MG5,200 NITROGEN GENERATION PACKAGE

MONTHLY REPORT 0CTOBER 2022

ASAHIMAS SITE PLANT C1
Tag FQ2403 FQ3551 FQ3541 FQ3541_DEV M01RUN EID411WH
Name COLD BOX INLET PRODUCTION TOTAL N2 >2400 Nm³/h AIR MV PANEL
AIR FLOW (SUPPLY+ GAN +LIN LIN COMPRESSOR WATT-HOUR
RUN TIME
DISCHARGE) (ALL)

Unit Nm3 Nm3 Nm3 Nm3 Hour KWh

Data
1 119216.4 52775.0 54405.3 0.0 24.0 13910.0
2 119478.9 53096.7 54775.4 0.0 24.0 13931.0
3 120126.9 53657.9 55080.3 9.9 24.0 13971.0
4 120645.8 54193.3 55502.2 7.9 24.0 14021.0
5 120253.1 53808.0 55086.5 115.8 24.0 13941.0
6 119376.6 52942.1 54210.2 0.0 24.0 13841.0
7 119688.6 53244.3 54414.3 0.0 24.0 13861.0
8 119784.6 53351.1 54617.8 0.0 24.0 13891.0
9 120038.0 53598.6 55332.8 19.3 24.0 13961.0
10 121181.2 54723.7 56220.1 27.9 24.0 14091.0
11 119590.5 53169.8 53850.9 0.0 24.0 13901.0
12 120945.2 54497.4 55518.6 1.4 24.0 14031.0
13 119877.6 53440.2 54632.3 0.0 24.0 13891.0
14 118987.3 52541.8 53636.8 0.0 24.0 13841.0
15 119919.3 53482.9 54632.4 0.0 24.0 13991.0
16 119445.1 53017.0 54139.4 0.0 24.0 13940.0
17 121103.3 54645.9 56114.7 360.0 24.0 14161.0
18 121068.3 54611.2 55768.0 0.0 24.0 14171.0
19 121129.3 54673.0 55574.3 0.0 24.0 14161.0
20 121571.3 55113.3 55887.7 0.0 24.0 14181.0
21 121258.1 54810.8 55624.7 0.0 24.0 14181.0
22 120607.4 54169.0 54908.2 0.0 24.0 14081.0
23 120437.4 53999.6 54742.3 0.0 24.0 14121.0
24 120867.9 54468.6 55225.6 0.0 24.0 14131.0
25 120951.9 54514.7 55369.9 107.7 24.0 14121.0
26 120046.8 53611.9 54334.9 0.0 24.0 13981.0
27 119548.7 53129.9 53829.1 0.0 24.0 13991.0
28 119125.6 52716.8 53390.9 0.0 24.0 13911.0
29 119139.0 52724.3 53399.5 0.0 24.0 13961.0
30 119497.8 53083.0 53772.4 2.8 24.0 13981.0
31 119558.9 53153.4 53846.1 0.0 24.0 14041.0
Total ----- ----- ----- ----- 744 434189
Max. 121571.3 55113.3 56220.1 360.0 24.0 14181.0
Min. 118987.3 52541.8 53390.9 0.0 24.0 13841.0
Ave. 120144.1 53708.5 54769.1 21.1 24.0 14006.1
 EID44WH
LV PANEL
WATT-HOUR
(MS
HEATER,AC,ET)
KWh

13300.0
13310.0
13360.0
13410.0
13340.0
13240.0
13260.0
13290.0
13360.0
13500.0
13281.0
13440.0
13300.0
13240.0
13390.0
13330.0
13550.0
13560.0
13540.0
13570.0
13570.0
13470.0
13501.0
13520.0
13510.0
13370.0
13370.0
13300.0
13340.0
13370.0
13420.0
415312
13570.0
13240.0
13397.2
 Print : 02/22/2024

MG4,500 NITROGEN GENERATION PACKAGE

MONTHLY REPORT OCTOBER 2022
ASAHIMAS SITE PLANT C2
Tag No. FI2403 FIC3551A FI3541 FI3542 M01RUN EID411WH EID44WH FI5191A FI5191B

C2 GN FLOW
MS OUTLET GA PRODUCT GN C2 GN FLOW MV PANEL LV PANEL C1/C2 BYPASS C1/C2 BYPASS
Description RATE AC RUN TIME
FLOW FLOW RATE WATT-HOUR WATT-HOUR FLOW RATE FLOW RATE
(Separate)

