E-Bq (Original) Project Name - Maincont, 28june2016

INQUIRY REPORT
Inquiry Form PT. INDONAKANO
Name of Project XXX PROJECT
Location KIIC
Date of Submit 28-Jul-16
Estimation No. 2016 - KDI - XXXX
Estimation Price Rp 17,400,000,000
Estimator MR. TOKIWA / EMA MR. TAHARA / TUMPAL (M)
Remark
Approval
P.D V.P.D O.D F.D G.M SEC. M EST PIC
※ USD 500,000 ↓ Operation Director

※ USD 1,500,000 ↓ Vice President Director
※ USD 1,500,000 ↑ President Director
FM/OPR-024 Rev-0
FM/OPR-024 Rev-0
ESTIMATION NOTES & CONDITIONS
NAME OF PROJECT : XXX PROJECT
---------------------------------------------------------------------------------------------------------------------------------------------
A. Following Items Are :

General
1. VAT 10% ( ) : Included
(O) : Excluded
2. Import Duties (O) : Included

( ) : Excluded
3. Temporary Facilities for the following: ( ) : Included

(O) : Excluded
Site Office
Work Shop
Warehouse
Electric Power for Construction
Water Supply for Construction
4. Electric Power after power receiving ( ) : Included

(O) : Excluded
5. Security Site Office & ( ) : Included

Warehouse Fee (O) : Excluded
6. Insurance ( ) : Included
(O) : Excluded
7. Spare Parts ( ) : Included

(O) : Excluded
8. Design Work ( ) : Included

(O) : Excluded
9. Transportation Fee (O) : Included

( ) : Excluded
Civil Request
10. Foundations for the following: ( ) : Included
(O) : Excluded
A/C Equipment
Generator , Tank
Antenna
Pumps
Cable Trenches, Pit
11. Foundations for the following: ( ) : Included

(O) : Excluded
Lightning Protection
Pole Light
12. Concrete cutting & repairing ( ) : Included

(O) : Excluded
13. Water proofing work at roof ( ) : Included

(O) : Excluded
14. Floor Pit Frame & Plate ( ) : Included
(O) : Excluded
15. Reinforcement inside concrete for Opening ( ) : Included

(O) : Excluded
16. Ceiling Opening & Reinforcement Fee ( ) : Included

(O) : Excluded
17. Ceiling Access Door ( ) : Included

(O) : Excluded
18. Final finishing work for Opening ( ) : Included

(O) : Excluded
19. Making for Ceiling Lighting Fixture ( ) : Included

(O) : Excluded
20. Scaffolding & Vehicle for High Lift Work ( ) : Included

(O) : Excluded
21. Lift, Loading Stage & Opening ( ) : Included

(O) : Excluded
Electrical & Mechanical

22. Testing & Adjusting Fee ( ) : Included
( Oil, Gas, Water Supply ) (O) : Excluded
Electrical
23. Main Feeder from Power Company (O) : Included
To S/S Panel ( ) : Excluded
24. Applications & Connection ( ) : Included

Changes for P.L.N (O) : Excluded
25. SLO ( ) : Included

(O) : Excluded
26. Elevator panel & install ( ) : Included

(O) : Excluded
27. Elevator, Shutter & Auto door control device ( ) : Included

(O) : Excluded
B. Documentation For Estimation

1. Specification (O) : By your Specification
(Document Name : )
( ) : By our Specification
2. Bill of Quantity ( ) : By your B.Q

(O) : By our B.Q
3. Drawings (O) : By your Drawings

(Document Name : )
( ) : By our Drawings
C. Construction Period (O) : By your Schedule (About 9 Months )

( ) : (About Months from our assumption)
D. Estimate & Conditions
1. Based On (O) : Fixed Price
( ) : Escalation Price
( ) : Current Price
2. Validity (O) : 1 Month
3. Currencies (O) : Indonesian Rupiah
4. Exchange Rate (O) : Fixed ( 1 US $ = Rp. 13,500 )

( ) : Also if tax is raised by
regulation, Contract sum should be
negotiated to increase
5. Cable Price Rate (O) : Fixed Price

( ) : Escalation Price
Cable price of this estimation is based on
LME price date of
( US$ Cu/ton )
Quotation price may be changed by
radical escalation.
( ) : Current Price
E. Terms of Payment
1. Conditions ( ) : Performance Bond ( %)
(O) : Down Payment ( 30% )
(O) : Progress Payment/Month ( 70% )
( ) : Delivery on Site ( %)
( ) : Completion Rate
as your Approval ( %)
( ) : Retention Bond ( %)
2. Currencies ( ) : Japanese Yen

( ) : US Dollar
(O) : Indonesian Rupiah
3. Settlements (O) : Cash 100 %

( ) : Draft ( days)
F. Released of Retention Money ( ) : 3 Months After Completion
G. Guarantee Period of Machinery & Material (O) : After Delivery 12 months

( ) : After Completion months
H. Maintenance of System (O) : To be decided upon after negotiation

( ) : Forman, times/month x month
I. Inspection of Equipment (O) : Inspection to be carried out at

the manufacturer's yard (travel
& hotel & Catering fees are to
be excluded from this estimation)
( ) : To be inspected independently by
the manufacturer
J. Standard of System & Equipment
( ) : To your Specifications
(O) : Japanese Standard
( ) : British Standard
(O) : Indonesian Standard
( ) : American Standard
( ) : Others
K. Engineer & Supervisor as Technical Advisor
Attendance on Site ( ) : Project Manager

Person (s), total man-month
(O) : Supervisor
2 Person (s), total 2 man-month
( ) : Engineer
L. Engineer & Supervisor
Attendance on Site ( ) : Supervisor

(O) : Engineer
2 Person (s), total 18 man-month
QUOTATION
MESSRS, NO. : 2016 - KDI - XXXX

PT. INDONAKANO
JAKARTA
------------------------------
NAME OF PROJECT : ELECTRICAL & MECHANICAL WORK FOR
XXX PROJECT
--------------------------------------------------------------------------------------------------------------------------------------------------------------
TOTAL COST
Rp
ELECTRICAL WORK 1 Lot 5,920,500,000
MECHANICAL WORK 1 Lot 7,702,300,000

--------------------------------------
DIRECT COST TOTAL 13,622,800,000
SITE EXPENSES 1 Lot 940,000,000
TRANSPORTATION FEE 1 Lot 150,000,000
ENGINEERING FEE 1 Lot 1,000,000,000
SAFETY CONTROL FEE 1 Lot 125,000,000
OVERHEAD 1 Lot 1,562,200,000

--------------------------------------
GRAND TOTAL 17,400,000,000
Remarks : JAKARTA, July 28, 2016

- Excluded VAT 10% PT. KINDEN INDONESIA
Masayuki Nishimori
----------------------------------
President Director
A- 3 Approved Checked Prepared
NET - STATEMENT SUMMARY

FOR QUOTATION
P.D F.D O.D Q-CAS Section Manager Estimator
QUOTATION No. : PROJECT NAME :
SUBMIT TO :
2016 - KDI - XXXX
XXX PROJECT D E S C R I PT I O N
PT. INDONAKANO
ESTIMATION PRICE NET PRICE 1st AMEND (1) PAYMENT CURRENCIES (4) CATEGORY
(E) 4,788,900,000 27.5% 4,107,887,365 23.6%
MATERIALS
(M) 6,814,583,800 39% 6,089,357,400 35% US $ % 1. BUILDING
(E) 890,900,000 5.1% 730,040,000 4.2%
LABOUR
(M) 887,716,200 5% 752,301,900 4%
(a) TOTAL MATERIAL 13,382,100,000 76.9% 11,679,586,665 67.1% YEN % 2. FACTORY

(E) 240,700,000 1.4% 181,055,700 1.0% - New Factory
SUB CON
(M) - -
(b) SUB - CON TOTAL 240,700,000 1.4% 181,055,700 1.0% Rp. % 3. OTHERS
(c) SUB - TOTAL ( a ) + ( b ) 13,622,800,000 78.3% 11,860,642,365 68.2%
Provision
E Transportation 0.30%
X Drawing 1.00%
P Temporary.F 0.25%
E Application (2) PAYMENT CONDITION (5) TOTAL FLOOR AREA 7,777 M2
N Mobil 0.55%
S Tools.Fee 0.35% DOWN PAYMENT
E Dormitory 0.55%
S Stationary 0.25% 30 %
Site Expense 1.45% 940,000,000 (6) LOCATION KIIC
Entertainment 0.30% PROGRESS PAYMENT
(d) EXP - TOTAL - 0.0% 940,000,000 5.4%
(c)+(d) 70 % (7) CONSTRUCTION PERIOD
(e) DIRECT - COST 13,622,800,000 78.3% 12,800,642,365 73.6% March 2016 ~

RENT. DEPT. 4.5% 783,000,000 4.5% November 2016
9 Month
KINDEN COMMISSION 2.5% 435,000,000 2.5%
(f) EXP. FOR FIX COST - 1,218,000,000 7.0%
(d)+(f)
- 2,158,000,000 12.4%
EXPENSES TOTAL
(g) JAPANESE S/V 7.5% 1,305,000,000 7.5%
(e)+(f)+(g)
(h) 13,622,800,000 15,323,642,365 88.1%
TOTAL DIRECT COST
ADM DRWNG 6.5% 1,131,000,000 6.5% (3) EXCHANGE RATE
O CONST. SERVICE 3.0% 522,000,000 3.0%
H 0.0% 1 YEN = Rp.
0.0%
(i) TOTAL ADM + CONST. 1,653,000,000 9.5%
(f)+(g)+(i) 1 US $ = Rp. 13,500

(j) - 4,176,000,000 24.0%
OVER HEAD TOTAL
(e)+(j)
(k) 13,622,800,000 78.3% 16,976,642,365 97.6%
DIRECT + OVERHEAD
(m)-(k)/(m) 21.7% 2.4% 1 US$ = YEN 115
BUSINESS PROFIT 3,777,200,000 423,357,635
(l)
% BUSINESS PROFIT
21.7% 2.4%
(k) ESTIMATION PRICE 17,400,000,000 17,400,000,000 27.73% QUOTATION No. : 2016 - KDI - XXXX
A-2
NET - STATEMENT FOR QUOTATION Prepared
Approved Checked
QUOTATION NO. : NAME OF PROJECT :
2016 - KDI - XXXX XXX PROJECT

DATE : 1/9/2020 14:05
SUBMIT TO : QUOTATION P.D F.D O.D Q-CAS Section Manager
- 7,563,000,000 Estimator
PT. INDONAKANO AMOUNT
SUPPLIER ESTIMATION NET ESTIMATION NET
CODE MAT E R IAL % % 1st AMEND % CODE ITEM % 1 st AMEND % REMARKS PARTICULARS
PRICE PRICE PRICE PRICE PRICE
101 Cables Sumi Indo 1,169,429,780 1,111,577,800 4.9 994,015,313 15.0 301 Labor Fee 890,900,000 460,040,000 495 P x 3 = 1484
102 Cable Accessories 0 76,827,239 52,344,290 31.9 61,461,791 20.0 L 302 Staff Fee 270,000,000 @ Rp. 310.000 SITE ADDRESS :
103 Bus Duct Setsuyo - - - 16.0 A 303 Safety Fee - 1 Set x 9 x 30,000,000
104 PVC Conduit Pipe Laksamana 25,313,074 21,617,400 14.6 18,984,806 25.0 B 304 Drawing Fee KIIC
105 PVC Accessories Laksamana 7,593,922 6,485,220 14.6 5,695,442 25.0 O
106 Steel Conduit Pipe Sahabat 16,254,372 13,013,200 19.9 11,378,060 30.0 U
107 Steel Conduit Acc Sahabat 4,876,311 3,903,960 19.9 3,413,418 30.0 R PAYMENT COND.
108 Floor Duct + Box Gunungsari 570,000 541,800 484,500
(b) LABOUR TOTAL 890,900,000 730,040,000 18.1
4.9 15.0 Downpayment
109 Cable Rack Triabadi 139,399,500 97,603,800 30.0 83,639,700 40.0 501 Hi-Pot Test Fee 30%
110 Cable Rack Acc Triabadi 27,879,900 19,082,280 31.6 16,727,940 40.0 S 502 Testing Fee 50,700,000 45,630,000 Progress Payment
111 Boxes Gunungsari 42,528,650 40,444,600 4.9 36,149,353 15.0 U 503 Heavy Loading Fee 19,600,000 17,640,000 70%
112 Flexible Sahabat 4,643,200 4,122,220 11.2 3,482,400 25.0 B 504 Excavation & B.F. 97,300,000 87,570,000 m3 EXCHANGE RATE :
113 Wiring Device Gunungsari 97,693,160 92,831,900 5.0 83,039,186 15.0 C 505 Transportation 27,800,000 -
114 Switch Box - - - 35.0 O 506 Installation Fee 36,100,000 30,215,700 1 US $ = Rp13,500
115 Lighting Fixture Hikari 739,342,488 613,667,000 17.0 539,720,016 27.0 N
116 Special Lighting Hikari 21,621,000 17,946,000 15,783,330 27.0
(c) SUBCON TOTAL 231,500,000 181,055,700 1 ￥= Rp115
17.0
117 HV Panel Mitraida 498,542,078 423,760,900 15.0 373,906,559 25.0 470 Provision -
118 LV Panel Mitraida 565,656,265 424,242,900 25.0 367,676,572 35.0 470 Transportation - PROJECT SCALE :
119 Terminal Board Mitraida 7,769,000 5,826,800 25.0 5,049,850 35.0 E 470 Drawing - TOTAL FLOOR AREA
120 Transformer & Acc Trafindo 442,000,000 331,500,000 25.0 198,900,000 55.0 X 470 Temporary F. - 7,777 m2
121 Modification Works 0 - - - - P 470 Application 9,200,000 9,200,000
122 Generator & Acc - - - - E 470 Mobil -
123 Battery [UPS] - - - 20.0 N 470 Tools Fee - Direct 1st AMEND / Floor area
124 Factory Line and Acc 0 - - - - S 470 Dormitory - - Rp / m2
125 Sound System Elsiscom 176,941,400 150,401,100 15.0 132,706,050 25.0 E 470 Stationary - 9 x 40,000,000 Production Power Supply
126 Clock Eq. System 0 - - - - 470 Site Expense - = 360,000,000 Primary
127 Intercom 0 - - - - 470 Entertainment - Secondary
128 MATV / T V. Equipment - - - 15.0 Lighting LED/HF/FL
129 Telephone System Multicord 101,280,000 96,216,000 86,088,000 15.0
(d) EXPENSE TOTAL 9,200,000 9,200,000 -
5.0
130 LAN System KDDI - - - - (a)+(b)+(c)+ (d) JPN Worker Man-day
131 CCTV/Alarm Eq. System Tenpo Planning 280,167,000 308,183,700 280,167,000 -
(e) 5,920,500,000 5,028,183,065 494.6
(10.0) DIRECT TOTAL
132 B.A.S. Equipment 0 - - - - Rent & Depr 4.5% 340,335,000 340,335,000
133 Fire Alarm Jaya Teknik 294,386,000 250,228,100 15.0 220,789,500 25.0 Kinden Commission 2.5% 189,075,000 189,075,000 Elec Worker Man-day:
134 Security System Tenpo Planning - - - - 1,978.6
135 Lightning Protection Kuarta 30,500,000 30,500,000 - 27,450,000 10.0
136 Supporting 0 279,805,363 258,403,000 195,863,754 30.0
(f) EXP.FOR FIXED COST 529,410,000 529,410,000 Est. Man-day per day:
7.6
137 Earthing/Grounding System 0 25,650,000 28,215,000 (10.0) 25,650,000 - (d)+(f) 7.33
138 Terminating & Acc 0 21,186,000 23,304,600 21,186,000 O
538,610,000 538,610,000
(10.0) - EXPENSE TOTAL
139 Miscellaneous Material 0 188,868,620 176,599,830 6.5 132,208,034 30.0 H JAPANESE 7.5% 567,225,000 567,225,000 Unit Price:
140 Concrete & Foundation 35,348,458 31,814,400 28,278,767 20.0
(g) - Rp 450,000/Man-day
10.0
141 Manhole 0 111,300,000 111,300,000 - 100,170,000 10.0 (e)+(f)+(g) Transformer :
142 C - Channel 0 3,535,583 4,252,200 3,182,025
(h) 7,017,135,000 6,124,818,065
(20.3) 10.0 TOTAL DIRECT COST 3P 4W 1000KVA/ 20 KV ,400-231V
143 Poles Duta Hita Jaya 43,300,000 38,970,000 10.0 34,640,000 20.0 ADM DRWNG 6.5% 491,595,000 491,595,000 -
144 Exp. Proof Materials 0 - - - - CONST. SERVICE 3.0% 226,890,000 226,890,000 0
145 Instrumentation & Devices 0 - - - - 0
146 Others 0 - - - - -
147 Mechanical Equipment 0 - - -
(i) TOTAL ADM + CONST 718,485,000 718,485,000
- 0
148 Tools 0 - - - - P (f)+(g)+(i) Genset: NA
149 Safety 0 - - - R
(j) 1,815,120,000 1,815,120,000
- OVER HEAD TOTAL Construction period :
150 Contingency 0 - - - - O (e)+(j) March 2016
0 - F
(k) DIRECT + OVERHEAD
7,735,620,000 6,843,303,065
November 2016
0 - I (m)-(k)/(m) -2.3% 9.5% 9 Month
0 T 0.0% CONTRACT PRICE
0 BUSINESS PROFIT (172,620,000) 719,696,935
0
0
(l)
% BUSINESS PROFIT Cu/ton : US$ 6800
A Material 0 3,201,505,231 2,691,442,500 15.9 2,282,876,877 28.7
B Material 2,278,703,134 2,097,457,500 8.0 1,825,010,488 19.9 TARGET % 24%
- QUOTATION NO. :
- 2016 - KDI - XXXX
(a) MATERIAL TOTAL 5,480,208,365 4,788,900,000 4,107,887,365 25.0 (m) QUOTATION PRICE 7,563,000,000 7,563,000,000 #DIV/0! DATE:
Engineering (E) - Ade, SA Kinden Indonesia

(a) (m) QUOTATION PRICE
1/9/2020 14:05

AUTOMATIC SUMMARY TOTAL BRAKE DOWN
0
5,920,500,000 5,920,500,000
CODE CODE CODE CODE CODE CODE

101 1,111,577,800 111 40,444,600 121 - 131 308,183,700 141 111,300,000 300 -
102 52,344,290 112 4,122,220 122 - 132 - 142 4,252,200 301 890,900,000
103 - 113 92,831,900 123 - 133 250,228,100 143 38,970,000 302 -
104 21,617,400 114 - 124 - 134 - 144 - 303 -
105 6,485,220 115 613,667,000 125 150,401,100 135 30,500,000 145 - 304 -
106 13,013,200 116 17,946,000 126 - 136 258,403,000 146 - 470 9,200,000
107 3,903,960 117 423,760,900 127 - 137 28,215,000 147 - 502 50,700,000
108 541,800 118 424,242,900 128 - 138 23,304,600 148 - 503 19,600,000
109 97,603,800 119 5,826,800 129 96,216,000 139 176,599,830 149 - 504 97,300,000
110 19,082,280 120 331,500,000 130 - 140 31,814,400 150 - 505 27,800,000
CODE
506 36,100,000
1,326,169,750 1,954,342,320 246,617,100 1,107,248,630 154,522,200 1,131,600,000

Project Name : XXX PROJECT
Materials Labour
No Description Unit Q'ty Cost Cost
Rp Rp
ELECTRICAL WORK
1 Incoming Work Lot 1 532,900,000 81,100,000

2 Sub - Station Work Lot 1 1,250,000,000 152,700,000
3 Main Feeder Work Lot 1 316,500,000 136,600,000
4 Power Supply Work Lot 1 205,000,000 84,600,000
5 Lighting & Receptacle Work Lot 1 376,600,000 198,200,000
6 Lighting Fixture Work Lot 1 695,900,000 85,400,000
7 Outdoor Lighting Work Lot 1 143,600,000 87,000,000
8 Telephone Work Lot 1 239,700,000 73,600,000
9 LAN Piping & Wiring Work Lot 1 53,300,000 36,500,000
10 Public Address Work Lot 1 181,800,000 26,900,000
11 Fire Alarm Work Lot 1 370,000,000 99,500,000
12 CCTV Work Lot 1 349,400,000 53,800,000
13 Lightning Protection Work Lot 1 74,200,000 15,700,000
14 Main Feeder Work for Production Lot 1 Out of Scope
15 Secondary Power Supply Work for Production Machine Lot 1 Out of Scope
Total Electrical Work 4,788,900,000 1,131,600,000
No Description Unit Q'ty Unit Cost Total Cost

Rp Rp
1 Incoming Work
N2XSEbY Cable 120 mm2 - 3 C m 417 891,900 371,922,300
Termination Kit N2XSEbY 120 mm2 - 3 C Ea 2 6,149,000 12,298,000
PVC Conduit 150 mm m 48 113,800 5,462,400

Fitting for above Lot 1 1,638,720
Man Hole 1,200 x 1,200 x 1,500D Ea 3 8,400,000 25,200,000
Concrete Ductbank Lot 1 By Civil
Modification Work, Additional Outgoing MVMDB

Medium Voltage Panel Outgoing LBS Ea 1 53,428,900 53,428,900
Painting Material Lot 1 N/A

Supporting Material Lot 1 37,597,000
Miscellaneous Lot 1 25,352,680
Materials Total 532,900,000
Labor Fee Lot 1 74,900,000

Transportation Lot 1 2,200,000
Heavy Loading Fee Lot 1 N/A
SLO Fee Lot 1 By Owner
Government Permit ( DEPNAKER ) Lot 1 3,000,000
Excavation & Backfilling Lot 1 1,000,000
Labour Total 81,100,000
Sub Total - 1 614,000,000


Rp Rp
2 Sub - Station Work
MVMDB
Medium Voltage Panel Incoming LBS Ea 1 35,126,300 35,126,300
Medium Voltage Panel Cubicle VT Ea 1 41,905,000 41,905,000
Medium Voltage Panel Protection VCB Ea 1 198,769,100 198,769,100
Medium Voltage Panel Cubicle CT Ea 1 38,267,900 38,267,900
Medium Voltage Panel Outgoing LBS Ea 1 53,428,900 53,428,900
UPS 300-500VA Ea 1 2,834,800 2,834,800
LVMDB
Low Voltage Panel ACB 3P 1600A Ea 1 78,040,800 78,040,800
Low Voltage Panel Feeder Ea 1 42,015,200 42,015,200
Low Voltage Panel Capacitor Panel 3 x 100kVAR, 440V w/ SR Ea 1 189,805,500 189,805,500
Grounding Terminal Board 3 Pr + 2 Test Ea 1 1,651,200 1,651,200
Transformer 3 Phase 4 Wire 50 Hz Ea 1 331,500,000 331,500,000

1000 KVA 20 KV / 400 - 231 V
From MVMDB to Transformer

N2XSY Cable 70 mm2 - 1 C x 3 m 15 519,900 7,798,500
Termination Kit N2XSY 70 mm2 - 1 C x 3 Ea 2 5,503,300 11,006,600
From Transformer to LVMDB

NYY Cable 240 mm2 - 1 C x 3 x 5 m 15 5,254,900 78,823,500
NYY Cable 240 mm2 - 1 C x 2 m 15 700,700 10,510,500
Cable Termination 240 mm2 Compression Type Ea 17 1,054,000 17,918,000

Cable Termination 240 mm2 Press Type Ea 17 133,800 2,274,600
NYYHY Cable 1.5 mm2 - 4 C m 15 22,500 337,500

Termination Cable Lot 1 16,880
NYA Cable 120 mm2 m 65 158,300 10,289,500

NYA Cable 16 mm2 m 40 21,300 852,000
PVC Conduit 50 mm m 160 16,600 2,656,000

Fitting for above Lot 1 796,800
Grounding Copper Plate 900 x 900 x 1.5t Ea 3 4,730,000 14,190,000

