BIAYA TOTAL SDP PENERANGAN 2

No.
1
2
3
4
5
6
7
8
9
10
11
12
13
14
15

Spesifikasi Material
Panel Box
Pilot Lamp
Fuse Pilot Lamp
Voltmeter
Amperemeter
Selector Volt
Current Transformer
Kontaktor 3
MCB 3 16A
MCB 3 10A
Rail Copper
Kabel Power
Asesoris
Wearing Panel
Terminal Nol + Arde

Spesifikasi

Unit

Referensi

Merk

Jumlah

Harga Satuan (Rp)

Jumlah Harga (Rp)

500 x 400 x 200

XB7
1Ax30mm
0-500V
50A / 500/5A
7 posisi
50/5 A

pcs
pcs
pcs
pcs
pcs
pcs
pcs
pcs
pcs
pcs
lot
pcs
pcs
lot
lot

S83023

Telemecanique
Telemecanique
Taiwan
Merlin Gerin
Merlin Gerin
Merlin Gerin
Merlin Gerin
Merlin Gerin
Merlin Gerin
Merlin Gerin
Import
Federal

1
3
3
1
3
1
3
6
1
6
1
1
1
1
1

941,000
13,500
3,500
173,000
151,500
97,000
76,500
500,000
749000
749000
84000
205880
102940
1029400
21000

941000
40500
10500
173000
454500
97000
229500
3000000
749000
4494000
84000
205880
102940
1029400
21000

3 kutub
3 kutub
12X2mm
NYAF / NYA

15X2 mm

16005
16011
16018

25437
25436

TOTAL ( Rp )

Import

11632220

No.

PANEL

1
2
3
4
5
6
7
8
9
10
11
12
13
14

SDP 1
SDP 2
SDP 3
SDP 4
SDP 5
SDP 6
SDP 7
SDP 8
SDP 9
SDP 10
SDP 11
SDP 12
SDP Penerangan 1
SDP Penerangan 2

DAFTAR UKURAN BOX PANEL

UKURAN
Tinggi
Lebar
600
400
600
400
600
400
800
600
800
600
800
600
800
600
800
600
800
600
500
400
500
400
400
300
500
400
500
400

Dalam
250
250
250
400
400
400
400
400
400
200
200
150
200
200

Pemasangan
Wall Mounted
Wall Mounted
Wall Mounted
Wall Mounted
Wall Mounted
Wall Mounted
Wall Mounted
Wall Mounted
Wall Mounted
Wall Mounted
Wall Mounted
Wall Mounted
Wall Mounted
Wall Mounted

BIAYA TOTAL LVMDP-P1

No.

Spesifikasi Material

1
2
3
4
5
6
7
8
9
10
11
12
13
14
15
16
17
18
19
20
21
22
23
24
25
26
27
28
29
30

Panel Box
Pilot Lamp
Fuse Pilot Lamp
Voltmeter
Amperemeter
Cos Q meter
Hz Meter
kW Meter
Selector Switch
Current Transformer
MCCB 4P 1000A
MCCB 3P 160A
MCCB 3P 400A
MCCB 3P 550A
MCCB 3P 80 A
Rail Copper
Terminal Nol + Arde
COS 1000A
2 cables interlocking
Regulator Varlogic 6 step
MCCB 144 A
MCB 40 A,20 Kvar
MCB 20 A,10Kvar
Kontaktor 20 kVar
Kontaktor 10 kVar
Capasitor 20 kVar
Capasitor 10 kVar
Kabel Power
Asesoris
Wiring Panel

Spesifikasi

Unit

Referensi

Merk

Jumlah

Harga Satuan (Rp)

1800x1200x600
XB7
1Ax30mm
0-500V
2000A / 2000/5A

pcs
pcs
pcs
pcs
pcs
pcs
pcs
pcs
pcs
pcs
pcs
pcs
pcs
pcs
pcs
lot
lot
pcs
set
pcs
pcs
pcs
pcs
pcs
pcs
pcs
pcs
pcs
pcs
lot

S61286

Telemecanique
Telemecanique
Taiwan
Merlin Gerin
Merlin Gerin
Merlin Gerin
Merlin Gerin
Merlin Gerin
Merlin Gerin
Merlin Gerin
Merlin Gerin
Merlin Gerin
Merlin Gerin
Merlin Gerin
Merlin Gerin
Import
Import
Merlin Gerin
Merlin Gerin
Merlin Gerin
Merlin Gerin
Merlin Gerin
Merlin Gerin
Merlin Gerin
Merlin Gerin
Merlin Gerin
Merlin Gerin
Federal

3
3
3
1
3
1
1
1
1
3
1
1
1
1
1
3
1
4
4
1
1
4
2
4
2
4
2
1
1
1

13,155,000
13,500
3,500
173,000
151,500
300,000
368,000
350,000
97,000
76,500
16,595,500
1,406,500
2,909,500
6,342,000
785,000
2,100,000
525,000
2,010
405,500
3,385,000
1,696,000
785,000
785,000
680,000
467,500
2,962,000
1,481,000
2,124,751
1,062,375
10,623,754

