Print : 02/22/2024

MG4,500 NITROGEN GENERATION PACKAGE

MONTHLY REPORT APRIL 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
1 105,752 47,808 46,922 0 1,440 12,570 11,570 0 0
2 105,710 47,777 46,866 0 1,440 12,550 11,580 0 0
3 105,841 47,889 46,967 0 1,440 12,550 11,570 0 0
4 105,722 47,794 46,936 0 1,440 12,560 11,560 0 0
5 105,699 47,766 46,932 0 1,440 12,570 11,550 0 0
6 105,670 47,735 46,901 0 1,440 12,580 11,570 0 0
7 105,675 47,741 46,909 0 1,440 12,550 11,560 0 0
8 105,736 47,785 47,740 555 1,440 12,610 11,580 0 0
9 105,933 48,001 47,520 22 1,440 12,580 11,600 0 0
10 105,811 47,862 47,215 13 1,440 12,650 11,610 0 0
11 105,830 47,876 47,071 0 1,440 12,600 11,610 0 0
12 105,806 47,855 47,078 21 1,440 12,580 11,610 0 0
13 105,754 47,797 46,989 0 1,440 12,610 11,610 0 0
14 105,702 47,770 46,981 1 1,440 12,580 11,610 0 0
15 105,658 47,721 46,920 0 1,440 12,570 11,620 0 0
16 105,684 47,740 46,940 0 1,440 12,540 11,600 0 0
17 105,649 47,709 46,909 0 1,440 12,630 11,630 0 0
18 105,700 47,743 46,915 0 1,440 12,650 11,620 0 0
19 105,771 47,833 46,998 0 1,440 12,610 11,600 0 0
20 105,775 47,833 47,003 0 1,440 12,620 11,610 0 0
21 105,887 47,932 47,082 0 1,440 12,610 11,610 0 0
22 105,865 47,914 47,077 0 1,440 12,560 11,590 0 0
23 105,737 47,786 46,940 0 1,440 12,580 11,610 0 0
24 105,767 47,811 46,956 0 1,440 12,560 11,600 0 0
25 105,719 47,769 46,927 0 1,440 12,620 11,600 0 0
26 105,772 47,809 46,979 0 1,440 12,640 11,640 0 0
27 105,911 47,944 47,102 0 1,440 12,630 11,610 0 0
28 105,854 47,909 47,089 0 1,440 12,620 11,590 0 0
29 105,788 47,832 46,964 0 1,440 12,770 11,630 0 0
30 105,836 47,885 46,963 0 1,440 12,780 11,620 0 0
31
Month Total 3,173,015 1,434,623 1,410,788 612 43,200 378,130 347,970 0 0
Min. 105,649 47,709 46,866 0 1,440 12,540 11,550 0 0
Max. 105,933 48,001 47,740 555 1,440 12,780 11,640 0 0
Average 105,767 47,821 47,026 20 1,440 12,604 11,599 0 0
 MG5,200 NITROGEN GENERATION PACKAGE
MONTHLY REPORT APRIL 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 122034.1 55335.4 63275.8 5674.4 24.0 14091.0
2 97562.4 27305.2 65211.8 7651.1 24.0 12711.0
3 98770.2 18666.0 66355.6 8754.2 24.0 12881.0
4 123225.9 56464.1 68411.2 10838.9 24.0 14321.0
5 122749.3 55990.8 63134.9 5559.6 24.0 14181.0
6 123779.7 57028.3 58741.1 1170.0 24.0 14310.0
7 123556.7 56828.8 58649.2 1140.1 24.0 14271.0
8 123393.8 56666.3 58031.0 652.2 24.0 14291.0
9 123646.1 56890.9 58089.7 640.2 24.0 14321.0
10 123400.9 56646.0 57690.1 291.4 24.0 14311.0
11 123387.8 56615.3 57816.4 381.8 24.0 14281.0
12 123741.4 57007.3 58224.1 643.5 24.0 14341.0
13 123368.6 56634.6 57850.1 498.8 24.0 14331.0
14 122423.4 55694.9 56828.5 58.9 24.0 14211.0
15 122346.9 55603.1 56743.2 2.9 24.0 14201.0
16 122307.3 55564.6 56698.3 2.9 24.0 14151.0
17 122207.9 55459.2 56587.3 0.8 24.0 14201.0
18 122329.2 55609.1 57099.3 299.6 24.0 14201.0
19 122695.1 55967.6 57314.0 154.0 24.0 14171.0
20 123409.3 56672.3 58260.5 783.3 24.0 14331.0
21 123649.6 56892.4 58844.6 1247.1 24.0 14351.0
22 123295.2 56535.1 59785.4 2184.4 24.0 14251.0
23 123147.9 56387.9 59906.5 2305.8 24.0 14301.0
24 123309.8 56565.0 62112.8 4511.4 24.0 14341.0
25 123088.8 56399.4 59855.6 2295.1 24.0 14351.0
26 123319.3 56592.3 59828.1 2225.7 24.0 14421.0
27 121551.3 54838.0 65191.6 7590.1 24.0 14170.0
28 119464.4 52784.8 76234.1 18632.8 24.0 13881.0
29 119466.6 52786.2 74355.0 16753.7 24.0 13951.0
30 119416.4 52728.7 73753.8 16153.2 24.0 13951.0
31
Total ----- ----- ----- ----- 720 424078
Max. 123779.7 57028.3 76234.1 18632.8 24.0 14421.0
Min. 97562.4 18666.0 56587.3 0.8 24.0 12711.0
Ave. 121001.5 53705.3 61362.6 3969.9 24.0 14135.9
 EID44WH
LV PANEL
WATT-HOUR
(MS
HEATER,AC,ET)
KWh

