PENAWARAN RAB

04 January 2024

PT. HALEYORA POWER

Kindo Square, Blok A15-16 JL. Duren Tiga Raya No.101

Duren Tiga Jakarta Selatan 12760

(021)79192517
PELANGGAN
Kepada
PT Putrabangun Citramandiri
Dengan ini kami kirimkan penawaran sebagai berikut :

Harga Satuan
No Uraian Pekerjaan Vol Satuan Total
Material
MATERIAL
Rp 259,800,000 1 unit Rp 259,800,000
Trafo 800 kVA 3phase 50hz
- Merk Trafindo
1 - Winding Al - Al
- Teg 20 - 0.4 Kv, Dyn5
- Type Onan / Oil Immersed

Rp 49,500,000 1 unit Rp 49,500,000

Cubicle Incoming LBS
2 - Merk schneider
- Type SM 6 manual
- Heater 220Vac / 45 watt

Cubicle Outgoing Type circuit DM1A Manual Rp 250,000,000 1 unit Rp 250,000,000

3 - Merk Schneider

6 Elastimold 24kv 70mm Rp 6,150,000 1 set Rp 6,150,000

7 Cable Leader 40x10mm (electro galvaniz @ 3 meter) Rp 1,236,500 10 m Rp 12,365,000

8 Cable N2XSY 1core x 95mm (cable dari cubicle ke trafo) per line 15mtr x 4 kabel (RSTN) Rp 483,700 80 m Rp 38,696,000

Cable Na2xyby 3core x 300mm (cable dari Cubicle Outgoing PLN ke Cubicle Incoming) Rp 58,050,000
9 1kabel isi 3line (RST) Rp 967,500 60 m

11 Cable Skun 240mm Rp 93,500 16 bh Rp 1,496,000

12 TERMINATION KIT 24KV 3core 300mm Rp 9,625,000 4 set Rp 38,500,000

13 TERMINATION KIT 24KV 1core x 95mm Rp 7,150,000 2 set Rp 14,300,000

14 ACCESSORIES (mur-baut, endplat, sillent cable, kabel ties) Rp 3,300,000 1 ls Rp 3,300,000

TOTAL MATERIAL UTAMA 732,157,000

JASA

1 Pemasangan Trafo 800kVA 1 unit Rp 15,426,500

Rp 15,426,500
2 Pemasangan Cubicle 2 unit Rp 6,053,000
Rp 3,026,500
5 Pemas. Cable Leader 40x10mm (electro galvaniz @ 3 meter) 10 m Rp 4,825,000
Rp 482,500
Pemas. Cable N2XSY 1core x 95mm (cable dari cubicle ke trafo) per line 15mtr x 4 kabel Rp 54,150,000
6 (RSTN) 60 m
Rp 902,500
Pemas. Cable Na2xyby 3core x 300mm (cable dari Cubicle Outgoing PLN ke Cubicle Rp 53,200,000
7 Incoming) 1kabel isi 3line (RST) 80 m
Rp 665,000
9 Pemas. Cable Skun 240mm 16 bh Rp 1,680,000
Rp 105,000
10 TERMINATION KIT 24KV 3core 300 2 set Rp 6,000,000
Rp 3,000,000
11 TERMINATION KIT 24KV 1core 95mm 1 set Rp 2,000,000
Rp 2,000,000
12 Commisioning 1 ls Rp 5,500,000
Rp 5,500,000
13 Mobdemob 1 ls Rp 20,500,000
Rp 20,500,000
TOTAL JASA 169,334,500
BIAYA SERTFIKASI LAIK OPERASI (SLO) DAN NIDI

1 SLO (TM & TR) Rp 54,500,000 1 ls Rp 54,500,000

2 SUPERVISI NIDI (TM & TR) Rp 20,000,000 1 ls Rp 20,000,000

3 BILLING RATE Rp 2,200,000 1 ls Rp 2,200,000

TOTAL BIAYA SUPERVISI NIDI dan Sertifikat Laik Operasi 76,700,000

SUB TOTAL Rp 978,191,500
PPN 11% Rp 107,601,065
TOTAL Rp 1,085,792,565

TERM & CONDITIONS SALES

1. Pembayaran dibagi 3 Tahap, Tahap 1 (DP 30%), Tahap 2 (Realiasi pekerjaan 65%,
pembayaran 35%), Tahap 3 (Realiasi pekerjaan 100%, pembayaran 35%)

Approval by :
2. Jika ada yang ingin ditanyakan bisa hubungi 082187440142 (Ahmad Zaki Arfan)
PT HALEYORA POWER

