ENGINEERING & CONSTRUCTION DEPARTMENT

ENGINEERING SECTION
TO : SUKARMAN / I NYOMAN HARI KONTHA
FROM : ACHDIAT SUSILA
CC : M. FUADI ABBAS / ABDUL WAHAB / DADAY SUDRAJAT / I GEDE SUDANA / ACHMAD RIDWAN / IMAM ZUNAIDHI / NURHADI / MARTONO ARI WIBOWO / HARYO BIMO BAYU AJI /
ENDANG KUSWARA
BREADOWN COST ESTIMATE
PROJECT TITLE INSTALL TWO PHASE SEPARATOR AT BADAK SOUTH SATELLITE
PROJECT NO AFA - 15026 CURRENCY Rp. / USD Rp 9,200.00
AREA BADAK SOUTH SATELLITE PLANT DATE 08-Mar-06
COST CENTER AFE-056909 REVISION 0 Vico Indonesia
UNIT COST TOTAL
ITEM DESCRIPTION UNIT QTY TOTAL
TANGIBLES INTANGIBLES TANGIBLES INTANGIBLES
1 ENGINEERING COST
PRE-ELIMINARY ENGINEERING & ENGINEERING DESIGN HOURS 70 - 13.04 - 913.04 913.04
COST ESTIMATE & REVIEW QUOTATION HOURS 50 - 8.80 - 440.22 440.22
ENGINEERING DOCUMENT & DRAWINGS
- PLOT PLANS ( 00 ) SHEET 2 - 342.39 - 684.78 684.78
- P & I DIAGRAM ( 10 ) SHEET 20 - 342.39 - 6,847.83 6,847.83
- CIVIL WORKS DRAWING ( 20 ) SHEET 4 - 293.48 - 1,173.91 1,173.91
- PIPING PLAN DRAWING ( 50 ) SHEET 20 - 293.48 - 5,869.57 5,869.57
- ISOMETRIC DRAWING ( 51 ) SHEET 16 - 53.80 - 860.87 860.87
- VESSEL DRAWING ( 53 ) SHEET 6 - 293.48 - 1,760.87 1,760.87
- LINE SCHEDULE DRAWING ( 55 ) SHEET 1 - 234.78 - 234.78 234.78
- TIE-IN SCHEDULE DRAWING ( 56 ) SHEET 1 - 244.57 - 244.57 244.57
- ELECTRICAL CABLING LAY-OUT ( 60 ) SHEET 6 - 185.87 - 1,115.22 1,115.22
- ELECTRICAL VENDOR DRAWING ( 61 ) SHEET 0 - 117.39 - - -
- ELECTRICAL SINGLE LINE DIAGRAM DRAWING ( 62 ) SHEET 2 225.00 - 450.00 450.00
- ELECTRICAL SCHEMATIC DRAWING ( 63 ) SHEET 4 - 225.00 - 900.00 900.00
- ELECTRICAL CONNECTION DRAWING ( 64 ) SHEET 24 - 185.87 - 4,460.87 4,460.87
- ELECTRICAL ARRANGEMENT DRAWING ( 65 ) SHEET 0 - 136.96 - - -
- ELECTRICAL MISCELLANEOUS DETAIL DRAWING ( 66 ) SHEET 3 - 166.30 - 498.91 498.91
- ELECTRICAL CABLE SCHEDULE DRAWING ( 67 ) SHEET 2 - 166.30 - 332.61 332.61
- INSTRUMENT LAY-OUTS DRAWING ( 70 ) SHEET 9 - 205.43 - 1,848.91 1,848.91
- HOOK-UP DIAGRAM DRAWING ( 74 ) SHEET 3 - 102.72 - 308.15 308.15
SWP HOURS 70 - 8.80 - 616.30 616.30
MATERIAL SOURCHING HOURS 100 - 8.80 - 880.43 880.43
COMMISSIONING HOURS 40 - 8.80 - 352.17 352.17
AS-BUILT DRAWINGS
- PLOT PLANS ( 00 ) SHEET 2 - 58.70 - 117.39 117.39
- P & I DIAGRAM ( 10 ) SHEET 20 - 58.70 - 1,173.91 1,173.91
- CIVIL WORKS DRAWING ( 20 ) SHEET 4 - 48.91 - 195.65 195.65
- PIPING PLAN DRAWING ( 50 ) SHEET 20 - 58.70 - 1,173.91 1,173.91
- ISOMETRIC DRAWING ( 51 ) SHEET 16 - 19.57 - 313.04 313.04
- VESSEL DRAWING ( 53 ) SHEET 6 - 58.70 - 352.17 352.17
- LINE SCHEDULE DRAWING ( 55 ) SHEET 1 - 58.70 - 58.70 58.70
- TIE-IN SCHEDULE DRAWING ( 56 ) SHEET 1 - 58.70 - 58.70 58.70
- ELECTRICAL CABLING LAY-OUT ( 60 ) SHEET 6 - 58.70 - 352.17 352.17
- ELECTRICAL VENDOR DRAWING ( 61 ) SHEET 0 - 58.70 - - -
- ELECTRICAL SINGLE LINE DIAGRAM DRAWING ( 62 ) SHEET 2 58.70 - 117.39 117.39
- ELECTRICAL SCHEMATIC DRAWING ( 63 ) SHEET 4 - 58.70 - 234.78 234.78
- ELECTRICAL CONNECTION DRAWING ( 64 ) SHEET 24 - 58.70 - 1,408.70 1,408.70
- ELECTRICAL ARRANGEMENT DRAWING ( 65 ) SHEET 0 - 58.70 - - -
- ELECTRICAL MISCELLANEOUS DETAIL DRAWING ( 66 ) SHEET 3 - 39.13 - 117.39 117.39
- ELECTRICAL CABLE SCHEDULE DRAWING ( 67 ) SHEET 2 - 58.70 - 117.39 117.39
- INSTRUMENT LAY-OUTS DRAWING ( 70 ) SHEET 9 - 58.70 - 528.26 528.26
- HOOK-UP DIAGRAM DRAWING ( 74 ) SHEET 4 - 19.57 - 78.26 78.26
ADMINISTRATION HOURS 40 - 8.80 - 352.17 352.17

