Breakdown Bottom Seal Bonding M/C

Reference : Quotation No. MS-Q-T090-R00

Date : 02 March 2020
Attn : Mr. Iwan Kurniawan - PT. Formulatrix Indonesia
From : Tony Prasetyo - CV. Multistar
No. Description Brand / Type / Note Q,ty Harga @ Harga

1 Standard Parts - Roll Drive Unit

AC Motor (Roll input & output) Oriental Motor US315-002E & Driver 2 set Rp 3,350,000 Rp 6,700,000
AC Motor (Output roll puller) Oriental Motor US315 ; GH Ratio 1:10 1 set Rp 3,250,000 Rp 3,250,000
Inverter (for 2 AC Motor) Mitsubishi FR-U120 2 unit Rp 4,325,000 Rp 8,650,000
Photoelectric Sensor (Empty input roll) Panasonic CY-22 1 pcs Rp 415,000 Rp 415,000
Proximity Sensor (Seal detect in divider) Panasonic GX-F12A 1 pc Rp 345,000 Rp 345,000
Photoelectric Sensor (Tension arm) Panasonic PM-K44 2 pc Rp 225,000 Rp 450,000
Sub Total

2 Standard Parts - Chip Feeder Unit

Compact Air Cylinder (Chip lifter 1) SMC CQ2B16-10D 1 pc Rp 925,000 Rp 925,000
Compact Air Cylinder (Lifter step 2) SMC CQ2B16-5D 1 pcs Rp 875,000 Rp 875,000
Air Gripper (between Chip clamp) SMC MHZ2-16 1 pc Rp 3,925,000 Rp 3,925,000
Air Cylinder (Chip pusher to slide) SMC CDJ2B16-45 1 pc Rp 815,000 Rp 815,000
Proximity Sensor (Magazine detect) Panasonic GX-F12A 1 pc Rp 345,000 Rp 345,000
Photoelectric Sensor (Chip detect) Panasonic PM-K44 1 pc Rp 225,000 Rp 225,000
Sub Total

3 Standard Parts - Sealing Unit

Servo Motor & Driver (Chip puller) Panasonic Servo 100W MSMF012A1U 1 set Rp 12,500,000 Rp 12,500,000
Servo Motor & Driver (Seal correction) Panasonic Servo 50W MSM5AZAJA 1 set Rp 8,850,000 Rp 8,850,000
Linear Motion (Chip puller & seal line) THK KR20 Integrated LM & Ballscrew 2 set Rp 4,600,000 Rp 9,200,000
Linear Motion (Chip grip) THK RSR12WVM 2 set Rp 1,150,000 Rp 2,300,000
Linear Motion (Blade forward) THK RSR9KM 1 set Rp 750,000 Rp 750,000
Cutting Blade (Cutting) Roland Blade (Offset 0.25) 2 pcs Rp 385,000 Rp 770,000
Shaft Collar (Seal width setting guide) Misumi (Inner diameter 25 mm) 4 set Rp 363,000 Rp 1,452,000
Scrapper (Sealing) 3M PA-1 (Modified) 2 pcs Rp 120,000 Rp 240,000
Fiber Optic Sensor (Seal correction) Panasonic FX-311+ET-42 2 set Rp 1,875,000 Rp 3,750,000
Guided Air Cylinder (Seal press) SMC MGPM32-35 1 pc Rp 3,355,000 Rp 3,355,000
Compact Air Cylinder (Chip side grip) SMC CQ2B16-5D 2 pc Rp 875,000 Rp 1,750,000
Compact Air Cylinder (Seal holder) SMC CQ2B16-10D 1 pc Rp 925,000 Rp 925,000
Air Cylinder (Chip pusher to 1st post) SMC CDJ2B16-45 1 pcs Rp 815,000 Rp 815,000
Air Cylinder (Seal cutting) SMC CDJ2B16-75 1 pcs Rp 825,000 Rp 825,000
Air Cylinder (Cutting blade lifter) SMC CJPB15-10D 1 pcs Rp 780,000 Rp 780,000
Air Cylinder (Scrapper open) SMC CDJ2B16-30 1 pcs Rp 780,000 Rp 780,000
Air Cylinder (First seal holder) SMC CDJ2B16-30 1 pcs Rp 780,000 Rp 780,000
Sub Total