13460.0
12061.0
12240.0
13670.0
13550.0
13680.0
13640.0
13650.0
13690.0
13670.0
13660.0
13700.0
13691.0
13570.0
13590.0
13560.0
13610.0
13610.0
13590.0
13710.0
13710.0
13630.0
13660.0
13711.0
13720.0
13790.0
13530.0
13250.0
13310.0
13320.0

405233
13790.0
12061.0
13507.8
 Rekening Bulan May-22
Tarif/ KDPT/ Daya (Lama) LI3 / A 2595 kVA
Type/ Motor meter EDMI / MK 10 E / 215455862
FKM kWh/ kVArh/ FRT (Baru) 3.200 / 3.20 / 1.00
Jam Nyala (JN)/K/Kogol 304 / 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-May-22 13,431.870 2,696.570 16,128
St. Meter Lalu 1-Apr-22 13,225.400 2,656.590 15,882
Selisih Stand meter 206.470 39.980 246
Aktual (FRT x FKM x Selisih stand) 660,704.00 127,936.00 788,640.00
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 660,704.00 x Rp 1,065.78 = Rp 704,165,109
b. Biaya WBP 127,936.00 x Rp 1,583.67 = Rp 202,608,405
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 906,773,514
B. Unsur Lainnya
4 Pajak Penerangan Jalan 3% Rp 906,773,514 = Rp 27,203,205
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 933,986,719 PLN invoice
C. C1 & C2 Comparisson Factor
9 Total Electric Consumption C1 (DCS Data) 424,078.00 = 424,078 =====> 52.86% Data C1 on April 2022
10 Total Electric Consumption C2 (DCS Data) 378,130.00 = 378,130 =====> 47.14% Data C2 on April 2022

D. Electric Consumption For C1

11 Cost Estimation (free of charge for AMG) Ratio Time
a. Estimation LWBP Cost, Baru 83% x 349273.54 x Rp 30 = Rp 10,478,206
b. Estimation WBP Cost, Baru 17% x 67631.89 x Rp 30 = Rp 2,028,957
3% PPJ（a+b) = Rp 375,215
Stamp (Materai) = Rp -
Sub Total = Rp 12,882,378 STNI cost for C1 bronz