SUB TOTAL ENGINEERING COST (US $) 37,544.02

2 MATERIAL COST
PIPING'S MATERIAL
FOR DEMOLISH EX V-0600 C/W ACCESSORIES
1 - BLIND FLANGE, 12" - 150# RF. BORE ASTM A.105 EA 2 57.71 - 115.42 - 115.42
2 - BLIND FLANGE, 8" - 150# RF. BORE ASTM A.105 EA 1 44.95 - 44.95 - 44.95
3 - BLIND FLANGE, 4" - 150# RF. BORE ASTM A.105 EA 5 32.86 - 164.30 - 164.30
4 - BLIND FLANGE, 2" - 150# RF. BORE ASTM A.105 EA 5 19.25 - 96.25 - 96.25
5 - GASKET, 12" - 150 # RF. SPWD. FLEX CGI. EQUIV. 1/8" THK EA 2 17.65 - 35.30 - 35.30
6 - GASKET, 8" - 150 # RF. SPWD. FLEX CGI. EQUIV. 1/8" THK EA 1 16.78 - 16.78 - 16.78
7 - GASKET, 4" - 150 # RF. SPWD. FLEX CGI. EQUIV. 1/8" THK EA 4 6.60 - 26.40 - 26.40
8 - GASKET, 2" - 150 # RF. SPWD. FLEX CGI. EQUIV. 1/8" THK EA 5 3.67 - 18.35 - 18.35
9 - STUD BOLT & NUTS, 7/8" x 5" LG. CD. PL ASTM A.193 B7 / A.194 2H EA 24 2.35 - 56.40 - 56.40
10 - STUD BOLT & NUTS, 3/4" x 4-1/2" LG. CD. PL ASTM A.193 B7 / A.194 2H EA 8 1.98 - 15.84 - 15.84
11 - STUD BOLT & NUTS, 5/8" x 4" LG. CD. PL ASTM A.193 B7 / A.194 2H EA 8 1.48 - 11.84 - 11.84
12 - STUD BOLT & NUTS, 5/8" x 3-1/2" LG. CD. PL ASTM A.193 B7 / A.194 2H EA 20 1.00 - 20.00 - 20.00
FOR DEMOLISH LCV-4691 EX V-4690 C/W SPOOL
1 - BLIND FLANGE, 4" - 150# RF. BORE ASTM A.105 EA 2 32.86 - 65.72 - 65.72
2 - GASKET, 4" - 150 # RF. SPWD. FLEX CGI. EQUIV. 1/8" THK EA 2 6.60 - 13.20 - 13.20
3 - STUD BOLT & NUTS, 5/8" x 4" LG. CD. PL ASTM A.193 B7 / A.194 2H EA 16 1.48 - 23.68 - 23.68
FOR DEMOLISH EX SLOT-20
1 - BLIND FLANGE, 4" - 900# RF. BORE ASTM A.105 EA 1 66.72 - 66.72 - 66.72
2 - BLIND FLANGE, 2" - 300# RF. BORE ASTM A.105 EA 1 30.91 - 30.91 - 30.91
3 - GASKET, 4" - 900 # RF. SPWD. FLEX CGI. EQUIV. 1/8" THK EA 1 4.75 - 4.75 - 4.75
4 - GASKET, 2" - 300 # RF. SPWD. FLEX CGI. EQUIV. 1/8" THK EA 1 6.47 - 6.47 - 6.47
 ENGINEERING & CONSTRUCTION DEPARTMENT
ENGINEERING SECTION
TO : SUKARMAN / I NYOMAN HARI KONTHA
FROM : ACHDIAT SUSILA
CC : M. FUADI ABBAS / ABDUL WAHAB / DADAY SUDRAJAT / I GEDE SUDANA / ACHMAD RIDWAN / IMAM ZUNAIDHI / NURHADI / MARTONO ARI WIBOWO / HARYO BIMO BAYU AJI /
ENDANG KUSWARA
BREADOWN COST ESTIMATE
PROJECT TITLE INSTALL TWO PHASE SEPARATOR AT BADAK SOUTH SATELLITE
PROJECT NO AFA - 15026 CURRENCY Rp. / USD Rp 9,200.00
AREA BADAK SOUTH SATELLITE PLANT DATE 08-Mar-06
COST CENTER AFE-056909 REVISION 0 Vico Indonesia
UNIT COST TOTAL
ITEM DESCRIPTION UNIT QTY TOTAL
TANGIBLES INTANGIBLES TANGIBLES INTANGIBLES
5 - STUD BOLT & NUTS, 1-1/8" x 7" LG. CD. PL ASTM A.193 B7 / A.194 2H EA 8 9.48 - 75.84 - 75.84
6 - STUD BOLT & NUTS, 5/8" x 3-1/2" LG. CD. PL ASTM A.193 B7 / A.194 2H EA 8 1.00 - 8.00 - 8.00
 ENGINEERING & CONSTRUCTION DEPARTMENT
ENGINEERING SECTION
TO : SUKARMAN / I NYOMAN HARI KONTHA
FROM : ACHDIAT SUSILA
CC : M. FUADI ABBAS / ABDUL WAHAB / DADAY SUDRAJAT / I GEDE SUDANA / ACHMAD RIDWAN / IMAM ZUNAIDHI / NURHADI / MARTONO ARI WIBOWO / HARYO BIMO BAYU AJI /
ENDANG KUSWARA
BREADOWN COST ESTIMATE
PROJECT TITLE INSTALL TWO PHASE SEPARATOR AT BADAK SOUTH SATELLITE
PROJECT NO AFA - 15026 CURRENCY Rp. / USD Rp 9,200.00
AREA BADAK SOUTH SATELLITE PLANT DATE 08-Mar-06
COST CENTER AFE-056909 REVISION 0 Vico Indonesia
UNIT COST TOTAL
ITEM DESCRIPTION UNIT QTY TOTAL
TANGIBLES INTANGIBLES TANGIBLES INTANGIBLES
FOR LINE INLET V-1180
1 - PIPE, 12" SCH.40 SMLS ASTM A.106 GR.B OR API 5L GR.B BE JTN 6 495.00 - 2,970.00 - 2,970.00
2 - PIPE, 6" SCH.40 SMLS ASTM A.106 GR.B OR API 5L GR.B BE JTN 1 275.00 - 275.00 - 275.00
3 - ELBOW, 12" - 90 DEG LR - BW SCH.40 ASTM A.234 GR.WPB EA 2 221.26 - 442.52 - 442.52
4 - ELBOW, 6" - 90 DEG LR - BW SCH.40 ASTM A.234 GR.WPB EA 4 24.47 - 97.88 - 97.88
5 - WELDOLET, 12" - 14" x 6" - 3000# CS SCH.40 ASTM A.234 EA 2 61.00 - 122.00 - 122.00
6 - FLANGE, 12" - 150# RF. WN. SCH.40 BORE ASTM A.105 EA 2 190.43 - 380.86 - 380.86
7 - FLANGE, 6" - 300# RF. WN. SCH.40 BORE ASTM A.105 EA 2 62.97 - 125.94 - 125.94
8 - BLIND FLANGE, 12" - 150# RF. BORE ASTM A.105 EA 1 57.71 - 57.71 - 57.71
9 - GASKET, 12" - 150 # RF. SPWD. FLEX CGI. EQUIV. 1/8" THK EA 2 17.65 - 35.30 - 35.30
10 - GASKET, 6" - 300 # RF. SPWD. FLEX CGI. EQUIV. 1/8" THK EA 2 2.53 - 5.06 - 5.06
11 - STUD BOLT & NUTS, 7/8" x 5" LG. CD. PL ASTM A.193 B7 / A.194 2H EA 24 2.35 - 56.40 - 56.40
12 - STUD BOLT & NUTS, 3/4" x 5" LG. CD. PL ASTM A.193 B7 / A.194 2H EA 24 3.00 - 72.00 - 72.00
13 - SOCKOLET, 14" - 12" x 3/4" - 3000# SW ASTM A.105 EA 1 4.28 - 4.28 - 4.28
14 - PIPE, NIPPLE PBE 3/4" SCH.160 x 3" LG SMLS ASTM A.106 GR.B EA 1 6.24 - 6.24 - 6.24
15 - VALVE, BALL 3/4" - ( NPT-F x SW ) FP - FLOATING BALL V.2018 EA 1 59.00 - 59.00 - 59.00
16 - PLUG, HEX. HEAD 3/4" - 3000# SCR'D ASTM A.105 EA 1 2.00 - 2.00 - 2.00
FOR LINE OUTLET V-1180
1 - PIPE, 12" SCH.40 SMLS ASTM A.106 GR.B OR API 5L GR.B BE JTN 4 495.00 - 1,980.00 - 1,980.00
2 - ELBOW, 12" - 90 DEG LR - BW SCH.40 ASTM A.234 GR.WPB EA 3 221.26 - 663.78 - 663.78
3 - FLANGE, 12" - 150# RF. WN. SCH.40 BORE ASTM A.105 EA 3 190.43 - 571.29 - 571.29
4 - GASKET, 12" - 150 # RF. SPWD. FLEX CGI. EQUIV. 1/8" THK EA 3 17.65 - 52.95 - 52.95
5 - STUD BOLT & NUTS, 7/8" x 5" LG. CD. PL ASTM A.193 B7 / A.194 2H EA 36 2.35 - 84.60 - 84.60
6 - VALVE, BALL 12" - 150 # RF. FP. TM. S&B SIP V.2132 EA 1 7,253.25 - 7,253.25 - 7,253.25
7 - REINFORCED PAD, 20" x 12" EA 1 900.00 - 900.00 - 900.00
8 - SOCKOLET, 14" - 12" x 3/4" - 3000# SW ASTM A.105 EA 1 4.28 - 4.28 - 4.28
9 - PIPE, NIPPLE PBE 3/4" SCH.160 x 3" LG SMLS ASTM A.106 GR.B EA 1 6.24 - 6.24 - 6.24
10 - VALVE, BALL 3/4" - ( NPT-F x SW ) FP - FLOATING BALL V.2018 EA 1 59.00 - 59.00 - 59.00
11 - PLUG, HEX. HEAD 3/4" - 3000# SCR'D ASTM A.105 EA 1 2.00 - 2.00 - 2.00
FOR LINE PSV-1181
1 - PIPE, 8" SCH.40 SMLS ASTM A.106 GR.B OR API 5L GR.B BE JTN 1 203.82 - 203.82 - 203.82
2 - PIPE, 6" SCH.40 SMLS ASTM A.106 GR.B OR API 5L GR.B BE JTN 4 275.00 - 1,100.00 - 1,100.00
3 - PIPE, 2" SCH.40 SMLS ASTM A.106 GR.B OR API 5L GR.B BE MTR 2 - - - - Ex-Used
4 - ELBOW, 8" - 90 DEG LR - BW SCH.40 ASTM A.234 GR.WPB EA 1 55.41 - 55.41 - 55.41
5 - ELBOW, 6" - 90 DEG LR - BW SCH.40 ASTM A.234 GR.WPB EA 1 24.47 - 24.47 - 24.47
6 - ELBOW, 6" - 45 DEG LR - BW SCH.40 ASTM A.234 GR.WPB EA 1 20.98 - 20.98 - 20.98
7 - ELBOW, 2" - 90 DEG LR - BW SCH.40 ASTM A.234 GR.WPB EA 1 3.01 - 3.01 - 3.01
8 - REDUCER, CONC 8" x 4" BW SCH.40 ASTM A.234 GR.WPB EA 1 51.00 - 51.00 - 51.00
9 - WELDOLET, 6" - 8" x 2" - 3000# CS SCH.40 ASTM A.234 EA 2 35.92 - 71.84 - 71.84
10 - TEE, EQUAL 4" BW SCH.40 ASTM A.234 GR.WPB EA 1 23.00 - 23.00 - 23.00
11 - FLANGE, 8" - 150# RF. WN. SCH.40 BORE ASTM A.105 EA 1 52.68 - 52.68 - 52.68
12 - FLANGE, 6" - 150# RF. WN. SCH.40 BORE ASTM A.105 EA 2 39.13 - 78.26 - 78.26
13 - FLANGE, 4" - 150# RF. WN. SCH.40 BORE ASTM A.105 EA 2 37.32 - 74.64 - 74.64
14 - FLANGE, 2" - 150# RF. WN. SCH.40 BORE ASTM A.105 EA 2 18.50 - 37.00 - 37.00
15 - GASKET, 8" - 150 # RF. SPWD. FLEX CGI. EQUIV. 1/8" THK EA 3 9.53 - 28.59 - 28.59
16 - GASKET, 6" - 150 # RF. SPWD. FLEX CGI. EQUIV. 1/8" THK EA 4 3.22 - 12.88 - 12.88
17 - GASKET, 4" - 150 # RF. SPWD. FLEX CGI. EQUIV. 1/8" THK EA 2 6.60 - 13.20 - 13.20
18 - GASKET, 2" - 150 # RF. SPWD. FLEX CGI. EQUIV. 1/8" THK EA 2 2.03 - 4.06 - 4.06
19 - STUD BOLT & NUTS, 3/4" x 4-1/2" LG. CD. PL ASTM A.193 B7 / A.194 2H EA 8 2.00 - 16.00 - 16.00
20 - STUD BOLT & NUTS, 3/4" x 6-1/2" LG. CD. PL ASTM A.193 B7 / A.194 2H EA 8 3.00 - 24.00 - 24.00
21 - STUD BOLT & NUTS, 3/4" x 4" LG. CD. PL ASTM A.193 B7 / A.194 2H EA 16 2.00 - 32.00 - 32.00
22 - STUD BOLT & NUTS, 3/4" x 6" LG. CD. PL ASTM A.193 B7 / A.194 2H EA 8 3.00 - 24.00 - 24.00
23 - STUD BOLT & NUTS, 5/8" x 4" LG. CD. PL ASTM A.193 B7 / A.194 2H EA 16 1.98 - 31.68 - 31.68
24 - STUD BOLT & NUTS, 5/8" x 3-1/2" LG. CD. PL ASTM A.193 B7 / A.194 2H EA 8 1.00 - 8.00 - 8.00
25 - VALVE, BALL 8" - 150 # RF. FP. TM. S&B SIP V.2132 EA 1 3,937.88 - 3,937.88 - 3,937.88
26 - VALVE, BALL 6" - 150 # RF. FP. TM. S&B SIP V.2111 EA 1 2,445.00 - 2,445.00 - 2,445.00
27 - VALVE, BALL 4" - 150 # RF. FP. TM. S&B SIP V.2111 EA 1 617.12 - 617.12 - 617.12
28 - VALVE, BALL 2" - 150 # RF. FP. TM. S&B SIP V.2111 EA 1 280.00 - 280.00 - 280.00
29 - DRIP RING, 8" - 150 # RF. x 3/4" THR'D EA 1 104.90 - 104.90 - 104.90
30 - DRIP RING, 8" - 150 # RF. x 3/4" THR'D EA 1 102.66 - 102.66 - 102.66
31 - PIPE, NIPPLE PBE 3/4" SCH.160 x 3" LG SMLS ASTM A.106 GR.B EA 2 6.24 - 12.48 - 12.48
32 - VALVE, BALL 3/4" - ( NPT-F x SW ) FP - FLOATING BALL V.2018 EA 2 59.00 - 118.00 - 118.00
33 - PLUG, HEX. HEAD 3/4" - 3000# SCR'D ASTM A.105 EA 2 2.00 - 4.00 - 4.00
34 - PSV-1181, 8" - 150 # RF. x 6" - 150 # RF. ( BY INSTRUMENT ) EA 1 - - - - Ex-Used
FOR LINE SUCTION P-1190 A/B
1 - PIPE, 4" SCH.40 SMLS ASTM A.106 GR.B OR API 5L GR.B BE JTN 2 83.11 - 166.22 - 166.22
2 - ELBOW, 4" - 90 DEG LR - BW SCH.40 ASTM A.234 GR.WPB EA 1 10.84 - 10.84 - 10.84
3 - REDUCER, CONC 4" x 2" BW SCH.40 ASTM A.234 GR.WPB EA 1 15.00 - 15.00 - 15.00
4 - REDUCER, ECC 4" x 2-1/2" BW SCH.40 ASTM A.234 GR.WPB EA 2 7.80 - 15.60 - 15.60
5 - TEE, EQUAL 4" BW SCH.40 ASTM A.234 GR.WPB EA 2 23.00 - 46.00 - 46.00
6 - FLANGE, 4" - 150# RF. WN. SCH.40 BORE ASTM A.105 EA 5 37.32 - 186.60 - 186.60
7 - FLANGE, 2-1/2" - 150# RF. WN. SCH.40 BORE ASTM A.105 EA 2 6.44 - 12.88 - 12.88
 ENGINEERING & CONSTRUCTION DEPARTMENT
ENGINEERING SECTION
TO : SUKARMAN / I NYOMAN HARI KONTHA
FROM : ACHDIAT SUSILA