Grounding Copper Rod 5/8" Ea 2 715,000 1,430,000
Cable Ladder W = 600 c/w Separator m 170 228,100 38,777,000

Cable Ladder W = 600 Elbow Ea 3 219,800 659,400
Cable Ladder W = 600 Tee Ea 2 326,900 653,800
Cable Ladder W = 600 Inside Riser Ea 4 219,800 879,200
CONTINUE

Rp Rp
CONTINUE
Cable Pit Lot 1 By Civil

Fence for Transformer Lot 1 By Civil
Painting Material Lot 1 488,000

Materials Total 1,250,000,000

Heavy Loading Fee Lot 1 14,000,000
SLO Fee Lot 1 By Owner
Government Permit ( DEPNAKER ) Lot 1 N/A
Excavation & Backfilling Lot 1 N/A

Sub Total - 2 1,402,700,000

Rp Rp
3 Main Feeder Work
Lighting Panel LP - 1st Fl Ea 1 24,421,500 24,421,500

Lighting Panel LP - 2nd Fl Ea 1 16,119,800 16,119,800
Lighting Panel LP - GH Ea 1 10,521,600 10,521,600
Lighting Panel PP - FAN Ea 1 9,419,800 9,419,800
Power Panel PP - AC Ea 1 9,031,400 9,031,400
Power Panel PP - AHU Ea 1 22,522,200 22,522,200
Power Panel PP - COMP Ea 1 11,271,100 11,271,100
Power Panel PP - PUMP Ea 1 9,422,800 9,422,800
Power Panel PP - JOCKEY PUMP Ea 1 Mechanical Scope
NYY Cable 120 mm2 - 1 C x 4 x 2 m 25 1,374,700 34,367,500

NYY Cable 95 mm2 - 1 C x 4 m 55 554,400 30,492,000
NYY Cable 50 mm2 - 4 C m 35 298,500 10,447,500
NYY Cable 25 mm2 - 4 C m 30 161,100 4,833,000
NYY Cable 10 mm2 - 4 C m 85 69,900 5,941,500
NYA Cable 70 mm2 m 25 96,200 2,405,000
NYA Cable 50 mm2 m 55 71,300 3,921,500
NYA Cable 25 mm2 m 35 39,400 1,379,000
NYA Cable 16 mm2 m 30 21,300 639,000
NYA Cable 10 mm2 m 65 13,500 877,500
NYA Cable 6 mm2 m 20 8,400 168,000
Termination Cable Lot 1 4,773,580
Cable Ladder W = 600 c/w Separator m 185 228,100 42,198,500

Cable Ladder W = 300 c/w Cover m 25 285,900 7,147,500
Cable Ladder W = 600 Elbow Ea 6 219,800 1,318,800
Cable Ladder W = 300 Outside Riser Ea 8 138,600 1,108,800
Man Hole 1,200 x 1,200 x 1,500D Ea 2 8,400,000 16,800,000


Heavy Loading Fee Lot 1 5,600,000
SLO Fee Lot 1 N/A
Sub Total - 3 453,100,000

Rp Rp
4 Power Supply Work
NYFGbY Cable 4 mm2 - 4 C m 230 55,900 12,857,000

NYY Cable 150 mm2 - 1 C x 4 m 50 851,800 42,590,000
NYY Cable 50 mm2 - 4 C m 35 298,500 10,447,500
NYY Cable 16 mm2 - 4 C m 45 106,400 4,788,000
NYY Cable 10 mm2 - 4 C m 180 69,900 12,582,000
NYY Cable 4 mm2 - 3 C m 435 29,600 12,876,000
NYY Cable 2.5 mm2 - 3 C m 950 22,400 21,280,000
NYM Cable 4 mm2 - 3 C m 70 29,300 2,051,000
NYA Cable 25 mm2 m 50 39,400 1,970,000
NYA Cable 10 mm2 m 35 13,500 472,500
NYA Cable 6 mm2 m 220 8,400 1,848,000
NYA Cable 2.5 mm2 m 510 4,000 2,040,000
PVC Conduit 20 mm m 43 3,100 133,300

EMT Conduit 75 mm m 10 107,100 1,071,000

EMT Conduit 51 mm m 30 55,800 1,674,000
EMT Conduit 39 mm m 80 41,000 3,280,000
EMT Conduit 25 mm m 15 22,700 340,500
Flexible Conduit 75 mm m 2 666,200 1,332,400
Flexible Conduit 51 mm m 4 245,800 983,200
Outlet Box 102 x 102 x 44 Ea 15 39,700 595,500

Circular Box 25mm 2 Way Ea 1 101,700 101,700
Circular Box 19mm 2 Way Ea 23 83,800 1,927,400
Pull Box 150 x 150 x 150 Ea 1 106,900 106,900
Pull Box 150 x 150 x 150 ( WP ) Ea 1 121,200 121,200
Rubber Packing for Clean Room Type Ea 15 127,200 1,908,000
Receptacle 2P16A + E for AC Indoor Ea 3 80,300 240,900
Receptacle 2P16A + E for Hand Dryer Ea 12 80,300 963,600
Hand Hole 600 x 600 x 1,000D Ea 3 6,300,000 18,900,000


SLO Fee Lot 1 N/A
Sub Total - 4 289,600,000

Rp Rp
5 Lighting & Receptacle Work
NYM Cable 10 mm2 - 4 C m 1,140 75,200 85,728,000

NYM Cable 4 mm2 - 3 C m 790 29,300 23,147,000
NYM Cable 2.5 mm2 - 3 C m 4,735 22,500 106,537,500
NYA Cable 2.5 mm2 m 1,590 4,000 6,360,000
PVC Conduit 20 mm m 830 3,100 2,573,000

PVC Conduit 25 mm m 50 7,000 350,000
EMT Conduit 19 mm m 45 17,400 783,000

EMT Conduit 31 mm m 45 33,900 1,525,500
Outlet Box 210 x 110 x 54 Ea 6 90,300 541,800

Outlet Box 102 x 102 x 44 Ea 223 39,700 8,853,100
Surface Box 19 mm 1 Way Ea 22 92,800 2,041,600
Plate Switch 1P15A x 1 Ea 50 61,100 3,055,000

Plate Switch 1P15A x 1 3 W Ea 4 68,400 273,600
Plate Switch 1P15A x 1 c/w Lamp Ea 46 216,400 9,954,400
Receptacle 2P16A + E Ea 88 80,300 7,066,400
Receptacle 2P16A + E for Machine Ea 75 80,300 6,022,500
Receptacle 2P16A + E Floor Type Ea 6 592,500 3,555,000
Receptacle 3P 32A + E w/ Plug Ea 25 437,000 10,925,000
Steel Material C-Channel m 95 37,300 3,543,500



SLO Fee Lot 1 N/A
Sub Total - 5 574,800,000

Rp Rp
6 Lighting Fixture Work
Lighting Fixture FL 36 W - 1 V-Shape Ea 22 395,500 8,701,000

Lighting Fixture FL 36 W - 1 V-Shape c/w Battery Ea 6 1,414,200 8,485,200
Lighting Fixture FL 36 W - 2 V-Shape Ea 14 486,300 6,808,200
Lighting Fixture FL 36 W - 2 V-Shape c/w Battery Ea 6 1,505,000 9,030,000
Lighting Fixture FL 36 W - 1 Reflector Ea 16 250,100 4,001,600
Lighting Fixture FL 36 W - 1 Reflector c/w Battery Ea 2 1,268,700 2,537,400
Lighting Fixture FL 36 W - 2 Reflector Ea 7 325,200 2,276,400
Lighting Fixture FL 36 W - 2 Reflector c/w Battery Ea 2 1,343,900 2,687,800
Lighting Fixture Hf 32 W - 1 Batten c/w Battery Ea 4 1,719,600 6,878,400
Lighting Fixture FL 36 W - 2 Recessed Mirror Louver Ea 7 623,400 4,363,800
Lighting Fixture FL 36 W - 2 Recessed Mirror Louver c/w Battery Ea 1 1,642,000 1,642,000
Lighting Fixture Hf 32 W - 2 Water Proof Ea 18 1,395,400 25,117,200
Lighting Fixture FL 36 W - 2 Water Proof c/w Battery Ea 3 1,745,800 5,237,400
Lighting Fixture FL 36 W - 2 Clean Room Type Ea 324 1,424,300 461,473,200
Lighting Fixture FL 36 W - 2 Clean Room Type c/w Battery Ea 21 2,461,800 51,697,800
Lighting Fixture FL 8W - 2 Exit Light ( Ceiling Type ) Ea 9 1,414,400 12,729,600


SLO Fee Lot 1 N/A
Sub Total - 6 781,300,000

Rp Rp
7 Outdoor Lighting Work

NYFGbY Cable 2.5 mm2 - 3 C m 50 38,600 1,930,000
NYY Cable 2.5 mm2 - 3 C m 90 22,400 2,016,000
NYM Cable 4 mm2 - 3 C m 40 29,300 1,172,000
NYM Cable 2.5 mm2 - 3 C m 150 22,500 3,375,000
NYA Cable 2.5 mm2 m 35 4,000 140,000
PVC Conduit 50 mm m 50 16,600 830,000

PVC Conduit 25 mm m 15 7,000 105,000
EMT Conduit 19 mm m 140 17,400 2,436,000


Pull Box 150 x 150 x 150 Ea 3 106,900 320,700

Pull Box 150 x 150 x 150 ( WP ) Ea 3 121,200 363,600
Lighting Fixture SON 250 W - 1 Outdoor Light Ea 10 1,794,600 17,946,000

Lighting Fixture SON 250 W - 1 Outdoor Light Ea 1 Demolish
Pole for Lighting H = 1.5 wall mounted bracket Ea 3 1,620,000 4,860,000
Pole for Lighting H = 6 meters Single Arm Ea 1 Demolish
Pole for Lighting H = 6 meters Single Arm Ea 7 2,790,000 19,530,000
Base for Pole Light Ea 8 2,716,800 21,734,400
Grounding for Pole Light Ea 8 715,000 5,720,000
Hand Hole 600 x 600 x 1,000D Ea 2 6,300,000 12,600,000


SLO Fee Lot 1 N/A
Sub Total - 7 230,600,000

Rp Rp
8 Telephone Work
Jelly Cable 0.6 mm - 10 Pr m 395 53,000 20,935,000

ITC Cable 0.6 mm - 100 Pr m 20 193,700 3,874,000
ITC Cable 0.6 mm - 40 Pr m 45 69,700 3,136,500
ITC Cable 0.6 mm - 2 Pr m 1,565 13,200 20,658,000
PVC Conduit 50 mm m 84 16,600 1,394,400

PVC Conduit 25 mm m 38 7,000 266,000
PVC Conduit 20 mm m 97 3,100 300,700
EMT Conduit 19 mm m 8 17,400 139,200

Outlet Box 102 x 102 x 44 Ea 34 39,700 1,349,800

Surface Box 19 mm 1 Way Ea 2 92,800 185,600
Telephone Outlet Wall Type Ea 36 129,200 4,651,200
Telephone Outlet Floor Type Ea 2 525,400 1,050,800
KX-TDE100 Series
PABX 3 In Ext 48 Ea 1 88,218,900 88,218,900
DSS Console Ea 1 3,418,100 3,418,100
4 pcs LSA + 2 pcs Frame + 1 pcs Arrester + 1 pcs Protection Ea 1 1,064,000 1,064,000
UPS for PABX Back up time 10menits Ea 1 3,515,000 3,515,000
Telephone Hand Set 3 Line LCD Display Digital Phone Ea 2 By Owner
Telephone Hand Set 1 Line LCD Display Digital Phone Ea 1 By Owner
Telephone Hand Set Single Line Phone Ea 35 By Owner
Terminal Board TB ( 200 Pr ) Ea 1 2,550,000 2,550,000
Terminal Board TB ( 10 Pr ) Ea 1 816,000 816,000
Cable Tray W = 300 c/w Cover m 12 336,000 4,032,000

Cable Tray W = 300 Outside Riser Ea 4 207,200 828,800
Grounding System
Grounding Copper Rod 5/8" Ea 1 715,000 715,000
NYA Cable 16 mm2 m 15 21,300 319,500
Hand Hole 600 x 600 x 1,000D Ea 6 6,300,000 37,800,000


Testing & Commissioning Fee Lot 1 7,600,000
SLO Fee Lot 1 N/A
Sub Total - 8 313,300,000

Rp Rp
9 LAN Piping & Wiring Work
Data Cable CAT 6 4Pr m 1,330 11,600 15,428,000

Fiber Optic Cable 12C m 395 23,300 9,203,500
PVC Conduit 50 mm m 363 16,600 6,025,800

PVC Conduit 25 mm m 118 7,000 826,000
PVC Conduit 20 mm m 74 3,100 229,400
EMT Conduit 19 mm m 4 17,400 69,600

Outlet Box 102 x 102 x 44 Ea 26 39,700 1,032,200

Surface Box 19 mm 1 Way Ea 1 92,800 92,800
LAN Outlet Wall Type Ea 27 192,900 5,208,300

LAN Outlet Floor Type Ea 6 475,000 2,850,000
LAN Main Equipment Lot 1 By Owner

Switch HUB Server Lot 1 By Owner

Transportation Lot 1 900,000
SLO Fee Lot 1 N/A
Excavation & Backfilling Lot 1 Inc. Telephone Work
Sub Total - 9 89,800,000

Rp Rp
10 Public Address Work
NYYHY Cable 1.5 mm2 - 8 C m 15 33,700 505,500

NYYHY Cable 1.5 mm2 - 4 C m 45 22,500 1,012,500
NYYHY Cable 1.5 mm2 - 3 C m 35 19,700 689,500
NYYHY Cable 1.5 mm2 - 2 C m 375 17,100 6,412,500
Data Cable CAT 6 4Pr m 20 11,600 232,000
Mic Cable L2T2S m 20 25,500 510,000
PVC Conduit 20 mm m 9 3,100 27,900

EMT Conduit 19 mm m 4 17,400 69,600

Outlet Box 102 x 102 x 44 Ea 5 39,700 198,500

Pull Box 150 x 150 x 150 Ea 1 106,900 106,900
Power Amplifier 240 W Ea 1 9,938,700 9,938,700

10Ch. Zone Selector Ea 1 8,557,800 8,557,800
CD/MP3/DVD Player Ea 1 4,271,300 4,271,300
Music Melody Chime Ea 1 10,154,100 10,154,100
Program Timer Ea 1 10,868,100 10,868,100
Remote Microphone 10Ch. Ea 1 10,038,100 10,038,100
Mixer Frame w/Modules Ea 1 31,033,500 31,033,500
Cabinet Rack w/ Accessories 23U Ea 1 25,228,500 25,228,500
Ceiling Speaker 3W Ea 12 106,300 1,275,600

Attenuator 5 - 30 W Ea 5 125,800 629,000
Wall / Box Speaker 6W Ea 1 156,400 156,400
Ceiling Speaker 5 W for Clean Room Ea 20 1,887,000 37,740,000

SLO Fee Lot 1 N/A
Sub Total - 10 208,700,000

Rp Rp
11 Fire Alarm Work

FRC Cable 1.5 mm2 - 18 C m 10 102,100 1,021,000
FRC Cable 1.5 mm2 - 12 C m 30 74,500 2,235,000
FRC Cable 1.5 mm2 - 8 C m 145 53,200 7,714,000
NYYHY Cable 1.5 mm2 - 2 C m 745 17,100 12,739,500
PVC Conduit 50 mm m 84 Inc. Telephone Work

Fitting for above Lot 1 Inc. Telephone Work
EMT Conduit 31 mm m 12 33,900 406,800

EMT Conduit 19 mm m 70 17,400 1,218,000


Pull Box 100 x 100 x 50 Ea 77 67,700 5,212,900
Pull Box 150 x 150 x 150 Ea 4 106,900 427,600
Fire Alarm Control Panel 10 L Ea 1 20,230,000 20,230,000

Annunciator Panel 10 L Ea 1 6,247,500 6,247,500
ROR Heat Detector Ea 8 226,100 1,808,800
Photoelectric Smoke Detector Ea 22 773,500 17,017,000
ROR Heat Detector for Clean Room Ea 73 2,550,000 186,150,000
Photoelectric Smoke Detector for Clean Room Ea 4 3,825,000 15,300,000
Manual Push Button Ea 4 357,000 1,428,000

Fire Alarm Bell Ea 4 357,000 1,428,000
Indication Lamp Ea 4 154,700 618,800
Man Hole 1,200 x 1,200 x 1,500D Ea 6 Inc. Telephone Work


SLO Fee Lot 1 N/A
Excavation & Backfilling Lot 1 Inc. Telephone Work
Sub Total - 11 469,500,000

Rp Rp
12 CCTV Work
Main Equipment
Dome Camera, Resolution of 1.3MP, IP 66 Fixed Lense 2.8mm Ea 34 3,850,000 130,900,000
NVR 16Ch Ea 2 21,725,000 43,450,000
NVR 4Ch Ea 1 14,850,000 14,850,000
32" LED Monitor Ea 2 4,950,000 9,900,000
23" LED Monitor Ea 1 3,520,000 3,520,000
HDMI Cabkle 3m Ea 3 396,000 1,188,000
UPS-SMC1000i Ea 3 4,950,000 14,850,000
Hard Disk (@4TB) Ea 10 3,850,000 38,500,000
Repeater-1PEUP Ea 2 1,089,000 2,178,000
Installation Material Lot 1 48,847,700 48,847,700
(Cable UTP, Cable NYMHY, Pipe, Flexible, Cable Jack, Ducting, ect)

SLO Fee Lot 1 N/A
Sub Total - 12 403,200,000

Rp Rp
13 Lightning Protection Work
NYA Cable 70 mm2 m 35 96,200 3,367,000

PVC Conduit 40 mm m 35 12,500 437,500

INDELEC Prevectron 2 Type S 6.60 ( R=107M ) Ea 1 25,000,000 25,000,000
Lightning Flash Counter Ea 1 5,000,000 5,000,000
Grounding Copper Rod 5/8" Ea 2 715,000 1,430,000
Grounding Copper Plate 900 x 900 x 1.5t Ea 1 4,730,000 4,730,000
Control Box 400 x 400 x 600 c/w Cover Ea 1 500,000 500,000
Pole for Lightning Protection H = 20 meters Ea 1 14,580,000 14,580,000
Base for Pole Lightning Protection Ea 1 10,080,000 10,080,000


Testing & Commissioning Fee Lot 1 500,000
SLO Fee Lot 1 N/A
Sub Total - 13 89,900,000

DESCRIPTION Unit U-Price Labor
Cable USD Rp
CABLES KURS CABLE ONLY : Rp14,000

XLPE / PVC Cable 6 mm2 - 4 C m 3.63 50,820 1.00


XLPE / PVC Cable 300 mm2 - 1 C x 8 m 258.48 3,618,720 25.60
XLPE / PVC Cable 95 mm2 - 1 C x 4 x 2 m 82.88 1,160,320 11.20

XLPE / PVC Cable 240 mm2 - 1 C x 2 m 51.54 721,560 5.60


NYY Cable 25 mm2 - 1 C m 3.31 46,340 0.80

NYY Cable 35 mm2 - 1 C m 4.28 59,920 0.90
NYY Cable 50 mm2 - 1 C m 5.89 82,460 1.00
NYY Cable 70 mm2 - 1 C m 7.91 110,740 1.20
NYY Cable 95 mm2 - 1 C m 10.42 145,880 1.40
NYY Cable 120 mm2 - 1 C m 12.92 180,880 1.60
NYY Cable 150 mm2 - 1 C m 16.01 224,140 2.00
NYY Cable 185 mm2 - 1 C m 19.80 277,200 2.30
NYY Cable 240 mm2 - 1 C m 26.34 368,760 2.80
NYY Cable 300 mm2 - 1 C m 32.35 452,900 3.20
NYY Cable 400 mm2 - 1 C m 42.14 589,960 3.20
NYY Cable 70 mm2 - 1 C x 3 m 23.73 332,220 3.60

NYY Cable 70 mm2 - 1 C x 4 m 31.64 442,960 4.80
NYY Cable 95 mm2 - 1 C x 4 m 41.68 583,520 5.60
NYY Cable 95 mm2 - 1 C x 4 x 2 m 83.36 1,167,040 11.20
NYY Cable 95 mm2 - 1 C x 3 m 31.26 437,640 4.20
NYY Cable 95 mm2 - 1 C x 3 x 2 m 62.52 875,280 8.40
NYY Cable 95 mm2 - 1 C x 3 x 3 m 93.78 1,312,920 12.60
NYY Cable 120 mm2 - 1 C x 4 m 51.68 723,520 6.40
NYY Cable 120 mm2 - 1 C x 4 x 2 m 103.36 1,447,040 12.80
NYY Cable 120 mm2 - 1 C x 4 x 3 m 155.04 2,170,560 19.20
NYY Cable 120 mm2 - 1 C x 3 m 38.76 542,640 4.80
NYY Cable 120 mm2 - 1 C x 2 m 25.84 361,760 3.20
NYY Cable 120 mm2 - 1 C x 6 m 77.52 1,085,280 9.60
NYY Cable 120 mm2 - 1 C x 8 m 103.36 1,447,040 12.80
NYY Cable 150 mm2 - 1 C x 6 m 96.06 1,344,840 12.00
NYY Cable 150 mm2 - 1 C x 4 m 64.04 896,560 8.00
NYY Cable 150 mm2 - 1 C x 3 m 48.03 672,420 6.00
NYY Cable 150 mm2 - 1 C x 2 m 32.02 448,280 4.00
NYY Cable 185 mm2 - 1 C x 9 m 178.20 2,494,800 20.70
NYY Cable 185 mm2 - 1 C x 6 m 118.80 1,663,200 13.80
NYY Cable 185 mm2 - 1 C x 3 x 8 m 475.20 6,652,800 55.20
NYY Cable 185 mm2 - 1 C x 4 x 2 m 158.40 2,217,600 18.40
NYY Cable 185 mm2 - 1 C x 4 x 3 m 237.60 3,326,400 27.60
NYY Cable 185 mm2 - 1 C x 4 m 79.20 1,108,800 9.20
NYY Cable 185 mm2 - 1 C x 3 x 2 m 118.80 1,663,200 13.80
NYY Cable 240 mm2 - 1 C x 8 m 210.72 2,950,080 22.40
NYY Cable 240 mm2 - 1 C x 4 m 105.36 1,475,040 11.20
NYY Cable 240 mm2 - 1 C x 3 x 3 m 237.06 3,318,840 25.20
NYY Cable 240 mm2 - 1 C x 3 x 4 m 316.08 4,425,120 33.60
NYY Cable 240 mm2 - 1 C x 3 x 5 m 395.10 5,531,400 42.00
NYY Cable 240 mm2 - 1 C x 3 x 6 m 474.12 6,637,680 50.40
NYY Cable 240 mm2 - 1 C x 3 m 79.02 1,106,280 8.40
NYY Cable 240 mm2 - 1 C x 2 m 52.68 737,520 5.60
NYY Cable 240 mm2 - 1 C m 26.34 368,760 2.80
NYY Cable 240 mm2 - 1 C x 3 x 4 m 316.08 4,425,120 33.60
NYY Cable 400 mm2 - 1 C x 4 m 168.56 2,359,840 12.80
NYY Cable 10 mm2 - 2 C m 3.05 42,700 0.90

NYY Cable 6 mm2 - 2 C m 2.22 31,080 0.90
NYY Cable 70 mm2 - 3 C m 23.85 333,900 2.50

NYY Cable 50 mm2 - 3 C m 17.02 238,280 2.10
NYY Cable 35 mm2 - 3 C m 12.51 175,140 1.60
NYY Cable 25 mm2 - 3 C m 9.16 128,240 1.50
NYY Cable 16 mm2 - 3 C m 6.18 86,520 1.30
NYY Cable 10 mm2 - 3 C m 4.17 58,380 1.00
NYY Cable 6 mm2 - 3 C m 2.92 40,880 0.90
NYY Cable 4 mm2 - 3 C m 2.22 31,080 0.90
NYY Cable 2.5 mm2 - 3 C m 1.68 23,520 0.90
NYY Cable 150 mm2 - 4 C m 63.91 894,740 4.30