4 Standard Parts - General, Installation & Assembly

Air Blower (Filter) Oriental Motor MBS20-BHL 1 set Rp 5,835,000 Rp 5,835,000
Hepa & carbon active Filter Sharp FZ-Y30E 1 pcs Rp 970,000 Rp 970,000
Solenoid Valve SMC SY3120 12 pcs Rp 1,350,000 Rp 16,200,000
Solenoid Valve (for press tools) SMC SY5420 1 pcs Rp 1,775,000 Rp 1,775,000
Solenoid Valve (for air blower) SMC VZ1220 1 pcs Rp 1,100,000 Rp 1,100,000
Speed Control SMC AS 1201F 24 pcs Rp 285,000 Rp 6,840,000
Speed Control SMC AS 2201F 2 pcs Rp 325,000 Rp 650,000
Reed Switch SMC D-A54L//D-A73/D-C73 26 pcs Rp 475,000 Rp 12,350,000
Reed Switch Clamp (Tube cylinder) Koganei for D-A73 12 pcs Rp 45,000 Rp 540,000
Manifold 8 Port SMC VV8F3 1 pc Rp 1,879,000 Rp 1,879,000
Manifold 5 Port SMC VV5F3 1 pc Rp 1,287,000 Rp 1,287,000
Manifold 1 Port SMC VV4F1 1 pc Rp 650,000 Rp 650,000
Air Filter (For Blower) SMC AF20-02 1 set Rp 1,150,000 Rp 1,150,000
Air Combination Filter SMC AC3000-03 1 set Rp 3,850,000 Rp 3,850,000
General Fitting SMC KQL & KQT 34 pcs Rp 54,000 Rp 1,836,000
Silincer AN 203-02 4 pcs Rp 52,000 Rp 208,000
Pluq 1/4 for Manifold Nitto 6 pcs Rp 37,500 Rp 225,000
Pneumatic Hose SMC 8 mm 3 meters Rp 86,000 Rp 258,000
Pneumatic Hose SMC 6 mm 23 meters Rp 72,000 Rp 1,656,000
Coupler Nitto 30 PM 1 pc Rp 145,000 Rp 145,000
Conical Bearing (Motor Bearing) NTN 2 pcs Rp 120,000 Rp 240,000
Bearing (Motor) NSK 8 pcs Rp 75,000 Rp 600,000
Tapper Bearing (All Roll) NSK 14 pcs Rp 65,000 Rp 910,000
Door Handle Misumi 2 pcs Rp 320,000 Rp 640,000
Articulate Foot Cabax M16x150 4 set Rp 187,500 Rp 750,000
Castor Wheel Ranger 3' 4 set Rp 165,000 Rp 660,000
Sub Total

5 Standard Parts for Panel Box & Operation Panel

PLC Omron CP1L-M40DTD 1 unit Rp 8,760,000 Rp 8,760,000
PLC Expansion Omron CP1W-40EDR 1 unit Rp 5,455,000 Rp 5,455,000
PLC Expansion Omron CP1W-8ER 1 unit Rp 2,670,000 Rp 2,670,000
ELCB Fuji Electric EW50AAG 2P 40A 1 pc Rp 3,875,000 Rp 3,875,000
Rotary handle Fuji Electric BZ6V10D 1 pc Rp 3,635,000 Rp 3,635,000
Circuit protector Fuji Electric CP32D/ 2P 10A 2 pcs Rp 985,000 Rp 1,970,000
Circuit protector Fuji Electric CP32D/3 2P 3A 2 pcs Rp 725,000 Rp 1,450,000
Circuit protector Fuji Electric CP32D/2 2P 2A 1 pc Rp 725,000 Rp 725,000
Stop kontak panel Panasonic WK3001W 1 pc Rp 125,000 Rp 125,000
Power suply 24VDC 2,1A Omron S8JC-Z05024CD 1 unit Rp 355,000 Rp 355,000
Relay & soket Omron MY4N 24VDC + PTF14A 2 set Rp 105,000 Rp 210,000
Relay & soket Omron MY2N 24VDC + PYF08A 19 set Rp 89,000 Rp 1,691,000
Noise filter 5A 220VAC TDK ZAC2205-00U 1 pc Rp 625,000 Rp 625,000
Exhaust Fan & Panel filter Sanyo Denki 220VAC 1 set Rp 755,000 Rp 755,000
Terminal unit Togi PTU10 80 pcs Rp 18,500 Rp 1,480,000
End terminal Togi PTU10 8 pcs Rp 16,200 Rp 129,600
Stopper terminal Togi HDV-1 9 pcs Rp 16,400 Rp 147,600
Touchscreen EasyView MT8071IP 1 unit Rp 5,780,000 Rp 5,780,000
Push Button Fuji Electric AR9T511-M 1 pcs Rp 326,000 Rp 326,000
Push Lamp Button Fuji Electric AH165-TL 4 pcs Rp 384,000 Rp 1,536,000
Selector 2 posisi Fuji Electric AR22PR 1 pc Rp 255,000 Rp 255,000
Emergency lock Idec HWCB02 1 pc Rp 290,000 Rp 290,000
Tower light Padlite STD-302 24VDC 1 pc Rp 1,760,000 Rp 1,760,000
 Kabel NYYHY 16 x 0,75mm 9 meters Rp 86,800 Rp 781,200
Kabel NYYHY 4 x 2,5mm 20 meters Rp 28,000 Rp 560,000
Kabel NYYHY 6 x 0,75mm 5 meters Rp 32,000 Rp 160,000
Flexibel metal 3/4" 7 pcs Rp 34,000 Rp 238,000
Connector flexible 3/4" 6 pcs Rp 33,500 Rp 201,000
Juntion box 80x110x85 Tibox TJ-AG-0811-1 2 pcs Rp 196,500 Rp 393,000
Tubing marker Printed Heat Shrink 1 lot Rp 1,100,000 Rp 1,100,000
Panel Box Accessories Standard 1 lot Rp 1,850,000 Rp 1,850,000
Sub Total Rp 49.288.400

