Price
No. Description CIF Value Local Cost
(USD) (Rp.)
A BIAYA UMUM / PRELIMINARIS 1,950,000,000
B CIVIL WORKS
5.14 Vacuum Oil Dried c/w Dried Oil Pump & Dried Oil Tank 1 Unit 60,000 5,500,000 5,500,000
5.15 Hot Water Tank 1 Unit - 40,000,000 40,000,000
5.16 Hot Well Tank 1 Unit 26,620,000 26,620,000
5.17 Hot Well Pump 2 Unit 2,000 1,650,000 3,300,000
5.18 Oil Flow Meter Mechanical Type 1 Unit 2,000 1,650,000 1,650,000
5.19 Sludge Drain Tank 10 M3 1 Unit - 75,000,000 75,000,000
5.20 Reclaimed Oil Tank 3 M3 1 Unit - 25,000,000 25,000,000
5.21 Reclaimed Oil Pump 2 Unit 4,200 1,650,000 3,300,000
5.22 Sludge Pump 2 Unit 4,500 1,650,000 3,300,000
5.23 Clarification Steel Structure & Platform 1 Lot 276,000,00 276,000,00
5.24 Clarification Drainage Cover 1 Lot - 018,150,000 018,150,000
SUB TOTAL 280,550 1,970,270,00
6.00 STORAGE TANK STATION 5.00 0
6.01 Oil Storage Tank Cap. 2.000 Tons 1 Unit - 2,221,000,00 2,221,000,00
6.02 CPO Daily Tank Cap. 500 Ton 1 Unit 0 730,000,00 0 730,000,00
6. 3 Oil Loading Shed 4 M x 8 M 1 Unit - 086,000,000 086,000,000
6.04 Oli Despath Pump 2 Unit 5,000 1,650,000 3,300,000
6.05 Despatch Pump House 1 Unit - 18,000,000 18,000,000
SUB TOTAL 5,000 3,058,300,00
7.00 DEPERICARPING STATION 6.00 0
7.01 Cake Breaker Conveyor & Plaform Dia. 700 mm 1 Unit 3,100 195,000,00 195,000,00
7.02 Depericarper, Nut Polishing Drum & Conveyor 0 0
a Depericarper 1 Unit - 35,000,000 35,000,000
b Nut Polishing Drum 1 Unit 2,950 135,000,00 135,000,00
c Nut Cross Conveyor Dia. 300 mm (Augher) 1 Unit 1,250 020,000,000 020,000,000
7.03 Pneumatic Fibre Transport System 1 Unit - 85,910,000 85,910,000
7.04 Fibre Cyclone, Fan & Airlock
a Fibre Cyclone 1 Unit - 186,000,00 186,000,00
b Fan Fibre Cyclone 1 Unit 8,150 0 2,200,000 0 2,200,000
c Airlock Fibre Cyclone 1 Unit 2,150 13,750,000 13,750,000
7.05 Structure & Platform Fibre Cyclone 1 Lot - 160,000,00 160,000,00
SUB TOTAL 10,300 0 0
832,860,00
8.00 KERNEL RECOVERY STATION7.00 0
8.01 Pneumatic Nut Transport 1 Unit 8,150 126,500,00 126,500,00
8.02 Nut Grading Drum 1 Unit 2,150 093,600,000 093,600,000
8.03 Nut Silo ( Cap. 50 M3 ) 1 Unit - 142,000,00 142,000,00
8.04 Ripple Mill, Magnet and Support Structure 2 Unit 14,000 0 6,600,000 013,200,000
8.05 Cracked Mixture Conveyor Dia. 400 mm 1 Unit 1,600 36,500,000 36,500,000
8.06 Cracked Mixture Elevator 1 Unit 1,850 83,000,000 83,000,000
8.07 Cracked Mixture Separation System 2 Unit 16,000 140,000,00 280,000,00
8.08 Claybath 1 Set 7,550 0
100,000,00 0
100,000,00
8.09 Wet Kernel Conveyor 1 Unit 1,500 042,000,000 042,000,000
8.10 Wet Kernel Elevator 1 Unit 2,150 97,000,000 97,000,000
8.11 Distributing Conveyor Dia. 300 mm 1 Unit 2,100 55,000,000 55,000,000
8.12 Kernel Silo Cap. 30 M3 2 Unit 14,000 120,000,00 240,000,00
8.13 Dry Kernel Conveyor 1 Unit 1,550 042,000,000 042,000,000
8.14 Pneumatic Kernel Transport 1 Unit 2,150 80,000,000 80,000,000
8.15 Kernel Distribution Conveyor 1 Unit 1,750 60,000,000 60,000,000
8.16 Kernel Bulk Silo 200 Tons 1 Unit - 405,000,00 405,000,00
8.17 Shell Transport System 1 Unit 5,000 084,700,000 084,700,000
8.18 Steel Structure for Kernel Station 1 Unit - 157,500,00 157,500,00
SUB TOTAL 81,500 0 0
2,138,000,00
8.00 0
RENCANA ANGGARAN BIAYA PEMBANGUNAN
PKS. KAPASITAS 30 TON TBS/JAM PT. ANUGRAH
FAJAR REZEKI
KABUPATEN ACEH TIMUR PROPINSI
