No.

Uraian Pekerjaan

Satuan
Ukuran

Kuantitas

Setting out/persiapan lokasi

ls

Mobilisasi dan demobilisasi (termasuk jasa

pengiriman)

ls

Engineering/design dan jasa instalasi+Pelatihan

ls

Sertifikat Laik Operasi

ls

1
Total Daftar 1

1
1.1
1.2
1.3
1.4
1.5

Photovoltaic System, by pass Diode & Wiring 15

KWp
Solar Panel @ 240Wp, Merk Jembo
PV Support 24 Module
PV Support 20 Module
Array Box Combiner
Grounding PV Array

Lot

14
1
2
3
1

Module
Set
Set
Set
Set
Total No. 1

2
2.1
2.2
2.3
2.4

Battery System, VRLA, OPzV

Battery, 2 V - 1000 AH, Merk BSB
Battery Connection Cable
Battery Rack
Battery Connection Box

1
2
1
0
1

Lot
Unit
Set
Set
Set
Total No 2

3
3.1
3.2
3.3
3.4
3.5
3.6
3.7
3.8
3.9

Controller
Inverter On Grid Sunny Boy Jerman
Inverter Off Grid Sunny Island Jerman
Assesoris Inverter
Inverter/ Charger Merk Leonics
MPPT Controller Merk Leonics
Assesories Inverter
BD P Inverter Schneider Electric
MPPT Controller Schneider Electric
Asseories Inverter

1
1
1

Set
Set
Set

Set

Set

Set

1
1
1

Set
Set
Set
Total No 3

4
4.1

Panel Distribusi, Power Cable & Grounding

Set

Distribution board, low voltage, 3 feeder + metering

+ charge over switch panel

Set

4.2

Sambungan 3 Feeder @ 5 KW ke Beban di Wisma

Set
Total No 4

5
5.1

Remote Monitoring System

Remote Monitoring System (RMS) ada 3 Merk :
Merk Sunny Island, Leonics dan Schneider Electric

Set
Total No 5

6
6.1

Pyranometer
Set

Pyranometer : Merk Davis, United Kingdom

Total No 6
Total Daftar 2
1
2
3
4
5

Pondasi PV array
Rumah pembangkit (power house) berikut
pondasinya. Bahan Zinc Alum Minimal Luas 36 m2
Lokal
Pondasi Penangkal Petir
Pagar berikut pondasinya
Pondasi Tiang Jaringan

ls

ls

ls
ls
ls

1
1
1
Total Daftar 3

Daftar No. 1 : Mata Pembayaran Umum

Daftar No. 2 : Mata Pembayaran Pekerjaan Mekanikal Elektrikal
Daftar No. 3 : Mata Pembayaran Pekerjaan Sipil
Jumlah (Daftar 1+2+3)
TOTAL NILAI Lokasi B

Harga Satuan

Total Harga

2,500,000

2,500,000

7,500,000

7,500,000

15,000,000

15,000,000

7,500,000

7,500,000

Total Daftar 1

32,500,000

3,600,000
4,750,000
4,250,000
750,000
750,000

50,400,000
4,750,000
8,500,000
2,250,000
750,000

Total No. 1

66,650,000

5,800,000
7,500,000
2,750,000
3,000,000
Total No 2

11,600,000
7,500,000
8,250,000
3,000,000
30,350,000

35,000,000
65,000,000
1,000,000
58,000,000
18,000,000
1,000,000
60,000,000
20,000,000
1,000,000

35,000,000

Total No 3

35,000,000

9,000,000

9,000,000

3000000
Total No 4

Total No 5

Total No 6
Total Daftar 2

9,000,000

5,000,000

5,000,000
40,000,000

2,500,000

2,500,000
-

Total Daftar 3

47,500,000
32,500,000
928,000,000
960,500,000
960,500,000

Pemakaian
No Uraian
1 AC
2 komputer
3 Printer
4 Lampu
5 Kulkas
On Grid )7:00 s/d 17:00
Off Grid 17:00 s/d 07:00

Material
No Uraian
1 Modul
Modul
2 Batteray (2a, 1000 Ah)
3 Inverter

Unit
2
1
1
5
1
10 Jam
14 Jam

420
550
60
20
350

840
550
60
100
350
1,900
26,600

Jumlah
unit
8
240 On Grid
12
240 Off Grid
14
2000
1 3200*** Hybrid

Sub Mater
No Uraian
4 Panel (In power + Out Power)
5 Jucntion Box
6 Kabel
7 Rangka Panel Surya
8 Anti Petir + Goungding

Jumlah
1 Unit
2 Unit
50 Meter
1 Set
1 Set

unit

Sub Mater

Keterangan

Watt Peak per hour

12 jam
26,600 Watt per day

On Grid
Off Grid

Harga
1,920
Rp 3,120,000 Rp
24,960,000
2,880
Rp 3,120,000 Rp
37,440,000
28,000 Watt
Rp 3,500,000 Rp
49,000,000
Rp
Sub Material
Rp111,400,000
Harga
Rp 5,000,000
Rp
200,000
Rp
9,000
Rp 7,000,000
Rp 5,000,000

2.5mm x 3

Sub Material

Rp
5,000,000
Rp
400,000
Rp
450,000
Rp
7,000,000
Rp
5,000,000
Rp 17,850,000
Rp 129,250,000