NYY Cable 120 mm2 - 4 C m 51.59 722,260 4.00
NYY Cable 95 mm2 - 4 C m 43.24 605,360 3.50
NYY Cable 70 mm2 - 4 C m 31.17 436,380 2.80
NYY Cable 50 mm2 - 4 C m 22.44 314,160 2.50
NYY Cable 35 mm2 - 4 C m 16.47 230,580 2.10
NYY Cable 25 mm2 - 4 C m 12.11 169,540 1.90
NYY Cable 16 mm2 - 4 C m 8.00 112,000 1.50
NYY Cable 10 mm2 - 4 C m 5.25 73,500 1.30
NYY Cable 6 mm2 - 4 C m 3.60 50,400 1.00
NYY Cable 4 mm2 - 4 C m 2.72 38,080 0.90
NYY Cable 2.5 mm2 - 4 C m 1.98 27,720 0.90
NYA Cable 240 mm2 m 24.15 338,100 2.20

NYA Cable 185 mm2 m 17.93 251,020 1.80
NYA Cable 150 mm2 m 14.73 206,220 1.80
NYA Cable 120 mm2 m 11.90 166,600 1.60
NYA Cable 95 mm2 m 9.57 133,980 1.40
NYA Cable 70 mm2 m 7.23 101,220 1.10
NYA Cable 50 mm2 m 5.36 75,040 0.90
NYA Cable 35 mm2 m 3.89 54,460 0.70
NYA Cable 25 mm2 m 2.96 41,440 0.60
NYA Cable 16 mm2 m 1.60 22,400 0.60
NYA Cable 10 mm2 m 1.01 14,140 0.50
NYA Cable 6 mm2 m 0.63 8,820 0.40
NYA Cable 4 mm2 m 0.44 6,160 0.30
NYA Cable 2.5 mm2 m 0.30 4,200 0.30
NYM Cable 10 mm2 - 4 C m 5.65 79,100 1.30
NYM Cable 4 mm2 - 3 C m 2.20 30,800 0.90

NYM Cable 2.5 mm2 - 3 C m 1.69 23,660 0.70
NYM Cable 1.5 mm2 - 2 C m 1.40 19,600 0.50
ITC Cable 0.6 mm - 100 Pr m 14.56 203,840 2.10

ITC Cable 0.6 mm - 80 Pr m 11.63 162,820 2.00
ITC Cable 0.6 mm - 60 Pr m 9.13 127,820 1.60
ITC Cable 0.6 mm - 50 Pr m 7.54 105,560 1.40
ITC Cable 0.6 mm - 40 Pr m 5.24 73,360 1.20
ITC Cable 0.6 mm - 30 Pr m 4.21 58,940 1.00
ITC Cable 0.6 mm - 20 Pr m 3.13 43,820 0.80
ITC Cable 0.6 mm - 10 Pr m 1.9 26,600 0.60
ITC Cable 0.6 mm - 6 Pr m 1.4 19,600 0.50
ITC Cable 0.6 mm - 2 Pr m 0.99 13,860 0.30
Jelly Cable 0.6 mm - 50 Pr m 11.07 154,980 1.40

NYYHY Cable 1.5 mm2 - 20 C m 5.11 71,540 2.10

NYYHY Cable 1.5 mm2 - 14 C m 3.79 53,060 1.90
NYYHY Cable 1.5 mm2 - 12 C m 3.41 47,740 1.70
NYYHY Cable 1.5 mm2 - 10 C m 2.98 41,720 1.50
NYYHY Cable 1.5 mm2 - 9 C m 2.79 39,060 1.40
NYYHY Cable 1.5 mm2 - 8 C m 2.53 35,420 1.20
NYYHY Cable 1.5 mm2 - 7 C m 2.27 31,780 1.20
NYYHY Cable 1.5 mm2 - 6 C m 2.08 29,120 1.20
NYYHY Cable 1.5 mm2 - 5 C m 1.91 26,740 1.00
NYYHY Cable 1.5 mm2 - 4 C m 1.69 23,660 0.90
NYYHY Cable 1.5 mm2 - 3 C m 1.48 20,720 0.80
NYYHY Cable 1.5 mm2 - 2 C m 1.28 17,920 0.70
STP Cable AWG 18 1 Pr m 1.19 16,660 0.70
NYFGbY Cable 4 mm2 - 5 C m 4.88 68,320 1.60

NYFGbY Cable 120 mm2 - 5 C x 2 m 138.32 1,936,480 6.40
NYFGbY Cable 150 mm2 - 4 C x 5 m 371.65 5,203,100 24.50
NYFGbY Cable 240 mm2 - 4 C m 121.35 1,698,900 5.60

NYFGbY Cable 150 mm2 - 4 C m 74.33 1,040,620 4.90
NYFGbY Cable 2.5 mm2 - 4 C m 3.27 45,780 1.50



FRC Cable 1.5 mm2 - 30 C m 12.65 177,100 2.30

FRC Cable 1.5 mm2 - 24 C m 10.47 146,580 2.20
FRC Cable 1.5 mm2 - 20 C m 8.63 120,820 2.00
FRC Cable 1.5 mm2 - 18 C m 7.67 107,380 1.90
FRC Cable 1.5 mm2 - 16 C m 7.01 98,140 1.80
FRC Cable 1.5 mm2 - 15 C m 6.55 91,700 1.70
FRC Cable 1.5 mm2 - 14 C m 6.32 88,480 1.70
FRC Cable 1.5 mm2 - 12 C m 5.6 78,400 1.60
FRC Cable 1.5 mm2 - 10 C m 4.86 68,040 1.50
FRC Cable 1.5 mm2 - 9 C m 4.4 61,600 1.40
FRC Cable 1.5 mm2 - 8 C m 4.00 56,000 1.20
FRC Cable 1.5 mm2 - 7 C m 3.54 49,560 1.20
FRC Cable 1.5 mm2 - 4 C m 2.54 35,560 0.90
FRC Cable 1.5 mm2 - 2 C m 1.73 24,220 0.70
N2XSEbY Cable 120 mm2 - 3 C m 67.06 938,840 8.50

N2XSY Cable 120 mm2 - 3 C m 64.10 897,400 8.50

N2XSY Cable 50 mm2 - 3 C m 34.70 485,800 5.90
N2XSY Cable 95 mm2 - 1 C m 17.98 251,720 3.30

N2XSY Cable 70 mm2 - 1 C m 13.03 182,420 2.80
N2XSY Cable 50 mm2 - 1 C m 10.45 146,300 2.60
N2XSY Cable 95 mm2 - 1 C x 3 m 53.94 755,160 9.90

N2XSY Cable 70 mm2 - 1 C x 3 m 39.09 547,260 8.40
N2XSY Cable 50 mm2 - 1 C x 3 m 31.35 438,900 7.80
Data Cable CAT 6 4Pr m 0.87 12,200 0.09
Fiber Optic Cable 12C m 1.75 24,500 0.60
TERMINATION
Cable Termination 500 mm2 Compression Type Ea 205.00 2,870,000 20.50
Cable Termination 240 mm2 Compression Type Ea 68.44 958,125 6.84
Cable Termination 500 mm2 Press Type Ea 58.00 812,000 5.80

Cable Termination 2.5 mm2 Press Type Ea 0.05 753 0.01
CABLE RACK, CABLE LADDER AND C-CHANNEL
Cable Duct W = 200 L = 3,000 c/w Cover Ea 84.96 1,189,500 51.00
Cable Duct W = 200 Elbow c/w Cover Ea 47.51 665,145 19.50
Cable Duct W = 300 Tee c/w Cover Ea 53.29 746,070 25.35
Cable Duct W = 300 L = 3,000 c/w Cover Ea 93.46 1,308,450 63.00
Cable Duct W = 300 Elbow c/w Cover Ea 52.26 731,660 27.30
Cable Duct W = 300 Tee c/w Cover Ea 58.62 820,677 35.49
Cable Ladder W = 1,000 m 26.76 374,667 20.00

Cable Ladder W = 800 m 24.10 337,333 16.00
Cable Ladder W = 700 m 21.81 305,333 14.00
Cable Ladder W = 600 m 20.52 287,333 13.00
Cable Ladder W = 500 m 20.07 281,000 33.00
Cable Ladder W = 400 m 16.69 233,667 27.00
Cable Ladder W = 300 m 15.90 222,667 7.00
Cable Ladder W = 200 m 15.02 210,333 5.00
Cable Ladder W = 100 Ea 14.17 198,333 15.00
Cable Ladder W = 1,000 Elbow Ea 30.50 427,000 22.00

Cable Ladder W = 800 Elbow Ea 26.50 371,000 17.60
Cable Ladder W = 1,000 Tee Ea 47.71 668,000 25.20

Cable Ladder W = 800 Tee Ea 41.36 579,000 20.40
Cable Ladder W = 1,000 c/w Separator m 29.51 413,100 22.00

Cable Ladder W = 800 c/w Separator m 26.84 375,767 18.00
Cable Ladder W = 1,000 Cross Ea 62.29 872,000 26.00

Cable Ladder W = 800 Cross Ea 46.79 655,000 20.80
Cable Ladder W = 500 c/w Cover m 41.10 575,333 13.20

Cable Ladder W = 400 L = 3,000 c/w Cover Ea 33.83 473,667 32.40
Cable Ladder W = 300 Elbow c/w Cover Ea 21.21 297,000 9.24

Cable Ladder W = 200 Elbow c/w Cover Ea 19.39 271,500 9.00
Cable Ladder W = 300 Tee c/w Cover Ea 32.46 454,500 10.08

Cable Ladder W = 200 Tee c/w Cover Ea 29.36 411,000 7.20
Cable Ladder W = 300 Cross c/w Cover Ea 41.68 583,500 10.92
Cable Ladder W = 200 Inside Riser c/w Cover Ea 19.39 271,500 7.50
Cable Ladder W = 1,000 Inside Riser Ea 30.50 427,000 30.00

Cable Ladder W = 800 Inside Riser Ea 26.50 371,000 24.00
Cable Ladder W = 1,000 Outside Riser Ea 30.50 427,000 30.00

Cable Ladder W = 800 Outside Riser Ea 26.50 371,000 24.00
Cable Ladder W = 300 - 200 Reducer Ea 14.14 198,000 10.50

Cable Tray W = 300 H=50mm m 17.14 240,000 7.00
Cable Tray W = 300 c/w Cover m 34.29 480,000 8.40
Cable Tray W = 300 m 21.02 294,333 7.00

Cable Tray W = 200 m 17.14 240,000 5.00
Cable Tray W = 150 m 15.57 218,000 15.00
Cable Tray W = 300 Elbow Ea 29.50 413,000 7.70

Cable Tray W = 300 Tee Ea 33.07 463,000 8.40

Cable Tray W = 300 Inside Riser Ea 21.14 296,000 10.50

Cable Tray W = 300 Outside Riser Ea 21.14 296,000 10.50

Steel Material C-Channel m 2.66 37,217 8
EMT, GI AND FLEXIBLE CONDUIT

EMT Conduit 75 mm m 9.56 133,770 4.70
EMT Conduit 63 mm m 7.05 98,661 4.30
EMT Conduit 51 mm m 4.98 69,699 3.60
EMT Conduit 39 mm m 3.66 51,230 3.00
EMT Conduit 31 mm m 3.02 42,268 2.90
EMT Conduit 25 mm m 2.02 28,279 2.30
EMT Conduit 19 mm m 1.55 21,749 2.00
Flexible Conduit 75 mm m 55.98 783,700 28.00

GI Conduit 70 mm m 15.47 216,612 6.10

GI Conduit 54 mm m 11.68 163,497 5.80
GI Conduit 42 mm m 8.41 117,678 5.30
GI Conduit 36 mm m 7.32 102,486 4.80
GI Conduit 28 mm m 5.62 78,716 4.30
GI Conduit 22 mm m 3.99 55,847 3.80
GI Conduit 16 mm m 3.08 43,169 3.30

EFLEX CONDUIT
Eflex Conduit 150 mm m 27.27 381,780 15.00
Bellmouth with End Cover 150 mm Ea 16.66 233,192 1.67

PVC CONDUIT
PVC Conduit 150 mm m 9.56 133,838 4.00
PVC Conduit 100 mm L = 4,000 Ea 17.13 239,800 12.80
PVC Conduit 25 mm m 0.58 8,163 1.40
PVC Conduit 50 mm m 1.39 19,443 2.20
PVC Conduit 40 mm m 1.05 14,700 2.20
PVC Conduit 25 mm L = 2,900 Ea 1.05 14,700 4.19
PVC Conduit 20 mm m 0.26 3,605 1.10
PVC Conduit 25 mm Addapter Ea 0.89 12,451 0.50
PVC Conduit 20 mm Addapter Ea 0.85 11,858 0.50
T - Dus 20mm 3 Way Ea 0.43 6,000 0.50
UPVC Ducting 100 x 25 x 3.2 mm m 3.71 52,000 4.00
BOXES
PULLBOX
Pull Box 100 x 100 x 50 Ea 5.09 71,250 12.00
Pull Box 150 x 150 x 150 Ea 8.04 112,500 12.00
Pull Box 200 x 200 x 100 Ea 9.11 127,500 12.00
Pull Box 200 x 200 x 200 Ea 9.64 135,000 12.00
Pull Box 300 x 300 x 300 Ea 24.11 337,500 12.00
Pull Box 150 x 150 x 150 ( WP ) Ea 9.11 127,500 12.00

Pull Box 200 x 200 x 100 ( WP ) Ea 10.18 142,500 12.00
Pull Box 200 x 200 x 200 ( WP ) Ea 10.71 150,000 12.00
Pull Box 300 x 300 x 300 ( WP ) Ea 26.79 375,000 12.00
OUTLET BOX
Outlet Box 102 x 102 x 44 Ea 2.98 41,700 4.00
CIRCULAR BOX
Circular Box 19mm 1 Way Ea 6.30 88,200 4.00




Circular Box G - 16mm 1 Way Ea 6.35 88,900 4.00


Surface Box 25 mm 2 Way Ea 9.64 135,000 4.00

Outlet Box 210 x 110 x 54 Ea 6.79 95,000 4.00
LIGHTING FIXTURES
Lighting Fixture FL 36 W - 1 V-Shape Ea 34.03 476,471 7.00
Lighting Fixture FL 36 W - 1 V-Shape c/w Battery Ea 121.70 1,703,771 7.00
Lighting Fixture FL 36 W - 2 V-Shape Ea 41.85 585,882 8.50
Lighting Fixture FL 36 W - 2 V-Shape c/w Battery Ea 129.51 1,813,182 10.50
Lighting Fixture FL 36 W - 1 Reflector Ea 21.52 301,250 7.00
Lighting Fixture FL 36 W - 1 Reflector c/w Battery Ea 109.18 1,528,550 7.00
Lighting Fixture FL 36 W - 2 Reflector Ea 27.99 391,800 10.00
Lighting Fixture FL 36 W - 2 Reflector c/w Battery Ea 115.65 1,619,100 12.00
Lighting Fixture FL 36 W - 1 Indirect Ceiling Batten Ea 17.59 246,250 7.00
Lighting Fixture FL 36 W - 1 Batten Ea 17.59 246,250 7.00
Lighting Fixture FL 36 W - 1 Batten c/w Battery Ea 105.25 1,473,550 7.00
Lighting Fixture FL 36 W - 2 Batten Ea 23.38 327,300 7.00
Lighting Fixture FL 36 W - 2 Batten c/w Battery Ea 111.04 1,554,600 7.00
Lighting Fixture FL 36 W - 2 Recessed Mirror Louver Ea 53.64 751,000 16.20

Lighting Fixture FL 36 W - 2 Recessed Mirror Louver c/w Battery Ea 141.31 1,978,300 18.20
Lighting Fixture FL 36 W - 2 Recessed Metal Louver Ea 35.79 501,000 16.20

Lighting Fixture FL 36 W - 2 Recessed Metal Louver c/w Battery Ea 123.45 1,728,300 18.20
Lighting Fixture FL 36 W - 1 Recessed Open Ea 43.28 605,882 10.00

Lighting Fixture FL 36 W - 1 Recessed Open c/w Battery Ea 130.94 1,833,182 10.00
Lighting Fixture FL 36 W - 2 Recessed Open Ea 53.95 755,294 17.00

Lighting Fixture FL 36 W - 2 Recessed Open c/w Battery Ea 141.61 1,982,594 17.00
Lighting Fixture FL 36 W - 2 Clean Room Type Ea 122.57 1,716,000 10.00

Lighting Fixture FL 36 W - 2 Clean Room Type c/w Battery Ea 211.86 2,966,000 12.00
Lighting Fixture FL 36 W - 2 Clean Room LED Ea 183.29 2,566,000 10.00

Lighting Fixture FL 36 W - 2 Clean Room LED c/w Battery Ea 225.07 3,151,000 12.00
Lighting Fixture FL 36 W - 2 Water Proof Yellow Lamp Ea 130.36 1,825,000 12.00

Lighting Fixture FL 36 W - 1 Water Proof Yellow Lamp Ea 84.64 1,185,000 10.00
Lighting Fixture FL 36 W - 1 Water Proof Ea 50.75 710,500 10.00

Lighting Fixture FL 36 W - 1 Water Proof c/w Battery Ea 138.41 1,937,800 10.00
Lighting Fixture FL 36 W - 2 Water Proof Ea 62.57 876,000 12.00
Lighting Fixture FL 36 W - 2 Water Proof c/w Battery Ea 150.24 2,103,300 12.00
Lighting Fixture FL 36 W - 2 Explosion Proof Ea 828.24 11,595,400 16.20
Lighting Fixture FL 36 W - 1 Wall Bracket Ea - 7.00
Lighting Fixture FL 36 W - 1 Stair Case Ea 17.59 246,250 7.00

Lighting Fixture FL 36 W - 1 Stair Case c/w Battery Ea 105.25 1,473,550 7.00
Lighting Fixture FL 36 W - 2 Stair Case Ea 23.38 327,300 10.00
Lighting Fixture FL 36 W - 2 Stair Case c/w Battery Ea 111.04 1,554,600 10.00
Lighting Fixture FL 18 W - 1 Indirect Ceiling Batten Ea 15.62 218,650 7.00

Lighting Fixture FL 18 W - 4 Recessed Metal Louver Ea 41.97 587,600 18.00
Lighting Fixture FL 18 W - 4 Recessed Metal Louver c/w Battery Ea 129.64 1,814,900 18.00
Lighting Fixture HF 400 W - 1 Down Light Ea 160.86 2,252,000 10.00

Lighting Fixture 50 W - 1 Down Light ( Halogen ) Ea 11.00 154,000 10.00
Lighting Fixture HID 70 W - 1 Down Light Ea 78.21 1,094,900 10.00
Lighting Fixture PAR 75 W - 1 Down Light Ea 31.56 441,800 10.00
Lighting Fixture PL 25 W Barret Type Ea - 10.00
Lighting Fixture PLC 13 W - 1 Down Light Ea 16.34 228,800 5.90

Lighting Fixture PLC 13 W - 1 Down Light c/w Battery Ea 111.94 1,567,200 7.90
Lighting Fixture PLC 18 W - 1 Down Light WP Ea 17.77 248,800 4.00
Lighting Fixture Downlight Essential 18 W ( Philips ) Ea 8.24 115,350 4.00
Lighting Fixture Downlight Halogen 50 W ( Philips ) Ea 11.00 154,000 4.00
Lighting Fixture FL 8W - 2 Exit Light ( Wall Type ) Ea 113.85 1,593,930 4.80

Lighting Fixture FL 8W - 2 Exit Light ( Ceiling Type ) Ea 121.71 1,704,000 7.10
Lighting Fixture IL 8W - 2 Emergency Light Ea 145.16 2,032,193 4.80
Lighting Fixture LED 20 W - 1 V-Shape Ea 45.62 638,676 7.00

Lighting Fixture LED 20 W - 1 V-Shape c/w Battery Ea 86.50 1,211,000 7.00
Lighting Fixture LED 20 W - 2 V-Shape Ea 80.15 1,122,059 8.50
Lighting Fixture LED 20 W - 2 V-Shape c/w Battery Ea 120.93 1,693,000 10.50
Lighting Fixture LED 20 W - 2 Recessed Mirror Louver Ea 115.36 1,615,000 16.20
Lighting Fixture LED 20 W - 2 Recessed Mirror Louver c/w Battery Ea 139.36 1,951,000 18.20
Lighting Fixture LED 20 W - 2 Recessed Metal Louver Ea 97.50 1,365,000 16.20
Lighting Fixture LED 20 W - 1 Recessed Open Ea 54.86 768,088 17.00
Lighting Fixture LED 20 W - 2 Recessed Open Ea 76.36 1,069,000 17.00
Lighting Fixture LED 20 W - 1 Batten Ea 38.75 542,500 7.00
Lighting Fixture LED 20 W - 2 Batten Ea 72.86 1,020,000 7.00
Lighting Fixture LED 20 W - 1 Reflector Ea 42.68 597,500 7.00
Lighting Fixture LED 20 W - 1 Reflector c/w Battery Ea 86.21 1,207,000 7.00
Lighting Fixture LED 20 W - 2 Reflector Ea 77.46 1,084,500 10.00
Lighting Fixture LED 20 W - 2 Reflector c/w Battery Ea 123.86 1,734,000 12.00
Lighting Fixture LED 20 W - 1 Water Proof Ea 114.29 1,600,000 10.00

Lighting Fixture LED 40 W - 2 Water Proof Ea 128.57 1,800,000 12.00
Lighting Fixture LED 10.8 W - 1 Down Light Ea 42.86 600,000 4.00

Lighting Fixture LED 18 W - 1 Down Light Ea 57.14 800,000 4.00
Lighting Fixture LED 39 W - 1 Down Light Ea 64.29 900,000 4.80
Lighting Fixture LED 8W - 2 Emergency Light Ea 168.47 2,358,600 4.80

Lighting Fixture LED 10W - 1 Exit Light Ea 121.71 1,704,000 4.80

Lighting Fixture LED 5W - 1 Exit Light Ea 147.11 2,059,600 4.80
Lighting Fixture LED 120 W - 1 Outdoor Light Ea 410.71 5,750,000 25.00

Lighting Fixture LED 160W Spot light Ea 489.29 6,850,000 16.40
Lighting Fixture IL 60 W - 1 Heat Proof Light Ea - - 15.00

Lighting Fixture UV 20 W - 2 w/Chain Insect Killer Light Ea 565.71 7,920,000 15.00
Lighting Fixture FL 20 W - 1 Insect Trap w/Chain Ea 275.00 3,850,000 10.00
Lighting Fixture Halogen 150 W Flood Light Ea - - 25.00
Lighting Fixture Halogen 500 W Flood Light Ea - - 25.00
Lighting Fixture LED 200 W - 1 High Bay Light Ea 357.14 5,000,000 16.40
Lighting Fixture CM 400 W - 1 Ceramic Metal Halide High Bay Light Ea 164.57 2,304,000 16.40
Lighting Fixture HPI 250 W - 1 Metal Halide High Bay Light (IP65) Ea 457.43 6,404,000 12.10
Lighting Fixture HPI 250 W Flood Light Metal Halide Ea 152.30 2,132,250 8.50
Lighting Fixture HPI 400 W Flood Light Metal Halide Ea 165.11 2,311,600 12.20
Lighting Fixture SON 250 W - 1 Outdoor Light Ea 154.44 2,162,100 17.20
Lighting Fixture SON 400 W - 1 Outdoor Light Ea 265.76 3,720,600 22.30
Lighting Fixture LED 1 x 40W, Outdoor Signage Light Ea 242.86 3,400,000 25.00
Lighting Fixture Hf 32 W - 1 V-Shape c/w Protection Laminated Ea 101.24 1,417,400 7.00

