PT TML ENERGY

Kontraktor, Supllier, and Maintenance

Jl. Soekarno Hatta No. 541 Bandung Jawa Barat
Telp : +62227322331 Website: www.tmlenergy.co.id Email: marketing@tmlenergy.com

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

ITEM DESCRIPTION QTY UNIT UNIT COST TOTAL COST

I. Earthworks
Excavation 3 Day Rp 10,000,000.00 Rp 30,000,000.00
Crane 3 Day Rp 5,000,000.00 Rp 15,000,000.00
Backfill 1 Day Rp 2,500,000.00 Rp 2,500,000.00
Subtotal Rp 47,500,000.00
II. Photovoltaic System
Solar Panel @325Wp 100 Unit Rp 2,500,000.00 Rp 250,000,000.00
PV Cable 4mm 5000 Meter Rp 15,000.00 Rp 75,000,000.00
Combiner Box 6 in 2 Out 1 Set Rp 100,000.00 Rp 100,000.00
Array Combiner Box 1 Set Rp 95,000.00 Rp 95,000.00
Subtotal Rp 325,195,000.00
III. PV Mouting System
Alumunium Racking System 1 Lot Rp 134,000.00 Rp 134,000.00
Subtotal Rp 134,000.00
IV. Micro Wind Turbin System
Micro Wind Generator 100 Unit Rp 2,500,000.00 Rp 250,000,000.00
Blade Micro Wind Turbin 100 Unit Rp 500,000.00 Rp 50,000,000.00
Wind Vane 100 Unit Rp 238,000.00 Rp 23,800,000.00
Subtotal Rp 323,800,000.00
V. Micro Wind Turbin Mounting System
Alumunium Pole 100 Unit Rp 60,000.00 Rp 6,000,000.00
Alumunium Suspension Pole 100 Unit Rp 35,000.00 Rp 3,500,000.00
Subtotal Rp 9,500,000.00
VI. Inverter and Accessories
Grid Inverter 33kW 100 Unit Rp 120,500.00 Rp 12,050,000.00
Automatic Transfer System 100 Unit Rp 98,000.00 Rp 9,800,000.00
Subtotal Rp 21,850,000.00
VII. Main Distribution
Underground Pipe @1000mm 200 Meter Rp 150,000.00 Rp 30,000,000.00
Silicon underground pipe @900mm 200 Meter Rp 125,000.00 Rp 25,000,000.00
Coupling Underground Pipe 50 Pcs Rp 83,000.00 Rp 4,150,000.00
Subtotal Rp 59,150,000.00
VIII. Power Cable and Distribution Board
AC Combiner Box 50 Set Rp 160,000.00 Rp 8,000,000.00
AC Main Switchboard 1 Set Rp 135,000.00 Rp 135,000.00
AC Cable 4 Core + Ground 16 mm 500 Meter Rp 25,000.00 Rp 12,500,000.00
AC Cable 4 Core + Ground 240 mm 150 Meter Rp 98,800.00 Rp 14,820,000.00
AC Cable 2x(4x1Cx240mm) 10 Meter Rp 124,000.00 Rp 1,240,000.00
Cable Conduit and Cable Tray 1 Lot Rp 100,000.00 Rp 100,000.00
Subtotal Rp 36,795,000.00
IX. Grounding and Protection
Air Terminal 1 Lot Rp 90,000.00 Rp 90,000.00
Ground Conductor, NYAF 35mm Y/G 1000 Meter Rp 23,500.00 Rp 23,500,000.00
Subtotal Rp 23,590,000.00
X. Storage System
Battery System 100 Unit Rp 120,000.00 Rp 12,000,000.00
Battery Holder 100 Unit Rp 50,000.00 Rp 5,000,000.00
Charger Cable 100 Unit Rp 20,000.00 Rp 2,000,000.00
Subtotal Rp 19,000,000.00
XI. Monitoring System
Remote Monitoring System 1 Set Rp 78,000.00 Rp 78,000.00
 Ethernet Cable and Accessories 300 Meter Rp 25,000.00 Rp 7,500,000.00
Pyranometer 1 Unit Rp 87,000.00 Rp 87,000.00
Anemometer 1 Unit Rp 96,500.00 Rp 96,500.00
Computer and Panel Controller 5 Unit Rp 5,225,700.00 Rp 26,128,500.00
Monitor 62" 5 Unit Rp 2,200,000.00 Rp 11,000,000.00
CCTV Monitoring System 100 Unit Rp 150,000.00 Rp 15,000,000.00
Subtotal Rp 59,890,000.00
XII. Shipping
Shipping Materials 1 Travel Rp 40,000,000.00 Rp 40,000,000.00
Subtotal Rp 40,000,000.00
XIII. Man Power
Supervisor 2400 Hours Rp 75,000.00 Rp 180,000,000.00
Heavy Equipment Operator 1200 Hours Rp 45,000.00 Rp 54,000,000.00
Quality Control Man 1200 Hours Rp 40,000.00 Rp 48,000,000.00
Electrician 2400 Hours Rp 50,000.00 Rp 120,000,000.00
Mechanician 2400 Hours Rp 45,000.00 Rp 108,000,000.00
Helper 2400 Hours Rp 15,000.00 Rp 36,000,000.00
Subtotal Rp 546,000,000.00
TOTAL Rp 1,452,514,000.00

Balikpapan, 4 Maret 2019

Budi Dwi Susanto

General Manager PT TML Energy