12 Electricity Cost From PLN (if regular)

a. Estimation LWBP Cost 83% x 349273.54 x Rp 1,035.78 = Rp 361,770,551
b. Estimation WBP Cost 17% x 67631.89 x Rp 1,553.67 = Rp 105,077,638
3% PPJ（a+b) Rp 14,005,446
Stamp (Materai) Rp 10,000
Total Charge to AMG Rp 480,863,635 Charge to AMG for C1 (Regular)
E. Electric Consumption For C2 (Premium Bronze)
a. Estimation LWBP Cost 83% x 311430.46 x Rp 1,065.78 = Rp 331,916,352
b. Estimation WBP Cost 17% x 60304.11 x Rp 1,583.67 = Rp 95,501,810
3% PPJ（a+b) = Rp 12,822,545
Stamp (Materai) = Rp -
Total Charge to AMG Rp 440,240,707 Charge to AMG for C2 (Premium Bronze)
CROSS CHECK AND RESULT IS CORRECT
1. Refference C1 Site

MG5, 200 NI TROGEN GENERATI ON PACKAGE

MONTHLY REPORT APRI L 2022
ASAHIMAS SITE PLANT C1
Tag FQ2403 FQ3551 FQ3541 FQ3541_DEV M01RUN EID411WH EID44WH
Name COLD BOX INLET PRODUCTION TOTAL N2 >2400 Nm ³/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 122034,1 55335,4 63275,8 5674,4 24,0 14091,0 13460,0
2 97562,4 27305,2 65211,8 7651,1 24,0 12711,0 12061,0
3 98770,2 18666,0 66355,6 8754,2 24,0 12881,0 12240,0
4 123225,9 56464,1 68411,2 10838,9 24,0 14321,0 13670,0
5 122749,3 55990,8 63134,9 5559,6 24,0 14181,0 13550,0
6 123779,7 57028,3 58741,1 1170,0 24,0 14310,0 13680,0
7 123556,7 56828,8 58649,2 1140,1 24,0 14271,0 13640,0
8 123393,8 56666,3 58031,0 652,2 24,0 14291,0 13650,0
9 123646,1 56890,9 58089,7 640,2 24,0 14321,0 13690,0
10 123400,9 56646,0 57690,1 291,4 24,0 14311,0 13670,0
11 123387,8 56615,3 57816,4 381,8 24,0 14281,0 13660,0
12 123741,4 57007,3 58224,1 643,5 24,0 14341,0 13700,0
13 123368,6 56634,6 57850,1 498,8 24,0 14331,0 13691,0
14 122423,4 55694,9 56828,5 58,9 24,0 14211,0 13570,0
15 122346,9 55603,1 56743,2 2,9 24,0 14201,0 13590,0
16 122307,3 55564,6 56698,3 2,9 24,0 14151,0 13560,0
17 122207,9 55459,2 56587,3 0,8 24,0 14201,0 13610,0
18 122329,2 55609,1 57099,3 299,6 24,0 14201,0 13610,0
19 122695,1 55967,6 57314,0 154,0 24,0 14171,0 13590,0
20 123409,3 56672,3 58260,5 783,3 24,0 14331,0 13710,0
21 123649,6 56892,4 58844,6 1247,1 24,0 14351,0 13710,0
22 123295,2 56535,1 59785,4 2184,4 24,0 14251,0 13630,0
23 123147,9 56387,9 59906,5 2305,8 24,0 14301,0 13660,0
24 123309,8 56565,0 62112,8 4511,4 24,0 14341,0 13711,0
25 123088,8 56399,4 59855,6 2295,1 24,0 14351,0 13720,0
26 123319,3 56592,3 59828,1 2225,7 24,0 14421,0 13790,0
27 121551,3 54838,0 65191,6 7590,1 24,0 14170,0 13530,0
28 119464,4 52784,8 76234,1 18632,8 24,0 13881,0 13250,0
29 119466,6 52786,2 74355,0 16753,7 24,0 13951,0 13310,0
30 119416,4 52728,7 73753,8 16153,2 24,0 13951,0 13320,0
31
Total ----- ----- ----- ----- 720 424078 405233
Max. 123779,7 57028,3 76234,1 18632,8 24,0 14421,0 13790,0
