LABORATORIUM MANAJEMEN ENERGI

Program StudiTeknikFisika
Institut Teknologi Bandung
Gd. TP. Rahmat (Labtek VI) Lt. 3
Jl. Ganesha 10 - Bandung 40132
Telp/Fax. : 022 - 2509161
Jakarta, November 5th 2014

QUOTATION
To : PT. Astari Niagara International Our Ref. :-
Attn : Mr. From : DNY
Phone : 021 - Internal Copies : SP, EL, EN
Fax No. : 021 - Tel No. : 022 - 2509161
Subject : EPCC Fax no : 022 - 2509161

Dear Sir,

We are pleased to quote you the above subject with following specifications bellow :

TOTAL PRICE (IDR)

NO. DESCRIPTION QTY UNITS UNIT PRICE (IDR)

ENGINEERING
Instrument Design Basis -Instrument & Control Design
1
Basis 1 Ea #REF! #REF!
Instrument Specification - Instrument mounted on
2
Package 1 Ea #REF! #REF!
#REF! #REF! #REF! Ea #REF! #REF!
#REF! #REF! #REF! Ea #REF! #REF!
#REF! #REF! #REF! Ea #REF! #REF!
#REF! #REF! #REF! Ea #REF! #REF!
0 0 0 Ea #REF! #REF!

PROCUREMENT
A CONTROL SYSTEM 0 Ea #REF! #REF!
#REF! #REF! #REF! Ea #REF! #REF!
#REF! #REF! #REF! Ea #REF! #REF!
#REF! #REF! #REF! Ea #REF! #REF!
#REF! #REF! #REF! Ea #REF! #REF!
#REF! #REF! #REF! Ea #REF! #REF!
#REF! #REF! #REF! Ea #REF! #REF!
#REF! #REF! #REF! Ea #REF! #REF!
#REF! #REF! #REF! Ea #REF! #REF!
#REF! #REF! #REF! Ea #REF! #REF!
0 0 0 Ea #REF! #REF!

CONSTRUCtiON
19 Surge Arrester Schneider 1 Ea #REF! #REF!
20 UPS APC SURT2000XLi 1 Ea #REF! #REF!
21 MCB Schneider Domae 1 Ea #REF! #REF!
22 Push Button iluminasi 24V AC/DC 24 Ea #REF! #REF!
23 Pilot Lamp LED 24V AC/DC 10 Ea #REF! #REF!
24 Magnetic Contactor Telemechanique 9 2 Ea #REF! #REF!
25 Thermal Overload Relay Telemechanique 2 Ea #REF! #REF!
26 Busbar Grounding 2 Ea #REF! #REF!
27 Cable Duct 65x65mm Hole 4 Ea #REF! #REF!
28 Cable Duct 45x45mm Hole 3 Ea #REF! #REF!
29 DIN Rail Schneider 35mm Steel 4 Ea #REF! #REF!
30 Legrand Terminal Block Viking 6mm 58 Ea #REF! #REF!
31 Legrand End Caps 4 Ea #REF! #REF!
32 Legrand Stoper 12 Ea #REF! #REF!
33 Cable Ties 1 Ea #REF! #REF!
34 Skun 1 Ea #REF! #REF!
35 Feruless 1 Ea #REF! #REF!

ISOLATED SAFETY BARRIER

40 Pepperl+Fuchs, Isolated Barrier, Digital Input 16 Ea #REF! #REF!

Page 1 of 36
 LABORATORIUM MANAJEMEN ENERGI
Program StudiTeknikFisika
Institut Teknologi Bandung
Gd. TP. Rahmat (Labtek VI) Lt. 3
Jl. Ganesha 10 - Bandung 40132
Telp/Fax. : 022 - 2509161
Jakarta, November 5th 2014

QUOTATION
To : PT. Astari Niagara International Our Ref. :-
Attn : Mr. From : DNY
Phone : 021 - Internal Copies : SP, EL, EN
Fax No. : 021 - Tel No. : 022 - 2509161
Subject : EPCC Fax no : 022 - 2509161

Dear Sir,

We are pleased to quote you the above subject with following specifications bellow :

TOTAL PRICE (IDR)

NO. DESCRIPTION QTY UNITS UNIT PRICE (IDR)

41 Pepperl+Fuchs, Isolated Barrier, Digital Output 8 Ea #REF! #REF!

42
Pepperl+Fuchs, Isolated Barrier, Analog/HART Input 3 Ea #REF! #REF!
43 Pepperl+Fuchs, Surge Protection K-LB-1.30 27 Ea #REF! #REF!
44 Pepperl+Fuchs, Surge Protection K-LB-1.30G 27 Ea #REF! #REF!

AUTOMATIC TANK GAUGING

45 Micropilot FMR540 2 Ea #REF! #REF!
46 Prothermo NMT539 2 Ea #REF! #REF!
47 Promonitor NRF590 2 Ea #REF! #REF!
48 Tankvision Tank Scanner NXA820 1 Ea #REF! #REF!
49 Tankvision Host Link NXA822 1 Ea #REF! #REF!

CORIOLIS MASS FLOW

CORIOLIS Promass F 200
50
Promass F 200, 8F2B25, DN25 1" 1 Ea #REF! #REF!

CONTROL VALVE
51 Samson Globe On-Off Valve Type 3351 3" 3 Ea #REF! #REF!
52 Samson Globe On-Off Valve Type 3351 1" 5 Ea #REF! #REF!

ENCLOSURE IP55 AND RACK SERVER

NOBI Enclosure Free Standing SS3000
53
IP55, Mild Steel SPCC, Size: 800x2000x800 1 Ea #REF! #REF!

CISCO SWITCH
54 Cisco WS-C2960+24TC-L 1 Ea #REF! #REF!

ENGINEERING / OPERATOR WORKSTATION

(CONTROL ROOM)
55 HP ProLiant ML350eG8 v2 - 898 1 Ea #REF! #REF!
56 HP Monitor LED ZR2240w 21.5" 1 Ea #REF! #REF!
57 APC SURT1000XLi 1 Ea #REF! #REF!
58 Microsoft Windows 7 Professional SP1, 64bit 1 Ea #REF! #REF!

59 Simatic S7 Step7 Prof 2010 SR4/V13

Combo Include TIA Portal Floating License For 1 User 1 Ea #REF! #REF!
Simatic S7, Modbus Master V3.1 Single License F.1
60 Installation R-SW and Docu. On CD, HW Dongle,
Class A 1 Ea #REF! #REF!
Development Studio 2014 Limited, Intouch Dev/RT 64
61
Tag 1 Ea #REF! #REF!
62 Dream Report for Wonderware, 50 Tags, v4.5 1 Ea #REF! #REF!
63 Development Studio 2014 (Installation Media) 1 Ea #REF! #REF!

OPERATOR WORKSTATION (PRODUCTION)

Page 2 of 36
 LABORATORIUM MANAJEMEN ENERGI
Program StudiTeknikFisika
Institut Teknologi Bandung
Gd. TP. Rahmat (Labtek VI) Lt. 3
Jl. Ganesha 10 - Bandung 40132
Telp/Fax. : 022 - 2509161
Jakarta, November 5th 2014

QUOTATION
To : PT. Astari Niagara International Our Ref. :-
Attn : Mr. From : DNY
Phone : 021 - Internal Copies : SP, EL, EN
Fax No. : 021 - Tel No. : 022 - 2509161
Subject : EPCC Fax no : 022 - 2509161

Dear Sir,

We are pleased to quote you the above subject with following specifications bellow :

TOTAL PRICE (IDR)

NO. DESCRIPTION QTY UNITS UNIT PRICE (IDR)

64 HP ProLiant ML350eG8 v2 - 898 1 Ea #REF! #REF!

65 HP Monitor LED ZR2240w 21.5" 1 Ea #REF! #REF!
66 APC SURT1000XLi 1 Ea #REF! #REF!
67 Microsoft Windows 7 Professional SP1, 64bit 1 Ea #REF! #REF!
Development Studio 2014 Limited, Intouch Dev/RT 64
68
Tag 1 Ea #REF! #REF!

POWER CABLE AND DATA CABLE

69 Armoured Power Cable for Radar ATG 405 Ea #REF! #REF!
70 Armoured Power Cable for Valve 1000 Ea #REF! #REF!
71 Armoured Power Cable Coriolis Mass Flowmeter 150 Ea #REF! #REF!
72 Armoured Sakura V1 Cable for Radar ATG 300 Ea #REF! #REF!
73 Armoured HART / Analog Cable for Valve 360 Ea #REF! #REF!

74
Armoured HART Cable for Coriolis Mass Flowmeter 150 Ea #REF! #REF!
75 Profibus Cable 22 AWG Shielded 4 Ea #REF! #REF!
76 Belden UTP Cat5E 1 Ea #REF! #REF!
77 Belden RJ45 Connector Cat5E 50pcs 1 Ea #REF! #REF!

CABLE TRAY
Tray Standard Type U,TU-002, 100x50x3000 (Hot Dip
78
Galvanized) 60 Ea #REF! #REF!

79
Flange Cover Tray, TUFC-002, (Hot Dip Galvanized) 60 Ea #REF! #REF!
Horizontal Elbow / Bend, HET-002, 100x50 (Hot Dip
80
Galvanized) 10 Ea #REF! #REF!
Cover Horizontal Elbow / Bend, HETC-002, 100x50
81
(Hot Dip Galvanized) 10 Ea #REF! #REF!
Inside Riser Type R/S, IRT-002, 100x50 (Hot Dip
82
Galvanized) 5 Ea #REF! #REF!
Cover Inside Riser, IRTC-002, 100x50 (Hot Dip
83
Galvanized) 5 Ea #REF! #REF!
Outside Riser Type R/S, ORT-002, 100x50 (Hot Dip
84
Galvanized) 5 Ea #REF! #REF!
Outside Riser Cover, ORTC-002, 100x50 (Hot Dip
85
Galvanized) 5 Ea #REF! #REF!
Equal Tee / Unequal Tee, HT-002, 100x50 (Hot Dip
86
Galvanized) 3 Ea #REF! #REF!
Equal Tee / Unequal Tee Cover, HTC-002, 100x50
87
(Hot Dip Galvanized) 3 Ea #REF! #REF!
88 Steel Pipe Conduit E - 25 (1 ") 84 Ea #REF! #REF!
89 Sock (Coupling) E - 25 84 Ea #REF! #REF!
90 Set Screw Connector 84 Ea #REF! #REF!
Support for Cable Tray, Duct & ladder, W100, (Bracket
91
& Bracket Mounting) 50 Ea #REF! #REF!

