 time 288 50,000 14,400,000
Financial Management Ass West Java 10 district 80 Village 50% 3 years 8 time 960 50,000 48,000,000
Financial Management Ass West Kalimantan 9 district 72 Village 50% 3 years 8 time 864 50,000 43,200,000
Financial Management Ass Central Kalimantan 2 district 16 Village 50% 3 years 8 time 192 50,000 9,600,000
Financial Management Ass South Kalimantan 10 district 80 Village 50% 3 years 8 time 960 50,000 48,000,000
Financial Management Ass East Kalimantan 1 district 8 Village 50% 3 years 8 time 96 50,000 4,800,000
NO REMARK
COST CLARIFICATION
VOLUMEDESCRIPTION
UNIT RATE [
IDR ] AMOUNT [ IDR ]
NO REMARK
COST CLARIFICATION
VOLUMEDESCRIPTION
2 MOBILIZATION AND DEMOBILIZATION 179,260,000
2.1 Regional Team : Jakarta to Province to Jakarta
1 Project Manager Jkt - Bdg - Jkt 1 person 1 r-trip 1 300,000 300,000
2 Data management Jkt - Bdg - Jkt 1 person 1 r-trip 1 300,000 300,000
3 LG Specialist Jkt - Bdg - Jkt 1 person 1 r-trip 1 300,000 300,000
4 Trainer Coordinator Jkt - Bdg - Jkt 1 person 1 r-trip 1 300,000 300,000
5 Local Transport Jkt - Bdg - Jkt 1 person 1 r-trip 4 200,000 800,000
2.2 Provincial Team : Jakarta to Province to Jakarta
1 Provincial Coordinator Jkt - Bdg - Jkt 1 person 1 r-trip 1 300,000 300,000
Provincial Coordinator Jkt - Pontianak - Jkt 1 person 1 r-trip 1 2,600,000 2,600,000
Provincial Coordinator Jkt - Serang - Jkt 1 person 1 r-trip 1 300,000 300,000
Provincial Coordinator Jkt - Bmasin - Jkt 1 person 1 r-trip 1 2,800,000 2,800,000
2 Financial Management Specialist Jkt - Bdg - Jkt 1 person 1 r-trip 1 300,000 300,000
Financial Management Specialist Jkt - Pontianak - Jkt 1 person 1 r-trip 1 2,600,000 2,600,000
Financial Management Specialist Jkt - Serang - Jkt 1 person 1 r-trip 1 300,000 300,000
Financial Management Specialist Jkt - Bmasin - Jkt 1 person 1 r-trip 1 2,800,000 2,800,000
3 Quality Assurance Specialist Jkt - Bdg - Jkt 1 person 1 r-trip 1 300,000 300,000
Quality Assurance Specialist Jkt - Pontianak - Jkt 1 person 1 r-trip 1 2,600,000 2,600,000
Quality Assurance Specialist Jkt - Serang - Jkt 1 person 1 r-trip 1 300,000 300,000
Quality Assurance Specialist Jkt - Bmasin - Jkt 1 person 1 r-trip 1 2,800,000 2,800,000
4 Local Transport 12 person 1 r-trip 12 200,000 2,400,000
2.3 District Team : Jakarta to Province to Jakarta - -
2.3.1 District Coordinator Jkt - Serang - Jkt 3 person 1 r-trip 3 300,000 900,000
District Coordinator Jkt - Bdg - Jkt 10 person 1 r-trip 10 300,000 3,000,000
District Coordinator Jkt - Pontianak - Jkt 9 person 1 r-trip 9 2,600,000 23,400,000
District Coordinator Jkt - Praya - Jkt 2 person 1 r-trip 2 2,790,000 5,580,000
District Coordinator Jkt - Bmasin - Jkt 10 person 1 r-trip 10 2,800,000 28,000,000
District Coordinator Jkt - Smrd - Jkt 1 person 1 r-trip 1 3,550,000 3,550,000
2.3.2 Financial Management Assistant Jkt - Serang - Jkt 3 person 1 r-trip 3 300,000 900,000
Financial Management Assistant Jkt - Bdg - Jkt 10 person 1 r-trip 10 300,000 3,000,000
Financial Management Assistant Jkt - Pontianak - Jkt 9 person 1 r-trip 9 2,600,000 23,400,000
Financial Management Assistant Jkt - Praya - Jkt 2 person 1 r-trip 2 2,790,000 5,580,000
Financial Management Assistant Jkt - Bmasin - Jkt 10 person 1 r-trip 10 2,800,000 28,000,000
Financial Management Assistant Jkt - Smrd - Jkt 1 person 1 r-trip 1 3,550,000 3,550,000
2.3.3 Local Transport ( Province to District ) 70 person 1 r-trip 70 400,000 28,000,000
UNIT RATE [
IDR ] AMOUNT [ IDR ]
NO REMARK
COST CLARIFICATION
VOLUMEDESCRIPTION
3 OFFICE SPACE ( Rental ) 2,484,600,000
3.1 Regional Team & Provincial Team
4 UTILITIES EXPENSES 744,000,000
5 OFFICE EQUIPMENT 804,000,000
