JASA Selisih
No Jasa Pemasangan Sat Jumlah SMJ Total BPT Total
1 Pemasangan Kabel NA2XSBY 3x150mm m 365 Rp 51,500 Rp 18,797,500 Rp 70,000 Rp 25,550,000
2 Pemasangan Kabel NA2XSBY 3x95mm m 140 Rp 43,500 Rp 6,090,000 Rp 54,000 Rp 7,560,000
3 Pemasangan Kabel NFGBY 4x70mm m 140 Rp 23,500 Rp 3,290,000 Rp 87,000 Rp 12,180,000
4 Gali Urug Tanah ms 400 Rp 26,750 Rp 10,700,000 Rp 54,000 Rp 21,600,000
5 Comonisioning, Transfort, Alat bantu Kecil lot 1 Rp 3,500,000 Rp 3,500,000 Rp 12,145,000 Rp 12,145,000
TOTAL Rp 42,377,500 Rp 79,035,000 46%
NO DESKRIPSI PEKERJAAN SAT JUMLAH HARGA SATUAN TOTAL
1 Pemrograman PLC I/O 637 Rp 244,000 Rp 155,428,000
2 Pemrograman HMI set 150 Rp 212,500 Rp 31,875,000
3 Wiring DOL pcs 95 Rp 137,000 Rp 13,015,000
4 Wiring Slide Gate Dan TwoWay set 30 Rp 137,000 Rp 4,110,000
5 Wiring Sensor High Level set 14 Rp 102,000 Rp 1,428,000
6 Pemasangan Tray Kabel ms 467 Rp 68,500 Rp 31,989,500
7 Pemasangan Pipa Angin ms 412 Rp 64,000 Rp 26,368,000
8 Pemasangan Kabel Sensor (prox, rotary, limit, lever) set 137 Rp 362,500 Rp 49,662,500
9 Pemasangan Kabel Motor set 95 Rp 315,000 Rp 29,925,000
10 Perubahan Slide Gate Motor Jadi Pneumatik set 30 Rp 785,500 Rp 23,565,000
11 Rewiring Panel DOL set 95 Rp 265,000 Rp 25,175,000
12 Rewiring Panel Slide Gate, Twoway, Sensor set 44 Rp 192,000 Rp 8,448,000
TOTAL Rp 400,989,000
PERBANDINGAN
NO DESK. PEKERJAAN SP SMJ KABINTA FRONTECH
1 Perbaikan Silo Rp 400,989,000 Rp 402,653,500 Rp 333,048,500 On Call
DUTA MERPATI
HP:
CSS
Rp 920,000
Rp 510,000
Rp 2,106,000
Rp 1,244,500
G11: HP:
Ongkos Bongkar
Rp.50.000,-
H11: HP:
INCLUDE GRATIS ONGKIR
PERBANDINGAN TRAFO DAN CUBICLE
RMU & PACKING
PT. SURYA PANGAN SEMESTA
VENDOR
No Uraian material Type Sat Jumlah
Maju Terang Gumilang Ket Budi Rahmat Ket CV. EGA Ket
Trafo Trafindo Hermatically Sealed 1600 kVA, 20kV/0.4kV ,
Dyn5, 3P , 50Hz ISD+PIB 95mm AL-AL, ONAN
1 TRAFINDO set 1 Rp 263,000,000 Rp 260,500,000 Rp 256,000,000
Rp 33,000,000
Outgoing Cubicle "Schneider" SM6-24 QM Manual Type & *Exclude jasa
Fixed Disconnnector and Earthing Switch LBS SF6 630A pemasangan
Heater 50W (220VAC) 630A 3 Phase Rated Busbar Opening *Exclude jasa & Tes
3 Coil (Shunt Trip Coil VAC)+AUX Contact 3 Phase Neon Schneider set 1 Rp 61,000,000 pemasangan Rp 51,000,000 Commisioning *Exclude PPN
Indicator Earthing Switch Fuse & Tes (4.500.000) *DP 30%
Commisioning *Packing standart *Packing Standart
*Tanpa Peti Kayu *Exclude PPN *Trafo Indent 1,5
*Exclude PPN *DP 30% Rp 48,500,000 Bulan
Outgoing Cubicle "Schneider" SM6-DM1A Mnual Type & *DP 40% *Trafo Indent 1- *Cubicle Ready
Fixed Disconnector and Earthing Switch CS Operating Indent 2Bulan 2Bulan
Mechanism for Disconnector CS Operating Mechanism for *Cubicle Indent 1
Earthing Switch for DM1A SF1 Circuit breaker Up to 24 kV Bulan
With RI Operating Mechanism Heater 50W (220
VAC),630A,3 Phase Busbar Earthing Busbar 630A 3 Phase
4 Busbar Earthing Busbar Easergy P3U30, 24-220 VAC (OCR- Schneider set 1 Rp 208,000,000 Rp 206,500,000
DGR Relay Feature) LVDorr, LV Bow w/o Door LV Cover
Transformer 20kV / 30-50VA, Cls 0.5 Power Meter 5560
Rp 197,000,000
5 End Plate set 1 Rp 5,000,000 Rp 5,000,000 Rp 2,000,000