Page 3 of 36
 LABORATORIUM MANAJEMEN ENERGI
Program StudiTeknikFisika
Institut Teknologi Bandung
Gd. TP. Rahmat (Labtek VI) Lt. 3
Jl. Ganesha 10 - Bandung 40132
Telp/Fax. : 022 - 2509161
Jakarta, November 5th 2014

QUOTATION
To : PT. Astari Niagara International Our Ref. :-
Attn : Mr. From : DNY
Phone : 021 - Internal Copies : SP, EL, EN
Fax No. : 021 - Tel No. : 022 - 2509161
Subject : EPCC Fax no : 022 - 2509161

Dear Sir,

We are pleased to quote you the above subject with following specifications bellow :

TOTAL PRICE (IDR)

NO. DESCRIPTION QTY UNITS UNIT PRICE (IDR)

Support for Cable Tray, Duct & ladder, W100, (Hanger

92
Beam) 30 Ea #REF! #REF!
Support for Cable Tray, Duct & ladder, W100, (Hot Dip
93
Galvanized Support Pipe) 15 Ea #REF! #REF!
94 Bolt And Nut 1500 Ea #REF! #REF!

PEKERJAAN INSTALASI
95 Project Leader visit 4 Ea #REF! #REF!
96 Project Manager Visit 15 Ea #REF! #REF!
97 Engineer 1 visit 10 Ea #REF! #REF!
98 Engineer 2 visit 10 Ea #REF! #REF!
99 Engineer 3 visit 10 Ea #REF! #REF!
100 Civil Technician 15 Ea #REF! #REF!
101 Civil Helper 1 15 Ea #REF! #REF!
102 Civil Helper 2 30 Ea #REF! #REF!
103 Electric Technician 15 Ea #REF! #REF!
104 Electric Helper 30 Ea #REF! #REF!
105 Transportasi 30 Ea #REF! #REF!

PEKERJAAN COMMISIONING
107 Project Leader visit 2 Ea #REF! #REF!
108 Project Manager Visit 4 Ea #REF! #REF!
109 Engineer 1 visit 4 Ea #REF! #REF!
110 Engineer 2 visit 4 Ea #REF! #REF!
111 Engineer 3 visit 4 Ea #REF! #REF!
112 Civil Technician 3 Ea #REF! #REF!
113 Civil Helper 1 3 Ea #REF! #REF!
114 Civil Helper 2 3 Ea #REF! #REF!
115 Electric Technician 3 Ea #REF! #REF!
116 Electric Helper 6 Ea #REF! #REF!
117 Transportasi 5 Ea #REF! #REF!

0 Administration Fee 1 lot 6,480,316,243.11 6,480,316,243.11

TOTAL PRICE IN INDONESIAN RUPIAH (EXCLUDE VAT 10%) #REF!

(Say : IDR Two Billion Five Hundred and Seventy Seven Million)

Terms And Conditions :

1 CURRENCY : IDR
2 VALIDITY : 15 days
3 PROJECT LOCATION : PT. Astari, Cikupa Site
4 TERM OF PAYMENT : 40% Down Payment
: 40% Before Installation
: 20% Completion
5 PRICE EXCLUDES LODGING, MEAL AND ACCOMODATION DURING TRAINING AND PROJECTS
6 PRICE EXCLUDES PIPING FOR METHYL METACRILATE, COMPRESSOR, AIR TUBING AND CONTROL ROOM BUILDING

Page 4 of 36
 LABORATORIUM MANAJEMEN ENERGI
Program StudiTeknikFisika
Institut Teknologi Bandung
Gd. TP. Rahmat (Labtek VI) Lt. 3
Jl. Ganesha 10 - Bandung 40132
Telp/Fax. : 022 - 2509161
Jakarta, November 5th 2014

QUOTATION
To : PT. Astari Niagara International Our Ref. :-
Attn : Mr. From : DNY
Phone : 021 - Internal Copies : SP, EL, EN
Fax No. : 021 - Tel No. : 022 - 2509161
Subject : EPCC Fax no : 022 - 2509161

Dear Sir,

We are pleased to quote you the above subject with following specifications bellow :

TOTAL PRICE (IDR)

NO. DESCRIPTION QTY UNITS UNIT PRICE (IDR)
7 PROJECT STARTING TIME : 16 Weeks After Received Down Payment
8 DUTY AND TAXES ARE INCLUDED ONLY WHEN SPECIFICALLY NOTED, ANY VARIATIONS AT TIME OF IMPORT
FOR ANY REASON WHAT SO EVER ARE TO YOUR ACCOUNT.
9 WE RESERVED THE RIGHT TO REQUOTE IF THE SPECIFICATION AND TOTAL QUANTITY
DEVIATE FROM THE ABOVE.

Best regards,

Denny Arief Rusamsi

Page 5 of 36
 MARGIN CALCULATION FORM (MCF)

To : PT. Astari Niagara International Our Ref. :-

Attn : Mr. From : DNY
Phone : 021 - Internal Copies : SP, EL, EN
Fax No. : 021 - Fax No. : 022 - 2509161
Subject : EPCC Tel No. : 022 - 2509161

ASSUMED RATE : PRINCIPAL QUOTE

UNI COMMISSION COST (IDR) SELLING (IDR)

NO MATERIAL/SERVICES QTY BASE PRICE MARGIN (%)
T (%) UNIT TOTAL UNIT

ENGINEERING
1 Instrument Design Basis -Instrument & Control Design Basis 1 ea 101,944,153.85 0.00% 101,944,153.85 101,944,153.85 17.50% 123,568,671.33
2 Instrument Specification - Instrument mounted on Package 1 ea 101,944,153.85 0.00% 101,944,153.85 101,944,153.85 17.50% 123,568,671.33
#REF! #REF! #REF! ea #REF! 0.00% #REF! #REF! 17.50% #REF!
#REF! #REF! #REF! ea #REF! 0.00% #REF! #REF! 17.50% #REF!
#REF! #REF! #REF! ea #REF! 0.00% #REF! #REF! 17.50% #REF!
#REF! #REF! #REF! ea #REF! 0.00% #REF! #REF! 17.50% #REF!
0 0 0 ea - 0.00% 0.00 0.00 17.50% 0.00

PROCUREMENT
A CONTROL SYSTEM 0 ea - 0.00% 0.00 0.00 17.50% 0.00
#REF! #REF! #REF! ea #REF! 0.00% #REF! #REF! 17.50% #REF!
#REF! #REF! #REF! ea #REF! 0.00% #REF! #REF! 17.50% #REF!
#REF! #REF! #REF! ea #REF! 0.00% #REF! #REF! 17.50% #REF!
#REF! #REF! #REF! ea #REF! 0.00% #REF! #REF! 17.50% #REF!
#REF! #REF! #REF! ea #REF! 0.00% #REF! #REF! 17.50% #REF!
#REF! #REF! #REF! ea #REF! 0.00% #REF! #REF! 17.50% #REF!
#REF! #REF! #REF! ea #REF! 0.00% #REF! #REF! 17.50% #REF!
#REF! #REF! #REF! ea #REF! 0.00% #REF! #REF! 17.50% #REF!
#REF! #REF! #REF! ea #REF! 0.00% #REF! #REF! 17.50% #REF!
0 0 0 ea - 0.00% 0.00 0.00 17.50% 0.00

CONSTRUCtiON
19 Surge Arrester Schneider 1 ea 845,000.00 0.00% 845,000.00 845,000.00 17.50% 1,024,242.42
20 UPS APC SURT2000XLi 1 ea 14,200,000.00 0.00% 14,200,000.00 14,200,000.00 17.50% 17,212,121.21
21 MCB Schneider Domae 1 ea 75,000.00 0.00% 75,000.00 75,000.00 17.50% 90,909.09
22 Push Button iluminasi 24V AC/DC 24 ea 132,000.00 0.00% 132,000.00 3,168,000.00 17.50% 160,000.00
23 Pilot Lamp LED 24V AC/DC 10 ea 68,500.00 0.00% 68,500.00 685,000.00 17.50% 83,030.30
24 Magnetic Contactor Telemechanique 9 2 ea 375,000.00 0.00% 375,000.00 750,000.00 17.50% 454,545.45
25 Thermal Overload Relay Telemechanique 2 ea 575,000.00 0.00% 575,000.00 1,150,000.00 17.50% 696,969.70
26 Busbar Grounding 2 ea 360,000.00 0.00% 360,000.00 720,000.00 17.50% 436,363.64
27 Cable Duct 65x65mm Hole 4 ea 45,000.00 0.00% 45,000.00 180,000.00 17.50% 54,545.45
28 Cable Duct 45x45mm Hole 3 ea 32,500.00 0.00% 32,500.00 97,500.00 17.50% 39,393.94
29 DIN Rail Schneider 35mm Steel 4 ea 75,000.00 0.00% 75,000.00 300,000.00 17.50% 90,909.09
30 Legrand Terminal Block Viking 6mm 58 ea 14,500.00 0.00% 14,500.00 841,000.00 17.50% 17,575.76
31 Legrand End Caps 4 ea 5,500.00 0.00% 5,500.00 22,000.00 17.50% 6,666.67
32 Legrand Stoper 12 ea 15,000.00 0.00% 15,000.00 180,000.00 17.50% 18,181.82
33 Cable Ties 1 ea 95,000.00 0.00% 95,000.00 95,000.00 17.50% 115,151.52
34 Skun 1 ea 45,000.00 0.00% 45,000.00 45,000.00 17.50% 54,545.45
35 Feruless 1 ea 60,000.00 0.00% 60,000.00 60,000.00 17.50% 72,727.27
36 Peralatan kerja 1 ea 1,000,000.00 0.00% 1,000,000.00 1,000,000.00 17.50% 1,212,121.21
37 Label Printer Brother PT-E100 1 ea 875,000.00 0.00% 875,000.00 875,000.00 17.50% 1,060,606.06
38 Pita Label Brother TZE-FX631 1 ea 275,000.00 0.00% 275,000.00 275,000.00 17.50% 333,333.33
39 Unallocated Safety Fund 1 ea 5,000,000.00 0.00% 5,000,000.00 5,000,000.00 17.50% 6,060,606.06

ISOLATED SAFETY BARRIER

40 Pepperl+Fuchs, Isolated Barrier, Digital Input 16 ea 1,413,750.00 0.00% 1,413,750.00 22,620,000.00 17.50% 1,713,636.36
41 Pepperl+Fuchs, Isolated Barrier, Digital Output 8 ea 1,901,250.00 0.00% 1,901,250.00 15,210,000.00 17.50% 2,304,545.45
42 Pepperl+Fuchs, Isolated Barrier, Analog/HART Input 3 ea 2,583,750.00 0.00% 2,583,750.00 7,751,250.00 17.50% 3,131,818.18
43 Pepperl+Fuchs, Surge Protection K-LB-1.30 27 ea 1,296,750.00 0.00% 1,296,750.00 35,012,250.00 17.50% 1,571,818.18
44 Pepperl+Fuchs, Surge Protection K-LB-1.30G 27 ea 1,326,000.00 0.00% 1,326,000.00 35,802,000.00 17.50% 1,607,272.73