CC : M. FUADI ABBAS / ABDUL WAHAB / DADAY SUDRAJAT / I GEDE SUDANA / ACHMAD RIDWAN / IMAM ZUNAIDHI / NURHADI / MARTONO ARI WIBOWO / HARYO BIMO BAYU AJI /
ENDANG KUSWARA
BREADOWN COST ESTIMATE
PROJECT TITLE INSTALL TWO PHASE SEPARATOR AT BADAK SOUTH SATELLITE
PROJECT NO AFA - 15026 CURRENCY Rp. / USD Rp 9,200.00
AREA BADAK SOUTH SATELLITE PLANT DATE 08-Mar-06
COST CENTER AFE-056909 REVISION 0 Vico Indonesia
UNIT COST TOTAL
ITEM DESCRIPTION UNIT QTY TOTAL
TANGIBLES INTANGIBLES TANGIBLES INTANGIBLES
8 - FLANGE, 2" - 300# RF. WN. SCH.40 BORE ASTM A.105 EA 1 26.79 - 26.79 - 26.79
9 - BLIND FLANGE, 4" - 150# RF. BORE ASTM A.105 EA 1 32.86 - 32.86 - 32.86
10 - GASKET, 4" - 150 # RF. SPWD. FLEX CGI. EQUIV. 1/8" THK EA 7 6.60 - 46.20 - 46.20
11 - GASKET, 2-1/2" - 150 # RF. SPWD. FLEX CGI. EQUIV. 1/8" THK EA 2 4.00 - 8.00 - 8.00
12 - GASKET, 2" - 300 # RF. SPWD. FLEX CGI. EQUIV. 1/8" THK EA 1 2.57 - 2.57 - 2.57
13 - STUD BOLT & NUTS, 5/8" x 4" LG. CD. PL ASTM A.193 B7 / A.194 2H EA 56 1.98 - 110.88 - 110.88
14 - STUD BOLT & NUTS, 5/8" x 3-1/2" LG. CD. PL ASTM A.193 B7 / A.194 2H EA 16 1.00 - 16.00 - 16.00
15 - VALVE, BALL 4" - 150 # RF. FP. TM. S&B SIP V.2111 EA 2 617.12 - 1,234.24 - 1,234.24
16 - STRAINER, 4" - 150 # RF. Y-TYPE EA 2 210.00 - 420.00 - 420.00
17 - PIPE, NIPPLE TBE 1/2" SCH.160 x 3" LG SMLS ASTM A.106 GR.B EA 2 2.50 - 5.00 - 5.00
18 - VALVE, BALL 1/2" - ( NPT-F x END ) FP - FLOATING BALL V.2019 EA 2 59.00 - 118.00 - 118.00
19 - PLUG, HEX. HEAD 1/2" - 3000# SCR'D ASTM A.105 EA 2 0.44 - 0.88 - 0.88
20 - SOCKOLET, 5" - 3" x 3/4" - 3000# SW ASTM A.105 EA 2 4.28 - 8.56 - 8.56
21 - PIPE, NIPPLE PBE 3/4" SCH.160 x 3" LG SMLS ASTM A.106 GR.B EA 2 6.24 - 12.48 - 12.48
22 - VALVE, BALL 3/4" - ( NPT-F x SW ) FP - FLOATING BALL V.2018 EA 2 59.00 - 118.00 - 118.00
23 - PLUG, HEX. HEAD 3/4" - 3000# SCR'D ASTM A.105 EA 2 2.00 - 4.00 - 4.00
FOR LINE DISCHARGE P-1190 A/B
1 - PIPE, 4" SCH.40 SMLS ASTM A.106 GR.B OR API 5L GR.B BE JTN 6 83.11 - 498.66 - 498.66
2 - PIPE, 3" SCH.40 SMLS ASTM A.106 GR.B OR API 5L GR.B BE MTR 2 - - - - Ex-Used
3 - ELBOW, 4" - 90 DEG LR - BW SCH.40 ASTM A.234 GR.WPB EA 8 10.84 - 86.72 - 86.72
4 - ELBOW, 3" - 90 DEG LR - BW SCH.40 ASTM A.234 GR.WPB EA 2 - - - - Ex-Used
5 - REDUCER, CONC 4" x 2" BW SCH.40 ASTM A.234 GR.WPB EA 2 15.00 - 30.00 - 30.00
6 - REDUCER, CONC 4" x 3" BW SCH.40 ASTM A.234 GR.WPB EA 2 53.48 - 106.96 - 106.96
7 - TEE, EQUAL 4" BW SCH.40 ASTM A.234 GR.WPB EA 3 23.00 - 69.00 - 69.00
8 - TEE, REDUCER 4" x 3" BW SCH.40 ASTM A.234 GR.WPB EA 2 17.02 - 34.04 - 34.04
9 - FLANGE, 4" - 150# RF. WN. SCH.40 BORE ASTM A.105 EA 10 37.32 - 373.20 - 373.20
10 - FLANGE, 3" - 150# RF. WN. SCH.40 BORE ASTM A.105 EA 4 12.64 - 50.56 - 50.56
11 - FLANGE, 2" - 150# RF. WN. SCH.40 BORE ASTM A.105 EA 2 18.00 - 36.00 - 36.00
12 - BLIND FLANGE, 4" - 150# RF. BORE ASTM A.105 EA 2 32.86 - 65.72 - 65.72
13 - GASKET, 4" - 150 # RF. SPWD. FLEX CGI. EQUIV. 1/8" THK EA 12 6.60 - 79.20 - 79.20
14 - GASKET, 3" - 150 # RF. SPWD. FLEX CGI. EQUIV. 1/8" THK EA 4 3.55 - 14.20 - 14.20
15 - GASKET, 2" - 300 # RF. SPWD. FLEX CGI. EQUIV. 1/8" THK EA 2 3.67 - 7.34 - 7.34
16 - STUD BOLT & NUTS, 5/8" x 4" LG. CD. PL ASTM A.193 B7 / A.194 2H EA 112 1.98 - 221.76 - 221.76
17 - STUD BOLT & NUTS, 5/8" x 3-1/2" LG. CD. PL ASTM A.193 B7 / A.194 2H EA 8 1.00 - 8.00 - 8.00
18 - VALVE, BALL 4" - 150 # RF. FP. TM. S&B SIP V.2111 EA 4 513.70 - 2,054.80 - 2,054.80
19 - VALVE, BALL 3" - 150 # RF. FP. TM. S&B SIP V.2111 EA 1 580.32 - 580.32 - 580.32
20 - VALVE, CHECK 4" - 150 # RF. SWING TYPE V.5131 EA 2 444.67 - 889.34 - 889.34
21 - SOCKOLET, 5" - 3" x 3/4" - 3000# SW ASTM A.105 EA 3 4.28 - 12.84 - 12.84
22 - PIPE, NIPPLE PBE 3/4" SCH.160 x 3" LG SMLS ASTM A.106 GR.B EA 3 6.24 - 18.72 - 18.72
23 - VALVE, BALL 3/4" - ( NPT-F x SW ) FP - FLOATING BALL V.2018 EA 3 59.00 - 177.00 - 177.00
24 - PLUG, HEX. HEAD 3/4" - 3000# SCR'D ASTM A.105 EA 3 2.00 - 6.00 - 6.00
35 - LCV-1181, 3" - 150 # RF. ( BY INSTRUMENT ) EA 1 - - - - Ex-Used
FOR LINE RECYCLE
1 - PIPE, 4" SCH.40 SMLS ASTM A.106 GR.B OR API 5L GR.B BE JTN 2 83.11 - 166.22 - 166.22
2 - PIPE, 2" SCH.40 SMLS ASTM A.106 GR.B OR API 5L GR.B BE JTN 1 30.31 - 30.31 - Ex-Used
3 - ELBOW, 4" - 90 DEG LR - BW SCH.40 ASTM A.234 GR.WPB EA 3 10.84 - 32.52 - 32.52
4 - ELBOW, 2" - 90 DEG LR - BW SCH.40 ASTM A.234 GR.WPB EA 2 3.01 - 6.02 - 6.02
5 - REDUCER, CONC 4" x 3" BW SCH.40 ASTM A.234 GR.WPB EA 2 23.04 - 46.08 - 46.08
6 - TEE, EQUAL 4" BW SCH.40 ASTM A.234 GR.WPB EA 2 23.00 - 46.00 - 46.00
7 - TEE, REDUCER 4" x 2" BW SCH.40 ASTM A.234 GR.WPB EA 2 20.11 - 40.22 - 40.22
8 - FLANGE, 4" - 150# RF. WN. SCH.40 BORE ASTM A.105 EA 4 37.32 - 149.28 - 149.28
9 - FLANGE, 3" - 150# RF. WN. SCH.40 BORE ASTM A.105 EA 2 12.64 - 25.28 - 25.28
10 - FLANGE, 2" - 150# RF. WN. SCH.40 BORE ASTM A.105 EA 2 26.79 - 53.58 - 53.58
11 - ORIFICE FLANGE, 4" - 150# RF. BORE ASTM A.105 C/W ACCESSORIES SET 1 0.01 - 0.01 - 0.01
12 - ORIFICE PLATE, 4" - 150# RF. ( SIZE : OD - 6,875", ID - 1,736" ) EA 1 - - - - -
13 - STUD BOLT & NUTS, 5/8" x 5" LG. CD. PL ASTM A.193 B7 / A.194 2H EA 8 2.00 - 16.00 - 16.00
14 - PIPE, NIPPLE TBE 1/2" SCH.160 x 6" LG SMLS ASTM A.106 GR.B EA 1 10.40 - 10.40 - 10.40
15 - PIPE, NIPPLE TBE 1/2" SCH.160 x 3" LG SMLS ASTM A.106 GR.B EA 1 2.50 - 2.50 - 2.50
16 - VALVE, BALL 1/2" - ( NPT-F x END ) FP - FLOATING BALL V.2019 EA 2 59.00 - 118.00 - 118.00
17 - PLUG, HEX. HEAD 1/2" - 3000# SCR'D ASTM A.105 EA 2 0.44 - 0.88 - 0.88
18 - GASKET, 4" - 150 # RF. SPWD. FLEX CGI. EQUIV. 1/8" THK EA 6 6.60 - 39.60 - 39.60
19 - GASKET, 3" - 150 # RF. SPWD. FLEX CGI. EQUIV. 1/8" THK EA 2 3.55 - 7.10 - 7.10
20 - GASKET, 2" - 300 # RF. SPWD. FLEX CGI. EQUIV. 1/8" THK EA 2 2.03 - 4.06 - 4.06
21 - STUD BOLT & NUTS, 5/8" x 4" LG. CD. PL ASTM A.193 B7 / A.194 2H EA 40 2.00 - 80.00 - 80.00
22 - STUD BOLT & NUTS, 5/8" x 3-1/2" LG. CD. PL ASTM A.193 B7 / A.194 2H EA 8 1.00 - 8.00 - 8.00
23 - VALVE, BALL 4" - 150 # RF. FP. TM. S&B SIP V.2111 EA 2 617.12 - 1,234.24 - 1,234.24
24 - VALVE, BALL 2" - 150 # RF. FP. TM. S&B SIP V.2111 EA 1 280.00 - 280.00 - 280.00
25 - SOCKOLET, 5" - 3" x 3/4" - 3000# SW ASTM A.105 EA 2 5.26 - 10.52 - 10.52
26 - PIPE, NIPPLE PBE 3/4" SCH.160 x 3" LG SMLS ASTM A.106 GR.B EA 2 6.24 - 12.48 - 12.48
27 - VALVE, BALL 3/4" - ( NPT-F x SW ) FP - FLOATING BALL V.2018 EA 2 59.00 - 118.00 - 118.00
28 - PLUG, HEX. HEAD 3/4" - 3000# SCR'D ASTM A.105 EA 2 2.00 - 4.00 - 4.00
29 - FCV-1181, 3" - 150 # RF. ( BY INSTRUMENT ) EA 1 - - - - -
 ENGINEERING & CONSTRUCTION DEPARTMENT
ENGINEERING SECTION
TO : SUKARMAN / I NYOMAN HARI KONTHA
FROM : ACHDIAT SUSILA
CC : M. FUADI ABBAS / ABDUL WAHAB / DADAY SUDRAJAT / I GEDE SUDANA / ACHMAD RIDWAN / IMAM ZUNAIDHI / NURHADI / MARTONO ARI WIBOWO / HARYO BIMO BAYU AJI /
ENDANG KUSWARA
BREADOWN COST ESTIMATE
PROJECT TITLE INSTALL TWO PHASE SEPARATOR AT BADAK SOUTH SATELLITE
PROJECT NO AFA - 15026 CURRENCY Rp. / USD Rp 9,200.00
AREA BADAK SOUTH SATELLITE PLANT DATE 08-Mar-06
COST CENTER AFE-056909 REVISION 0 Vico Indonesia
UNIT COST TOTAL
ITEM DESCRIPTION UNIT QTY TOTAL
TANGIBLES INTANGIBLES TANGIBLES INTANGIBLES
FOR LINE DRAIN FROM V-1180 TO SUMP PIT
1 - PIPE, 4" SCH.40 SMLS ASTM A.106 GR.B OR API 5L GR.B BE JTN 1 83.28 - 83.28 - 83.28
2 - ELBOW, 4" - 90 DEG LR - BW SCH.40 ASTM A.234 GR.WPB EA 3 10.89 - 32.67 - 32.67
3 - FLANGE, 4" - 150# RF. WN. SCH.40 BORE ASTM A.105 EA 1 37.32 - 37.32 - 37.32
4 - GASKET, 4" - 150 # RF. SPWD. FLEX CGI. EQUIV. 1/8" THK EA 1 6.60 - 6.60 - 6.60
5 - STUD BOLT & NUTS, 5/8" x 4" LG. CD. PL ASTM A.193 B7 / A.194 2H EA 8 1.48 - 11.84 - 11.84
FOR LINE DRAIN TO PIT
1 - PIPE, 4" SCH.40 SMLS ASTM A.106 GR.B OR API 5L GR.B BE MTR 1 - - - - Ex-Used
2 - PIPE, 2" SCH.40 SMLS ASTM A.106 GR.B OR API 5L GR.B BE JTN 2 30.31 - 60.62 - 60.62
3 - ELBOW, 2" - 90 DEG LR - BW SCH.40 ASTM A.234 GR.WPB EA 2 3.01 - 6.02 - 6.02
4 - REDUCER, CONC 4" x 2" BW SCH.40 ASTM A.234 GR.WPB EA 2 15.00 - 30.00 - 30.00
5 - TEE, EQUAL 2" BW SCH.40 ASTM A.234 GR.WPB EA 2 5.07 - 10.14 - 10.14
6 - PRIMARY COATING, POLYKEN - 1027 CANZ 1 40.62 - 40.62 - 40.62
7 - WRAPPING, INNER WRAP WIDTH 4"x 100' LG POLYKEN 980.25 ROLL 5 18.58 - 92.90 - 92.90
8 - WRAPPING, OUTER WRAP WIDTH 4"x 100' LG POLYKEN 955.25 ROLL 5 16.07 - 80.35 - 80.35
FOR LINE INSTRUMENT GAS
1 - PIPE, 1" SCH.80 SMLS ASTM A.106 GR.B OR API 5L GR.B BE JTN 5 32.66 - 163.30 - 163.30
2 - FULL COUPLING, 1" - 3000# SW-END EA 2 6.38 - 12.76 - 12.76
3 - PIPE CAP, 1" - 3000# SW. CS. EA 1 1.94 - 1.94 - 1.94
4 - UNION, 1" - 3000# CS. SW. EA 2 6.38 - 12.76 - 12.76
5 - TEE, EQUAL 1" - 3000# CS. SW. EA 1 5.49 - 5.49 - 5.49
6 - TEE, REDUCER 1" x 3/4" - 3000# CS. SW. EA 1 6.40 - 6.40 - 6.40
7 - TEE, REDUCER 1" x 1/2" - 3000# CS. SW. EA 3 9.28 - 27.84 - 27.84
8 - PIPE, NIPPLE PBE 3/4" SCH.160 x 3" LG SMLS ASTM A.106 GR.B EA 1 6.24 - 6.24 - 6.24
9 - PIPE, NIPPLE PBE 1/2" SCH.160 x 3" LG SMLS ASTM A.106 GR.B EA 3 1.66 - 4.98 - 4.98
10 - VALVE, BALL 1" - ( SW-END ) FP - FLOATING BALL V.2016 EA 1 88.60 - 88.60 - 88.60
11 - VALVE, BALL 3/4" - ( NPT-F x SW ) FP - FLOATING BALL V.2018 EA 1 59.00 - 59.00 - 59.00
12 - VALVE, BALL 1/2" - ( NPT-F x END ) FP - FLOATING BALL V.2019 EA 3 49.55 - 148.65 - 148.65
13 - PLUG, HEX. HEAD 3/4" - 3000# SCR'D ASTM A.105 EA 1 2.00 - 2.00 - 2.00
14 - PLUG, HEX. HEAD 1/2" - 3000# SCR'D ASTM A.105 EA 3 2.00 - 6.00 - 6.00