NANGROE ACEH DARUSSALAM
MEKANIKA
BIAYA L
TOTAL
NO URAIAN JUMLA IMPOR
H LOKAL (RP) HARGA
T
LOKAL
(USD)
(Rp)
9.00 BOILER STATION
9.01 Steam Boiler Cap. 20 T 1 Unit 700,000 - -
9.02 Fibre & Shell Conveyor c/w Platform Scrapper Type 1 Unit 4,500 200,000,00 200,000,00
9.03 Fuel Distribution Conveyor c/w Platform 1 Unit 3,500 0
150,000,00 0
150,000,00
9.04 Firing Platform for 1 Boiler 1 Unit - 0
125,000,00 0
125,000,00
SUB TOTAL 708,000 0 0
475,000,00
10.00 POWER STATION 9.00 0
10.01 Steam Turbine Altenator (800 Kw) 1 Unit 225,000 5,000,000 5,000,000
10.02 Steam Separator Cap. 35 Ton 1 Unit 6,150 5,000,000 5,000,000
10.03 Back Pressure Vessel 1 Unit 5,000 231,000,00 231,000,00
10.04 Diesel Engine Set ( 500 Kw ) 1 Unit 90,000 0 5,000,000 0 5,000,000
10.05 Diesel Engine Set ( 150 Kw ) 1 Unit 27,000 5,000,000 5,000,000
10.06 Daily Fuel Tank 1.000 Liter 1 Unit - 15,000,000 15,000,000
10.07 Fuel Storage Tank 20.000 Liter 1 Unit - 50,000,000 50,000,000
10.08 Fuel Storage Tank pump 1 Unit 1,200 1,650,000 1,650,000
SUB TOTAL 354,350 317,650,00
11.00 PIPING WORKS 10.00 0
11.01 Piping Works 1 Lot - 920,000,00 920,000,00
11.02 Valves 1 Lot 75,000 082,000,000 082,000,000
11.03 Fittings 1 Lot 35,000 50,000,000 50,000,000
11.04 Instrumentation 1 Lot - 137,500,00 137,500,00
11.05 Insulation Work for All Tanks & Piping 1 Lot 0
442,335,00 0
442,335,00
11.06 Sludge Pipe HDPE to Effluent Pond 1 Lot - 0
495,000,00 0
495,000,00
SUB TOTAL 110,000 0 0
2,126,835,00
12.00 EFFLUENT TREATMENT PLANT 11.00 0
12.01 Circulation Pump 2 Unit 4,500 1,650,000 3,300,000
12.02 HDPE Pipe for Circulation & Overflow Pond to 1 Lot - 25,000,000 25,000,000
12.03 Pump House 1 Lot - 67,545,000 67,545,000
12.04 Pounding Earth Work 1 Lot - BY. OW NER -
SUB TOTAL 4,500 95,845,000
RAW WATER INTAKE AND BOILER 12.00
13.00
WATER TREATMENT PLANT
13.01 A. Water intake & Pump 2 Unit 3,500 2,200,000 4,400,000
B. Pump House 1 Unit - 36,300,000 36,300,000
13.02 Receiver Pump 2 Unit 3,500 1,650,000 3,300,000
13.03 Galvanice Pipe Dia. 6" 1 Lot 30,000 250,000,00 250,000,00
13.04 Chemical Pump & Accessories 2 Unit 12,000 0 1,650,000 0 3,300,000
13.05 Clarifier Tank Cap. 90 M3/Hr 1 Unit - 185,000,00 185,000,00
13.06 Clarifier Water Basin Cap. 200 M3 1 Unit - 0
250,000,00 0
250,000,00
13.07 Sand Filter Pump & Pump House - 0 - 0 -
A. Sand Filter Pump 2 Unit 4,500 1,650,000 3,300,000
B. Pump House 1 Unit - 36,300,000 36,300,000
13.08 Pressure Sand Filter 2 Unit - 220,000,00 440,000,00
13.09 Water Tower Tank Cap. 90 M3 and 40 M3 1 Unit - 0
412,500,00 0
412,500,00
13.10 Chlorine Pump 2 Unit 2,000 0 1,100,000 0 2,200,000
13.11 Interconecting Piping 1 Unit 7,500 12,100,000 12,100,000
13.12 Booster Pump for Cation Tank 2 Unit 4,500 1,100,000 2,200,000
13.13 Cation Exchanger Cap. 25 M3/Hr 1 Unit - 125,000,00 125,000,00
13.14 Anion Exchanger Cap. 25 M3/Hr 1 Unit - 0
125,000,00 0
125,000,00
13.15 Boiler fedd tank Cap. 100 M3 1 Unit - 0
250,000,00 0
250,000,00
13.16 Deaerator feed Pump 2 Unit 4,500 0 1,100,000 0 2,200,000
13.17 Deaerator Unit Cap. 20 M3/Hr 1 Unit - 125,000,00 125,000,00
13.18 Chemical Pump 2 Unit 4,000 0 1,100,000 0 2,200,000
RENCANA ANGGARAN BIAYA PEMBANGUNAN
PKS. KAPASITAS 30 TON TBS/JAM PT. ANUGRAH
FAJAR REZEKI
KABUPATEN ACEH TIMUR PROPINSI
NANGROE ACEH DARUSSALAM
MEKANIKA
BIAYA L