Lighting Fixture Hf 32 W - 1 V-Shape c/w Protection Laminated, Batter Ea 194.10 2,717,400 7.00
Lighting Fixture Hf 32 W - 2 V-Shape c/w Protection Laminated Ea 157.41 2,203,700 8.50
Lighting Fixture Hf 32 W - 2 V-Shape c/w Protection Laminated, Batter Ea 250.26 3,503,700 10.50
Lighting Fixture Hf 32 W - 1 Batten c/w Protection Laminated, Battery Ea 187.50 2,625,000 7.00
Lighting Fixture Hf 32 W - 2 Reflector c/w Protection Laminated Ea 161.77 2,264,800 8.50
Lighting Fixture Hf 32 W - 2 Reflector c/w Protection Laminated, Batter Ea 254.63 3,564,800 10.50
Lighting Fixture Hf 32 W - 2 Recessed Mirror Louver c/w Protection La Ea 186.65 2,613,100 14.20
Lighting Fixture Hf 32 W - 2 Recessed Mirror Louver c/w Protection Lam Ea 279.51 3,913,100 14.20
Lighting Fixture Hf 32 W - 1 Batten Ea 62.50 771,700 7.00

Lighting Fixture Hf 32 W - 1 Batten c/w Battery Ea 151.28 2,071,700 7.00
Lighting Fixture Hf 32 W - 2 Batten Ea 64.96 802,200 7.00
Lighting Fixture Hf 32 W - 2 Batten c/w Battery Ea 167.26 2,102,200 7.00
Lighting Fixture Hf 32 W - 1 Reflector Ea 64.13 894,800 7.00
Lighting Fixture Hf 32 W - 1 Reflector c/w Battery Ea 173.03 2,194,800 7.00
Lighting Fixture Hf 32 W - 2 Reflector Ea 86.47 1,067,700 10.00
Lighting Fixture Hf 32 W - 2 Reflector c/w Battery Ea 181.31 2,367,700 12.00
Lighting Fixture Hf 32 W - 1 V-Shape Ea 63.40 885,800 7.00
Lighting Fixture Hf 32 W - 1 V-Shape c/w Battery Ea 163.38 2,185,800 7.00
Lighting Fixture Hf 32 W - 2 V-Shape Ea 80.36 992,300 8.50
Lighting Fixture Hf 32 W - 2 V-Shape c/w Battery Ea 179.36 2,292,300 10.50
Lighting Fixture Hf 32 W - 1 Recessed Open Ea 79.78 1,080,000 12.00
Lighting Fixture Hf 32 W - 1 Recessed Open c/w Battery Ea 178.78 2,380,000 12.00
Lighting Fixture Hf 32 W - 2 Recessed Open Ea 91.36 1,128,200 14.20

Lighting Fixture Hf 32 W - 2 Recessed Open c/w Battery Ea 187.30 2,428,200 14.20
Lighting Fixture Hf 32 W - 1 Recessed Metal Louver Ea 87.48 1,218,700 9.80

Lighting Fixture Hf 32 W - 1 Recessed Metal Louver c/w Battery Ea 186.48 2,518,700 9.80
Lighting Fixture Hf 32 W - 2 Recessed Metal Louver Ea 103.46 1,277,500 14.20

Lighting Fixture Hf 32 W - 2 Recessed Metal Louver c/w Battery Ea 202.46 2,577,500 14.20
Lighting Fixture Hf 32 W - 1 Recessed Mirror Louver Ea 98.48 1,216,000 9.80

Lighting Fixture Hf 32 W - 1 Recessed Mirror Louver c/w Battery Ea 197.48 2,516,000 9.80
Lighting Fixture Hf 32 W - 2 Recessed Mirror Louver Ea 121.30 1,497,700 14.20
Lighting Fixture Hf 32 W - 2 Recessed Mirror Louver c/w Battery Ea 213.46 2,797,700 14.20
Lighting Fixture Hf 32 W - 1 Recessed Mounting Acrylic Cover Ea 109.83 1,356,200 9.80

Lighting Fixture Hf 32 W - 1 Recessed Mounting Acrylic Cover c/w Battery Ea 217.83 2,656,200 9.80
Lighting Fixture Hf 32 W - 2 Recessed Mounting Acrylic Cover Ea 109.83 1,556,500 14.20

Lighting Fixture Hf 32 W - 2 Recessed Mounting Acrylic Cover c/w Battery Ea 217.83 2,856,500 14.20
Lighting Fixture Hf 32 W - 1 Recessed Mounting Opal Panel Ea 109.83 1,537,620 9.80

Lighting Fixture Hf 32 W - 1 Recessed Mounting Opal Panel Type c/w Battery Ea 217.83 3,049,620 9.80
Lighting Fixture Hf 32 W - 2 Recessed Mounting Opal Panel Ea 126.06 1,764,840 14.20

Lighting Fixture Hf 32 W - 2 Recessed Mounting Opal Panel c/w Battery Ea 234.06 3,276,840 14.20
Lighting Fixture Hf 32 W - 1 Surface Mounting Opal Panel Ea 100.68 1,409,520 9.80

Lighting Fixture Hf 32 W - 1 Surface Mounting Opal Panel c/w Battery Ea 199.68 2,795,520 9.80
Lighting Fixture Hf 32 W - 2 Surface Mounting Opal Acrylic Ea 115.56 1,617,840 14.20

Lighting Fixture Hf 32 W - 2 Surface Mounting Opal Acrylic c/w Battery Ea 214.56 3,003,840 14.20
Lighting Fixture Hf 32 W - 1 Water Proof Ea 100.68 1,409,520 9.80

Lighting Fixture Hf 32 W - 1 Water Proof c/w Battery Ea 188.68 2,641,520 9.80
Lighting Fixture Hf 32 W - 2 Water Proof Ea 120.08 1,681,120 14.20
Lighting Fixture Hf 32 W - 2 Water Proof c/w Battery Ea 206.86 2,896,040 14.20
Lighting Fixture Hf 32 W - 2 Explosion Proof Ea - 14.20
Lighting Fixture FL 10 W - 1 Exit Light Single Face Ea 142.66 1,997,240 4.80

Lighting Fixture FL 10 W - 1 Exit Light Double face Ea - 4.80
Lighting Fixture IL 8 W - 2 Emergency Light Ea - 4.80
Lighting Fixture PLC 13 W - 1 Down Light ( Panasonic ) Ea - 4.00

Lighting Fixture FL 18 W - 4 Recessed Metal Louver Type Ea - 14.20

Lighting Fixture FL 18 W - 4 Recessed Metal Louver Type c/w Battery Ea - 14.20
Lighting Fixture Hf 32 W - 1 Surface Mounting Opal Panel Ea - 9.80
Pole for Lighting H = 6 meters Single Arm Ea 221.43 3,100,000 50.20

Pole for Lighting H = 7 meters Single Arm Ea 250.00 3,500,000 50.20
Pole for Lighting H = 7 meters Double Arm Ea 267.86 3,750,000 50.20
Pole for Lighting H = 1.5 wall mounted bracket Ea 128.57 1,800,000 22.30
Pole for Above Ea 128.57 1,800,000 22.30
Base for Pole Light Ea 215.61 3,018,557 21.56
Grounding for Pole Light Ea 46.43 650,000 4.64
Hand Hole 400 x 400 x 500D Ea 150.00 2,100,000 15.00

Hand Hole 600 x 600 x 600D Ea 450.00 6,300,000 45.00
Hand Hole 600 x 600 x 1,000D Ea 450.00 6,300,000 45.00
Man Hole 1,000 x 1,000 x 1,000D Ea 600.00 7,000,000 60.00
Man Hole 1,200 x 1,200 x 1,500D Ea 600.00 8,400,000 60.00
Man Hole 1,500 x 1,500 x 1,500D Ea 600.00 8,400,000 60.00
Lighting Fixture Hf 250 W - 1 Mercury High Bay Light Ea 138.88 1,350,000 12.20
Lighting Fixture NH 250 W - 1 Sodium High Bay Light Ea 192.22 1,350,000 12.20
Lighting Fixture HID 250 W - 1 Metal Halide High Bay Light Ea 205.00 2,475,000 12.20
Lighting Fixture Hf 32 W - 2 Prismatic Panel Acrylic Type Ea 90.05 1,260,700 14.20

w/ Cover
Lighting Fixture Hf 32 W - 2 Prismatic Panel Acrylic Type c/w Ea 182.91 2,560,700 14.20
Battery
Lighting Fixture Hf 32 W - 2 Clean Room Acrylic Type Ea 975.00 13,650,000 14.20
w/ Cover
Lighting Fixture Hf 32 W - 2 Clean Room Acrylic Type c/w Ea 1325.00 18,550,000 14.20
Battery
Lighting Fixture Hf 32 W - 2 Clean Room Acrylic Type w/ Ea 975.00 13,650,000 14.20
Cover (Low Temp)
Lighting Fixture Hf 32 W - 2 Clean Room Acrylic Type c/w Ea 1325.00 18,550,000 14.20
Battery (Low Temp)
Lighting Fixture Hf 32 W - 2 Prismatic Panel Acrylic Type w/ Ea 750.00 10,500,000 14.20
Cover (Low Temp)
Lighting Fixture Hf 32 W - 2 Prismatic Panel Acrylic Type c/w Ea 1100.00 15,400,000 14.20
Battery (Low Temp)
STREET LIGHT
FLOOD LIGHT
Lighting Fixture NH 150 W - 1 Flood Light Sodium Ea 257.22 1,350,000 7.90
Lighting Fixture NH 150 W - 1 Flood Light Metal Halide Ea 262.77 1,350,000 7.90
WIRING DEVICES
Plate Switch 1P15A x 1 Ea 4.59 64,300 2.50
Plate Switch 1P15A x 1 3 W Ea 5.14 71,900 3.50
Plate Switch 1P15A x 1 4 W Ea 11.84 165,700 4.00
Plate Switch 1P15A x 2 Ea 5.52 77,300 3.50
Plate Switch 1P15A x 1 ( WP ) Ea 19.16 268,200 3.25
Plate Switch 1P15A x 2 3W Ea 6.61 92,600 7.00
Plate Switch 1P15A x 1 c/w Lamp Ea 16.26 227,700 2.50
Receptacle 2P16A + E Ea 6.04 84,500 2.00
Receptacle 2P16A + E x 2 Ea 12.07 169,000 2.00
Receptacle 2P16A + E x 2 w/Cover Ea 25.52 357,300 2.00
Receptacle 2P16A + E Floor Type Ea 44.54 623,600 2.50
Receptacle 2P16A + E x 2 Floor Type Ea - 2.00
Receptacle 2P16A + E Explosion Type Ea 32.14 450,000 2.00
Receptacle 2P16A + E ( WP ) Ea 21.37 299,200 2.00
Receptacle 2P16A + E for Emergency Light Ea 6.04 84,500 2.00
Receptacle 2P16A + E for Machine Ea 6.04 84,500 2.00
Receptacle 2P16A + E for AC Indoor Ea 6.04 84,500 2.00
Receptacle 2P16A + E for Hand Dryer Ea 6.04 84,500 2.00
Receptacle 2P16A + E c/w Tel and LAN Floor Type Ea 49.71 696,000 5.00
Receptacle 3P 32A + E w/ Plug Ea 32.85 459,900 3.29
Receptacle 2P16A + E x 4 Extension Type Ea 2.11 29,500
Receptacle 3P 16A + N + E w/ Plug Ea 30.95 433,333 3.10

Receptacle 3P 32A + N + E w/ Plug Ea 38.78 542,857 3.88
Receptacle 3P 63A + N + E w/ Plug Ea 119.73 1,676,190 11.97
Receptacle 3P 125A + N + E w/ Plug Ea 537.41 7,523,810 53.74

Receptacle 2P 63A + E w/ Plug Ea 149.66 2,095,238 14.97
Receptacle 2P 125A + E w/ Plug Ea 510.20 7,142,857 51.02
Telephone Outlet Wall Type Ea 9.71 136,000 2.50

LAN Outlet Wall Type Ea 14.50 203,000 2.50
Telephone Outlet Floor Type Ea 39.50 553,000 2.50
LAN Outlet Floor Type Ea 35.71 500,000 2.50
Receptacle Floor Type Ea 48.53 679,487 5.00
Receptacle and LAN Outlet Floor Type Ea 49.71 696,000 5.00
Telephone and LAN Outlet Floor Type Ea 45.62 638,715 5.00
TV Outlet Wall Type Ea 5.97 83,580 5.00
Rubber Packing for Clean Room Type Ea 9.56 133,860 2.50
BREAKER BOX
Breaker Box 250A Ea 310.85 4,351,856 31.08

Breaker Box 225A Ea 310.85 4,351,856 31.08
Breaker Box 200A Ea 310.85 4,351,856 31.08
Breaker Box 175A Ea 310.85 4,351,856 31.08
Breaker Box 160A Ea 310.85 4,351,856 31.08
Breaker Box 150A Ea 310.85 4,351,856 31.08
Breaker Box 125A Ea 236.92 3,316,913 23.69
Breaker Box 100A Ea 177.53 2,485,366 17.75
Breaker Box 75A Ea 177.53 2,485,366 17.75
Breaker Box 60A Ea 172.25 2,411,467 17.22
Breaker Box 50A Ea 172.25 2,411,467 17.22
Breaker Box 40A Ea 172.25 2,411,467 17.22
Breaker Box 32A Ea 172.25 2,411,467 17.22
Breaker Box 20A Ea 172.25 2,411,467 17.22
Breaker Box 15A Ea 172.25 2,411,467 17.22
Isolator Box 3P 20A Ea 138.88 1,944,375 13.89
PUBLIC ADDRESS SYSTEM

Power Amplifier 120 W Ea 676.18 9,466,500 30.00
10Ch. Zone Selector Ea 719.14 10,067,900 25.00
5Ch. Zone Selector Ea 381.83 5,345,620 25.00
Autoreverse Cassette Ea 25.00
CD/MP3/DVD Player Ea 358.93 5,025,000 25.00
Music Melody Chime Ea 853.29 11,946,000 25.00
Program Timer Ea 913.29 12,786,000 25.00
Remote Microphone 20Ch. Ea 1092.32 15,292,500 25.00
Mixer Frame w/Modules Ea 2607.86 36,510,000 25.00
Cabinet Rack w/ Accessories 39U Ea 2426.25 33,967,500 25.00
Cabinet Rack w/ Accessories 23U Ea 2120.04 29,680,500 25.00
2 x Cabinet Rack w/ Accessories Ea 3,866.20 54,126,800 100.00
Ceiling Speaker 5 W for Clean Room Ea 158.57 2,220,000 20.00
Ceiling Speaker 3 W for Clean Room Ea 137.36 1,923,000 20.00
Ceiling Speaker 3W Ea 8.93 125,000 10.00
Attenuator 5 - 30 W Ea 10.57 148,000 8.00
Wall / Box Speaker 6W Ea 13.14 184,000 10.00
Surface Mounted Speaker w/ Attenuator Ea 25.21 353,000 10.00
Horn Speaker 15 W Ea 27.14 380,000 30.00
Horn Speaker 15 W Explosion Type Ea 903.96 12,655,500 30.00
Splash Proof Ceiling Speaker Ea 137.36 1,923,000 10.00
Mic Cable L2T2S m 2.14 30,000 0.50
FIRE ALARM SYSTEM

Fire Alarm Control Panel 5L Ea 900.00 12,600,000 35.00
Fire Alarm Control Panel 10 L Ea 1,700.00 23,800,000 55.00
Annunciator Panel 5L Ea 390.00 5,460,000 39.00

Annunciator Panel 10 L Ea 525.00 7,350,000 52.50
Annunciator Panel 100 L Ea 1,710.00 23,940,000 400.00
ROR Heat Detector for Clean Room Ea 214.29 3,000,000 6.00

Photoelectric Smoke Detector for Clean Room Ea 321.43 4,500,000 15.00
ROR Heat Detector Ea 19.00 266,000 6.00

Fixed Temp Detector 65C Ea 19.00 266,000 6.00
Fixed Temp Detector 75C Ea 6.00
Fixed Temp Detector 70C Explosion Type Ea 400.00 5,600,000 15.00
Fixed Temp Detector 150C Explosion Type Ea 15.00
Photoelectric Smoke Detector Ea 65.00 910,000 15.00
Flame Detector Ea 750.00 10,500,000 15.00
Gas Detector Ea 15.00
Indication Lamp for Gas Detector Ea
Manual Push Button Ea 30.00 420,000 5.00
Fire Alarm Bell Ea 30.00 420,000 5.00
Indication Lamp Ea 13.00 182,000 5.00
Projected Beam Smoke Detector Ea 1,300.00 18,200,000 130.00
Small Combination Box Surface Mounting Ea 215.00 3,010,000 21.50
c/w : -. Manual Push Button
-. Alarm Bell
-. Indication Lamp
Manual Push Button Explosion Proof Type Ea 1,200.00 16,800,000 40.00
Fire Alarm Bell Explosion Proof Type Ea 450.00 6,300,000 40.00
Indication Lamp Explosion Proof Type Ea 260.00 3,640,000 40.00
Addressable Panel
Addressable Fire Alarm Panel 8 Loop / 1020 Address Ea 21,000.00 294,000,000 2,100.00
Extended Power Supply Module + Bettery Ea 1,200.00 16,800,000 120.00
Alarm Printer and Interfacing Ea 350.00 4,900,000 35.00
Addressable Fire Alarm Panel 4 Loop / 1020 Address Ea 10,200.00 142,800,000 1,020.00
Annunciator Panel for 4 Loop / 1020 Address Ea 1,138.00 15,932,000 113.80
System Monitoring Program

System Monitoring Program Software Ea 3,500.00 49,000,000 350.00
PC Desktop, LCD 17" Monitor c/w Accessories & Interfacing module Ea 2,000.00 28,000,000 200.00
Addressable Detector
Photoelectric Smoke Detector Addressable Type Ea 101.00 1,414,000 10.10
ROR Heat Detector Addressable Type Ea 93.00 1,302,000 9.30
Fixed Temp Detector 65C Addressable Type Ea 93.00 1,302,000 9.30
Transmitter and Address Module

Address Module for Conventional Detector Ea 116.00 1,624,000 11.60
Address Module for Manual Push Button Ea 64.00 896,000 6.40
Control Module for Bell, Lamp & Strobe Ea 120.00 1,680,000 12.00
Control Module for Flow Switch Ea 90.00 1,260,000 9.00
End of Line Resistor Ea 7.00 98,000 0.70
TERMINATION KIT
Termination Kit N2XSEbY 120 mm2 - 3 C Ea 399.29 5,590,000 119.79

Termination Kit N2XSEbY 95 mm2 - 3 C Ea 392.43 5,494,000 117.73
Termination Kit N2XSY 120 mm2 - 3 C Ea 407.07 5,699,000 122.12

Termination Kit N2XSY 95 mm2 - 1 C x 3 Ea 361.86 5,066,000 108.56
Termination Kit N2XSY 50 mm2 - 3 C Ea 360.27 5,043,780 108.08
GROUNDING SYSTEM
Grounding Copper Plate 900 x 900 x 1.5t Ea 307.14 4,300,000 30.71
Grounding Copper Rod 5/8" Ea 46.43 650,000 4.64
Bare Copper Conductor 95 mm2 - 1 C m - - 1.10

Bare Copper Conductor 70 mm2 - 1 C m - - 1.10
Coaxial Cable 35 mm2 x 2 m 34.29 480,000 1.00
EF Air Terminal c/ w Connection Sleeve Ea 1391.43 19,480,000 139.14
Control Box 400 x 400 x 600 c/w Cover Ea 35.71 500,000 3.57
Pole for Lightning Protection H = 20 meters Ea 1157.14 16,200,000 102.30
Base for Pole Lightning Protection Ea 800.00 11,200,000 80.00
EF Lightning Stroke Counter Ea 446.43 6,250,000 44.64
INDELEC Prevectron 2 Type S 6.60 ( R=97M ) Ea 1,785.71 25,000,000 178.57

INDELEC Prevectron 2 Type S 6.60 ( R=107M ) Ea 1,785.71 25,000,000 178.57
Lightning Flash Counter Ea 357.14 5,000,000 35.71
Grounding Terminal Board 3 Pr + 2 Test Ea 157.25 2,201,500 15.73

TELEPHONE SYSTEM
KX-TDE100 Series Ea
PABX 8 In Ext 80 Ea - -
PABX 3 In Ext 32 Ea 3,674.00 51,436,000 100.00
PABX 8 In Ext 64 Ea 6,478.00 90,692,000 100.00
PABX 4 In Ext 64 Ea 6,478.00 90,692,000 100.00
PABX 3 In Ext 48 Ea 6,633.00 92,862,000 100.00
PABX 8 In Ext 32 Ea 3,674.00 51,436,000 100.00
PABX 4 In Ext 24 Ea 2,903.00 40,642,000 100.00
PABX 5 In Ext 10 Ea 744.64 10,425,000 100.00
DSS Console Ea 257.00 3,598,000 25.70
4 pcs LSA + 2 pcs Frame + 1 pcs Arrester + 1 pcs Protection Ea 80.00 1,120,000 8.00
UPS for PABX Back up time 10menits Ea 264.29 3,700,000 26.43
UPS for PABX Back up time 1hours Ea 650.00 9,100,000 65.00
Telephone Hand Set 3 Line LCD Display Digital Phone Ea 247.00 3,458,000 24.70
Telephone Hand Set 1 Line LCD Display Digital Phone Ea 189.00 2,646,000 18.90
Telephone Hand Set Single Line Phone Ea 50.00 700,000 5.00
Terminal Board TB ( 800 Pr ) Ea 879.14 12,308,000 87.91

Terminal Board MDF ( 50 Pr ) Ea 102.00 1,428,000 10.20
LAN SYSTEM
24 Port L2 Switch PoE (HUB) Ea 1,006.74 14,094,360 100.67

Wallmounted Rack 12U 19" depth 550mm Ea 354.96 4,969,440 35.50
Router Set 452.14 6,330,000 45.21

Switch AT-FS750/16 Set 196.43 2,750,000 19.64
Switch AT-GS950/24 Set 525.00 7,350,000 52.50
Primergy TX200 S7 Tower Server 2.5" Hotplug Set 2,594.29 36,320,000 259.43
8 Port L2 Switch PoE (HUB) Ea - -

24 Port L2 Switch PoE (HUB) Ea 1,006.74 14,094,360 100.67
Switch HP 1620-48G Switch (JG914A) Ea 520.93 7,293,000 52.09
Switch HP 1620-8G Switch (JG914A) Ea 117.86 1,650,000 11.79
Router Set 452.14 6,330,000 45.21

Switch AT-FS750/16 Set 196.43 2,750,000 19.64
Switch AT-GS950/24 Set 525.00 7,350,000 52.50
Primergy TX200 S7 Tower Server 2.5" Hotplug Set 2,594.29 36,320,000 259.43
LAN SYSTEM EQUIPMENT
LAN System Sub Rack Nos 44.20 618,750 4.42
UPS For LAN Backup 500VA Nos 108.04 1,512,500 10.80
Switching HUB(Layer 2 Switch 20Port) Nos 638.39 8,937,500 63.84
Switching HUB(Switch 20Port) Nos 441.96 6,187,500 44.20
LAN Point (LAN Socket) Nos 14.73 206,250 1.47
Patch Panel Ea 163.43 2,288,000 16.34

Patch Cord Patch Panel to Switch (7ft) Ea 7.07 99,000 0.71
Patch Cord Outlet to PC (10ft) Ea 7.86 110,000 0.79
Modular Jack Ea 12.57 176,000 1.26
Face Plate for LAN Ea 3.93 55,000 0.39
Outbow Dust PVC Ea 0.79 11,000 0.08
Cable Management Ea 39.29 550,000 3.93
ITC Cable 2P m 0.58 8,113 0.06