AUTOMATIC TANK GAUGING

45 Micropilot FMR540 2 ea 69,008,805.71 0.00% 69,008,805.71 138,017,611.42 17.50% 83,647,037.22
46 Prothermo NMT539 2 ea 47,232,284.49 0.00% 47,232,284.49 94,464,568.97 17.50% 57,251,253.92
47 Promonitor NRF590 2 ea 31,372,298.31 0.00% 31,372,298.31 62,744,596.62 17.50% 38,027,028.25
48 Tankvision Tank Scanner NXA820 1 ea 51,552,715.65 0.00% 51,552,715.65 51,552,715.65 17.50% 62,488,140.18
49 Tankvision Host Link NXA822 1 ea 44,015,771.24 0.00% 44,015,771.24 44,015,771.24 17.50% 53,352,449.98

CORIOLIS MASS FLOW

CORIOLIS Promass F 200
50 1 ea 132,306,484.10 0.00% 132,306,484.10 132,306,484.10 17.50% 160,371,495.87
Promass F 200, 8F2B25, DN25 1"

CONTROL VALVE
51 Samson Globe On-Off Valve Type 3351 3" 3 ea 80,600,000.00 0.00% 80,600,000.00 241,800,000.00 17.50% 97,696,969.70
52 Samson Globe On-Off Valve Type 3351 1" 5 ea 43,400,000.00 0.00% 43,400,000.00 217,000,000.00 17.50% 52,606,060.61

ENCLOSURE IP55 AND RACK SERVER

NOBI Enclosure Free Standing SS3000
53 1 ea 10,000,000.00 0.00% 10,000,000.00 10,000,000.00 17.50% 12,121,212.12
IP55, Mild Steel SPCC, Size: 800x2000x800

CISCO SWITCH
54 Cisco WS-C2960+24TC-L 1 ea 14,865,400.00 0.00% 14,865,400.00 14,865,400.00 17.50% 18,018,666.67

ENGINEERING / OPERATOR WORKSTATION (CONTROL ROOM)

55 HP ProLiant ML350eG8 v2 - 898 1 ea 18,650,000.00 0.00% 18,650,000.00 18,650,000.00 17.50% 22,606,060.61
56 HP Monitor LED ZR2240w 21.5" 1 ea 2,825,000.00 0.00% 2,825,000.00 2,825,000.00 17.50% 3,424,242.42
57 APC SURT1000XLi 1 ea 6,775,000.00 0.00% 6,775,000.00 6,775,000.00 17.50% 8,212,121.21
58 Microsoft Windows 7 Professional SP1, 64bit 1 ea 2,325,000.00 0.00% 2,325,000.00 2,325,000.00 17.50% 2,818,181.82
Simatic S7 Step7 Prof 2010 SR4/V13
59 1 ea 36,054,000.00 0.00% 36,054,000.00 36,054,000.00 17.50% 43,701,818.18
Combo Include TIA Portal Floating License For 1 User
60 Simatic S7, Modbus Master V3.1 Single License F.1 Installation R-SW and Docu. O 1 ea 14,909,500.00 0.00% 14,909,500.00 14,909,500.00 17.50% 18,072,121.21
61 Development Studio 2014 Limited, Intouch Dev/RT 64 Tag 1 ea 9,576,887.50 0.00% 9,576,887.50 9,576,887.50 17.50% 11,608,348.48
62 Dream Report for Wonderware, 50 Tags, v4.5 1 ea 14,398,355.00 0.00% 14,398,355.00 14,398,355.00 17.50% 17,452,551.52
63 Development Studio 2014 (Installation Media) 1 ea 660,475.00 0.00% 660,475.00 660,475.00 17.50% 800,575.76

OPERATOR WORKSTATION (PRODUCTION)

64 HP ProLiant ML350eG8 v2 - 898 1 ea 18,650,000.00 0.00% 18,650,000.00 18,650,000.00 17.50% 22,606,060.61
65 HP Monitor LED ZR2240w 21.5" 1 ea 2,825,000.00 0.00% 2,825,000.00 2,825,000.00 17.50% 3,424,242.42
66 APC SURT1000XLi 1 ea 6,775,000.00 0.00% 6,775,000.00 6,775,000.00 17.50% 8,212,121.21
67 Microsoft Windows 7 Professional SP1, 64bit 1 ea 2,325,000.00 0.00% 2,325,000.00 2,325,000.00 17.50% 2,818,181.82
68 Development Studio 2014 Limited, Intouch Dev/RT 64 Tag 1 ea 9,576,887.50 0.00% 9,576,887.50 9,576,887.50 17.50% 11,608,348.48

POWER CABLE AND DATA CABLE

69 Armoured Power Cable for Radar ATG 405 ea 59,442.75 0.00% 59,442.75 24,074,313.75 17.50% 72,051.82
70 Armoured Power Cable for Valve 1000 ea 59,442.75 0.00% 59,442.75 59,442,750.00 17.50% 72,051.82
71 Armoured Power Cable Coriolis Mass Flowmeter 150 ea 59,442.75 0.00% 59,442.75 8,916,412.50 17.50% 72,051.82
72 Armoured Sakura V1 Cable for Radar ATG 300 ea 85,861.75 0.00% 85,861.75 25,758,525.00 17.50% 104,074.85
73 Armoured HART / Analog Cable for Valve 360 ea 85,861.75 0.00% 85,861.75 30,910,230.00 17.50% 104,074.85
74 Armoured HART Cable for Coriolis Mass Flowmeter 150 ea 85,861.75 0.00% 85,861.75 12,879,262.50 17.50% 104,074.85
75 Profibus Cable 22 AWG Shielded 4 ea 85,000.00 0.00% 85,000.00 340,000.00 17.50% 103,030.30
76 Belden UTP Cat5E 1 ea 1,350,000.00 0.00% 1,350,000.00 1,350,000.00 17.50% 1,636,363.64
77 Belden RJ45 Connector Cat5E 50pcs 1 ea 125,000.00 0.00% 125,000.00 125,000.00 17.50% 151,515.15

CABLE TRAY
78 Tray Standard Type U,TU-002, 100x50x3000 (Hot Dip Galvanized) 60 ea 264,000.00 0.00% 264,000.00 15,840,000.00 17.50% 320,000.00
79 Flange Cover Tray, TUFC-002, (Hot Dip Galvanized) 60 ea 174,000.00 0.00% 174,000.00 10,440,000.00 17.50% 210,909.09
80 Horizontal Elbow / Bend, HET-002, 100x50 (Hot Dip Galvanized) 10 ea 108,000.00 0.00% 108,000.00 1,080,000.00 17.50% 130,909.09
81 Cover Horizontal Elbow / Bend, HETC-002, 100x50 (Hot Dip Galvanized) 10 ea 88,000.00 0.00% 88,000.00 880,000.00 17.50% 106,666.67
82 Inside Riser Type R/S, IRT-002, 100x50 (Hot Dip Galvanized) 5 ea 82,000.00 0.00% 82,000.00 410,000.00 17.50% 99,393.94
83 Cover Inside Riser, IRTC-002, 100x50 (Hot Dip Galvanized) 5 ea 44,000.00 0.00% 44,000.00 220,000.00 17.50% 53,333.33
84 Outside Riser Type R/S, ORT-002, 100x50 (Hot Dip Galvanized) 5 ea 82,000.00 0.00% 82,000.00 410,000.00 17.50% 99,393.94
85 Outside Riser Cover, ORTC-002, 100x50 (Hot Dip Galvanized) 5 ea 44,000.00 0.00% 44,000.00 220,000.00 17.50% 53,333.33
86 Equal Tee / Unequal Tee, HT-002, 100x50 (Hot Dip Galvanized) 3 ea 163,000.00 0.00% 163,000.00 489,000.00 17.50% 197,575.76
87 Equal Tee / Unequal Tee Cover, HTC-002, 100x50 (Hot Dip Galvanized) 3 ea 145,000.00 0.00% 145,000.00 435,000.00 17.50% 175,757.58
88 Steel Pipe Conduit E - 25 (1 ") 84 ea 90,500.00 0.00% 90,500.00 7,602,000.00 17.50% 109,696.97
89 Sock (Coupling) E - 25 84 ea 10,370.00 0.00% 10,370.00 871,080.00 17.50% 12,569.70
90 Set Screw Connector 84 ea 23,200.00 0.00% 23,200.00 1,948,800.00 17.50% 28,121.21
91 Support for Cable Tray, Duct & ladder, W100, (Bracket & Bracket Mounting) 50 ea 48,000.00 0.00% 48,000.00 2,400,000.00 17.50% 58,181.82
92 Support for Cable Tray, Duct & ladder, W100, (Hanger Beam) 30 ea 17,000.00 0.00% 17,000.00 510,000.00 17.50% 20,606.06
93 Support for Cable Tray, Duct & ladder, W100, (Hot Dip Galvanized Support Pipe) 15 ea - 0.00% 0.00 0.00 17.50% 0.00
94 Bolt And Nut 1500 ea 1,000.00 0.00% 1,000.00 1,500,000.00 17.50% 1,212.12

PEKERJAAN INSTALASI
95 Project Leader visit 4 ea 6,000,000.00 0.00% 6,000,000.00 24,000,000.00 17.50% 7,272,727.27
96 Project Manager Visit 15 ea 2,500,000.00 0.00% 2,500,000.00 37,500,000.00 17.50% 3,030,303.03
97 Engineer 1 visit 10 ea 2,000,000.00 0.00% 2,000,000.00 20,000,000.00 17.50% 2,424,242.42
98 Engineer 2 visit 10 ea 2,000,000.00 0.00% 2,000,000.00 20,000,000.00 17.50% 2,424,242.42
99 Engineer 3 visit 10 ea 2,000,000.00 0.00% 2,000,000.00 20,000,000.00 17.50% 2,424,242.42
100 Civil Technician 15 ea 500,000.00 0.00% 500,000.00 7,500,000.00 17.50% 606,060.61
101 Civil Helper 1 15 ea 150,000.00 0.00% 150,000.00 2,250,000.00 17.50% 181,818.18
102 Civil Helper 2 30 ea 150,000.00 0.00% 150,000.00 4,500,000.00 17.50% 181,818.18
103 Electric Technician 15 ea 500,000.00 0.00% 500,000.00 7,500,000.00 17.50% 606,060.61
104 Electric Helper 30 ea 150,000.00 0.00% 150,000.00 4,500,000.00 17.50% 181,818.18
105 Transportasi 30 ea 1,100,000.00 0.00% 1,100,000.00 33,000,000.00 17.50% 1,333,333.33
106 Unallocated Safety Fund 1 ea 15,000,000.00 0.00% 15,000,000.00 15,000,000.00 17.50% 18,181,818.18