Unit Nm3 Nm3 Nm3 Nm3 min kWh kWh Nm3 Nm3
1 105,991 47,948 47,301 28 1,440 12,880 11,810 0 0
2 105,967 47,928 47,234 19 1,440 12,870 11,800 0 0
3 106,037 48,004 48,080 578 1,440 12,790 11,790 0 0
4 106,032 48,006 47,725 135 1,440 12,770 11,790 0 0
5 106,070 48,007 47,809 175 1,440 12,690 11,780 0 0
6 106,043 48,006 47,723 142 1,440 12,700 11,790 0 0
7 106,013 48,007 47,837 188 1,440 12,730 11,770 0 0
8 106,036 48,006 47,729 137 1,440 12,820 11,800 0 0
9 105,997 47,944 47,224 13 1,440 12,850 11,820 0 0
10 105,031 47,010 47,277 74 1,440 12,650 11,710 0 0
11 89,591 23,015 47,257 176 1,440 12,300 11,440 0 0
12 94,759 25,887 47,253 59 1,440 12,510 11,630 0 0
13 106,078 48,008 47,658 103 1,440 12,590 11,770 0 0
14 106,035 48,008 47,713 122 1,440 12,680 11,800 0 0
15 106,029 48,008 47,689 118 1,440 12,650 11,820 0 0
16 106,033 48,008 47,694 117 1,440 12,680 11,840 0 0
17 106,056 48,008 47,644 100 1,440 12,690 11,830 0 0
18 106,070 48,008 47,734 130 1,441 12,780 11,870 0 0
19 105,505 47,495 47,705 202 1,440 12,850 11,950 0 0
20 86,719 17,768 47,502 227 1,440 13,330 12,419 0 0
21 97,440 27,934 47,561 214 1,440 12,820 11,780 0 0
22 104,857 46,805 47,504 160 1,440 12,720 11,610 0 0
23 104,817 46,805 47,460 153 1,440 12,820 11,650 0 0
24 104,817 46,805 47,481 165 1,440 12,730 11,610 0 0
25 104,866 46,804 47,578 208 1,440 12,710 11,600 0 0
26 104,866 46,805 47,472 150 1,440 12,670 11,600 0 0
27 104,827 46,805 47,444 151 1,440 12,760 11,630 0 0
28 104,842 46,804 47,449 147 1,440 12,720 11,610 0 0
29 104,871 46,805 47,436 139 1,440 12,830 11,650 0 0
30 104,863 46,805 47,456 156 1,440 12,820 11,650 0 0
31 104,823 46,805 47,467 156 1,440 12,820 11,650 0 0
Month Total 3,217,982 1,377,060 1,474,096 4,643 44,641 395,230 364,269 0 0
Min. 86,719 17,768 47,224 13 1,440 12,300 11,440 0 0
Max. 106,078 48,008 48,080 578 1,441 13,330 12,419 0 0
Average 103,806 44,421 47,551 150 1,440 12,749 11,751 0 0
 Rekening Bulan Nov-22
Tarif/ KDPT/ Daya (Lama) LI3 / A 2595 kVA
Type/ Motor meter EDMI / MK 10 E / 215455862
FKM kWh/ kVArh/ FRT (Baru) 3.20 / 3.20 / 1.00
Jam Nyala (JN)/K/Kogol 315 / 1.00 / -

LWBP Price (Regular) Rp 1,035.78

WBP Price (Regular) Rp 1,553.67
Catat Meter Tanggal LWBP-2 LWBP WBP Total KVARH Premium Bronze Rp 30.00
St. Meter Akhir 1-Nov-22 14,662.700 2,945.510 17,608
St. Meter Lalu 1-Oct-22 14,450.190 2,902.420 17,353
Selisih Stand meter 212.510 43.090 255.600
Aktual (FRT x FKM x Selisih stand) 680,032.00 137,888.00 817,920.00
A. Unsur Pemakaian Tenaga Listrik
1 Energi minimum 100% x 110 x 2,595 = 285,450 kWh = Rp 304,226,901.00
2 Biaya Pemakaian
a. Biaya LWBP 680,032.00 x Rp 1,065.78 = Rp 724,764,505
b. Biaya WBP 137,888.00 x Rp 1,583.67 = Rp 218,369,089
c. Biaya kelebihan kVArh x Rp 1,114.74 = Rp -
3 Rupiah pemakaian tenaga listrik (PTL)
a. Biaya pemakaian
b. Kompensasi TMP premium =
Rupiah PTL Netto = Rp 943,133,594
B. Unsur Lainnya
4 Pajak Penerangan Jalan 3% Rp 943,133,594 = Rp 28,294,008
5 PPN (Dibebeaskan) 10% = Rp -
6 Lain-lain :
a. Biaya sewa travo/ Kapasitor
b. angsuran TS/ BK/ BP
7 Materai = Rp 10,000
8 Invoice
Jumlah Tagihan = Rp 971,437,602 PLN invoice
C. C1 & C2 Comparisson Factor
9 Total Electric Consumption C1 (DCS Data) 434,189.00 = 434,189 =====> 52.35% Data C1 on January 2022
s Total Electric Consumption C2 (DCS Data) 395,230.00 = 395,230 =====> 47.65% Data C2 on January 2022