Box + LSA Ea 224.71 3,146,000 22.47
Face Plate for TEL Ea 4.71 66,000 0.47
MATV SYSTEM
Antenna
Antenna Parabola 6 Feet c/w FH Double & Tower Ea 321.43 4,500,000 32.14
VHF Antenna merk Televes 7 elemen Ea 58.93 825,000 5.89
UHF Antenna merk Televes 45 elemen Ea 153.57 2,150,000 15.36
Booster VHF / UHF Ea 51.07 715,000 5.11
If Active Splitter 8 way merk Televes (Power Divider) Ea 113.57 1,590,000 11.36
Receiver Digital merk - Televes Ea 220.00 3,080,000 22.00
Domestic Modular Televes Ea 139.29 1,950,000 13.93
Mashead Amplifier merk Televes Ea 35.71 500,000 3.57
Avant merk Televes for Local Program 10 Channel Ea 1,035.71 14,500,000 103.57
Passive Combiner Ea 117.50 1,645,000 11.75
Professinal Headend Rack Open Ea 569.64 7,975,000 56.96
System Distribution
Directional Coupler / tap off way F-Type Ea 10.71 150,000 1.07
Splitter 2 way F-Type merk Televes Ea 8.21 115,000 0.82
Broad band Distribution Amplifier merk Televes Ea 227.14 3,180,000 22.71
Coaxial Cable RG-6 m 0.37 5,246 0.50
ACCESS CONTROL SYSTEM

For Glass Door
Finger Print Reader w/ Mifare Smart Card Reader Ea 646.00 9,044,000 64.60
Electric Drop Bolt w/ door status-fail safe Ea 165.00 2,310,000 16.50
Stainless Steel Bracket Ea 97.00 1,358,000 9.70
Magnetic Contact surface mounted type Ea 4.00 56,000 0.40
Buzzer for Door Ea 21.00 294,000 2.10
Power Supply included back up battery Ea 137.00 1,918,000 13.70
For Wooden Door

Finger Print Reader w/ Mifare Smart Card Reader Ea 646.00 9,044,000 64.60
Magnetic Lock, 600lbs w/ door status sensor Ea 169.00 2,366,000 16.90
L & Z Bracket Ea 72.00 1,008,000 7.20
Magnetic Contact surface mounted type Ea 4.00 56,000 0.40
Buzzer for Door Ea 21.00 294,000 2.10
Exit Button Ea 13.00 182,000 1.30
Emergency Breakglass Ea 12.00 168,000 1.20
Power Supply included back up battery Ea 137.00 1,918,000 13.70
Finger Print Reader w/ HID Card Reader Ea 745.00 10,430,000 74.50

PC USB 2.0, Optical 500 DPI, Windows98 up & LINUX Ea 245.00 3,430,000 24.50
"U" Bracket Fail Safe Ea 96.00 1,344,000 9.60
Surface Mount Bracket on The Door Ea 84.00 1,176,000 8.40
Drop Bolt Fail Safe Ea 153.00 2,142,000 15.30
Fast Ethernet Switch, 8 port, 10/100/1000 Mbps Ea 139.00 1,946,000 13.90
3amp Power Supply 12VDC with Box & Battery Ea 88.00 1,232,000 8.80
EXPLOSION PROOF
Sealing Fitiing 22 mm Ea 10.71 150,000 1.07

Sealing Fitiing 28 mm Ea 14.29 200,000 1.43
Flame Proof Elbow Type 22 mm Ea 13.21 185,000 1.32
Flame Proof Elbow Type 28 mm Ea 15.71 220,000 1.57
Flame Proof Cable Gland 22 mm Ea 31.07 435,000 3.11
Flame Proof Cable Gland 28 mm Ea 42.86 600,000 4.29
Flame Proof Union Type 22 mm Ea 16.43 230,000 1.64
Flame Proof Union Type 28 mm Ea 25.36 355,000 2.54
Sealing Compound Can 23.21 325,000 2.32
Explosion Proof Junction Box 1 way 16mm Ea 55.63 778,750 5.56

Explosion Proof Flexible 16mm L = 500 Ea 109.38 1,531,250 10.94
Explosion Proof Flexible 16mm L = 1,000 Ea 156.25 2,187,500 15.63
CCTV Work
32CH NVR Full HD Without HDD TN 3232 Ea 1,587.14 22,220,000 158.71
3D, Internet, Full HD, HDMI Port LED Sony 55 x 9004 Ea 23,144.00 324,016,000 2,314.40
Proc. Core i5 4570, RAM4GB, 500GB, Slim Line, Win7Pro PC Lenovo Ea 2,475.00 34,650,000 247.50
ABBA Rack Close 19" 42U Dept 900mm ABBA Rack 42U-900 Ea 2,588.14 36,234,000 258.81
UPS APC SUA 3000iVA, icl. Stabilizer Ea 4,305.71 60,280,000 430.57
Kabel HDMI 30m BAFO Ea 326.86 4,576,000 32.69
Wall Bracket for LCD Monitor 55" Bracket "55" Ea 110.00 1,540,000 11.00
DD 3TB Seagate HDD 3TB Seagate Ea 644.29 9,020,000 64.43
Camera, 2M IR Dome, 1080p 3.3-12mm TD 20SV-15 Ea 575.14 8,052,000 57.51
Camera 2M IR Bullet, 1080p, 3.3-12mm, IP66 TB20S1-20 Ea 510.71 7,150,000 51.07
IP Camera Fixed Wall Type (Indoor) Ea 751.80 10,525,200 75.18

IP Camera Fixed Wall Type (Outdoor) Ea 788.90 11,044,600 78.89
IP Dome Camera Fixed Ceiling Type (Indoor) Ea 771.40 10,799,600 77.14
HP79772A E2530 48Gigabit-PoE Managed Ea 3,545.83 49,641,667 354.58

Optical Ethernet Media Converter Ea 381.25 5,337,500 38.13
Passive Optical Splitter 1:4 Ea 312.50 4,375,000 31.25
Passive Optical Splitter 1:8 Ea 495.83 6,941,667 49.58
Wallmounted Rack 8U ABBA Ea 375.00 5,250,000 37.50
Fiber Outdoor 4C Outdoor Datwyler Ea 5.00 70,000 0.50

FO Termination Lot 79.17 1,108,333 7.92
Network Colour Dome Cam D/N+HD/1280x960 H.264+adp WV-SF335 Ea 970.00 13,580,000 97.00
Network Colour Cam D/N+HD/1280x960 H.264+adp WV-SP305 Ea 799.00 11,186,000 79.90
Bracket & Housing for Indoor IHB-205 & ICH - 603 Ea 35.00 490,000 3.50
Cable HDMI 5M Ea 20.00 280,000 2.00
HDD 3TB Seagate HDD 3TB Seagate Ea 456.00 6,384,000 45.60
Bracket & Housing for Outdoor IHB-205 & L - 606 Ea 92.00 1,288,000 9.20
TV LG LED 22" LCD M227WAP LG 22" Ea 479.00 6,706,000 47.90
Wall Bracket for LCD Monitor Bracket Ea 110.00 1,540,000 11.00
Mouse Logitech USB Ea 17.00 238,000 1.70
Variable Focal Lenses 2.8-8mm WV-LZA63/3 Ea 95.00 1,330,000 9.50
UPS APC SUA 3000iVA, icl. Stabilizer APC SUA 3000iVA Ea 3,045.00 42,630,000 304.50
Network Disk Recorder WJ-NV200 Ea 4,035.00 56,490,000 403.50
Proc. Core i5 4570, RAM4GB, 500GB, Slim Line, Win7Pro PC Lenovo Ea 1,750.00 24,500,000 175.00
HDMI Cable Ea 17.86 250,000 1.79

Bosch VTI-216V04-1 (Outdoor Bullet IR (20m), Var.Lens 3.8-9.5mm) Ea 229.29 3,210,000 22.93
Bosch VDI-260V03-10 (Indoor Dome IR VAR 3.8-9.5mm, 3-AXIS PAL12VDC Ea 187.86 2,630,000 18.79
Bosch DVR-3000-16A000 (16Ch No HDD No DVD (Max 3TB x 2 Slot) Ea 751.43 10,520,000 75.14
Bosch UPA-1220-50 (Power Supply Adaptor 12DC) Ea 22.86 320,000 2.29
Hard Disk (2TB) Ea 142.86 2,000,000 14.29
LED Monitor 24" Ea 196.43 2,750,000 19.64
Bracket & Housing for Indoor Ea 33.75 472,500 3.38
Bracket & Housing for Outdoor Ea 88.71 1,242,000 8.87
Access Control
Suprema BLN-OC (Bio Lite NET (MiFare)) Ea 521.43 7,300,000 52.14
Suprema BEWM-OC (Bio Entery W (MiFare)) Ea 422.14 5,910,000 42.21
Allied Telesis AT-GS950/10PS (Wesmart switch 10 port Poe) Ea 640.71 8,970,000 64.07
S/W Bio Star SE Ea 357.86 5,010,000 35.79
Exit Button Ea 7.14 100,000 0.71
Pole H = 5 meters Ea 171.43 2,400,000 50.20
Main Equipment
IP Fix Lens Micro Dome Camera HD Ea 320.71 4,490,000 32.07
IP Bullet Camera HD Ea 791.43 11,080,000 79.14
NVR DIVAR IP 3000 2x2TB Ea 2,124.29 29,740,000 212.43
24Port PoE Switch Ea 621.43 8,700,000 62.14
PoE Extender Ea 70.71 990,000 7.07
Standing Close Rack (20U) Ea 557.14 7,800,000 55.71
32" LED Monitor Ea 321.43 4,500,000 32.14
HDMI Cabkle 3m Ea 25.71 360,000 2.57
UPS-SMC1000i Ea 321.43 4,500,000 32.14
Installation Material a Lot 2,533.57 35,470,000 253.36
Main Equipment
Dome Camera, Resolution of 1.3MP, IP 66 Fixed Lense 2.8mm Ea 250.00 3,500,000 25.00
NVR 16Ch Ea 1,410.71 19,750,000 141.07
NVR 4Ch Ea 964.29 13,500,000 96.43
23" LED Monitor Ea 228.57 3,200,000 22.86
Hard Disk (@4TB) Ea 250.00 3,500,000 25.00
Repeater-1PEUP Ea 70.71 990,000 7.07
Installation Material Lot 3,171.93 44,407,000 317.19

Labor Fee / Day Code Makers weight of cable Rp14,000 Exchance Rate
Rp450,000 As of January 2014 Price LME Price LME Price Cable
Reference Now base on 9,000/ton Reference for Rp
Rp6,800
Update 05/06/2014 101 Sumi Indo 385 HV PANEL
Update 05/06/2014 101 Sumi Indo 570 UME #VALUE!
Update 05/06/2014 101 Sumi Indo 790 Mulia #VALUE!
Update 05/06/2014 101 Sumi Indo 1,180 Sarana #VALUE!
Update 05/06/2014 101 Sumi Indo 1,575
Update 05/06/2014 101 Sumi Indo 2,075 LV PANEL
Update 05/06/2014 101 Sumi Indo 2,925 UME #VALUE!
Update 05/06/2014 101 Sumi Indo 3,980 Mulia #VALUE!
Sarana #VALUE!
Update 05/06/2014 101 Sumi Indo 310 Lighting
Update 05/06/2014 101 Sumi Indo 450 Cakra #VALUE!
Update 05/06/2014 101 Sumi Indo 620 Hikari #VALUE!
Update 05/06/2014 101 Sumi Indo 920
Update 05/06/2014 101 Sumi Indo 1,220
Update 05/06/2014 101 Sumi Indo 1,595
Update 05/06/2014 101 Sumi Indo 2,240
Update 05/06/2014 101 Sumi Indo 3,040

Update 05/06/2014 101 Sumi Indo 1,205
Update 05/06/2014 101 Sumi Indo 1,495
Update 05/06/2014 101 Sumi Indo 1,845
Update 05/06/2014 101 Sumi Indo 2,395
Update 05/06/2014 101 Sumi Indo 2,985
Update 05/06/2014 101 Sumi Indo 2,985
Update 05/06/2014 101 Sumi Indo 2,985
Update 05/06/2014 101 Sumi Indo 2,985
Update 05/06/2014 101 Sumi Indo


Update 05/06/2014 101 Sumi Indo 2,985
Update 05/06/2014 101 Sumi Indo 2,985

Update 05/06/2014 101 Sumi Indo 2,985
Update 05/06/2014 101 Sumi Indo 2,985
Update 05/06/2014 101 Sumi Indo 2,985

Update 05/06/2014 101 Sumi Indo 1,105
Update 05/06/2014 101 Sumi Indo 1,105
Update 05/06/2014 101 Sumi Indo 1,350
Update 05/06/2014 101 Sumi Indo 1,680
Update 05/06/2014 101 Sumi Indo 2,060
Update 05/06/2014 101 Sumi Indo 2,685
Update 05/06/2014 101 Sumi Indo 3,315
Update 05/06/2014 101 Sumi Indo 3,315
Update 05/06/2014 101 Sumi Indo 1,105

Update 05/06/2014 101 Sumi Indo 1,105
Update 05/06/2014 101 Sumi Indo CTH
Update 05/06/2014 101 Sumi Indo 100 54,264,000
Update 05/06/2014 101 Sumi Indo 100 361,760
Update 05/06/2014 101 Sumi Indo 54,625,760
Update 05/06/2014 101 Sumi Indo 100 73,752,000
Update 05/06/2014 101 Sumi Indo 2,685 100 36,876,000
Update 05/06/2014 101 Sumi Indo 110,628,000
Update 05/06/2014 101 Sumi Indo 2,405

Update 05/06/2014 101 Sumi Indo 2,405
Update 05/06/2014 101 Sumi Indo 2,405

Update 05/06/2014 101 Sumi Indo 1,730
Update 05/06/2014 101 Sumi Indo 1,400
Update 05/06/2014 101 Sumi Indo 1,065
Update 05/06/2014 101 Sumi Indo 5,165

Update 05/06/2014 101 Sumi Indo 5,165
Update 05/06/2014 101 Sumi Indo 4,295
Update 05/06/2014 101 Sumi Indo 3,125
Update 05/06/2014 101 Sumi Indo 2,245
Update 05/06/2014 101 Sumi Indo 1,805
Update 05/06/2014 101 Sumi Indo 1,370





Update 2013 101 Sumi Indo






Update 05/06/2014 101 Sumi Indo 7595

Update 05/06/2014 101 Sumi Indo 6640
Update 05/06/2014 101 Sumi Indo 5585
Update 05/06/2014 101 Sumi Indo 4165

Update 05/06/2014 101 Sumi Indo 1516

Update 05/06/2014 101 Sumi Indo 1225

Update 03/24/2015 101 MSA
102 Nichifu
102 Nichifu
102 Nichifu
102 Nichifu
102 Nichifu
102 Nichifu
102 Nichifu
102 Nichifu
102 Nichifu
102 Nichifu
102 Nichifu
102 Nichifu
102 Nichifu
102 Nichifu
102 Nichifu
102 Nichifu
102 Nichifu
102 Nichifu
102 Nichifu
102 Nichifu
102 Nichifu
102 Nichifu
102 Nichifu
102 Nichifu
102 Nichifu
109 Tri Abadi
109 Tri Abadi
109 Tri Abadi
109 Tri Abadi
109 Tri Abadi
109 Tri Abadi
Update 2015, August 31 109 Tri Abadi
















142
Update 2015, Sept 1 106 Sahabat Panasonic 2013 Pricelist

Update 2015, Sept 1 106 Sahabat Panasonic



112 Furukawa
112 Furukawa
112 Furukawa
112 Furukawa
112 Furukawa
112 Furukawa
112 Furukawa
112 Furukawa
104 laksmanakarya
104 laksmanakarya
Update 2015, September 30 104 laksmanakarya
104 laksmanakarya
104 laksmanakarya
105 laksmanakarya
105 laksmanakarya
105 laksmanakarya
104 laksmanakarya
111 Genetek March 1 2012 Quotation
111 Genetek
111 Genetek
111 Genetek
111 Genetek
111 Genetek
111 Genetek
111 Genetek
111 Genetek
Update 2015, September 1 111 Sahabat
Update 2015, September 1 111 Sahabat 2013 Pricelist







108 Sahabat
Update 2015, September 9 115 Philips





Update 2015, Oct 12 115 Philips




Update 2015, September 9 115 Philips/Itasmea
115



Update 2015, September 9 115

Update 02/13/2015 115 Philips h05712plc18wi fy wh
Update 2015, September 9 115 Samcom







Update 2015, August 115 Panasonic r Mr. Tokiwa Price list
115
115
115


Update 04/08/2015 115 Cakra

Update 2015, August 19 115 Cakra







115 Cakra
115 Cakra
115 Cakra
115 Cakra
115 Cakra
115 Cakra
115 Cakra
115 Cakra
115 Cakra
115 Cakra
115 Cakra
115 Cakra
115 Cakra
115 Cakra
115 Cakra
115 Cakra
115 Cakra
115 Cakra
115 Cakra
115 Cakra
115 Cakra
115 Cakra
143 Duta Hita

143 Duta Hita
143 Duta Hita
143 Duta Hita
143 Duta Hita
140 Kinden
137 Rafindo Tigasakti
141 Kinden
141 Kinden
141 Kinden
141 Kinden
141 Kinden
141 Kinden
115 Cakra
115 Cakra
115 Cakra
115 Cakra
115 Cakra
115 Cakra
115 Cakra
115 Cakra
115 Cakra
115 Cakra
115 Cakra
115 Cakra
115 Cakra
115 Cakra
116 Cakra
116 Cakra
116 Cakra
116 Cakra
116 Cakra
116 Cakra
116 Cakra
116 Cakra
116 Cakra
116 Cakra
116 Cakra
116 Cakra
116 Cakra
116 Cakra
Update 11/12/2015 113 Gunungsari 1.05 July 17 2013 up price

Update 11/12/2015 113 Gunungsari
113 Gunungsari
113 Gunungsari
Update 03/31/2015 113 PT. GLOBAL SIGMA MANDIRI



108 Gunungsari
108 Gunungsari
113 Gunungsari
Update 10/13/2015 113 Negurosu
Update 2015, August 2 114 Mitraida

Update 2016, January 26 125 Elsiscom

DISCONTUNE? 125 Elsiscom
125 Elsiscom
DISCONTUNE? 125 Elsiscom
Update 2016, January 26 125 Elsiscom 1U=44mm 19"
Update 2016, January 26 125 Elsiscom 1U=44mm 19"
125 Elsiscom
133 Jaya Teknik

Update 2015, Sept 30 133 Jaya Teknik
133 Jaya Teknik
133 Jaya Teknik
133 Jaya Teknik
133 Jaya Teknik

133 Jaya Teknik
133 Jaya Teknik
133 Jaya Teknik
133 Jaya Teknik

133 Jaya Teknik

133 Jaya Teknik
133 Jaya Teknik
133 Jaya Teknik
133 Jaya Teknik
133 Jaya Teknik
133 Jaya Teknik
133 Jaya Teknik
133 Jaya Teknik
133 Jaya Teknik

133 Jaya Teknik
133 Jaya Teknik
133 Jaya Teknik

133 Jaya Teknik
133 Jaya Teknik
133 Jaya Teknik

133 Jaya Teknik
133 Jaya Teknik

133 Jaya Teknik
133 Jaya Teknik

133 Jaya Teknik
133 Jaya Teknik
133 Jaya Teknik

133 Jaya Teknik
133 Jaya Teknik
133 Jaya Teknik
133 Jaya Teknik
Update 04/29/2015 138 Cakra Globalindo

Update 04/29/2015 138 Cakra Globalindo
138 Cakra Globalindo

137 Pangetsu Jaya
137 Pangetsu Jaya

101 jalamas
135 jalamas
135 Amam Berkah-erico
143 Duta Hita
140 Kinden
135 jalamas
135 Kuarta Putra Pratama

Update 2015, September 30 135 Kuarta Putra Pratama
Update 2015, September 30 135 Kuarta Putra Pratama

129 Multicord
129 Multicord
Update 05/5/2015 129 Multicord
129 Multicord
129 Multicord
129 Multicord
129 Multicord
129 Multicord
129 Multicord
129 Multicord
129 Multicord
129 Multicord
129 Multicord

Update 02/17/2015 130 KDDI

Update 02/17/2015 130 KDDI
Update 06/30/2015 130 KDDI

Update 06/30/2015 130 KDDI
Update 06/30/2015 130 KDDI
Update 06/30/2015 130 KDDI
130 KDDI
Update 02/17/2015 130 KDDI
130 KDDI
130 KDDI
130 KDDI
130 KDDI
130 KDDI
130 KDDI
Update 06/30/2015 130 KDDI

Update 06/30/2015 130 KDDI
Update 06/30/2015 130 KDDI
Update 06/30/2015 130 KDDI
130 KDDI
130 KDDI
130 KDDI
130 KDDI
130 KDDI
130 KDDI
130 KDDI
130 KDDI
130 KDDI
130 KDDI
130 KDDI
130 KDDI
101 KDDI
130 KDDI
130 KDDI
Update 09/22/2015 128 PT. Stella

128 PT. Stella
128 PT. Stella

101 PT. Stella

134 SECOM
134 SECOM
134 SECOM
134 SECOM
134 SECOM
134 SECOM
134 SECOM
134 SECOM
134 SECOM
134 SECOM
134 SECOM
Update 03/27/2015 134 SECOM
134 SECOM

144 SAHABAT INDONESIA

144 IWASAKI JAPAN

144 IWASAKI JAPAN
144 IWASAKI JAPAN
144 IWASAKI JAPAN
144 IWASAKI JAPAN
144 IWASAKI JAPAN
144 IWASAKI JAPAN
144 IWASAKI JAPAN
144 IWASAKI JAPAN
144 IWASAKI JAPAN
144 IWASAKI JAPAN
144 IWASAKI JAPAN
144 IWASAKI JAPAN
144 IWASAKI JAPAN
144 IWASAKI JAPAN
144 IWASAKI JAPAN
144 IWASAKI JAPAN
144 IWASAKI JAPAN
131 SECOM
131 SECOM
131 SECOM
131 SECOM
131 SECOM
131 SECOM
131 SECOM
131 SECOM
131 SECOM
131 SECOM
Update 03/26/2015 131 Gunung Sari

131 SECOM
131 SECOM
131 SECOM
131 SECOM
131 SECOM
131 SECOM
131 SECOM

131 SECOM
Update 08/20/2015 134 Tenpo Planning


143 Duta Hita



Reference for USD
up 10 % Supplier Disc ( % ) HV PANEL up 10 % Supplier Disc ( % )

0.90 20 UME 12,600.00 0.90 20
0.88 22.50 Mulia 12,250.00 0.88 22.50
0.80 30 Sarana 11,200.00 0.80 30
Supplier Disc ( % ) LV PANEL Supplier Disc ( % )