Fusarc Standart DIN 80A (1 set=3pcs)
6 set 1 Rp 8,000,000
Rp 558,500,000 Rp 544,500,000
TOTAL Rp 577,000,000 Diskon Rp 11,000,000 Diskon Rp 2,000,000
Rp 547,500,000 Rp 542,500,000
SUPPLIER
NO URAIAN MATERIAL TYPE SAT Q'TY
EKA SAPTA KET ORION KET ANUGERAH TAMA KET Supreme power KET Sibalek KET KIC Ket
1 Kabel NA2XSBEY 3 x 150mm, 20 kV Supreme m 365 Rp 551,250 Ready Stock Rp 605,000 Ready Stock Rp 582,750 Ready 1-2 Hari Rp 475,746 Loco tuban
2 Kabel NA2XSBEY 3 x 150mm, 20kV Kabelmetal m 365 Rp 433,351 Rp 488,400
Ready,
3 Kabel NA2XSBEY 3 x 95mm, 20kV Supreme Ready 1-2 Hari Franco
m 140 Rp - Rp 444,000 105 m Rp 432,567 Loco Tuban Jakarta,
4 Kabel NA2XSBEY 3 x 95mm, 20kV Kabelmetal m 140 Rp 353,101 Rp 401,820 NO 1 & 2
Kabel Metal,
5 Kabel NYY 1 x 300mm Supreme m 171 Rp 536,381 Loco Tuban Rp 605,000 Ready Stock Rp 593,184 Ready 1 -2 Hari Rp 587,190 Ready Rp 546,695 Loco jakarta Rp 552,780 3-5 Sumitomo
6 Kabel NYFGBY 4 x 70mm Supreme m 140 Rp 558,885 Loco Tuban Rp 625,000 Indent 4 Weeks Rp 609,501 Ready 1 - 2 Hari Rp 600,510 Ready Rp 558,885 Loco jakarta Rp 555,000
7 Kabel NYA 50mm Supreme m 30 Rp 84,240 Loco Tuban Rp 95,000 Indent 4 Weeks Rp 93,240 Ready 1 - 2 Hari Rp 86,580
Menyetujui :
( )( )
PERBANDINGAN HARGA KABEL MV, LV
RMU & PACKING
PT. SURYA PANGAN SEMESTA
SUPPLIER
NO URAIAN MATERIAL TYPE SAT Q'TY
EKA SAPTA Ket ORION Ket SINAR Ket
1 Kabel NA2XSBEY 3 x 150mm, 20 kV Supreme m 178 Rp 538,501 Rp 470,000 Ready 4Hari Rp 546,000
Ready Stock
2 Kabel NA2XSY 1x95mm Supreme Supreme m 36 Rp 140,001 Include PPN Rp 381,300 Ready Rp 140,500
Supreme m 30 Exclude Loco Ready
3 Kabel NYA 50mm Rp 93,150 Rp 91,000 Tidak ada PPN Rp 91,530 Include PPN
ASROD m 2 Include Loco
4 Round Copper 12mm x 4m Rp 1,325,000 Rp 1,325,000 Loco Surabaya
Rp 75,540,384
Rp 31,840,905
Rp 24,639,225
Rp 98,373
Rp 96,431
Rp 47,730
Rp 47,730
Rp 47,730
Rp 12,652,002
Rp 98,373
Rp 47,730
Rp 47,730
Rp 12,652,002
Rp 8,250,000
Rp 725,000
Rp 1,450,000 Rp 1,268,374
Rp 1,825,000
Rp 95,000 Rp 98,373
Rp 2,100,000
Rp 5,000,000
Rp 1,800,000
Rp 47,730
Rp 47,730
Rp 47,730
Rp 25,530
Rp 25,530
Rp 35,520
Rp 43,200,000
Rp 805,000
Rp 350,000
375,000 Rp 476,800
Rp 380,000 Rp 476,800
Rp 395,000 Rp 542,124
Rp 475,000 Rp 574,480
Rp 485,000 Rp 574,480
Rp 495,000 Rp 747,862
Rp 595,000 Rp 1,116,604
Rp 145,000 Rp 199,600
Rp 165,000 Rp 308,091
Rp 185,000 Rp 421,378
Rp 275,000 Rp 698,900
Rp 150,000 Rp 136,752
Rp 1,200,000
Rp 175,000
Rp 28,638
Rp 11,211
Rp 7,104
Rp 4,107
Rp 2,442
Rp 13,764
NO. MATERIAL MERK UNIT
Price
NO URAIAN MATERIAL TYPE SAT Q'TY
Oktober 22 Total Maret 23 Total
RX-20 System (w/o Software) set 5 $ 5,900 $ 29,500 $ 5,900 $ 35,400 Note : 6 set
RX-Series PC Software nos 1 $ 1,500 $ 1,500 $ 1,500 $ 1,500
15m LAN Cable nos 3 $ 45 $ 135 $ 225 $ 225
50m LAN Cable nos 1 $ 135 $ 135 FOC
8 Port LAN Hub nos 1 $ 45 $ 45 FOC
4D3N Instalation nos 1 $ 600 $ 600
6D5N installation (U.P $750) nos 1 $750 (FOC)
Ethernet to USB Converter nos 1 FOC
Rfh201 Moisture tester nos 2 $ 350 $ 700 $700 (FOC)
Bank Charger 1 $ 80 $ 80 $ 80 $ 80
SUB TOTAL $ 32,695 $ 37,205
Less Additional Discount $ 4,300 $ 4,000
Less Discount $ 1,000
TOTAL $ 27,395 $ 33,205
Rupiah Rp 312,695,022 Rp 379,012,164