ELECTRICAL MATERIAL
1 - CABLE, POWER [ 3C x 16MM ] - NYFGBY MTR 500 4.49 - 2,245.00 - 2,245.00
2 - CABLE, CONTROL [ 5C x 2.5MM ] - NYFGBY MTR 500 1.72 - 860.00 - 860.00
3 - CABLE, GROUNDING [ 1C x 25MM ] MTR 150 1.32 - 198.00 - 198.00
4 - GLAND CABLE 1-1/4" ( HAZARDOUS ) FOR ARMORE CABLE EA 6 80.00 - 480.00 - 480.00
5 - GLAND CABLE 1-1/4" ( NON HAZARDOUS ) FOR ARMORE CABLE EA 4 17.84 - 71.36 - 71.36
6 - GLAND CABLE 1" ( HAZARDOUS ) FOR ARMORE CABLE EA 6 57.40 - 344.40 - 344.40
7 - MYER HUB 1-1/4" EA 10 12.66 - 126.60 - 126.60
8 - MYER HUB CONDUIT 1" EA 4 13.24 - 52.96 - 52.96
9 - START-STOP PUSH BUTTON EA 2 450.00 - 900.00 - 900.00
10 - THERMOWELD MOLDING, HANDLES 3" WIDE TYPE EA 1 115.50 - 115.50 - 115.50
11 - THERMOWELD MOLDING, IGNITOR 18" WIDE TYPE EA 1 14.40 - 14.40 - 14.40
12 - PIPE STRUCTURAL 2" SCH.40 MTR 6 - - - Ex-Used
13 - CONNECTOR, CABLE LUG 25 MM EA 14 1.48 - 20.72 - 20.72
14 - CONNECTOR, CABLE LUG 16 MM EA 10 1.13 - 11.30 - 11.30
15 - MOTOR STARTER / MOTOR CONTROL, NEMA SIZE 1 UNIT 2 1,337.76 - 2,675.52 - 2,675.52
16 - UNITSTRUT / CHANNEL PCS 2 56.30 - 112.60 - 112.60
17 - CONTACT BREAKER SQUARE D 30A, 3PHASE 480V ( TYPE - FA340301027 ) EA 2 273.00 - 546.00 - 546.00
18 - PROTECTIVE WELD CAP ROYSTON EA 10 17.80 - 178.00 - 178.00
19 - POWDER WELD METAL SIZE 15 FOR CAT PROTECTIVE TAB 6 3.90 - 23.40 - 23.40
20 - ELECTRIC TAPE [ 4"W x 10' LG ] ROLL 6 10.23 - 61.38 - 61.38
21 - GROUNG ROD, TO CONDUCTOR CONNECTOR EA 2 40.29 - 80.58 - 80.58
22 - CONDUIT GALVANIZED [ 3/4" ] JTN 2 0.01 - 0.02 - 0.02
23 - TERMINAL CABLE + CASING EA 4 7.17 - 28.68 - 28.68
24 - BODY OUTLET CONDUIT 3 x 3/4" ( GUAT26 ) EA 2 71.85 - 143.70 - 143.70
25 - COMPOUND DUCT ELECTRIC EA 4 40.00 - 160.00 - 160.00
26 - ELBOW, CONDUIT GALVANIZED [ 1-1/4" ] EA 2 4.30 - 8.60 - 8.60
27 - MOLDING, CONNECTION 70 MM EA 1 0.01 - 0.01 - 0.01