0.90 20 UME 12,600.00 0.90 20
0.88 22.50 Mulia 12,250.00 0.88 22.50
0.80 30 Sarana 11,200.00 0.80 30
up 10 % Supplier Disc ( % ) Lighting up 10 % Supplier Disc ( % )
0.90 20.00 Cakra 12,600.00 0.90 20.00
1.10 - Hikari 15,400.00 1.10 -
DISCOUNT RATE FOR EQUIPMENT & MATERIAL (ELECTRICAL)
Up date :
ITEM LIST First Discount Final Discount CONT. PERSON
CABLE Sumi Indo Kabel Net 10% Heni
Mega Kreasi Ekatama Net 3% Dody
Jawa Electric Net 3% Supardi
BUSDUCT Setsuyo - 16% Hermawan
Furukawa 25% 25% Tanaka
Schneider 25% 25% Bambang
PVC PIPE Laksmana Karya 25% 25% Lusi
CONDUIT PIPE Sahabat Indonesia 30% 35% Deni
CABLE RACK Tri Abadi 40% 40% Robby
Anugrah Hutama Mandiri 38% 40% Dicky
Sukses Berkat Mandiri 25% 40% Rony
Mega Mitra 45% 45% Nanang
WIRINGDEVICE Anugrah Terang Abadi 25% 30% Yakup
Gunungsari Widitama Net 15% Fauziah
Global Sigma Mandiri 20% 20% Alvin
LIGHTING Hikari Indosarana (Philips) 20% 25% Idjung/Tika
Global Sigma Mandiri 20% 20% Alvin
Cakra Electric 20% 35% Rudy
Karsamitra 20% 35% Ronny
PANEL Uni Makmur Elektrika 15% 20% Harto/Siti
Mulia Makmur Elektrika 15% 32.5% Rozak
Panelindo Makmur Sentosa 20% 30% Mulyoto
Adhiwira 15% 35% Dunung
Inti Muara Elc Net 25% Rudy
Panel Bakti Sinarindo 5% 10% Syamsuddin
Mitraida 30% 37% Ukon
Schneider (Sarana Energi) 25% 35% Erick
GENSET MHI 10% 15% Dina
Mitra Powerindo Net 10% Steven
TRANSFORMER Trafoindo 25% 50% Christin
Bambang Djaja 25% 30% Dedy
Centrado Prima 30% 35% Rose
PA/SOUND SYSTEM Elsiscom Prima Karya 20% 25% Robby
TELP SYSTEM Multicord Karyasakti 15% 25% Sari
FIRE ALARM Jaya Teknik (Nohmi) 20% 25% Ardi / Agus
United Flow (Hochiki) 30% 40% Vincent
MATV Stella 10% 15% Andrian
Eka Jaya Parabola Net 5% Herawan
LAN Datatel (Cisco) 10% 12.5% Harie
CCTV Multicord Karyasakti (Excl Comp) 20% 30% Sari
Gunungsari Widitama 40% 40% Sunjasmono
LIGHTNING Eka Dwi Putra Net 10% Syaefuddin
Kuarta Putra Pratama Net 20% Agustinus
TERMINATION Cakra Globalindo Net 10% Sofi / Leli
Anugerah Pratama Net 15% Hasan
June 13, 2016
TLP NO
5922404 / 5928066
82603838
6511463
29921888
08119409451
0811892970
5681421
6610651
58907356 / 58907357
88980503
55957839
70317061
081219916768
6294904
39845980
6319001
39845980
73886310
8300701
8752191
8936523 / 8936524
5345475 / 8972086
89833492
55962455
8934881
8759518
081806093006
7890191 / 7890192
6518020 / 651857476
3850703
6120854 / 6128940
6121175
3456650
5661512
23555999
5359967
54373829
6491257/6491257
57901453
5661512
6294904 / 6391056
8357163
082114474414
8198245
08128378531
DISCOUNT RATE FOR EQUIPMENT & MATERIAL (ELECTRICAL)
UPDATA : 14-June-2016
ITEM LIST SUPPLIER First Discount Final Discount Contact Person TLP NO
CABLE Sumi Indo Kabel Net 10% (Current CU rate) Heni 5922404/5928066 Ext 268
Mega Kreasi Ekatama Net 3% Amir 82603838
Jawa Electric Net 3% Supardi 6511463
Furukawa Net Net Eka 31906212
Multi Selaras (Kabel Belden) Net Net Dwi/Tri 8007253
BUSDUCT Setsuyo - 16% Hermawan 29921888

Kyodo - 80%
Visi Lokamas 35% 40% Dulmanto 65304727
Schneider 25% 25% Bambang 811892970
Jaya Sukses Semesta 20% Hengki 70782896/70011450
Nissin Electric Mr. Makoto Takimoto 29295019
Schneider Electric 25% 25% Ahmad Ali Kohar 7504406 loc 2182
Furukawa 25% 25% Tanaka 08119409451
PVC PIPE Laksmana Karya 25% 25% Lusi 5681421

Intisumber Bajasakti (Pralon) 25% Harry Angkola 666.75.999 Ext 3008/087886924798
CONDUIT PIPE Sahabat Indonesia 25% 35% Deni 6610651

Metalindo Gunatama Tri Handayani 6259041/6591853/6591636/6591913
Mega Agung Selaras 40% Mario/Nanang 56982760/70317061-63
CABLE RACK Tri Abadi 40% 40% Robby 58907356/58907357

Anugrah Hutama Mandiri 35% 40% Dicky 88980503
Sukses Berkat Mandiri 25% 40% Rony 55957839
Mega Mitra 45% 45% Nanang 70317061
Nobi Putra Angkasa 10% Eko Hari/Wiwin 4602633
Trimulia Sarana Agung Net Hendra Ng/Ari Wibowo 55953068
Industira Rivai Isvaini/Wahyu P 5522589
WIRING DEVICE Trias Mondial Jaya (Gira) Net 10% Hendarmin 5811386
Gunungsari Widitama Net 15% Fauziah 6294904
Global Sigma Mandiri 25% 20% Alvin 39845980
Legrand 20% Mulya Martendi 5250608
Australindo Graha Nusa 30% Andy Togo 5605678
Maju Makmur Bahagia 25% 25% Herayati 6121982/6121983
Iwika Karya Sejahtera 25% Wikantiningsih/Fitri 6316528/6315904
Anugrah Terang Abadi 25% 30% Yakup 081219916768
LIGHTING Hikari Indosarana (Philips) 20% 25% Echa/Tika/Nike 6319001

Global Sigma Mandiri 25% 20% Alvin 39845980
Cakra Electric 20% 35% Rudy 73886310
Karsamitra 20% 35% Ronny 8300701
Panasonic Net Net Hermawan Budianta/Krido 2521616
Citra langgeng Sentosa Ari Joko Sumaryanto 89840277
Iniled Indonesia Industri Herman 29574687
Karsamitra 20% 35% Ronny 8300701
Osram Indonesia Faber S.Sibarani 65302685/65302684
Mitra Agung Tekindo Teguh 88357326
Gartaloka Bersama Mr. Ruly/Mr. Audy Lang 7991238/7991217
Artolite Indah Mediatama Mr. Jay 818106786
Tridaya Dinamika Elektrindo Ali Susanto/Yustinus Joni 6519271
PANEL Uni Makmur Elektrika 15% 20% Hanafi/Siti/Iwan 8752191

Mulia Makmur Elektrika 15% 32.50% Rozak 8936523/8936524
Panelindo Makmur Sentosa 20% 30% Mulyoto 5345475/8972086
Adhiwira 15% 35% Dunung 89833492
Inti Muara Elc Net 25% Rudy 55962455
Panel Bakti Sinarindo 5% 10% Syamsuddin 8934881
Mitraida 30% 25% (HV); 35% (LV) Ukon/Syifa/Meri 8759518
Schneider (Sarana Energi) 25% 35% Erick 81806093006
Tristar Engineering 5% Rudhita Bayu 29029046
Cipta Daya Kreasi Wisnu Nugroho 7988873
Duta Wijaya Elektrindo Engineering I Putu Sasmita 82412819
GENSET MHI 10% 15% Effendy 7890191/7890192

Mitra Powerindo Net 10% Steven 6518020/651857476
Putra Persada Perkasa 20% 20% Agam Tidore 29034330-31
Dunia Tehnik Ari Setiawan 91810587
TRANSFORMER Trafoindo 25% 50% Christin 3850703

Bambang Djaja 25% 30% Masrully 6120854/6128940
Centrado Prima 30% 35% Daniel 6121175
Sarana Energi Internusa 40% Eric Kurniadi/Digdogiri/Handim 45865911/12
Shihlin Electric & Engineering Corp Novrianto (62)81282550670 (Indonesia)
PA/SOUND SYSTEM Elsiscom Prima Karya 20% 25% Robby 3456650

Danatel Pratama Jonny 5152636
TELP SYSTEM Multicord Karyasakti 15% 25% Sari/Vichi 5661512
FIRE ALARM Jaya Teknik 20% 25% Ardi/Agus 2302323

Draco (United Flow) 30% 40% Vincent 5359967
Jaga Karya Mandiri 35% Doni Fefiranata 63864888
Chandra Karya Dharmajaya Net Sujiarto 6328575
Citra Makmur Bina Sahabat 20% Christian The/Tanjung/Angel 58303578
Prima Tunggal Javaland Herry 54355888
Nittan CO LTD Junichi Murata (62)82213799187
MATV Stella 10% 15% Andrian 54373829

Eka Jaya Parabola Net 5% Herawan 6491257
LAN Datatel (Isco) 10% 12.5% Harie 57901453
CCTV Multicord Karyasakti (Excl Comp) 20% 30% Sari 5661512

Gunungsari Widitama 40% 40% Sunjasmono 6294904/6391056
Secom 25% 25% Handry/Rully/Arif Rahman 5723001
Lightning Eka Dwi Putra Net 10% Syaefuddin 8357163

Duta Hita Jaya 20% Dadang Juhenda 4601088
Kuarta Putra Pratama 20% Koko Agustinus 4513987
Jalamas Berkatama 12% Putu 3506470
Termination Anugerah Pratama Net 15% Hasan 8128378531

Cakra Globalindo Net 10% Sofi/Leli 85915295/8198245
Mayang Beruma 40% Julian Ade Wirya 63854444
Boxes Eka Citta OS Sinergi 5% 5% Henry D S 70317061

Pangestu Jaya 3% 3% Freddy Pangestu 6259739
Door Lock Bhineka Ciria Artana Dewi 6011719-20
Building Automation System Azbil Berca Indonesia 25% Benny Tobing/Siska 2305538
Greenoble Enjineering (Schneider) Bambang Basuki 53164785
Duta Fuji Electric Mulyotito Marthias 3840834
Mitsubishi Electric Christian Arthur 31926461
Surge Protection Device Munhean Puma Perkasa Haryanto/Syaiful 56958826

Sahabat Indonesia (Sankosha) Sonny sonny@sahabatindo.com
UPS Cakra Anugrah Antoko Ardjo 626982830

Schneider Indonesia Handim 7504406
Grounding Plate, Rod Pangestu Jaya Net 3% Freddy Pengestu 6259739

XXX PROJECT
LIST OF ELECTRICAL MANUFACTURERS
Equipment Description Manufacture Country of Origin
ELECTRICAL
E-1 HV Panel Mitraida, Schneider, Mulia Makmur, Adhiwira Indonesia, Germany

- Component Mitsubishi, FUJI, MG Japan
E-2 LV Panel Mitraida, Mulia Makmur, Adhiwira Indonesia

- Component Mitsubishi, FUJI Japan
E-3 Transformers Trafindo, Bambang Djaja Indonesia
E-4 Bus duct Henikwon, Schneider, NISSHIN THAILAND Malaysia, China, Thailand
E-5 Generator Mitsubishi, Denyo, MAN, Cummins, Perkins Japan, Germany, China, UK
E-6 Lighting Philips Indonesia
E-7 Emergency light Samco Indonesia
E-8 Street light Philips Indonesia
E-9 Telephone Panasonic Japan
E-10 LAN (HUB) 3COM China
E-11 Sound System TOA Japan
E-12 Fire Alarm Nohmi, Hochiki Japan
E-13 MATV Televes Spain
E-14 CCTV Panasonic Japan
E-15 Lightning Protection EF, Duval Messein, Furse, KURN Switzerland, French, UK, IND
E-16 Cable Sumi indo, 4besar, Voksel Indonesia
E-17 PVC Conduit Pralon Indonesia
E-18 Steel Conduit Pipe Sumitomo, Panasonic, Wahana, Elpro Indonesia, Thailand
E-19 Wiring Device Panasonic Indonesia

E-20 Explosion Equipment SEIWA, Shimada Japan
Guide Information:
1 New office regulation, All Bq in Rupiah Currency, if possible just prepare supplier quotation on Rupia
But Still typing currency on column for future information.
2 From Supporting - Excavation Back Feeling already make on uniform type, so just follow.
3 Always check and update material price in final price database.
4 Please change tab color for submit BQ with green color, for mark SUBMIT BQ and ORIGINAL BQ di
5 In A2, if ME Work, Please Delete Coloum P44 until S73 (Indirect Cost)
6 Government Permitt : Incoming System, Generator, Fire Alarm & Lightning Protection.
Please write your positive comment (About this BQ Format) here (if Any) and return this file to us.
1
2
3
4
5
6
7
8
9
10
If any question, just contact us:
1. Ema ema@kinden.co.id 081318091407

e supplier quotation on Rupiah.
ype, so just follow.
MIT BQ and ORIGINAL BQ different.
ing Protection.
return this file to us.

NET EXPENSE /MONTH LIST
1 2 3 4 5
EJIP / DELTA
NAME OF INDUSTRY MM2100 GIIC KIIC
JABABEKA SILICON
Rp. 0 10% 10% 10% 10% 10%

-
Rp. 1.000.000.000
Rp. 1.000.000.001 Rp. Rp. Rp. Rp. Rp.
NET DIRECT TOTAL E ONLY
- 30.000.000 / 30.000.000 / 30.000.000 / 30.000.000 / 30.000.000 /

Rp. 5.000.000.000 Month Month Month Month Month
Rp. 5.000.000.001 Rp. Rp. Rp. Rp. Rp.

- 40.000.000 / 40.000.000 / 40.000.000 / 40.000.000 / 40.000.000 /
Rp. 10.000.000.000 Month Month Month Month Month
Rp. 10.000.000.001 Rp. Rp. Rp. Rp. Rp.
- 50.000.000 / 50.000.000 / 50.000.000 / 50.000.000 / 50.000.000 /
Rp. Month Month Month Month Month
30.000.000.000
Rp. 30.000.000.001 PLEASE PLEASE PLEASE PLEASE PLEASE
- ESTIMATE ESTIMATE ESTIMATE ESTIMATE ESTIMATE
EACH PJ EACH PJ EACH PJ EACH PJ EACH PJ
T
Update : October 12, 2015
6 7 8
KIM SURYA CIPTA INDO TAISEI
10% 10% 10%
Rp. Rp. Rp.

40.000.000 / 50.000.000 / 50.000.000 /
Month Month Month
Rp. Rp. Rp.
50.000.000 / 60.000.000 / 60.000.000 /
Month Month Month
Rp. Rp. Rp.
60.000.000 / 70.000.000 / 70.000.000 /
Month Month Month
PLEASE PLEASE PLEASE
ESTIMATE ESTIMATE ESTIMATE
EACH PJ EACH PJ EACH PJ
CIVIL REQUEST WORK 1/9/2020
XXX PROJECT
ELECTRICAL
DIMENSION (mm)
NO. CIVIL REQUEST DISCRIPTION NAME WORK LOCATION WIDE LENGTH HIGH
1 CONCRETE DUCTBANK PROTECTION MAIN FEEDER WORK INCOMING CROSSING ROAD 1,200 15,000 300
2 FOUNDATION FOR PP - PUMP MAIN FEEDER WORK PUMP ROOM 800 300 100
3 FOUNDATION FOR PP - JOCKEY PUMP MAIN FEEDER WORK PUMP ROOM 800 300 100
4 HEAVY LOADING (CRANE) FOR LIGHTNING PROTECTION LIGHTNING PROTECTION WORK OUTDOOR
5 WALL OPENING FOR CABLE LADDER MAIN FEEDER WORK ANALISYS ROOM 700 150
6 EXCAVATION & BACKFILLING MAIN FEEDER WORK BUILDING to LVMDB 1,200 15,000 600
7 EXCAVATION & BACKFILLING OUTDOOR LIGHTING WORK OUTDOOR 500 140,000 600
8 EXCAVATION & BACKFILLING LIGHTNING PROTECTION WORK OUTDOOR 2,700 2,700 1,500
9 FOUNDATION for LIGHTING POLE OUTDOOR LIGHTING WORK OUTDOOR 800 800 1,200
10 FOUNDATION for LIGHTNING PROTECTION POLE LIGHTNING PROTECTION WORK OUTDOOR 2,700 2,700 1,500
1/9/2020
QTY
1
1
1
1
1
1
1
1
5
1
Q&A
XXX PROJECT
ELECTRICAL
DOCUM
ITEM QUESTION
ENT No.
E-1
E-2
E-3
E-4
E-5
E-6
E-7
E-8
1/9/2020
ANSWER
VECD LIST 1/9/2020
XXX PROJECT
ELECTRICAL
No. WORK NAME CHANGE POINT ESTIMATION PRICE
E-1
E-2
E-3
E-4
E-5
E-6
E-7
E-8
SCHEDULE MAKING QUOTATION REMARKS
G : GIVE INFORMATION TO SUPPLIER

PROJECT NAME : D ; DESIGN BY ENGINEER
TEAM LEADER : I : INPUT PRICE
DATE ; C : CHECK QUOTATION
DATE 1 2 3 4 5 6 7 8 9 10 11 12 13 14
NO SYSTEM NAME PIC

1 INCOMING
2 SUBSTATION
3 MAIN FEEDER
4 POWER SUPPLY
5 LIGHTING
6 RECEPTACLE
7 TELEPHONE
8 LAN
9 SOUND
10 MATV
11 CCTV
12 FIRE ALARM
13 LIGHTNING PROTECTION
14 GENERATOR
15 MAIN FEEDER FOR PRO
16 POWER SUPPLY FOR PRO
17 BMS
18 SECURITY
19 ACCESS DOOR
20 SMOKE CONTOROL
21 INTERCOM
22 PARKING CONTROL
23 BATTERY
24
25
提出前チェックリスト
CHECK POINT LIST BEFORE SUBMISSION UPDATE 17-JUN-2016
チェック見積/図面チェック内容

QUOTATION/DR
CHECK DISCRIPTION
AWING
1 見積同プロジェクトの他社比較を作成したか。
Quotation Already make comparison with other main con .
2 見積同プロジェクトの過去見積を用意したか。
Quotation Already prepare last quotation.
3 見積引合表を添付したか。
Quotation Already attach Inquiry report.
4 見積営業背景、ランク、確度の確認をしたか。
Quotation Already check background of operation.
5 見積単価チェックをしたか。
Quotation Already check unit price.
6 見積長距離送電については電圧降下計算をしたか。
Quotation Already calculate voltage drop if power supply to far point.
7 見積発電機タンクの容量計算をしたか。
Quotation Already calculate capacity of genetaror oil tank .
8 見積トイレ鏡の前に照明を設置したか。
Quotation Already install lighting fixture at mirror.
9 見積表紙にベスト金額を記載したか。
Quotation Already write best price at cover.
10 図面照度の記載をしたか。
Drawing Already write LUX each room.
11 図面図面提出日を変更したか。
Drawing Already change submission data.
12 図面数量物の員数を確認したか。
Drawing Already check Q'ty .
13 図面エレベーター等見積範囲外の材料を記載したか。
Drawing Already indicate excluded material.
14 図面特殊条件の確認をしたか。（防爆、クリーンルーム、塩害）
Drawing Already check special spec. (Explosion, Clean, Solt damege)
15 図面設備の動力設備と整合性は取れているか。
Drawing Already confirm mechanical drawing
16 図面機器の搬入経路、方法については検討したか。
Drawing Already consider how to install equipment
17 図面防火区画処理材は見積もったか。
Drawing Already include fire protection
18 図面建築依頼工事は明確に記載されているか。
Drawing Already indicate civil request work
19 図面スプリンクラー弁、ポンプの信号がFACPに発報するようになっているか。
Drawing Already include FACP zone for signal of sprinkler bulb and pump
20 見積トイレの感知器は無いか。
Quotation Alredy delete detector at toilet
21 見積 Out of scope に工量が入っていないか。
Quotation Koryo is not include for out of scope
22 見積掘削費の量を記載したか。
Quotation Already indicate excavation & Backfiling
23 見積空調用屋外機、外灯、クーリングタワーへの電源送りはELCBか。
Quotation Breaker for outdoor Cooling tower, lighting and Outdoor AC is ELCB
24 見積高天井用器具のガラスカバーは無いか、電球は飛散防止タイプか。
Quotation Already cancel cover glass and unscatter bulb for High bay light
25 見積仮設盤の2次側ブレーカは全てELCBか。
Quotation All branch breaker at temporary panel is ELCB.
26 見積 VECDを考えたか。
Quotation Consider VECD
27 見積既存メーカを確認したか。
Quotation Check existing maker list
28 見積遠隔地の経費（スタッフ、ワーカー移動費、材料輸送費、検査費、寮、マフィア、現地車、携帯電話、現場雑費）を確認したか。
Quotation Check site expense for far project. (Transportation for Material & staff & worker, Testing fee, Domitory, Mafia, Car, HP, Micellouneus)
29 見積遠隔地の資材購入方法、日雇い労働者の賃金、サブコンの有無を確認したか。
Quotation Check how to buy material, salary for worker, subcon.
30 見積安い配線器具の検討をしたか。（アパート等）
Quotation Study cheaper wiring device. (For apartment etc)
31 見積見積書の表紙の材料と労務を合算したか。
Quotation Combine Material total and Labor total.
32 見積五洋建設の工事用仮設発電機は見込んだか。
Quotation Include temporary generator for Penta ocean.
33 GS ゼロチェックの確認を行ったか。
ZERO Check
34 GS 原価数量表を打ち出したか。
Check Export BOQ
35 見積防爆の仕様を確認したか。
Quotation Check explosion proof level.
36 見積 A2の右欄を確認したか。
Quotation Check right colom at A2
37 見積 A2のメーカ名を確認したか。
Quotation Check Maker name at A2
38 見積 A2の提出、原価引き率を確認したか。
Quotation Check Discount list for submit and NET
39
40
UPDATE 17-JUN-2016
注記
REMARKS
大成のみ
Taisei only
特に大和。
高層案件注意。
太陽シナールは図面にサイズ記載。
竹中標準。
Takenaka only
竹中標準。
Takenaka only
竹中標準。
Takenaka only
大成建設
Taisei only
五洋標準。
Penta
Name of File
FOLDA NAME CONTENT How to make name of folda & data
フォルダ名内容データ、フォルダの名前の付け方　例
▲DATA Data received from customer Data / Content / From who
客先から受領したデータ日付 / 内容 / 誰から
For example
20160310 SPEC TAKENAKA
▼SUBMIT-BQ, DOCUMTNT▼ Data which Kinden submit to customer Content / Rev / To who / data
客先に提出するデータ内容 / 改訂 / 誰に / 日付
For example
E-BQ (SUBMIT) AJINOMOTO COAL BOILER - PP-TAISEI - 8,DEC
2016-KDI-0513 COVER & CONDITION
★ORIGINAL BQ★ Internal BQ data Content / Rev / To who / data
内部見積BQデータ内容 / 改訂 / 誰に / 日付
For example
E-BQ (ORIGINAL) DENSO INDONESIA - PP. TAISE - 7MARCH2016
Customer Official Name

OFFICIAL NAME
PT. TAKENAKA INDONESIA
SHIMIZU CORPORATION
PT. INDONAKANO
PT. PP-TAISEI INDONESIA CONSTRUCTION
PT. KAJIMA INDONESIA
PT. JAYA OBAYASHI
PENTA OCEAN CONSTRUCTION CO.,LTD
PT. SMCC UTAMA INDONESIA
DAIWA HOUSE INDUSTRY CO.,LTD.
HAZAMA ANDO CORPORATION
HITACHI ZOSEN CORPORATION
TODA CORPORATION
FUJITA CORPORATION
TOA CORPORATION
PT. ITO TAKA COSTRUCTION
EVERYDAY STUDY
Sign :
Sign :
Sign :
Sign :
Sign :
Remarks :
BAF工事概要書
6/13/2016
電気設備工事概要書
1 引込ケーブル工事
本工事は電力会社ガルードより電気室内高圧配電盤までの引込ケーブル工事と致します。
ケーブルはN2XSEBY 3C-120mm2と致します。
車両が通行部はPVC電線管及びコンクリートにて保護致します。
2 受変電設備工事
本工事は電気室に高圧配電盤、変圧器、低圧配電盤を設置する工事と致します。
本工事は接地工事も含みます。
高圧配電盤の構成は下記と致します。
　引込盤 DS 1面
　主開閉器盤 VCB 1面
　送出し盤 LBS + ヒューズ 1面
変圧器は下記と致します。
　3相4線式20kV/400V-230V、油式、kVA 1台
　変圧器容量計算方法は下記と致します。
　　面積 x 想定電力消費原単価 x 余裕率
　　13,638m2 x 150VA/m2 x 1.2 = 2,500kVA
変圧器2次側配電方法は下記と致します。
　バスダクト AL,4W,4000A
低圧配電盤主遮断器は下記と致します。
　ACB3P+N 4000AF/4000AT
3 発電機設備工事
本工事は発電機、発電機制御盤設置工事と致します。
本工事は接地工事も含みます。
ケ－ブルはNYYケ－ブルをケ－ブルラック上に敷設致します。
発電機盤も本工事と致します。
発電機容量は全バックアップとし、変圧器と同様と致します。
仕様は下記と致します。
　3相4線式400V-230V、2500kVA、ディーゼル、プライム、防音タイプ
オイルタンクは8時間運転分と想定し、4000ℓと致します。
本工事はオイルポンプ、オイル配管工事、排煙ダクト、消音器も含みます。
防振架台、防音壁は別途工事と致します。
4 幹線設備工事
本工事は照明盤、各種動力盤への幹線敷設工事と致します。
（空調盤、コンプレッサ－盤、チラー盤、ポンプ盤、ファン盤）
ケ－ブルはNYYケ－ブルをケ－ブルラック上に敷設致します。
各盤も本工事と致します。
PANEL ROOM内に縦ケーブルラックを設置し、各階に電灯分電盤を設置致します。
5 一般動力設備工事
本工事は照明盤、各種動力盤より、各負荷までの配管、配線工事と致します。
（空調盤、コンプレッサ－盤、チラー盤、ポンプ盤、ファン盤）
ケ－ブルはNYYケ－ブルを敷設致します。
各モ－タ－、ポンプへの接続はフレキシブル電線管にて接続致します。
6 照明及びコンセント設備工事
本工事は各照明盤より、照明器具及びコンセントまでの配管、配線工事と致します。
主器具は下記と致します。
直管型器具 LED　
ダウンライト LED
非常照明と致しまして、別置型照明器具を設置致します。
誘導灯は必要個所に設置致します。
7 屋外照明設備工事
本工事は建屋周囲にポール灯を30から40m間隔で設置する工事と致します。
主器具は下記と致します。
屋外照明器具 LED
8 電話設備工事
本工事は電話配管、配線工事と致します。
電話交換機は別途と致します。
電話機は別途と致します。
電話機は2つの机に1つ設置すると致します。
9 LAN設備工事
本工事はLAN用配管工事と致します。
主要機器は別途と致します。
LANアウトレットは1つの机に1つ設置すると致します。
10 放送設備工事
本工事は各箇所にスピ－カ－を設置する工事と致します。
直天井部屋内はホーンスピ－カ－もしくはボックススピーカー、
天井あり室内はシーリングスピーカーを設置致します。
放送用主要機器を設置する工事と致します。
11 火災報知設備工事
本工事は各箇所に感知器、呼び出しベル、表示灯、押しボタンを設置する工事と致します。
主受信機は新規に設置するものと致します。
主受信機はP型と致します。
本工事はインドネシアの法規に準拠し、設置致します。
12 避雷針設備工事
本工事は回転球体法に従い、避雷突針を設置する工事と致します。
また下部への引き下げ導体は鉄筋を使用すると致します。
地上にて鉄筋からクランプにて引出し、2箇所接地するものと致します。
BAF OUTLINE
6/13/2016
ELECTRICAL WORK OUTLINE
1 Incoming Work
This work is to install MV Cable to Electrical room from PLN garde.

