Bill Of Material (pembangunan Instalasi Sistem Pembangkitan Listrik Tenaga Hybrid (panel Surya Dan Turbin Angin) Dengan Sistem Automatic Transfer Switch Di Rooftop Perumahan)

PT TML ENERGY Kontraktor, Supllier, and Maintenance Jl. Soekarno Hatta No. 541 Bandung Jawa Barat Telp : +62227322331 Website: www.tmlenergy.co.id Email: [email protected]

Project Subject Owner

: Pembangunan Instalasi Sistem Pembangkit Listrik Tenaga Hybrid Dengan Sistem Automatic Transfer Switch Perumahan Grand City Balikpapan : BILL OF MATERIAL : PT ZEIN Construction

ITEM DESCRIPTION I. Earthworks Excavation Crane Backfill II. Photovoltaic System Solar Panel @325Wp PV Cable 4mm Combiner Box 6 in 2 Out Array Combiner Box

QTY 3 3 1

100 5000 1 1

UNIT

UNIT COST

TOTAL COST

Day Day Day

Rp Rp Rp

10,000,000.00 5,000,000.00 2,500,000.00 Subtotal

Rp Rp Rp Rp

30,000,000.00 15,000,000.00 2,500,000.00 47,500,000.00

Unit Meter Set Set

Rp Rp Rp Rp

2,500,000.00 15,000.00 100,000.00 95,000.00 Subtotal

Rp Rp Rp Rp Rp

250,000,000.00 75,000,000.00 100,000.00 95,000.00 325,195,000.00

III. PV Mouting System Alumunium Racking System

1

Lot

Rp

134,000.00 Subtotal

Rp Rp

134,000.00 134,000.00

IV. Micro Wind Turbin System Micro Wind Generator Blade Micro Wind Turbin Wind Vane

100 100 100

Unit Unit Unit

Rp Rp Rp

2,500,000.00 500,000.00 238,000.00 Subtotal

Rp Rp Rp Rp

250,000,000.00 50,000,000.00 23,800,000.00 323,800,000.00

V. Micro Wind Turbin Mounting System Alumunium Pole Alumunium Suspension Pole

100 100

Unit Unit

Rp Rp

60,000.00 35,000.00 Subtotal

Rp Rp Rp

6,000,000.00 3,500,000.00 9,500,000.00

VI. Inverter and Accessories Grid Inverter 33kW Automatic Transfer System

100 100

Unit Unit

Rp Rp

120,500.00 98,000.00 Subtotal

Rp Rp Rp

12,050,000.00 9,800,000.00 21,850,000.00

VII. Main Distribution Underground Pipe @1000mm Silicon underground pipe @900mm Coupling Underground Pipe

200 200 50

Meter Meter Pcs

Rp Rp Rp

150,000.00 125,000.00 83,000.00 Subtotal

Rp Rp Rp Rp

30,000,000.00 25,000,000.00 4,150,000.00 59,150,000.00

VIII. Power Cable and Distribution Board AC Combiner Box AC Main Switchboard AC Cable 4 Core + Ground 16 mm AC Cable 4 Core + Ground 240 mm AC Cable 2x(4x1Cx240mm) Cable Conduit and Cable Tray

50 1 500 150 10 1

Set Set Meter Meter Meter Lot

Rp Rp Rp Rp Rp Rp

160,000.00 135,000.00 25,000.00 98,800.00 124,000.00 100,000.00 Subtotal

Rp Rp Rp Rp Rp Rp Rp

8,000,000.00 135,000.00 12,500,000.00 14,820,000.00 1,240,000.00 100,000.00 36,795,000.00

IX. Grounding and Protection Air Terminal Ground Conductor, NYAF 35mm Y/G

1 Lot 1000 Meter

Rp Rp

90,000.00 23,500.00 Subtotal

Rp Rp Rp

90,000.00 23,500,000.00 23,590,000.00

X. Storage System Battery System Battery Holder Charger Cable

100 100 100

Unit Unit Unit

Rp Rp Rp

120,000.00 50,000.00 20,000.00 Subtotal

Rp Rp Rp Rp

12,000,000.00 5,000,000.00 2,000,000.00 19,000,000.00

1

Set

Rp

78,000.00

Rp

78,000.00

XI. Monitoring System Remote Monitoring System

Ethernet Cable and Accessories Pyranometer Anemometer Computer and Panel Controller Monitor 62" CCTV Monitoring System XII. Shipping Shipping Materials XIII. Man Power Supervisor Heavy Equipment Operator Quality Control Man Electrician Mechanician Helper

TOTAL

300 1 1 5 5 100

Meter Unit Unit Unit Unit Unit

Rp Rp Rp Rp Rp Rp

25,000.00 87,000.00 96,500.00 5,225,700.00 2,200,000.00 150,000.00 Subtotal

Rp Rp Rp Rp Rp Rp Rp

7,500,000.00 87,000.00 96,500.00 26,128,500.00 11,000,000.00 15,000,000.00 59,890,000.00

1

Travel

Rp

40,000,000.00 Subtotal

Rp Rp

40,000,000.00 40,000,000.00

2400 1200 1200 2400 2400 2400

Hours Hours Hours Hours Hours Hours

Rp Rp Rp Rp Rp Rp

75,000.00 45,000.00 40,000.00 50,000.00 45,000.00 15,000.00 Subtotal

Rp Rp Rp Rp Rp Rp Rp

180,000,000.00 54,000,000.00 48,000,000.00 120,000,000.00 108,000,000.00 36,000,000.00 546,000,000.00

Rp

1,452,514,000.00

Balikpapan, 4 Maret 2019

Budi Dwi Susanto General Manager PT TML Energy