INSTRUMENT MATERIAL
1 - TEMPERATURE GAUGE ( TI ) EA 1 - - - - EX-USED
2 - LEVEL GAUGE ( LG ) EA 1 - - - - EX-USED
3 - PRESSURE GAUGE ( PI ) EA 3 195.00 - 585.00 - 585.00
4 - LEVEL TRANSMITTER ( LT ) EA 1 - - - - EX-USED
5 - FLOW INTERFACE CONTROLLER ( FIC ) EA 1 - - - - EX-USED
6 - TUBE, [ 3/8" OD. x 0.049" WT x 20' LENGTH ] SMLS 316 SS JTN 4 52.05 - 208.20 - 208.20
7 - MALE CONNECTOR, [ 3/8" T x 1/2" NPTM ] 316 SS EA 18 11.00 - 198.00 - 198.00
8 - MALE CONNECTOR, [ 3/8" T x 1/4" NPTM ] 316 SS EA 4 13.86 - 55.44 - 55.44
9 - UNION TEE, [ 3/8" T ] 316 SS EA 4 29.54 - 118.16 - 118.16
10 - PIPE PLUG, [ 1/2" NPTM ] 316 SS EA 6 10.68 - 64.08 - 64.08
11 - PIPE PLUG, [ 1/2" NPTM ] 316 SS EA 2 6.67 - 13.34 - 13.34
 ENGINEERING & CONSTRUCTION DEPARTMENT
ENGINEERING SECTION
TO : SUKARMAN / I NYOMAN HARI KONTHA
FROM : ACHDIAT SUSILA
CC : M. FUADI ABBAS / ABDUL WAHAB / DADAY SUDRAJAT / I GEDE SUDANA / ACHMAD RIDWAN / IMAM ZUNAIDHI / NURHADI / MARTONO ARI WIBOWO / HARYO BIMO BAYU AJI /
ENDANG KUSWARA
BREADOWN COST ESTIMATE
PROJECT TITLE INSTALL TWO PHASE SEPARATOR AT BADAK SOUTH SATELLITE
PROJECT NO AFA - 15026 CURRENCY Rp. / USD Rp 9,200.00
AREA BADAK SOUTH SATELLITE PLANT DATE 08-Mar-06
COST CENTER AFE-056909 REVISION 0 Vico Indonesia
UNIT COST TOTAL
ITEM DESCRIPTION UNIT QTY TOTAL
TANGIBLES INTANGIBLES TANGIBLES INTANGIBLES
12 - VALVE, BALL [ 3/8" T - 2500# ] 316 SS EA 3 138.00 - 414.00 - 414.00
13 - VALVE, GAUGE [ 3/4" NPTM x 1/2" NPTF - 6000# ] 316 SS EA 3 130.50 - 391.50 - 391.50
14 - VALVE, HAND [ 1/2" NPTM x 1/2" NPTF - 6000# ] 316 SS EA 3 85.00 - 255.00 - 255.00
15 - VALVE, 3-WAY [ 1/2" NPTF - 6000# ] 316 SS EA 1 116.99 - 116.99 - 116.99