Cable is N2XSEBY 3C-120mm2.
Install protection pvc pipe and concrete protection for vehicle passing through above cable.
2 Sub Station Work
This work is to install MVMDB, Tr and LVMDB.

This work is to install grounding system.
MVMDB specification is below

Incoming DS 1Ea
Main Protection VCB 1Ea
Outgoing LBS + PF 1Ea
TR specification is below
3Φ4W 20kW/400V-230V, Oil, 2500kVA 1Ea
TR caluculation is below.
Floor area x Unit price per m2 x Safety factor
　　13,638m2 x 150VA/m2 x 1.2 = 2,500kVA
TR secondary wiring method is below.

Busduct AL, 4W, 4000A
Main breakder for LVMDB is below

ACB3P+N 4000AF/4000AT
3 Generator Work
This work is to install Generator, Generator control panel.

This work is to install Generator, Generator control panel.woerk
Cable is NYY cable on ladder.
Each panel also this work
4 Main Feeder Work
This work is to install LP panel, PP panel and main feeder cable to each panel.
(AC panel, Compressor panel, Chiler panel, Pump panel, Fan panel)
Each panel also this work
5 Power Supply Work
This work is to install cable from each panel.

(AC panel, Compressor panel, Chiler panel, Pump panel, Fan panel)
Connection for each motor and pump is flexible pipe.
6 Lighting & Receptacle Work
This work is cable and pipe to each lighting fixture and receptacle.
Main lighting fixture is
Tube type is LED.
Down light is LED.
Emergency light is lighting fixture with BT.
Exit light is installed.
7 Outdoor Lighting Work
This work is cable and pipe to each lighting fixture and receptacle.
Main lighting fixture is
Tube type is LED.
8 Telephone work
This work is cable and pipe.

PABX is out of scope.
Handset is out of scope.
9 LAN Work
This work is pipe.

Main equipment is out of scope .
10 Public Address Work
This work is to install speaker.

Horn speaker at factory, Ceiling speaker at room.
Main equipment is scope.
11 Fire Alarm Work
This work is to install detector, bell, lamp, button.

FACP is new.
FACP is P type.
This work is based on Indonesian standard.
12 Lightning Protection
This work is to install detector, bell, lamp, button.

FACP is new.
FACP is P type.
A- 3 Approved Checked Prepared
NET - STATEMENT SUMMARY

FOR QUOTATION
P.D F.D O.D Q-CAS Section Manager Estimator
QUOTATION No. : PROJECT NAME :
SUBMIT TO :
2016 - KDI - XXXX
XXX PROJECT D E S C R I PT I O N
PT. INDONAKANO
ESTIMATION PRICE NET PRICE 1st AMEND (1) PAYMENT CURRENCIES (4) CATEGORY
(E) 4,788,900,000 27.5% 4,107,887,365 23.6%
MATERIALS
(M) 6,814,583,800 39% 6,089,357,400 35% US $ % 1. BUILDING
(E) 890,900,000 5.1% 730,040,000 4.2%
LABOUR
(M) 887,716,200 5% 752,301,900 4%
(a) TOTAL MATERIAL 13,382,100,000 76.9% 11,679,586,665 67.1% YEN % 2. FACTORY

(E) 240,700,000 1.4% 181,055,700 1.0% - New Factory
SUB CON
(M) - -
(b) SUB - CON TOTAL 240,700,000 1.4% 181,055,700 1.0% Rp. % 3. OTHERS
(c) SUB - TOTAL ( a ) + ( b ) 13,622,800,000 78.3% 11,860,642,365 68.2%
Provision
E Transportation 0.30%
X Drawing 1.00%
P Temporary.F 0.25%
E Application (2) PAYMENT CONDITION (5) TOTAL FLOOR AREA 7,777 M2
N Mobil 0.55%
S Tools.Fee 0.35% DOWN PAYMENT
E Dormitory 0.55%
S Stationary 0.25% 30 %
Site Expense 1.45% 940,000,000 (6) LOCATION KIIC
Entertainment 0.30% PROGRESS PAYMENT
(d) EXP - TOTAL - 0.0% 940,000,000 5.4%
(c)+(d) 70 % (7) CONSTRUCTION PERIOD
(e) DIRECT - COST 13,622,800,000 78.3% 12,800,642,365 73.6% March 2016 ~

RENT. DEPT. 4.5% 783,000,000 4.5% 2017/Jan/30
9 Month
KINDEN COMMISSION 2.5% 435,000,000 2.5%
(f) EXP. FOR FIX COST - 1,218,000,000 7.0%
(d)+(f)
- 2,158,000,000 12.4%
EXPENSES TOTAL
(g) JAPANESE S/V 7.5% 1,305,000,000 7.5%
(e)+(f)+(g)
(h) 13,622,800,000 15,323,642,365 88.1%
TOTAL DIRECT COST
ADM DRWNG 6.5% 1,131,000,000 6.5% (3) EXCHANGE RATE
O CONST. SERVICE 3.0% 522,000,000 3.0%
H 0.0% 1 YEN = Rp.
0.0%
(i) TOTAL ADM + CONST. 1,653,000,000 9.5%
(f)+(g)+(i) 1 US $ = Rp. 13,500

(j) - 4,176,000,000 24.0%
OVER HEAD TOTAL
(e)+(j)
(k) 13,622,800,000 78.3% 16,976,642,365 97.6%
DIRECT + OVERHEAD
(m)-(k)/(m) 21.7% 2.4% 1 US$ = YEN 115
BUSINESS PROFIT 3,777,200,000 423,357,635
(l)
% BUSINESS PROFIT
21.7% 2.4%
(k) ESTIMATION PRICE 17,400,000,000 17,400,000,000 QUOTATION No. : 2016 - KDI - XXXX
A-2
NET - STATEMENT FOR QUOTATION Prepared
Approved Checked
2016-KDI-0320-R5-VE4 NICHIAS ROCKWOOL INDONESIA NEW FACTORY PROJECT

DATE : 1/9/2020 14:05
SUBMIT TO : QUOTATION P.D F.D O.D Q-CAS Section Manager
- 7,563,000,000 Estimator
PT. TAKENAKA INDONESIA AMOUNT
SUPPLIER ESTIMATION NET ESTIMATION NET
CODE MAT E R IAL % % 1st AMEND % CODE ITEM % 1 st AMEND % REMARKS PARTICULARS
PRICE PRICE PRICE PRICE PRICE
101 Cables Sumi Indo - 978,337,534 #DIV/0! 0 15.0 301 Labor Fee - 825,840,000 #DIV/0! 888 P x 3 = 2663
102 Cable Accessories #N/A - - #DIV/0! - 20.0 L 302 Staff Fee - 270,000,000 #DIV/0! @ Rp. 310.000 SITE ADDRESS :
103 Bus Duct Setsuyo Astec - 183,760,000 #DIV/0! - 16.0 A 303 Safety Fee - - #DIV/0! 1 Set x 9 x 30,000,000
104 PVC Conduit Pipe Sumi Indo - 16,221,059 #DIV/0! - 25.0 B 304 Drawing Fee - #DIV/0! CIKAMPEK
105 PVC Accessories Laksamana - 810,900 #DIV/0! - 25.0 O - #DIV/0!
106 Steel Conduit Pipe Sahabat - 77,670,080 #DIV/0! - 30.0 U - #DIV/0!
107 Steel Conduit Acc Sahabat - 3,884,050 #DIV/0! - 30.0 R PAYMENT COND.
108 Floor Duct + Box #N/A - - -
(b) LABOUR TOTAL - 1,095,840,000 #DIV/0!
#DIV/0! 15.0 Downpayment
109 Cable Rack Triabadi - 176,559,300 #DIV/0! - 40.0 501 Hi-Pot Test Fee - #DIV/0! 30%
110 Cable Rack Acc Triabadi - 17,653,810 #DIV/0! - 40.0 S 502 Testing Fee - - #DIV/0! Progress Payment
111 Boxes Sahabat - 34,461,560 #DIV/0! - 15.0 U 503 Heavy Loading Fee - - #DIV/0! 70%
112 Flexible - 5,987,906 #DIV/0! - 25.0 B 504 Excavation & B.F. - - #DIV/0! m3 EXCHANGE RATE :
113 Wiring Device Gunungsari - 27,589,600 #DIV/0! - 15.0 C 505 Transportation - - #DIV/0!
114 Switch Box #N/A - - #DIV/0! - 35.0 O 506 Installation Fee - - #DIV/0! 1 US $ = Rp13,500
115 Lighting Fixture Cakra - 874,078,600 #DIV/0! - 27.0 N
116 Special Lighting Hikari - 13,446,000 - 27.0
(c) SUBCON TOTAL - - 1 ￥= Rp115
#DIV/0!
117 HV Panel Mitraida - 829,949,000 #DIV/0! - 25.0 470 Provision - -
118 LV Panel Mitraida - 2,818,221,837 #DIV/0! - 35.0 470 Transportation - - PROJECT SCALE :
119 Terminal Board Mitraida - 5,854,000 #DIV/0! - 35.0 E 470 Drawing - - TOTAL FLOOR AREA
120 Transformer & Acc Trafoindo - 826,200,000 #DIV/0! - 55.0 X 470 Temporary F. - - 9,414 m2
121 Modification Works #N/A - - #DIV/0! - - P 470 Application - -
122 Generator & Acc #N/A - - #DIV/0! - - E 470 Mobil - -
123 Battery [UPS] #N/A - - #DIV/0! - 20.0 N 470 Tools Fee - - Direct 1st AMEND / Floor area
124 Factory Line and Acc #N/A - - #DIV/0! - - S 470 Dormitory - - - Rp / m2
125 Sound System Elsiscom - 22,189,300 #DIV/0! - 25.0 E 470 Stationary - - 9 x 40,000,000 Production Power Supply
126 Clock Eq. System #N/A - - #DIV/0! - - 470 Site Expense - - = 360,000,000 Primary
127 Intercom #N/A - - #DIV/0! - - 470 Entertainment - - Secondary
128 MATV / T V. Equipment #N/A - - #DIV/0! - 15.0 Lighting LED/HF/FL
129 Telephone System #N/A - - - 15.0
(d) EXPENSE TOTAL - - -
#DIV/0!
130 LAN System #N/A - - #DIV/0! - - (a)+(b)+(c)+ (d) JPN Worker Man-day
131 CCTV/Alarm Eq. System #N/A - - - -
(e) 7,638,663,000 1,095,840,000 887.8
#DIV/0! DIRECT TOTAL
132 B.A.S. Equipment #N/A - - #DIV/0! - - Rent & Depr 4.5% 340,335,000 340,335,000
133 Fire Alarm Jaya Teknik - 30,713,900 #DIV/0! - 25.0 Kinden Commission 2.5% 189,075,000 189,075,000 Elec Worker Man-day:
134 Security System #N/A - - #DIV/0! - - 3,551.2
135 Lightning Protection Kuarta - 71,000,000 #DIV/0! - 10.0
136 Supporting - 159,918,690 - 30.0
(f) EXP.FOR FIXED COST 529,410,000 529,410,000 Est. Man-day per day:
#DIV/0!
137 Earthing/Grounding System - 85,142,086 #DIV/0! - - (d)+(f) 13.15
138 Terminating & Acc - 62,046,309 - O
529,410,000 529,410,000
#DIV/0! - EXPENSE TOTAL
139 Miscellaneous Material - 58,406,341 #DIV/0! - 30.0 H JAPANESE 7.5% 567,225,000 567,225,000 Unit Price:
140 Concrete & Foundation - 83,259,798 - 20.0
(g) - Rp 450,000/Man-day
#DIV/0!
141 Manhole - 49,200,000 #DIV/0! - 10.0 (e)+(f)+(g) Transformer :
142 C - Channel - 52,931,340 -
(h) 8,735,298,000 2,192,475,000
#DIV/0! 10.0 TOTAL DIRECT COST 315
143 Poles - 19,300,000 #DIV/0! - 20.0 ADM DRWNG 6.5% 491,595,000 491,595,000 -
144 Exp. Proof Materials #N/A - - #DIV/0! - - CONST. SERVICE 3.0% 226,890,000 226,890,000 0
145 Instrumentation & Devices #N/A - - #DIV/0! - - 0
146 Others - 6,000,000 #DIV/0! - - -
147 Mechanical Equipment - 45,870,000 -
(i) TOTAL ADM + CONST 718,485,000 718,485,000
#DIV/0! - 0
148 Tools #N/A - - #DIV/0! - - P (f)+(g)+(i) Genset: 0
149 Safety Temprary Cable - 2,000,000 - R
(j) 1,815,120,000 1,815,120,000
#DIV/0! - OVER HEAD TOTAL Construction period :
150 Contingency #N/A - - #DIV/0! - - O (e)+(j) 2016/May/01
- - - - F
(k) DIRECT + OVERHEAD
9,453,783,000 2,910,960,000
#DIV/0! 2017/Jan/30
- - #DIV/0! - - I (m)-(k)/(m) -25.0% 61.5% 9 Month
- - #DIV/0! - - T 0.0% CONTRACT PRICE
- - #DIV/0! - - BUSINESS PROFIT (1,890,783,000) 4,652,040,000
- - #DIV/0! - -
(l)
% BUSINESS PROFIT Cu/ton : US$ 6800
A Material - 5,694,712,637 #DIV/0! - #DIV/0!
B Material 0 - 1,890,080,363 #DIV/0! - #DIV/0! TARGET % 24%
0 - QUOTATION NO. :
- 2016-KDI-0320-R5-VE4
(a) MATERIAL TOTAL - 7,638,663,000 - #DIV/0! (m) QUOTATION PRICE 7,563,000,000 7,563,000,000 #DIV/0! DATE:

(a) (m) QUOTATION PRICE
1/9/2020 14:05

Submit Price Total Sheet [ Combine ] POTION : IDR PT. KINDEN INDONESIA
EST. NO : PROJECT NAME : TOTAL AM
JOB NO :
OWNER : NICHIAS
SUBMIT TO : PT. TAKENAKA INDONESIA
Q'ty Price Description (C
Description(CODE / MATERIAL) Estimated Cost Submit Price Maker ( Agent )
(%) (%)
( 1 ) 117 HV Panel 754,432,960.00 100.0 110.0 829,949,000.00 Mitraida (2)
118 LV Panel 2,818,221,837.00 100.0 100.0 2,818,221,837.00 Mitraida
119 Terminal Board 7,803,000.00 100.0 75.0 5,854,000.00 Mitraida
120 Transformer & Acc 1,377,000,000.00 100.0 60.0 826,200,000.00 Trafoindo
115 Lighting Fixture 1,092,488,367.00 100.0 80.0 874,078,600.00 Cakra
116 Special Lighting 16,803,000.00 100.0 80.0 13,446,000.00 Hikari
125 Sound System 26,105,500.00 100.0 85.0 22,189,300.00 Elsiscom
Subcontract
133 Fire Alarm 36,134,000.00 100.0 85.0 30,713,900.00 Jaya Teknik
135 Lightning Protection 71,000,000.00 100.0 100.0 71,000,000.00 Kuarta
101 Cables 1,029,593,565.00 100.0 95.0 978,337,534.00 Sumi Indo
103 Bus Duct 195,454,700.00 100.0 94.0 183,760,000.00 Setsuyo Astec
106 Steel Conduit Pipe 97,078,060.00 100.0 80.0 77,670,080.00 Sahabat
104 PVC Conduit Pipe 19,079,077.00 100.0 85.0 16,221,059.00 Laksamana
112 Flexible 7,484,820.00 100.0 80.0 5,987,906.00 Sahabat
(3)
Materials ( A )
Labor
(4)
Expenses
Material Total ( A ) 7,548,678,886.00 90.0 6,753,629,216.00

138 Terminating & Acc 62,046,309.20 100.0 100.0 62,046,309.20 (5)
107 Steel Conduit Acc 4,853,903.00 100.0 80.0 3,884,050.00 Sahabat
105 PVC Conduit Acc 953,953.85 100.0 85.0 810,900.07 Laksamana
111 Boxes 43,076,700.00 100.0 80.0 34,461,560.00 Sahabat
S/V
109 Cable Rack 252,170,343.00 100.0 70.0 176,559,300.00 Triabadi

110 Cable Rack Acc 25,217,034.30 100.0 70.0 17,653,810.00 Triabadi
147 Mechanical Equipment 41,700,000.00 100.0 110.0 45,870,000.00
113 Wiring Device 29,038,100.00 100.0 95.0 27,589,600.00 Gunungsari Direct Cost ( 1 ) + ( 2
Materials ( B )
Materials ( B ) 136 Supporting 199,862,973.00 100.0 80.0 159,918,690.00 (6)
142 C-Channel 52,931,340.00 100.0 100.0 52,931,340.00
140 Concrate & Foundation 83,259,798.00 100.0 100.0 83,259,798.00
141 Manhole 49,200,000.00 100.0 100.0 49,200,000.00
Indirect cost
143 Pole 19,300,000.00 100.0 100.0 19,300,000.00
137 Earthing/GroundingSystem 77,400,764.00 100.0 110.0 85,142,086.00
146 Others 6,000,000.00 100.0 100.0 6,000,000.00
149 Safety 2,000,000.00 100.0 100.0 2,000,000.00 Temprary Cable Route
139 Miscellaneous Material 61,457,168.55 100.0 95.0 58,406,340.73
Total Cost ( 1 )+( 2 )+

Profit
Material Total ( B ) 1,010,468,386.90 88.0 885,033,784.00 Pr
Material Grand Total ( 1 ) = ( A ) + ( B ) 8,559,147,272.90 90.0 7,638,663,000.00 Total A
DATE :
TOTAL AMOUNT / LOCAL TAX CURRENCY RATE Rate Data on : 2016/Feb/01 Local & Foreign Portion AMOUNT
Total Amount USD 1.00000000 = IDR 13500.00000000 IDR Portion :
Local Tax USD Portion : Check by:
GRAND TOTAL Prepared by:
Description (CODE/ ITEM) Q'ty Price

Estimated Cost Submit Price Remarks Ou
(%) (%)
( 2 ) 504 Excavation & B.F. 26,299,500.00 100.0 26,300,000.00 Construction Period
503 Heavy Loading Fee 101,500,000.00 100.0 101,500,000.00
502 Testing Fee 11,859,460.00 100.0 11,866,000.00 Commencement
506　Installation Fee 10,000,000.00 100.0 10,000,000.00
470 Application 12,000,000.00 100.0 12,000,000.00 Completion
Site Address
Subcontract
Terms of Payment
Down Payment
Progress
Retention
Consultant
Subcontract Total ( 2 ) 161,658,960.00 100.0 161,666,000.00
( 3 ) 301 Electrical Worker Cost 1,597,879,800.00 100.0 1,597,892,000.00
Civil Worker Cost 7,830,000.00 Building / Civil Contrac
505 Transportation Fee 47,936,394.00 100.0 47,956,000.00
Labor
Estimation Man-day
JPN Worker Man-day =
Adj. Factor =
Labor Total ( 3 ) 1,653,646,194.00 99.6 1,645,848,000.00 Eff. Factor =
(4) Ele Worker Man-day =
Est. Man-day per day =
0.00 Unit price =
Scope of Works
Term of Supply
Delivery Term
Expenses
Shipping Volume
Project Data
RC / SRC / S :
Basement :
Story :
Penthouse :
Type of Building
Expenses Total ( 4 )
(5) Floor Area
Power Supply
Incoming
S/V
Distribution
S/V Total ( 5 ) Primary Transformer

Direct Cost ( 1 ) + ( 2 ) + ( 3 ) + ( 4 ) + ( 5 ) 10,374,452,426.90 Generator
( 6 ) a) Rent & Depreciation(4.5%) 509,673,326.65
b) KC Commission (2.5%) 283,151,848.14
c) S/V Fee (7.5%) 849,455,544.41
d)Administrative&Drawing(6.5%) 736,194,805.16
Indirect cost
e) Cost Service(3%) 339,782,217.77 Battery/UPS
Project Profit
TOTAL COST
Indirect Cost Total ( 6 ) 2,718,257,742.13
Total Cost ( 1 )+( 2 )+( 3 )+( 4 )+( 5 )+( 6 ) 13,092,710,169.03
Profit ( % ) -15.6 TOTAL AMOUNT
Profit -1,766,636,243.60
Total Amount 11,326,073,925.43 9,446,177,000.00
Check by: TOKIWA
Prepared by: FINA
4/9/2016 16:34
Outline
Construction Period 117 117 Mitraida 504