PEKERJAAN COMMISIONING
107 Project Leader visit 2 ea 6,000,000.00 0.00% 6,000,000.00 12,000,000.00 17.50% 7,272,727.27
108 Project Manager Visit 4 ea 2,500,000.00 0.00% 2,500,000.00 10,000,000.00 17.50% 3,030,303.03
109 Engineer 1 visit 4 ea 2,000,000.00 0.00% 2,000,000.00 8,000,000.00 17.50% 2,424,242.42
110 Engineer 2 visit 4 ea 2,000,000.00 0.00% 2,000,000.00 8,000,000.00 17.50% 2,424,242.42
111 Engineer 3 visit 4 ea 2,000,000.00 0.00% 2,000,000.00 8,000,000.00 17.50% 2,424,242.42
112 Civil Technician 3 ea 500,000.00 0.00% 500,000.00 1,500,000.00 17.50% 606,060.61
113 Civil Helper 1 3 ea 150,000.00 0.00% 150,000.00 450,000.00 17.50% 181,818.18
114 Civil Helper 2 3 ea 150,000.00 0.00% 150,000.00 450,000.00 17.50% 181,818.18
115 Electric Technician 3 ea 500,000.00 0.00% 500,000.00 1,500,000.00 17.50% 606,060.61
116 Electric Helper 6 ea 150,000.00 0.00% 150,000.00 900,000.00 17.50% 181,818.18
117 Transportasi 5 ea 1,100,000.00 0.00% 1,100,000.00 5,500,000.00 17.50% 1,333,333.33
118 Unallocated Safety Fund 1 ea 15,000,000.00 0.00% 15,000,000.00 15,000,000.00 17.50% 18,181,818.18

Tax & Insurance

119 Custom Clearance All Material Purchase 1 ea 28,142,839.75 0.00% 28,142,839.75 28,142,839.75 17.50% 34,112,533.03
120 PPN 10% For All Material Purchase 1 ea 652,008,460.07 0.00% 652,008,460.07 652,008,460.07 17.50% 790,313,284.94
Cost Of Money 1 ea - 0.00% 0.00 0.00 17.50% 0.00
Administration Fee 1 ea 5,000,000.00 0.00% 5,000,000.00 5,000,000.00 17.50% 6,060,606.06

TOTAL COST #REF! TOTAL SELLING

#REF!
MARGIN
VALUE
PERCENTAGE
SELLING (IDR)
TOTAL

123,568,671.33
123,568,671.33
#REF!
#REF!
#REF!
#REF!
0.00

0.00
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
0.00

1,024,242.42
17,212,121.21
90,909.09
3,840,000.00
830,303.03
909,090.91
1,393,939.39
872,727.27
218,181.82
 118,181.82
363,636.36
1,019,393.94
26,666.67
218,181.82
115,151.52
54,545.45
72,727.27
1,212,121.21
1,060,606.06
333,333.33
6,060,606.06

27,418,181.82
18,436,363.64
9,395,454.55
42,439,090.91
43,396,363.64

167,294,074.45
114,502,507.84
76,054,056.51
62,488,140.18
53,352,449.98

160,371,495.87

293,090,909.09
263,030,303.03

12,121,212.12

18,018,666.67

22,606,060.61
3,424,242.42
8,212,121.21
 2,818,181.82
43,701,818.18
18,072,121.21
11,608,348.48
17,452,551.52
800,575.76

22,606,060.61
3,424,242.42
8,212,121.21
2,818,181.82
11,608,348.48

29,180,986.36
72,051,818.18
10,807,772.73
31,222,454.55
37,466,945.45
15,611,227.27
412,121.21
1,636,363.64
151,515.15

19,200,000.00
12,654,545.45
1,309,090.91
1,066,666.67
496,969.70
266,666.67
496,969.70
266,666.67
592,727.27
527,272.73
9,214,545.45
1,055,854.55
2,362,181.82
2,909,090.91
618,181.82
0.00
1,818,181.82

29,090,909.09
45,454,545.45
24,242,424.24
 24,242,424.24
24,242,424.24
9,090,909.09
2,727,272.73
5,454,545.45
9,090,909.09
5,454,545.45
40,000,000.00
18,181,818.18

14,545,454.55
12,121,212.12
9,696,969.70
9,696,969.70
9,696,969.70
1,818,181.82
545,454.55
545,454.55
1,818,181.82
1,090,909.09
6,666,666.67
18,181,818.18

34,112,533.03
790,313,284.94
0.00
6,060,606.06

#REF!

#REF!
#REF!
PROJECT CALCULATION SHEET (PCS)
Project No. : KPN003-09 : KPN003-09-DNY-PCS001
Project : Aerator BP : A
Customer : PT. Mitra Otomasi Sampoerna : SP
Project Owner: PT. Astari Niagara International : DNY 72,312
Date : 24 Oktober 2014

TENDER COMMERCIAL BUDGETTING

Unit Price (USD)
Item No Description Remarks Mfr Unit QTY (Rp) IDR ( € ) Euro ($) SGD ($) USD Total Price (IDR)
13,209.50 15,500.00 9,750.00

ENGINEERING

1 Instrument Design Basis -Instrument & Control Design Basis LPGM-00-INS-DB-001 ea 1 101,944,153.85 101,944,153.85
2 Instrument Specification - Instrument mounted on Package LPGM-00-INS-SPC-001 ea 1 101,944,153.85 101,944,153.85
3 Instrument Specification - Instrument Design & Installation LPGM-00-INS-SPC-002 ea 1 101,944,153.85 101,944,153.85
4 Instrument Specification - Instrument Inspection & Testing LPGM-00-INS-SPC-003 ea 1 101,944,153.85 101,944,153.85
5 Instrument Specification for Tank Gauging and Filling System LPGM-00-INS-SPC-004 ea 1 101,944,153.85 101,944,153.85
6 Instrument Specification for Instrument Cables LPGM-00-INS-SPC-005 ea 1 101,944,153.85 101,944,153.85
7 Functional Design Spesification SIS Panel LPGM-00-INS-SPC-006 ea 1 101,944,153.85 101,944,153.85
8 Functional Design Spesification DCS LPGM-00-INS-SPC-007 ea 1 101,944,153.85 101,944,153.85
9 Instrument Data Sheet for Instrument Cable LPGM-00-INS-DS-001 ea 1 101,944,153.85 101,944,153.85
10 Instrument Data Sheet for On-Off Valve LPGM-00-INS-DS-002 ea 1 101,944,153.85 101,944,153.85
11 Instrument Data Sheet for Flow Instrument LPGM-00-INS-DS-003 ea 1 101,944,153.85 101,944,153.85
12 Instrument Data Sheet for Temperature Instrument LPGM-00-INS-DS-004 ea 1 101,944,153.85 101,944,153.85
13 Instrument Data Sheet for Level Instrument LPGM-00-INS-DS-005 ea 1 101,944,153.85 101,944,153.85
14 Instrument Data Sheet for Panel Distribution Board LPGM-00-INS-DS-006 ea 1 101,944,153.85 101,944,153.85
15 Instrument Data Sheet for Pressure Instrument LPGM-00-INS-DS-007 ea 1 101,944,153.85 101,944,153.85
16 Instrument Data Sheet for Pressure Control Valve LPGM-00-INS-DS-008 ea 1 101,944,153.85 101,944,153.85
17 Instrument Data Sheet for Pressure Safety Valve LPGM-00-INS-DS-009 ea 1 101,944,153.85 101,944,153.85
18 Instrument Data Sheet for Fire & Gas Detection LPGM-00-INS-DS-010 ea 1 101,944,153.85 101,944,153.85
19 Calculation for Thermowell LPGM-00-INS-CL-001 ea 1 101,944,153.85 101,944,153.85
20 System Architecture LPGM-00-INS-DW-001 ea 1 101,944,153.85 101,944,153.85
21 Panel Layout For DCS LPGM-00-INS-DW-002 ea 1 101,944,153.85 101,944,153.85
22 Wiring Diagram For DCS LPGM-00-INS-DW-003 ea 1 101,944,153.85 101,944,153.85
23 Detailed Engineering Design List for Instrument LPGM-00-INS-LS-001 ea 1 101,944,153.85 101,944,153.85
24 Bill of Material DCS & SIS LPGM-00-INS-LS-002 ea 1 101,944,153.85 101,944,153.85
25 Bill of Material Field Instrument LPGM-00-INS-LS-003 ea 1 101,944,153.85 101,944,153.85
26 IO List (Spherical LPG Tank) LPGM-00-INS-LS-004 ea 1 101,944,153.85 101,944,153.85

Sub Total 2,650,548,000.00

PROCUREMENT

A CONTROL SYSTEM
1 DCS System & Marshalling Cabinet Pkg 1

System Cabinet &

Marshalling Cabinet Front &
Rear access,
1200Wx800Dx2100H,
power supply 220 VAC,
2 System & Marshalling Cabinet NOBI Ea 1 ###
shall be made of mild steel
plate or equal, minimum
thickness 2.3mm, NEMA 12
Enclosure, IO 500 ( 20%
spare already included)

