Lampiran Negosiasi

PEKERJAAN REDESIGN PERANGKAT RADIO MICROWAVE

Penawaran Multipolar
2+2 HSB SD, 50Mbps 1+1 FD&SD; 50Mbps 2+2 HSB SD, 50Mbps 1+1 HSB, 50Mbps Total
No. Item Description SAT Qty Spare Unit Price
Krisna Banuwati Widuri-P Karmila Karmila Zelda Cinta Pabelokan Qty
A EQUIPMENT
1 FibeAir IP-20F
1.1 IP-20F-RIT3-E6-T16-C IP-20F-RIT3-E6-T16-C Unit 0 0 0 0 0 0 0 0 20 20 14,374,501
2 FibeAir IP-20C
2.1 IP-20C-HP-6H-Unspecified-H-ESX IP-20C, HP, MIMO HW ready, 6GHz-TX high 1 1 34,500,000
2.2 IP-20C-HP-6H-Unspecified-L-ESX IP-20C, HP, MIMO HW ready, 6GHz-TX Low 1 1 34,500,000
2.3 IP-20C-HP-7-Unspecified-H-ESX IP-20C, HP, MIMO HW ready, 7GHz-TX high Unit 0 2 0 0 0 2 0 0 4 2 6 34,500,000
2.4 IP-20C-HP-7-Unspecified-L-ESX IP-20C, HP, MIMO HW ready, 7GHz-TX Low Unit 2 0 0 0 2 0 0 0 4 2 6 34,500,000
2.5 IP-20C-HP-8-Unspecified-H-ESX IP-20C, HP, MIMO HW ready, 8GHz-TX high Unit 2 2 34,500,000
2.6 IP-20C-HP-8-Unspecified-L-ESX IP-20C, HP, MIMO HW ready, 8GHz-TX Low Unit 2 2 34,500,000
2.7 IP-20C-13-Unspecified-H-ESS IP-20C, HP, 13GHz-TX high Unit 1 1 34,500,000
2.8 IP-20C-13-Unspecified-L-ESS IP-20C, HP, 13GHz-TX Low Unit 1 1 34,500,000
3 IP-20 Activation keys
3.1 SL-Capacity-50M SL - Capacity 50M, per carrier Unit 4 4 4 4 0 0 16 24 40 1,500,000
3.2 SL-ACM SL - ACM, per carrier Unit 4 4 4 4 0 0 16 24 40 1,250,000
3.3 SL-SD IP-20-SL-Space-Diversity Unit 0 0 4 4 0 0 0 0 8 8 2,500,000
3.4 SL-XPIC SL - XPIC, per carrier Unit 4 4 0 0 4 4 0 0 16 48 64 1,250,000
3.5 SL-MC-ABC SL - MC-ABC, per carrier Unit 4 4 2 2 4 4 0 0 20 48 68 1,250,000
3.6 SL-2nd-Core-Act. SL - 2nd Core Activation Unit 2 2 0 0 2 2 0 0 8 0 8 6,056,614
3.7 SL-RFU-2nd-Core-Act. Act.Key RFU-D 2nd Core Activation Unit 0 0 0 0 0 0 0 0 0 24 24 3,250,000
3.8 SL-Radio-2nd-Rx-Port-Act. SL-Radio-2nd-Rx-Port-Act. Unit 0 0 2 2 0 0 0 0 4 4 3,185,850
3.9 SL-Edge-CET-Node SL-Edge-CET-Node Unit 2 2 1 1 2 2 10 10 187,430
4 RF Accessories
4.1 IP-20C-Pole-Mount IP-20C DC REMOTE MOUNT KIT Unit 0 0 1 1 0 0 0 0 2 2 875,000
4.2 IP-20C_7-8G_Rmt_Mnt_adpt IP-20C 7-8G Remote Mount adaptor Unit 0 0 1 1 0 0 0 0 2 2 1,250,000
4.3 Flx-WG-4FT-7_8 Flex. WG kit WR-112, 4 FT, (PBR84) Unit 0 0 1 1 0 0 0 0 2 2 2,480,139
4.4 IP-20C_OMT_kit_7-8G IP-20C OMT kit 7-8GHz Unit 1 1 0 0 1 1 0 0 4 4 4,020,314
5 Antennas
5.1 Am-E3-4-7_8-CIRC-SH ANT,4FT,7.125-8.500GHz,SP,RFU-C TYPE/CIRC, Unit 1 1 0 0 1 1 0 0 4 4 6,869,880
5.2 Am-E3-6-7_8-CIRC-SH ANT,6FT,7.125-8.500GHz,SP,RFU-C TYPE/CIRC, Unit 0 0 1 1 0 0 0 0 2 2 25,000,000
6 Accessories & Cables 0 0
6.1 SFP-GE-LX-EXT-TEMP XCVR,SFP,1310nm,1.25Gb, SM,10km,W.DDM,I Unit 2 2 0 0 2 2 0 0 8 8 605,006
6.2 CAT5E_SFUTP_Outdoor_305m_drum CAT5E_SFUTP_Outdoor_305m_drum Roll 0.25 0.25 0.25 0.25 1 1 7,500,000
6.3 GRND CABLE 16MM^2 CABLE,MATERIAL,GND CABLE,6AWG,PVC,100 Roll 0.25 0.25 0.25 0.25 0.25 0.25 0.25 0.25 2 2 1,312,500
6.4 OUTDOOR TIES OUTDOOR TIES 50pcs Pack 1 1 1 1 1 1 1 1 8 8 199,549
6.5 Outdoor_DC_cbl_2x18AWG_drum Outdoor_DC_cbl_2x18AWG_drum Unit 0.25 0.25 0.25 0.25 0.25 0.25 0.25 0.25 2 2 8,750,000
6.6 IP-20C_DC_Conn IP-20C_DC_Conn Unit 2 2 0 0 2 2 0 0 8 8 33,275
6.7 IP-20_FO_SM_LC2LC_ARM_2.2m IP-20_FO_SM_LC2LC_ARM_2.2m Unit 1 1 0 0 1 1 0 0 4 4 453,754
6.8 IP-20_FO_SM_LC2LC_ARM_20m IP-20_FO_SM_LC2LC_ARM_20m Unit 1 1 0 0 1 1 0 0 4 4 750,000
6.9 IP-20_FO_SM_LC2LC_ARM_100m IP-20_FO_SM_LC2LC_ARM_100m Unit 1 1 0 0 1 1 0 0 4 4 1,500,000
6.10 Fiber_clamp_6cbl_4.0-7.0mm DUAL FEADER CLAMP FOR 4.0-7.0mm CABLE 6 Unit 50 50 0 0 50 50 0 0 200 200 30,250
6.11 UNIV_GRD_KIT_1/2 Universal Grounding Kit up to 1/2" cable Unit 4 4 4 4 16 16 187,500
6.12 GBE_Connector_kit GBE_Connector_kit Unit 1 1 1 1 4 4 125,000
6.13 IP-20C_DUAL_CPLR_kit_7-8G IP-20C DUAL COUPLER KIT 7-8GHz Unit 1 1 1 1 4 4 16,250,000
6.14 Ant Pol mount 4-6FT Ant Pol mount 4-6FT Unit 1 1 1 1 1 1 0 0 6 6 4,718,043
6.15 IP-20_MIMO_Prot_mng_cbl_10m IP-20C MIMO or Prot management cable 10m Unit 1 1 1 1 4 4 7,500,000
6.16 IP-20_MIMO_Prot_mng_spltr IP-20C MIMO or Prot management odu spltr Unit 2 2 2 2 8 8 7,500,000
7 NMS
7.1 NM-Pro-Perpetual Pro package - Perpetual subscription Unit 4 4 4 4 16 16 1,250,000
TOTAL EQUIPMENT
 2+2 HSB SD, 50Mbps 1+1 FD&SD; 50Mbps 2+2 HSB SD, 50Mbps 1+1 HSB, 50Mbps Total
No. Item Description SAT Qty Spare Qty Unit Price
Krisna Banuwati Widuri-P Karmila Karmila Zelda Cinta Pabelokan
B SERVICE
1 Upgrade Link 1+1 HSB Hop 1 1 77,500,000
2 New Link 2+2 0.9M - 1.2M Hop 1 1 2 116,250,000
3 Upgrade Link FD&SD 1.8M - 2.4M Hop 1 1 77,500,000
4 Material Delivery Ls 1 25,000,000
5 Project Mangement (Supervisi, Report, Documentasi, HSE Tools and BSS) Ls 1 213,750,000
TOTAL SERVICE
EQUIPMENT AND SERVICES
PPN 11%
GRAND TOTAL
Penawaran Multipolar Negosiasi PGNCOM

