Form-PEC-001 (Rev.

0)
BUDGET PRICE BREAKDOWN
To : PT. SYNTHETIC RUBBER INDONESIA Ref. No. : E-SRI-19.0760
Jl. Raya Anyer KM 123, Ciwandan, Date : 05 Juli 2019
Cilegon, Banten 42447 Revisi : 3
Attn : Mr. Nugroho Sunarnjoto
Cc : Mrs. Camelia
Title : Electrical & Instrumentation works for Inline Butadiene Pump
Dear Sir.,
In Response to your inquiry, we would like to quote you as follows :

UNIT PRICE TOTAL PRICE

No. DESCRIPTION BRAND SPECIFICATION QTY UNIT TOTAL REMARKS
MATERIAL LABOR MATERIAL LABOR

1 ENGINEERING
1.1 Drawing of The Existing Line 1 lot by SRI by SRI -
1.2 Spec. & Datasheet 1 lot by SRI by SRI -
1.3 Existing SLD, Wiring & Schematic Diag. 1 lot by SRI by SRI -
1.4 As Built SLD, Wiring & Schematic 1 lot - - -
1.5 Existing Electrical Cable Tray Layout 1 lot by SRI by SRI -
1.6 As Built Electrical Cable Tray Layout 1 lot - - -

SUB TOTAL OF ENGINEERING -

2 ELECTRICAL
2.1 Drawer 1 lot by OTHER by OTHER -
2.2 LCS Pepperl+Fuchs GR.18.24.10 GRP Control Junction Box 1 set - - - indent 8 weeks
Material : Glass Reinforced Polyester (GRP)
Dimension : 179x239x104mm
1xPushbutton Green w/ 1xNO/1xNC contact
1xPushbutton Red w/ 1xNO/1xNC contact
1xRed Indication Lamp
8ea terminal block 2,5mm, 1 ea earthing terminal block
1ea hole M28 at bottom
Traffolyte Nameplate
2.3 Cable Control, Power and Grounding, Profibus 1 lot by SRI by SRI -
2.4 Cable Tray (Perforated Type) 1 lot - - -
a Cable Tray 100Wx50Hx3000L HDG Thick 1,8mm Local 5 lgth - - -
b Support Steel Angle 50x50x5mm Local 3 lgth - - -
c Support Steel UNP 100x50x5mm Local 1 lgth - - - -
d Painting Local 3.96 m3 - - -
e Cutting Disc 4" Local 5 ea - - - -
2.5 Cable Gland 1 lot - - - -
a Exproof 3/4" Supermec CGA2NN, Diameter 3/4" 8 ea - - - - indent 8 weeks
b Non-Exproof PG 21 Ewig 8 ea - - - -
2.6 Pulling Cable 1 lot - - -
a From SS1 to Motor Pump First Cable XLPE/PVC 0.6/1 kV - 3C x 10 mm 2 200 m - - -
b From SS1 (Drawer) to LCS First Cable PVC/PVC 0.45/0.75 - 5C x 2.5 mm 2 200 m - - -
c From SS1 (Converter) to Sensor Motor First Cable PE/OSCR/PVC-FR 1x2x1,5 mm 2 400 m - - -
d From TRG to SS1 First Cable PE/OSCR/PVC-FR 1x2x1,5 mm 2 200 m - - -
e From DRY RUN to SS1 First Cable PE/OSCR/PVC-FR 1x2x1,5 mm 2 200 m - - -
2.7 Termination 1 lot - - - -
2.8 Assist for Testing & Installation of Drawer 1 lot by OTHER by OTHER - -
2.9 Bulk Material (Cable Ties, Cable Lug, Cable Tag, etc.) 1 lot - - - -
2.10 Lighting (Cable, Lighting Fixture, Mounting, etc.) 1 lot - - - - -
2.11 Scaffolding 800 m3 - - -