STEPHANUS LUHUR SETIAWAN

MANAGER UNIT PELAKSANA 5

Page 1 of 3
 ‫הצעה רביעי‬

‫מחיר ליחידה‬
‫לא‬ ‫תיאור משרה‬ ‫חֹוֶמר‬ ‫יחידה‬ ‫‪Total‬‬
‫חֹוֶמר‬
‫חֹוֶמר‬
‫‪1‬‬ ‫שמן עלוקה‬ ‫‪1‬‬ ‫‪Botol‬‬ ‫‪₪‬‬ ‫‪50,000 ₪‬‬ ‫‪50,000‬‬
‫‪2‬‬ ‫מגבוני קסם‬ ‫‪1‬‬ ‫‪Pack‬‬ ‫‪₪‬‬ ‫‪25,000 ₪‬‬ ‫‪25,000‬‬
‫‪3‬‬ ‫קונדומי משי‬ ‫‪2‬‬ ‫‪Pack‬‬ ‫‪₪‬‬ ‫‪35,000 ₪‬‬ ‫‪70,000‬‬
‫‪6‬‬ ‫רפואה חזקה קוריאנית‬ ‫‪1‬‬ ‫‪Botol‬‬ ‫‪₪‬‬ ‫‪250,000 ₪‬‬ ‫‪250,000‬‬

‫‪7‬‬ ‫חומר סיכה בטעם תות‬ ‫‪10‬‬ ‫‪Botol‬‬ ‫‪₪‬‬ ‫‪45,000 ₪‬‬ ‫‪450,000‬‬

‫‪8‬‬ ‫קפה קלנג‬ ‫‪60‬‬ ‫‪Bungkus‬‬ ‫‪₪‬‬ ‫‪10,000 ₪‬‬ ‫‪600,000‬‬

‫‪9‬‬ ‫בובת גוף מלא‬ ‫‪20‬‬ ‫‪Unit‬‬ ‫‪₪‬‬ ‫‪3,750,000 ₪‬‬ ‫‪75,000,000‬‬
‫‪11‬‬ ‫סיימון פרז מזיל ריר‬ ‫‪16‬‬ ‫‪bh‬‬ ‫‪₪‬‬ ‫‪120,000 ₪‬‬ ‫‪1,920,000‬‬

‫סה"כ חומרים עיקריים‬ ‫‪₪‬‬ ‫‪78,365,000‬‬

‫ֵׁשרּות‬ ‫‪###‬‬
‫שכור זונה ציונית מישראל ‪1‬‬ ‫‪1‬‬ ‫‪unit‬‬ ‫‪₪‬‬ ‫‪20,000,000 ₪‬‬ ‫‪20,000,000‬‬

‫נשאב על ידי הומו צה"ל ‪2‬‬ ‫‪2‬‬ ‫‪unit‬‬ ‫‪₪‬‬ ‫‪6,500,000 ₪‬‬ ‫‪13,000,000‬‬

‫הזין של צה"ל משפריץ תוך כדי אוננות ‪5‬‬ ‫‪10‬‬ ‫‪m‬‬ ‫‪₪‬‬ ‫‪120,000 ₪‬‬ ‫‪1,200,000‬‬
‫שאיבת צואה של צה"ל ‪6‬‬ ‫‪60‬‬ ‫‪m‬‬ ‫‪₪‬‬ ‫‪80,000 ₪‬‬ ‫‪4,800,000‬‬
‫סה"כ שירותים‬ ‫‪₪‬‬ ‫‪39,000,000‬‬
‫‪SUB TOTAL‬‬ ‫‪₪‬‬ ‫‪117,365,000‬‬
‫‪PPN 50%‬‬ ‫‪₪‬‬ ‫‪58,682,500‬‬
‫סה"כ‬ ‫‪₪‬‬ ‫‪176,047,500‬‬

‫‪TERM & CONDITIONS SALES‬‬

‫‪Page 2 of 3‬‬
 PENAWARAN RAB
09 October 2023

PT. HALEYORA POWER

Kindo Square, Blok A15-16 JL. Duren Tiga Raya No.101

Duren Tiga Jakarta Selatan 12760

(021)79192517
PELANGGAN
Kepada
RS ADIYAKSA
Dengan ini kami kirimkan penawaran sebagai berikut :