6 Machining & Fabrication

Main Frame & Attachment - SUS 304 Material, machining, welding 1 lot Rp 14,500,000
Top Door Frame - Aluminium Profile Material, machining, assembly 1 lot Rp 5,450,000
Cover & Partition - SUS 304 Material & welding 1 lot Rp 3,300,000
Sealing unit Base - Aluminium Material, machining & anodizing 1 lot Rp 4,500,000
Linear Jig for Chip Post Material, CNC Milling & finishing 1 lot Rp 3,400,000
Feeder Base & Sliding Tray Material, CNC Milling 1 lot Rp 2,890,000
Brackets, hanger and accessories Material, milling & setting 1 lot Rp 2,300,000
Roll and shaft - SUS 304 Material, lathe machining 1 lot Rp 3,750,000
Filter System & Partition - SUS 304 Material, Laser cut, bending & welding 1 lot Rp 3,650,000
Chip Magazine - SUS 304 Material, Laser cut, bending & machining 3 set Rp 780,000 Rp 2,340,000
Acrylic Window Material & Laser cut 4 side Rp 725,000 Rp 2,900,000
Acrylic for Roll Cover Material & Laser cut 2 pcs Rp 425,000 Rp 850,000
Acrylic for Operation Panel Board Material, Laser cut & Engrave 1 pcs Rp 575,000 Rp 575,000
Panel Box 600x500x200 - SUS 304 Material, Laser cut, bending & welding 1 unit Rp 4,200,000 Rp 4,200,000
Internal Company Facility, Source, Administratif & Security 1 lot Rp 33,800,000
Machining Workers Overtime Anticipate for lead time or design change 1 lot Rp 36,500,000
Machine Delivery Bandung to Salatiga 1 way Rp 4,500,000
Sub Total Rp 129.405.000

7 Engineering Fee
Design Fee & Management Concept, Animation, Final Design 8 weeks Rp 42,000,000
Mechatronic Engineer Design, R&D, Part test & Sequence 1 lot Rp 32,000,000
Drafter 1 Person Spec. Draw issue & Documentation 1 lot Rp 2,400,000
Mechanical Technician - 2 Person Machine assembly at Factory 3 weeks Rp 18,600,000
Team Engineering - 2 Person Installation at Salatiga 2 days Rp 8,400,000
PLC Programming Fee & HMI Menu CV. Optima (Outsource) 1 lot Rp 32,000,000
Electrical Wiring Fee CV. Master Electric (Outsource) 1 lot Rp 14,000,000
Transport & Accomodation Survei, emergency visit 7 times Rp 21,000,000
Sub Total Rp 170.400.000
GRAND TOTAL Rp 489.039.400
Rounded Up Rp. 489.000.000
Sub Total

Rp 19,810,000

Rp 7,110,000

Rp 49,822,000

Rp 63,204,000
Rp 49.288.400

Rp 129.405.000

Rp 170.400.000