SUB TOTAL MATERIALS COST ( US $ ) 50,284.99

3 BADAK WAREHOUSE SERVICES ( US $ )

- 15% FROM MATERIALS COST 7,542.75

4 CONSTRUCTION COST
CIVIL'S & STRUCTURAL WORKS
- REINFORCED CONCRETE SECONDARY CONTAINMENT M3 12 - 475.54 - 5,706.52 5,706.52
- REINFORCED CONCRETE VESSEL FOUNDATION M3 5 - 475.54 - 2,377.72 2,377.72
- REINFORCED CONCRETE PUMP FOUNDATION M3 0.3 - 475.54 - 142.66 142.66
- REINFORCED CONCRETE BUNDWALL M3 3.3 - 475.54 - 1,569.29 1,569.29
- ANCHOR BOLT 1-1/4" x 14" - 16" STANDART LENGTH EA 4 - 36.52 - 146.09 146.09
- ANCHOR BOLT 1/2" x 10" - 12" STANDART LENGTH EA 8 - 13.39 - 107.13 107.13
- FABRICATION OF SLIDING PLATE KG 252 - 2.99 - 753.26 753.26
- REINFORCED CONCRETE PIPE SUPPORT M3 2.5 - 475.54 - 1,188.86 1,188.86
- STRUCTURAL WORK FOR PIPE SUPPORT KG 1090.7 - 2.99 - 3,260.30 3,260.30
- ANCHOR BOLT 5/8" x 10" - 12" STANDART LENGTH EA 20 - 15.83 - 316.52 316.52