PC (latest Technology) with HP or

3 DCS Operator Work Station Ea 1 ###
Monitor (19” LCD) equivalent
PC (latest Technology) with HP or
4 DCS Engineering Work Station Ea 1 ###
Monitor (19” LCD) equivalent
All Software must be
licensed for 1 Engineering
5 DCS Software SCHNEIDER lot 1 ###
Workstaiont and 2 Operator
Workstation
HP or
6 Printer Laser Jet Printer Ea 1 ###
equivalent
Epson or
Dot Matrix Printer Ea 1 ###
equivalent
Power Suplply, Hot standby
7 Hardware Automation, consists of CPU, I/O modules, FO Lot 1 ###
cable, Ethernet switch
Hot Standby PLC Head
8 Quantum backplane, 10 slot SCHNEIDER ea 2 ###
Quantum power supply, 115/230 VAC, 47-63Hz, redundant, 11
9 SCHNEIDER ea 4 ###
Amp
10 Quantum HSBY Processor Unity 2048/7168K SCHNEIDER ea 2 ###
11 Quantum Ehernet Remote I/O Head SCHNEIDER ea 2 ###
12 Quantum ethernet 10/100 Base T100FX SCHNEIDER ea 4 ###
3M Ethernet Fiber Optic Cable with MT/RJ-MT/RJ Pre Assembled
13 SCHNEIDER ea 1 ###
Connectors
14 Quantum Empty Module with door for use as Rack Filler SCHNEIDER ea 6 ###
PLC I/O Drop Rack
15 Quantum backplane, 16 slot SCHNEIDER ea 1 ###
Quantum power supply, 115/230 VAC, 47-63Hz, redundant, 11
16 SCHNEIDER ea 2 ###
Amp
17 Quantum RIO Drop E/IP 1CH SCHNEIDER ea 1 ###
18 Quantum discrete DC input, 32 point 24 VDC 4 groups sink SCHNEIDER ea 1 ###
19 Quantum discrete Relay output, 16 point relay SCHNEIDER ea 1 ###
Quantum Analog Input - Unipolar High Speed, 4-20 mA or 1-5
20 SCHNEIDER ea 2 ###
VDC, 12 bit, 8 channel
21 Quantum Analog Current Output, 4 channel, 4-20 mA, 12 Bit, SCHNEIDER ea 1 ###
22 Quantum accessories, 40 point I/O terminal strip SCHNEIDER ea 5 ###
23 Quantum Empty Module with door for use as Rack Filler SCHNEIDER ea 8 ###
Network and Accessories
24 Managed Switch 14TX/2FX-MM ea 3 ###
25 Modbus/ethernet gateway ea 1 ###
26 Ethernet Cable STP, CAT 5e lot 1 ###
###
B SIS/FGS SYSTEM (SIL 2) Pkg 1 ###
 System Cabinet &
Marshalling Cabinet Front &
Rear access
600Wx800Dx2100H, power
supply 220 VAC,shall be
27 SIS/FGS System & Marshalling Cabinet NOBI Ea 1 ###
made of mild steel plate or
equal, minimum thickness
2.3 mm, NEMA 12
Enclosure, IO 250 ( 20%
spare already included)

PC (latest Technology) with HP or

28 SIS/FGS Engineering Work Station Ea 1 ###
Monitor (19” LCD) equivalent
All Software must be
29 SIS/FGS Software licensed for 1 Engineering SCHNEIDER Ea 1 ###
Workstation