SUB TOTAL OF ELECTRICAL - - -

3 INSTRUMENTATION
3.1 Gas Detector Supply 1 lot by SRI by SRI -
3.2 Pressure Gauge Wika 1 set - - -
a Bourdon Tube Pressure Gauges, Safety Pattern Series EN 837-1 Model: 232.30
Specifications according to data sheet: PM 02.04
Measuring System: Stailess Steel
Case Filling: Without Nominal Size: 160mm
Measuring range: 0....10 bar
Process Connection: 1/2 NPT
Connector location: lower mount window: laminated safety glass
Pointer: standard pointer accuracy class: class 1.0
Material pressure element: Measuring System 316L
b Block and Bleed Valve Model: 2002DDADABBA
Connection: 1/2" NPTF x 1/2"NPTM
316LSS, PN690 + 3,1 mill cert + NACE MR0175
c Barstock Needle Valve Model: 910.81
Specifications according to data sheet: AC 09.18
Material Body: Stainless Steel 316L
Material Packing: PTFE
Permissible medium temperature: -73....+210 oC
Nominal Pressure: PN max. 690 bar/ 10,000 psi
Connection Process side + instrument side: 1/2 NPTM + 1/2 NPTF
Venting: 1/4 NPT
Positioning shut off: opposite
NACE MR0175
d Syphon SS316TI
PN160bar
1/2" NPT Trumphet
e Snubber Model: 910.12
Material According to datasheet: AC 09.03
Material Body: Stainless Steel 316Ti
Material Sealing: FPM Permissible medium temperature: -10...+120 oC
Nominal Pressure: PN max. 400 bar
Connection Process side + instrument side: 1/2 NPTM + 1/2 NPTF
3.3 Orifice 1 lot by SRI by SRI - -
a ASME 3" RF Wika 1 ea - - - -
b ASME 300Lb 1-1/2" RF Wika 1 ea - - -
3.4 Cable for Protection Device 1 lot by SRI 231,200 by SRI
3.5 Install & Calibration of Gas Detector 1 lot by SRI by SRI -
3.6 Pulling Cable 1 lot - -
a From SS1 (Converter) to JB DI First Cable PE/OSCR/PVC/SWA/PVC-FR 1x2x1.5 mm 140 m - - -
b From SS1 (Converter) to JB AO First Cable PE/OSCR/PVC/SWA/PVC-FR 2x2x1.5 mm 160 m - -
c From SS1 (Converter) to Gas Detector First Cable PE/OSCR/PVC/SWA/PVC-FR 6x2x0.75 mm 200 m - - -
3.7 Loop Checking & Termination (Field,JB,DCS/SIS Cabinet) 1 lot - -
a Loop Checking 1 lot - - - -
b Termination 1 ea - - -
c Accesories Termination 1 lot - - - -
 c Support Steel UNP 100x50x5mm Local 1 lgth - - - -
d Painting Local 3.96 m3 - - -
e Cutting Disc 4" Local 5 ea - - -
3.9 Instrument List Index Document 1 lot by SRI by SRI -

SUB TOTAL OF INSTRUMENTATION - - -

4 PROCESS CONTROL (DCS & PROCESS)

4.1 Complex Loop Diagram 1 lot by SRI by SRI -
4.2 Cause and Effect Diagram 1 lot by SRI by SRI -
4.3 P&ID 1 lot by SRI by SRI -
4.4 Interlock Logic Diagram 1 lot by SRI by SRI -
4.5 Hazop 1 lot by SRI by SRI -
4.6 DCS/SIS Configuration 1 lot by SRI by SRI -
4.7 Logic Testing 1 lot by SRI by SRI -
4.8 Communication Test (MCC Via Profibus) 1 lot by SRI by SRI -
4.9 Cable Schedule Diagram 1 lot by SRI by SRI -
4.10 I/O List 1 lot by SRI by SRI -
4.11 Process Description 1 lot by SRI by SRI -
4.12 Process Interlock Documents 1 lot by SRI by SRI -
4.13 Process Flow Diagram (PFD) 1 lot by SRI by SRI -

SUB TOTAL OF PROCESS CONTROL (DCS & PROCESS) - - -

5 GENERAL
5.1 Project Management Team 1 lot - - - -
a Supervisor 1 month - - - -
b Safety Officer 1 month - - - -
c Project Document (JSA, Reporting, Inspection, Drawing, etc) 1 month - - - -
d Scaffolding Inspector 1 prsn 1 Mandays - - - -
5.2 Safety Consumable 1 lot - - - -
5.3 Tools 1 lot - - - -
5.4 Transportation & Accomodation 1 lot - -

SUB TOTAL OF GENERAL - - -

GRAND TOTAL - - -
ROUNDED -