NO PANEL JUMLAH HARGA SATUAN

1 1. TRAFO 625 Kva 2.00 Unit 85,000,000.00

2 1. P-TM 1.00 Unit 25,000,000.00
3 1. MDB-UTAMA 2.00 Unit 125,000,000.00
4 2. CAPASITOR BANK 200 kVAR 1.00 Unit 17,500,000.00
5 3. PL-1 1.00 Unit 17,500,000.00
6 4. PL-2 1.00 Unit 17,500,000.00
7 5. PL-3 1.00 Unit 17,500,000.00
8 5. PL-4 1.00 Unit 17,500,000.00
9 5. PL- TK 1.00 Unit 17,500,000.00
10 7. P-SK-L1 1.00 Unit 17,500,000.00
11 8. P-SK-L2 1.00 Unit 17,500,000.00
12 9. P-SK-L3 1.00 Unit 17,500,000.00
13 9. P-SK-L4 1.00 Unit 17,500,000.00
14 11. PAC-L1 A 1.00 Unit 17,500,000.00
15 12. PAC-L2 A 1.00 Unit 17,500,000.00
16 13. PAC-L3 A 1.00 Unit 17,500,000.00
17 15. PAC-L1 B 1.00 Unit 17,500,000.00
18 16. PAC-L2 B 1.00 Unit 17,500,000.00
19 17. PAC-L3 B 1.00 Unit 17,500,000.00
20 19. DB-L1 1.00 Unit 17,500,000.00
21 20. DB-L2 1.00 Unit 17,500,000.00
22 21. DB-L3 1.00 Unit 17,500,000.00
23 21. DB-L4 1.00 Unit 17,500,000.00
24 23. DB-ATAP 1.00 Unit 17,500,000.00
25 24. PP-OU AC 1.00 Unit 17,500,000.00
26 25. PL-OL 1.00 Unit 17,500,000.00
27 26. PP-ELEKTRONIK 1.00 Unit 17,500,000.00
28 30. MDB-EL 1.00 Unit 17,500,000.00
29 31. MDB-VAC 1.00 Unit 17,500,000.00
30 32. DB-EMERGENCY 1.00 Unit 17,500,000.00
JUMLAH TOTAL 707,500,000.00
DISKON
GRAND TOTAL
 BQ SIMETRI
JUMLAH HARGA SATUAN TOTAL KOMPARASI BQ
170,000,000.00
25,000,000.00
250,000,000.00
17,500,000.00
17,500,000.00 1 12,400,000.00 12,400,000.00 17,500,000.00
17,500,000.00 1 12,400,000.00 12,400,000.00 17,500,000.00
17,500,000.00 1 12,600,000.00 12,600,000.00 17,500,000.00
17,500,000.00 1 15,700,000.00 15,700,000.00 17,500,000.00
17,500,000.00 1 7,800,000.00 7,800,000.00 17,500,000.00
17,500,000.00 1 25,500,000.00 25,500,000.00 17,500,000.00
17,500,000.00 1 29,700,000.00 29,700,000.00 17,500,000.00
17,500,000.00 1 35,900,000.00 35,900,000.00 17,500,000.00
17,500,000.00 1 51,300,000.00 51,300,000.00 17,500,000.00
17,500,000.00 - -
17,500,000.00 - -
17,500,000.00 - -
17,500,000.00 - -
17,500,000.00 - -
17,500,000.00 - -
17,500,000.00 1 12,700,000.00 12,700,000.00 17,500,000.00
17,500,000.00 1 12,700,000.00 12,700,000.00 17,500,000.00
17,500,000.00 1 13,400,000.00 13,400,000.00 17,500,000.00
17,500,000.00 1 14,500,000.00 14,500,000.00 17,500,000.00
17,500,000.00 - -
17,500,000.00 - -
17,500,000.00 - -
17,500,000.00 - -
17,500,000.00 - -
17,500,000.00 - -
17,500,000.00 1 82,400,000.00 82,400,000.00 17,500,000.00
917,500,000.00 339,000,000.00 245,000,000.00
101,700,000.00
237,300,000.00 245,000,000.00
- 7,700,000.00
 TIGA KREASI
JUMLAH HARGA SATUAN TOTAL KOMPARASI BQ