Power Suplply, Hot standby

30 Hardware Automation, consists of CPU, I/O modules, FO SCHNEIDER Lot 1 ###
cable, Ethernet switch
Hot Standby PLC Head ###
31 Quantum backplane, 6 slot SCHNEIDER ea 2 ###
Quantum power supply, 115/230 VAC, 47-63Hz, redundant, 11
32 SCHNEIDER ea 4 ###
Amp
33 QUANTUM HSBY PROCESSOR UNITY 2048/7168K - Safety SIL3 SCHNEIDER ea 2 ###
Quantum remote I/O processor interface, S908 RIO Head, dual
34 SCHNEIDER ea 2 ###
cable, one F-type coaxial, 1.544 Mbits/s
35 Quantum ethernet 10/100 Base T100FX SCHNEIDER ea 2 ###
3M Ethernet Fiber Optic Cable with MT/RJ-MT/RJ Pre Assembled
36 SCHNEIDER ea 1 ###
Connectors
PLC I/O Drop Rack ###
37 Quantum backplane, 10 slot SCHNEIDER ea 1 ###
Quantum power supply, 115/230 VAC, 47-63Hz, redundant, 11
38 SCHNEIDER ea 2 ###
Amp
Quantum remote I/O drop adapter, S908 RIO, dual cable, two F-
39 SCHNEIDER ea 1 ###
type coaxial
40 Quantum Analog Input, 8 Ch, 4-20mA, Safety SIL3 SCHNEIDER ea 2 ###
41 Quantum Discrete Input, 16 Ch, 24VDC, Safety SIL3 SCHNEIDER ea 1 ###
42 Quantum Discrete Output, 16 Ch, 24VDC, Safety SIL3 SCHNEIDER ea 1 ###
43 Quantum accessories, 40 point I/O terminal strip SCHNEIDER ea 4 ###
44 Quantum Empty Module with door for use as Rack Filler SCHNEIDER ea 8 ###
Network and Accessories ###
45 Splitter Kit ea 1 ###
46 Head end Adapter Kit ea 2 ###
47 Drop Kit ea 2 ###
48 Coaxial cable RG11 lot 1 ###
###
C FIELD INSTRUMENT ###
Gauge Block material A182-
F316 SS with Vent Plug,
PRESSURE INSTRUMENT ls 1 ###
Element Sensor 316 SS, IP
65, 1/2" NPT
Press. Gauge, Bourdone Tube, range (0-300) psig, 100 mm dial
49 Aschroft Ea 3 4,134,573.50 313.00 12,403,720.50
size c/w gauge block
Press. Gauge, Bourdone Tube, range (0-400) psig, 100 mm dial
50 Aschroft Ea 3 4,134,573.50 313.00 12,403,720.50
size c/w gauge block
Press. Transmitter,Smart type, range (0-300) psig c/w 2-way valve
51 Yokogawa Ea 4 70,670,825.00 5,350.00 282,683,300.00
manifold, enclosure rating eex"d"
Press. Transmitter,Smart type, range (0-400) psig c/w 2-way valve
52 Yokogawa Ea 1 21,135,200.00 1,600.00 21,135,200.00
manifold, enclosure rating eex"d"
###
Custody Coriolis metering (2 X 100%) Consist of : Lot 1 ###
Body Meter 316 SS, 3"-
53 Coriolis meter c/w RTD sensor Micromotion Ea 2 290,609,000.00 22,000.00 581,218,000.00
300#RF
54 Strainer Ea 2 26,419,000.00 2,000.00 52,838,000.00
Bellows, 100 mm dial size
55 Differential Pressure Gauge Ea 2 66,047,500.00 5,000.00 132,095,000.00
c/w gauge block
Bourdon Tube, 100 mm
56 Pressure Gauge Aschroft Ea 2 4,134,573.50 313.00 8,269,147.00
dial size c/w gauge block
Thermowell 316 SS, 3"
57 Temperature Gauge, RTD, c/w thermowell Aschroft Ea 2 7,846,443.00 594.00 15,692,886.00
300#RF
58 Density Meter 3"-300#RF Ea 2 132,095,000.00 10,000.00 264,190,000.00
On/Off Valve, Ball Type, Pneumatic Cylinder with Spring Actuator Body : A216 WCB, Trim :
59 Ea 2 198,142,500.00 15,000.00 396,285,000.00
c/w Solenoid Valve & 2 Limit Switch 316 SS, 3"-300#RF
Batch controller with microprocesssor based type, enclosure rating
60 Daniel Ea 2 132,095,000.00 10,000.00 264,190,000.00
eex"d"
Coriolis Meter For Vapour Return Ea 2 158,514,000.00 12,000.00 317,028,000.00
LEVEL INSTRUMENT ls 1 ###
Body: A216 WCB, 8"-300# Shand Jurs /
61 Tank Level Gauge/Transmitter Servo type (Tank Gauge) Ea 2 ###
RF L&J
Body: A216 WCB, 2"-300#
62 Level Transmitter, DP Type (side to side connection) Yokogawa Ea 2 ###
RF
Body: A216 WCB, 2"-300#
63 Level Switch High High ( Top Mounted ) Magnetrol Ea 2 ###
RF
Body: A216 WCB, 2"-300#
64 Level Switch Low Low ( Side Mounted ) Magnetrol Ea 2 ###
RF
###
TEMPERATURE INSTRUMENT ls 1 ###
Temperature Transmitter, Smart Type, RTD, range (0-200)OF c/w Thermowell SS 316, 2"
65 Yokogawa Ea 2 ###
thermo well 300#RF
Thermowell SS 316, 2"
66 Temperature Gauge, RTD, range (0-200)OF c/w thermo well Aschroft Ea 2 ###
300#RF
###
ON-OFF VALVE ls 1 ###
On-Off Valve, Ball Type, Pneumatic Cylinder w/ Spring Actuator Body: A216 WCB, Trim: Ledeen
67 Ea 6 ###
c/w Solenoid Valve & 2 (two) limit switches 316SS, 3"-300# RF CAMERON
On-Off Valve, Ball Type, Pneumatic Cylinder w/ Spring Actuator Body: A216 WCB, Trim: Ledeen
68 Ea 2 ###
c/w Solenoid Valve & 2 (two) limit switches 316SS, 6"-300# RF CAMERON
###
PRESSURE SAFETY VALVE ls 1 ###
 Body: A216 WCB, Inlet x
69 Pressure Safety Valve (Conventional Type) (for spherical) Outlet : 4"-300# RF x 6"- CONSOLIDATE Ea 4 ###
150# RF D
Body: A216 WCB, Inlet x
70 Pressure Safety Valve Outlet : 1"-300# RF x 2"- CONSOLIDATE Ea 1 ###
300# RF D
Body: A216 WCB, Inlet x
71 Pressure Safety Valve Outlet : 3/4"-300# RF x 1"- CONSOLIDATE Ea 2 ###
300# RF D
###
PRESSURE CONTROL VALVE ls 1 ###
Body: A216 WCB,: 2"-300#
72 Pressure Control Valve, c/w I/P Positioner Masoneilan Ea 1 ###
RF
###
FIRE AND GAS DETECTOR ###
Detection Range : 0 - 100
LEL, Detection Time : less
or equal to 5 sec, Gas
73 Flammable Gas Detector, Infrared Type detection : Hydrocarbon Honeywell Ea 7 ###
gas, Accuracy :±0,2%
span, Explosion Proof, IP
65
###
D INSTRUMENT PIPE & FITTINGS ls 1 ###
74 Pipe, A53-B-S, GALV. SCH 80 SMLS 1/2" NPT x 6mL Pcs 5 ###
75 Pipe, A53-B-S, GALV. SCH 80 SMLS 3/4" NPT x 6mL Pcs 3 ###
76 Pipe, A53-B-S, GALV. SCH 80 SMLS 1" NPT x 6mL Pcs 2 ###
77 Elbow, A53-B-S, GALV. SCH 80 SMLS 1/2" NPTF Pcs 26 ###
78 Elbow, A53-B-S, GALV. SCH 80 SMLS 3/4" NPTF Pcs 9 ###
79 Elbow, A53-B-S, GALV. SCH 80 SMLS 1" NPTF Pcs 3 ###
80 Tee, A53-B-S, GALV. SCH 80 SMLS 1/2" NPTF Pcs 8 ###
81 Tee, A53-B-S, GALV. SCH 80 SMLS 3/4" NPTF Pcs 2 ###
82 Tee, A53-B-S, GALV. SCH 80 SMLS 1" NPTF Pcs 2 ###
83 Reducer, A53-B-S, GALV. SCH 80 SMLS 3/4" NPTF x 1/2" NPTF Pcs 2 ###
84 Reducer, A53-B-S, GALV. SCH 80 SMLS 1" NPTF x 1/2" NPTF Pcs 2 ###
85 Reducer, A53-B-S, GALV. SCH 80 SMLS 1" NPTF x 3/4" NPTF Pcs 2 ###
86 Union, A53-B-S, GALV. SCH 80 SMLS 1" NPTF Pcs 2 ###
87 Coupling, A53-B-S, GALV. SCH 80 SMLS 1/2" NPTF Pcs 5 ###
88 Coupling, A53-B-S, GALV. SCH 80 SMLS 3/4" NPTF Pcs 3 ###
89 Coupling, A53-B-S, GALV. SCH 80 SMLS 1" NPTF Pcs 2 ###
90 Ball Valve, Brass 1/2" NPT (F) x 1/2" NPT (F) Pcs 11 ###
91 Pipe Nipple, A53-B-S, GALV. SCH 80 SMLS 1" NPT x 100L Pcs 2 ###
92 Hex Head Plug, A53-B-S, GALV. SCH 80 SMLS 1/2" NPTF Pcs 3 ###
93 U. Bolt & Nut, Treaded, Electroplating 1/2" Sets 15 ###
94 U. Bolt & Nut, Treaded, Electroplating 3/4" Sets 8 ###
95 U. Bolt & Nut, Treaded, Electroplating 1" Sets 4 ###
###
INSTRUMENT TUBING & FITTINGS (Pneumatic Bulk
E ls 1 ###
Material)
96 Tube Fully Annealed Seamless, 316 SS 1/2" OD x 0.049" t x 6mL Pcs 6 ###
97 Tube Fully Annealed Seamless, 316 SS 1/4" OD x 0.035" t x 6mL Pcs 3 ###
98 Male Connector, 316 SS 1/2" OD x 1/2" NPT Swagelok Pcs 12 ###
99 Male Connector, 316 SS 1/2" OD x 1/2" NPT Swagelok Pcs 9 ###
100 Male Connector, 316 SS 1/4" OD x 1/4" NPT Swagelok Pcs 9 ###
1/2" OD x 1/2" OD x 1/2"
101 Union Tee, 316 SS Swagelok Pcs 6 ###
OD
102 Union, 316 SS 1/2" OD x 1/2" OD Swagelok Pcs 6 ###
103 Tube Plug, 316 SS 1/2" NPTM Swagelok Pcs 6 ###
104 2-Way Valve Manifold, 316 SS 1/2" NPT (F) - 1/2" Flange Pcs 6 ###
3/4" NPT (M) x 1/2" NPT
105 Gauge Block, 316 SS, c/w Vent Plug Sets 10 ###
(F)
###
G CABLES ls 1 ###
Flame Reterdant Armoured Cable, 300/500V, 90 Degree,
concentric circular stranded (7 strands) copper conductor, XLPE
insulated, Overall Aluminium Shielding, Tinned Copper drain wire, ###
PVC inner Sheath, Galvanized Wire Armoured, PVC Outer Sheath,
Comply with IEC 60228 and IEC 60332-322
106 1 Pair - 1.5 mm2 1.5 mm2 m 1194 ###
107 20 Pairs - 1.5 mm2 1.5 mm2 m 237 ###
###
Flame Retardant Armoured Cable, 300/500V, 90 Degree,
Concentric circular stranded (7 strands) copper conductor, XLPE
Insulated, Individual and Overall Aluminum Shielding, Tinned
###
Copper drain wire, PVC Inner Sheath, Galvanized Steel Wire
Armoured, PVC Outer Sheath. Comply with IEC 60228 and IEC
60332-3-22
108 20 Pairs - 1.5 mm2 1.5 mm2 m 237 ###
###
Flame Retardant Armoured Cable, 0.6/1kV, 90 deg, Concentric
circular stranded (7 strands) copper conductor, XLPE Insulated,
###
PVC Inner Sheath, Galvanized Steel Wire Armoured, PVC Outer
Sheath. Comply with IEC 60228 and IEC 60332-3-22
109 2 Core - 2.0 mm2 2.0 mm2 m 231 ###
###
Flame Retardant Armoured Cable, 0.6/1kV, 90o, Concentric circular
stranded (7 strands) copper conductor, XLPE Insulated, PVC Inner
###
Sheath, Galvanized Steel Wire Armoured, PVC Outer Sheath.
Comply with IEC 60228 and IEC 60332-3-22
110 20 Cores - 2.0 mm2 2.0 mm2 m 347 ###
111 2 Cores - 4.0 mm2 2.5 mm2 m 616 ###
###
Flame Retardant Armoured Cable, 300/500V, 90o, Concentric
circular stranded (7 strands) copper conductor, XLPE Insulated,
Overall Aluminum Shielding, Tinned Copper drain wire, PVC Inner ###
Sheath, Galvanized Steel Wire Armoured, PVC Outer Sheath.
Comply with IEC 60228 and IEC 60332-3-22
154 RS-485 0.5 mm2 M 308 ###
###
 Flame Retardant Armoured Cable, 0.6/1kV, 90o, Concentric circular
stranded (7 strands) copper conductor, PVC Insulated, PVC Outer ###
Sheath. Comply with IEC 60228 and IEC 60332-3-22
155 1 Core - 2.5 mm2 for grounding cable 2.5 mm2 m 110 ###
156 1 Core - 4.0 mm2 for grounding cable 4.0 mm2 m 110 ###
###
H Tray & Ladder ls 1 ###
LADDER TRAY ###
Instrument Cable Tray (Heavy Duty Type) Hot-Dip Galvanized,
Minimum Thickness of Galvanizing to be not less than 64 Microns ###
(Min.Thickness 1/16" Steel)
157 Straight Ladder ( 1Length = 6000 mm) 600mm W x 150mm H Pcs 20 ###
158 Straight Ladder ( 1Length = 6000 mm) 300mm W x 150mm H Pcs 4 ###
159 Straight Ladder ( 1Length = 6000 mm) 150mm W x 150mm H Pcs 23 ###
160 Horizontal Elbow Ladder 90º (degree) (R = 300 mm) 600mm W x 150mm H Pcs 1 ###
161 Horizontal Elbow Ladder 90º (degree) (R = 300 mm) 150mm W x 150mm H Pcs 2 ###
162 Horizontal Tee Ladder (150Wx150wx150W) (R = 300 mm) 150mm W x 150mm H Pcs 2 ###
163 Inside riser ladder 90º (degree) (R = 300 mm) 150mm W x 150mm H Pcs 2 ###
164 Outside riser ladder 90º (degree) (R = 300 mm) 600mm W x 150mm H Pcs 1 ###
165 Outside riser ladder 90º (degree) (R = 300 mm) 150mm W x 150mm H Pcs 3 ###
###
COVER TRAY ###
Cable Tray Cover, Hot-Dip Galvanized (minimum thicknes of
Galvanized to be not less than 64 Microns) for Heavy Duty Tray ###
(Min.Thickness 0.078" Steel)
166 Straight Ladder ( 1Length = 6000 mm) 600mm W Pcs 39 ###
167 Straight Ladder ( 1Length = 6000 mm) 300mm W Pcs 8 ###
168 Straight Ladder ( 1Length = 6000 mm) 150mm W Pcs 46 ###
169 Horizontal Elbow Ladder 90º (degree) (R = 300 mm) 600mm W Pcs 1 ###
170 Horizontal Elbow Ladder 90º (degree) (R = 300 mm) 150mm W Pcs 2 ###
150mm W x 150mm W x
171 Horizontal Tee Ladder (150Wx150wx150W) (R = 300 mm) Pcs 2 ###
150mm W
172 Inside riser ladder 90º (degree) (R = 300 mm) 150mm W Pcs 2 ###
173 Outside riser ladder 90º (degree) (R = 300 mm) 600mm W Pcs 1 ###
174 Outside riser ladder 90º (degree) (R = 300 mm) 150mm W Pcs 3 ###
###
LADDER TRAY ACCESSORIES ###
All Hex. Bolt, Nut, Washer & Support Shall be 316 SS ###
175 Straight joint Splice Plate Complete With Hex. Bolt, Nut & Washer for tray 150H Sets 118 ###
Adjustable Horizontal Splice Plate Complete With Hex. Bolt, Nut &
176 for tray 150H Sets 5 ###
Washer
Adjustable Vertical Splice Plate Complete With Hex. Bolt, Nut &
177 for tray 150H Sets 5 ###
Washer
178 Z-Clamp Complete With Hex. Bolt, Nut & Washer Sets 365 ###
179 Cover Clamp Complete with U-Channel, Hold Down Clamp for tray 600W Sets 77 ###
180 Cover Clamp Complete with U-Channel, Hold Down Clamp for tray 300W Sets 15 ###
181 Cover Clamp Complete with U-Channel, Hold Down Clamp for tray 150W Sets 92 ###
182 End Plate for tray 150W Pcs 2 ###
###
PERFORATED TRAY ###
Instrument Perforated Tray (Heavy Duty Type), Hot-Dip
Galvanized, Minimum Thickness of Galvanizing to be not less than ###
64 Microns.
The Material Consist of Body, Cover and Cover Clamp sets. ###
183 Straight Perforated Tray (Length = 3m) 50mm W x 50mm H Pcs 312 ###
184 Straight Perforated Tray (Length = 3m) 100mm W x 50mm H Pcs 156 ###
185 Straight Perforated Tray (Length = 3m) 150mm W x 50mm H Pcs 78 ###
186 Equal Tee (R = 150 mm) 100mm W x 50mm H Pcs 18 ###
187 Equal Tee (R = 150 mm) 150mm W x 50mm H Pcs 12 ###
188 Elbow (R = 150 mm) 100mm W x 50mm H Pcs 15 ###
189 Elbow (R = 150 mm) 150mm W x 50mm H Pcs 10 ###
###
PERFORATED TRAY ACCESSORIES ###
All Bolt, Nut, Washer & Support Shall be 316 SS ###
190 Straight joint Splice Plate Complete With Hex. Bolt, Nut & Washer for tray 50H Sets 2278 ###
###
I JUNCTION BOX ls 1 ###
191 Junction Box complete with 40 each terminal strips. Sets 3 ###
for cable size 2.0 mm2 ###
NEMA 4X, 316SS, dust tight, corrosion resistant, shall used in wet,
outdoor or indoor corrosive environment. All junction box
components shall be as minimum 14 gauge, 316L SS, including
box, hinges, closure clips, hardware and internal backplane. The
###
door/hinges for each junction box complete with neoprene seal.
Breather/Drain and Internal/External Earthing Connection,
Stainless Steel name plate, Insulated earth bus bar shall be
provided for each junction box
###
J Bulk Material ls 1 ###
Cable Gland ###
Cable Gland Brass, Sealing Type, Suitable for Hazardous Area ###
192 1/2" NPT Supermec Pcs 94 ###
193 3/4" NPT Supermec Pcs 3 ###
194 1-1/4" NPT Supermec Pcs 4 ###
###
Termination ###
195 Cable Lug c/w Vinyl Insulated, Pin Type, 100 pcs/pack 1.5 - 2.0 mm2 Pack 3 ###
196 Cable Lug c/w Vinyl Insulated, Pin Type, 100 pcs/pack 2.5 mm2 Pack 2 ###
197 Cable Lug c/w Vinyl Insulated, Fork Type, 100 pcs/pack 4.0 mm2 Pack 2 ###
###
Marker ###
Cable Marker, Critchley K Type, (A~Z,0~9,Symbol (-) Yellow Body
198 Pack 3 ###
Black Marked, Plasticized, 100 pcs/pack
Carrier Strip for Critchley K Type markers, capacity 12 Digits, Black,
199 Pack 3 ###
Semi-Rigid PVC, 100 pcs/pack
Wire Marker, Critchley Circle K Type, (A~Z, 0~9, Symbol (-) Yellow
200 Pack 3 ###
Body Black Marked, Plasticized, 100 pcs/pack
###
Cable Entries (used bottom entries) ###
201 1/2" NPT = 12 each (for Branch & Spare Cable c/w plugs) 12 ###
###
Conduit ###
SUS304, 20mm x 150mm x
202 Name Plate Pcs 53 ###
3t
Equal Angle complete with U-bolt & Nut 1-1/4" NPT = 1 each (for 40mm H x 40mm W x 5mm
203 Pcs 1 ###
Analog Cable) THK
###
###
K SUPPORT ls 1 ###
50mm W x 50mm H x 1/4"
204 Angle Bar, CS, Galvanized (Length = 6m) Pcs 68 ###
THK
100mm W x 50mm H x
205 Channel Bar, CS, Galvanized (Length = 6m) Pcs 40 ###
1/4" THK
Pipe 2". CS, Galvanized. Sch. 40 for Stanchion. Complete with
206 2" Dia x 60" L Set 6 ###
Concrete Foot, Reinforcement and Base Plate
###
Concrete Foot: ###
207 Cable Tray Support c/w Steel Plate Set 24 ###