1 Notebook Computer ( Regional + Provincial+District ) Purchase 51 pers 1 unit 51 7,500,000 382,500,000 bid
2 Portable Computer for supporting Regional Purchase 2 pers 1 unit 2 6,500,000 13,000,000 bid
3 Portable Computer and Printer for supporting District Purchase 35 pers 1 unit 35 8,500,000 297,500,000 bid
4 Printer Laserjet Purchase 4 Office 1 unit 4 3,500,000 14,000,000 bid
5 Printer Colour A3 Purchase 4 Office 1 unit 4 4,000,000 16,000,000 bid
6 Scanner Purchase 4 Office 1 unit 4 4,000,000 16,000,000 bid
7 Facsimile Purchase 4 Office 1 unit 4 2,500,000 10,000,000 bid
8 Digital Camera Purchase 4 Office 1 unit 4 3,500,000 14,000,000 bid
9 GSM Modem + SIM Card Purchase 4 Office 1 unit 4 750,000 3,000,000 bid
10 Roter LAN Peripheral Purchase 4 Office 1 unit 4 1,500,000 6,000,000 bid
11 GPS Purchase 4 Office 2 unit 8 4,000,000 32,000,000 bid
6 VEHICLE RENTAL 6,900,000,000
7 COMMUNICATION 852,000,000
Regional and Province
Telephone and Postage 4 Office 1 line 36 month 144 750,000 108,000,000
Internet Connection for Office 4 Office 1 line 36 month 144 1,000,000 144,000,000
District
Internet Connection for Office Old District 15 Office 1 line 36 month 540 500,000 270,000,000
New District 20 Office 1 line 33 month 660 500,000 330,000,000
UNIT RATE [
IDR ] AMOUNT [ IDR ]
NO REMARK
COST CLARIFICATION
VOLUMEDESCRIPTION
8 TRAINING
8.1 Pelatihan FM Ass. dan Data Entry Operator 77,140,000
8.1.1 Peserta
a Fullboard package 35 district 2 person 3 days 210 200,000 42,000,000 bid
b Local Transport 35 district 2 person 1 time 70 200,000 14,000,000
8.1.2 Pelatih
a Financial Management Spec. serang - palangkaraya 1 person 1 r-trip 1 2,790,000 2,790,000
b Financial Management Spec. banjarmasin - samarinda 1 person 1 r-trip 1 6,350,000 6,350,000
c Local Transport 2 trip 2 200,000 400,000
d Accomodation 2 person 3 days 6 500,000 3,000,000 bid
e OSA (Fixed) 2 trip 4 days 8 200,000 1,600,000
8.1.3 Training Material + Kit 35 district 2 person 1 package 70 100,000 7,000,000
8.2 Expert Group Meeting - Central 86,400,000
1 Regional Team - Air Fare Province to Jakarta covered by CMAC
2 Provincial Team - Air Fare Province to Jakarta covered by CMAC
3 Inland Transport - Regional and Provincial Team covered by CMAC
4 OSA (Fixed) - Regional Team 1 reg 4 person 3 days 6 time 72 300,000 21,600,000
5 OSA (Fixed) - Provincial Team 4 Prov 3 person 3 days 6 time 216 300,000 64,800,000
8.3 Expert Group Meeting - Regional 1,116,720,000
Fullboard package for district team 3 years 2 time 35 district 3 person 2 days 1,260 200,000 252,000,000 bid
Fullboard package for provincial team 3 years 2 time 6 Prov 3 person 2 days 216 200,000 43,200,000 bid
Fullboard package for regional team 3 years 2 time 1 region 4 person 2 days 48 200,000 9,600,000 bid
8.3.1 Air Transport [Economy Class] 457,320,000
Regional Team/ Bandung bandung - pontianak 4 person 3 years 2 time 24 3,060,000 73,440,000
Regional Team/ Bandung bandung - palangkaraya 4 person 3 years 2 time 24 2,790,000 66,960,000
Regional Team/ Bandung bandung - banjarmasin 4 person 3 years 2 time 24 2,800,000 67,200,000
Regional Team/ Bandung bandung - samarinda 4 person 3 years 2 time 24 3,550,000 85,200,000
Provincial Team/ Palangkaraya serang - palangkaraya 3 person 3 years 2 time 18 2,790,000 50,220,000
Provincial Team/ Samarinda banjarmasin - samarinda 3 person 3 years 2 time 18 6,350,000 114,300,000
8.3.2 Inland Transport (district to province) 126,000,000
District Team/ Serang 9 person 3 years 2 time 54 200,000 10,800,000
District Team/ Bandung 30 person 3 years 2 time 180 200,000 36,000,000
District Team/ Pontianak 27 person 3 years 2 time 162 200,000 32,400,000