PIPING WORKS
DISMANTLING LCV-4691 AT V-4690 BADAK PLANT
- UNBOLTING 4" - 150# EA 8 - 47.93 - 383.48 383.48
- UNBOLTING 3" - 150# EA 4 - 47.93 - 191.74 191.74
- BOLTING 4" - 150# EA 2 - 82.17 - 164.35 164.35
- CUT & BEVEL, PIPE & FITTING 4" SCH.40 JOINT 2 - 18.34 - 36.68 36.68
DISMANTLING PIPING SYSTEM V-0600 AT NCP
- UNBOLTING 12" - 150# EA 4 - 159.78 - 639.13 639.13
- UNBOLTING 8" - 150# EA 1 - 95.87 - 95.87 95.87
- UNBOLTING 6" - 150# EA 2 - 95.87 - 191.74 191.74
- UNBOLTING 4" - 150# EA 2 - 47.93 - 95.87 95.87
- UNBOLTING 2" - 300# EA 4 - 47.93 - 191.74 191.74
- UNBOLTING 2" - 150# EA 14 - 47.93 - 671.09 671.09
- BOLTING 12" - 150# EA 2 - 273.91 - 547.83 547.83
- BOLTING 8" - 150# EA 1 - 164.35 - 164.35 164.35
- BOLTING 2" - 150# EA 5 - 82.17 - 410.87 410.87
- CUT & BEVEL, PIPE & FITTING 12" SCH.40 JOINT 16 - 40.35 - 645.65 645.65
- CUT & BEVEL, PIPE & FITTING 6" SCH.40 JOINT 2 - 18.34 - 36.68 36.68
- DISMANTLING V-0600 TON 5.5 - 532.61 - 2,929.35 2,929.35
- TRANSPORTATION V-0600 FROM NCP TO BDK SOUTH SAT. TON 5.5 - 304.35 - 1,673.91 1,673.91
DISMANTLING PIPING SYSTEM SLOT-20 AT BADAK SOUTH SATELLITE
- UNBOLTING 4" - 900# EA 1 - 53.26 - 53.26 53.26
- UNBOLTING 2" - 300# EA 1 - 47.93 - 47.93 47.93
- BOLTING 4" - 900# EA 1 - 91.30 - 91.30 91.30
- BOLTING 2" - 300# EA 1 - 82.17 - 82.17 82.17
- CUT & BEVEL, PIPE & FITTING 4" SCH.120 JOINT 5 - 17.60 - 87.98 87.98
INSTALLATION EQUIPMENT ( V-1180 & P-1191A/B )
- INSTALLATION V-1181 ( Note - 1 ) TON 11 - 532.61 - 5,858.70 5,858.70
- INSTALLATION P-1191A/B TON 0.8 - 532.61 - 426.09 426.09
INSTALLATION PIPING FOR LINE INLET V-1180
- WELD JOINT 12" SCH.40 ( 8 JTS ) INCH JTS 96 - 45.65 - 4,382.61 4,382.61
- WELD JOINT 6" SCH.40 ( 14 JTS ) INCH JTS 84 - 45.65 - 3,834.78 3,834.78
- UNBOLTING 6" - 300# EA 2 - 95.87 - 191.74 191.74
- BOLTING 12" - 150# EA 2 - 273.91 - 547.83 547.83
- BOLTING 6" - 300# EA 2 - 164.35 - 328.70 328.70
- REINFORCED PIPE SUPPORT FOUNDATION M3 0.5 - 475.54 - 237.77 237.77
- ANCHOR BOLT 5/8" x 10" - 12" STANDART LENGTH EA 8 - 14.61 - 116.87 116.87
- INSTALL PIPE SUPPORT ( 3 EA ) KG 489 - 2.99 - 1,461.68 1,461.68
- PAINTING WORKS FOR LINE 12" M 21 - 31.93 - 670.52 670.52
INSTALLATION PIPING FOR LINE OUTLET V-1180 TO HOT TAP WORKS
- WELD JOINT 12" SCH.40 ( 12 JTS ) INCH JTS 144 - 45.65 - 6,573.91 6,573.91
- HYDROTEST VALVE, 12" - 150# EA 1 - 165.43 - 165.43 165.43
- BOLTING 12" - 150# EA 3 - 273.91 - 821.74 821.74
- REINFORCED PIPE SUPPORT FOUNDATION M3 0.5 - 475.54 - 237.77 237.77
- ANCHOR BOLT 5/8" x 10" - 12" STANDART LENGTH EA 8 - 14.61 - 116.87 116.87
- INSTALL PIPE SUPPORT ( 3 EA ) KG 489 - 2.99 - 1,461.68 1,461.68
- HOT TAP WORKS ON 12" - 150# UNIT 1 - 525.00 - 525.00 525.00
- PAINTING WORKS FOR LINE 12" M 19 - 31.93 - 606.66 606.66
 ENGINEERING & CONSTRUCTION DEPARTMENT
ENGINEERING SECTION
TO : SUKARMAN / I NYOMAN HARI KONTHA
FROM : ACHDIAT SUSILA
CC : M. FUADI ABBAS / ABDUL WAHAB / DADAY SUDRAJAT / I GEDE SUDANA / ACHMAD RIDWAN / IMAM ZUNAIDHI / NURHADI / MARTONO ARI WIBOWO / HARYO BIMO BAYU AJI /
ENDANG KUSWARA
BREADOWN COST ESTIMATE
PROJECT TITLE INSTALL TWO PHASE SEPARATOR AT BADAK SOUTH SATELLITE
PROJECT NO AFA - 15026 CURRENCY Rp. / USD Rp 9,200.00
AREA BADAK SOUTH SATELLITE PLANT DATE 08-Mar-06
COST CENTER AFE-056909 REVISION 0 Vico Indonesia
UNIT COST TOTAL
ITEM DESCRIPTION UNIT QTY TOTAL
TANGIBLES INTANGIBLES TANGIBLES INTANGIBLES
INSTALLATION PIPING FOR LINE PSV-1181
- WELD JOINT 6" SCH.40 ( 7 JTS ) INCH JTS 42 - 38.04 - 1,597.83 1,597.83
- WELD JOINT 8" SCH.40 ( 4 JTS ) INCH JTS 32 - 38.04 - 1,217.39 1,217.39
- WELD JOINT 4" SCH.40 ( 2 JTS ) INCH JTS 8 - 30.43 - 243.48 243.48
- WELD JOINT 2" SCH.40 ( 5 JTS ) INCH JTS 10 - 30.43 - 304.35 304.35
- TIE-IN WORK 4" SCH.40 AT TWO POINTS JOINT 1 - 102.72 - 102.72 102.72
- HYDROTEST VALVE, 8" - 150# EA 1 - 154.02 - 154.02 154.02
- HYDROTEST VALVE, 6" - 150# EA 1 - 154.02 - 154.02 154.02
- HYDROTEST VALVE, 4" - 150# EA 1 - 91.30 - 91.30 91.30
- HYDROTEST VALVE, 2" - 150# EA 1 - 91.30 - 91.30 91.30
- BOLTING ( 8" - 150# ; 6" - 150# ) EA 5 - 164.35 - 821.74 821.74
- BOLTING ( 4" - 150# ; 2" - 150# ) EA 4 - 82.17 - 328.70 328.70
- PAINTING WORKS FOR LINE 8" M 6 - 20.33 - 121.96 121.96
- PAINTING WORKS FOR LINE 6" M 8 - 16.30 - 130.43 130.43
- PAINTING WORKS FOR LINE 2" M 1 - 6.09 - 6.09 6.09
- INSTALL PIPE SUPPORT ( 1 EA ) KG 188 - 2.99 - 561.96 561.96
INSTALLATION PIPING FOR LINE SUCTION P-1190 A/B
- WELD JOINT 4" SCH.40 ( 12 JTS ) INCH JTS 48 - 30.43 - 1,460.87 1,460.87
- WELD JOINT 2-1/2" SCH.40 ( 2 JTS ) INCH JTS 5 - 30.43 - 152.17 152.17
- WELD JOINT 2" SCH.40 ( 1 JTS ) INCH JTS 2 - 30.43 - 60.87 60.87
- HYDROTEST VALVE, 4" - 150# EA 4 - 91.30 - 365.22 365.22
- BOLTING ( 4" - 150# ; 2-1/2" - 150# ; 2" - 300# ) EA 12 - 82.17 - 986.09 986.09
- PAINTING WORKS FOR LINE 4" M 8 - 10.65 - 85.22 85.22
- INSTALL PIPE SUPPORT ( 4 EA ) KG 188 - 2.99 - 561.96 561.96
INSTALLATION PIPING FOR LINE DISCHARGE P-1190 A/B
- WELD JOINT 4" SCH.40 ( 34 JTS ) INCH JTS 136 - 30.43 - 4,139.13 4,139.13
- WELD JOINT 3" SCH.40 ( 7 JTS ) INCH JTS 21 - 30.43 - 639.13 639.13
- WELD JOINT 2" SCH.40 ( 2 JTS ) INCH JTS 4 - 30.43 - 121.74 121.74
- WELD JOINT 3/4" SCH.80 ( 12 JTS ) INCH JTS 9 - 30.43 - 273.91 273.91
- HYDROTEST VALVE, 4" - 150# & 3" - 150# EA 8 - 91.30 - 730.43 730.43
- BOLTING ( 4" - 150# ; 3" - 150# ; 2" - 300# ) EA 18 - 82.17 - 1,479.13 1,479.13
- PAINTING WORKS FOR LINE 4" M 44 - 10.65 - 468.70 468.70
- INSTALL PIPE SUPPORT ( 10 EA ) KG 470 - 2.99 - 1,404.89 1,404.89
- TIE-IN WORK 4" SCH.40 AT TWO POINTS JOINT 1 - 102.72 - 102.72 102.72
INSTALLATION PIPING FOR LINE RECYCLE
- WELD JOINT 4" SCH.40 ( 21 JTS ) INCH JTS 84 - 30.43 - 2,556.52 2,556.52
- WELD JOINT 3" SCH.40 ( 2 JTS ) INCH JTS 6 - 30.43 - 182.61 182.61
- WELD JOINT 2" SCH.40 ( 7 JTS ) INCH JTS 14 - 30.43 - 426.09 426.09
- WELD JOINT 3/4" SCH.80 ( 6 JTS ) INCH JTS 4.5 - 30.43 - 136.96 136.96
- HYDROTEST VALVE, 4" - 150# ; 3" - 150# ; 2" - 150# EA 4 - 91.30 - 365.22 365.22
- BOLTING ( 4" - 150# ; 3" - 150# ; 2" - 300# ) EA 9 - 82.17 - 739.57 739.57
- PAINTING WORKS FOR LINE 4" M 15 - 10.65 - 159.78 159.78
- INSTALL PIPE SUPPORT ( 3 EA ) KG 141 - 2.99 - 421.47 421.47
INSTALLATION PIPING FOR LINE DRAIN FROM V-1180 TO SUMP PIT
- WELD JOINT 4" SCH.40 ( 6 JTS ) INCH JTS 84 - 30.43 - 2,556.52 2,556.52
- HYDROTEST VALVE, 4" - 150# EA 1 - 91.30 - 91.30 91.30
- BOLTING ( 4" - 150# ) EA 2 - 82.17 - 164.35 164.35
- PAINTING WORKS FOR LINE 4" M 3 - 10.65 - 31.96 31.96
- INSTALL PIPE SUPPORT ( 1 EA ) KG 47 - 2.99 - 140.49 140.49
INSTALLATION PIPING FOR LINE DRAIN TO PIT
- WELD JOINT 2" SCH.40 U/G ( 11 JTS ) INCH JTS 28 - 33.48 - 937.39 937.39
- TIE-IN WORK 2" SCH.40 U/G AT TWO POINTS JOINT 1 - 155.80 - 155.80 155.80
INSTALLATION PIPING FOR LINE INSTRUMENT GAS
- WELD JOINT 1" SCH.80 SW ( 24 JTS ) INCH JTS 24 - 30.43 - 730.43 730.43
- WELD JOINT 3/4" SCH.80 SW ( 2 JTS ) INCH JTS 1.5 - 30.43 - 45.65 45.65
- WELD JOINT 1/2" SCH.80 SW ( 6 JTS ) INCH JTS 3 - 30.43 - 91.30 91.30
- TIE-IN WORK 1" SCH.80 SW AT TWO POINTS JOINT 1 - 102.72 - 102.72 102.72