Sub Total 2,360,431,974.00

CONSTRUCtiON

19 Surge Arrester Schneider ea 1 845,000.00 845,000.00

20 UPS APC SURT2000XLi SKU00006409 ea 1 14,200,000.00 14,200,000.00
21 MCB Schneider Domae ea 1 75,000.00 75,000.00
22 Push Button iluminasi 24V AC/DC ea 24 132,000.00 3,168,000.00
23 Pilot Lamp LED 24V AC/DC ea 10 68,500.00 685,000.00
24 Magnetic Contactor Telemechanique 9 ea 2 375,000.00 750,000.00
25 Thermal Overload Relay Telemechanique ea 2 575,000.00 1,150,000.00
26 Busbar Grounding ea 2 360,000.00 720,000.00
27 Cable Duct 65x65mm Hole ea 4 45,000.00 180,000.00
28 Cable Duct 45x45mm Hole ea 3 32,500.00 97,500.00
29 DIN Rail Schneider 35mm Steel ea 4 75,000.00 300,000.00
30 Legrand Terminal Block Viking 6mm ea 58 14,500.00 841,000.00
31 Legrand End Caps ea 4 5,500.00 22,000.00
32 Legrand Stoper ea 12 15,000.00 180,000.00
33 Cable Ties lot 1 95,000.00 95,000.00
34 Skun ea 1 45,000.00 45,000.00
35 Feruless lot 1 60,000.00 60,000.00
36 Peralatan kerja lot 1 1,000,000.00 1,000,000.00
37 Label Printer Brother PT-E100 ea 1 875,000.00 875,000.00
38 Pita Label Brother TZE-FX631 ea 1 275,000.00 275,000.00
39 Unallocated Safety Fund loot 1 5,000,000.00 5,000,000.00
Sub Total 30,563,500.00

ISOLATED SAFETY BARRIER

40 Pepperl+Fuchs, Isolated Barrier, Digital Input KFD2-SR2-EX1.W ea 16 1,413,750.00 145.00 22,620,000.00

41 Pepperl+Fuchs, Isolated Barrier, Digital Output KCD0-SD-EX1.1245 ea 8 1,901,250.00 195.00 15,210,000.00
42 Pepperl+Fuchs, Isolated Barrier, Analog/HART Input KFD2-STC4-EX1 ea 3 2,583,750.00 265.00 7,751,250.00
43 Pepperl+Fuchs, Surge Protection K-LB-1.30 K-LB-1.30 ea 27 1,296,750.00 133.00 35,012,250.00
44 Pepperl+Fuchs, Surge Protection K-LB-1.30G K-LB-1.30G ea 27 1,326,000.00 136.00 35,802,000.00
Sub Total 116,395,500.00

AUTOMATIC TANK GAUGING

45 Micropilot FMR540 FMR540-661KVJAC4AA* ENDRESS+HAUSER ea 2 69,008,805.71 5,224.18 138,017,611.42

46 Prothermo NMT539 NMT539-B110B0L3AB* ENDRESS+HAUSER ea 2 47,232,284.49 3,575.63 94,464,568.97
47 Promonitor NRF590 NRF590-68B0AA2L4A0* ENDRESS+HAUSER ea 2 31,372,298.31 2,374.98 62,744,596.62
48 Tankvision Tank Scanner NXA820 NXA820-A811D1A111A ENDRESS+HAUSER ea 1 51,552,715.65 3,902.70 51,552,715.65
49 Tankvision Host Link NXA822 NXA822-A111A110A ENDRESS+HAUSER ea 1 44,015,771.24 3,332.13 44,015,771.24
Sub Total 390,795,263.90

CORIOLIS MASS FLOW

CORIOLIS Promass F 200
50 8F2B25-B2BCCDSAAASA+AA ea 1 132,306,484.10 10,016.01 132,306,484.10
Promass F 200, 8F2B25, DN25 1"
Sub Total 132,306,484.10

CONTROL VALVE

51 Samson Globe On-Off Valve Type 3351 3" ea 3 80,600,000.00 5,200.00 241,800,000.00
52 Samson Globe On-Off Valve Type 3351 1" ea 5 43,400,000.00 2,800.00 217,000,000.00
Sub Total 458,800,000.00
ENCLOSURE IP55 AND RACK SERVER
NOBI Enclosure Free Standing SS3000
53 SS3808 ea 1 10,000,000.00 10,000,000.00
IP55, Mild Steel SPCC, Size: 800x2000x800
Sub Total 10,000,000.00
CISCO SWITCH
54 Cisco WS-C2960+24TC-L SKU01813045 ea 1 14,865,400.00 14,865,400.00
Sub Total 14,865,400.00
ENGINEERING / OPERATOR WORKSTATION (CONTROL
ROOM)
55 HP ProLiant ML350eG8 v2 - 898 SKU01114541 ea 1 18,650,000.00 18,650,000.00
56 HP Monitor LED ZR2240w 21.5" SKU01011399 ea 1 2,825,000.00 2,825,000.00
57 APC SURT1000XLi SKU00006492 ea 1 6,775,000.00 6,775,000.00
58 Microsoft Windows 7 Professional SP1, 64bit SKU00811530 ea 1 2,325,000.00 2,325,000.00
Simatic S7 Step7 Prof 2010 SR4/V13
59 6ES7 810-5CC11-0YA5 ea 1 36,054,000.00 36,054,000.00
Combo Include TIA Portal Floating License For 1 User
Simatic S7, Modbus Master V3.1 Single License F.1 Installation R-
60 6ES7 870-1AA01-0YA0 ea 1 14,909,500.00 14,909,500.00
SW and Docu. On CD, HW Dongle, Class A
61 Development Studio 2014 Limited, Intouch Dev/RT 64 Tag 97-1325U ea 1 9,576,887.50 725.00 9,576,887.50
62 Dream Report for Wonderware, 50 Tags, v4.5 DRW-50 ea 1 14,398,355.00 1,090.00 14,398,355.00
63 Development Studio 2014 (Installation Media) 06-7121 ea 1 660,475.00 50.00 660,475.00
Sub Total 106,174,217.50
OPERATOR WORKSTATION (PRODUCTION)
64 HP ProLiant ML350eG8 v2 - 898 SKU01114541 ea 1 18,650,000.00 18,650,000.00
65 HP Monitor LED ZR2240w 21.5" SKU01011399 ea 1 2,825,000.00 2,825,000.00
66 APC SURT1000XLi SKU00006492 ea 1 6,775,000.00 6,775,000.00
67 Microsoft Windows 7 Professional SP1, 64bit SKU00811530 ea 1 2,325,000.00 2,325,000.00
68 Development Studio 2014 Limited, Intouch Dev/RT 64 Tag 97-1325U ea 1 9,576,887.50 725.00 9,576,887.50
Sub Total 40,151,887.50
POWER CABLE AND DATA CABLE
69 Armoured Power Cable for Radar ATG m 405 59,442.75 4.50 24,074,313.75
70 Armoured Power Cable for Valve m 1000 59,442.75 4.50 59,442,750.00
71 Armoured Power Cable Coriolis Mass Flowmeter m 150 59,442.75 4.50 8,916,412.50
72 Armoured Sakura V1 Cable for Radar ATG m 300 85,861.75 6.50 25,758,525.00
73 Armoured HART / Analog Cable for Valve m 360 85,861.75 6.50 30,910,230.00
74 Armoured HART Cable for Coriolis Mass Flowmeter m 150 85,861.75 6.50 12,879,262.50
75 Profibus Cable 22 AWG Shielded m 4 85,000.00 340,000.00
76 Belden UTP Cat5E roll 1 1,350,000.00 1,350,000.00
77 Belden RJ45 Connector Cat5E 50pcs ea 1 125,000.00 125,000.00
Sub Total 163,796,493.75
CABLE TRAY
78 Tray Standard Type U,TU-002, 100x50x3000 (Hot Dip Galvanized) btg 60 264,000.00 15,840,000.00
79 Flange Cover Tray, TUFC-002, (Hot Dip Galvanized) ea 60 174,000.00 10,440,000.00
80 Horizontal Elbow / Bend, HET-002, 100x50 (Hot Dip Galvanized) ea 10 108,000.00 1,080,000.00
Cover Horizontal Elbow / Bend, HETC-002, 100x50 (Hot Dip
81 ea 10 88,000.00 880,000.00
Galvanized)
82 Inside Riser Type R/S, IRT-002, 100x50 (Hot Dip Galvanized) ea 5 82,000.00 410,000.00
83 Cover Inside Riser, IRTC-002, 100x50 (Hot Dip Galvanized) ea 5 44,000.00 220,000.00
84 Outside Riser Type R/S, ORT-002, 100x50 (Hot Dip Galvanized) ea 5 82,000.00 410,000.00
85 Outside Riser Cover, ORTC-002, 100x50 (Hot Dip Galvanized) ea 5 44,000.00 220,000.00
86 Equal Tee / Unequal Tee, HT-002, 100x50 (Hot Dip Galvanized) ea 3 163,000.00 489,000.00
Equal Tee / Unequal Tee Cover, HTC-002, 100x50 (Hot Dip
87 ea 3 145,000.00 435,000.00
Galvanized)
88 Steel Pipe Conduit E - 25 (1 ") btg 84 90,500.00 7,602,000.00
89 Sock (Coupling) E - 25 ea 84 10,370.00 871,080.00
90 Set Screw Connector ea 84 23,200.00 1,948,800.00
Support for Cable Tray, Duct & ladder, W100, (Bracket & Bracket
91 ea 50 48,000.00 2,400,000.00
Mounting)
92 Support for Cable Tray, Duct & ladder, W100, (Hanger Beam) ea 30 17,000.00 510,000.00
Support for Cable Tray, Duct & ladder, W100, (Hot Dip Galvanized
93 btg 15 0.00 0.00
Support Pipe)
94 Bolt And Nut ea 1500 1,000.00 1,500,000.00
Sub Total 45,255,880.00
PEKERJAAN INSTALASI
95 Project Leader visit Pak Edi days 4 6,000,000.00 24,000,000.00
96 Project Manager Visit Pak Haryono days 15 2,500,000.00 37,500,000.00
97 Engineer 1 visit SP days 10 2,000,000.00 20,000,000.00
98 Engineer 2 visit DA days 10 2,000,000.00 20,000,000.00
99 Engineer 3 visit EN days 10 2,000,000.00 20,000,000.00
100 Civil Technician 1 org days 15 500,000.00 7,500,000.00
101 Civil Helper 1 1 org days 15 150,000.00 2,250,000.00
102 Civil Helper 2 2 org days 30 150,000.00 4,500,000.00
103 Electric Technician 1 org days 15 500,000.00 7,500,000.00
104 Electric Helper 2 org days 30 150,000.00 4,500,000.00
105 Transportasi KKP ITB KKP ITB days 30 1,100,000.00 33,000,000.00
106 Unallocated Safety Fund days 1 15,000,000.00 15,000,000.00
Sub Total 195,750,000.00
PEKERJAAN COMMISIONING
107 Project Leader visit Pak Edi days 2 6,000,000.00 12,000,000.00
108 Project Manager Visit Pak Haryono days 4 2,500,000.00 10,000,000.00
109 Engineer 1 visit SP days 4 2,000,000.00 8,000,000.00
110 Engineer 2 visit DA days 4 2,000,000.00 8,000,000.00
111 Engineer 3 visit EN days 4 2,000,000.00 8,000,000.00
112 Civil Technician 1 org days 3 500,000.00 1,500,000.00
113 Civil Helper 1 1 org days 3 150,000.00 450,000.00
114 Civil Helper 2 1 org days 3 150,000.00 450,000.00
115 Electric Technician 1 org days 3 500,000.00 1,500,000.00
116 Electric Helper 2 org days 6 150,000.00 900,000.00
117 Transportasi KKP ITB KKP ITB days 5 1,100,000.00 5,500,000.00
118 Unallocated Safety Fund days 1 15,000,000.00 15,000,000.00
Sub Total 71,300,000.00
Tax & Insurance
119 Custom Clearance All Material Purchase Custom Clearance DHL/Fed Ex ea 1 28,142,839.75 2,130.50 28,142,839.75
120 PPN 10% For All Material Purchase Tax Tax ea 1 652,008,460.07 652,008,460.07
Sub Total 680,151,299.82

