H

a
r
g
DESCRIPTION OF ESTIMATE
a
PT. KAMA JAYA ARIH ERSADA
Project : EXEL MANDIRI TECHNICAL D
Work : Electrical Work a
s INSTALATION COST
a MATERIAL COST
NO. DESKRIPSI PEKERJAAN UNIT QTY REMARK
r UNIT PRICE (IDR) AMOUNT (IDR) UNIT PRICE (IDR) AMOUNT (IDR)

M
A a
Direct Cost t
e
r
i
1 Jasa penarikan kabel, Penyambungan, dan terminasi
a
MCC Soy Fermentation M 170 l - - -

MCC Soy Extract M 170 - - -

MCC Soy Process (Jasa Puling, Termination and Jointing (Cable By Owner) M 170 - - -

Depalletized Jointing (Cable By Owner / Relocation) M 170 - - -

Bottle Rinse Jointing (Cable By Owner / Relocation) M 170 - - -

Filling ZB Jointing (Cable By Owner / Relocation) M 170 - - -

Accumulator Jointing (Cable By Owner / Relocation) M 170 - - -

Xray Jointing (Cable By Owner / Relocation) M 170 - - -

Pick and Place Jointing (Cable By Owner / Relocation) M 170 - - -

Bottle Sleeve Jointing (Cable By Owner / Relocation) M 170 - - -

Lee pack - F1 Jointing (Cable By Owner / Relocation) M 170 - - -

Lee pack - F2 Jointing (Cable By Owner / Relocation) M 170 - - -

Lee pack - F3 Jointing (Cable By Owner / Relocation) M 170 - - -

Lee pack - F4 Jointing (Cable By Owner / Relocation) M 170 - - -

Jonan - J Jointing (Cable By Owner / Relocation) M 170 - - -

Jonan - K Jointing (Cable By Owner / Relocation) M 170 - - -

Jerry Can - G Jointing (Cable By Owner / Relocation) M 170 - - -

Filling Manual Jointing (Cable By Owner / Relocation) M 170 - - -

Line H Jointing (Cable By Owner / Relocation) M 170 - - -

Kecap Inggris Jointing (Cable By Owner / Relocation) M 170 - - -

Blending & Stock Tank (Complete Works and Materia) M 170 - - -

LP & GPO (Complete Works & Material)

# NYY 4 X 95 mm² M 19 ### 1,071,429 20,357,143 57,000 1,083,000

# NYA 1C-50mm² M ### 122,857 - -

HVAC (Complete Works & Material))

# NYY 3x(4x1Cx185 mm² ) M 17 ### 2,185,714 37,157,143 34,000 578,000

# NYA 1C-120 mm² M ### 514,286 - -

 g
a

D
a
s INSTALATION COST
a MATERIAL COST
NO. DESKRIPSI PEKERJAAN UNIT QTY REMARK
r UNIT PRICE (IDR) AMOUNT (IDR) UNIT PRICE (IDR) AMOUNT (IDR)

M
a
IWW PIT (Complete Works & Material)) t
e
# NYY 4x25mm² M r
37 ### 357,143 13,214,286 30,000 1,110,000
i
# NYA 1C-16mm² M ### 92,857 - -
a
l
Cable NYY 5C x 16mm Haspel 1 - - 14,000,000 14,000,000

Cable NYY 1C x 300mm Haspel 1 - - 14,000,000 14,000,000

Elektrikal Soy Extract SDB (Supply Cable Only)

- PP - Moromi Distribution

# NYY 4C - 35 mm² - SUPREME M 160 ### 421,429 67,428,571 -

# NYA 16 mm² M 40 ### 92,857 3,714,286 -

- PP- Colth Washing -

# NYY 4C - 50 mm² - SUPREME M 120 ### 594,286 71,314,286 -

# NYA 25 mm² M 30 ### 107,143 3,214,286 -

- PP - Salth Dissolving Room -

# NYY 4C - 25 mm² SUPREME M 135 ### 357,143 48,214,286 -

# NYA 16 mm² M 35 ### 92,857 3,250,000 -

- PP - Koji Starter Cultivation Room -

# NYY 4C - 10 mm² SUPREME M 90 ### 150,000 13,500,000 -

# NYA 10 mm² M 25 ### 64,286 1,607,143 -

- PP - Wheat Roasting -

# NYY 4C - 50 mm² - SUPREME M 120 ### 594,286 71,314,286 -

# NYA 25 mm² M 30 ### 107,143 3,214,286 -

- PP - Continous Cooking Match -

# NYY 4C - 50 mm² - SUPREME M 115 ### 594,286 68,342,857 -

# NYA 25 mm² M 30 ### 107,143 3,214,286 -

- PP - Conveyor -

# NYY 4C - 50 mm² - SUPREME M 65 ### 594,286 38,628,571 -

# NYA 25 mm² M 17 ### 107,143 1,821,429 -

- PP - Raw Material Line -

# NYY 4CX1X95mm² M 130 ### 1,071,429 139,285,714 -

# NYA 50 mm² M 35 ### 122,857 4,300,000 -

2 Electrical installation material supply dan Instalasi

 g
a

D
a
s INSTALATION COST
a MATERIAL COST
NO. DESKRIPSI PEKERJAAN UNIT QTY REMARK
r UNIT PRICE (IDR) AMOUNT (IDR) UNIT PRICE (IDR) AMOUNT (IDR)

M
a
2.1 Cable Rack t
e
Cable Rack SLW 300mm x 100mm M r
150 ### 300,000 45,000,000 90,000 13,500,000
i
Cable Rack SLW 500mm x 100mm M 150 ### 345,833 51,874,875 103,750 15,562,463
a
l 56,250,000
Cable Rack SLW 600mm x 100mm M 150 ### 375,000 112,500 16,875,000

2.2 EMT (Electrical Metallic Tubing ) Conduit

Conduit E-19 (Panasonic) M 200 ### 50,000 10,000,000 15,000 3,000,000

Conduit E-25 M 200 ### 62,500 12,500,000 18,750 3,750,000

Conduit E-31 M 200 ### 87,500 17,500,000 26,250 5,250,000

Conduit E-39 (Polos) M 200 ### 72,916 14,583,250 21,875 4,374,975

Conduit E-51 M 200 ### 118,750 23,750,000 35,625 7,125,000

 g
a

D
a
s INSTALATION COST
a MATERIAL COST
NO. DESKRIPSI PEKERJAAN UNIT QTY REMARK
r UNIT PRICE (IDR) AMOUNT (IDR) UNIT PRICE (IDR) AMOUNT (IDR)

M
a
Conduit E-75 M 100 ###
t 302,916 30,291,625 90,875 9,087,488
e
2.3 Fleksible Conduit r
i
Fleksible Conduit E-19 M 5 ### 13,125 65,625 3,938 19,688
a
l 312,500
Fleksible Conduit E-25 M 20 ### 15,625 4,688 93,750

Fleksible Conduit E-31 M 10 ### 17,250 172,500 5,175 51,750

Fleksible Conduit E-39 M 10 ### 23,125 231,250 6,938 69,375

Fleksible Conduit E-51 M 10 ### 40,000 400,000 12,000 120,000

Fleksible Conduit E-75 M 10 ### 93,750 937,500 28,125 281,250

Total 11,441,147 876,961,982 28,696,487 109,931,738

Fitting for Above Lot 1 43,848,099

Supporting Lot 1 87,696,198

Termination Lot 1 26,308,859

Jointing Point 50

Miscellaneous Material Lot 1 52,617,719

Testing Lot 1 16,489,761

Transportation Lot 1 32,979,521

GRAND TOTAL 1,246,833,877