45 - 60 Hz
7 posisi
2000/5 A
NS 1000N
NS160N TM160D
NS400N STR23SE
NS630N STR23SE
NS100N TM100D
60x10 mm
60x10 mm
Masterpact Fixed Type
NW12
NR6 ( 6 step )
NS 250N TM 250D
NC 100 L
NC 100 L
LC1DLK-11 / 380V
LC1DFK-12 / 380V
2 x M1 / 400 V
M1 / 400 V
NYAF / NYA

16005
16012

16018
33475
30630
32693
32697
29630

47926
33209
52448
31630

2 x 52427
52427

TOTAL ( Rp )

Jumlah Harga
(Rp)
39465000
40500
10500
173000
454500
300000
368000
350000
97000
229500
16595500
1406500
2909500
6342000
785000
6300000
525000
8038
1622000
3385000
1696000
3140000
1570000
2720000
935000
11848000
2962000
2124750.76
1062375.38
10623753.8

120048417.94

TOTAL ( Rp )

120048417.94

DAFTAR KEBUTUHAN KABEL DARI MVMDP MENUJU KE MASING-MASING LVMDP

Lokasi

Jenis Kabel

Ukuran (mm)

Satuan

Jumlah

Harga
Satuan (Rp)

Jumlah (Rp)

TRAFO 1

N2XSEFGbY

3x(1x35)

97,000

679000

MVMDP 2

TRAFO 2

N2XSEFGbY

3x(1x35)

97,001

291003

MVMDP 3

TRAFO 3

N2XSEFGbY

3x(1x35)

97,002

679014

TRAFO 1

LVMDP-P1

NYFGBY

16x(1x120)

42

2,000,000

84000000

TRAFO 2

LVMDP-P2

NYFGBY

16x(1x95)

38

2,000,001

76000038

TRAFO 3

LVMDP-NP

NYFGBY

16x(1x95)

42

2,000,002

84000084

No.

Dari

Ke (Group)

MVMDP 1

TOTAL ( Rp )

245649139

KEBUTUHAN KABEL GENSET DAN PANEL GENSET

No.

Spesifikasi Material

Jenis Kabel

Ukuran (mm)

Satuan

Harga
Satuan (Rp)

Jumlah (Rp)

Panel Lengkap + Kabel Genset 1

NYFGBY

3x(1x35)

150,000,000

150,000,000

Panel Lengkap + Kabel Genset 2

NYFGBY

3x(1x35)

150,000,000

150,000,000

TOTAL ( Rp )

300000000

KEBUTUHAN PLAT BORDES ( TRAY CABLE )

No.

Lokasi

Jenis Plat

Tebal (mm)

Satuan

Jumlah

Harga
Satuan (Rp)

Jumlah (Rp)

Industri

Baja

242.6

125,000

30325000

Gardu Distribusi

Baja

54.5

125,000

6812500

TOTAL ( Rp )

37137500

TENDER TOTAL
No.
1
2
3
4
5
6
7
8
9
10
11
12
13
14
15
16
17
18
19
20
21
22
23
24

Jenis Biaya Kebutuhan Total

Instalasi Penerangan
Panel SDP 1
Panel SDP 2
Panel SDP 3
Panel SDP 4
Panel SDP 5
Panel SDP 6
Panel SDP 7
Panel SDP 8
Panel SDP 9
Panel SDP 10
Panel SDP 11
Panel SDP 12
Panel SDP 1 PENERANGAN
Panel SDP 2 PENERANGAN
Panel LVMDP-P1
Panel LVMDP-P2
Panel LVMDP-NP
Kebuuhan Kabel SDP ke Beban
Kebuuhan Kabel LVMDP ke SDP
Kebuuhan Kabel MVMDP ke LVMDP
Kebutuhan Kabel Genset & Panel Genset
Kebutuhan Plat Bordes
Kebutuhan trafo, genset & cubicle 20 KV

TOTAL ( Rp )

Biaya ( Rp )

Total ( Rp )

25,236,000
10,710,552.50
11,865,734.50
11,393,648.75
20,404,975
13,450,813.75
21,137,921.25
19,417,355
15,287,770
20,404,975
7,167,590
8,026,390
3,774,295
11,627,700
11,632,220
153,746,950
120,048,417.90
114,197,842.10
17,676,470
50,418,620
245,649,139
300,000,000
37,137,500
2,940,000,000

25,236,000
10,710,553
11,865,735
11,393,649
20,404,975
13,450,814
21,137,921
19,417,355
15,287,770
20,404,975
7,167,590
8,026,390
3,774,295
11,627,700
11,632,220
153,746,950
120,048,418
114,197,842
17,676,470
50,418,620
245,649,139
300,000,000
37,137,500
2,940,000,000

4,190,412,880