TOTAL COST 7,467,285,900.56

COST OF MONEY 0.00

MANAGEMENT FEE 5,000,000.00
TOTAL COST 7,472,285,900.56
GROSS MARGIN PERCENTAGE 17.50%
GROSS MARGIN VALUE 1,585,030,342.54
TOTAL SELLING BY MARGIN 9,057,316,243.11
FEE LAPI (12.5 %) 0.00
PPH 21 (2.5 %) 0.00
PPH 23 (4.5 %) 0.00
TOTAL QUOTE TO CUSTOMER 9,057,316,243.11
TOTAL QUOTE TO CUSTOMER (ROUNDED) 2,577,000,000.00
PPN (10 %) 257,700,000.00
NET MARGIN VALUE -4,895,285,900.56
NET MARGIN PERCENTAGE -189.96%
INFO BUDGET 0.00
 CASH OUT FLOW - PLAN
Mar-15 Apr-15 May-15 Jun-15 Jul-15
Week-1 Week-2 Week-3 Week-4 Week-1 Week-2 Week-3 Week-4 Week-1 Week-2 Week-3 Week-4 Week-5 Week-1 Week-2 Week-3 Week-4 Week-1 Week-2 Week-3 Week-4
1 s/d 7 Mar 8 s/d 14 Mar 15 s/d 21 Mar 22 s/d 28 Mar 29 Mar s/d 4 Apr 5 s/d 11 Apr 12 s/d 18 Apr 19 s/d 25 Apr 26 Apr s/d 2 Mei 3 s/d 9 Mei 10 s/d 16 Mei 17 s/d 23 Mei 24 s/d 30 Mei 31 Mei s/d 6 Jun 7 s/d 13 Jun 14 s/d 20 Jun 21 s/d 27 Jun 28 Jun s/d 4 Jul 5 s/d 11 Jul 12 s/d 18 Jul 19 s/d 25 Jul

101,944,153.85
101,944,153.85
101,944,153.85
101,944,153.85
101,944,153.85
101,944,153.85
101,944,153.85
101,944,153.85
101,944,153.85
101,944,153.85
101,944,153.85
101,944,153.85
101,944,153.85
101,944,153.85
101,944,153.85
101,944,153.85
101,944,153.85
101,944,153.85
101,944,153.85
101,944,153.85
101,944,153.85
101,944,153.85
101,944,153.85
101,944,153.85
101,944,153.85
101,944,153.85
 24,074,313.75
59,442,750.00
8,916,412.50
25,758,525.00
30,910,230.00
12,879,262.50
340,000.00
1,350,000.00
125,000.00

15,840,000.00
10,440,000.00
1,080,000.00

880,000.00
410,000.00
220,000.00
410,000.00
220,000.00
489,000.00

435,000.00
7,602,000.00
871,080.00
1,948,800.00

2,400,000.00
510,000.00

0.00
1,500,000.00

24,000,000.00
37,500,000.00
20,000,000.00
20,000,000.00
20,000,000.00
7,500,000.00
2,250,000.00
4,500,000.00
7,500,000.00
4,500,000.00
33,000,000.00
15,000,000.00

12,000,000.00
10,000,000.00
8,000,000.00
8,000,000.00
8,000,000.00
1,500,000.00
450,000.00
450,000.00
1,500,000.00
900,000.00
5,500,000.00
15,000,000.00

0.00 1,291,655,604.52 ### 815,553,230.77

- - - -
- - - -
 Aug-15
Week-5 Week-1 Week-2 Week-3 Week-4
26 Jul s/d 1 Aug 2 s/d 8 Aug 9 s/d 15 Aug 16 s/d 22 Aug 23 s/d 29 Aug
0.00 0.00

- -
- 5,000,000.00
 FORMULIR PERHITUNGAN TINGKAT KOMPONEN DALAM NEGERI
DOMESTIC CONTENT CALCULATION FORM

NAMA PESERTA /BIDDER NAME : PT. KLARAS PUSAKA NIAGA

TOTAL NILAI PENAWARAN
#REF!
/TOTALQUOTED PRICES :
Komponent Dalam Negeri
DESCRIPTION /DESKRIPSI Butir / Item Penawaran / Quoted Domest
% Komponent Content
Dalam Negeri
(KDN) / Domestic
Nilai Per Item / Content (DL)
% Nilai / Value
Item Value

a b c d=axc
A. Barang / Goods
Materials Terpakai
I. Used Materials - #REF! 100% -
Peralatan
II. Equipment #REF! #REF! 0% #REF!
Sub Total A. #REF! #REF! #REF!
B. Jasa / Service

III. Personil / Konsultan

Personnel / Consulatant - 0.00% 100% -

IV. Alat Kerja / Peralatan

Tools/ Equipment - #REF! 100% -

V. Konstruksi / Fabrikasi
Construction / Fabrication - #REF! 100% -

VI. Jasa Umum

General Service #REF! #REF! 30% #REF!
Sub Total B #REF! #REF! #REF!
TOTAL #REF! #REF! #REF!
b : Nilai per items/ Jumlah Nilai Penawaran x 100%
e : Nilai KDN Penawaran / Jumlah Nilai penawaran x 100%
Catatan Notes:
Personil / Konsultan Rekayasa, Survey Perencanaan, pengawasan, management, tenaga kerja dll.
- Personnel / Consultants Engineering, research design, supervision, management, personnel, etc.
Alat Kerja / Peralatan Sewa Rig, Sewa kendaraan, sewa kapal, sewa pumpa, dll.
- Tools / Equipment Rig rental, vehicle rental, barge, Pump, etc.
Konstruksi / Fabrikasi Konstrukis sipil, mesin, listrik, dll
- Construction / Fabrication Civil, mechanical, electrical construction, etc.
Jasa Umum dll. Pengurusan, Asuransi, sewa rumah, dll
- General Services, etc. Mangement Handling, insurance, housing costs, etc.
- Materials Terpakai Pipa, Semen, Chemical, dll.
Materials Used Pipe, Cement, Chemical, etc
- Peralatan Pompa, Kompressor, Generator, dll.
Equipment Pump, Kompressor, Generator , etc.

Tanda Tangan :
Signature

Materai :
Duty Stamp

Nama & Jabatan Penandatangan : BAMBANG SETIAWAN

DIREKTUR
UNGAN TINGKAT KOMPONEN DALAM NEGERI
IC CONTENT CALCULATION FORM

Komponent Dalam Negeri

Penawaran / Quoted Domestic
Content

#REF!

#REF!
#REF!

#REF!

#REF!

#REF!

#REF!
#REF!
#REF!

: BAMBANG SETIAWAN
 1 USD = IDR 13,209.50 Rate Bank Mandiri 1 Mei 2014
NI SOUND AND
VIBRATION
Item Value 115,000,000.00
Freight 19,814,250.00
C&F 134,814,250.00
Insurance 0.30% 404,442.75
CIF 135,218,692.75
SE-02 -
NDPBM 135,218,692.75

Duty Tax 15% 20,282,803.91

Disbursement Fee 5% 1,014,140.20
VAT 10% 101,414.02
Handling Fee 75,000.00
Transaksi Bank 50,000.00
Sewa Gudang
(25,000/hari) 7.00 175,000.00
Sub Total (IDR) 21,698,358.13
Sub Total (USD) 1,642.63