District Team/ Palangkaraya 6 person 3 years 2 time 36 200,000 7,200,000
District Team/ Banjarmasin 30 person 3 years 2 time 180 200,000 36,000,000
District Team/ Samarinda 3 person 3 years 2 time 18 200,000 3,600,000
8.3.3 OSA (fixed) 762 trip 3 days 2,286 100,000 228,600,000
UNIT RATE [
IDR ] AMOUNT [ IDR ]
NO REMARK
COST CLARIFICATION
VOLUMEDESCRIPTION
8.4 OJT Fasilitator 283,500,000
Training Material + Kit 3 years 6 time 35 district 6 person 1 day 3,780 50,000 189,000,000 bid
Meals, Snack 3 years 6 time 35 district 6 person 1 day 3,780 25,000 94,500,000 bid
8.5 Pelatihan Penguatan BPSPAM in District 2,231,600,000
Paket Fullboard Participant 2 time 35 district 25 person 4 days 7,000 200,000 1,400,000,000 bid
Paket Fullday for DPMU + TKK 2 time 35 district 2 person 4 days 560 200,000 112,000,000 bid
Uang Saku Participant 2 time 35 district 25 person 4 days 7,000 50,000 350,000,000
Uang Transport Participant 2 time 35 district 25 person 1,750 100,000 175,000,000
Spanduk 2 time 35 district 2 unit 140 140,000 19,600,000
Training Material + Kit 2 time 35 district 25 person 1,750 100,000 175,000,000
8.6 Pelatihan Kader AMPL in District 2,231,600,000
Paket Fullboard Participant 2 time 35 district 25 person 4 days 7,000 200,000 1,400,000,000 bid
Paket Fullday for DPMU + TKK 2 time 35 district 2 person 4 days 560 200,000 112,000,000 bid
Uang Saku Participant 2 time 35 district 25 person 4 days 7,000 50,000 350,000,000
Uang Transport Participant 2 time 35 district 25 person 1,750 100,000 175,000,000
Spanduk 2 time 35 district 2 unit 140 140,000 19,600,000
Training Material + Kit 2 time 35 district 25 person 1,750 100,000 175,000,000
8.7 Workshop RAD AMPL 50 person 2 time 35 district 3 years 210 5,000,000 1,050,000,000
8.8 Workshop Forum/Asosiasi BPSPAM in Province 264,600,000
Paket Fullboard Participant + DPMU + TKK 2 time 35 district 5 person 2 days 700 200,000 140,000,000 bid
Uang Transport Participant 2 time 35 district 5 person 350 200,000 70,000,000
Training Material + Kit 2 time 35 district 5 person 350 100,000 35,000,000
Spanduk 2 time 35 district 2 unit 140 140,000 19,600,000
8.9 Pelatihan Pengelola Program Kabupaten (DPMU+TKK+Satker) in Province 606,900,000
Paket Fullboard Participant 3 time 35 district 5 person 4 days 2,100 200,000 420,000,000 bid
Uang Transport Participant 3 time 35 district 5 person 525 200,000 105,000,000
Training Material + Kit 3 time 35 district 5 person 525 100,000 52,500,000
Spanduk 3 time 35 district 2 unit 210 140,000 29,400,000
8.10 Printing/ Media: Village district province 493,500,000
Spanduk 2 theme 280 2 1,120 140,000 156,800,000 bid
Poster 10 theme 280 5 35 5 6 5 2 32,100 6,000 192,600,000 bid
Leaflet 4 theme 280 25 35 5 6 5 2 57,640 2,500 144,100,000 bid
9 REPORTING 129,000,000
Inception Report 1 time 25 copies 25 150,000 3,750,000 bid
Monthly Report 9 time 3 years 20 copies 540 75,000 40,500,000 bid
Quarterly Report 3 time 3 years 20 copies 180 100,000 18,000,000 bid
Special Report 3 time 20 copies 60 150,000 9,000,000 bid
Annual Report 3 time 20 copies 60 200,000 12,000,000 bid
Financial Management Report 3 time 20 copies 60 50,000 3,000,000 bid
Draft Final Report 1 time 20 copies 20 200,000 4,000,000 bid
Final Report 1 time 20 copies 20 250,000 5,000,000 bid
Training Program Report 5 time 3 years 15 copies 225 150,000 33,750,000 bid
Note.
2. Sewa Kendaraan pada item Vehicle Rental, minimal 1300 CC tidak kurang dari Tahun 2012
1. Fullboard package pada Item TRAINING tidak dengan Standard Hotel Bintang.2, namun ditempat yang memungkinkan bisa menyelenggarakan sepadan dengan biaya yang tersedia dan bisa dipertanggungjawabkan.