Harga Satuan
No Uraian Pekerjaan Vol Satuan Total
Material
PEKERJAAN RUANG GARDU

1 Pembuatan Gardu PLN Type 7R Rp 115,000,000 1 LS Rp 115,000,000

2 Pembuatan Power House +- 35m2 Rp 145,000,000 1 LS Rp 145,000,000

TOTAL PEKERJAN RUANG GARDU 260,000,000

MATERIAL
Trafo 800 kVA 3phase 50hz
- Merk Trafindo Rp 218,000,000 1 unit Rp 218,000,000
2.1 - Winding Al - Al
- Teg 20Incoming
Cubicle - 0.4 Kv,LBS
Dyn5
Type Onan
- Merk / Oil Type
schneider Immersed Rp 45,000,000 1 unit Rp 45,000,000
2.2 Cubicle
Type SM
Outgoing
6 manual
circuit breaker
- Merk Schneider
HeaterDM1A
- Typer 220Vac / 45 watt+ Metering
Motoized Rp 235,000,000 1 unit Rp 235,000,000
2.3 Panel
- GCBLVMDP
SF6 24kv 630A 16ka
3CTFree
- Box 50-100A Class60x80x180
standing 0,5s
Power meter Digital PM 5330 Rp 115,000,000 1 Rp 115,000,000
2.4 -- Air Circuit
HeaterPower
Didital
Breaker
220Vac
1000A
/ 50watt
Meter
Schneider
Schneider
- MCCB 8 Jur Rp 65,000,000 1 unit Rp 65,000,000
2.5 -Panel Capasitor
Busbar Bank 400kvvar 12Step
Plat Connection
2.6 Panel Ats / Amf 250kva Rp 45,000,000 1 unit Rp 45,000,000

2.7 Elastimold 24kv 70mm Rp 6,500,000 1 set Rp 6,500,000

2.8 Cable Tray 300x50mm Rp 215,000 10 m Rp 2,150,000

2.9 Cable N2XSY 1core x 70mm Rp 567,000 60 m Rp 34,020,000

2.10 Cable Na2xyby 3core x 300mm Rp 625,000 20 m Rp 12,500,000

2.11 Cable NYY 1x240mm Rp 953,000 80 m Rp 76,240,000

2.12 Cable Skun 240mm Rp 85,000 16 bh Rp 1,360,000

2.13 TERMINATION KIT 24KV 3core 300 SQMM Rp 8,750,000 1 set Rp 8,750,000

2.14 TERMINATION KIT 24KV 3x1core 700 SQMM Rp 6,500,000 1 set Rp 6,500,000

2.15 ACCESSORIES Rp 3,000,000 1 ls Rp 3,000,000

TOTAL MATERIAL UTAMA 874,020,000

JASA

3.1 Pemasangan Trafo 400kVA Rp 3,115,000 1 unit Rp 3,115,000

3.2 Ppemasangan Cubicle Rp 3,115,000 1 unit Rp 3,115,000

3.3 Pemasangan Cable Tray Rp 175,000 10 m Rp 1,750,000

3.4 Pemasangan Cable Primer Rp 6,275,000 1 ls Rp 6,275,000

3.5 Pemasangan Cable Sekunder Rp 4,150,000 1 ls Rp 4,150,000

3.6 Pemasangan Panel LVMDP Rp 8,000,000 1 ls Rp 8,000,000

3.7 Pemasangan Panel Capasitor Bank Rp 7,500,000 1 ls Rp 7,500,000

3.8 Pemasangan Panel Ats / Amf Rp 5,000,000 1 ls Rp 5,000,000

3.9 Terminasi Indoor Rp 2,415,000 1 set Rp 2,415,000

3.10 Terminasi Elastimold Rp 2,150,000 1 set Rp 2,150,000

3.11 Commisioning Rp 5,000,000 1 ls Rp 5,000,000

3.12 Mobdemob Rp 25,000,000 1 ls Rp 25,000,000

3.13 Energize Rp 3,500,000 1 ls Rp 3,500,000

TOTAL JASA 76,970,000

BIAYA SERTFIKASI LAIK OPERASI (SLO) DAN NIDI

4.1 SLO Rp 25,000,000 1 ls Rp 25,000,000

4.2 SUPERVISI NIDI Rp 10,000,000 1 ls Rp 10,000,000

4.3 BILLING RATE Rp 2,000,000 1 ls Rp 2,000,000

TOTAL BIAYA SUPERVISI NIDI dan Sertifikat Laik Operasi 37,000,000

SUB TOTAL Rp 1,247,990,000
PPN 11% Rp 137,278,900
TOTAL Rp 1,385,268,900

TERM & CONDITIONS SALES

1. Penawaran diatas tidak termasuk jika ada perubahan atau
penambahan material dan jasa
2. Jika ada yang ingin ditanyakan bisa hubungi 082187440142 (Ahmad Zaki Arfan) Approval by :
PT HALEYORA POWER

STEPHANUS LUHUR SETIAWAN

MANAGER UNIT PELAKSANA 5

Page 3 of 3