D. Electric Consumption For C1

10 Cost Estimation (free of charge for AMG) Ratio Time
a. Estimation LWBP Cost, Baru 83% x 355987.04 x Rp 30 = Rp 10,679,611
b. Estimation WBP Cost, Baru 17% x 72182.40 x Rp 30 = Rp 2,165,472
3% PPJ（a+b) = Rp 385,352
Stamp (Materai) = Rp -
Sub Total = Rp 13,230,436 STNI cost for C1 bronz

11 Electricity Cost From PLN (if regular)

a. Estimation LWBP Cost 83% x 355987.04 x Rp 1,035.78 = Rp 368,724,255
b. Estimation WBP Cost 17% x 72182.40 x Rp 1,553.67 = Rp 112,147,627
3% PPJ（a+b) Rp 14,426,156
Stamp (Materai) Rp 10,000
Total Charge to AMG Rp 495,308,039 Charge to AMG for C1 (Regular)
E. Electric Consumption For C2 (Premium Bronze)

a. Estimation LWBP Cost 83% x 324044.96 x Rp 1,065.78 = Rp 345,360,638

b. Estimation WBP Cost 17% x 65705.60 x Rp 1,583.67 = Rp 104,055,990
3% PPJ（a+b) = Rp 13,482,499
Stamp (Materai) = Rp -
Total Charge to AMG Rp 462,899,127 Charge to AMG for C2 (Premium Bronze)
CROSS CHECK AND RESULT IS CORRECT
1. Refference C1 Site

Tag FQ2403 FQ3551 FQ3541 FQ3541_DEV M01RUN EID411WH EID44WH

Name COLD BOX INLET PRODUCTION TOTAL N2 >2400 Nm³/h AIR MV PANEL LV PANEL
AIR FLOW (SUPPLY+ GAN +LIN LIN COMPRESSOR WATT-HOUR WATT-HOUR
RUN TIME (MS
DISCHARGE) (ALL)
HEATER,AC,ET)

Unit Nm3 Nm3 Nm3 Nm3 Hour KWh KWh

Data
1 119216,4 52775,0 54405,3 0,0 24,0 13910,0 13300,0
2 119478,9 53096,7 54775,4 0,0 24,0 13931,0 13310,0
3 120126,9 53657,9 55080,3 9,9 24,0 13971,0 13360,0
4 120645,8 54193,3 55502,2 7,9 24,0 14021,0 13410,0
5 120253,1 53808,0 55086,5 115,8 24,0 13941,0 13340,0
6 119376,6 52942,1 54210,2 0,0 24,0 13841,0 13240,0
7 119688,6 53244,3 54414,3 0,0 24,0 13861,0 13260,0
8 119784,6 53351,1 54617,8 0,0 24,0 13891,0 13290,0
9 120038,0 53598,6 55332,8 19,3 24,0 13961,0 13360,0
10 121181,2 54723,7 56220,1 27,9 24,0 14091,0 13500,0
11 119590,5 53169,8 53850,9 0,0 24,0 13901,0 13281,0
12 120945,2 54497,4 55518,6 1,4 24,0 14031,0 13440,0
13 119877,6 53440,2 54632,3 0,0 24,0 13891,0 13300,0
14 118987,3 52541,8 53636,8 0,0 24,0 13841,0 13240,0
15 119919,3 53482,9 54632,4 0,0 24,0 13991,0 13390,0
16 119445,1 53017,0 54139,4 0,0 24,0 13940,0 13330,0
17 121103,3 54645,9 56114,7 360,0 24,0 14161,0 13550,0
18 121068,3 54611,2 55768,0 0,0 24,0 14171,0 13560,0
19 121129,3 54673,0 55574,3 0,0 24,0 14161,0 13540,0
20 121571,3 55113,3 55887,7 0,0 24,0 14181,0 13570,0
21 121258,1 54810,8 55624,7 0,0 24,0 14181,0 13570,0
22 120607,4 54169,0 54908,2 0,0 24,0 14081,0 13470,0
23 120437,4 53999,6 54742,3 0,0 24,0 14121,0 13501,0
24 120867,9 54468,6 55225,6 0,0 24,0 14131,0 13520,0
25 120951,9 54514,7 55369,9 107,7 24,0 14121,0 13510,0
26 120046,8 53611,9 54334,9 0,0 24,0 13981,0 13370,0
27 119548,7 53129,9 53829,1 0,0 24,0 13991,0 13370,0
28 119125,6 52716,8 53390,9 0,0 24,0 13911,0 13300,0
29 119139,0 52724,3 53399,5 0,0 24,0 13961,0 13340,0
30 119497,8 53083,0 53772,4 2,8 24,0 13981,0 13370,0
31 119558,9 53153,4 53846,1 0,0 24,0 14041,0 13420,0
Total ----- ----- ----- ----- 744 434189 415312
Max. 121571,3 55113,3 56220,1 360,0 24,0 14181,0 13570,0
Min. 118987,3 52541,8 53390,9 0,0 24,0 13841,0 13240,0
Ave. 120144,1 53708,5 54769,1 21,1 24,0 14006,1 13397,2
2. Refference C2 Site