Tota Price Unit Price Tota Price

287,490,010.02 12,900,000 258,000,000

34,500,000.00 28,000,000 28,000,000

34,500,000.00 28,000,000 28,000,000
207,000,000.00 31,000,000 186,000,000
207,000,000.00 31,000,000 186,000,000
69,000,000.00 27,000,000 54,000,000
69,000,000.00 27,000,000 54,000,000
34,500,000.00 28,000,000 28,000,000
34,500,000.00 28,000,000 28,000,000

60,000,000.00 870,000 34,800,000

50,000,000.00 70,000 2,800,000
20,000,000.00 140,000 1,120,000
80,000,000.00 63,000 4,032,000
85,000,000.00 41,000 2,788,000
48,452,914.11 4,500,000 36,000,000
78,000,000.00 3,000,000 72,000,000
12,743,400.73 2,350,000 9,400,000
1,874,029.52 185,000 1,850,000

1,750,000.00 590,000 1,180,000

2,500,000.00 465,000 930,000
4,960,278.50 1,850,000 3,700,000
16,081,255.53 3,000,000 12,000,000

27,479,519.52 5,100,000 20,400,000

50,000,000.00 12,600,000 25,200,000

4,840,044.33 500,000 4,000,000

7,500,000.00 4,850,000 4,850,000
2,625,000.00 2,100,000 4,200,000
1,596,395.52 150,000 1,200,000
17,500,000.00 4,500,000 9,000,000
266,202.44 25,000 200,000
1,815,016.62 350,000 1,400,000
3,000,000.00 400,000 1,600,000
6,000,000.00 850,000 3,400,000
6,050,055.41 23,000 4,600,000
3,000,000.00 95,000 1,520,000
500,000.00 70,000 280,000
65,000,000.00 13,500,000 54,000,000
28,308,257.02 3,500,000 21,000,000
30,000,000.00 410,000 1,640,000
60,000,000.00 370,000 2,960,000

20,000,000.00 500,000 8,000,000

Rp 1,774,332,379.30 Rp 1,202,050,000.00
 Tota Price Unit Price Tota Price

77,500,000.00 28,500,000 28,500,000

232,500,000.00 47,100,000 94,200,000
77,500,000.00 36,100,000 36,100,000
25,000,000.00 8,500,000 8,500,000
213,750,000.00 85,000,000 85,000,000
Rp 626,250,000.00 Rp 252,300,000.00
Rp 2,400,582,379.30 Rp 1,454,350,000.00
Rp 264,064,061.72 Rp 159,978,500.00
Rp 2,664,646,441.02 Rp 1,614,328,500.00