Jl. Tenggilis Mejoyo AA – 2 Surabaya Telp. (031) 8410005 I Fax (031) 8431311 I Email : trisakticiptanusantara@yahoo.co.id

GENERAL CONTRACTOR, ARCHITECT, SUPPLIER

CIPTA NUSANTARA

TRISAKTI

Surabaya, 9 April 2015

Kepada Yth. PT. Puma energy 49th floor, Equity Tower, SCBD

Jl. Jend. Sudirman Kav.52, Jakarta, 12190

Att. : Mr. Jason Nge Subject : Revised Quotation Attachment : Bill Of Quantities

Dear Mr. Jason, Herewith we Revise our Quotation for Construction of Jetty in Samarinda in amount :

--- Rp. 3,724,553,000.00--

(three billion seven hundred twenty four million five hundred fifty three thousand rupiah) including 10% VAT

The Bill Of Quantities are attached in this letter for your refference.

Thank you for giving us the opportunity to participate. We are looking forward to hearing good

news from you.

Regards,

Ir. Yulius Yudianto

Project : PUMA ENERGI SAMARINDA 2nd JETTY (option 2)

Location : SAMARINDA

Total

(Rp)

A Preliminary 647,500,000.00

B Jetty ( Dimension 6' m x 7 m' ) 1,548,703,099.39

C Steel Frame Bridge ( Walkway ) 313,480,436.40

D Wooden Dolken piles And Bambo Mattrass 418,150,000.00

E Container Bridge ( Walkway ) 323,325,510.24

F Miscellaneous 134,798,888.89

TOTAL PRICE 3,385,957,934.92

TAX ( 10 % ) 338,595,793.49

GRAND TOTAL 3,724,553,728.41

ROUNDED 3,724,553,000.00

SUMMARYLIST OF QUANTITY AND PRICE

PUMA ENERGI SAMARINDA 2nd JETTY

No. Description

Project : PUMA ENERGI SAMARINDA 2nd JETTY (option 2)

Location : SAMARINDA

Unit Price Total

(Rp) (Rp)

A Preliminary

1 Mobilzation & Demobilization ls 1.00 300,000,000.00 300,000,000.00

2 Temporary office & toilet ls 1.00 50,000,000.00 50,000,000.00

3 Temporary storage for material ls 1.00 17,500,000.00 17,500,000.00

5 Electricity ls 1.00 30,000,000.00 30,000,000.00

6 Clean Water ls 1.00 15,000,000.00 15,000,000.00

7 Setting out and surveyor ls 1.00 35,000,000.00 35,000,000.00

8 Insurance CAR/TPL & Jamsostek ls 1.00 75,000,000.00 75,000,000.00

9 Engineering ls 1.00 25,000,000.00 25,000,000.00

10 Sea Transport ls 1.00 50,000,000.00 50,000,000.00

11 Dewatering ls 1.00 50,000,000.00 50,000,000.00

647,500,000.00

B Jetty ( Dimension 6' m x 7 m' )

1 Supply & delivery Steel pile, dia 812, t = 15mm m' 116.00 by Owner -

2 Supply & delivery Steel pipe, dia 508, t = 10.3 mm ( Bracing ) m' 105.00 1,644,500.00 172,672,500.00

3 Pile driving works at water area steel pipe, dia 812, t = 15mm ls 1.00 600,000,000.00 600,000,000.00

4 Dolly Stell Pile, L = 12 m' Point 4.00 30,000,000.00 120,000,000.00

5 Joint Of Steel Pile dia 812, t=15mm Pcs 8.00 900,000.00 7,200,000.00

6 Cutting of Steel pile dia 812, t=15mm Point 4.00 500,000.00 2,000,000.00

7 Steel Plate T. 20 mm (Cover Pile) Kg 401.99 50,000.00 20,099,552.39

8 Erection Steel pipe ( Bracing ), dia 508, t = 10.3 mm at Water Area m' 105.00 822,250.00 86,336,250.00

9 Hand Railing Steel pipe dia. 2" m' 24.00 1,500,000.00 36,000,000.00

10 Grating Platform m2 42.00 2,000,000.00 84,000,000.00

11 Concrete Pile Dia. 782 mm m3 4.80 5,000,000.00 24,002,317.00

12 Base plat and Anchor Fender ANP 300 E 1.0, L=3m' Pcs 2.00 10,000,000.00 20,000,000.00

13 Fender ANP 300 E 1.0, L=3m' Unit 4.00 50,000,000.00 200,000,000.00

14 Bolard 10 ton Unit 4.00 10,000,000.00 40,000,000.00

15 Laader Steel m' 7.00 1,000,000.00 7,000,000.00

16 Painting Steel Pipe

- Prime coat (Polyamide cured) Sigmacover 630 - 75 micron m2 260.48 200,000.00 52,096,240.00