Tag No. FI2403 FIC3551A FI3541 FI3542 M01RUN EID411WH EID44WH FI5191A FI5191B

C2 GN FLOW
MS OUTLET GA PRODUCT GN C2 GN FLOW MV PANEL LV PANEL C1/C2 BYPASS C1/C2 BYPASS
Description RATE AC RUN TIME
FLOW FLOW RATE WATT-HOUR WATT-HOUR FLOW RATE FLOW RATE
(Separate)

Unit Nm3 Nm3 Nm3 Nm3 min kWh kWh Nm3 Nm3
1 105.991 47.948 47.301 28 1.440 12.880 11.810 0 0
2 105.967 47.928 47.234 19 1.440 12.870 11.800 0 0
3 106.037 48.004 48.080 578 1.440 12.790 11.790 0 0
4 106.032 48.006 47.725 135 1.440 12.770 11.790 0 0
5 106.070 48.007 47.809 175 1.440 12.690 11.780 0 0
6 106.043 48.006 47.723 142 1.440 12.700 11.790 0 0
7 106.013 48.007 47.837 188 1.440 12.730 11.770 0 0
8 106.036 48.006 47.729 137 1.440 12.820 11.800 0 0
9 105.997 47.944 47.224 13 1.440 12.850 11.820 0 0
10 105.031 47.010 47.277 74 1.440 12.650 11.710 0 0
11 89.591 23.015 47.257 176 1.440 12.300 11.440 0 0
12 94.759 25.887 47.253 59 1.440 12.510 11.630 0 0
13 106.078 48.008 47.658 103 1.440 12.590 11.770 0 0
14 106.035 48.008 47.713 122 1.440 12.680 11.800 0 0
15 106.029 48.008 47.689 118 1.440 12.650 11.820 0 0
16 106.033 48.008 47.694 117 1.440 12.680 11.840 0 0
17 106.056 48.008 47.644 100 1.440 12.690 11.830 0 0
18 106.070 48.008 47.734 130 1.441 12.780 11.870 0 0
19 105.505 47.495 47.705 202 1.440 12.850 11.950 0 0
20 86.719 17.768 47.502 227 1.440 13.330 12.419 0 0
21 97.440 27.934 47.561 214 1.440 12.820 11.780 0 0
22 104.857 46.805 47.504 160 1.440 12.720 11.610 0 0
23 104.817 46.805 47.460 153 1.440 12.820 11.650 0 0
24 104.817 46.805 47.481 165 1.440 12.730 11.610 0 0
25 104.866 46.804 47.578 208 1.440 12.710 11.600 0 0
26 104.866 46.805 47.472 150 1.440 12.670 11.600 0 0
27 104.827 46.805 47.444 151 1.440 12.760 11.630 0 0
28 104.842 46.804 47.449 147 1.440 12.720 11.610 0 0
29 104.871 46.805 47.436 139 1.440 12.830 11.650 0 0
30 104.863 46.805 47.456 156 1.440 12.820 11.650 0 0
31 104.823 46.805 47.467 156 1.440 12.820 11.650 0 0
Month Total 3.217.982 1.377.060 1.474.096 4.643 44.641 395.230 364.269 0 0
Min. 86.719 17.768 47.224 13 1.440 12.300 11.440 0 0
Max. 106.078 48.008 48.080 578 1.441 13.330 12.419 0 0
Average 103.806 44.421 47.551 150 1.440 12.749 11.751 0 0