0 99,259,000.00 - -
1 6,671,000.00 6,671,000.00 17,500,000.00
1 6,671,000.00 6,671,000.00 17,500,000.00
1 6,716,000.00 6,716,000.00 17,500,000.00
6,716,000.00 - -
- - 3281000
1 10,774,000.00 10,774,000.00 17,500,000.00
1 12,033,000.00 12,033,000.00 17,500,000.00
1 15,072,000.00 15,072,000.00 17,500,000.00
1 15,572,000.00 15,572,000.00 17,500,000.00
1 12,037,343.00 12,037,343.00 17,500,000.00
1 12,537,343.00 12,537,343.00 17,500,000.00
1 12,637,343.00 12,637,343.00 17,500,000.00
1 12,787,343.00 12,787,343.00 17,500,000.00
1 12,787,343.00 12,787,343.00 17,500,000.00
1 12,787,343.00 12,787,343.00 17,500,000.00
1 19,000,000.00 19,000,000.00 17,500,000.00
1 19,000,000.00 19,000,000.00 17,500,000.00
1 19,000,000.00 19,000,000.00 17,500,000.00
7,808,000.00 - -
1 24,578,000.00 24,578,000.00 17,500,000.00
1 21,000,000.00 21,000,000.00 17,500,000.00
1 8,560,000.00 8,560,000.00 17,500,000.00
1 14,393,000.00 14,393,000.00 17,500,000.00
1 25,417,000.00 25,417,000.00 17,500,000.00
1 22,667,000.00 22,667,000.00 17,500,000.00
1 37,345,000.00 37,345,000.00 17,500,000.00
360,043,058.00 402,500,000.00
-
360,043,058.00 402,500,000.00
330,000,000.00 - 72,500,000.00
-0.1801242236025
0.8198757763975

40,250,000.00
442,750,000.00
NO PANEL JUMLAH HARGA SATUAN

1 1. TRAFO 625 Kva Unit 85,000,000.00

2 1. P-TM Unit 25,000,000.00
3 1. MDB-UTAMA Unit 125,000,000.00
4 2. CAPASITOR BANK 200 kVAR Unit 17,500,000.00
5 3. PL-1 1.00 Unit 17,500,000.00
6 4. PL-2 1.00 Unit 17,500,000.00
7 5. PL-3 1.00 Unit 17,500,000.00
8 5. PL-4 Unit 17,500,000.00
9 5. PL- TK Unit 17,500,000.00
10 7. P-SK-L1 1.00 Unit 17,500,000.00
11 8. P-SK-L2 1.00 Unit 17,500,000.00
12 9. P-SK-L3 1.00 Unit 17,500,000.00
13 9. P-SK-L4 1.00 Unit 17,500,000.00
14 11. PAC-L1 A 1.00 Unit 17,500,000.00
15 12. PAC-L2 A 1.00 Unit 17,500,000.00
16 13. PAC-L3 A 1.00 Unit 17,500,000.00
17 15. PAC-L1 B 1.00 Unit 17,500,000.00
18 16. PAC-L2 B 1.00 Unit 17,500,000.00
19 17. PAC-L3 B 1.00 Unit 17,500,000.00
20 19. DB-L1 1.00 Unit 17,500,000.00
21 20. DB-L2 1.00 Unit 17,500,000.00
22 21. DB-L3 1.00 Unit 17,500,000.00
23 21. DB-L4 Unit 17,500,000.00
24 23. DB-ATAP 1.00 Unit 17,500,000.00
25 24. PP-OU AC 1.00 Unit 17,500,000.00
26 25. PL-OL 1.00 Unit 17,500,000.00
27 26. PP-ELEKTRONIK 1.00 Unit 17,500,000.00
28 30. MDB-EL 1.00 Unit 17,500,000.00
29 31. MDB-VAC 1.00 Unit 17,500,000.00
30 32. DB-EMERGENCY 1.00 Unit 17,500,000.00
JUMLAH TOTAL 707,500,000.00
DISKON
GRAND TOTAL
 BQ RAP NOMINAL TOTAL

- 35% - -
- 35% - -
- 35% - -
- 35% - -
17,500,000.00 35% 6,125,000.00 11,375,000.00
17,500,000.00 35% 6,125,000.00 11,375,000.00
17,500,000.00 35% 6,125,000.00 11,375,000.00
- 35% - -
- 35% - -
17,500,000.00 35% 6,125,000.00 11,375,000.00
17,500,000.00 35% 6,125,000.00 11,375,000.00
17,500,000.00 35% 6,125,000.00 11,375,000.00
17,500,000.00 35% 6,125,000.00 11,375,000.00
17,500,000.00 35% 6,125,000.00 11,375,000.00
17,500,000.00 35% 6,125,000.00 11,375,000.00
17,500,000.00 35% 6,125,000.00 11,375,000.00
17,500,000.00 35% 6,125,000.00 11,375,000.00
17,500,000.00 35% 6,125,000.00 11,375,000.00
17,500,000.00 35% 6,125,000.00 11,375,000.00
17,500,000.00 35% 6,125,000.00 11,375,000.00
17,500,000.00 35% 6,125,000.00 11,375,000.00
17,500,000.00 35% 6,125,000.00 11,375,000.00
- 35% - -
17,500,000.00 35% 6,125,000.00 11,375,000.00
17,500,000.00 35% 6,125,000.00 11,375,000.00
17,500,000.00 35% 6,125,000.00 11,375,000.00
17,500,000.00 35% 6,125,000.00 11,375,000.00
17,500,000.00 35% 6,125,000.00 11,375,000.00
17,500,000.00 35% 6,125,000.00 11,375,000.00
17,500,000.00 35% 6,125,000.00 11,375,000.00
402,500,000.00 140,875,000.00 261,625,000.00

183,137,500.00