- Finish coat (Polyamide coaltar epoxy) Sigmacover 300 - 400 micron m2 260.48 200,000.00 52,096,240.00

17 Galvanishing Grating Platform m2 42.00 600,000.00 25,200,000.00

1,548,703,099.39

C Steel Frame Bridge ( Walkway )

1 Steel WF 250.125.6.9 Kg 1,398.60 30,000.00 41,958,000.00

2 Steel Holow 150.100.6 Kg 944.35 30,000.00 28,330,470.00

3 Steel Canal C 200.75.20.3,2 Kg 219.00 30,000.00 6,570,112.50

4 Steel L 120.120.8 Kg 1,673.00 30,000.00 50,189,989.50

5 Steel L 150.150.12 Kg 1,291.50 30,000.00 38,745,000.00

6 Plate t=12 mm (Gusset) Kg 903.44 30,000.00 27,103,125.00

7 Greating Plat Form m2 25.65 2,000,000.00 51,300,000.00

8 Cabel Tray m' 45.00 200,000.00 9,000,000.00

9 Base Plate t=20 mm kg 108.73 30,000.00 3,262,000.00

10 Anchor Base Plate pcs 16.00 150,000.00 2,400,000.00

11 Painting Steel Pipe ( ex. Marine )

- Prime coat (Polyamide cured) Sigmacover 630 - 75 micron Kg 6,538.62 3,000.00 19,615,869.70

- Finish coat (Polyamide coaltar epoxy) Sigmacover 300 - 400 micron Kg 6,538.62 3,000.00 19,615,869.70

12 Galvanishing Grating Platform m2 25.65 600,000.00 15,390,000.00

313,480,436.40

D Wooden Dolken piles And Bambo Mattrass

1 Excavation m3 200.00 100,000.00 20,000,000.00

2 Soil Filling m3 350.00 500,000.00 175,000,000.00

3 Dolken dia 0.075m

- Supply and delivery dolken dia 0.075 m - 0.10 m ( L = 6 m' ), 3 pcs point 141.00 300,000.00 42,300,000.00

- Driving Dolken dia 0.075 - 0.1 m point 141.00 350,000.00 49,350,000.00

4 Dolken Matras Min. dia 0.075 - 0.1 m

- Supply and delivery, L=3m' pcs 550.00 150,000.00 82,500,000.00

- Instalation of Mattress m2 140.00 350,000.00 49,000,000.00

418,150,000.00

LIST OF QUANTITY AND PRICEPUMA ENERGI SAMARINDA 2nd JETTY

Total Steel Bridge - D

Total Jetty ( Size 6' m x 7 m' ) - B

Total Steel Bridge - C

No. Description Unit Qty

Total Preliminary - A

Project : PUMA ENERGI SAMARINDA 2nd JETTY (option 2)

Location : SAMARINDA

Unit Price Total

(Rp) (Rp)No. Description Unit Qty

EContainer Bridge ( Walkway )

1 Modification Box Container pcs 3.00 25,000,000.00 75,000,000.00

2 Base Plate, t=10 mm pcs 3.00 2,000,000.00 6,000,000.00

3 Steel WF 250.125.6.9 Kg 1,400.09 30,000.00 42,002,755.20

4 Steel Canal C 200.75.20.3,2 Kg 979.84 30,000.00 29,395,170.00

5 Hand Railing Steel pipe dia. 2" m' 45.40 1,500,000.00 68,100,000.00

6 Grating Platform m2 34.05 2,000,000.00 68,100,000.00

7 Painting Steel Pipe

- Prime coat (Polyamide cured) Sigmacover 630 - 75 micron Kg 2,382.93 3,000.00 7,148,792.52

- Finish coat (Polyamide coaltar epoxy) Sigmacover 300 - 400 micron Kg 2,382.93 3,000.00 7,148,792.52

8 Galvanishing Grating Platform m2 34.05 600,000.00 20,430,000.00

323,325,510.24

F Miscellaneous

1 Steel Pipe Dia 8' m' 106.40 750,000.00 79,800,000.00

2 The stand Pipe dia 8' pcs 58.00 517,222.22 29,998,888.89

3 Abutment ls 1.00 25,000,000.00 25,000,000.00

134,798,888.89

Total Steel Bridge - E

Total Container Bridge - F

Project : PUMA ENERGI SAMARINDA 2nd JETTY Location : SAMARINDA

Unit Price Total

(Rp) (Rp)

A Preliminary 1.00 ls covered in jetty work -

B ERECTION DONUT FENDER 1.00 ls 150,000,000.00 150,000,000.00

150,000,000.00

TAX ( 10 % ) 15,000,000.00

GRAND TOTAL 165,000,000.00

Total

LIST OF QUANTITY AND PRICEPUMA ENERGI SAMARINDA 2nd JETTY

No. Description Unit Qty