118 118 Mitraida 503
Commencement 119 119 Mitraida 502
120 120 Trafoindo 506　
Completion 115 115 Cakra 470
116 116 Hikari
Site Address 125 125 Elsiscom
133 133 Jaya Teknik
135 135 Kuarta
101 101 Sumi Indo #REF!
Terms of Payment 103 103 Setsuyo Aste
Down Payment 106 106 Sahabat
Progress 104 104 Sumi Indo
Retention 112 112
Consultant Err:502 0
Err:502 0
Err:502 0 301
Building / Civil Contractor Err:502 0 Civi
Err:502 0 505
Err:502 0
Estimation Man-day Err:502 0
JPN Worker Man-day = Err:502 0
Adj. Factor = Err:502 0
Eff. Factor = Err:502 0
Ele Worker Man-day = Err:502 0
Est. Man-day per day = Err:502 0
Unit price = / Man-day Err:502 0
Scope of Works Err:502 0
Err:502 0
Err:502 0
Term of Supply Err:502 0
Delivery Term Err:502 0
Shipping Volume Err:502 0
Project Data Err:502 0
RC / SRC / S : Err:502 0
Basement : FL Err:502 0
Story : FL Err:502 0
Penthouse : FL Err:502 0
Type of Building Err:502 0
Err:502 0
0 0
Floor Area 138 138 0
0.0 m2 107 107 Sahabat
Power Supply 105 105 Laksamana
Incoming KV 111 111 Sahabat
Distribution V 109 109 Triabadi
V 110 110 Triabadi
Primary Transformer 0 KVA 147 147
Generator V 113 113 Gunungsari
R.P.M. 136 136
PS 142 142
KVA 140 140
UNIT/S 141 141
Battery/UPS V 143 143 0
Ah 137 137
Project Profit 146 146
149 149 Temprary Cab
TOTAL COST 139 139
#DIV/0! / m² Err:502 0
#DIV/0! / KVA Err:502 0
TOTAL AMOUNT
/ m² 0 0
/ KVA
Net Cost Statement [ Combine ] POTION : IDR PT. KINDEN INDONESIA
EST. NO : PROJECT NAME :
JOB NO :
OWNER : NICHIAS
SUBMIT TO : PT. TAKENAKA INDONESIA
Ratio Ratio
Description(CODE / MATERIAL) Estimated Cost Quotation Price Amended Net Cost Maker ( Agent )
(%) (%)
( 1 ) 117 HV Panel 754,432,960.00 100.0 754,432,960.00 100.0 754,432,960.00 Mitraida
118 LV Panel 2,818,221,837.00 90.0 2,536,399,653.30 90.0 2,536,399,653.30 Mitraida
119 Terminal Board 7,803,000.00 65.0 5,071,950.00 65.0 5,071,950.00 Mitraida
120 Transformer & Acc 1,377,000,000.00 50.0 688,500,000.00 50.0 688,500,000.00 Trafoindo
115 Lighting Fixture 1,092,488,367.00 70.0 764,741,856.90 70.0 764,741,856.90 Cakra
116 Special Lighting 16,803,000.00 75.0 12,602,250.00 75.0 12,602,250.00 Hikari
125 Sound System 26,105,500.00 75.0 19,579,125.00 75.0 19,579,125.00 Elsiscom
133 Fire Alarm 36,134,000.00 75.0 27,100,500.00 75.0 27,100,500.00 Jaya Teknik
135 Lightning Protection 71,000,000.00 90.0 63,900,000.00 90.0 63,900,000.00 Kuarta
101 Cables 1,029,593,565.00 85.0 875,154,530.25 85.0 875,154,530.25 Sumi Indo
103 Bus Duct 195,454,700.00 84.0 164,181,948.00 84.0 164,181,948.00 Setsuyo Astec
106 Steel Conduit Pipe 97,078,060.00 70.0 67,954,642.00 70.0 67,954,642.00 Sahabat
104 PVC Conduit Pipe 19,079,077.00 75.0 14,309,307.75 75.0 14,309,307.75 Laksamana
112 Flexible 7,484,820.00 70.0 5,239,374.00 70.0 5,239,374.00 Sahabat
Materials ( A )
Material Total ( A ) 7,548,678,886.00 80.0 5,999,168,097.20 80.0 5,999,168,097.20

138 Terminating & Acc 62,046,309.20 100.0 62,046,309.20 100.0 62,046,309.20
107 Steel Conduit Acc 4,853,903.00 70.0 3,397,732.10 70.0 3,397,732.10 Sahabat
105 PVC Conduit Acc 953,953.85 75.0 715,465.39 75.0 715,465.39 Laksamana
111 Boxes 43,076,700.00 70.0 30,153,690.00 70.0 30,153,690.00 Sahabat
109 Cable Rack 252,170,343.00 60.0 151,302,205.80 60.0 151,302,205.80 Triabadi
110 Cable Rack Acc 25,217,034.30 60.0 15,130,220.58 60.0 15,130,220.58 Triabadi
147 Mechanical Equipment 41,700,000.00 100.0 41,700,000.00 100.0 41,700,000.00
113 Wiring Device 29,038,100.00 85.0 24,682,385.00 85.0 24,682,385.00 Gunungsari
Materials ( B )
Materials ( B ) 136 Supporting 199,862,973.00 70.0 139,904,081.10 70.0 139,904,081.10
142 C-Channel 52,931,340.00 80.0 42,345,072.00 80.0 42,345,072.00
140 Concrate & Foundation 83,259,798.00 80.0 66,607,838.40 80.0 66,607,838.40
141 Manhole 49,200,000.00 100.0 49,200,000.00 100.0 49,200,000.00
143 Pole 19,300,000.00 100.0 19,300,000.00 100.0 19,300,000.00
137 Earthing/GroundingSystem 77,400,764.00 100.0 77,400,764.00 100.0 77,400,764.00
146 Others 6,000,000.00 100.0 6,000,000.00 100.0 6,000,000.00
149 Safety 2,000,000.00 100.0 2,000,000.00 100.0 2,000,000.00 Temprary Cable Route
139 Miscellaneous Material 61,457,168.55 100.0 61,457,168.55 100.0 61,457,168.55
Material Total ( B ) 1,010,468,386.90 79.0 793,342,932.12 79.0 793,342,932.12

Material Grand Total ( 1 ) = ( A ) + ( B ) 8,559,147,272.90 80.0 6,792,511,029.32 80.0 6,792,511,029.32
N INDONESIA DATE : 2016/Jan/22
TOTAL AMOUNT / LOCAL TAX CURRENCY RATE Rate Data on : 2016/Feb/01 Local & Foreign Portion AMOUNT
Total Amount 8,607,816,183.32 USD 1.00000000 = IDR 13500.00000000 IDR Portion : 8,607,816,183.3
Local Tax 860,781,618.34 USD Portion : 0.0
GRAND TOTAL 9,468,597,801.66
Description (CODE/ ITEM) Ratio Ratio

Maker ( Agent ) Estimated Cost Quotation Price Amended Net Cost
(%) (%)
Mitraida ( 2 ) 504 Excavation & B.F. 26,299,500.00 100.0 26,299,500.00 100.0 26,299,500.00
Mitraida 503 Heavy Loading Fee 101,500,000.00 100.0 101,500,000.00 100.0 101,500,000.00
Mitraida 502 Testing Fee 11,859,460.00 100.0 11,859,460.00 100.0 11,859,460.00
Trafoindo 506　Installation Fee 10,000,000.00 100.0 10,000,000.00 100.0 10,000,000.00
Cakra 470 Application 12,000,000.00 100.0 12,000,000.00 100.0 12,000,000.00
Hikari
Elsiscom
Subcontract
Jaya Teknik
Kuarta
Sumi Indo
Setsuyo Astec
Sahabat
Laksamana
Sahabat
Subcontract Total ( 2 ) 161,658,960.00 1.5 161,658,960.00 1.9 161,658,960.00

( 3 ) 301 Electrical Worker Cost 1,597,879,800.00 100.0 1,597,879,800.00 100.0 1,597,879,800.00
Civil Worker Cost 7,830,000.00 100.0 7,830,000.00 100.0 7,830,000.00
505 Transportation Fee 47,936,394.00 100.0 47,936,394.00 100.0 47,936,394.00
Labor
Labor Total ( 3 ) 1,653,646,194.00 14.6 1,653,646,194.00 19.3 1,653,646,194.00

(4)
Expenses
Expenses Total ( 4 )
(5)
Sahabat
Laksamana
Sahabat
S/V
Triabadi
Triabadi
S/V Total ( 5 )
Gunungsari Direct Cost ( 1 ) + ( 2 ) + ( 3 ) + ( 4 ) + ( 5 ) 10,374,452,426.90 76.0 8,607,816,183.32 100.0 8,607,816,183.32
( 6 ) a) Rent & Depreciation(4.5%) 509,673,326.65 4.5 509,673,326.65 0.00
b) KC Commission (2.5%) 283,151,848.14 2.5 283,151,848.14 0.00
c) S/V Fee (7.5%) 849,455,544.41 7.5 849,455,544.41 0.00
d)Administrative&Drawing(6.5%)
Indirect cost 736,194,805.16 6.5 736,194,805.16 0.00
e) Cost Service(3%) 339,782,217.77 3.0 339,782,217.77 0.00
Temprary Cable Route
Indirect Cost Total ( 6 ) 2,718,257,742.13 24.0 2,718,257,742.13 0.0 0.00

Total Cost ( 1 )+( 2 )+( 3 )+( 4 )+( 5 )+( 6 ) 13,092,710,169.03 100.0 11,326,073,925.45 100.0 8,607,816,183.32
Profit ( % ) -15.6 0.0
Profit -1,766,636,243.60 -0.02 0.00
Total Amount 11,326,073,925.43 11,326,073,925.43 8,607,816,183.32
AMOUNT
8,607,816,183.32
0.00 Check by: TOKIWA
Prepared by: FINA
16-Apr-09
Remarks Outline
Construction Period
8.9 -Month(s)
Commencement
2016/May/01
Completion
2017/Jan/30
Site Address
CIKAMPEK
Terms of Payment
Down Payment 30%
Progress 70%
Retention 0%
Consultant
Building / Civil Contractor
Estimation Man-day
JPN Worker Man-day = 887.8
Adj. Factor = 100%
Eff. Factor = 400%
Ele Worker Man-day = 3,551.2
Est. Man-day per day = 11.4
Unit price = IDR 450,000 / Man-day
Scope of Works
ELECTRICAL WORKS
Term of Supply
Delivery Term
Shipping Volume
Project Data
RC / SRC / S : SRC
Basement : 0 FL
Story : 1 FL
Penthouse : 0 FL
Type of Building
FACTORY & WAREHOUSE PROJECT
Floor Area
9,414.0 m2
Power Supply
Incoming 20.00 KV
Distribution 400 V
230 V
Primary Transformer 315 KVA
Generator V
R.P.M.
PS
0 KVA
0 UNIT/S
Battery/UPS V
Ah
Project Profit
0.0%
TOTAL COST
1,203,110 / m²
35,955,790 / KVA
TOTAL AMOUNT
914,363 / m²
27,326,401 / KVA
1 Decimal :
1
A-2
NET - STATEMENT FOR QUOTATION
2016-KDI-0320-R5-VE4 NICHIAS ROCKWOOL INDONESIA NEW FA

DATE :
SUBMIT TO :
SUPPLIER ESTIMATION
CODE MAT E R IAL %
PRICE PRICE
101 Cables Sumi Indo - 978,337,534 95.0 1.0
102 Cable Accessories #N/A - - - -
103 Bus Duct Setsuyo Astec - 183,760,000 94.0 1.0
104 PVC Conduit Pipe Sumi Indo - 16,221,059 85.0 1.0
105 PVC Accessories Laksamana - 810,900 85.0 1.0
106 Steel Conduit Pipe Sahabat - 77,670,080 80.0 1.0
107 Steel Conduit Acc Sahabat - 3,884,050 80.0 1.0
108 Floor Duct + Box #N/A - - - -
109 Cable Rack Triabadi - 176,559,300 70.0 1.0
110 Cable Rack Acc Triabadi - 17,653,810 70.0 1.0
111 Boxes Sahabat - 34,461,560 80.0 1.0
112 Flexible - 5,987,906 80.0 1.0
113 Wiring Device Gunungsari - 27,589,600 95.0 1.0
114 Switch Box #N/A - - - -
115 Lighting Fixture Cakra - 874,078,600 80.0 1.0
116 Special Lighting Hikari - 13,446,000 80.0 1.0
117 HV Panel Mitraida - 829,949,000 110.0 1.0
118 LV Panel Mitraida - 2,818,221,837 100.0 1.0
119 Terminal Board Mitraida - 5,854,000 75.0 1.0
120 Transformer & Acc Trafoindo - 826,200,000 60.0 1.0
121 Modification Works #N/A - - - -
122 Generator & Acc #N/A - - - -
123 Battery [UPS] #N/A - - - -
124 Factory Line and Acc #N/A - - - -
125 Sound System Elsiscom - 22,189,300 85.0 1.0
126 Clock Eq. System #N/A - - - -
127 Intercom #N/A - - - -
128 MATV / T V. Equipment #N/A - - - -
129 Telephone System #N/A - - - -
130 LAN System #N/A - - - -
131 CCTV/Alarm Eq. System #N/A - - - -
132 B.A.S. Equipment #N/A - - - -
133 Fire Alarm Jaya Teknik - 30,713,900 85.0 1.0
134 Security System #N/A - - - -
135 Lightning Protection Kuarta - 71,000,000 100.0 1.0
136 Supporting - 159,918,690 80.0 1.0
137 Earthing/Grounding Syst - 85,142,086 110.0 1.0
138 Terminating & Acc - 62,046,309 100.0 1.0
139 Miscellaneous Material - 58,406,341 95.0 1.0
140 Concrete & Foundation - 83,259,798 100.0 1.0
141 Manhole - 49,200,000 100.0 1.0
142 C - Channel - 52,931,340 100.0 1.0
143 Poles - 19,300,000 100.0 1.0
144 Exp. Proof Materials #N/A - - - -
145 Instrumentation & Device #N/A - - - -
146 Others - 6,000,000 100.0 1.0
147 Mechanical Equipment - 45,870,000 110.0 1.0
148 Tools #N/A - - - -
149 Safety Temprary Cable - 2,000,000 100.0 1.0
150 Contingency #N/A - - - -
K - 2 Material
(a) MATERIAL TOTAL - 7,638,663,000
1.材料コードに応じた提出掛
2.材料コードに応じた
4.提出掛け率から引き率へ変換
5.文字列を数値へ変換
業者見積を材料項目毎に集計
提出金額を材料項目毎に集計
(3)
ESIA NEW FACTORY PROJECT

QUOTATION
-
AMOUNT
NET
% 1st AMEND % CODE ITEM
PRICE
95.0 301 Labor Fee
- L 302 Staff Fee
94.0 A 303 Safety Fee
85.0 B 304 Government Permit
85.0 O
80.0 U
80.0 R
(b) LABOUR TOTAL
-
70.0 501 Hi-Pot Test Fee
70.0 S 502 Testing Fee
80.0 U 503 Heavy Loading Fee
80.0 B 504 Excavation & B.F.
95.0 C 505 Painting
- O 506 Installation Fee
80.0 N
(c) SUBCON TOTAL
80.0
110.0 470 Provision
100.0 470 Transportation
75.0 E 470 Drawing
60.0 X 470 Temporary F.
- P 470 Application
- E 470 Mobil
- N 470 Tools Fee
- S 470 Dormitory
85.0 E 470 Stationary
- 470 Site Expense
- 470 Entertainment
-
(d) EXPENSE TOTAL
-
- (a)+(b)+(c)+ (d)
(e)
- DIRECT TOTAL
- Rent & Depr 4.5%
85.0 Kinden Commission 2.5%
-
100.0
(f) EXP.FOR FIXED COST
80.0
110.0 (d)+(f)
100.0 O EXPENSE TOTAL
95.0 H JAPANESE 7.5%
(g)
100.0
100.0 (e)+(f)+(g)
(h)
100.0 TOTAL DIRECT COST
100.0 ADM DRWNG 6.5%
- CONST. SERVICE 3.0%
-
100.0
(i) TOTAL ADM + CONST
110.0
- P (f)+(g)+(i)
(j)
100.0 R OVER HEAD TOTAL
- O (e)+(j)
(k)
F DIRECT + OVERHEAD
I (m)-(k)/(m)
T
BUSINESS PROFIT
(l)
% BUSINESS PROFIT
(m) QUOTATION PRICE
材料コードに応じた提出掛け率をGS SUBMITから集計（RP, USD材が入ってきた時の為、SUMIFを使用

2.材料コードに応じた材料集計項目が何個あるかをカウント（RP, USD材の場合は2となる）
3.RP, USD材がある場合、掛け率が2倍になってしまうので、材料集計項目の数で割り、正しい掛け率を算出
け率から引き率へ変換
ESTIMATION NET
% 1 st AMEND %
PRICE PRICE
-
-
-
-
-
-
-
-
-
-
-
-
7,638,663,000
- 25% - 19%
- 26% - 20%
- 27% - 21%
- 28% - 22%
- 29% - 23%
- 30% - 24%
提出金額を材料項目毎に集計
1 1.00
1 Name of Project --
2 Site Address --
3 Submit to --
Submit Date --
4 Quotation No. --
5 Month of Construction --
REMARKS PARTICULARS
6 Total FloorArea --
7 Transformer --
SITE ADDRESS : --
--
CIKAMPEK
9 Genset --
PAYMENT COND. 10 Construction Period --

Downpayment
30% 11 JPN Worker Man-day
Progress Payment
70%
Code Material Description
EXCHANGE RATE :
101 Cables
1 US $ = 102 Cable Accessories
103 Bus Duct
1 US $ = 104 PVC Conduit Pipe
105 PVC Accessory
PROJECT SCALE : 106 Steel Conduit Pipe
TOTAL AREA 107 Steel Conduit Accessory
9,414 m2 108 Floor Duct + Box
FACTORY AREA 109 Cable Rack
- m2 110 Cable Rack/Tray & Accessories
Unit price 111 Boxes
- USD / m2 112 Flexible
113 Wiring Device
Months of Const. 114 Switch Box
8.9 -Month(s) 115 Lighting Fixture
116 Special Lighting
117 HV Panel
JPN Worker Man-day 118 LV Panel
888 119 Terminal Board
120 Transformer & Accessories
Elec Worker Man-day: 121 Condenser
3,551 122 Generator & Accessories.
123 Battery [UPS]
Est. Man-day per day: 124 Factory Line/Trolley Duct and Accessories
125 Sound System
126 Clock Equipment System
Unit Price: 127 Intercom
450,000 RP 128 MATV / T V. Equipment
Transformer : 129 Telephone System
315 130 LAN System
131 CCTV/Alarm Equipment System
132 B.A.S. Equipment
133 Fire Alarm
134 Security System
135 Lightning Protection
Genset: 0 136 Supporting
Construction period : 137 Earthing/Grounding System
2016/May/01 138 Terminating Kit & Accessories
2017/Jan/30 139 Miscellaneous Material
8.9 -Month(s) 140 Concrete Materials & Foundation Materials
CONTRACT PRICE 141 Manhole
142 C - Channel
143 Poles ( Lighting/Lightning )
144 Explosion Proof Materials
145 Instrumentation & Devices
TARGET % 146 Others
QUOTATION NO. : 147 Mechanical Equipment
2016-KDI-0320-R5-VE4 148 Tools
DATE: 149 Safety
2016/Jan/22 150 Contingency
NICHIAS ROCKWOOL INDONESIA NEW FACTORY PROJECT
CIKAMPEK
2016/Jan/22
2016-KDI-0320-R5-VE4
8.9 -Month(s)
9,414 m2
315
2016/May/01
2017/Jan/30
887.8
Supplier Disc
Supplier Name
(%)
Sumi Indo 15 %
#N/A 15 %
Setsuyo Astec 10 %
Sumi Indo 25 %
Laksamana 25 %
Sahabat 35 %
Sahabat 35 %
#N/A 40 %
Triabadi 45 %
Triabadi 45 %
Sahabat 20 %
35 %
Gunungsari 15 %
#N/A %
Cakra %
Hikari %
Mitraida 20 %
Mitraida 20 %
Mitraida 30 %
Trafoindo 50 %
#N/A %
#N/A %
#N/A 20 %
#N/A %
Elsiscom 25 %
#N/A %
#N/A %
#N/A 15 %
#N/A 15 %
#N/A %
#N/A %
#N/A %
Jaya Teknik 25 %
#N/A %
Kuarta 10 %
30 %
%
5 %
30 %
20 %
%
10 %
20 %
#N/A %
#N/A %
%
10 %
#N/A %
Temprary Cable Route %
#N/A %

E-Bq (Original) Project Name - Maincont, 28june2016

Hochgeladen von

Dokumentinformationen

Originaltitel

Copyright

Verfügbare Formate

Dieses Dokument teilen

Dokument teilen oder einbetten

Freigabeoptionen

Stufen Sie dieses Dokument als nützlich ein?

Sind diese Inhalte unangemessen?

Copyright:

Verfügbare Formate

E-Bq (Original) Project Name - Maincont, 28june2016

Hochgeladen von

Copyright:

Verfügbare Formate

INQUIRY REPORT

Inquiry Form PT. INDONAKANO

Name of Project XXX PROJECT

Date of Submit 28-Jul-16

Estimation No. 2016 - KDI - XXXX

Estimation Price Rp 17,400,000,000

Estimator MR. TOKIWA / EMA MR. TAHARA / TUMPAL (M)

※ USD 500,000 ↓ Operation Director

A. Following Items Are :

2. Import Duties (O) : Included

3. Temporary Facilities for the following: ( ) : Included

4. Electric Power after power receiving ( ) : Included

5. Security Site Office & ( ) : Included

7. Spare Parts ( ) : Included

8. Design Work ( ) : Included

9. Transportation Fee (O) : Included

11. Foundations for the following: ( ) : Included

12. Concrete cutting & repairing ( ) : Included

13. Water proofing work at roof ( ) : Included

15. Reinforcement inside concrete for Opening ( ) : Included

16. Ceiling Opening & Reinforcement Fee ( ) : Included

17. Ceiling Access Door ( ) : Included

18. Final finishing work for Opening ( ) : Included

19. Making for Ceiling Lighting Fixture ( ) : Included

20. Scaffolding & Vehicle for High Lift Work ( ) : Included

21. Lift, Loading Stage & Opening ( ) : Included

Electrical & Mechanical

24. Applications & Connection ( ) : Included

25. SLO ( ) : Included

26. Elevator panel & install ( ) : Included

27. Elevator, Shutter & Auto door control device ( ) : Included

B. Documentation For Estimation

2. Bill of Quantity ( ) : By your B.Q

3. Drawings (O) : By your Drawings

C. Construction Period (O) : By your Schedule (About 9 Months )

2. Validity (O) : 1 Month

3. Currencies (O) : Indonesian Rupiah

4. Exchange Rate (O) : Fixed ( 1 US $ = Rp. 13,500 )

5. Cable Price Rate (O) : Fixed Price

2. Currencies ( ) : Japanese Yen

3. Settlements (O) : Cash 100 %

F. Released of Retention Money ( ) : 3 Months After Completion

G. Guarantee Period of Machinery & Material (O) : After Delivery 12 months

H. Maintenance of System (O) : To be decided upon after negotiation

I. Inspection of Equipment (O) : Inspection to be carried out at

K. Engineer & Supervisor as Technical Advisor

Attendance on Site ( ) : Project Manager

L. Engineer & Supervisor

Attendance on Site ( ) : Supervisor

MESSRS, NO. : 2016 - KDI - XXXX

NAME OF PROJECT : ELECTRICAL & MECHANICAL WORK FOR

ELECTRICAL WORK 1 Lot 5,920,500,000

MECHANICAL WORK 1 Lot 7,702,300,000

SITE EXPENSES 1 Lot 940,000,000

TRANSPORTATION FEE 1 Lot 150,000,000

ENGINEERING FEE 1 Lot 1,000,000,000

SAFETY CONTROL FEE 1 Lot 125,000,000

OVERHEAD 1 Lot 1,562,200,000

Remarks : JAKARTA, July 28, 2016

NET - STATEMENT SUMMARY

(a) TOTAL MATERIAL 13,382,100,000 76.9% 11,679,586,665 67.1% YEN % 2. FACTORY

(c)+(d) 70 % (7) CONSTRUCTION PERIOD

(e) DIRECT - COST 13,622,800,000 78.3% 12,800,642,365 73.6% March 2016 ~