Min. 97562,4 18666,0 56587,3 0,8 24,0 12711,0 12061,0
Ave. 121001,5 53705,3 61362,6 3969,9 24,0 14135,9 13507,8
 29 119466,6 52786,2 74355,0 16753,7 24,0 13951,0 13310,0
30 119416,4 52728,7 73753,8 16153,2 24,0 13951,0 13320,0
31
Total ----- ----- ----- ----- 720 424078 405233
Max. 123779,7 57028,3 76234,1 18632,8 24,0 14421,0 13790,0
Min. 97562,4 18666,0 56587,3 0,8 24,0 12711,0 12061,0
Ave. 121001,5 53705,3 61362,6 3969,9 24,0 14135,9 13507,8
2. Refference C2 Site
MG4,500 NITROGEN GENERATION PACKAGE
MONTHLY REPORT APRIL 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
1 105.752 47.808 46.922 0 1.440 12.570 11.570 0 0
2 105.710 47.777 46.866 0 1.440 12.550 11.580 0 0
3 105.841 47.889 46.967 0 1.440 12.550 11.570 0 0
4 105.722 47.794 46.936 0 1.440 12.560 11.560 0 0
5 105.699 47.766 46.932 0 1.440 12.570 11.550 0 0
6 105.670 47.735 46.901 0 1.440 12.580 11.570 0 0
7 105.675 47.741 46.909 0 1.440 12.550 11.560 0 0
8 105.736 47.785 47.740 555 1.440 12.610 11.580 0 0
9 105.933 48.001 47.520 22 1.440 12.580 11.600 0 0
10 105.811 47.862 47.215 13 1.440 12.650 11.610 0 0
11 105.830 47.876 47.071 0 1.440 12.600 11.610 0 0
12 105.806 47.855 47.078 21 1.440 12.580 11.610 0 0
13 105.754 47.797 46.989 0 1.440 12.610 11.610 0 0
14 105.702 47.770 46.981 1 1.440 12.580 11.610 0 0
15 105.658 47.721 46.920 0 1.440 12.570 11.620 0 0
16 105.684 47.740 46.940 0 1.440 12.540 11.600 0 0
17 105.649 47.709 46.909 0 1.440 12.630 11.630 0 0
18 105.700 47.743 46.915 0 1.440 12.650 11.620 0 0
19 105.771 47.833 46.998 0 1.440 12.610 11.600 0 0
20 105.775 47.833 47.003 0 1.440 12.620 11.610 0 0
21 105.887 47.932 47.082 0 1.440 12.610 11.610 0 0
22 105.865 47.914 47.077 0 1.440 12.560 11.590 0 0
23 105.737 47.786 46.940 0 1.440 12.580 11.610 0 0
24 105.767 47.811 46.956 0 1.440 12.560 11.600 0 0
25 105.719 47.769 46.927 0 1.440 12.620 11.600 0 0
26 105.772 47.809 46.979 0 1.440 12.640 11.640 0 0
27 105.911 47.944 47.102 0 1.440 12.630 11.610 0 0
28 105.854 47.909 47.089 0 1.440 12.620 11.590 0 0
29 105.788 47.832 46.964 0 1.440 12.770 11.630 0 0
30 105.836 47.885 46.963 0 1.440 12.780 11.620 0 0
31
Month Total 3.173.015 1.434.623 1.410.788 612 43.200 378.130 347.970 0 0
Min. 105.649 47.709 46.866 0 1.440 12.540 11.550 0 0
Max. 105.933 48.001 47.740 555 1.440 12.780 11.640 0 0
Average 105.767 47.821 47.026 20 1.440 12.604 11.599 0 0
 29 105.788 47.832 46.964 0 1.440 12.770 11.630 0 0
30 105.836 47.885 46.963 0 1.440 12.780 11.620 0 0
31
Month Total 3.173.015 1.434.623 1.410.788 612 43.200 378.130 347.970 0 0
Min. 105.649 47.709 46.866 0 1.440 12.540 11.550 0 0
Max. 105.933 48.001 47.740 555 1.440 12.780 11.640 0 0
Average 105.767 47.821 47.026 20 1.440 12.604 11.599 0 0