INSTRUMENT WORKS
DISMANTLING INSTRUMENT SYSTEM V-0600 AT NCP
- MAINTENANCE INSTRUMENT SUPERVISOR (NLM MAINT.) HOURS 15 10.39 - 155.85 - 155.85
- MAINTENANCE INSTRUMENT TECHNICIAN (NLM MAINT.) HOURS 15 10.39 - 155.85 - 155.85
- DISMANTLING LSH-0600 EA 1 - 73.00 - 73.00 73.00
- DISMANTLING LSL-0600 EA 1 - 73.00 - 73.00 73.00
- DISMANTLING LSHH-0600 EA 1 - 73.00 - 73.00 73.00
- DISMANTLING LT-0600 EA 1 - 102.56 - 102.56 102.56
- DISMANTLING LIC-0600 EA 1 - 102.56 - 102.56 102.56
- DISMANTLING PCV-0600 (BY PIPING-MECHANICAL WORKS) EA 1 - - - - -
- DISMANTLING PI-0600 EA 1 - 22.83 - 22.83 22.83
- DISMANTLING TI-0600 EA 1 - 28.53 - 28.53 28.53
- DISMANTLING LG-0600 EA 1 - 45.58 - 45.58 45.58
INSTALLATION INSTRUMENT SYSTEM V-1181 AT BDK SOUTH SAT.
 ENGINEERING & CONSTRUCTION DEPARTMENT
ENGINEERING SECTION
TO : SUKARMAN / I NYOMAN HARI KONTHA
FROM : ACHDIAT SUSILA
CC : M. FUADI ABBAS / ABDUL WAHAB / DADAY SUDRAJAT / I GEDE SUDANA / ACHMAD RIDWAN / IMAM ZUNAIDHI / NURHADI / MARTONO ARI WIBOWO / HARYO BIMO BAYU AJI /
ENDANG KUSWARA
BREADOWN COST ESTIMATE
PROJECT TITLE INSTALL TWO PHASE SEPARATOR AT BADAK SOUTH SATELLITE
PROJECT NO AFA - 15026 CURRENCY Rp. / USD Rp 9,200.00
AREA BADAK SOUTH SATELLITE PLANT DATE 08-Mar-06
COST CENTER AFE-056909 REVISION 0 Vico Indonesia
UNIT COST TOTAL
ITEM DESCRIPTION UNIT QTY TOTAL
TANGIBLES INTANGIBLES TANGIBLES INTANGIBLES
- INSTALLATION LT-1181 EA 1 - 279.62 - 279.62 279.62
- INSTALLATION LIC-1181 EA 1 - 279.62 - 279.62 279.62
- INSTALLATION PCV-1181, FCV-1181, PSV-1181 EA 3 - 295.52 - 886.55 886.55
- INSTALLATION PI-1181, PI-1191A, PI-1191B EA 3 - 71.33 - 213.99 213.99
- INSTALLATION TI-1181 EA 1 - 101.90 - 101.90 101.90
- INSTALLATION LG-1181 EA 1 - 112.09 - 112.09 112.09

ELECTRICAL WORKS
- PULLING POWER CABLE, [ 3 CORE x 16 MM ] LM 500 - 13.25 - 6,623.64 6,623.64
- PULLING CONTROL CABLE, [ 5 CORE x 2.5 MM ] LM 500 - 6.92 - 3,458.15 3,458.15
- PULLING GROUNDING CABLE, [ 1C x 25MM ] LM 150 - 4.08 - 611.41 611.41
- TERMINATION POWER CABLE, [ 3 CORE x 16 MM ] EA 20 - 4.89 - 97.83 97.83
- INSTALL JUCTION BOX C/W ACCESSORIES EA 2 - 71.97 - 143.94 143.94
- INSTALL GROUNDWELL COMPLETED WITH ROD 3 TO 6 METER EA 4 - 101.77 - 407.10 407.10
- INSTALL CADWELL, 25MM GROUNDING CABLE EA 4 - 20.36 - 81.44 81.44
- INSTALL TERMINAL BLOCK C/W RAIL/BOLT UNIT 4 - 8.15 - 32.61 32.61
- INSTALL ELECTRIC PUMP 10 HP UNIT 2 - 124.31 - 248.62 248.62

SUB TOTAL CONSTRUCTION COST 96,974.53

5 SUPERVISION COST
- INSPECTION & SUPERVISION ( CIVIL INSPECTOR ) HOUR 140 - 8.80 - 1,232.61 1,232.61
- INSPECTION & SUPERVISION ( MECH/PIPING INSPECTOR ) HOUR 300 - 8.80 - 2,641.30 2,641.30
- INSPECTION & SUPERVISION ( ELECT/INSTR INSPECTOR ) HOUR 140 - 8.80 - 1,232.61 1,232.61
- COMMISSIONING ASSISTANCE HOUR 40 - 8.80 - 352.17 352.17
- ADMINISTRATION HOUR 10 - 8.80 - 88.04 88.04
- TURN OVER DOCUMENT HOUR 20 - 8.80 - 176.09 176.09

SUB TOTAL INSPECTION & SUPERVISION 5,722.83

6 INSPECTION I & C
- WELDING INSPECTOR HOUR 210 - 4.35 - 913.04 913.04
- HYDROTEST TEAM HOUR 70 - 4.62 - 323.37 323.37
- DYE PENETRANT HOUR 70 - 3.37 - 235.87 235.87
- RADIOGRAPHY TEAM HOUR 180 - 11.20 - 2,015.22 2,015.22
- FILM SHEET 314 - 1.90 - 597.28 597.28

SUB TOTAL INSPECTION I & C 4,084.78

TOTAL ( 1 + 2 + 3 + 4 + 5 + 6 ) 202,153.90
CONTIGENCY 20,215.39

GRAND TOTAL ( US $) 222,369.29

ROUNDED 222,370.00

TOTAL COST 222,370.00

Note :
1. Lifting equipment for 2 times.

Prepared By : Reviewed By : Reviewed By : Approved By :

Ferry Dino Achdiat Susila Nurhadi Daday Sudrajat / I Gede Sudana

AFA AFA Project Engineer Project Control Section Head Badak Operation Manager